{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Existing Technology Conversion","Workbook Description","LaGrande","Klamath","Medford","Roseburg","WA","Daily efficiency","Macro Results","Gas Use Per Customer","Assumptions","Gas Customers","Gas Demand","Electric Resource Rates"],"not_rendered":{"charts":14,"images":1,"macros":1,"external_links":1,"defined_names":6,"comments":5,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Existing Technology Conversion","index":0,"n_rows":111,"n_cols":73,"rows_kept":111,"cut":false,"hidden":false,"merged":[[3,32,3,34],[3,58,3,60],[3,61,3,63],[3,70,3,72],[3,41,3,43],[3,46,3,48],[3,49,3,51],[3,52,3,54],[3,55,3,57],[3,35,3,36],[3,37,3,38],[3,64,3,65],[3,66,3,67],[3,68,3,69],[3,17,3,19],[3,20,3,22],[3,23,3,25],[3,26,3,28],[3,29,3,31],[1,2,1,7],[1,17,1,43],[1,46,1,72],[2,17,2,19],[2,20,2,22],[2,23,2,25],[2,26,2,28],[2,29,2,31],[2,32,2,34],[2,46,2,48],[2,49,2,51],[2,52,2,54],[2,55,2,57],[2,58,2,60],[2,61,2,63]]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[null,null,"kWh / Therm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Efficiency"]
[null,null,"Water Heat",null,"Space Heat",null,"Other",null,"Water Heat",null,"Space Heat",null,"Other",null,null,null,null,"Residential",null,null,"Residential",null,null,"Commerical",null,null,"Commerical",null,null,"Industrial",null,null,"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,"Residential",null,null,"Commerical",null,null,"Commerical",null,null,"Industrial",null,null,"Industrial"]
[null,null,"Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Ind","Efficiency",null,null,"Percent Use",null,null,"Efficiency",null,null,"Percent Use",null,null,"Efficiency",null,null,"Percent Use",null,null,"Water Heat Efficiency",null,"Space Heat Efficiency",null,"Other",null,"Blended Efficiency",null,null,null,null,"Efficiency",null,null,"Percent Use",null,null,"Efficiency",null,null,"Percent Use",null,null,"Efficiency",null,null,"Percent Use",null,null,"Water Heat Efficiency",null,"Space Heat Efficiency",null,"Other",null,"Efficiency"]
["Temp","Polynomial","Ratio","Ratio","Ratio","Ratio","Ratio","Ratio","Ratio","Ratio","Ratio","Ratio","Ratio","Ratio","Ratio","Ratio","Ratio","Water Heat","Space Heat","Other","Water Heat","Space Heat","Other","Water Heat","Space Heat","Other","Water Heat","Space Heat","Other","Water Heat","Space Heat","Process","Water Heat","Space Heat","Process","Res","Com","Res","Com","Res","Com","Res","Comm","Industrial",null,null,"Water Heat","Space Heat","Other","Water Heat","Space Heat","Other","Water Heat","Space Heat","Other","Water Heat","Space Heat","Other","Water Heat","Space Heat","Process","Water Heat","Space Heat","Process","Res","Com","Res","Com","Res","Com","Res","Comm","Industrial"]
[-15,{"$f":"(-0.0000004*A6^4)+(0.0011*A6^3)-(0.062*A6^2)-(1.0046*A6)+262.25","v":259.63625000000002},{"$f":"29.3*I6","v":9.0830000000000002},18.166,29.00621178772316,23.439999999999998,0,0,{"$f":"AJ6/BM6","v":0.31},{"$f":"AK6/BN6","v":0.62},{"$f":"AL6/BO6","v":0.98997309855710447},{"$f":"AM6/BP6","v":0.79999999999999993},{"$f":"IFERROR(AN6/BQ6,0)","v":0},{"$f":"IFERROR(AO6/BR6,0)","v":0},{"$f":"AP6/BS6","v":0.94857267378513843},{"$f":"AQ6/BT6","v":0.78348623853211008},{"$f":"AR6/BU6","v":0.91520467836257302},0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,{"$f":"R6*U6","v":3.1E-2},{"$f":"X6*AA6","v":6.2E-2},{"$f":"S6*V6","v":0.80959999999999999},{"$f":"Y6*AB6","v":0.79200000000000004},{"$f":"T6*W6","v":0.03},{"$f":"Z6*AC6","v":0},{"$f":"SUMPRODUCT(R6:T6,U6:W6)","v":0.87060000000000004},{"$f":"SUMPRODUCT(X6:Z6,AA6:AC6)","v":0.85400000000000009},{"$f":"SUMPRODUCT(AD6:AF6,AG6:AI6)","v":0.93899999999999995},null,null,1,0.94,1,0.1,0.87,0,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,{"$f":"AU6*AX6","v":0.1},{"$f":"BA6*BD6","v":0.1},{"$f":"AV6*AY6","v":0.81779999999999997},{"$f":"BB6*BE6","v":0.9900000000000001},{"$f":"AW6*AZ6","v":0},-0.999,{"$f":"SUMPRODUCT(AU6:AW6,AX6:AZ6)","v":0.91779999999999995},{"$f":"SUMPRODUCT(BA6:BC6,BD6:BF6)","v":1.0900000000000001},{"$f":"SUMPRODUCT(BG6:BI6,BJ6:BL6)","v":1.026}]
[-14,261.1286336,{"$f":"29.3*I7","v":9.0830000000000002},{"$f":"29.3*J7","v":18.166},{"$f":"29.3*K7","v":29.00621178772316},{"$f":"29.3*L7","v":23.439999999999998},{"$f":"29.3*M7","v":87.9},{"$f":"29.3*N7","v":0},0.31,0.62,0.98997309855710447,0.79999999999999993,{"$f":"AN7/BQ7","v":3},{"$f":"IFERROR(AO7/BR7,0)","v":0},0.93834878206510031,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,{"$f":"R7*U7","v":3.1E-2},{"$f":"X7*AA7","v":6.2E-2},{"$f":"S7*V7","v":0.80959999999999999},{"$f":"Y7*AB7","v":0.79200000000000004},{"$f":"T7*W7","v":0.03},{"$f":"Z7*AC7","v":0},{"$f":"SUMPRODUCT(R7:T7,U7:W7)","v":0.87060000000000004},{"$f":"SUMPRODUCT(X7:Z7,AA7:AC7)","v":0.85400000000000009},{"$f":"SUMPRODUCT(AD7:AF7,AG7:AI7)","v":0.93899999999999995},null,null,1,0.94,1,0.1,0.87,0.01,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,{"$f":"AU7*AX7","v":0.1},{"$f":"BA7*BD7","v":0.1},{"$f":"AV7*AY7","v":0.81779999999999997},{"$f":"BB7*BE7","v":0.9900000000000001},{"$f":"AW7*AZ7","v":0.01},{"$f":"BC7*BF7","v":0},0.92779999999999996,1.0900000000000001,{"$f":"SUMPRODUCT(BG7:BI7,BJ7:BL7)","v":1.026}]
[-13,262.40367559999999,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,87.9,0,0.31,0.62,0.98997309855710447,0.79999999999999993,3,0,0.93834878206510031,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,{"$f":"R8*U8","v":3.1E-2},{"$f":"X8*AA8","v":6.2E-2},{"$f":"S8*V8","v":0.80959999999999999},{"$f":"Y8*AB8","v":0.79200000000000004},{"$f":"T8*W8","v":0.03},{"$f":"Z8*AC8","v":0},{"$f":"SUMPRODUCT(R8:T8,U8:W8)","v":0.87060000000000004},{"$f":"SUMPRODUCT(X8:Z8,AA8:AC8)","v":0.85400000000000009},{"$f":"SUMPRODUCT(AD8:AF8,AG8:AI8)","v":0.93899999999999995},null,null,1,0.94,{"$f":"AW7","v":1},0.1,0.87,0.01,1,{"$f":"BB7","v":1.1000000000000001},1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,{"$f":"AU8*AX8","v":0.1},{"$f":"BA8*BD8","v":0.1},{"$f":"AV8*AY8","v":0.81779999999999997},{"$f":"BB8*BE8","v":0.9900000000000001},{"$f":"AW8*AZ8","v":0.01},{"$f":"BC8*BF8","v":0},0.92779999999999996,1.0900000000000001,{"$f":"SUMPRODUCT(BG8:BI8,BJ8:BL8)","v":1.026}]
[-12,263.4681056,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,87.9,0,0.31,0.62,0.98997309855710447,0.79999999999999993,3,0,0.93834878206510031,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,{"$f":"R9*U9","v":3.1E-2},{"$f":"X9*AA9","v":6.2E-2},{"$f":"S9*V9","v":0.80959999999999999},{"$f":"Y9*AB9","v":0.79200000000000004},{"$f":"T9*W9","v":0.03},{"$f":"Z9*AC9","v":0},{"$f":"SUMPRODUCT(R9:T9,U9:W9)","v":0.87060000000000004},{"$f":"SUMPRODUCT(X9:Z9,AA9:AC9)","v":0.85400000000000009},{"$f":"SUMPRODUCT(AD9:AF9,AG9:AI9)","v":0.93899999999999995},null,null,1,0.94,1,0.1,0.87,0.01,1,{"$f":"BB8","v":1.1000000000000001},1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,{"$f":"AU9*AX9","v":0.1},{"$f":"BA9*BD9","v":0.1},{"$f":"AV9*AY9","v":0.81779999999999997},{"$f":"BB9*BE9","v":0.9900000000000001},{"$f":"AW9*AZ9","v":0.01},{"$f":"BC9*BF9","v":0},0.92779999999999996,1.0900000000000001,{"$f":"SUMPRODUCT(BG9:BI9,BJ9:BL9)","v":1.026}]
[-11,264.32864360000002,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,43.95,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1.5,0,0.92834293026231618,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,{"$f":"R10*U10","v":3.1E-2},{"$f":"X10*AA10","v":6.2E-2},{"$f":"S10*V10","v":0.80959999999999999},{"$f":"Y10*AB10","v":0.79200000000000004},{"$f":"T10*W10","v":0.03},{"$f":"Z10*AC10","v":0},{"$f":"SUMPRODUCT(R10:T10,U10:W10)","v":0.87060000000000004},{"$f":"SUMPRODUCT(X10:Z10,AA10:AC10)","v":0.85400000000000009},{"$f":"SUMPRODUCT(AD10:AF10,AG10:AI10)","v":0.93899999999999995},null,null,1,0.94,1,0.1,0.87,0.02,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,{"$f":"AU10*AX10","v":0.1},{"$f":"BA10*BD10","v":0.1},{"$f":"AV10*AY10","v":0.81779999999999997},{"$f":"BB10*BE10","v":0.9900000000000001},{"$f":"AW10*AZ10","v":0.02},1E-3,0.93779999999999997,1.0900000000000001,{"$f":"SUMPRODUCT(BG10:BI10,BJ10:BL10)","v":1.026}]
[-10,264.99200000000002,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,{"$f":"R10","v":0.62},{"$f":"S10","v":0.88},1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,{"$f":"AI10","v":0.6},{"$f":"R11*U11","v":3.1E-2},{"$f":"X11*AA11","v":6.2E-2},{"$f":"S11*V11","v":0.80959999999999999},{"$f":"Y11*AB11","v":0.79200000000000004},{"$f":"T11*W11","v":0.03},{"$f":"Z11*AC11","v":0},{"$f":"SUMPRODUCT(R11:T11,U11:W11)","v":0.87060000000000004},0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,{"$f":"AU11*AX11","v":0.1},{"$f":"BA11*BD11","v":0.1},{"$f":"AV11*AY11","v":0.81779999999999997},{"$f":"BB11*BE11","v":0.9900000000000001},{"$f":"AW11*AZ11","v":0.03},{"$f":"BC11*BF11","v":0},0.94779999999999998,1.0900000000000001,{"$f":"SUMPRODUCT(BG11:BI11,BJ11:BL11)","v":1.026}]
[-9,{"$f":"(-0.0000004*A12^4)+(0.0011*A12^3)-(0.062*A12^2)-(1.0046*A12)+262.25","v":265.46487560000003},9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,{"$f":"R11","v":0.62},0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,{"$f":"AW11","v":1},0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,{"$f":"SUMPRODUCT(AU12:AW12,AX12:AZ12)","v":0.94779999999999998},{"$f":"SUMPRODUCT(BA12:BC12,BD12:BF12)","v":1.0900000000000001},1.026]
[-8,265.75396160000003,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[-7,265.86593959999999,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[-6,265.80748160000002,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[-5,265.58524999999997,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[-4,265.20589760000001,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[-3,264.67606760000001,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[-2,264.0023936,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[-1,263.19149959999999,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[0,262.25,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[1,261.18449959999998,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[2,260.00159359999998,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[3,258.70786759999999,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,29.3,0,0.31,0.62,0.98997309855710447,0.79999999999999993,1,0,0.91854821692340161,0.78348623853211008,0.91520467836257302,0.62,0.88,1,0.05,0.92,0.03,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.35,0.6,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.03,0,0.87060000000000004,0.85400000000000009,0.93899999999999995,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,0.9900000000000001,0.03,0,0.94779999999999998,1.0900000000000001,1.026]
[4,257.3098976,9.0830000000000002,18.166,29.00621178772316,23.439999999999998,{"$f":"29.3*M25","v":48.833333333333336},0,0.31,0.62,0.98997309855710447,0.79999999999999993,{"$f":"AN25/BQ25","v":1.6666666666666667},0,0.93964971512977435,0.78348623853211008,0.92105263157894746,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,0.94,1,0.1,0.87,0.03,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.35,0.6,0.1,0.1,0.81779999999999997,{"$f":"BB25*BE25","v":0.9900000000000001},0.03,{"$f":"BC25*BF25","v":0},{"$f":"SUMPRODUCT(AU25:AW25,AX25:AZ25)","v":0.94779999999999998},1.0900000000000001,1.026]
[5,255.81424999999999,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,{"$f":"R25","v":0.62},{"$f":"S25","v":0.88},1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,{"$f":"AI25","v":0.65},3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[6,254.2274816,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,{"$f":"R26","v":0.62},0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,{"$f":"AW26","v":1},0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[7,252.55613959999999,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[8,250.80676160000002,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[9,248.98587559999999,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[10,247.1,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[11,245.15564359999999,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[12,243.15930560000001,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[13,241.11747560000001,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[14,239.03663360000002,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[15,236.92325,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[16,234.78378559999999,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,0.91583710407239816,0.79999999999999993,1,0,0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[17,232.62469160000001,9.0830000000000002,18.166,{"$f":"29.3*K38","v":26.834027149321265},23.439999999999998,29.3,0,{"$f":"AJ38/BM38","v":0.31},{"$f":"AK38/BN38","v":0.62},{"$f":"AL38/BO38","v":0.91583710407239816},{"$f":"AM38/BP38","v":0.79999999999999993},1,0,{"$f":"AP38/BS38","v":0.86131528046421668},{"$f":"AQ38/BT38","v":0.78348623853211008},{"$f":"AR38/BU38","v":0.92556317335945171},0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[18,230.45240960000001,9.0830000000000002,18.166,26.834027149321265,23.439999999999998,29.3,0,0.31,0.62,{"$f":"AL39/BO39","v":0.91583710407239816},0.79999999999999993,{"$f":"AN39/BQ39","v":1},{"$f":"IFERROR(AO39/BR39,0)","v":0},0.86131528046421668,0.78348623853211008,0.92556317335945171,0.62,0.88,1,0.05,0.92,0.05,0.62,0.88,1,0.1,0.9,0,0.62,0.88,1,0.05,0.3,0.65,3.1E-2,6.2E-2,0.80959999999999999,0.79200000000000004,0.05,0,0.89060000000000006,0.85400000000000009,0.94500000000000006,null,null,1,1.04,1,0.1,0.85,0.05,1,1.1000000000000001,1,0.1,0.9,0,0.82,1.1000000000000001,1,0.05,0.3,0.65,0.1,0.1,0.88400000000000001,0.9900000000000001,0.05,0,1.034,1.0900000000000001,1.0209999999999999]
[19,228.27337160000002,{"$f":"29.3*I40","v":18.166},18.166,28.606508875739646,23.439999999999998,29.3,0,{"$f":"AJ40/BM40","v":0.62},0.62,0.97633136094674555,0.79999999999999993,1,0,{"$f":"AP40/BS40","v":0.90064794816414684},0.76666666666666672,0.93731635651322254,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1,1.04,1,{"$f":"AX41","v":0.2},{"$f":"AY41","v":0.65},0.05,1,1.1000000000000001,1,{"$f":"BD41","v":0.2},{"$f":"BE41","v":0.8},0,0.82,1.1000000000000001,1,0.05,0.3,0.65,{"$f":"AU40*AX40","v":0.2},{"$f":"BA40*BD40","v":0.2},{"$f":"AV40*AY40","v":0.67600000000000005},{"$f":"BB40*BE40","v":0.88000000000000012},{"$f":"AW40*AZ40","v":0.05},{"$f":"BC40*BF40","v":0},{"$f":"SUMPRODUCT(AU40:AW40,AX40:AZ40)","v":0.92600000000000016},{"$f":"SUMPRODUCT(BA40:BC40,BD40:BF40)","v":1.08},1.0209999999999999]
[20,226.09399999999999,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,{"$f":"R40","v":0.62},{"$f":"S40","v":0.88},1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,{"$f":"AI40","v":0.75},0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,{"$f":"AU41*AX41","v":0.21000000000000002},0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[21,223.92070760000001,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,{"$f":"R41","v":0.62},0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,{"$f":"SUMPRODUCT(R42:T42,U42:W42)","v":0.83400000000000007},{"$f":"SUMPRODUCT(X42:Z42,AA42:AC42)","v":0.82800000000000007},{"$f":"SUMPRODUCT(AD42:AF42,AG42:AI42)","v":0.95700000000000007},null,null,{"$f":"AU41","v":1.05},1.22,{"$f":"AW41","v":1},0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[22,221.75989759999999,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,{"$f":"AU42","v":1.05},1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[23,219.6179636,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[24,217.50128960000001,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[25,215.41624999999999,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[26,213.3692096,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[27,211.36652359999999,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[28,209.41453760000002,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,{"$f":"R49*U49","v":0.124},0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[29,207.51958759999999,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,{"$f":"R50*U50","v":0.124},0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[30,205.68799999999999,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[31,203.92609160000001,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[32,202.2401696,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[33,200.63653160000001,17.300952380952378,17.986138613861385,24.385876418663305,23.439999999999998,29.3,0,0.59047619047619038,0.61386138613861385,0.83228247162673397,0.79999999999999993,1,0,0.79202279202279202,0.76524953789279115,0.94658753709198806,0.62,0.88,1,0.2,0.75,0.05,0.62,0.88,1,0.2,0.8,0,0.62,0.88,1,0.05,0.2,0.75,0.124,0.124,0.66,0.70400000000000007,0.05,0,0.83400000000000007,0.82800000000000007,0.95700000000000007,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[34,199.12146560000002,25.951428571428572,26.979207920792078,19.508701134930643,20.509999999999994,58.6,0,0.88571428571428568,0.92079207920792072,0.66582597730138715,0.69999999999999984,2,0,0.77302943969610616,0.74121996303142323,0.95252225519287825,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.05,1.22,1,0.2,0.65,0.05,1.01,1.1000000000000001,1,0.2,0.8,0,0.82,1.1000000000000001,1,0.05,0.2,0.75,0.21000000000000002,0.20200000000000001,0.79300000000000004,0.88000000000000012,0.05,0,1.0530000000000002,1.0820000000000001,1.0110000000000001]
[35,197.70124999999999,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,{"$f":"R55","v":0.62},{"$f":"S55","v":0.88},1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,{"$f":"AI55","v":0.8},0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[36,196.38215360000001,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,{"$f":"R56","v":0.62},0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,{"$f":"AU56","v":1.1000000000000001},1.54,{"$f":"AW56","v":1},0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[37,195.17043560000002,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,{"$f":"AU57","v":1.1000000000000001},1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[38,194.07234560000001,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[39,193.09412359999999,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[40,192.24200000000002,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[41,191.52219560000003,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[42,190.94092160000002,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[43,190.50437959999999,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[44,190.21876160000002,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[45,190.09025000000003,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[46,190.12501760000001,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[47,190.32922760000002,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[48,190.7090336,16.514545454545456,17.80980392156863,16.742857142857147,23.439999999999998,29.3,0,0.5636363636363636,0.60784313725490202,0.57142857142857151,0.79999999999999993,1,0,0.60118168389955684,0.74535315985130113,0.95725646123260444,0.62,0.88,1,0.3,0.6,0.1,0.62,0.88,1,0.3,0.7,0,0.62,0.88,1,0.05,0.15,0.8,0.186,0.186,0.52800000000000002,0.61599999999999999,0.1,0,0.81399999999999995,0.80200000000000005,0.96300000000000008,null,null,1.1000000000000001,1.54,1,0.3,0.6,0.1,1.02,1.1000000000000001,1,0.3,0.7,0,0.82,1.1000000000000001,1,0.05,0.15,0.8,0.33,0.30599999999999999,0.92399999999999993,0.77,0.1,0,1.3540000000000001,1.0760000000000001,1.006]
[49,191.27057960000002,13.973846153846154,17.80980392156863,16.701000000000001,23.44,29.3,0,{"$f":"AJ70/BM70","v":0.47692307692307689},{"$f":"AK70/BN70","v":0.60784313725490202},0.56999999999999995,0.8,1,0,{"$f":"AP70/BS70","v":0.5066666666666666},{"$f":"AQ70/BT70","v":0.62840466926070038},{"$f":"AR70/BU70","v":0.9685916919959473},0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,{"$f":"AU71","v":1.3},{"$f":"AV71","v":2.1},1,{"$f":"AX71","v":0.8},{"$f":"AY71","v":0.1},0.1,1.02,1.1000000000000001,1,{"$f":"BD71","v":0.9},{"$f":"BE71","v":0.1},0,0.82,1.1000000000000001,1,{"$f":"BJ71","v":0.1},{"$f":"BK71","v":0.05},{"$f":"BL71","v":0.85},{"$f":"AU70*AX70","v":1.04},{"$f":"BA70*BD70","v":0.91800000000000004},0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.028,0.98699999999999999]
[50,192.02,{"$f":"29.3*I71","v":13.973846153846154},{"$f":"29.3*J71","v":17.137735849056604},{"$f":"29.3*K71","v":12.278095238095238},{"$f":"29.3*L71","v":23.439999999999998},{"$f":"29.3*M71","v":29.3},{"$f":"29.3*N71","v":0},0.47692307692307689,0.58490566037735847,{"$f":"AL71/BO71","v":0.41904761904761906},{"$f":"AM71/BP71","v":0.79999999999999993},{"$f":"AN71/BQ71","v":1},{"$f":"IFERROR(AO71/BR71,0)","v":0},0.5066666666666666,0.6071428571428571,0.9685916919959473,{"$f":"R70","v":0.62},{"$f":"S70","v":0.88},1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,{"$f":"AI70","v":0.85},0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,{"$f":"BA71*BD71","v":0.95400000000000007},0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[51,192.96341960000001,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,{"$f":"R71","v":0.62},0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,{"$f":"AU71","v":1.3},2.1,{"$f":"AW71","v":1},0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[52,194.1069536,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,{"$f":"AU72","v":1.3},2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[53,195.45670760000002,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,{"$f":"SUMPRODUCT(R74:T74,U74:W74)","v":0.68399999999999994},{"$f":"SUMPRODUCT(X74:Z74,AA74:AC74)","v":0.64600000000000002},{"$f":"SUMPRODUCT(AD74:AF74,AG74:AI74)","v":0.95599999999999996},null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[54,{"$f":"(-0.0000004*A75^4)+(0.0011*A75^3)-(0.062*A75^2)-(1.0046*A75)+262.25","v":197.01877760000002},13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,{"$f":"R75*U75","v":0.496},{"$f":"X75*AA75","v":0.55800000000000005},{"$f":"S75*V75","v":8.8000000000000009E-2},{"$f":"Y75*AB75","v":8.8000000000000009E-2},{"$f":"T75*W75","v":0.1},{"$f":"Z75*AC75","v":0},0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,{"$f":"AU75*AX75","v":1.04},{"$f":"BA75*BD75","v":0.95400000000000007},{"$f":"AV75*AY75","v":0.21000000000000002},{"$f":"BB75*BE75","v":0.11000000000000001},{"$f":"AW75*AZ75","v":0.1},{"$f":"BC75*BF75","v":0},1.35,1.0640000000000001,{"$f":"SUMPRODUCT(BG75:BI75,BJ75:BL75)","v":0.98699999999999999}]
[55,198.79925000000003,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,{"$f":"SUMPRODUCT(AU76:AW76,AX76:AZ76)","v":1.35},{"$f":"SUMPRODUCT(BA76:BC76,BD76:BF76)","v":1.0640000000000001},0.98699999999999999]
[56,200.80420160000003,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[57,203.03969960000001,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[58,205.51180160000001,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[59,208.22655560000001,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[60,211.19000000000005,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[61,214.40816360000002,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[62,217.88706559999997,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[63,221.63271560000004,13.973846153846154,17.137735849056604,12.278095238095238,23.439999999999998,29.3,0,0.47692307692307689,0.58490566037735847,0.41904761904761906,0.79999999999999993,1,0,0.5066666666666666,0.6071428571428571,0.9685916919959473,0.62,0.88,1,0.8,0.1,0.1,0.62,0.88,1,0.9,0.1,0,0.62,0.88,1,0.1,0.05,0.85,0.496,0.55800000000000005,8.8000000000000009E-2,8.8000000000000009E-2,0.1,0,0.68399999999999994,0.64600000000000002,0.95599999999999996,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[64,225.65111360000003,16.593942307692309,19.041928721174003,0,0,14.65,0,0.56634615384615383,0.64989517819706488,0,0,0.5,0,0.47333333333333333,0.58270676691729317,0.97467071935157035,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.3,2.1,1,0.8,0.1,0.1,1.06,1.1000000000000001,1,0.9,0.1,0,0.82,1.1000000000000001,1,0.1,0.05,0.85,1.04,0.95400000000000007,0.21000000000000002,0.11000000000000001,0.1,0,1.35,1.0640000000000001,0.98699999999999999]
[65,229.94825000000009,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,{"$f":"R85","v":0.62},{"$f":"S85","v":0.88},1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,{"$f":"AI85","v":0.9},0.58899999999999997,0.62,{"$f":"S86*V86","v":0},0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,{"$f":"SUMPRODUCT(AU86:AW86,AX86:AZ86)","v":1.36},{"$f":"SUMPRODUCT(BA86:BC86,BD86:BF86)","v":1.1000000000000001},{"$f":"SUMPRODUCT(BG86:BI86,BJ86:BL86)","v":0.98199999999999998}]
[66,234.53010560000004,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,{"$f":"AU86","v":1.4},2.1,{"$f":"AW86","v":1},0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,{"$f":"SUMPRODUCT(AU87:AW87,AX87:AZ87)","v":1.36},{"$f":"SUMPRODUCT(BA87:BC87,BD87:BF87)","v":1.1000000000000001},{"$f":"SUMPRODUCT(BG87:BI87,BJ87:BL87)","v":0.98199999999999998}]
[67,239.40265160000007,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[68,244.57184960000006,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[69,250.0436516,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[70,255.82400000000001,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[71,261.9188276000001,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[72,268.33405760000005,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[73,275.07560359999997,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[74,282.14936960000006,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[75,289.56124999999997,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[76,297.31712959999999,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[77,305.42288360000003,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[78,313.88437759999999,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[79,322.70746759999992,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[80,331.89800000000002,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,{"$f":"S100","v":0.88},1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[81,341.46181160000003,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,{"$f":"AP102/BS102","v":0.46985294117647058},{"$f":"AQ102/BT102","v":0.5636363636363636},{"$f":"AR102/BU102","v":0.97963340122199594},0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,{"$f":"AH101","v":0},0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,{"$f":"AW101","v":1},0.9,0,0.1,1.1000000000000001,{"$f":"BB101","v":1.1000000000000001},1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[82,351.40472960000011,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,{"$f":"AN103/BQ103","v":0.5},{"$f":"IFERROR(AO103/BR103,0)","v":0},0.46985294117647058,0.5636363636363636,0.97963340122199594,{"$f":"R102","v":0.62},0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,{"$f":"BK102","v":0},0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[83,361.73257160000009,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,{"$f":"AU103","v":1.4},2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[84,372.45114560000013,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[85,383.56624999999997,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,{"$f":"SUMPRODUCT(R106:T106,U106:W106)","v":0.63900000000000001},{"$f":"SUMPRODUCT(X106:Z106,AA106:AC106)","v":0.62},{"$f":"SUMPRODUCT(AD106:AF106,AG106:AI106)","v":0.96199999999999997},null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[86,395.08367360000005,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[87,407.00919559999994,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[88,419.34858560000009,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[89,432.10760360000006,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,0.62,0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,0,0.9,0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]
[90,445.29200000000009,13.6965873015873,16.514545454545456,0,0,14.65,0,0.46746031746031741,0.5636363636363636,0,0,0.5,0,0.46985294117647058,0.5636363636363636,0.97963340122199594,{"$f":"R110","v":0.62},0.88,1,0.95,0,0.05,0.62,0.88,1,1,0,0,0.62,0.88,1,0.1,{"$f":"AH110","v":0},{"$f":"AI110","v":0.9},0.58899999999999997,0.62,0,0,0.05,0,0.63900000000000001,0.62,0.96199999999999997,null,null,1.4,2.1,1,0.9,0,0.1,1.1000000000000001,1.1000000000000001,1,1,0,0,0.82,1.1000000000000001,1,0.1,0,0.9,1.26,1.1000000000000001,0,0,0.1,0,1.36,1.1000000000000001,0.98199999999999998]

{"sheet":"Workbook Description","index":1,"n_rows":16,"n_cols":1,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["About the workbook:"]
["Uses technology efficiencies and estimated use by electric measures and natural gas measures to determine an overall efficiency"]
["estimates efficiency on a daily efficiency and rolls this estimate up to an average monthly value to account for a range of weather and usage"]
["weather is specific to each planning zone"]
["electric rates for 2022 are the current rates in each territory by class"]
["assumptions around residential or commercial customer conversion are included where upgrades or professional costs are likely needed"]
["Rates include T&D in future year estimates"]
[]
[]
[]
[]
[]
[]
[]
["how many on average is used by month"]
["electric efficiency conversion"]

{"sheet":"LaGrande","index":2,"n_rows":547,"n_cols":47,"rows_kept":547,"cut":false,"hidden":false,"merged":[[0,5,0,6],[0,7,0,8],[0,9,0,10],[0,33,0,34],[0,35,0,36],[0,15,0,16],[0,27,0,28],[0,29,0,30],[0,31,0,32],[0,11,0,12],[0,13,0,14],[0,21,0,26],[0,40,0,45],[0,37,0,38],[525,41,525,42],[525,43,525,44],[525,45,525,46]]}
[null,null,null,null,null,"Water Heat - Energy Factor",null,"Space Heat - Energy Conversion",null,"Other - Energy Conversion",null,"Water Heat - Energy Conversion (kWh)",null,"Space Heat - Energy Conversion (kWh)",null,"Other - Energy Conversion (kWh)",null,null,null,null,null,"Conversion Costs",null,null,null,null,null,"Water Heat - Energy Costs per DTh",null,"Space Heat - Energy Costs per DTh",null,"Other - Energy Costs per DTh",null,"Water Heat - Total ",null,"Space Heat",null,"Other - Total",null,null,"Per DTh"]
[{"$f":"'Gas Use Per Customer'!B1","v":"Year"},{"$f":"'Gas Use Per Customer'!C1","v":"Month"},"Avg Temp",{"$f":"'Gas Use Per Customer'!J1","v":"Demand La Grande (com)"},{"$f":"'Gas Use Per Customer'!L1","v":"Demand La Grande (res)"},"Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Com - Delivery Charge","Res - Delivery Charge","Com - Energy Charge","Res - Energy Charge","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other",null,"Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other"]
[{"$f":"'Gas Use Per Customer'!B2","v":2022},{"$f":"'Gas Use Per Customer'!C2","v":1},{"$f":"'Daily efficiency'!CQ4","v":32},{"$f":"'Gas Use Per Customer'!J2","v":541.6755037115588},{"$f":"'Gas Use Per Customer'!L2","v":113.5736084871385},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.714721697427702},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.33510074231177},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.180206365353882},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":433.34040296924707},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6786804243569255},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F3*'Daily efficiency'!BD4","v":408.54442781459187},{"$f":"G3*'Daily efficiency'!BE4","v":2039.1164544437722},{"$f":"H3*'Daily efficiency'!BF4","v":1910.9836584369082},{"$f":"I3*'Daily efficiency'!BG4","v":10034.626073273359},{"$f":"J3*'Daily efficiency'!BH4","v":182.48714318530213},{"$f":"K3*'Daily efficiency'!BI4","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A3,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A3,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A3,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A3,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A3,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A3,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U3*L3),0)","v":28.598109947021435},{"$f":"IFERROR((T3*M3),0)","v":142.98284578559731},{"$f":"IFERROR((U3*N3),0)","v":133.7688560905836},{"$f":"IFERROR((T3*O3),0)","v":703.6279802579279},{"$f":"IFERROR((U3*P3),0)","v":12.774100022971151},{"$f":"IFERROR((T3*Q3),0)","v":0},{"$f":"(V3+AB3)-(VLOOKUP($A3,Assumptions!$A$43:$M$98,11,FALSE)*F3)","v":{"$error":"#N/A"}},{"$f":"W3+AC3","v":142.98284578559731},{"$f":"(X3+AD3)-VLOOKUP($A3,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A3,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H3)","v":{"$error":"#N/A"}},{"$f":"Y3+AE3","v":703.6279802579279},{"$f":"Z3+AF3","v":12.774100022971151},{"$f":"AA3+AG3","v":0},null,{"$f":"IF(F3<10,AB3+AH3,IFERROR((AH3)/(F3/10),0))","v":0},13.198201211415258,0,16.237303870967747,25.548200045942302,0]
[{"$f":"'Gas Use Per Customer'!B3","v":2022},{"$f":"'Gas Use Per Customer'!C3","v":2},{"$f":"'Daily efficiency'!CQ5","v":32},{"$f":"'Gas Use Per Customer'!J3","v":483.38624338624339},{"$f":"'Gas Use Per Customer'!L3","v":101.2372634643377},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.24745269286754},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.677248677248684},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":75.927947598253269},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":386.70899470899474},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0618631732168851},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F4*'Daily efficiency'!BD5","v":352.63175851285325},{"$f":"G4*'Daily efficiency'!BE5","v":1852.7280488691265},{"$f":"H4*'Daily efficiency'!BF5","v":1424.0475265124689},{"$f":"I4*'Daily efficiency'!BG5","v":8902.5934996220731},{"$f":"J4*'Daily efficiency'!BH5","v":169.50010397171962},{"$f":"K4*'Daily efficiency'!BI5","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A4,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A4,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A4,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A4,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A4,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A4,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U4*L4),0)","v":24.684223095899728},{"$f":"IFERROR((T4*M4),0)","v":129.91329078670316},{"$f":"IFERROR((U4*N4),0)","v":99.683326855872835},{"$f":"IFERROR((T4*O4),0)","v":624.2498561934998},{"$f":"IFERROR((U4*P4),0)","v":11.865007278020375},{"$f":"IFERROR((T4*Q4),0)","v":0},{"$f":"(V4+AB4)-(VLOOKUP($A4,Assumptions!$A$43:$M$98,11,FALSE)*F4)","v":{"$error":"#N/A"}},{"$f":"W4+AC4","v":129.91329078670316},{"$f":"(X4+AD4)-VLOOKUP($A4,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A4,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H4)","v":{"$error":"#N/A"}},{"$f":"Y4+AE4","v":624.2498561934998},{"$f":"Z4+AF4","v":11.865007278020375},{"$f":"AA4+AG4","v":0},null,{"$f":"IF(F4<10,AB4+AH4,IFERROR((AH4)/(F4/10),0))","v":0},{"$f":"IF(G4<10,AC4+AI4,IFERROR((AI4)/(G4/10),0))","v":13.437834916093967},{"$f":"IF(H4<10,AD4+AJ4,IFERROR((AJ4)/(H4/10),0))","v":0},{"$f":"IF(I4<10,AE4+AK4,IFERROR((AK4)/(I4/10),0))","v":16.142625714285717},{"$f":"IF(J4<10,AF4+AL4,IFERROR((AL4)/(J4/10),0))","v":23.73001455604075},{"$f":"IF(K4<10,AG4+AM4,IFERROR((AM4)/(K4/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B4","v":2022},{"$f":"'Gas Use Per Customer'!C4","v":3},{"$f":"'Daily efficiency'!CQ6","v":40},{"$f":"'Gas Use Per Customer'!J4","v":388.38398265055815},{"$f":"'Gas Use Per Customer'!L4","v":81.041000290782208},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.312300087234661},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.51519479516745},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.624600174469322},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.86878785539068},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1041000290782215},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F5*'Daily efficiency'!BD6","v":396.2950170881748},{"$f":"G5*'Daily efficiency'!BE6","v":2077.1143192009617},{"$f":"H5*'Daily efficiency'!BF6","v":841.93143961641999},{"$f":"I5*'Daily efficiency'!BG6","v":6372.6043873303606},{"$f":"J5*'Daily efficiency'!BH6","v":237.45013085199176},{"$f":"K5*'Daily efficiency'!BI6","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A5,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A5,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A5,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A5,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A5,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A5,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},27.740651196172237,145.64725606237144,58.935200773149404,446.84701963960492,16.621509159639423,0,{"$f":"(V5+AB5)-(VLOOKUP($A5,Assumptions!$A$43:$M$98,11,FALSE)*F5)","v":{"$error":"#N/A"}},145.64725606237144,{"$f":"(X5+AD5)-VLOOKUP($A5,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A5,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H5)","v":{"$error":"#N/A"}},446.84701963960492,16.621509159639423,0,null,0,12.50028001226946,0,16.436128000000007,33.243018319278846,0]
[{"$f":"'Gas Use Per Customer'!B5","v":2022},{"$f":"'Gas Use Per Customer'!C5","v":4},{"$f":"'Daily efficiency'!CQ7","v":47},{"$f":"'Gas Use Per Customer'!J5","v":260.12021262257969},{"$f":"'Gas Use Per Customer'!L5","v":55.947712418300661},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.784313725490197},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.036063786773909},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.568627450980394},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":182.08414883580576},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5947712418300668},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F6*'Daily efficiency'!BD7","v":265.81360683760664},{"$f":"G6*'Daily efficiency'!BE7","v":1384.5624401559051},{"$f":"H6*'Daily efficiency'!BF7","v":546.81295985060706},{"$f":"I6*'Daily efficiency'!BG7","v":4268.0524487112889},{"$f":"J6*'Daily efficiency'!BH7","v":163.92679738562089},{"$f":"K6*'Daily efficiency'!BI7","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A6,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A6,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A6,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A6,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A6,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A6,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},18.606952478632465,97.085518303732059,38.276907189542499,299.2758377036356,11.474875816993464,0,{"$f":"(V6+AB6)-(VLOOKUP($A6,Assumptions!$A$43:$M$98,11,FALSE)*F6)","v":{"$error":"#N/A"}},97.085518303732059,{"$f":"(X6+AD6)-VLOOKUP($A6,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A6,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H6)","v":{"$error":"#N/A"}},299.2758377036356,11.474875816993464,0,null,0,12.441109096559376,0,16.436128000000007,22.949751633986928,0]
[{"$f":"'Gas Use Per Customer'!B6","v":2022},{"$f":"'Gas Use Per Customer'!C6","v":5},{"$f":"'Daily efficiency'!CQ8","v":54},{"$f":"'Gas Use Per Customer'!J6","v":151.77396576238485},{"$f":"'Gas Use Per Customer'!L6","v":37.98809696617797},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.390477572942377},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.59656918614635},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7988096966177971},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.177396576238486},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7988096966177971},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F7*'Daily efficiency'!BD8","v":424.67185814620831},{"$f":"G7*'Daily efficiency'!BE8","v":2343.9172816629371},{"$f":"H7*'Daily efficiency'!BF8","v":47.184139939916264},{"$f":"I7*'Daily efficiency'!BG8","v":355.75817574703029},{"$f":"J7*'Daily efficiency'!BH8","v":111.30512411090139},{"$f":"K7*'Daily efficiency'!BI8","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A7,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A7,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A7,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A7,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A7,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A7,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},29.727030070234584,164.35547979020515,3.302889795794139,24.945763283381766,7.7913586877630978,0,{"$f":"(V7+AB7)-(VLOOKUP($A7,Assumptions!$A$43:$M$98,11,FALSE)*F7)","v":{"$error":"#N/A"}},164.35547979020515,{"$f":"(X7+AD7)-VLOOKUP($A7,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A7,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H7)","v":{"$error":"#N/A"}},24.945763283381766,7.7913586877630978,0,null,0,12.032182123566404,{"$error":"#N/A"},16.436128000000007,15.582717375526196,0]
[{"$f":"'Gas Use Per Customer'!B7","v":2022},{"$f":"'Gas Use Per Customer'!C7","v":6},{"$f":"'Daily efficiency'!CQ9","v":60},{"$f":"'Gas Use Per Customer'!J7","v":114.30880107522647},{"$f":"'Gas Use Per Customer'!L7","v":23.618163354127375},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.894530683301902},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.87792096770383},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.3618163354127377},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.430880107522647},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.3618163354127377},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F8*'Daily efficiency'!BD9","v":267.32963072905608},{"$f":"G8*'Daily efficiency'!BE9","v":1776.1545944982934},{"$f":"H8*'Daily efficiency'!BF9","v":27.065365507680909},{"$f":"I8*'Daily efficiency'!BG9","v":250.07717440564218},{"$f":"J8*'Daily efficiency'!BH9","v":66.894511340006744},{"$f":"K8*'Daily efficiency'!BI9","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A8,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A8,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A8,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A8,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A8,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A8,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},18.713074151033926,124.54396016622033,1.8945755855376638,17.53541146932363,4.6826157938004727,0,{"$f":"(V8+AB8)-(VLOOKUP($A8,Assumptions!$A$43:$M$98,11,FALSE)*F8)","v":{"$error":"#N/A"}},124.54396016622033,{"$f":"(X8+AD8)-VLOOKUP($A8,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A8,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H8)","v":{"$error":"#N/A"}},17.53541146932363,4.6826157938004727,0,null,0,12.105995046820402,{"$error":"#N/A"},15.340386133333338,9.3652315876009453,0]
[{"$f":"'Gas Use Per Customer'!B8","v":2022},{"$f":"'Gas Use Per Customer'!C8","v":7},{"$f":"'Daily efficiency'!CQ10","v":64},{"$f":"'Gas Use Per Customer'!J8","v":107.69810682113652},{"$f":"'Gas Use Per Customer'!L8","v":20.422740524781339},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.401603498542272},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.69810682113652},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.0211370262390671},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F9*'Daily efficiency'!BD10","v":286.20299682490747},{"$f":"G9*'Daily efficiency'!BE10","v":1881.6655256382267},{"$f":"H9*'Daily efficiency'!BF10","v":0},{"$f":"I9*'Daily efficiency'!BG10","v":0},{"$f":"J9*'Daily efficiency'!BH10","v":16.40736621837674},{"$f":"K9*'Daily efficiency'!BI10","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A9,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A9,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A9,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A9,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A9,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A9,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},20.034209777743524,131.94238665775245,0,0,1.1485156352863719,0,{"$f":"(V9+AB9)-(VLOOKUP($A9,Assumptions!$A$43:$M$98,11,FALSE)*F9)","v":{"$error":"#N/A"}},131.94238665775245,{"$f":"(X9+AD9)-VLOOKUP($A9,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A9,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H9)","v":{"$error":"#N/A"}},0,1.1485156352863719,0,null,0,12.251133334858011,{"$error":"#N/A"},0,2.2970312705727438,0]
[{"$f":"'Gas Use Per Customer'!B9","v":2022},{"$f":"'Gas Use Per Customer'!C9","v":8},{"$f":"'Daily efficiency'!CQ11","v":64},{"$f":"'Gas Use Per Customer'!J9","v":127.85676970671108},{"$f":"'Gas Use Per Customer'!L9","v":23.568925233644858},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.390478971962615},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":127.85676970671108},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1784462616822429},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F10*'Daily efficiency'!BD11","v":345.9434939026608},{"$f":"G10*'Daily efficiency'!BE11","v":2319.6902405125138},{"$f":"H10*'Daily efficiency'!BF11","v":0},{"$f":"I10*'Daily efficiency'!BG11","v":0},{"$f":"J10*'Daily efficiency'!BH11","v":21.719524890714492},{"$f":"K10*'Daily efficiency'!BI11","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A10,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A10,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A10,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A10,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A10,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A10,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},24.216044573186259,162.65667966473748,0,0,1.5203667423500147,0,{"$f":"(V10+AB10)-(VLOOKUP($A10,Assumptions!$A$43:$M$98,11,FALSE)*F10)","v":{"$error":"#N/A"}},162.65667966473748,{"$f":"(X10+AD10)-VLOOKUP($A10,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A10,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H10)","v":{"$error":"#N/A"}},0,1.5203667423500147,0,null,0,12.721788610634654,{"$error":"#N/A"},0,3.0407334847000294,0]
[{"$f":"'Gas Use Per Customer'!B10","v":2022},{"$f":"'Gas Use Per Customer'!C10","v":9},{"$f":"'Daily efficiency'!CQ12","v":58},{"$f":"'Gas Use Per Customer'!J10","v":112.92941033276246},{"$f":"'Gas Use Per Customer'!L10","v":20.419539386827051},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.335631509461642},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.63646929948621},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0419539386827052},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.292941033276247},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0419539386827052},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F11*'Daily efficiency'!BD12","v":228.27160153913846},{"$f":"G11*'Daily efficiency'!BE12","v":1741.818963485345},{"$f":"H11*'Daily efficiency'!BF12","v":25.071304930949946},{"$f":"I11*'Daily efficiency'!BG12","v":264.70653781999533},{"$f":"J11*'Daily efficiency'!BH12","v":59.829250403403236},{"$f":"K11*'Daily efficiency'!BI12","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A11,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A11,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A11,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A11,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A11,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A11,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},15.979012107739694,122.1363457195924,1.7549913451664965,18.561222431938074,4.1880475282382266,0,{"$f":"(V11+AB11)-(VLOOKUP($A11,Assumptions!$A$43:$M$98,11,FALSE)*F11)","v":{"$error":"#N/A"}},122.1363457195924,{"$f":"(X11+AD11)-VLOOKUP($A11,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A11,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H11)","v":{"$error":"#N/A"}},18.561222431938074,4.1880475282382266,0,null,0,12.016980377358486,{"$error":"#N/A"},16.436128000000007,8.3760950564764531,0]
[{"$f":"'Gas Use Per Customer'!B11","v":2022},{"$f":"'Gas Use Per Customer'!C11","v":10},{"$f":"'Daily efficiency'!CQ13","v":48},{"$f":"'Gas Use Per Customer'!J11","v":225.95422514692618},{"$f":"'Gas Use Per Customer'!L11","v":46.638409821689564},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.991522946506869},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.786267544077845},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.983045893013738},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":158.1679576028483},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6638409821689564},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F12*'Daily efficiency'!BD13","v":211.56943865838915},{"$f":"G12*'Daily efficiency'!BE13","v":1186.6860107480545},{"$f":"H12*'Daily efficiency'!BF13","v":411.97934003451155},{"$f":"I12*'Daily efficiency'!BG13","v":3707.4569262107661},{"$f":"J12*'Daily efficiency'!BH13","v":136.65054077755033},{"$f":"K12*'Daily efficiency'!BI13","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A12,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A12,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A12,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A12,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A12,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A12,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},14.809860706087242,83.210423073653587,28.838553802415813,259.96687966589894,9.5655378544285234,0,{"$f":"(V12+AB12)-(VLOOKUP($A12,Assumptions!$A$43:$M$98,11,FALSE)*F12)","v":{"$error":"#N/A"}},83.210423073653587,{"$f":"(X12+AD12)-VLOOKUP($A12,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A12,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H12)","v":{"$error":"#N/A"}},259.96687966589894,9.5655378544285234,0,null,0,12.275410062893082,0,16.436128000000011,19.131075708857047,0]
[{"$f":"'Gas Use Per Customer'!B12","v":2022},{"$f":"'Gas Use Per Customer'!C12","v":11},{"$f":"'Daily efficiency'!CQ14","v":39},{"$f":"'Gas Use Per Customer'!J12","v":360.10186684669981},{"$f":"'Gas Use Per Customer'!L12","v":82.745098039215691},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.823529411764707},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.03056005400994},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.647058823529413},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":252.07130679268985},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2745098039215694},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F13*'Daily efficiency'!BD14","v":426.21713436889888},{"$f":"G13*'Daily efficiency'!BE14","v":1990.6764665778458},{"$f":"H13*'Daily efficiency'!BF14","v":853.03646232263361},{"$f":"I13*'Daily efficiency'!BG14","v":5859.3135026271457},{"$f":"J13*'Daily efficiency'!BH14","v":258.60601307189535},{"$f":"K13*'Daily efficiency'!BI14","v":0},47,33.5,7.0120000000000002E-2,7.0000000000000007E-2,{"$f":"IFERROR(VLOOKUP($A13,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A13,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A13,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A13,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A13,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A13,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},29.835199405822923,139.58623383643854,59.712552362584361,410.85506280421549,18.102420915032678,0,{"$f":"(V13+AB13)-(VLOOKUP($A13,Assumptions!$A$43:$M$98,11,FALSE)*F13)","v":{"$error":"#N/A"}},139.58623383643854,{"$f":"(X13+AD13)-VLOOKUP($A13,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A13,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H13)","v":{"$error":"#N/A"}},410.85506280421549,18.102420915032678,0,null,0,12.920995111628814,0,16.299160266666672,36.204841830065355,0]
[{"$f":"'Gas Use Per Customer'!B13","v":2022},{"$f":"'Gas Use Per Customer'!C13","v":12},{"$f":"'Daily efficiency'!CQ15","v":32},{"$f":"'Gas Use Per Customer'!J13","v":513.99011212183484},{"$f":"'Gas Use Per Customer'!L13","v":113.20208453966416},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.640416907932831},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.79802242436698},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.901563404748117},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":411.19208969746791},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6601042269832078},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F14*'Daily efficiency'!BD15","v":408.93101417015703},{"$f":"G14*'Daily efficiency'!BE15","v":1936.650082099874},{"$f":"H14*'Daily efficiency'!BF15","v":1967.5296046585461},{"$f":"I14*'Daily efficiency'!BG15","v":9521.7497286879825},{"$f":"J14*'Daily efficiency'!BH15","v":181.89018809421512},{"$f":"K14*'Daily efficiency'!BI15","v":0},{"$f":"R3*1.01","v":47.47},33.835000000000001,{"$f":"T3*1.03","v":7.2223599999999999E-2},7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A14,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A14,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A14,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A14,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A14,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A14,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},29.483926121668325,139.87184086954846,141.8588844958812,687.69504370486936,13.114282561592912,0,{"$f":"(V14+AB14)-(VLOOKUP($A14,Assumptions!$A$43:$M$98,11,FALSE)*F14)","v":{"$error":"#N/A"}},139.87184086954846,{"$f":"(X14+AD14)-VLOOKUP($A14,Assumptions!$A$44:$M$98,12,FALSE)-(VLOOKUP($A14,Assumptions!$A$44:$M$98,11,FALSE)*LaGrande!$H14)","v":{"$error":"#N/A"}},687.69504370486936,13.114282561592912,0,null,0,13.606471950611532,0,16.72442298709678,26.228565123185824,0]
[{"$f":"'Gas Use Per Customer'!B14","v":2023},{"$f":"'Gas Use Per Customer'!C14","v":1},{"$f":"'Daily efficiency'!CQ16","v":32},{"$f":"'Gas Use Per Customer'!J14","v":541.40977235666628},{"$f":"'Gas Use Per Customer'!L14","v":113.52015022389138},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.704030044778278},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.28195447133326},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.14011266791853},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":433.12781788533306},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6760075111945696},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F15*'Daily efficiency'!BD16","v":421.59909505487997},{"$f":"G15*'Daily efficiency'!BE16","v":2101.5570257476875},{"$f":"H15*'Daily efficiency'!BF16","v":1904.2854955613516},{"$f":"I15*'Daily efficiency'!BG16","v":9947.8282276186583},{"$f":"J15*'Daily efficiency'!BH16","v":193.13073299380747},{"$f":"K15*'Daily efficiency'!BI16","v":0},47.47,33.835000000000001,7.2223599999999999E-2,7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A15,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A15,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A15,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A15,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A15,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A15,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U15*L15),0)+(S15*F15/(F15+H15+J15))","v":37.164294753456851},{"$f":"IFERROR((T15*M15),0)+(R15*(G15/(G15+I15+K15)))","v":161.27601400479068},{"$f":"IFERROR((U15*N15),0)+(S15*H15/(F15+H15+J15))","v":162.67523422997348},{"$f":"IFERROR((T15*O15),0)+(R15*(G15/(G15+I15+K15)))","v":727.96196678023898},13.924725848853521,0,{"$f":"(V15+AB15)-(VLOOKUP($A15,Assumptions!$A$43:$M$98,11,FALSE)*F15)","v":52.706773243074103},{"$f":"(W15+AC15)-(VLOOKUP($A15,Assumptions!$A$43:$R$98,16,FALSE)*G15)","v":216.20920150663844},{"$f":"(X15+AD15)-VLOOKUP($A15,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A15,Assumptions!$A$44:$M$98,11,FALSE)*$H15)","v":172.35130479705981},{"$f":"(Y15+AE15)-VLOOKUP($A15,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A15,Assumptions!$A$43:$R$98,16,FALSE)*I15)","v":746.92891736625631},{"$f":"(Z15+AF15)-(VLOOKUP($A15,Assumptions!$A$43:$M$98,11,FALSE)*J15)","v":18.009124111729033},0,null,23.214721412508077,19.967242239229989,20.243255428766087,17.244999894326792,{"$f":"IF(J15<10,AF15+AL15,IFERROR((AL15)/(J15/10),0))","v":31.933849960582556},0]
[{"$f":"'Gas Use Per Customer'!B15","v":2023},{"$f":"'Gas Use Per Customer'!C15","v":2},{"$f":"'Daily efficiency'!CQ17","v":32},{"$f":"'Gas Use Per Customer'!J15","v":482.4443566442776},{"$f":"'Gas Use Per Customer'!L15","v":101.04061280531869},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.208122561063739},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.488871328855524},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":75.780459603989016},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":385.9554853154221},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0520306402659347},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F16*'Daily efficiency'!BD17","v":365.00076558923757},{"$f":"G16*'Daily efficiency'!BE17","v":1911.7064233336075},{"$f":"H16*'Daily efficiency'!BF17","v":1415.5671505391283},{"$f":"I16*'Daily efficiency'!BG17","v":8804.471667513315},{"$f":"J16*'Daily efficiency'!BH17","v":179.74403299403295},{"$f":"K16*'Daily efficiency'!BI17","v":0},47.47,33.835000000000001,7.2223599999999999E-2,7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A16,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A16,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A16,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A16,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A16,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A16,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U16*L16),0)+(S16*F16/(F16+H16+J16))","v":33.083555198984037},{"$f":"IFERROR((T16*M16),0)+(R16*(G16/(G16+I16+K16)))","v":147.56432003627714},{"$f":"IFERROR((U16*N16),0)+(S16*H16/(F16+H16+J16))","v":127.43864155387116},{"$f":"IFERROR((T16*O16),0)+(R16*(G16/(G16+I16+K16)))","v":645.38463992581467},12.959544778869777,0,{"$f":"(V16+AB16)-(VLOOKUP($A16,Assumptions!$A$43:$M$98,11,FALSE)*F16)","v":50.361912384449916},{"$f":"(W16+AC16)-(VLOOKUP($A16,Assumptions!$A$43:$R$98,16,FALSE)*G16)","v":210.16466261237537},{"$f":"(X16+AD16)-VLOOKUP($A16,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A16,Assumptions!$A$44:$M$98,11,FALSE)*$H16)","v":143.62425723038982},{"$f":"(Y16+AE16)-VLOOKUP($A16,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A16,Assumptions!$A$43:$R$98,16,FALSE)*I16)","v":695.02021080883401},{"$f":"(Z16+AF16)-(VLOOKUP($A16,Assumptions!$A$43:$M$98,11,FALSE)*J16)","v":17.477912715707443},0,null,24.921618637391575,21.78123339178541,18.952676980442803,18.007781654944711,30.43745749457722,0]
[{"$f":"'Gas Use Per Customer'!B16","v":2023},{"$f":"'Gas Use Per Customer'!C16","v":3},{"$f":"'Daily efficiency'!CQ18","v":40},{"$f":"'Gas Use Per Customer'!J16","v":386.23690208083281},{"$f":"'Gas Use Per Customer'!L16","v":80.592485549132945},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.177745664739884},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.87107062424984},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.355491329479769},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":270.36583145658295},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0592485549132942},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F17*'Daily efficiency'!BD18","v":394.10175495458276},{"$f":"G17*'Daily efficiency'!BE18","v":2065.6315289854156},{"$f":"H17*'Daily efficiency'!BF18","v":837.27183940453949},{"$f":"I17*'Daily efficiency'!BG18","v":6337.3750893423075},{"$f":"J17*'Daily efficiency'!BH18","v":236.13598265895939},{"$f":"K17*'Daily efficiency'!BI18","v":0},47.47,33.835000000000001,7.2223599999999999E-2,7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A17,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A17,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A17,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A17,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A17,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A17,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},38.565236532225427,163.42834529683108,80.668299621067305,471.94904350262306,17.025404349710975,0,{"$f":"(V17+AB17)-(VLOOKUP($A17,Assumptions!$A$43:$M$98,11,FALSE)*F17)","v":53.08276054531558},{"$f":"(W17+AC17)-(VLOOKUP($A17,Assumptions!$A$43:$R$98,16,FALSE)*G17)","v":213.42754482302166},{"$f":"(X17+AD17)-VLOOKUP($A17,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A17,Assumptions!$A$44:$M$98,11,FALSE)*$H17)","v":115.92770648282439},{"$f":"(Y17+AE17)-VLOOKUP($A17,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A17,Assumptions!$A$43:$R$98,16,FALSE)*I17)","v":596.73407194542801},{"$f":"(Z17+AF17)-(VLOOKUP($A17,Assumptions!$A$43:$M$98,11,FALSE)*J17)","v":19.452282299090548},0,null,21.955215048328483,18.419398705232549,23.974052025017777,22.071356751352486,36.477686648801523,0]
[{"$f":"'Gas Use Per Customer'!B17","v":2023},{"$f":"'Gas Use Per Customer'!C17","v":4},{"$f":"'Daily efficiency'!CQ19","v":47},{"$f":"'Gas Use Per Customer'!J17","v":259.30551274236569},{"$f":"'Gas Use Per Customer'!L17","v":55.772287241728073},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.731686172518422},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.791653822709705},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.463372345036845},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.51385891965597},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5772287241728078},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F18*'Daily efficiency'!BD19","v":264.98014293176823},{"$f":"G18*'Daily efficiency'!BE19","v":1378.4832630713838},{"$f":"H18*'Daily efficiency'!BF19","v":540.16490653016024},{"$f":"I18*'Daily efficiency'!BG19","v":4254.6848530767375},{"$f":"J18*'Daily efficiency'!BH19","v":163.41280161826319},{"$f":"K18*'Daily efficiency'!BI19","v":0},47.47,33.835000000000001,7.2223599999999999E-2,7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A18,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A18,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A18,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A18,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A18,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A18,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},29.255568305380493,113.8000237987624,59.246889760824558,321.52965695467304,11.782062996676778,0,{"$f":"(V18+AB18)-(VLOOKUP($A18,Assumptions!$A$43:$M$98,11,FALSE)*F18)","v":48.951752234715748},{"$f":"(W18+AC18)-(VLOOKUP($A18,Assumptions!$A$43:$R$98,16,FALSE)*G18)","v":188.55617536430631},{"$f":"(X18+AD18)-VLOOKUP($A18,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A18,Assumptions!$A$44:$M$98,11,FALSE)*$H18)","v":104.86361645507183},{"$f":"(Y18+AE18)-VLOOKUP($A18,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A18,Assumptions!$A$43:$R$98,16,FALSE)*I18)","v":504.08090682263577},{"$f":"(Z18+AF18)-(VLOOKUP($A18,Assumptions!$A$43:$M$98,11,FALSE)*J18)","v":15.935160918138052},0,null,29.256915130955758,24.238612511572693,31.336834606457344,27.770932193434259,27.717223914814831,0]
[{"$f":"'Gas Use Per Customer'!B18","v":2023},{"$f":"'Gas Use Per Customer'!C18","v":5},{"$f":"'Daily efficiency'!CQ20","v":54},{"$f":"'Gas Use Per Customer'!J18","v":151.68099003820564},{"$f":"'Gas Use Per Customer'!L18","v":37.945977177524192},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.356781742019354},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.51289103438506},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7945977177524193},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.168099003820565},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7945977177524193},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F19*'Daily efficiency'!BD20","v":424.20099778886396},{"$f":"G19*'Daily efficiency'!BE20","v":2342.4814134915805},{"$f":"H19*'Daily efficiency'!BF20","v":47.131823920931446},{"$f":"I19*'Daily efficiency'!BG20","v":355.54024064955422},{"$f":"J19*'Daily efficiency'!BH20","v":111.18171313014582},{"$f":"K19*'Daily efficiency'!BI20","v":0},47.47,33.835000000000001,7.2223599999999999E-2,7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A19,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A19,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A19,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A19,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A19,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A19,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},57.652891940577106,211.90544061545049,6.7817045046991584,68.401396124577133,8.0162015166835143,0,{"$f":"(V19+AB19)-(VLOOKUP($A19,Assumptions!$A$43:$M$98,11,FALSE)*F19)","v":67.872958152280162},{"$f":"(W19+AC19)-(VLOOKUP($A19,Assumptions!$A$43:$R$98,16,FALSE)*G19)","v":248.48456702019578},{"$f":"(X19+AD19)-VLOOKUP($A19,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A19,Assumptions!$A$44:$M$98,11,FALSE)*$H19)","v":73.032767264476504},{"$f":"(Y19+AE19)-VLOOKUP($A19,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A19,Assumptions!$A$43:$R$98,16,FALSE)*I19)","v":359.10067834422114},{"$f":"(Z19+AF19)-(VLOOKUP($A19,Assumptions!$A$43:$M$98,11,FALSE)*J19)","v":13.409101476800107},0,null,22.358416886573828,18.202278564125283,79.814471769175668,236.74731965671523,21.425302993483619,0]
[{"$f":"'Gas Use Per Customer'!B19","v":2023},{"$f":"'Gas Use Per Customer'!C19","v":6},{"$f":"'Daily efficiency'!CQ21","v":60},{"$f":"'Gas Use Per Customer'!J19","v":114.79762576482329},{"$f":"'Gas Use Per Customer'!L19","v":23.77784205958924},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.022273647671394},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.31786318834097},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.3777842059589243},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.479762576482329},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.3777842059589243},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F20*'Daily efficiency'!BD21","v":267.47566498297761},{"$f":"G20*'Daily efficiency'!BE21","v":1777.1921524322772},{"$f":"H20*'Daily efficiency'!BF21","v":28.221505571855598},{"$f":"I20*'Daily efficiency'!BG21","v":260.11611363298766},{"$f":"J20*'Daily efficiency'!BH21","v":68.507925947353172},{"$f":"K20*'Daily efficiency'!BI21","v":0},47.47,33.835000000000001,7.2223599999999999E-2,7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A20,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A20,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A20,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A20,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A20,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A20,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},46.35299544527269,171.07821514040779,5.4182705517307888,61.509522144583443,4.9394214608041649,0,{"$f":"(V20+AB20)-(VLOOKUP($A20,Assumptions!$A$43:$M$98,11,FALSE)*F20)","v":64.456098691513816},{"$f":"(W20+AC20)-(VLOOKUP($A20,Assumptions!$A$43:$R$98,16,FALSE)*G20)","v":229.23875694898015},{"$f":"(X20+AD20)-VLOOKUP($A20,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A20,Assumptions!$A$44:$M$98,11,FALSE)*$H20)","v":72.654712940825377},{"$f":"(Y20+AE20)-VLOOKUP($A20,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A20,Assumptions!$A$43:$R$98,16,FALSE)*I20)","v":354.60673940909709},{"$f":"(Z20+AF20)-(VLOOKUP($A20,Assumptions!$A$43:$M$98,11,FALSE)*J20)","v":11.317701050238014},0,null,33.884539716630663,22.187717580946728,78.072983492556162,308.89727644328775,16.25712251104218,0]
[{"$f":"'Gas Use Per Customer'!B20","v":2023},{"$f":"'Gas Use Per Customer'!C20","v":7},{"$f":"'Daily efficiency'!CQ22","v":64},{"$f":"'Gas Use Per Customer'!J20","v":107.74952888803124},{"$f":"'Gas Use Per Customer'!L20","v":20.459502690126509},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.436527555620184},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.74952888803124},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.0229751345063256},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F21*'Daily efficiency'!BD22","v":299.78203566887788},{"$f":"G21*'Daily efficiency'!BE22","v":1948.3887109291077},{"$f":"H21*'Daily efficiency'!BF22","v":0},{"$f":"I21*'Daily efficiency'!BG22","v":0},{"$f":"J21*'Daily efficiency'!BH22","v":17.403776965762443},{"$f":"K21*'Daily efficiency'!BI22","v":0},47.47,33.835000000000001,7.2223599999999999E-2,7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A21,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A21,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A21,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A21,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A21,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A21,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},53.7575347717261,188.18964690265949,0,47.47,1.2548123192314724,0,{"$f":"(V21+AB21)-(VLOOKUP($A21,Assumptions!$A$43:$M$98,11,FALSE)*F21)","v":71.572528567527911},{"$f":"(W21+AC21)-(VLOOKUP($A21,Assumptions!$A$43:$R$98,16,FALSE)*G21)","v":243.46898557323522},{"$f":"(X21+AD21)-VLOOKUP($A21,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A21,Assumptions!$A$44:$M$98,11,FALSE)*$H21)","v":68.890167526496967},{"$f":"(Y21+AE21)-VLOOKUP($A21,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A21,Assumptions!$A$43:$R$98,16,FALSE)*I21)","v":348.03067010598784},{"$f":"(Z21+AF21)-(VLOOKUP($A21,Assumptions!$A$43:$M$98,11,FALSE)*J21)","v":8.5753480697698894},0,null,36.823721913656485,22.595828314594108,68.890167526496967,395.50067010598787,9.830160389001362,0]
[{"$f":"'Gas Use Per Customer'!B21","v":2023},{"$f":"'Gas Use Per Customer'!C21","v":8},{"$f":"'Daily efficiency'!CQ23","v":64},{"$f":"'Gas Use Per Customer'!J21","v":130.67939676093729},{"$f":"'Gas Use Per Customer'!L21","v":24.016321772078111},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.815505683474203},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":130.67939676093729},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2008160886039057},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F22*'Daily efficiency'!BD23","v":356.77517186010334},{"$f":"G22*'Daily efficiency'!BE23","v":2392.2090175200969},{"$f":"H22*'Daily efficiency'!BF23","v":0},{"$f":"I22*'Daily efficiency'!BG23","v":0},{"$f":"J22*'Daily efficiency'!BH23","v":22.13181523302714},{"$f":"K22*'Daily efficiency'!BI23","v":0},47.47,33.835000000000001,7.2223599999999999E-2,7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A22,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A22,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A22,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A22,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A22,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A22,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},57.866739891113454,220.24394719776447,0,47.47,1.5957038783012572,0,{"$f":"(V22+AB22)-(VLOOKUP($A22,Assumptions!$A$43:$M$98,11,FALSE)*F22)","v":73.331688188774081},{"$f":"(W22+AC22)-(VLOOKUP($A22,Assumptions!$A$43:$R$98,16,FALSE)*G22)","v":260.61566156944912},{"$f":"(X22+AD22)-VLOOKUP($A22,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A22,Assumptions!$A$44:$M$98,11,FALSE)*$H22)","v":68.890167526496967},{"$f":"(Y22+AE22)-VLOOKUP($A22,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A22,Assumptions!$A$43:$R$98,16,FALSE)*I22)","v":348.03067010598784},{"$f":"(Z22+AF22)-(VLOOKUP($A22,Assumptions!$A$43:$M$98,11,FALSE)*J22)","v":8.7925530236743494},0,null,32.141162771548785,19.943133196904409,68.890167526496967,395.50067010598787,10.388256901975607,0]
[{"$f":"'Gas Use Per Customer'!B22","v":2023},{"$f":"'Gas Use Per Customer'!C22","v":9},{"$f":"'Daily efficiency'!CQ24","v":58},{"$f":"'Gas Use Per Customer'!J22","v":113.05339878223816},{"$f":"'Gas Use Per Customer'!L22","v":20.43560882911855},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.34848706329484},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.74805890401434},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.043560882911855},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.305339878223817},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.043560882911855},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F23*'Daily efficiency'!BD24","v":228.45124307062605},{"$f":"G23*'Daily efficiency'!BE24","v":1743.7313566512489},{"$f":"H23*'Daily efficiency'!BF24","v":25.091035145237754},{"$f":"I23*'Daily efficiency'!BG24","v":264.99716674556635},{"$f":"J23*'Daily efficiency'!BH24","v":59.876333869317321},{"$f":"K23*'Daily efficiency'!BI24","v":0},47.47,33.835000000000001,7.2223599999999999E-2,7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A23,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A23,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A23,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A23,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A23,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A23,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},43.539334625392144,168.66155601023712,5.192563633971643,61.862049372165089,4.3170836719777794,0,{"$f":"(V23+AB23)-(VLOOKUP($A23,Assumptions!$A$43:$M$98,11,FALSE)*F23)","v":63.502029703201309},{"$f":"(W23+AC23)-(VLOOKUP($A23,Assumptions!$A$43:$R$98,16,FALSE)*G23)","v":227.84269037622161},{"$f":"(X23+AD23)-VLOOKUP($A23,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A23,Assumptions!$A$44:$M$98,11,FALSE)*$H23)","v":72.661455002012246},{"$f":"(Y23+AE23)-VLOOKUP($A23,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A23,Assumptions!$A$43:$R$98,16,FALSE)*I23)","v":355.07266580972453},{"$f":"(Z23+AF23)-(VLOOKUP($A23,Assumptions!$A$43:$M$98,11,FALSE)*J23)","v":10.927812240357634},0,null,38.842756187374832,22.39282919305229,77.854018635983891,314.07518007809779,15.244895912335412,0]
[{"$f":"'Gas Use Per Customer'!B23","v":2023},{"$f":"'Gas Use Per Customer'!C23","v":10},{"$f":"'Daily efficiency'!CQ25","v":49},{"$f":"'Gas Use Per Customer'!J23","v":224.10611759710591},{"$f":"'Gas Use Per Customer'!L23","v":46.232179226069249},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.985743380855403},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":201.69550583739533},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6232179226069254},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.410611759710591},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6232179226069254},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F24*'Daily efficiency'!BD25","v":556.23971629185462},{"$f":"G24*'Daily efficiency'!BE25","v":3522.194515423043},{"$f":"H24*'Daily efficiency'!BF25","v":66.739680266298748},{"$f":"I24*'Daily efficiency'!BG25","v":525.30473964761654},{"$f":"J24*'Daily efficiency'!BH25","v":135.46028513238284},{"$f":"K24*'Daily efficiency'!BI25","v":0},47.47,33.835000000000001,7.2223599999999999E-2,7.2100000000000011E-2,{"$f":"IFERROR(VLOOKUP($A24,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A24,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A24,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A24,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A24,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A24,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},67.17288354464273,297.10856780410768,8.1954309472001405,80.662399394413598,9.7666865580448032,0,{"$f":"(V24+AB24)-(VLOOKUP($A24,Assumptions!$A$43:$M$98,11,FALSE)*F24)","v":72.782573226151698},{"$f":"(W24+AC24)-(VLOOKUP($A24,Assumptions!$A$43:$R$98,16,FALSE)*G24)","v":291.30986902082384},{"$f":"(X24+AD24)-VLOOKUP($A24,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A24,Assumptions!$A$44:$M$98,11,FALSE)*$H24)","v":73.870196640703213},{"$f":"(Y24+AE24)-VLOOKUP($A24,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A24,Assumptions!$A$43:$R$98,16,FALSE)*I24)","v":366.65303437094326},{"$f":"(Z24+AF24)-(VLOOKUP($A24,Assumptions!$A$43:$M$98,11,FALSE)*J24)","v":14.583289451887133},0,null,19.678548157511276,14.443052055690057,82.06562758790335,163.6068833382343,24.349976009931936,0]
[{"$f":"'Gas Use Per Customer'!B24","v":2023},{"$f":"'Gas Use Per Customer'!C24","v":11},{"$f":"'Daily efficiency'!CQ26","v":39},{"$f":"'Gas Use Per Customer'!J24","v":360.0187795299729},{"$f":"'Gas Use Per Customer'!L24","v":82.714801444043317},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.814440433212994},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.00563385899187},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.628880866425988},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":252.013145670981},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2714801444043324},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F25*'Daily efficiency'!BD26","v":426.06107765639871},{"$f":"G25*'Daily efficiency'!BE26","v":1990.2171521968132},{"$f":"H25*'Daily efficiency'!BF26","v":852.72412840825461},{"$f":"I25*'Daily efficiency'!BG26","v":5857.961566740064},{"$f":"J25*'Daily efficiency'!BH26","v":258.51132611311664},{"$f":"K25*'Daily efficiency'!BI26","v":0},47.944699999999997,34.173349999999999,7.4390308000000002E-2,7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A25,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A25,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A25,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A25,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A25,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A25,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},41.892578809997147,162.43627693880381,83.829861947982224,450.15897520195597,19.197826611138382,0,{"$f":"(V25+AB25)-(VLOOKUP($A25,Assumptions!$A$43:$M$98,11,FALSE)*F25)","v":55.967287978561934},{"$f":"(W25+AC25)-(VLOOKUP($A25,Assumptions!$A$43:$R$98,16,FALSE)*G25)","v":217.54911152355919},{"$f":"(X25+AD25)-VLOOKUP($A25,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A25,Assumptions!$A$44:$M$98,11,FALSE)*$H25)","v":118.20363912068858},{"$f":"(Y25+AE25)-VLOOKUP($A25,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A25,Assumptions!$A$43:$R$98,16,FALSE)*I25)","v":586.87581878141225},{"$f":"(Z25+AF25)-(VLOOKUP($A25,Assumptions!$A$43:$M$98,11,FALSE)*J25)","v":21.477099612342833},0,null,22.554322000206092,20.142385517368769,23.817510501360818,23.287508166245242,40.674926223481215,0]
[{"$f":"'Gas Use Per Customer'!B25","v":2023},{"$f":"'Gas Use Per Customer'!C25","v":12},{"$f":"'Daily efficiency'!CQ27","v":31},{"$f":"'Gas Use Per Customer'!J25","v":517.81544513465417},{"$f":"'Gas Use Per Customer'!L25","v":114.08025312814611},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.816050625629224},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.56308902693084},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.56018984610958},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":414.25235610772336},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7040126564073059},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F26*'Daily efficiency'!BD27","v":400.52737321645685},{"$f":"G26*'Daily efficiency'!BE27","v":1892.1545348994182},{"$f":"H26*'Daily efficiency'!BF27","v":2051.9044022857493},{"$f":"I26*'Daily efficiency'!BG27","v":9670.9216980232486},{"$f":"J26*'Daily efficiency'!BH27","v":172.51878279508026},{"$f":"K26*'Daily efficiency'!BI27","v":0},47.944699999999997,34.173349999999999,7.4390308000000002E-2,7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A26,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A26,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A26,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A26,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A26,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A26,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},36.579034317173743,150.34689863476447,178.0105891269466,729.0117837598325,12.811762366711047,0,{"$f":"(V26+AB26)-(VLOOKUP($A26,Assumptions!$A$43:$M$98,11,FALSE)*F26)","v":52.043603613014973},{"$f":"(W26+AC26)-(VLOOKUP($A26,Assumptions!$A$43:$R$98,16,FALSE)*G26)","v":208.34800931663605},{"$f":"(X26+AD26)-VLOOKUP($A26,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A26,Assumptions!$A$44:$M$98,11,FALSE)*$H26)","v":187.39450021737281},{"$f":"(Y26+AE26)-VLOOKUP($A26,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A26,Assumptions!$A$43:$R$98,16,FALSE)*I26)","v":760.25042706594502},{"$f":"(Z26+AF26)-(VLOOKUP($A26,Assumptions!$A$43:$M$98,11,FALSE)*J26)","v":16.876683331142551},0,null,22.810084210873242,20.117979414698286,21.902066902191851,18.352350103912201,29.688445697853599,0]
[{"$f":"'Gas Use Per Customer'!B26","v":2024},{"$f":"'Gas Use Per Customer'!C26","v":1},{"$f":"'Daily efficiency'!CQ28","v":32},{"$f":"'Gas Use Per Customer'!J26","v":544.16049476778858},{"$f":"'Gas Use Per Customer'!L26","v":114.11562186199971},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.823124372399946},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.83209895355772},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.586716396499781},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":435.32839581423087},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7057810930999864},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F27*'Daily efficiency'!BD28","v":423.81059938483531},{"$f":"G27*'Daily efficiency'!BE28","v":2112.2343358077051},{"$f":"H27*'Daily efficiency'!BF28","v":1914.2744534796723},{"$f":"I27*'Daily efficiency'!BG28","v":9998.3698237346562},{"$f":"J27*'Daily efficiency'!BH28","v":194.14380312909239},{"$f":"K27*'Daily efficiency'!BI28","v":0},47.944699999999997,34.173349999999999,7.4390308000000002E-2,7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A27,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A27,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A27,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A27,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A27,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A27,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},38.308116542116032,166.71870280891062,167.78977623876091,753.37075068552679,14.417701251775791,0,{"$f":"(V27+AB27)-(VLOOKUP($A27,Assumptions!$A$43:$M$98,11,FALSE)*F27)","v":53.264266476518891},{"$f":"(W27+AC27)-(VLOOKUP($A27,Assumptions!$A$43:$R$98,16,FALSE)*G27)","v":219.04983585927548},{"$f":"(X27+AD27)-VLOOKUP($A27,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A27,Assumptions!$A$44:$M$98,11,FALSE)*$H27)","v":174.93405472379322},{"$f":"(Y27+AE27)-VLOOKUP($A27,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A27,Assumptions!$A$43:$R$98,16,FALSE)*I27)","v":768.0964234656127},{"$f":"(Z27+AF27)-(VLOOKUP($A27,Assumptions!$A$43:$M$98,11,FALSE)*J27)","v":18.355517375847704},0,null,23.337850509604849,20.127318866904453,20.439393177952024,17.644068956930276,32.773218627623493,0]
[{"$f":"'Gas Use Per Customer'!B27","v":2024},{"$f":"'Gas Use Per Customer'!C27","v":2},{"$f":"'Daily efficiency'!CQ29","v":31},{"$f":"'Gas Use Per Customer'!J27","v":508.44508620021509},{"$f":"'Gas Use Per Customer'!L27","v":106.52891376094131},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.305782752188264},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.68901724004303},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":79.896685320705984},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":406.75606896017212},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3264456880470661},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F28*'Daily efficiency'!BD29","v":378.23002255505043},{"$f":"G28*'Daily efficiency'!BE29","v":2008.9611952207374},{"$f":"H28*'Daily efficiency'!BF29","v":1514.9228530133921},{"$f":"I28*'Daily efficiency'!BG29","v":9287.7839222085131},{"$f":"J28*'Daily efficiency'!BH29","v":188.35413976180223},{"$f":"K28*'Daily efficiency'!BI29","v":0},47.944699999999997,34.173349999999999,7.4390308000000002E-2,7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A28,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A28,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A28,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A28,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A28,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A28,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},34.923166165005718,159.03618207251878,138.13272833333355,700.51004661053935,13.987743481130721,0,{"$f":"(V28+AB28)-(VLOOKUP($A28,Assumptions!$A$43:$M$98,11,FALSE)*F28)","v":50.968086009541146},{"$f":"(W28+AC28)-(VLOOKUP($A28,Assumptions!$A$43:$R$98,16,FALSE)*G28)","v":216.15862604787461},{"$f":"(X28+AD28)-VLOOKUP($A28,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A28,Assumptions!$A$44:$M$98,11,FALSE)*$H28)","v":149.359893981363},{"$f":"(Y28+AE28)-VLOOKUP($A28,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A28,Assumptions!$A$43:$R$98,16,FALSE)*I28)","v":734.4009630905889},{"$f":"(Z28+AF28)-(VLOOKUP($A28,Assumptions!$A$43:$M$98,11,FALSE)*J28)","v":18.197752082735775},0,null,23.922184226865049,21.256831063439151,18.694128971913052,18.055070818439305,32.185495563866496,0]
[{"$f":"'Gas Use Per Customer'!B28","v":2024},{"$f":"'Gas Use Per Customer'!C28","v":3},{"$f":"'Daily efficiency'!CQ30","v":41},{"$f":"'Gas Use Per Customer'!J28","v":375.05022432219585},{"$f":"'Gas Use Per Customer'!L28","v":78.151019236290551},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.445305770887163},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.51506729665876},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.890611541774327},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":262.5351570255371},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8151019236290553},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F29*'Daily efficiency'!BD30","v":387.78332755386992},{"$f":"G29*'Daily efficiency'!BE30","v":2004.5112967681735},{"$f":"H29*'Daily efficiency'!BF30","v":796.64364418733305},{"$f":"I29*'Daily efficiency'!BG30","v":6153.8240806785925},{"$f":"J29*'Daily efficiency'!BH30","v":228.9824863623312},{"$f":"K29*'Daily efficiency'!BI30","v":0},47.944699999999997,34.173349999999999,7.4390308000000002E-2,7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A29,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A29,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A29,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A29,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A29,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A29,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},39.049958254133045,163.49962275606384,79.665156948283922,472.1682787394974,17.004926384725803,0,{"$f":"(V29+AB29)-(VLOOKUP($A29,Assumptions!$A$43:$M$98,11,FALSE)*F29)","v":53.559661339458771},{"$f":"(W29+AC29)-(VLOOKUP($A29,Assumptions!$A$43:$R$98,16,FALSE)*G29)","v":213.3603589712211},{"$f":"(X29+AD29)-VLOOKUP($A29,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A29,Assumptions!$A$44:$M$98,11,FALSE)*$H29)","v":114.57586195451216},{"$f":"(Y29+AE29)-VLOOKUP($A29,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A29,Assumptions!$A$43:$R$98,16,FALSE)*I29)","v":602.79716612322477},{"$f":"(Z29+AF29)-(VLOOKUP($A29,Assumptions!$A$43:$M$98,11,FALSE)*J29)","v":19.429197358183902},0,null,22.844513892399576,18.962825521729663,24.434712661496814,22.960626414868695,36.434123742909705,0]
[{"$f":"'Gas Use Per Customer'!B29","v":2024},{"$f":"'Gas Use Per Customer'!C29","v":4},{"$f":"'Daily efficiency'!CQ31","v":47},{"$f":"'Gas Use Per Customer'!J29","v":258.77200349368451},{"$f":"'Gas Use Per Customer'!L29","v":55.638557678494458},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.691567303548336},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.631601048105352},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.383134607096672},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.14040244557916},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5638557678494465},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F30*'Daily efficiency'!BD31","v":264.34477937520001},{"$f":"G30*'Daily efficiency'!BE31","v":1377.3862207359555},{"$f":"H30*'Daily efficiency'!BF31","v":543.79139183614836},{"$f":"I30*'Daily efficiency'!BG31","v":4245.9310333243766},{"$f":"J30*'Daily efficiency'!BH31","v":163.0209739979887},{"$f":"K30*'Daily efficiency'!BI31","v":0},47.944699999999997,34.173349999999999,7.4390308000000002E-2,7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A30,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A30,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A30,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A30,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A30,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A30,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},29.883041350740481,116.84759519550371,60.887590131927894,330.23952731575866,12.106426592012637,0,{"$f":"(V30+AB30)-(VLOOKUP($A30,Assumptions!$A$43:$M$98,11,FALSE)*F30)","v":49.238895840729811},{"$f":"(W30+AC30)-(VLOOKUP($A30,Assumptions!$A$43:$R$98,16,FALSE)*G30)","v":190.10685037510513},{"$f":"(X30+AD30)-VLOOKUP($A30,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A30,Assumptions!$A$44:$M$98,11,FALSE)*$H30)","v":105.49059794748334},{"$f":"(Y30+AE30)-VLOOKUP($A30,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A30,Assumptions!$A$43:$R$98,16,FALSE)*I30)","v":515.4649589498556},{"$f":"(Z30+AF30)-(VLOOKUP($A30,Assumptions!$A$43:$M$98,11,FALSE)*J30)","v":16.146081367025271},0,null,29.499264476058208,24.488333076797314,31.599967824788351,28.456653070797891,28.252507959037906,0]
[{"$f":"'Gas Use Per Customer'!B30","v":2024},{"$f":"'Gas Use Per Customer'!C30","v":5},{"$f":"'Daily efficiency'!CQ32","v":54},{"$f":"'Gas Use Per Customer'!J30","v":151.76797055911868},{"$f":"'Gas Use Per Customer'!L30","v":37.990513152220785},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.392410521776629},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.59117350320682},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7990513152220786},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.176797055911869},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7990513152220786},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F31*'Daily efficiency'!BD32","v":424.69886887584141},{"$f":"G31*'Daily efficiency'!BE32","v":2343.8246948976639},{"$f":"H31*'Daily efficiency'!BF32","v":47.187141028927556},{"$f":"I31*'Daily efficiency'!BG32","v":355.7441229905744},{"$f":"J31*'Daily efficiency'!BH32","v":111.31220353600683},{"$f":"K31*'Daily efficiency'!BI32","v":0},47.944699999999997,34.173349999999999,7.4390308000000002E-2,7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A31,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A31,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A31,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A31,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A31,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A31,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},58.878092099326608,217.50807095144324,6.9215936542312466,69.614144878458717,8.2663781711944768,0,{"$f":"(V31+AB31)-(VLOOKUP($A31,Assumptions!$A$43:$M$98,11,FALSE)*F31)","v":68.402893620921247},{"$f":"(W31+AC31)-(VLOOKUP($A31,Assumptions!$A$43:$R$98,16,FALSE)*G31)","v":251.2194594025363},{"$f":"(X31+AD31)-VLOOKUP($A31,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A31,Assumptions!$A$44:$M$98,11,FALSE)*$H31)","v":72.75268832774502},{"$f":"(Y31+AE31)-VLOOKUP($A31,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A31,Assumptions!$A$43:$R$98,16,FALSE)*I31)","v":366.16172954769689},{"$f":"(Z31+AF31)-(VLOOKUP($A31,Assumptions!$A$43:$M$98,11,FALSE)*J31)","v":13.572370045047517},0,null,22.506570701889384,18.392071241458243,79.674281981976264,241.26416674002019,21.838748216241996,0]
[{"$f":"'Gas Use Per Customer'!B31","v":2024},{"$f":"'Gas Use Per Customer'!C31","v":6},{"$f":"'Daily efficiency'!CQ33","v":60},{"$f":"'Gas Use Per Customer'!J31","v":115.35511555651252},{"$f":"'Gas Use Per Customer'!L31","v":24.016712289295494},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.213369831436395},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.81960400086126},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4016712289295494},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.535511555651253},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4016712289295494},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F32*'Daily efficiency'!BD33","v":268.484674121441},{"$f":"G32*'Daily efficiency'!BE33","v":1779.2329493204197},{"$f":"H32*'Daily efficiency'!BF33","v":29.487948079390247},{"$f":"I32*'Daily efficiency'!BG33","v":270.39239086446548},{"$f":"J32*'Daily efficiency'!BH33","v":70.36896700763576},{"$f":"K32*'Daily efficiency'!BI33","v":0},47.944699999999997,34.173349999999999,7.4390308000000002E-2,7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A32,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A32,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A32,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A32,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A32,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A32,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},47.277157354280568,175.50791710369441,5.6071984882197574,63.264803237263976,5.2258105968880555,0,{"$f":"(V32+AB32)-(VLOOKUP($A32,Assumptions!$A$43:$M$98,11,FALSE)*F32)","v":64.823490062828398},{"$f":"(W32+AC32)-(VLOOKUP($A32,Assumptions!$A$43:$R$98,16,FALSE)*G32)","v":231.20124350302763},{"$f":"(X32+AD32)-VLOOKUP($A32,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A32,Assumptions!$A$44:$M$98,11,FALSE)*$H32)","v":72.440984560102677},{"$f":"(Y32+AE32)-VLOOKUP($A32,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A32,Assumptions!$A$43:$R$98,16,FALSE)*I32)","v":362.25482545630661},{"$f":"(Z32+AF32)-(VLOOKUP($A32,Assumptions!$A$43:$M$98,11,FALSE)*J32)","v":11.534493869110243},0,null,33.738740591338619,22.26951698843984,78.048183048322429,314.0344697403886,16.760304465998299,0]
[{"$f":"'Gas Use Per Customer'!B32","v":2024},{"$f":"'Gas Use Per Customer'!C32","v":7},{"$f":"'Daily efficiency'!CQ34","v":64},{"$f":"'Gas Use Per Customer'!J32","v":107.77971771867885},{"$f":"'Gas Use Per Customer'!L32","v":20.501303969863809},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.476238771370618},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.77971771867885},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.0250651984931904},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F33*'Daily efficiency'!BD34","v":306.55222310520151},{"$f":"G33*'Daily efficiency'!BE34","v":1983.9627028004759},{"$f":"H33*'Daily efficiency'!BF34","v":0},{"$f":"I33*'Daily efficiency'!BG34","v":0},{"$f":"J33*'Daily efficiency'!BH34","v":19.377038913451912},{"$f":"K33*'Daily efficiency'!BI34","v":0},47.944699999999997,34.173349999999999,7.4390308000000002E-2,7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A33,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A33,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A33,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A33,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A33,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A33,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},55.230170244461576,195.53229652183984,0,47.944699999999997,1.4389970408296795,0,{"$f":"(V33+AB33)-(VLOOKUP($A33,Assumptions!$A$43:$M$98,11,FALSE)*F33)","v":72.587881097326772},{"$f":"(W33+AC33)-(VLOOKUP($A33,Assumptions!$A$43:$R$98,16,FALSE)*G33)","v":248.56932737796416},{"$f":"(X33+AD33)-VLOOKUP($A33,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A33,Assumptions!$A$44:$M$98,11,FALSE)*$H33)","v":68.557107526496964},{"$f":"(Y33+AE33)-VLOOKUP($A33,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A33,Assumptions!$A$43:$R$98,16,FALSE)*I33)","v":354.67231010598789},{"$f":"(Z33+AF33)-(VLOOKUP($A33,Assumptions!$A$43:$M$98,11,FALSE)*J33)","v":8.7354652680556431},0,null,37.269968780639715,23.062718351774421,68.557107526496964,402.6170101059879,10.174462308885323,0]
[{"$f":"'Gas Use Per Customer'!B33","v":2024},{"$f":"'Gas Use Per Customer'!C33","v":8},{"$f":"'Daily efficiency'!CQ35","v":63},{"$f":"'Gas Use Per Customer'!J33","v":135.82771122266942},{"$f":"'Gas Use Per Customer'!L33","v":24.832994481556781},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.866395585245428},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":122.24494010040249},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4832994481556785},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.582771122266942},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4832994481556785},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F34*'Daily efficiency'!BD35","v":301.11725016197857},{"$f":"G34*'Daily efficiency'!BE35","v":2200.1270152367824},{"$f":"H34*'Daily efficiency'!BF35","v":16.720425199864547},{"$f":"I34*'Daily efficiency'!BG35","v":174.5955689290623},{"$f":"J34*'Daily efficiency'!BH35","v":56.33084425622814},{"$f":"K34*'Daily efficiency'!BI35","v":0},{"$f":"R23*1.01","v":47.944699999999997},34.173349999999999,{"$f":"T23*1.03","v":7.4390308000000002E-2},7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A34,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A34,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A34,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A34,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A34,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A34,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},49.700550348779018,206.81835630258493,4.6590439366175413,56.138448148068179,4.1832974870002708,0,{"$f":"(V34+AB34)-(VLOOKUP($A34,Assumptions!$A$43:$M$98,11,FALSE)*F34)","v":66.778303812008488},{"$f":"(W34+AC34)-(VLOOKUP($A34,Assumptions!$A$43:$R$98,16,FALSE)*G34)","v":250.15265928722954},{"$f":"(X34+AD34)-VLOOKUP($A34,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A34,Assumptions!$A$44:$M$98,11,FALSE)*$H34)","v":71.434257602835672},{"$f":"(Y34+AE34)-VLOOKUP($A34,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A34,Assumptions!$A$43:$R$98,16,FALSE)*I34)","v":353.75524554325654},{"$f":"(Z34+AF34)-(VLOOKUP($A34,Assumptions!$A$43:$M$98,11,FALSE)*J34)","v":10.433408353557667},0,null,33.613698834027076,20.463232186278923,76.093301539453208,260.44408932381049,14.616705840557938,0]
[{"$f":"'Gas Use Per Customer'!B34","v":2024},{"$f":"'Gas Use Per Customer'!C34","v":9},{"$f":"'Daily efficiency'!CQ36","v":58},{"$f":"'Gas Use Per Customer'!J34","v":113.45489123652153},{"$f":"'Gas Use Per Customer'!L34","v":20.465793304221251},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.372634643377001},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.10940211286938},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0465793304221251},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.345489123652154},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0465793304221251},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F35*'Daily efficiency'!BD36","v":228.78867763968185},{"$f":"G35*'Daily efficiency'!BE36","v":1749.9239611154569},{"$f":"H35*'Daily efficiency'!BF36","v":25.128095931240043},{"$f":"I35*'Daily efficiency'!BG36","v":265.93826505840656},{"$f":"J35*'Daily efficiency'!BH36","v":59.964774381368237},{"$f":"K35*'Daily efficiency'!BI36","v":0},47.944699999999997,34.173349999999999,7.4390308000000002E-2,7.426300000000001E-2,{"$f":"IFERROR(VLOOKUP($A35,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A35,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A35,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A35,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A35,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A35,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},44.329213567555684,173.32761244395886,5.2834227881416789,62.933459446680494,4.4531640398835499,0,{"$f":"(V35+AB35)-(VLOOKUP($A35,Assumptions!$A$43:$M$98,11,FALSE)*F35)","v":63.913918488540666},{"$f":"(W35+AC35)-(VLOOKUP($A35,Assumptions!$A$43:$R$98,16,FALSE)*G35)","v":230.16807803594227},{"$f":"(X35+AD35)-VLOOKUP($A35,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A35,Assumptions!$A$44:$M$98,11,FALSE)*$H35)","v":72.372005386579247},{"$f":"(Y35+AE35)-VLOOKUP($A35,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A35,Assumptions!$A$43:$R$98,16,FALSE)*I35)","v":362.05094157601764},{"$f":"(Z35+AF35)-(VLOOKUP($A35,Assumptions!$A$43:$M$98,11,FALSE)*J35)","v":11.016643838660382},0,null,39.037039475131081,22.541320708304589,77.655428174720925,319.11444066456619,15.469807878543932,0]
[{"$f":"'Gas Use Per Customer'!B35","v":2024},{"$f":"'Gas Use Per Customer'!C35","v":10},{"$f":"'Daily efficiency'!CQ37","v":48},{"$f":"'Gas Use Per Customer'!J35","v":225.2042123025179},{"$f":"'Gas Use Per Customer'!L35","v":46.46786334684424},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.940359004053272},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.561263690755368},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.880718008106545},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":157.64294861176253},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6467863346844238},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F36*'Daily efficiency'!BD37","v":209.65325091816106},{"$f":"G36*'Daily efficiency'!BE37","v":1184.2117303984376},{"$f":"H36*'Daily efficiency'!BF37","v":414.41303944668437},{"$f":"I36*'Daily efficiency'!BG37","v":3695.1507154597157},{"$f":"J36*'Daily efficiency'!BH37","v":136.15083960625353},{"$f":"K36*'Daily efficiency'!BI37","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A36,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A36,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A36,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A36,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A36,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A36,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},26.391088804123463,105.26393572239932,52.407872314881999,297.65714592435273,10.414298895729583,0,{"$f":"(V36+AB36)-(VLOOKUP($A36,Assumptions!$A$43:$M$98,11,FALSE)*F36)","v":47.721075403254666},{"$f":"(W36+AC36)-(VLOOKUP($A36,Assumptions!$A$43:$R$98,16,FALSE)*G36)","v":185.27799496749623},{"$f":"(X36+AD36)-VLOOKUP($A36,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A36,Assumptions!$A$44:$M$98,11,FALSE)*$H36)","v":100.95914434872117},{"$f":"(Y36+AE36)-VLOOKUP($A36,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A36,Assumptions!$A$43:$R$98,16,FALSE)*I36)","v":498.64378704460574},{"$f":"(Z36+AF36)-(VLOOKUP($A36,Assumptions!$A$43:$M$98,11,FALSE)*J36)","v":15.111997707122843},0,null,34.232314526031487,27.423701814631457,36.211099125699157,31.631214173280149,25.526296602852426,0]
[{"$f":"'Gas Use Per Customer'!B36","v":2024},{"$f":"'Gas Use Per Customer'!C36","v":11},{"$f":"'Daily efficiency'!CQ38","v":39},{"$f":"'Gas Use Per Customer'!J36","v":357.31377424514028},{"$f":"'Gas Use Per Customer'!L36","v":82.064905226881109},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.619471568064331},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.19413227354208},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.238943136128661},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":250.11964197159818},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.206490522688112},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F37*'Daily efficiency'!BD38","v":414.9691155627828},{"$f":"G37*'Daily efficiency'!BE38","v":1942.5000889842213},{"$f":"H37*'Daily efficiency'!BF38","v":841.48463834543043},{"$f":"I37*'Daily efficiency'!BG38","v":5838.3760561150366},{"$f":"J37*'Daily efficiency'!BH38","v":248.46517805858696},{"$f":"K37*'Daily efficiency'!BI38","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A37,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A37,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A37,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A37,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A37,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A37,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},42.095882021910114,163.36551940685055,85.074959008370101,461.87539492524962,19.005322603709789,0,{"$f":"(V37+AB37)-(VLOOKUP($A37,Assumptions!$A$43:$M$98,11,FALSE)*F37)","v":55.763061332467849},{"$f":"(W37+AC37)-(VLOOKUP($A37,Assumptions!$A$43:$R$98,16,FALSE)*G37)","v":216.79533898545179},{"$f":"(X37+AD37)-VLOOKUP($A37,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A37,Assumptions!$A$44:$M$98,11,FALSE)*$H37)","v":118.30061646506236},{"$f":"(Y37+AE37)-VLOOKUP($A37,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A37,Assumptions!$A$43:$R$98,16,FALSE)*I37)","v":600.83214349034608},{"$f":"(Z37+AF37)-(VLOOKUP($A37,Assumptions!$A$43:$M$98,11,FALSE)*J37)","v":21.148752318911892},0,null,22.649983034080265,20.224552817147227,24.025823653038621,24.021789682498117,40.154074922621682,0]
[{"$f":"'Gas Use Per Customer'!B37","v":2024},{"$f":"'Gas Use Per Customer'!C37","v":12},{"$f":"'Daily efficiency'!CQ39","v":31},{"$f":"'Gas Use Per Customer'!J37","v":517.71259746697285},{"$f":"'Gas Use Per Customer'!L37","v":114.03458625125056},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.806917250250113},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.54251949339458},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.525939688437916},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":414.17007797357832},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7017293125625281},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F38*'Daily efficiency'!BD39","v":400.36704017244239},{"$f":"G38*'Daily efficiency'!BE39","v":1891.7787182206469},{"$f":"H38*'Daily efficiency'!BF39","v":2051.0830150327301},{"$f":"I38*'Daily efficiency'!BG39","v":9669.0008751696314},{"$f":"J38*'Daily efficiency'!BH39","v":172.44972269221367},{"$f":"K38*'Daily efficiency'!BI39","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A38,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A38,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A38,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A38,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A38,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A38,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},37.527447929455874,154.63673096176754,182.77547790873695,750.54318115082265,13.19083276898062,0,{"$f":"(V38+AB38)-(VLOOKUP($A38,Assumptions!$A$43:$M$98,11,FALSE)*F38)","v":52.495227299637413},{"$f":"(W38+AC38)-(VLOOKUP($A38,Assumptions!$A$43:$R$98,16,FALSE)*G38)","v":210.515915241637},{"$f":"(X38+AD38)-VLOOKUP($A38,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A38,Assumptions!$A$44:$M$98,11,FALSE)*$H38)","v":189.96336677793934},{"$f":"(Y38+AE38)-VLOOKUP($A38,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A38,Assumptions!$A$43:$R$98,16,FALSE)*I38)","v":779.46105884892677},{"$f":"(Z38+AF38)-(VLOOKUP($A38,Assumptions!$A$43:$M$98,11,FALSE)*J38)","v":17.131556251997203},0,null,23.017239341744762,20.331349504689879,22.211199019847793,18.819830313735313,30.322389020977823,0]
[{"$f":"'Gas Use Per Customer'!B38","v":2025},{"$f":"'Gas Use Per Customer'!C38","v":1},{"$f":"'Daily efficiency'!CQ40","v":32},{"$f":"'Gas Use Per Customer'!J38","v":541.75545930858743},{"$f":"'Gas Use Per Customer'!L38","v":113.59361641493302},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.718723282986605},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.35109186171749},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.195212311199768},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":433.40436744686997},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6796808207466514},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F39*'Daily efficiency'!BD40","v":416.10866109287286},{"$f":"G39*'Daily efficiency'!BE40","v":2072.0826374656299},{"$f":"H39*'Daily efficiency'!BF40","v":1939.926288730773},{"$f":"I39*'Daily efficiency'!BG40","v":9995.143560487626},{"$f":"J39*'Daily efficiency'!BH40","v":187.88750586050611},{"$f":"K39*'Daily efficiency'!BI40","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A39,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A39,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A39,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A39,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A39,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A39,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},38.73153852370222,168.4519809705962,174.27300098441378,775.53289160795794,14.37168254315033,0,{"$f":"(V39+AB39)-(VLOOKUP($A39,Assumptions!$A$43:$M$98,11,FALSE)*F39)","v":53.379134703572987},{"$f":"(W39+AC39)-(VLOOKUP($A39,Assumptions!$A$43:$R$98,16,FALSE)*G39)","v":219.39616067127551},{"$f":"(X39+AD39)-VLOOKUP($A39,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A39,Assumptions!$A$44:$M$98,11,FALSE)*$H39)","v":180.00537772232576},{"$f":"(Y39+AE39)-VLOOKUP($A39,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A39,Assumptions!$A$43:$R$98,16,FALSE)*I39)","v":784.45592582167649},{"$f":"(Z39+AF39)-(VLOOKUP($A39,Assumptions!$A$43:$M$98,11,FALSE)*J39)","v":18.232360228589219},0,null,23.495657761520025,20.248634037881104,21.128579040897844,18.099862039757621,32.60404277173955,0]
[{"$f":"'Gas Use Per Customer'!B39","v":2025},{"$f":"'Gas Use Per Customer'!C39","v":2},{"$f":"'Daily efficiency'!CQ41","v":32},{"$f":"'Gas Use Per Customer'!J39","v":477.00659102212836},{"$f":"'Gas Use Per Customer'!L39","v":99.885991164315229},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.977198232863046},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.401318204425678},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.914493373236425},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":381.60527281770271},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9942995582157614},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F40*'Daily efficiency'!BD41","v":347.36389968473935},{"$f":"G40*'Daily efficiency'!BE41","v":1827.6752421415117},{"$f":"H40*'Daily efficiency'!BF41","v":1384.5909079166904},{"$f":"I40*'Daily efficiency'!BG41","v":8785.0985306532584},{"$f":"J40*'Daily efficiency'!BH41","v":167.23768806368204},{"$f":"K40*'Daily efficiency'!BI41","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A40,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A40,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A40,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A40,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A40,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A40,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},33.473190540756434,149.7249933124881,131.79490345745569,682.81680047081272,12.792159601533417,0,{"$f":"(V40+AB40)-(VLOOKUP($A40,Assumptions!$A$43:$M$98,11,FALSE)*F40)","v":50.134244507634534},{"$f":"(W40+AC40)-(VLOOKUP($A40,Assumptions!$A$43:$R$98,16,FALSE)*G40)","v":209.55972007056431},{"$f":"(X40+AD40)-VLOOKUP($A40,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A40,Assumptions!$A$44:$M$98,11,FALSE)*$H40)","v":145.07774689664518},{"$f":"(Y40+AE40)-VLOOKUP($A40,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A40,Assumptions!$A$43:$R$98,16,FALSE)*I40)","v":727.30202291411888},{"$f":"(Z40+AF40)-(VLOOKUP($A40,Assumptions!$A$43:$M$98,11,FALSE)*J40)","v":17.156201733724142},0,null,25.095733607509743,21.966124159995392,19.365778284562882,19.059013979127052,29.948361335257559,0]
[{"$f":"'Gas Use Per Customer'!B40","v":2025},{"$f":"'Gas Use Per Customer'!C40","v":3},{"$f":"'Daily efficiency'!CQ42","v":40},{"$f":"'Gas Use Per Customer'!J40","v":389.35568994423414},{"$f":"'Gas Use Per Customer'!L40","v":81.243759806019114},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.373127941805734},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.80670698327023},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.746255883611468},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":272.54898296096388},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1243759806019114},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F41*'Daily efficiency'!BD42","v":397.28652244061726},{"$f":"G41*'Daily efficiency'!BE42","v":2082.311101828278},{"$f":"H41*'Daily efficiency'!BF42","v":844.03789943239985},{"$f":"I41*'Daily efficiency'!BG42","v":6388.5481606049971},{"$f":"J41*'Daily efficiency'!BH42","v":238.04421623163586},{"$f":"K41*'Daily efficiency'!BI42","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A41,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A41,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A41,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A41,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A41,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A41,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},40.743324736487793,174.07812124332972,85.270260221314757,504.03069140044641,18.208213958910274,0,{"$f":"(V41+AB41)-(VLOOKUP($A41,Assumptions!$A$43:$M$98,11,FALSE)*F41)","v":54.17587677769184},{"$f":"(W41+AC41)-(VLOOKUP($A41,Assumptions!$A$43:$R$98,16,FALSE)*G41)","v":219.21717676756666},{"$f":"(X41+AD41)-VLOOKUP($A41,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A41,Assumptions!$A$44:$M$98,11,FALSE)*$H41)","v":117.77183797167464},{"$f":"(Y41+AE41)-VLOOKUP($A41,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A41,Assumptions!$A$43:$R$98,16,FALSE)*I41)","v":623.38749867106787},{"$f":"(Z41+AF41)-(VLOOKUP($A41,Assumptions!$A$43:$M$98,11,FALSE)*J41)","v":20.273434584327816},0,null,22.227707870341614,18.767516217965486,24.160181297384451,22.872494033865216,38.481648543238094,0]
[{"$f":"'Gas Use Per Customer'!B41","v":2025},{"$f":"'Gas Use Per Customer'!C41","v":4},{"$f":"'Daily efficiency'!CQ43","v":47},{"$f":"'Gas Use Per Customer'!J41","v":259.16891009754471},{"$f":"'Gas Use Per Customer'!L41","v":55.726935161382471},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.71808054841474},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.75067302926341},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.43616109682948},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.41823706828129},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5726935161382478},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F42*'Daily efficiency'!BD43","v":264.76467031397601},{"$f":"G42*'Daily efficiency'!BE43","v":1377.7570754266033},{"$f":"H42*'Daily efficiency'!BF43","v":539.72566325267621},{"$f":"I42*'Daily efficiency'!BG43","v":4252.4434768805149},{"$f":"J42*'Daily efficiency'!BH43","v":163.27992002285058},{"$f":"K42*'Daily efficiency'!BI43","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A42,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A42,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A42,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A42,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A42,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A42,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},30.606610322872605,120.09377048586919,61.993146438037499,340.35804149766443,12.489426401676662,0,{"$f":"(V42+AB42)-(VLOOKUP($A42,Assumptions!$A$43:$M$98,11,FALSE)*F42)","v":49.66125754917762},{"$f":"(W42+AC42)-(VLOOKUP($A42,Assumptions!$A$43:$R$98,16,FALSE)*G42)","v":192.04638406390808},{"$f":"(X42+AD42)-VLOOKUP($A42,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A42,Assumptions!$A$44:$M$98,11,FALSE)*$H42)","v":105.7389145585993},{"$f":"(Y42+AE42)-VLOOKUP($A42,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A42,Assumptions!$A$43:$R$98,16,FALSE)*I42)","v":522.27981756049053},{"$f":"(Z42+AF42)-(VLOOKUP($A42,Assumptions!$A$43:$M$98,11,FALSE)*J42)","v":16.428678755461188},0,null,29.705119200353806,24.700285744359618,31.624119243948073,28.788716393706192,28.918105157137852,0]
[{"$f":"'Gas Use Per Customer'!B42","v":2025},{"$f":"'Gas Use Per Customer'!C42","v":5},{"$f":"'Daily efficiency'!CQ44","v":54},{"$f":"'Gas Use Per Customer'!J42","v":151.88561274531884},{"$f":"'Gas Use Per Customer'!L42","v":38.018301401201029},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.414641120960823},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.69705147078696},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8018301401201029},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.188561274531885},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8018301401201029},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F43*'Daily efficiency'!BD44","v":427.50224028187966},{"$f":"G43*'Daily efficiency'!BE44","v":2345.6414989318873},{"$f":"H43*'Daily efficiency'!BF44","v":47.226789519390572},{"$f":"I43*'Daily efficiency'!BG44","v":356.01987627502757},{"$f":"J43*'Daily efficiency'!BH44","v":111.39362310551896},{"$f":"K43*'Daily efficiency'!BI44","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A43,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A43,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A43,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A43,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A43,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A43,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},60.312093636154827,223.30951567001853,7.0639275121808573,70.860693397727829,8.5205973716657102,0,{"$f":"(V43+AB43)-(VLOOKUP($A43,Assumptions!$A$43:$M$98,11,FALSE)*F43)","v":69.30757815710075},{"$f":"(W43+AC43)-(VLOOKUP($A43,Assumptions!$A$43:$R$98,16,FALSE)*G43)","v":254.79303957386071},{"$f":"(X43+AD43)-VLOOKUP($A43,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A43,Assumptions!$A$44:$M$98,11,FALSE)*$H43)","v":72.574032392988542},{"$f":"(Y43+AE43)-VLOOKUP($A43,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A43,Assumptions!$A$43:$R$98,16,FALSE)*I43)","v":366.90591239409093},{"$f":"(Z43+AF43)-(VLOOKUP($A43,Assumptions!$A$43:$M$98,11,FALSE)*J43)","v":13.760424620437661},0,null,22.787570591893694,18.639249115648379,79.637959905169396,241.5672595727136,22.281021992103369,0]
[{"$f":"'Gas Use Per Customer'!B43","v":2025},{"$f":"'Gas Use Per Customer'!C43","v":6},{"$f":"'Daily efficiency'!CQ45","v":59},{"$f":"'Gas Use Per Customer'!J43","v":115.88507223922709},{"$f":"'Gas Use Per Customer'!L43","v":24.193317080166356},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.354653664133085},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.29656501530438},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4193317080166357},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.58850722392271},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4193317080166357},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F44*'Daily efficiency'!BD45","v":270.4589526635703},{"$f":"G44*'Daily efficiency'!BE45","v":1787.406981196244},{"$f":"H44*'Daily efficiency'!BF45","v":29.704785123571881},{"$f":"I44*'Daily efficiency'!BG45","v":271.63460932874841},{"$f":"J44*'Daily efficiency'!BH45","v":70.88641904488739},{"$f":"K44*'Daily efficiency'!BI45","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A44,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A44,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A44,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A44,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A44,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A44,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},48.299712797704373,180.53646082811497,5.7236538013607738,64.394924018968027,5.4221652816563868,0,{"$f":"(V44+AB44)-(VLOOKUP($A44,Assumptions!$A$43:$M$98,11,FALSE)*F44)","v":65.417982068747563},{"$f":"(W44+AC44)-(VLOOKUP($A44,Assumptions!$A$43:$R$98,16,FALSE)*G44)","v":234.26423834891659},{"$f":"(X44+AD44)-VLOOKUP($A44,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A44,Assumptions!$A$44:$M$98,11,FALSE)*$H44)","v":72.249106775930613},{"$f":"(Y44+AE44)-VLOOKUP($A44,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A44,Assumptions!$A$43:$R$98,16,FALSE)*I44)","v":362.91172675054878},{"$f":"(Z44+AF44)-(VLOOKUP($A44,Assumptions!$A$43:$M$98,11,FALSE)*J44)","v":11.677340624190496},0,null,33.799613883030283,22.461357026910797,77.972760577291382,313.16520733694909,17.099505905846883,0]
[{"$f":"'Gas Use Per Customer'!B44","v":2025},{"$f":"'Gas Use Per Customer'!C44","v":7},{"$f":"'Daily efficiency'!CQ46","v":64},{"$f":"'Gas Use Per Customer'!J44","v":107.9320245162592},{"$f":"'Gas Use Per Customer'!L44","v":20.542412002308136},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.51529140219273},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.9320245162592},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.027120600115407},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F45*'Daily efficiency'!BD46","v":307.34144547028285},{"$f":"G45*'Daily efficiency'!BE46","v":1988.9360492618841},{"$f":"H45*'Daily efficiency'!BF46","v":0},{"$f":"I45*'Daily efficiency'!BG46","v":0},{"$f":"J45*'Daily efficiency'!BH46","v":19.901289950300612},{"$f":"K45*'Daily efficiency'!BI46","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A45,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A45,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A45,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A45,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A45,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A45,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},56.298150022908409,200.8204392558016,0,48.424146999999998,1.5222673804465496,0,{"$f":"(V45+AB45)-(VLOOKUP($A45,Assumptions!$A$43:$M$98,11,FALSE)*F45)","v":73.298442146681381},{"$f":"(W45+AC45)-(VLOOKUP($A45,Assumptions!$A$43:$R$98,16,FALSE)*G45)","v":252.05232575766638},{"$f":"(X45+AD45)-VLOOKUP($A45,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A45,Assumptions!$A$44:$M$98,11,FALSE)*$H45)","v":68.302282358871963},{"$f":"(Y45+AE45)-VLOOKUP($A45,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A45,Assumptions!$A$43:$R$98,16,FALSE)*I45)","v":354.89693193836285},{"$f":"(Z45+AF45)-(VLOOKUP($A45,Assumptions!$A$43:$M$98,11,FALSE)*J45)","v":8.7999240956150295},0,null,37.55949149621491,23.352876672826284,68.302282358871963,403.32107893836286,10.32219147606158,0]
[{"$f":"'Gas Use Per Customer'!B45","v":2025},{"$f":"'Gas Use Per Customer'!C45","v":8},{"$f":"'Daily efficiency'!CQ47","v":63},{"$f":"'Gas Use Per Customer'!J45","v":139.53026005913136},{"$f":"'Gas Use Per Customer'!L45","v":25.419317524580677},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.335454019664542},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":125.57723405321823},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5419317524580678},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.953026005913138},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5419317524580678},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F46*'Daily efficiency'!BD47","v":303.07061218134072},{"$f":"G46*'Daily efficiency'!BE47","v":2236.9596598536586},{"$f":"H46*'Daily efficiency'!BF47","v":20.135535577689339},{"$f":"I46*'Daily efficiency'!BG47","v":211.00576101845414},{"$f":"J46*'Daily efficiency'!BH47","v":61.264655124162729},{"$f":"K46*'Daily efficiency'!BI47","v":0},48.424146999999998,34.515083500000003,7.6622017240000007E-2,7.6490890000000006E-2,{"$f":"IFERROR(VLOOKUP($A46,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A46,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A46,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A46,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A46,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A46,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},50.794207658595596,214.98209392249157,4.9916933869641218,59.749419358495317,4.6861879959902684,0,{"$f":"(V46+AB46)-(VLOOKUP($A46,Assumptions!$A$43:$M$98,11,FALSE)*F46)","v":67.192147887503879},{"$f":"(W46+AC46)-(VLOOKUP($A46,Assumptions!$A$43:$R$98,16,FALSE)*G46)","v":254.09982539141268},{"$f":"(X46+AD46)-VLOOKUP($A46,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A46,Assumptions!$A$44:$M$98,11,FALSE)*$H46)","v":71.427105231267106},{"$f":"(Y46+AE46)-VLOOKUP($A46,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A46,Assumptions!$A$43:$R$98,16,FALSE)*I46)","v":356.64288363986714},{"$f":"(Z46+AF46)-(VLOOKUP($A46,Assumptions!$A$43:$M$98,11,FALSE)*J46)","v":10.851322208257514},0,null,33.041872496443183,20.234545481685636,76.418798618231222,255.60253631629857,15.537510204247782,0]
[{"$f":"'Gas Use Per Customer'!B46","v":2025},{"$f":"'Gas Use Per Customer'!C46","v":9},{"$f":"'Daily efficiency'!CQ48","v":58},{"$f":"'Gas Use Per Customer'!J46","v":113.54113048556138},{"$f":"'Gas Use Per Customer'!L46","v":20.472326861779194},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.377861489423356},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.18701743700525},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0472326861779195},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.354113048556139},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0472326861779195},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F47*'Daily efficiency'!BD48","v":228.86171678220344},{"$f":"G47*'Daily efficiency'!BE48","v":1751.2541120383364},{"$f":"H47*'Daily efficiency'!BF48","v":25.136117895434044},{"$f":"I47*'Daily efficiency'!BG48","v":266.14040985815598},{"$f":"J47*'Daily efficiency'!BH48","v":59.983917705013013},{"$f":"K47*'Daily efficiency'!BI48","v":0},48.908388469999998,34.860234335000001,7.8920677757200006E-2,7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A47,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A47,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A47,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A47,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A47,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A47,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},45.919198963706634,182.22771107014898,5.466387983335677,65.021531147584653,4.725869948471499,0,{"$f":"(V47+AB47)-(VLOOKUP($A47,Assumptions!$A$43:$M$98,11,FALSE)*F47)","v":65.223713216973024},{"$f":"(W47+AC47)-(VLOOKUP($A47,Assumptions!$A$43:$R$98,16,FALSE)*G47)","v":237.40377892489985},{"$f":"(X47+AD47)-VLOOKUP($A47,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A47,Assumptions!$A$44:$M$98,11,FALSE)*$H47)","v":72.265121580683427},{"$f":"(Y47+AE47)-VLOOKUP($A47,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A47,Assumptions!$A$43:$R$98,16,FALSE)*I47)","v":363.69925502738198},{"$f":"(Z47+AF47)-(VLOOKUP($A47,Assumptions!$A$43:$M$98,11,FALSE)*J47)","v":11.254325913783509},0,null,39.824316049499984,23.232283794881386,77.731509564019106,320.32379233147788,15.980195862255009,0]
[{"$f":"'Gas Use Per Customer'!B47","v":2025},{"$f":"'Gas Use Per Customer'!C47","v":10},{"$f":"'Daily efficiency'!CQ49","v":48},{"$f":"'Gas Use Per Customer'!J47","v":225.29342651921655},{"$f":"'Gas Use Per Customer'!L47","v":46.492870517067551},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.947861155120265},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.588027955764957},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.895722310240529},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":157.70539856345158},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6492870517067555},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F48*'Daily efficiency'!BD49","v":209.76607802394915},{"$f":"G48*'Daily efficiency'!BE49","v":1186.1461360448525},{"$f":"H48*'Daily efficiency'!BF49","v":418.61606415904083},{"$f":"I48*'Daily efficiency'!BG49","v":3696.6145423273069},{"$f":"J48*'Daily efficiency'!BH49","v":136.22411061500785},{"$f":"K48*'Daily efficiency'!BI49","v":0},48.908388469999998,34.860234335000001,7.8920677757200006E-2,7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A48,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A48,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A48,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A48,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A48,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A48,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},26.984620120357153,108.28397351674371,53.897065376296801,306.41184162859275,10.73250056421241,0,{"$f":"(V48+AB48)-(VLOOKUP($A48,Assumptions!$A$43:$M$98,11,FALSE)*F48)","v":48.073799115356429},{"$f":"(W48+AC48)-(VLOOKUP($A48,Assumptions!$A$43:$R$98,16,FALSE)*G48)","v":187.21365686022102},{"$f":"(X48+AD48)-VLOOKUP($A48,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A48,Assumptions!$A$44:$M$98,11,FALSE)*$H48)","v":101.71189703424712},{"$f":"(Y48+AE48)-VLOOKUP($A48,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A48,Assumptions!$A$43:$R$98,16,FALSE)*I48)","v":504.61344714410836},{"$f":"(Z48+AF48)-(VLOOKUP($A48,Assumptions!$A$43:$M$98,11,FALSE)*J48)","v":15.349930174228358},0,null,34.46678926661707,27.699233506672027,36.461467426103766,31.997220877703874,26.08243073844077,0]
[{"$f":"'Gas Use Per Customer'!B48","v":2025},{"$f":"'Gas Use Per Customer'!C48","v":11},{"$f":"'Daily efficiency'!CQ50","v":39},{"$f":"'Gas Use Per Customer'!J48","v":357.02162337122036},{"$f":"'Gas Use Per Customer'!L48","v":81.996002284408902},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.598800685322669},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.1064870113661},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.197601370645337},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":249.91513635985424},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1996002284408913},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F49*'Daily efficiency'!BD50","v":429.4516127333543},{"$f":"G49*'Daily efficiency'!BE50","v":2005.755797434947},{"$f":"H49*'Daily efficiency'!BF50","v":837.31570053748987},{"$f":"I49*'Daily efficiency'!BG50","v":5784.7856613215463},{"$f":"J49*'Daily efficiency'!BH50","v":264.27311536264983},{"$f":"K49*'Daily efficiency'!BI50","v":0},48.908388469999998,34.860234335000001,7.8920677757200006E-2,7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A49,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A49,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A49,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A49,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A49,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A49,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},44.2926804525069,172.96812348999919,86.884574440438655,471.21172161262888,20.820920371076614,0,{"$f":"(V49+AB49)-(VLOOKUP($A49,Assumptions!$A$43:$M$98,11,FALSE)*F49)","v":57.55949169818949},{"$f":"(W49+AC49)-(VLOOKUP($A49,Assumptions!$A$43:$R$98,16,FALSE)*G49)","v":224.76677511294895},{"$f":"(X49+AD49)-VLOOKUP($A49,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A49,Assumptions!$A$44:$M$98,11,FALSE)*$H49)","v":119.05467059975561},{"$f":"(Y49+AE49)-VLOOKUP($A49,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A49,Assumptions!$A$43:$R$98,16,FALSE)*I49)","v":606.10758644691361},{"$f":"(Z49+AF49)-(VLOOKUP($A49,Assumptions!$A$43:$M$98,11,FALSE)*J49)","v":22.83089406465367},0,null,23.399308134779687,20.985355918647279,24.199283559135424,24.25253609185863,43.651814435730287,0]
[{"$f":"'Gas Use Per Customer'!B49","v":2025},{"$f":"'Gas Use Per Customer'!C49","v":12},{"$f":"'Daily efficiency'!CQ51","v":31},{"$f":"'Gas Use Per Customer'!J49","v":517.91301212839699},{"$f":"'Gas Use Per Customer'!L49","v":114.10511363636364},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.82102272727273},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.5826024256794},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.578835227272734},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":414.33040970271759},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7052556818181825},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F50*'Daily efficiency'!BD51","v":406.98280868752437},{"$f":"G50*'Daily efficiency'!BE51","v":1922.5602658220271},{"$f":"H50*'Daily efficiency'!BF51","v":2038.8875887052538},{"$f":"I50*'Daily efficiency'!BG51","v":9633.582990500805},{"$f":"J50*'Daily efficiency'!BH51","v":177.94876512096766},{"$f":"K50*'Daily efficiency'!BI51","v":0},48.908388469999998,34.860234335000001,7.8920677757200006E-2,7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A50,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A50,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A50,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A50,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A50,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A50,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},39.036438435744728,161.51143690173697,186.7801918093694,770.07057653455718,14.019803201058888,0,{"$f":"(V50+AB50)-(VLOOKUP($A50,Assumptions!$A$43:$M$98,11,FALSE)*F50)","v":53.608902851747374},{"$f":"(W50+AC50)-(VLOOKUP($A50,Assumptions!$A$43:$R$98,16,FALSE)*G50)","v":215.72937881986829},{"$f":"(X50+AD50)-VLOOKUP($A50,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A50,Assumptions!$A$44:$M$98,11,FALSE)*$H50)","v":192.23082443277593},{"$f":"(Y50+AE50)-VLOOKUP($A50,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A50,Assumptions!$A$43:$R$98,16,FALSE)*I50)","v":792.08865961808362},{"$f":"(Z50+AF50)-(VLOOKUP($A50,Assumptions!$A$43:$M$98,11,FALSE)*J50)","v":17.86169794553075},0,null,23.491016810425837,20.826796563124997,22.462425893302502,19.117318957746978,31.881501146589638,0]
[{"$f":"'Gas Use Per Customer'!B50","v":2026},{"$f":"'Gas Use Per Customer'!C50","v":1},{"$f":"'Daily efficiency'!CQ52","v":32},{"$f":"'Gas Use Per Customer'!J50","v":542.32854509017204},{"$f":"'Gas Use Per Customer'!L50","v":113.73354098824862},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.746708197649724},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.46570901803442},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.300155741186472},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":433.86283607213767},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.686677049412431},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F51*'Daily efficiency'!BD52","v":430.47012852172111},{"$f":"G51*'Daily efficiency'!BE52","v":2138.4400932781327},{"$f":"H51*'Daily efficiency'!BF52","v":1957.5369810168206},{"$f":"I51*'Daily efficiency'!BG52","v":9923.7026627519353},{"$f":"J51*'Daily efficiency'!BH52","v":198.86859965380694},{"$f":"K51*'Daily efficiency'!BI52","v":0},48.908388469999998,34.860234335000001,7.8920677757200006E-2,7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A51,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A51,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A51,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A51,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A51,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A51,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},40.886901413512064,178.54881919868023,180.37093401371644,792.96701769931315,15.667985265990588,0,{"$f":"(V51+AB51)-(VLOOKUP($A51,Assumptions!$A$43:$M$98,11,FALSE)*F51)","v":55.140847072103128},{"$f":"(W51+AC51)-(VLOOKUP($A51,Assumptions!$A$43:$R$98,16,FALSE)*G51)","v":227.75123271627118},{"$f":"(X51+AD51)-VLOOKUP($A51,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A51,Assumptions!$A$44:$M$98,11,FALSE)*$H51)","v":184.3794918614193},{"$f":"(Y51+AE51)-VLOOKUP($A51,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A51,Assumptions!$A$43:$R$98,16,FALSE)*I51)","v":794.67535774526789},{"$f":"(Z51+AF51)-(VLOOKUP($A51,Assumptions!$A$43:$M$98,11,FALSE)*J51)","v":19.430250321109551},0,null,24.241242553856864,20.997533209173355,21.615375758615784,18.31628089973437,35.098235587100135,0]
[{"$f":"'Gas Use Per Customer'!B51","v":2026},{"$f":"'Gas Use Per Customer'!C51","v":2},{"$f":"'Daily efficiency'!CQ53","v":33},{"$f":"'Gas Use Per Customer'!J51","v":476.2713545128218},{"$f":"'Gas Use Per Customer'!L51","v":99.716794109317476},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.943358821863498},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.254270902564372},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.787595581988114},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":381.01708361025749},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9858397054658745},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F52*'Daily efficiency'!BD53","v":340.05395843371195},{"$f":"G52*'Daily efficiency'!BE53","v":1793.6643995476618},{"$f":"H52*'Daily efficiency'!BF53","v":1374.858017603648},{"$f":"I52*'Daily efficiency'!BG53","v":8811.4282910767888},{"$f":"J52*'Daily efficiency'!BH53","v":161.73707873123757},{"$f":"K52*'Daily efficiency'!BI53","v":0},48.908388469999998,34.860234335000001,7.8920677757200006E-2,7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A52,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A52,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A52,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A52,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A52,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A52,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},33.763407693476168,151.33888777526266,134.46421254309288,705.18557043474675,12.742555491097006,0,{"$f":"(V52+AB52)-(VLOOKUP($A52,Assumptions!$A$43:$M$98,11,FALSE)*F52)","v":50.122198051260234},{"$f":"(W52+AC52)-(VLOOKUP($A52,Assumptions!$A$43:$R$98,16,FALSE)*G52)","v":209.81405924315942},{"$f":"(X52+AD52)-VLOOKUP($A52,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A52,Assumptions!$A$44:$M$98,11,FALSE)*$H52)","v":146.3659380127695},{"$f":"(Y52+AE52)-VLOOKUP($A52,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A52,Assumptions!$A$43:$R$98,16,FALSE)*I52)","v":743.98494228192476},{"$f":"(Z52+AF52)-(VLOOKUP($A52,Assumptions!$A$43:$M$98,11,FALSE)*J52)","v":17.031031721014223},0,null,25.132275109201913,22.026735101230084,19.570884298895731,19.52628830267745,29.773587212111231,0]
[{"$f":"'Gas Use Per Customer'!B52","v":2026},{"$f":"'Gas Use Per Customer'!C52","v":3},{"$f":"'Daily efficiency'!CQ54","v":40},{"$f":"'Gas Use Per Customer'!J52","v":389.97161792385225},{"$f":"'Gas Use Per Customer'!L52","v":81.389085754783835},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.41672572643515},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.99148537715567},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.8334514528703},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":272.98013254669655},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1389085754783839},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F53*'Daily efficiency'!BD54","v":397.99717444568165},{"$f":"G53*'Daily efficiency'!BE54","v":2085.6051429916911},{"$f":"H53*'Daily efficiency'!BF54","v":845.5476844155329},{"$f":"I53*'Daily efficiency'!BG54","v":6398.6543068945703},{"$f":"J53*'Daily efficiency'!BH54","v":238.47002126151651},{"$f":"K53*'Daily efficiency'!BI54","v":0},48.908388469999998,34.860234335000001,7.8920677757200006E-2,7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A53,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A53,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A53,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A53,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A53,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A53,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},41.814523134060508,179.26988795980628,87.533136366934741,519.65865117514636,18.788007689550692,0,{"$f":"(V53+AB53)-(VLOOKUP($A53,Assumptions!$A$43:$M$98,11,FALSE)*F53)","v":54.814566024275607},{"$f":"(W53+AC53)-(VLOOKUP($A53,Assumptions!$A$43:$R$98,16,FALSE)*G53)","v":222.48828521621533},{"$f":"(X53+AD53)-VLOOKUP($A53,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A53,Assumptions!$A$44:$M$98,11,FALSE)*$H53)","v":118.92206637990643},{"$f":"(Y53+AE53)-VLOOKUP($A53,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A53,Assumptions!$A$43:$R$98,16,FALSE)*I53)","v":634.28629305209245},{"$f":"(Z53+AF53)-(VLOOKUP($A53,Assumptions!$A$43:$M$98,11,FALSE)*J53)","v":20.709058597971918},0,null,22.449597312275888,19.017476741915054,24.35258267474283,23.235621110396746,39.497066287522614,0]
[{"$f":"'Gas Use Per Customer'!B53","v":2026},{"$f":"'Gas Use Per Customer'!C53","v":4},{"$f":"'Daily efficiency'!CQ55","v":47},{"$f":"'Gas Use Per Customer'!J53","v":259.7838477702025},{"$f":"'Gas Use Per Customer'!L53","v":55.879011644419201},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.76370349332576},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.935154331060744},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.527406986651521},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.84869343914173},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5879011644419201},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F54*'Daily efficiency'!BD55","v":266.9069197204384},{"$f":"G54*'Daily efficiency'!BE55","v":1381.0261200397551},{"$f":"H54*'Daily efficiency'!BF55","v":541.24533080428989},{"$f":"I54*'Daily efficiency'!BG55","v":4262.5333742134835},{"$f":"J54*'Daily efficiency'!BH55","v":163.72550411814819},{"$f":"K54*'Daily efficiency'!BI55","v":0},{"$f":"R43*1.01","v":48.908388469999998},34.860234335000001,{"$f":"T43*1.03","v":7.8920677757200006E-2},7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A54,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A54,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A54,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A54,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A54,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A54,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},31.486496572172136,123.66403393493374,63.558487774411489,351.07453939661275,12.899214811466695,0,{"$f":"(V54+AB54)-(VLOOKUP($A54,Assumptions!$A$43:$M$98,11,FALSE)*F54)","v":50.232674217941465},{"$f":"(W54+AC54)-(VLOOKUP($A54,Assumptions!$A$43:$R$98,16,FALSE)*G54)","v":194.29503389606862},{"$f":"(X54+AD54)-VLOOKUP($A54,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A54,Assumptions!$A$44:$M$98,11,FALSE)*$H54)","v":106.43968729849163},{"$f":"(Y54+AE54)-VLOOKUP($A54,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A54,Assumptions!$A$43:$R$98,16,FALSE)*I54)","v":529.66492091791918},{"$f":"(Z54+AF54)-(VLOOKUP($A54,Assumptions!$A$43:$M$98,11,FALSE)*J54)","v":16.735643971739329},0,null,29.965141198029968,24.930345691075779,31.747068104869886,29.12668278780783,29.634858783206024,0]
[{"$f":"'Gas Use Per Customer'!B54","v":2026},{"$f":"'Gas Use Per Customer'!C54","v":5},{"$f":"'Daily efficiency'!CQ56","v":54},{"$f":"'Gas Use Per Customer'!J54","v":152.34786199431798},{"$f":"'Gas Use Per Customer'!L54","v":38.196814562002274},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.55745164960182},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.11307579488619},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8196814562002275},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.234786199431799},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8196814562002275},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F55*'Daily efficiency'!BD56","v":429.50955710955679},{"$f":"G55*'Daily efficiency'!BE56","v":2352.7802331523599},{"$f":"H55*'Daily efficiency'!BF56","v":47.448540706605243},{"$f":"I55*'Daily efficiency'!BG56","v":357.10338851468157},{"$f":"J55*'Daily efficiency'!BH56","v":111.9166666666666},{"$f":"K55*'Daily efficiency'!BI56","v":0},48.908388469999998,34.860234335000001,7.8920677757200006E-2,7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A55,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A55,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A55,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A55,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A55,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A55,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},61.727362803420306,229.70056023712729,7.2242859745849479,72.200391073971389,8.8174236023416626,0,{"$f":"(V55+AB55)-(VLOOKUP($A55,Assumptions!$A$43:$M$98,11,FALSE)*F55)","v":70.116751552479911},{"$f":"(W55+AC55)-(VLOOKUP($A55,Assumptions!$A$43:$R$98,16,FALSE)*G55)","v":258.79614694951795},{"$f":"(X55+AD55)-VLOOKUP($A55,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A55,Assumptions!$A$44:$M$98,11,FALSE)*$H55)","v":72.410999448496554},{"$f":"(Y55+AE55)-VLOOKUP($A55,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A55,Assumptions!$A$43:$R$98,16,FALSE)*I55)","v":367.73265428031846},{"$f":"(Z55+AF55)-(VLOOKUP($A55,Assumptions!$A$43:$M$98,11,FALSE)*J55)","v":13.981488879627822},0,null,22.945876624955265,18.874651119099912,79.635285423081498,241.37697074740277,22.798912481969484,0]
[{"$f":"'Gas Use Per Customer'!B55","v":2026},{"$f":"'Gas Use Per Customer'!C55","v":6},{"$f":"'Daily efficiency'!CQ57","v":59},{"$f":"'Gas Use Per Customer'!J55","v":115.97740216888191},{"$f":"'Gas Use Per Customer'!L55","v":24.254529890141246},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.403623912112998},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.37966195199373},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4254529890141248},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.597740216888191},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4254529890141248},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F56*'Daily efficiency'!BD57","v":271.14325537495728},{"$f":"G56*'Daily efficiency'!BE57","v":1788.8310745470917},{"$f":"H56*'Daily efficiency'!BF57","v":29.779942794638195},{"$f":"I56*'Daily efficiency'!BG57","v":271.85103068385928},{"$f":"J56*'Daily efficiency'!BH57","v":71.065772578113823},{"$f":"K56*'Daily efficiency'!BI57","v":0},48.908388469999998,34.860234335000001,7.8920677757200006E-2,7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A56,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A56,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A56,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A56,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A56,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A56,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},49.250376056761596,185.19331041939682,5.8322545918662918,65.472217213563539,5.5989607188286472,0,{"$f":"(V56+AB56)-(VLOOKUP($A56,Assumptions!$A$43:$M$98,11,FALSE)*F56)","v":66.014416710341976},{"$f":"(W56+AC56)-(VLOOKUP($A56,Assumptions!$A$43:$R$98,16,FALSE)*G56)","v":237.2636119811051},{"$f":"(X56+AD56)-VLOOKUP($A56,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A56,Assumptions!$A$44:$M$98,11,FALSE)*$H56)","v":72.065799553842993},{"$f":"(Y56+AE56)-VLOOKUP($A56,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A56,Assumptions!$A$43:$R$98,16,FALSE)*I56)","v":363.55722651427919},{"$f":"(Z56+AF56)-(VLOOKUP($A56,Assumptions!$A$43:$M$98,11,FALSE)*J56)","v":11.809857484179904},0,null,34.021694611969629,22.730827782353554,77.898054145709281,313.47246939096027,17.408818203008551,0]
[{"$f":"'Gas Use Per Customer'!B56","v":2026},{"$f":"'Gas Use Per Customer'!C56","v":7},{"$f":"'Daily efficiency'!CQ58","v":63},{"$f":"'Gas Use Per Customer'!J56","v":107.96526872607797},{"$f":"'Gas Use Per Customer'!L56","v":20.585701981050818},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.468561584840653},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.168741853470166},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0585701981050817},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.796526872607798},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0585701981050817},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F57*'Daily efficiency'!BD58","v":251.00779831710065},{"$f":"G57*'Daily efficiency'!BE58","v":1754.7819204909079},{"$f":"H57*'Daily efficiency'!BF58","v":13.045326940200654},{"$f":"I57*'Daily efficiency'!BG58","v":130.61707865492994},{"$f":"J57*'Daily efficiency'!BH58","v":45.723500319524298},{"$f":"K57*'Daily efficiency'!BI58","v":0},48.908388469999998,34.860234335000001,7.8920677757200006E-2,7.8785616700000005E-2,{"$f":"IFERROR(VLOOKUP($A57,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A57,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A57,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A57,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A57,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A57,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},47.663991654922,182.50612810422351,4.5138075615368329,54.325937997112575,3.6023541703563691,0,{"$f":"(V57+AB57)-(VLOOKUP($A57,Assumptions!$A$43:$M$98,11,FALSE)*F57)","v":66.631771319672765},{"$f":"(W57+AC57)-(VLOOKUP($A57,Assumptions!$A$43:$R$98,16,FALSE)*G57)","v":239.63758319730306},{"$f":"(X57+AD57)-VLOOKUP($A57,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A57,Assumptions!$A$44:$M$98,11,FALSE)*$H57)","v":71.022819899909848},{"$f":"(Y57+AE57)-VLOOKUP($A57,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A57,Assumptions!$A$43:$R$98,16,FALSE)*I57)","v":352.97329769020286},{"$f":"(Z57+AF57)-(VLOOKUP($A57,Assumptions!$A$43:$M$98,11,FALSE)*J57)","v":10.088718312103925},0,null,40.459982480198789,24.662003297179147,75.536627461446685,326.93226428745561,13.691072482460294,0]
[{"$f":"'Gas Use Per Customer'!B57","v":2026},{"$f":"'Gas Use Per Customer'!C57","v":8},{"$f":"'Daily efficiency'!CQ59","v":63},{"$f":"'Gas Use Per Customer'!J57","v":143.40981577289924},{"$f":"'Gas Use Per Customer'!L57","v":26.043165467625901},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.834532374100721},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":129.06883419560933},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6043165467625902},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.340981577289924},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6043165467625902},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F58*'Daily efficiency'!BD59","v":299.9431433314885},{"$f":"G58*'Daily efficiency'!BE59","v":2251.5882245461298},{"$f":"H58*'Daily efficiency'!BF59","v":26.818619721734137},{"$f":"I58*'Daily efficiency'!BG59","v":281.934445563341},{"$f":"J58*'Daily efficiency'!BH59","v":70.152726850777412},{"$f":"K58*'Daily efficiency'!BI59","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A58,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A58,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A58,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A58,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A58,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A58,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},52.507211030657061,227.48549989188055,5.6971928064691948,67.37569637199806,5.6928366235689021,0,{"$f":"(V58+AB58)-(VLOOKUP($A58,Assumptions!$A$43:$M$98,11,FALSE)*F58)","v":68.196879678643029},{"$f":"(W58+AC58)-(VLOOKUP($A58,Assumptions!$A$43:$R$98,16,FALSE)*G58)","v":262.22712639130469},{"$f":"(X58+AD58)-VLOOKUP($A58,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A58,Assumptions!$A$44:$M$98,11,FALSE)*$H58)","v":71.796441267746602},{"$f":"(Y58+AE58)-VLOOKUP($A58,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A58,Assumptions!$A$43:$R$98,16,FALSE)*I58)","v":363.53529733245995},{"$f":"(Z58+AF58)-(VLOOKUP($A58,Assumptions!$A$43:$M$98,11,FALSE)*J58)","v":11.769436888220859},0,null,32.732618354044824,20.316843181049293,77.493634074215791,253.49401320488883,17.462273511789761,0]
[{"$f":"'Gas Use Per Customer'!B58","v":2026},{"$f":"'Gas Use Per Customer'!C58","v":9},{"$f":"'Daily efficiency'!CQ60","v":58},{"$f":"'Gas Use Per Customer'!J58","v":113.76281052756637},{"$f":"'Gas Use Per Customer'!L58","v":20.48435923309788},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.387487386478305},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.38652947480973},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0484359233097882},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.376281052756639},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0484359233097882},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F59*'Daily efficiency'!BD60","v":228.99622758674207},{"$f":"G59*'Daily efficiency'!BE60","v":1754.6732966409368},{"$f":"H59*'Daily efficiency'!BF60","v":25.15089135553314},{"$f":"I59*'Daily efficiency'!BG60","v":266.66002787661569},{"$f":"J59*'Daily efficiency'!BH60","v":60.019172552976769},{"$f":"K59*'Daily efficiency'!BI60","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A59,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A59,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A59,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A59,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A59,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A59,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},46.749926625446875,187.09213110699409,5.5618580084153884,66.134064953929652,4.8705069491122881,0,{"$f":"(V59+AB59)-(VLOOKUP($A59,Assumptions!$A$43:$M$98,11,FALSE)*F59)","v":65.778579400819623},{"$f":"(W59+AC59)-(VLOOKUP($A59,Assumptions!$A$43:$R$98,16,FALSE)*G59)","v":240.56135948214131},{"$f":"(X59+AD59)-VLOOKUP($A59,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A59,Assumptions!$A$44:$M$98,11,FALSE)*$H59)","v":72.078479485616143},{"$f":"(Y59+AE59)-VLOOKUP($A59,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A59,Assumptions!$A$43:$R$98,16,FALSE)*I59)","v":364.37451056724967},{"$f":"(Z59+AF59)-(VLOOKUP($A59,Assumptions!$A$43:$M$98,11,FALSE)*J59)","v":11.364480229687592},0,null,40.139514892987833,23.495411038551403,77.640337494031527,320.29316863524258,16.23498717879988,0]
[{"$f":"'Gas Use Per Customer'!B59","v":2026},{"$f":"'Gas Use Per Customer'!C59","v":10},{"$f":"'Daily efficiency'!CQ61","v":48},{"$f":"'Gas Use Per Customer'!J59","v":225.71093966305224},{"$f":"'Gas Use Per Customer'!L59","v":46.590257879656171},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.977077363896852},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.713281898915668},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.954154727793703},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":157.99765776413656},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6590257879656169},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F60*'Daily efficiency'!BD61","v":211.35100326607485},{"$f":"G60*'Daily efficiency'!BE61","v":1186.8763008268652},{"$f":"H60*'Daily efficiency'!BF61","v":415.54233171800939},{"$f":"I60*'Daily efficiency'!BG61","v":3703.4650979913631},{"$f":"J60*'Daily efficiency'!BH61","v":136.50945558739249},{"$f":"K60*'Daily efficiency'!BI61","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A60,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A60,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A60,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A60,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A60,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A60,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},27.71361270996087,111.29839624388104,54.846223642450127,315.86761655753196,11.077631093148998,0,{"$f":"(V60+AB60)-(VLOOKUP($A60,Assumptions!$A$43:$M$98,11,FALSE)*F60)","v":48.552078704739898},{"$f":"(W60+AC60)-(VLOOKUP($A60,Assumptions!$A$43:$R$98,16,FALSE)*G60)","v":189.1038573071117},{"$f":"(X60+AD60)-VLOOKUP($A60,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A60,Assumptions!$A$44:$M$98,11,FALSE)*$H60)","v":101.91199986454967},{"$f":"(Y60+AE60)-VLOOKUP($A60,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A60,Assumptions!$A$43:$R$98,16,FALSE)*I60)","v":511.19840731706182},{"$f":"(Z60+AF60)-(VLOOKUP($A60,Assumptions!$A$43:$M$98,11,FALSE)*J60)","v":15.611489703091534},0,null,34.736932078626936,27.927143981798338,36.456834719893216,32.354809213703248,26.68912079624053,0]
[{"$f":"'Gas Use Per Customer'!B60","v":2026},{"$f":"'Gas Use Per Customer'!C60","v":11},{"$f":"'Daily efficiency'!CQ62","v":39},{"$f":"'Gas Use Per Customer'!J60","v":356.27953679890066},{"$f":"'Gas Use Per Customer'!L60","v":81.797529461877048},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.539258838563114},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.88386103967019},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.078517677126229},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":249.39567575923044},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1797529461877048},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F61*'Daily efficiency'!BD62","v":413.61710419543999},{"$f":"G61*'Daily efficiency'!BE62","v":1936.8775620172844},{"$f":"H61*'Daily efficiency'!BF62","v":838.74299624769401},{"$f":"I61*'Daily efficiency'!BG62","v":5821.4769954638787},{"$f":"J61*'Daily efficiency'!BH62","v":247.65565336740963},{"$f":"K61*'Daily efficiency'!BI62","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A61,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A61,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A61,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A61,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A61,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A61,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},44.12734199416208,172.26472233134081,89.188612745555787,488.03719903726648,20.097054481186586,0,{"$f":"(V61+AB61)-(VLOOKUP($A61,Assumptions!$A$43:$M$98,11,FALSE)*F61)","v":57.035383090463839},{"$f":"(W61+AC61)-(VLOOKUP($A61,Assumptions!$A$43:$R$98,16,FALSE)*G61)","v":222.57739298289025},{"$f":"(X61+AD61)-VLOOKUP($A61,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A61,Assumptions!$A$44:$M$98,11,FALSE)*$H61)","v":120.39353917070082},{"$f":"(Y61+AE61)-VLOOKUP($A61,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A61,Assumptions!$A$43:$R$98,16,FALSE)*I61)","v":619.21814550287354},{"$f":"(Z61+AF61)-(VLOOKUP($A61,Assumptions!$A$43:$M$98,11,FALSE)*J61)","v":21.98743812497003},0,null,23.242504374595658,20.824228355699102,24.530801839357917,24.828744268231585,42.084492606156616,0]
[{"$f":"'Gas Use Per Customer'!B61","v":2026},{"$f":"'Gas Use Per Customer'!C61","v":12},{"$f":"'Daily efficiency'!CQ63","v":31},{"$f":"'Gas Use Per Customer'!J61","v":515.39163371143616},{"$f":"'Gas Use Per Customer'!L61","v":113.52916254766276},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.705832509532556},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.07832674228723},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.14687191074708},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":412.31330696914893},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6764581273831389},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F62*'Daily efficiency'!BD63","v":417.60056024566666},{"$f":"G62*'Daily efficiency'!BE63","v":1973.0064232173243},{"$f":"H62*'Daily efficiency'!BF63","v":2001.8041906909286},{"$f":"I62*'Daily efficiency'!BG63","v":9508.7428844640035},{"$f":"J62*'Daily efficiency'!BH63","v":187.78089708488406},{"$f":"K62*'Daily efficiency'!BI63","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A62,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A62,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A62,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A62,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A62,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A62,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},40.929712539086964,170.26182873474883,188.85140651527863,782.82902052361771,15.238266794751178,0,{"$f":"(V62+AB62)-(VLOOKUP($A62,Assumptions!$A$43:$M$98,11,FALSE)*F62)","v":55.214348976430912},{"$f":"(W62+AC62)-(VLOOKUP($A62,Assumptions!$A$43:$R$98,16,FALSE)*G62)","v":223.24550295932332},{"$f":"(X62+AD62)-VLOOKUP($A62,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A62,Assumptions!$A$44:$M$98,11,FALSE)*$H62)","v":192.97505478330478},{"$f":"(Y62+AE62)-VLOOKUP($A62,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A62,Assumptions!$A$43:$R$98,16,FALSE)*I62)","v":799.66240339750664},{"$f":"(Z62+AF62)-(VLOOKUP($A62,Assumptions!$A$43:$M$98,11,FALSE)*J62)","v":19.008204544558364},0,null,24.317253707059784,21.657850880474008,22.663786754912817,19.394532989383745,34.246471339309544,0]
[{"$f":"'Gas Use Per Customer'!B62","v":2027},{"$f":"'Gas Use Per Customer'!C62","v":1},{"$f":"'Daily efficiency'!CQ64","v":32},{"$f":"'Gas Use Per Customer'!J62","v":544.66541544657844},{"$f":"'Gas Use Per Customer'!L62","v":114.22941590429275},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.84588318085855},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.93308308931569},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.672061928219563},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":435.73233235726275},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7114707952146375},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F63*'Daily efficiency'!BD64","v":412.64214421281247},{"$f":"G63*'Daily efficiency'!BE64","v":2052.2307660493375},{"$f":"H63*'Daily efficiency'!BF64","v":1985.3853259725188},{"$f":"I63*'Daily efficiency'!BG64","v":10090.014670408425},{"$f":"J63*'Daily efficiency'!BH64","v":183.54087761912322},{"$f":"K63*'Daily efficiency'!BI64","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A63,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A63,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A63,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A63,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A63,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A63,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},40.527341118133272,176.70184073085522,187.5190290214542,830.07961473072578,14.894192669868307,0,{"$f":"(V63+AB63)-(VLOOKUP($A63,Assumptions!$A$43:$M$98,11,FALSE)*F63)","v":54.323729914468245},{"$f":"(W63+AC63)-(VLOOKUP($A63,Assumptions!$A$43:$R$98,16,FALSE)*G63)","v":223.86867172965913},{"$f":"(X63+AD63)-VLOOKUP($A63,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A63,Assumptions!$A$44:$M$98,11,FALSE)*$H63)","v":189.55858880956222},{"$f":"(Y63+AE63)-VLOOKUP($A63,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A63,Assumptions!$A$43:$R$98,16,FALSE)*I63)","v":823.39246487539799},{"$f":"(Z63+AF63)-(VLOOKUP($A63,Assumptions!$A$43:$M$98,11,FALSE)*J63)","v":18.542068509423249},0,null,23.77834530817502,20.551026867210414,22.126068235451612,18.896749305265864,33.436261179291556,0]
[{"$f":"'Gas Use Per Customer'!B63","v":2027},{"$f":"'Gas Use Per Customer'!C63","v":2},{"$f":"'Daily efficiency'!CQ65","v":33},{"$f":"'Gas Use Per Customer'!J63","v":472.61018112826576},{"$f":"'Gas Use Per Customer'!L63","v":98.930180180180187},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.786036036036037},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.522036225653153},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.197635135135144},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":378.08814490261261},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9465090090090094},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F64*'Daily efficiency'!BD65","v":330.70293141355631},{"$f":"G64*'Daily efficiency'!BE65","v":1748.9222621451404},{"$f":"H64*'Daily efficiency'!BF65","v":1356.6832247461934},{"$f":"I64*'Daily efficiency'!BG65","v":8783.2576690483402},{"$f":"J64*'Daily efficiency'!BH65","v":155.28505067567562},{"$f":"K64*'Daily efficiency'!BI65","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A64,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A64,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A64,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A64,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A64,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A64,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},33.878040763462288,152.04640865228441,136.50036577278127,723.85556207308241,12.601255336227073,0,{"$f":"(V64+AB64)-(VLOOKUP($A64,Assumptions!$A$43:$M$98,11,FALSE)*F64)","v":50.023170320149418},{"$f":"(W64+AC64)-(VLOOKUP($A64,Assumptions!$A$43:$R$98,16,FALSE)*G64)","v":209.55386682979884},{"$f":"(X64+AD64)-VLOOKUP($A64,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A64,Assumptions!$A$44:$M$98,11,FALSE)*$H64)","v":147.34770341220982},{"$f":"(Y64+AE64)-VLOOKUP($A64,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A64,Assumptions!$A$43:$R$98,16,FALSE)*I64)","v":758.5309209325967},{"$f":"(Z64+AF64)-(VLOOKUP($A64,Assumptions!$A$43:$M$98,11,FALSE)*J64)","v":16.836316365870054},0,null,25.282057623387981,22.169842631143634,19.858813982931864,20.062277306472488,29.437571702097127,0]
[{"$f":"'Gas Use Per Customer'!B64","v":2027},{"$f":"'Gas Use Per Customer'!C64","v":3},{"$f":"'Daily efficiency'!CQ66","v":40},{"$f":"'Gas Use Per Customer'!J64","v":388.55494089256712},{"$f":"'Gas Use Per Customer'!L64","v":81.076511201916304},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.322953360574889},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.56648226777013},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.645906721149778},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.98845862479698},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1076511201916315},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F65*'Daily efficiency'!BD66","v":396.46866742669732},{"$f":"G65*'Daily efficiency'!BE66","v":2078.0286200689811},{"$f":"H65*'Daily efficiency'!BF66","v":842.30036093311094},{"$f":"I65*'Daily efficiency'!BG66","v":6375.4094701652448},{"$f":"J65*'Daily efficiency'!BH66","v":237.55417782161467},{"$f":"K65*'Daily efficiency'!BI66","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A65,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A65,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A65,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A65,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A65,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A65,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},42.735760322907737,183.73865161395418,89.477289991240156,533.065427162476,19.277327971317497,0,{"$f":"(V65+AB65)-(VLOOKUP($A65,Assumptions!$A$43:$M$98,11,FALSE)*F65)","v":55.398349039434578},{"$f":"(W65+AC65)-(VLOOKUP($A65,Assumptions!$A$43:$R$98,16,FALSE)*G65)","v":225.42814736033412},{"$f":"(X65+AD65)-VLOOKUP($A65,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A65,Assumptions!$A$44:$M$98,11,FALSE)*$H65)","v":119.93815183070089},{"$f":"(Y65+AE65)-VLOOKUP($A65,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A65,Assumptions!$A$43:$R$98,16,FALSE)*I65)","v":643.87247235655309},{"$f":"(Z65+AF65)-(VLOOKUP($A65,Assumptions!$A$43:$M$98,11,FALSE)*J65)","v":21.085894155175964},0,null,22.776160533707984,19.339019499832975,24.655343052441324,23.672786544401255,40.363222126493461,0]
[{"$f":"'Gas Use Per Customer'!B65","v":2027},{"$f":"'Gas Use Per Customer'!C65","v":4},{"$f":"'Daily efficiency'!CQ67","v":47},{"$f":"'Gas Use Per Customer'!J65","v":259.33169476576671},{"$f":"'Gas Use Per Customer'!L65","v":55.781448538754766},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.734434561626429},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.799508429730011},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.468869123252858},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.53218633603669},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.578144853875477},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F66*'Daily efficiency'!BD67","v":266.4409081134873},{"$f":"G66*'Daily efficiency'!BE67","v":1382.1082192830668},{"$f":"H66*'Daily efficiency'!BF67","v":550.16897380044782},{"$f":"I66*'Daily efficiency'!BG67","v":4255.1144477167018},{"$f":"J66*'Daily efficiency'!BH67","v":163.43964421855139},{"$f":"K66*'Daily efficiency'!BI67","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A66,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A66,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A66,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A66,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A66,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A66,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},32.184113601129006,127.16846662801494,65.77106595378666,360.71025333911365,13.262993957876777,0,{"$f":"(V66+AB66)-(VLOOKUP($A66,Assumptions!$A$43:$M$98,11,FALSE)*F66)","v":50.67165453592186},{"$f":"(W66+AC66)-(VLOOKUP($A66,Assumptions!$A$43:$R$98,16,FALSE)*G66)","v":196.67515199972348},{"$f":"(X66+AD66)-VLOOKUP($A66,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A66,Assumptions!$A$44:$M$98,11,FALSE)*$H66)","v":107.88183222977938},{"$f":"(Y66+AE66)-VLOOKUP($A66,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A66,Assumptions!$A$43:$R$98,16,FALSE)*I66)","v":536.42407432562413},{"$f":"(Z66+AF66)-(VLOOKUP($A66,Assumptions!$A$43:$M$98,11,FALSE)*J66)","v":17.013210881157249},0,null,30.279872528299546,25.279742246361902,32.233485939573413,29.549805197225041,30.276204839034026,0]
[{"$f":"'Gas Use Per Customer'!B66","v":2027},{"$f":"'Gas Use Per Customer'!C66","v":5},{"$f":"'Daily efficiency'!CQ68","v":54},{"$f":"'Gas Use Per Customer'!J66","v":152.91246866747736},{"$f":"'Gas Use Per Customer'!L66","v":38.438693254136616},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.750954603309296},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.62122180072961},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.843869325413662},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.291246866747736},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.843869325413662},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F67*'Daily efficiency'!BD68","v":429.70910871055094},{"$f":"G67*'Daily efficiency'!BE68","v":2361.4997215831513},{"$f":"H67*'Daily efficiency'!BF68","v":47.743815206786756},{"$f":"I67*'Daily efficiency'!BG68","v":358.42682655656711},{"$f":"J67*'Daily efficiency'!BH68","v":112.62537123462023},{"$f":"K67*'Daily efficiency'!BI68","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A67,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A67,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A67,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A67,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A67,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A67,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},63.037613387989147,236.42001842653488,7.3952553702528592,73.593631839782859,9.1394571086495766,0,{"$f":"(V67+AB67)-(VLOOKUP($A67,Assumptions!$A$43:$M$98,11,FALSE)*F67)","v":70.766063955833957},{"$f":"(W67+AC67)-(VLOOKUP($A67,Assumptions!$A$43:$R$98,16,FALSE)*G67)","v":263.00171430834217},{"$f":"(X67+AD67)-VLOOKUP($A67,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A67,Assumptions!$A$44:$M$98,11,FALSE)*$H67)","v":72.246191745378169},{"$f":"(Y67+AE67)-VLOOKUP($A67,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A67,Assumptions!$A$43:$R$98,16,FALSE)*I67)","v":368.59341401659725},{"$f":"(Z67+AF67)-(VLOOKUP($A67,Assumptions!$A$43:$M$98,11,FALSE)*J67)","v":14.220905113283889},0,null,23.012639727359357,19.110549293709862,79.641447115631024,241.04863208908,23.360362221933464,0]
[{"$f":"'Gas Use Per Customer'!B67","v":2027},{"$f":"'Gas Use Per Customer'!C67","v":6},{"$f":"'Daily efficiency'!CQ69","v":59},{"$f":"'Gas Use Per Customer'!J67","v":116.59893492437661},{"$f":"'Gas Use Per Customer'!L67","v":24.481975588986661},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.585580471189331},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.93904143193895},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4481975588986664},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.659893492437661},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4481975588986664},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F68*'Daily efficiency'!BD69","v":273.68588833817319},{"$f":"G68*'Daily efficiency'!BE69","v":1798.4175723137755},{"$f":"H68*'Daily efficiency'!BF69","v":30.05920278983011},{"$f":"I68*'Daily efficiency'!BG69","v":273.30790346273886},{"$f":"J68*'Daily efficiency'!BH69","v":71.732188475730894},{"$f":"K68*'Daily efficiency'!BI69","v":0},49.3974723547,35.208836678350004,8.1288298089916014E-2,8.1149185201000007E-2,{"$f":"IFERROR(VLOOKUP($A68,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A68,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A68,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A68,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A68,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A68,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},50.376456182334621,190.64802882761526,5.9601634820213398,66.674459446239098,{"$f":"IFERROR((U68*P68),0)","v":5.8210086474901246},{"$f":"IFERROR((T68*Q68),0)","v":0},{"$f":"(V68+AB68)-(VLOOKUP($A68,Assumptions!$A$43:$M$98,11,FALSE)*F68)","v":66.675455567647504},{"$f":"(W68+AC68)-(VLOOKUP($A68,Assumptions!$A$43:$R$98,16,FALSE)*G68)","v":240.68077901368605},{"$f":"(X68+AD68)-VLOOKUP($A68,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A68,Assumptions!$A$44:$M$98,11,FALSE)*$H68)","v":71.882418459330168},{"$f":"(Y68+AE68)-VLOOKUP($A68,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A68,Assumptions!$A$43:$R$98,16,FALSE)*I68)","v":364.27991432352724},{"$f":"(Z68+AF68)-(VLOOKUP($A68,Assumptions!$A$43:$M$98,11,FALSE)*J68)","v":11.973775254307945},{"$f":"AA68+AG68","v":0},null,{"$f":"IF(F68<10,AB68+AH68,IFERROR((AH68)/(F68/10),0))","v":34.043134777510446},{"$f":"IF(G68<10,AC68+AI68,IFERROR((AI68)/(G68/10),0))","v":22.935294217432517},{"$f":"IF(H68<10,AD68+AJ68,IFERROR((AJ68)/(H68/10),0))","v":77.842581941351511},{"$f":"IF(I68<10,AE68+AK68,IFERROR((AK68)/(I68/10),0))","v":312.42130518584139},{"$f":"IF(J68<10,AF68+AL68,IFERROR((AL68)/(J68/10),0))","v":17.79478390179807},{"$f":"IF(K68<10,AG68+AM68,IFERROR((AM68)/(K68/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B68","v":2027},{"$f":"'Gas Use Per Customer'!C68","v":7},{"$f":"'Daily efficiency'!CQ70","v":63},{"$f":"'Gas Use Per Customer'!J68","v":107.9949890325089},{"$f":"'Gas Use Per Customer'!L68","v":20.634013994002569},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.507211195202057},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.195490129258005},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0634013994002571},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.799498903250891},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0634013994002571},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F69*'Daily efficiency'!BD70","v":239.0402904249826},{"$f":"G69*'Daily efficiency'!BE70","v":1701.5323696527648},{"$f":"H69*'Daily efficiency'!BF70","v":20.431160400205925},{"$f":"I69*'Daily efficiency'!BG70","v":204.14536636467813},{"$f":"J69*'Daily efficiency'!BH70","v":54.606919615095805},{"$f":"K69*'Daily efficiency'!BI70","v":0},49.891447078246998,35.560925045133501,8.3726947032613491E-2,8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A69,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A69,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A69,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A69,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A69,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A69,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},48.428602578250477,187.36641295861665,5.2638036842766285,61.994770646991178,4.5642462440945755,0,{"$f":"(V69+AB69)-(VLOOKUP($A69,Assumptions!$A$43:$M$98,11,FALSE)*F69)","v":67.090560324460967},{"$f":"(W69+AC69)-(VLOOKUP($A69,Assumptions!$A$43:$R$98,16,FALSE)*G69)","v":242.95553790481301},{"$f":"(X69+AD69)-VLOOKUP($A69,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A69,Assumptions!$A$44:$M$98,11,FALSE)*$H69)","v":71.481428456697643},{"$f":"(Y69+AE69)-VLOOKUP($A69,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A69,Assumptions!$A$43:$R$98,16,FALSE)*I69)","v":360.21760049762662},{"$f":"(Z69+AF69)-(VLOOKUP($A69,Assumptions!$A$43:$M$98,11,FALSE)*J69)","v":11.012382646024598},0,null,40.643182867837382,24.99658549812467,76.745232140974267,333.55029129100893,15.576628890119174,0]
[{"$f":"'Gas Use Per Customer'!B69","v":2027},{"$f":"'Gas Use Per Customer'!C69","v":8},{"$f":"'Daily efficiency'!CQ71","v":63},{"$f":"'Gas Use Per Customer'!J69","v":147.0380136573165},{"$f":"'Gas Use Per Customer'!L69","v":26.610363584311479},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.288290867449184},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.33421229158486},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6610363584311481},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.70380136573165},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6610363584311481},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F70*'Daily efficiency'!BD71","v":304.6763813340965},{"$f":"G70*'Daily efficiency'!BE71","v":2300.4235951794385},{"$f":"H70*'Daily efficiency'!BF71","v":28.456656829128967},{"$f":"I70*'Daily efficiency'!BG71","v":300.18521962400797},{"$f":"J70*'Daily efficiency'!BH71","v":72.938148185772434},{"$f":"K70*'Daily efficiency'!BI71","v":0},49.891447078246998,35.560925045133501,8.3726947032613491E-2,8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A70,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A70,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A70,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A70,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A70,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A70,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},53.914707334215436,237.50974687658544,5.9346040551984878,70.035894353855056,6.0964374342055869,0,{"$f":"(V70+AB70)-(VLOOKUP($A70,Assumptions!$A$43:$M$98,11,FALSE)*F70)","v":68.906705055233459},{"$f":"(W70+AC70)-(VLOOKUP($A70,Assumptions!$A$43:$R$98,16,FALSE)*G70)","v":267.88512927829544},{"$f":"(X70+AD70)-VLOOKUP($A70,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A70,Assumptions!$A$44:$M$98,11,FALSE)*$H70)","v":71.693483824470462},{"$f":"(Y70+AE70)-VLOOKUP($A70,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A70,Assumptions!$A$43:$R$98,16,FALSE)*I70)","v":365.4571972551031},{"$f":"(Z70+AF70)-(VLOOKUP($A70,Assumptions!$A$43:$M$98,11,FALSE)*J70)","v":12.08582883298655},0,null,32.36835943490189,20.243074307046015,77.628087879668954,248.54606517388723,18.182266267192137,0]
[{"$f":"'Gas Use Per Customer'!B70","v":2027},{"$f":"'Gas Use Per Customer'!C70","v":9},{"$f":"'Daily efficiency'!CQ72","v":58},{"$f":"'Gas Use Per Customer'!J70","v":113.98052731574707},{"$f":"'Gas Use Per Customer'!L70","v":20.504731861198739},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.403785488958992},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.58247458417236},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0504731861198739},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.398052731574708},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0504731861198739},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F71*'Daily efficiency'!BD72","v":229.2239747634068},{"$f":"G71*'Daily efficiency'!BE72","v":1758.0313521661078},{"$f":"H71*'Daily efficiency'!BF72","v":25.175905062340401},{"$f":"I71*'Daily efficiency'!BG72","v":267.17035602811126},{"$f":"J71*'Daily efficiency'!BH72","v":60.078864353312277},{"$f":"K71*'Daily efficiency'!BI72","v":0},49.891447078246998,35.560925045133501,8.3726947032613491E-2,8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A71,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A71,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A71,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A71,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A71,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A71,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},47.60811898010941,192.09690027490788,5.6603868124952053,67.271660618272449,5.0216114167748769,0,{"$f":"(V71+AB71)-(VLOOKUP($A71,Assumptions!$A$43:$M$98,11,FALSE)*F71)","v":66.349466369143187},{"$f":"(W71+AC71)-(VLOOKUP($A71,Assumptions!$A$43:$R$98,16,FALSE)*G71)","v":243.82060181413181},{"$f":"(X71+AD71)-VLOOKUP($A71,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A71,Assumptions!$A$44:$M$98,11,FALSE)*$H71)","v":71.887935290269141},{"$f":"(Y71+AE71)-VLOOKUP($A71,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A71,Assumptions!$A$43:$R$98,16,FALSE)*I71)","v":365.06499897924425},{"$f":"(Z71+AF71)-(VLOOKUP($A71,Assumptions!$A$43:$M$98,11,FALSE)*J71)","v":11.479671524057808},0,null,40.447655459650747,23.768251136705505,77.548322102764345,320.28716446270414,16.501282940832684,0]
[{"$f":"'Gas Use Per Customer'!B71","v":2027},{"$f":"'Gas Use Per Customer'!C71","v":10},{"$f":"'Daily efficiency'!CQ73","v":48},{"$f":"'Gas Use Per Customer'!J71","v":224.79815911806486},{"$f":"'Gas Use Per Customer'!L71","v":46.388374412309446},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.916512323692833},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.439447735419449},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.833024647385667},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":157.3587113826454},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6388374412309448},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F72*'Daily efficiency'!BD73","v":210.43518362247514},{"$f":"G72*'Daily efficiency'!BE73","v":1183.5386053979921},{"$f":"H72*'Daily efficiency'!BF73","v":417.71277513372189},{"$f":"I72*'Daily efficiency'!BG73","v":3688.4881948092097},{"$f":"J72*'Daily efficiency'!BH73","v":135.9179370280666},{"$f":"K72*'Daily efficiency'!BI73","v":0},49.891447078246998,35.560925045133501,8.3726947032613491E-2,8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A72,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A72,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A72,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A72,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A72,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A72,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},28.257220512784333,114.06150824868502,56.250517917734676,323.79328984068496,11.360518739349287,0,{"$f":"(V72+AB72)-(VLOOKUP($A72,Assumptions!$A$43:$M$98,11,FALSE)*F72)","v":48.907800483999793},{"$f":"(W72+AC72)-(VLOOKUP($A72,Assumptions!$A$43:$R$98,16,FALSE)*G72)","v":191.00204115431598},{"$f":"(X72+AD72)-VLOOKUP($A72,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A72,Assumptions!$A$44:$M$98,11,FALSE)*$H72)","v":102.68736226657265},{"$f":"(Y72+AE72)-VLOOKUP($A72,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A72,Assumptions!$A$43:$R$98,16,FALSE)*I72)","v":516.85275507301446},{"$f":"(Z72+AF72)-(VLOOKUP($A72,Assumptions!$A$43:$M$98,11,FALSE)*J72)","v":15.831748674770632},0,null,35.143719450982246,28.322005527634381,36.894072263977961,32.845512684467536,27.192267414119918,0]
[{"$f":"'Gas Use Per Customer'!B72","v":2027},{"$f":"'Gas Use Per Customer'!C72","v":11},{"$f":"'Daily efficiency'!CQ74","v":39},{"$f":"'Gas Use Per Customer'!J72","v":356.21401112613665},{"$f":"'Gas Use Per Customer'!L72","v":81.787378229563743},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.536213468869121},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.86420333784099},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.072426937738243},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":249.34980778829564},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.178737822956375},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F73*'Daily efficiency'!BD74","v":412.92259190195631},{"$f":"G73*'Daily efficiency'!BE74","v":1935.893209463582},{"$f":"H73*'Daily efficiency'!BF74","v":826.13685644591931},{"$f":"I73*'Daily efficiency'!BG74","v":5820.4063299969948},{"$f":"J73*'Daily efficiency'!BH74","v":247.62491881970908},{"$f":"K73*'Daily efficiency'!BI74","v":0},49.891447078246998,35.560925045133501,8.3726947032613491E-2,8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A73,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A73,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A73,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A73,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A73,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A73,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},45.181859353986709,177.05386233302758,90.388097775135023,502.29228662342075,20.697397209613662,0,{"$f":"(V73+AB73)-(VLOOKUP($A73,Assumptions!$A$43:$M$98,11,FALSE)*F73)","v":57.680749465583133},{"$f":"(W73+AC73)-(VLOOKUP($A73,Assumptions!$A$43:$R$98,16,FALSE)*G73)","v":225.70521519828432},{"$f":"(X73+AD73)-VLOOKUP($A73,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A73,Assumptions!$A$44:$M$98,11,FALSE)*$H73)","v":120.52156240473491},{"$f":"(Y73+AE73)-VLOOKUP($A73,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A73,Assumptions!$A$43:$R$98,16,FALSE)*I73)","v":629.343665094877},{"$f":"(Z73+AF73)-(VLOOKUP($A73,Assumptions!$A$43:$M$98,11,FALSE)*J73)","v":22.451397191828658},0,null,23.508415240504366,21.120750274508556,24.55993516637141,25.239388418907701,43.148794401442316,0]
[{"$f":"'Gas Use Per Customer'!B73","v":2027},{"$f":"'Gas Use Per Customer'!C73","v":12},{"$f":"'Daily efficiency'!CQ75","v":32},{"$f":"'Gas Use Per Customer'!J73","v":513.10163313895566},{"$f":"'Gas Use Per Customer'!L73","v":113.00196573996068},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.600393147992136},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.62032662779114},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.751474304970515},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":410.48130651116458},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6500982869980341},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F74*'Daily efficiency'!BD75","v":408.78143135531485},{"$f":"G74*'Daily efficiency'!BE75","v":1933.886131635343},{"$f":"H74*'Daily efficiency'!BF75","v":1984.9467951278823},{"$f":"I74*'Daily efficiency'!BG75","v":9505.290512227084},{"$f":"J74*'Daily efficiency'!BH75","v":181.56864237120769},{"$f":"K74*'Daily efficiency'!BI75","v":0},{"$f":"R63*1.01","v":49.891447078246998},35.560925045133501,{"$f":"T63*1.03","v":8.3726947032613491E-2},8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A74,Assumptions!$B$11:$H$35,2,FALSE),0)","v":31.332904345460097},{"$f":"IFERROR(VLOOKUP($A74,Assumptions!$B$11:$H$35,3,FALSE),0)","v":125.33161738184039},{"$f":"IFERROR(VLOOKUP($A74,Assumptions!$B$11:$H$35,4,FALSE),0)","v":79.390167526496967},{"$f":"IFERROR(VLOOKUP($A74,Assumptions!$B$11:$H$35,5,FALSE),0)","v":317.56067010598787},{"$f":"IFERROR(VLOOKUP($A74,Assumptions!$B$11:$H$35,6,FALSE),0)","v":8.032004726836222},{"$f":"IFERROR(VLOOKUP($A74,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},41.279633491202489,171.89667112618758,192.57981332857301,805.8272446624901,15.176171808069528,0,{"$f":"(V74+AB74)-(VLOOKUP($A74,Assumptions!$A$43:$M$98,11,FALSE)*F74)","v":55.264460604604757},{"$f":"(W74+AC74)-(VLOOKUP($A74,Assumptions!$A$43:$R$98,16,FALSE)*G74)","v":223.59321198272704},{"$f":"(X74+AD74)-VLOOKUP($A74,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A74,Assumptions!$A$44:$M$98,11,FALSE)*$H74)","v":195.32601680568337},{"$f":"(Y74+AE74)-VLOOKUP($A74,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A74,Assumptions!$A$43:$R$98,16,FALSE)*I74)","v":817.25893423810453},{"$f":"(Z74+AF74)-(VLOOKUP($A74,Assumptions!$A$43:$M$98,11,FALSE)*J74)","v":18.871157226891292},0,null,24.452875771992737,21.788394105751618,23.046916694666617,19.909772291076941,34.047329034960818,0]
[{"$f":"'Gas Use Per Customer'!B74","v":2028},{"$f":"'Gas Use Per Customer'!C74","v":1},{"$f":"'Daily efficiency'!CQ76","v":33},{"$f":"'Gas Use Per Customer'!J74","v":541.15653915375424},{"$f":"'Gas Use Per Customer'!L74","v":113.47418497271582},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.694836994543166},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.23130783075085},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.105638729536864},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":432.9252313230034},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6737092486357916},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F75*'Daily efficiency'!BD76","v":442.7300941211671},{"$f":"G75*'Daily efficiency'!BE76","v":2197.2300238953462},{"$f":"H75*'Daily efficiency'!BF76","v":1947.2767182984894},{"$f":"I75*'Daily efficiency'!BG76","v":9820.4200860108376},{"$f":"J75*'Daily efficiency'!BH76","v":209.14024381987471},{"$f":"K75*'Daily efficiency'!BI76","v":0},49.891447078246998,35.560925045133501,8.3726947032613491E-2,8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A75,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A75,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A75,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A75,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A75,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A75,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},44.117187002978298,193.94565124480312,189.43121040617376,832.21208179509244,17.480707190082949,0,{"$f":"(V75+AB75)-(VLOOKUP($A75,Assumptions!$A$43:$M$98,11,FALSE)*F75)","v":26.307555159621895},{"$f":"(W75+AC75)-(VLOOKUP($A75,Assumptions!$A$43:$R$98,16,FALSE)*G75)","v":114.5499886459679},{"$f":"(X75+AD75)-VLOOKUP($A75,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A75,Assumptions!$A$44:$M$98,11,FALSE)*$H75)","v":110.7976028354994},{"$f":"(Y75+AE75)-VLOOKUP($A75,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A75,Assumptions!$A$43:$R$98,16,FALSE)*I75)","v":502.78194324166367},{"$f":"(Z75+AF75)-(VLOOKUP($A75,Assumptions!$A$43:$M$98,11,FALSE)*J75)","v":13.028299229243849},0,null,11.591867862257562,10.583812663993493,13.0188321819205,11.613597611420817,30.509006419326798,0]
[{"$f":"'Gas Use Per Customer'!B75","v":2028},{"$f":"'Gas Use Per Customer'!C75","v":2},{"$f":"'Daily efficiency'!CQ77","v":32},{"$f":"'Gas Use Per Customer'!J75","v":501.33806893681719},{"$f":"'Gas Use Per Customer'!L75","v":104.99580184718724},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.999160369437448},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.26761378736344},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.746851385390428},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":401.07045514945378},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2497900923593619},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F76*'Daily efficiency'!BD77","v":344.88394996985011},{"$f":"G76*'Daily efficiency'!BE77","v":1853.4573677540043},{"$f":"H76*'Daily efficiency'!BF77","v":1442.3253180215534},{"$f":"I76*'Daily efficiency'!BG77","v":9320.047576731622},{"$f":"J76*'Daily efficiency'!BH77","v":164.42704623758641},{"$f":"K76*'Daily efficiency'!BI77","v":0},49.891447078246998,35.560925045133501,8.3726947032613491E-2,8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A76,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A76,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A76,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A76,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A76,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A76,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},35.938848083851163,165.16261627279613,147.22552386663907,790.31741921409571,13.743414452002911,0,{"$f":"(V76+AB76)-(VLOOKUP($A76,Assumptions!$A$43:$M$98,11,FALSE)*F76)","v":19.459887900563487},{"$f":"(W76+AC76)-(VLOOKUP($A76,Assumptions!$A$43:$R$98,16,FALSE)*G76)","v":91.608911772609105},{"$f":"(X76+AD76)-VLOOKUP($A76,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A76,Assumptions!$A$44:$M$98,11,FALSE)*$H76)","v":73.581935021222392},{"$f":"(Y76+AE76)-VLOOKUP($A76,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A76,Assumptions!$A$43:$R$98,16,FALSE)*I76)","v":484.2551130552597},{"$f":"(Z76+AF76)-(VLOOKUP($A76,Assumptions!$A$43:$M$98,11,FALSE)*J76)","v":9.6236744061809922},0,null,9.2669838023075215,9.1364408020004575,9.3441113805438754,12.074065961174034,23.367088858183905,0]
[{"$f":"'Gas Use Per Customer'!B76","v":2028},{"$f":"'Gas Use Per Customer'!C76","v":3},{"$f":"'Daily efficiency'!CQ78","v":41},{"$f":"'Gas Use Per Customer'!J76","v":377.93443841816361},{"$f":"'Gas Use Per Customer'!L76","v":78.775567385822356},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.632670215746707},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.38033152544908},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.265340431493414},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":264.55410689271451},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8775567385822356},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F77*'Daily efficiency'!BD78","v":390.88231924981693},{"$f":"G77*'Daily efficiency'!BE78","v":2019.9264048330033},{"$f":"H77*'Daily efficiency'!BF78","v":803.01006549156648},{"$f":"I77*'Daily efficiency'!BG78","v":6201.1482655652317},{"$f":"J77*'Daily efficiency'!BH78","v":230.81241244045935},{"$f":"K77*'Daily efficiency'!BI78","v":0},49.891447078246998,35.560925045133501,8.3726947032613491E-2,8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A77,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A77,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A77,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A77,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A77,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A77,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},43.339652681637858,184.08970523070437,88.455075925607645,534.17064649583722,19.292146379935048,0,{"$f":"(V77+AB77)-(VLOOKUP($A77,Assumptions!$A$43:$M$98,11,FALSE)*F77)","v":24.794062064745425},{"$f":"(W77+AC77)-(VLOOKUP($A77,Assumptions!$A$43:$R$98,16,FALSE)*G77)","v":100.91685323841791},{"$f":"(X77+AD77)-VLOOKUP($A77,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A77,Assumptions!$A$44:$M$98,11,FALSE)*$H77)","v":39.516406533734909},{"$f":"(Y77+AE77)-VLOOKUP($A77,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A77,Assumptions!$A$43:$R$98,16,FALSE)*I77)","v":328.25317035574756},{"$f":"(Z77+AF77)-(VLOOKUP($A77,Assumptions!$A$43:$M$98,11,FALSE)*J77)","v":13.110282840970903},0,null,10.49143488162623,8.900737180836904,8.3605462634951628,12.40778962803496,32.402429220905951,0]
[{"$f":"'Gas Use Per Customer'!B77","v":2028},{"$f":"'Gas Use Per Customer'!C77","v":4},{"$f":"'Daily efficiency'!CQ79","v":47},{"$f":"'Gas Use Per Customer'!J77","v":259.41591619752359},{"$f":"'Gas Use Per Customer'!L77","v":55.797304884896128},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.739191465468839},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.824774859257076},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.478382930937677},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.59114133826651},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5797304884896128},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F78*'Daily efficiency'!BD79","v":265.09900444866736},{"$f":"G78*'Daily efficiency'!BE79","v":1382.5570773880359},{"$f":"H78*'Daily efficiency'!BF79","v":550.27865364562456},{"$f":"I78*'Daily efficiency'!BG79","v":4256.4963529689685},{"$f":"J78*'Daily efficiency'!BH79","v":163.48610331274557},{"$f":"K78*'Daily efficiency'!BI79","v":0},49.891447078246998,35.560925045133501,8.3726947032613491E-2,8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A78,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A78,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A78,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A78,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A78,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A78,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},32.826222768403852,130.72471731150708,67.330859335231196,371.35087881301945,13.664766997781285,0,{"$f":"(V78+AB78)-(VLOOKUP($A78,Assumptions!$A$43:$M$98,11,FALSE)*F78)","v":19.690246624264354},{"$f":"(W78+AC78)-(VLOOKUP($A78,Assumptions!$A$43:$R$98,16,FALSE)*G78)","v":73.6344936932324},{"$f":"(X78+AD78)-VLOOKUP($A78,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A78,Assumptions!$A$44:$M$98,11,FALSE)*$H78)","v":29.21141888886433},{"$f":"(Y78+AE78)-VLOOKUP($A78,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A78,Assumptions!$A$43:$R$98,16,FALSE)*I78)","v":226.29286887895736},{"$f":"(Z78+AF78)-(VLOOKUP($A78,Assumptions!$A$43:$M$98,11,FALSE)*J78)","v":9.2861082830681205},0,null,11.76296158920413,9.4615749067565407,8.7254569460909632,12.461668956495011,22.950875280849406,0]
[{"$f":"'Gas Use Per Customer'!B78","v":2028},{"$f":"'Gas Use Per Customer'!C78","v":5},{"$f":"'Daily efficiency'!CQ80","v":54},{"$f":"'Gas Use Per Customer'!J78","v":153.67016966447508},{"$f":"'Gas Use Per Customer'!L78","v":38.72873013640838},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.982984109126704},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.30315269802759},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.872873013640838},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.367016966447508},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.872873013640838},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F79*'Daily efficiency'!BD80","v":432.95145332799638},{"$f":"G79*'Daily efficiency'!BE80","v":2373.2012571678297},{"$f":"H79*'Daily efficiency'!BF80","v":48.104063335379038},{"$f":"I79*'Daily efficiency'!BG80","v":360.20287769352979},{"$f":"J79*'Daily efficiency'!BH80","v":113.47517929967648},{"$f":"K79*'Daily efficiency'!BI80","v":0},49.891447078246998,35.560925045133501,8.3726947032613491E-2,8.3583660757030012E-2,{"$f":"IFERROR(VLOOKUP($A79,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A79,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A79,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A79,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A79,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A79,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},64.636407435337162,243.60319832704491,7.5768062153723559,75.060989632063411,9.4846708909273136,0,{"$f":"(V79+AB79)-(VLOOKUP($A79,Assumptions!$A$43:$M$98,11,FALSE)*F79)","v":40.322703815223733},{"$f":"(W79+AC79)-(VLOOKUP($A79,Assumptions!$A$43:$R$98,16,FALSE)*G79)","v":142.14761520557829},{"$f":"(X79+AD79)-VLOOKUP($A79,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A79,Assumptions!$A$44:$M$98,11,FALSE)*$H79)","v":-7.3098948952296929},{"$f":"(Y79+AE79)-VLOOKUP($A79,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A79,Assumptions!$A$43:$R$98,16,FALSE)*I79)","v":51.940658904923694},{"$f":"(Z79+AF79)-(VLOOKUP($A79,Assumptions!$A$43:$M$98,11,FALSE)*J79)","v":6.445457938413135},0,null,13.014467448713507,10.277973598761319,0.26691132014266294,33.800092118289079,15.930128829340449,0]
[{"$f":"'Gas Use Per Customer'!B79","v":2028},{"$f":"'Gas Use Per Customer'!C79","v":6},{"$f":"'Daily efficiency'!CQ81","v":59},{"$f":"'Gas Use Per Customer'!J79","v":117.00893679052977},{"$f":"'Gas Use Per Customer'!L79","v":24.629498941425545},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.703599153140438},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.30804311147679},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4629498941425547},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.700893679052978},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4629498941425547},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F80*'Daily efficiency'!BD81","v":275.33506324303767},{"$f":"G80*'Daily efficiency'!BE81","v":1804.7414256255533},{"$f":"H80*'Daily efficiency'!BF81","v":30.240333366938881},{"$f":"I80*'Daily efficiency'!BG81","v":274.26894783700192},{"$f":"J80*'Daily efficiency'!BH81","v":72.164431898376819},{"$f":"K80*'Daily efficiency'!BI81","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A80,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A80,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A80,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A80,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A80,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A80,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U80*L80),0)+(S80*F80/(F80+H80+J80))","v":52.437145332707985},{"$f":"IFERROR((T80*M80),0)+(R80*(G80/(G80+I80+K80)))","v":200.989979837568},{"$f":"IFERROR((U80*N80),0)+(S80*H80/(F80+H80+J80))","v":6.1950791278398505},{"$f":"IFERROR((T80*O80),0)+(R80*(G80/(G80+I80+K80)))","v":69.003938112412996},6.212720416353255,0,{"$f":"(V80+AB80)-(VLOOKUP($A80,Assumptions!$A$43:$M$98,11,FALSE)*F80)","v":36.974868736895672},{"$f":"(W80+AC80)-(VLOOKUP($A80,Assumptions!$A$43:$R$98,16,FALSE)*G80)","v":123.73874793988909},{"$f":"(X80+AD80)-VLOOKUP($A80,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A80,Assumptions!$A$44:$M$98,11,FALSE)*$H80)","v":-7.5851936047245587},{"$f":"(Y80+AE80)-VLOOKUP($A80,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A80,Assumptions!$A$43:$R$98,16,FALSE)*I80)","v":48.572979743471912},{"$f":"(Z80+AF80)-(VLOOKUP($A80,Assumptions!$A$43:$M$98,11,FALSE)*J80)","v":4.2799358418767159},0,null,18.765540472844258,11.75017066919589,-1.3901144768847082,41.512196483271701,10.492656258229971,0]
[{"$f":"'Gas Use Per Customer'!B80","v":2028},{"$f":"'Gas Use Per Customer'!C80","v":7},{"$f":"'Daily efficiency'!CQ82","v":63},{"$f":"'Gas Use Per Customer'!J80","v":108.13173499186571},{"$f":"'Gas Use Per Customer'!L80","v":20.67888084078966},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.543104672631728},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.318561492679137},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.067888084078966},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.813173499186572},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.067888084078966},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F81*'Daily efficiency'!BD82","v":233.96722056526048},{"$f":"G81*'Daily efficiency'!BE82","v":1679.7754975632599},{"$f":"H81*'Daily efficiency'!BF82","v":23.751679945266822},{"$f":"I81*'Daily efficiency'!BG82","v":237.10847799377632},{"$f":"J81*'Daily efficiency'!BH82","v":58.634633093722911},{"$f":"K81*'Daily efficiency'!BI82","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A81,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A81,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A81,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A81,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A81,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A81,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},48.875739332219581,190.21307372862239,5.636463359281862,65.799265441434088,5.047924199552221,0,{"$f":"(V81+AB81)-(VLOOKUP($A81,Assumptions!$A$43:$M$98,11,FALSE)*F81)","v":35.893641076280517},{"$f":"(W81+AC81)-(VLOOKUP($A81,Assumptions!$A$43:$R$98,16,FALSE)*G81)","v":118.82271702185962},{"$f":"(X81+AD81)-VLOOKUP($A81,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A81,Assumptions!$A$44:$M$98,11,FALSE)*$H81)","v":-7.8337870807983911},{"$f":"(Y81+AE81)-VLOOKUP($A81,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A81,Assumptions!$A$43:$R$98,16,FALSE)*I81)","v":46.019515427039238},{"$f":"(Z81+AF81)-(VLOOKUP($A81,Assumptions!$A$43:$M$98,11,FALSE)*J81)","v":3.425161917559838},0,null,21.697040420509197,12.209666398613809,-2.1973237215165291,42.558750611465804,8.4730861171120591,0]
[{"$f":"'Gas Use Per Customer'!B81","v":2028},{"$f":"'Gas Use Per Customer'!C81","v":8},{"$f":"'Daily efficiency'!CQ83","v":62},{"$f":"'Gas Use Per Customer'!J81","v":151.04851981800212},{"$f":"'Gas Use Per Customer'!L81","v":27.249430523917994},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.799544419134396},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.94366783620191},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7249430523917995},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.104851981800213},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7249430523917995},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F82*'Daily efficiency'!BD83","v":308.30844138776916},{"$f":"G82*'Daily efficiency'!BE83","v":2346.4675060708614},{"$f":"H82*'Daily efficiency'!BF83","v":31.298587069481339},{"$f":"I82*'Daily efficiency'!BG83","v":331.21529623059729},{"$f":"J82*'Daily efficiency'!BH83","v":77.265320743625509},{"$f":"K82*'Daily efficiency'!BI83","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A82,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A82,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A82,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A82,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A82,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A82,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},55.275862055156352,247.70776280650654,6.2861854278620743,73.91492032493386,6.6518619080378576,0,{"$f":"(V82+AB82)-(VLOOKUP($A82,Assumptions!$A$43:$M$98,11,FALSE)*F82)","v":38.168805478762849},{"$f":"(W82+AC82)-(VLOOKUP($A82,Assumptions!$A$43:$R$98,16,FALSE)*G82)","v":147.98303619736734},{"$f":"(X82+AD82)-VLOOKUP($A82,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A82,Assumptions!$A$44:$M$98,11,FALSE)*$H82)","v":-7.6996848022749838},{"$f":"(Y82+AE82)-VLOOKUP($A82,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A82,Assumptions!$A$43:$R$98,16,FALSE)*I82)","v":50.986906988052745},{"$f":"(Z82+AF82)-(VLOOKUP($A82,Assumptions!$A$43:$M$98,11,FALSE)*J82)","v":4.5134798359886688},0,null,17.508992272912113,10.88561450141772,-1.4134993744129094,33.7553171983987,11.165341744026527,0]
[{"$f":"'Gas Use Per Customer'!B82","v":2028},{"$f":"'Gas Use Per Customer'!C82","v":9},{"$f":"'Daily efficiency'!CQ84","v":58},{"$f":"'Gas Use Per Customer'!J82","v":114.08954926196242},{"$f":"'Gas Use Per Customer'!L82","v":20.51903607585912},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.415228860687296},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.68059433576617},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0519036075859121},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.408954926196243},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0519036075859121},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F83*'Daily efficiency'!BD84","v":229.3838826794194},{"$f":"G83*'Daily efficiency'!BE84","v":1759.7129025504976},{"$f":"H83*'Daily efficiency'!BF84","v":25.193467913331034},{"$f":"I83*'Daily efficiency'!BG84","v":267.42590347004005},{"$f":"J83*'Daily efficiency'!BH84","v":60.120775702267196},{"$f":"K83*'Daily efficiency'!BI84","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A83,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A83,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A83,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A83,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A83,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A83,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},48.481154408465045,197.10677604811215,5.7605885731802946,68.413802482760929,5.1758679563702286,0,{"$f":"(V83+AB83)-(VLOOKUP($A83,Assumptions!$A$43:$M$98,11,FALSE)*F83)","v":35.599405898723681},{"$f":"(W83+AC83)-(VLOOKUP($A83,Assumptions!$A$43:$R$98,16,FALSE)*G83)","v":121.78297199615658},{"$f":"(X83+AD83)-VLOOKUP($A83,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A83,Assumptions!$A$44:$M$98,11,FALSE)*$H83)","v":-7.697118148625246},{"$f":"(Y83+AE83)-VLOOKUP($A83,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A83,Assumptions!$A$43:$R$98,16,FALSE)*I83)","v":48.197002763344656},{"$f":"(Z83+AF83)-(VLOOKUP($A83,Assumptions!$A$43:$M$98,11,FALSE)*J83)","v":3.5656493926525581},0,null,21.686816675447286,11.860368824699778,-1.9365295754449514,42.244888401372265,8.7415173490227858,0]
[{"$f":"'Gas Use Per Customer'!B83","v":2028},{"$f":"'Gas Use Per Customer'!C83","v":10},{"$f":"'Daily efficiency'!CQ85","v":48},{"$f":"'Gas Use Per Customer'!J83","v":225.13647145384869},{"$f":"'Gas Use Per Customer'!L83","v":46.457920090677248},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.937376027203173},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.540941436154597},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.874752054406347},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":157.59553001769407},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6457920090677254},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F84*'Daily efficiency'!BD85","v":209.60838903233338},{"$f":"G84*'Daily efficiency'!BE85","v":1185.3197841747819},{"$f":"H84*'Daily efficiency'!BF85","v":418.30137483628073},{"$f":"I84*'Daily efficiency'!BG85","v":3694.0392236147509},{"$f":"J84*'Daily efficiency'!BH85","v":136.12170586568428},{"$f":"K84*'Daily efficiency'!BI85","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A84,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A84,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A84,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A84,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A84,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A84,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},28.820391863802758,117.33761145460899,57.561975592121293,333.68645366905741,11.718876999287945,0,{"$f":"(V84+AB84)-(VLOOKUP($A84,Assumptions!$A$43:$M$98,11,FALSE)*F84)","v":17.883122917275728},{"$f":"(W84+AC84)-(VLOOKUP($A84,Assumptions!$A$43:$R$98,16,FALSE)*G84)","v":67.791339628546581},{"$f":"(X84+AD84)-VLOOKUP($A84,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A84,Assumptions!$A$44:$M$98,11,FALSE)*$H84)","v":23.839949540979362},{"$f":"(Y84+AE84)-VLOOKUP($A84,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A84,Assumptions!$A$43:$R$98,16,FALSE)*I84)","v":206.23099791682392},{"$f":"(Z84+AF84)-(VLOOKUP($A84,Assumptions!$A$43:$M$98,11,FALSE)*J84)","v":8.0731206837789333},0,null,12.831054340767722,10.037073541924002,8.5525243397495334,13.086094376767493,19.791997683066878,0]
[{"$f":"'Gas Use Per Customer'!B84","v":2028},{"$f":"'Gas Use Per Customer'!C84","v":11},{"$f":"'Daily efficiency'!CQ86","v":39},{"$f":"'Gas Use Per Customer'!J84","v":354.82168316447394},{"$f":"'Gas Use Per Customer'!L84","v":81.454443352520002},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.436333005756001},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.44650494934218},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.872666011512003},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.37517821513174},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1454443352519998},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F85*'Daily efficiency'!BD86","v":403.55493216596659},{"$f":"G85*'Daily efficiency'!BE86","v":1895.7913812840686},{"$f":"H85*'Daily efficiency'!BF86","v":818.26806522131494},{"$f":"I85*'Daily efficiency'!BG86","v":5821.9141773626898},{"$f":"J85*'Daily efficiency'!BH86","v":238.66151902288348},{"$f":"K85*'Daily efficiency'!BI86","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A85,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A85,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A85,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A85,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A85,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A85,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},45.517476792071456,178.60779776733492,91.9955761602737,517.19174141987037,20.546649545019143,0,{"$f":"(V85+AB85)-(VLOOKUP($A85,Assumptions!$A$43:$M$98,11,FALSE)*F85)","v":26.341216811053972},{"$f":"(W85+AC85)-(VLOOKUP($A85,Assumptions!$A$43:$R$98,16,FALSE)*G85)","v":100.52141997913274},{"$f":"(X85+AD85)-VLOOKUP($A85,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A85,Assumptions!$A$44:$M$98,11,FALSE)*$H85)","v":41.795568040150862},{"$f":"(Y85+AE85)-VLOOKUP($A85,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A85,Assumptions!$A$43:$R$98,16,FALSE)*I85)","v":323.14270508931077},{"$f":"(Z85+AF85)-(VLOOKUP($A85,Assumptions!$A$43:$M$98,11,FALSE)*J85)","v":14.154562884679983},0,null,10.779529320069944,9.4433743998425133,8.5519312636445655,13.010265655830498,34.701212429699126,0]
[{"$f":"'Gas Use Per Customer'!B85","v":2028},{"$f":"'Gas Use Per Customer'!C85","v":12},{"$f":"'Daily efficiency'!CQ87","v":32},{"$f":"'Gas Use Per Customer'!J85","v":511.72432863354663},{"$f":"'Gas Use Per Customer'!L85","v":112.67625296663408},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.535250593326818},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.34486572670933},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.507189724975561},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":409.37946290683732},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6338126483317046},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F86*'Daily efficiency'!BD87","v":420.1799906083026},{"$f":"G86*'Daily efficiency'!BE87","v":1988.0753430754557},{"$f":"H86*'Daily efficiency'!BF87","v":1952.6347223751368},{"$f":"I86*'Daily efficiency'!BG87","v":9402.3897998399752},{"$f":"J86*'Daily efficiency'!BH87","v":191.69501875678318},{"$f":"K86*'Daily efficiency'!BI87","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A86,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A86,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A86,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A86,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A86,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A86,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},43.357094104770283,181.52721562472519,195.04200968561156,820.92846684352844,16.503248559076855,0,{"$f":"(V86+AB86)-(VLOOKUP($A86,Assumptions!$A$43:$M$98,11,FALSE)*F86)","v":25.67269669484703},{"$f":"(W86+AC86)-(VLOOKUP($A86,Assumptions!$A$43:$R$98,16,FALSE)*G86)","v":106.44969331789217},{"$f":"(X86+AD86)-VLOOKUP($A86,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A86,Assumptions!$A$44:$M$98,11,FALSE)*$H86)","v":116.87803124031151},{"$f":"(Y86+AE86)-VLOOKUP($A86,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A86,Assumptions!$A$43:$R$98,16,FALSE)*I86)","v":508.77088945810846},{"$f":"(Z86+AF86)-(VLOOKUP($A86,Assumptions!$A$43:$M$98,11,FALSE)*J86)","v":12.082149206596043},0,null,11.392239277982238,10.401078018133701,13.83054289471526,12.427855707404884,28.585397765672898,0]
[{"$f":"'Gas Use Per Customer'!B86","v":2029},{"$f":"'Gas Use Per Customer'!C86","v":1},{"$f":"'Daily efficiency'!CQ88","v":33},{"$f":"'Gas Use Per Customer'!J86","v":538.2401212694657},{"$f":"'Gas Use Per Customer'!L86","v":112.84084585420145},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.568169170840292},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.64802425389314},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.630634390651082},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":430.59209701557256},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6420422927100731},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F87*'Daily efficiency'!BD88","v":445.41163940863413},{"$f":"G87*'Daily efficiency'!BE88","v":2215.3925774203362},{"$f":"H87*'Daily efficiency'!BF88","v":1881.3622994001189},{"$f":"I87*'Daily efficiency'!BG88","v":9726.7976702288706},{"$f":"J87*'Daily efficiency'!BH88","v":213.30559893729691},{"$f":"K87*'Daily efficiency'!BI88","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A87,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A87,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A87,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A87,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A87,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A87,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},45.529316285647738,201.130771005507,188.90608336163785,848.90499784197289,18.363728703724632,0,{"$f":"(V87+AB87)-(VLOOKUP($A87,Assumptions!$A$43:$M$98,11,FALSE)*F87)","v":27.429461165962717},{"$f":"(W87+AC87)-(VLOOKUP($A87,Assumptions!$A$43:$R$98,16,FALSE)*G87)","v":120.42569883322346},{"$f":"(X87+AD87)-VLOOKUP($A87,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A87,Assumptions!$A$44:$M$98,11,FALSE)*$H87)","v":108.92349376525324},{"$f":"(Y87+AE87)-VLOOKUP($A87,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A87,Assumptions!$A$43:$R$98,16,FALSE)*I87)","v":513.9765762552729},{"$f":"(Z87+AF87)-(VLOOKUP($A87,Assumptions!$A$43:$M$98,11,FALSE)*J87)","v":13.838764923803378},0,null,12.15404801263346,11.186986446606168,12.870456962719604,11.936507423560185,32.202493627528014,0]
[{"$f":"'Gas Use Per Customer'!B87","v":2029},{"$f":"'Gas Use Per Customer'!C87","v":2},{"$f":"'Daily efficiency'!CQ89","v":33},{"$f":"'Gas Use Per Customer'!J87","v":474.68597815152418},{"$f":"'Gas Use Per Customer'!L87","v":99.373956594323886},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.87479131886478},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.937195630304842},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.530467445742914},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.74878252121937},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.968697829716195},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F88*'Daily efficiency'!BD89","v":331.62818065927235},{"$f":"G88*'Daily efficiency'!BE89","v":1756.0059903720221},{"$f":"H88*'Daily efficiency'!BF89","v":1342.4247643178724},{"$f":"I88*'Daily efficiency'!BG89","v":8821.8354670983026},{"$f":"J88*'Daily efficiency'!BH89","v":155.98162115430478},{"$f":"K88*'Daily efficiency'!BI89","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A88,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A88,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A88,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A88,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A88,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A88,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},35.733565129303521,161.5138434709811,142.50832009704706,770.86218372050166,13.428640354099777,0,{"$f":"(V88+AB88)-(VLOOKUP($A88,Assumptions!$A$43:$M$98,11,FALSE)*F88)","v":19.793820939942144},{"$f":"(W88+AC88)-(VLOOKUP($A88,Assumptions!$A$43:$R$98,16,FALSE)*G88)","v":90.338238732458862},{"$f":"(X88+AD88)-VLOOKUP($A88,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A88,Assumptions!$A$44:$M$98,11,FALSE)*$H88)","v":70.626146489376112},{"$f":"(Y88+AE88)-VLOOKUP($A88,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A88,Assumptions!$A$43:$R$98,16,FALSE)*I88)","v":474.05163186884687},{"$f":"(Z88+AF88)-(VLOOKUP($A88,Assumptions!$A$43:$M$98,11,FALSE)*J88)","v":9.4437043067594324},0,null,9.9592597589461072,9.5155790238680744,9.4761443084723584,12.483295633537892,22.872344660859209,0]
[{"$f":"'Gas Use Per Customer'!B88","v":2029},{"$f":"'Gas Use Per Customer'!C88","v":3},{"$f":"'Daily efficiency'!CQ90","v":40},{"$f":"'Gas Use Per Customer'!J88","v":387.85495086281833},{"$f":"'Gas Use Per Customer'!L88","v":80.919220055710312},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.275766016713092},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.3564852588455},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.551532033426184},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.49846560397282},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0919220055710319},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F89*'Daily efficiency'!BD90","v":395.69950493795881},{"$f":"G89*'Daily efficiency'!BE90","v":2074.2850071007879},{"$f":"H89*'Daily efficiency'!BF90","v":840.6662700323451},{"$f":"I89*'Daily efficiency'!BG90","v":6363.9240337571264},{"$f":"J89*'Daily efficiency'!BH90","v":237.09331476323109},{"$f":"K89*'Daily efficiency'!BI90","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A89,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A89,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A89,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A89,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A89,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A89,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},44.841193866608293,194.00086591238298,93.923863831340071,563.93399687348654,20.411641004597534,0,{"$f":"(V89+AB89)-(VLOOKUP($A89,Assumptions!$A$43:$M$98,11,FALSE)*F89)","v":25.371832196384688},{"$f":"(W89+AC89)-(VLOOKUP($A89,Assumptions!$A$43:$R$98,16,FALSE)*G89)","v":106.76695144331406},{"$f":"(X89+AD89)-VLOOKUP($A89,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A89,Assumptions!$A$44:$M$98,11,FALSE)*$H89)","v":42.87700759332705},{"$f":"(Y89+AE89)-VLOOKUP($A89,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A89,Assumptions!$A$43:$R$98,16,FALSE)*I89)","v":348.28006354809327},{"$f":"(Z89+AF89)-(VLOOKUP($A89,Assumptions!$A$43:$M$98,11,FALSE)*J89)","v":13.921853781189665},0,null,10.451506320713829,9.1758487896743652,8.831236790593465,12.82806747262136,34.333494785787195,0]
[{"$f":"'Gas Use Per Customer'!B89","v":2029},{"$f":"'Gas Use Per Customer'!C89","v":4},{"$f":"'Daily efficiency'!CQ91","v":47},{"$f":"'Gas Use Per Customer'!J89","v":257.6376210871158},{"$f":"'Gas Use Per Customer'!L89","v":55.366364270760641},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.609909281228191},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.291286326134738},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.219818562456382},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":180.34633476098105},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5366364270760648},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F90*'Daily efficiency'!BD91","v":261.64486635207055},{"$f":"G90*'Daily efficiency'!BE91","v":1367.8851533437476},{"$f":"H90*'Daily efficiency'!BF91","v":531.28951487721406},{"$f":"I90*'Daily efficiency'!BG91","v":4227.318086797397},{"$f":"J90*'Daily efficiency'!BH91","v":162.22344731332862},{"$f":"K90*'Daily efficiency'!BI91","v":0},50.390361549029471,35.916534295584839,8.62387554435919E-2,8.6091170579740917E-2,{"$f":"IFERROR(VLOOKUP($A90,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A90,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A90,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A90,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A90,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A90,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},33.300273109105071,133.0818216788405,67.28925682987294,379.67575913430238,13.966006474685388,0,{"$f":"(V90+AB90)-(VLOOKUP($A90,Assumptions!$A$43:$M$98,11,FALSE)*F90)","v":19.978990852421774},{"$f":"(W90+AC90)-(VLOOKUP($A90,Assumptions!$A$43:$R$98,16,FALSE)*G90)","v":75.135576176673354},{"$f":"(X90+AD90)-VLOOKUP($A90,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A90,Assumptions!$A$44:$M$98,11,FALSE)*$H90)","v":28.538559418940544},{"$f":"(Y90+AE90)-VLOOKUP($A90,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A90,Assumptions!$A$43:$R$98,16,FALSE)*I90)","v":232.35972006501325},{"$f":"(Z90+AF90)-(VLOOKUP($A90,Assumptions!$A$43:$M$98,11,FALSE)*J90)","v":9.5255790557909545},0,null,12.02835639505941,9.721092732191666,8.5908233861317971,12.884083304103035,23.491585530476343,0]
[{"$f":"'Gas Use Per Customer'!B90","v":2029},{"$f":"'Gas Use Per Customer'!C90","v":5},{"$f":"'Daily efficiency'!CQ92","v":54},{"$f":"'Gas Use Per Customer'!J90","v":154.1177473993659},{"$f":"'Gas Use Per Customer'!L90","v":38.898210290827741},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.118568232662195},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.70597265942931},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8898210290827744},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.41177473993659},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8898210290827744},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F91*'Daily efficiency'!BD92","v":434.84608501118538},{"$f":"G91*'Daily efficiency'!BE92","v":2380.1134122428343},{"$f":"H91*'Daily efficiency'!BF92","v":48.314570730110646},{"$f":"I91*'Daily efficiency'!BG92","v":361.25199990411386},{"$f":"J91*'Daily efficiency'!BH92","v":113.97175615212522},{"$f":"K91*'Daily efficiency'!BI92","v":0},50.894265164519766,36.275699638540686,8.8825918106899659E-2,8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A91,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A91,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A91,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A91,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A91,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A91,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},67.580060445881941,257.22059768908332,7.9118116525733688,77.893379207504324,10.106320757170206,0,{"$f":"(V91+AB91)-(VLOOKUP($A91,Assumptions!$A$43:$M$98,11,FALSE)*F91)","v":42.622715776959154},{"$f":"(W91+AC91)-(VLOOKUP($A91,Assumptions!$A$43:$R$98,16,FALSE)*G91)","v":153.2309925681962},{"$f":"(X91+AD91)-VLOOKUP($A91,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A91,Assumptions!$A$44:$M$98,11,FALSE)*$H91)","v":-7.3159893286077828},{"$f":"(Y91+AE91)-VLOOKUP($A91,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A91,Assumptions!$A$43:$R$98,16,FALSE)*I91)","v":54.230845740951054},{"$f":"(Z91+AF91)-(VLOOKUP($A91,Assumptions!$A$43:$M$98,11,FALSE)*J91)","v":6.9866526735548575},0,null,13.696875594752509,11.047180566941469,0.59582232396558599,35.187930433749763,17.092973430725063,0]
[{"$f":"'Gas Use Per Customer'!B91","v":2029},{"$f":"'Gas Use Per Customer'!C91","v":6},{"$f":"'Daily efficiency'!CQ93","v":59},{"$f":"'Gas Use Per Customer'!J91","v":117.10260930590522},{"$f":"'Gas Use Per Customer'!L91","v":24.687719298245614},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.750175438596493},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.3923483753147},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4687719298245616},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.710260930590522},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4687719298245616},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F92*'Daily efficiency'!BD93","v":275.98591309041819},{"$f":"G92*'Daily efficiency'!BE93","v":1806.1862269678925},{"$f":"H92*'Daily efficiency'!BF93","v":30.311816875522151},{"$f":"I92*'Daily efficiency'!BG93","v":274.48851621304192},{"$f":"J92*'Daily efficiency'!BH93","v":72.335017543859621},{"$f":"K92*'Daily efficiency'!BI93","v":0},50.894265164519766,36.275699638540686,8.8825918106899659E-2,8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A92,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A92,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A92,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A92,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A92,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A92,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},53.493308541949474,206.24098853052789,6.315437154982888,70.186533110491851,6.4142285242846793,0,{"$f":"(V92+AB92)-(VLOOKUP($A92,Assumptions!$A$43:$M$98,11,FALSE)*F92)","v":37.65350730149963},{"$f":"(W92+AC92)-(VLOOKUP($A92,Assumptions!$A$43:$R$98,16,FALSE)*G92)","v":127.22702481880087},{"$f":"(X92+AD92)-VLOOKUP($A92,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A92,Assumptions!$A$44:$M$98,11,FALSE)*$H92)","v":-7.7726708976391468},{"$f":"(Y92+AE92)-VLOOKUP($A92,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A92,Assumptions!$A$43:$R$98,16,FALSE)*I92)","v":49.299070911623048},{"$f":"(Z92+AF92)-(VLOOKUP($A92,Assumptions!$A$43:$M$98,11,FALSE)*J92)","v":4.4342533692284487},0,null,19.064897635246222,12.071751581597773,-1.4572337426562587,42.099037078533321,10.848481893513128,0]
[{"$f":"'Gas Use Per Customer'!B92","v":2029},{"$f":"'Gas Use Per Customer'!C92","v":7},{"$f":"'Daily efficiency'!CQ94","v":62},{"$f":"'Gas Use Per Customer'!J92","v":108.16441777399905},{"$f":"'Gas Use Per Customer'!L92","v":20.717412794802993},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.573930235842393},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.347975996599146},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0717412794802992},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.816441777399906},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0717412794802992},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F93*'Daily efficiency'!BD94","v":231.60155128024053},{"$f":"G93*'Daily efficiency'!BE94","v":1668.3238980700187},{"$f":"H93*'Daily efficiency'!BF94","v":25.437036738152408},{"$f":"I93*'Daily efficiency'!BG94","v":253.53739526225391},{"$f":"J93*'Daily efficiency'!BH94","v":60.702019488772727},{"$f":"K93*'Daily efficiency'!BI94","v":0},50.894265164519766,36.275699638540686,8.8825918106899659E-2,8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A93,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A93,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A93,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A93,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A93,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A93,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},49.557573828366344,193.99524059381889,5.8831713607875056,68.325530556669406,5.3826851517729706,0,{"$f":"(V93+AB93)-(VLOOKUP($A93,Assumptions!$A$43:$M$98,11,FALSE)*F93)","v":36.265147058537025},{"$f":"(W93+AC93)-(VLOOKUP($A93,Assumptions!$A$43:$R$98,16,FALSE)*G93)","v":121.01224361747516},{"$f":"(X93+AD93)-VLOOKUP($A93,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A93,Assumptions!$A$44:$M$98,11,FALSE)*$H93)","v":-7.8865148830069636},{"$f":"(Y93+AE93)-VLOOKUP($A93,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A93,Assumptions!$A$43:$R$98,16,FALSE)*I93)","v":48.10817577284319},{"$f":"(Z93+AF93)-(VLOOKUP($A93,Assumptions!$A$43:$M$98,11,FALSE)*J93)","v":3.7211318055443057},0,null,21.88083728029147,12.430894672294237,-2.003343522219458,44.476896157626804,9.1038169573172762,0]
[{"$f":"'Gas Use Per Customer'!B93","v":2029},{"$f":"'Gas Use Per Customer'!C93","v":8},{"$f":"'Daily efficiency'!CQ95","v":62},{"$f":"'Gas Use Per Customer'!J93","v":154.61091104194929},{"$f":"'Gas Use Per Customer'!L93","v":27.802944507361268},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.242355605889017},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.14981993775436},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7802944507361271},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.46109110419493},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7802944507361271},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F94*'Daily efficiency'!BD95","v":310.81125533583042},{"$f":"G94*'Daily efficiency'!BE95","v":2384.7128575370239},{"$f":"H94*'Daily efficiency'!BF95","v":34.136720056085871},{"$f":"I94*'Daily efficiency'!BG95","v":362.40797548232933},{"$f":"J94*'Daily efficiency'!BH95","v":81.462627406568473},{"$f":"K94*'Daily efficiency'!BI95","v":0},{"$f":"R83*1.01","v":50.894265164519766},36.275699638540686,{"$f":"T83*1.03","v":8.8825918106899659E-2},8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A94,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A94,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A94,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A94,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A94,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A94,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},56.581407656089539,257.62914764012214,6.6546062589168598,77.996059799548476,7.2236093404907464,0,{"$f":"(V94+AB94)-(VLOOKUP($A94,Assumptions!$A$43:$M$98,11,FALSE)*F94)","v":38.742857663861017},{"$f":"(W94+AC94)-(VLOOKUP($A94,Assumptions!$A$43:$R$98,16,FALSE)*G94)","v":153.30678465508498},{"$f":"(X94+AD94)-VLOOKUP($A94,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A94,Assumptions!$A$44:$M$98,11,FALSE)*$H94)","v":-7.6833453876775106},{"$f":"(Y94+AE94)-VLOOKUP($A94,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A94,Assumptions!$A$43:$R$98,16,FALSE)*I94)","v":54.296553236978539},{"$f":"(Z94+AF94)-(VLOOKUP($A94,Assumptions!$A$43:$M$98,11,FALSE)*J94)","v":4.9937905914621812},0,null,17.418504743986393,11.01739008528099,-1.0287391287606509,35.118189829595337,12.217399931952928,0]
[{"$f":"'Gas Use Per Customer'!B94","v":2029},{"$f":"'Gas Use Per Customer'!C94","v":9},{"$f":"'Daily efficiency'!CQ96","v":57},{"$f":"'Gas Use Per Customer'!J94","v":114.40516464706316},{"$f":"'Gas Use Per Customer'!L94","v":20.544449170565716},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.435559336452574},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.96464818235684},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0544449170565717},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.440516464706317},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0544449170565717},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F95*'Daily efficiency'!BD96","v":229.66797761999788},{"$f":"G95*'Daily efficiency'!BE96","v":1764.580942340277},{"$f":"H95*'Daily efficiency'!BF96","v":25.224670353041269},{"$f":"I95*'Daily efficiency'!BG96","v":268.16570593271615},{"$f":"J95*'Daily efficiency'!BH96","v":60.195236069757527},{"$f":"K95*'Daily efficiency'!BI96","v":0},50.894265164519766,36.275699638540686,8.8825918106899659E-2,8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A95,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A95,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A95,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A95,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A95,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A95,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},49.386116299959525,202.54536092538109,5.8643400039809208,69.624903682326163,5.3377466866663461,0,{"$f":"(V95+AB95)-(VLOOKUP($A95,Assumptions!$A$43:$M$98,11,FALSE)*F95)","v":36.204664116184453},{"$f":"(W95+AC95)-(VLOOKUP($A95,Assumptions!$A$43:$R$98,16,FALSE)*G95)","v":125.35147445746141},{"$f":"(X95+AD95)-VLOOKUP($A95,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A95,Assumptions!$A$44:$M$98,11,FALSE)*$H95)","v":-7.8914744165567674},{"$f":"(Y95+AE95)-VLOOKUP($A95,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A95,Assumptions!$A$43:$R$98,16,FALSE)*I95)","v":48.939672288324843},{"$f":"(Z95+AF95)-(VLOOKUP($A95,Assumptions!$A$43:$M$98,11,FALSE)*J95)","v":3.6900651636944621},0,null,22.02825189884825,12.174224519803738,-2.0271344125758466,42.77750260602518,9.0278118503608091,0]
[{"$f":"'Gas Use Per Customer'!B95","v":2029},{"$f":"'Gas Use Per Customer'!C95","v":10},{"$f":"'Daily efficiency'!CQ97","v":48},{"$f":"'Gas Use Per Customer'!J95","v":225.26286873607879},{"$f":"'Gas Use Per Customer'!L95","v":46.477881093265708},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.943364327979712},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.578860620823633},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.886728655959423},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":157.68400811525515},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6477881093265712},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F96*'Daily efficiency'!BD97","v":209.69844888838958},{"$f":"G96*'Daily efficiency'!BE97","v":1184.5201688418217},{"$f":"H96*'Daily efficiency'!BF97","v":414.50238043299004},{"$f":"I96*'Daily efficiency'!BG97","v":3696.1131502215826},{"$f":"J96*'Daily efficiency'!BH97","v":136.18019160326847},{"$f":"K96*'Daily efficiency'!BI97","v":0},50.894265164519766,36.275699638540686,8.8825918106899659E-2,8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A96,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A96,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A96,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A96,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A96,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A96,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},29.477490373126358,120.48437106287054,58.520964776876568,343.57892354477315,12.075629468045751,0,{"$f":"(V96+AB96)-(VLOOKUP($A96,Assumptions!$A$43:$M$98,11,FALSE)*F96)","v":18.294798843877231},{"$f":"(W96+AC96)-(VLOOKUP($A96,Assumptions!$A$43:$R$98,16,FALSE)*G96)","v":69.8196527689162},{"$f":"(X96+AD96)-VLOOKUP($A96,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A96,Assumptions!$A$44:$M$98,11,FALSE)*$H96)","v":24.047448820812509},{"$f":"(Y96+AE96)-VLOOKUP($A96,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A96,Assumptions!$A$43:$R$98,16,FALSE)*I96)","v":213.25311462798055},{"$f":"(Z96+AF96)-(VLOOKUP($A96,Assumptions!$A$43:$M$98,11,FALSE)*J96)","v":8.3480656249627074},0,null,13.120792380907405,10.33158181826494,8.6232591558112155,13.524080036835985,20.423695093008458,0]
[{"$f":"'Gas Use Per Customer'!B96","v":2029},{"$f":"'Gas Use Per Customer'!C96","v":11},{"$f":"'Daily efficiency'!CQ98","v":39},{"$f":"'Gas Use Per Customer'!J96","v":356.22741938649943},{"$f":"'Gas Use Per Customer'!L96","v":81.78391959798995},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.535175879396984},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.86822581594983},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.070351758793969},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":249.35919357054959},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1783919597989954},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F97*'Daily efficiency'!BD98","v":420.62298309730443},{"$f":"G97*'Daily efficiency'!BE98","v":1968.6300097070975},{"$f":"H97*'Daily efficiency'!BF98","v":830.62595195396864},{"$f":"I97*'Daily efficiency'!BG98","v":5796.271334816236},{"$f":"J97*'Daily efficiency'!BH98","v":255.60201005025118},{"$f":"K97*'Daily efficiency'!BI98","v":0},50.894265164519766,36.275699638540686,8.8825918106899659E-2,8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A97,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A97,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A97,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A97,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A97,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A97,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},48.180992628779407,190.13364757438364,95.420267116282076,530.12740246111287,22.665228535193652,0,{"$f":"(V97+AB97)-(VLOOKUP($A97,Assumptions!$A$43:$M$98,11,FALSE)*F97)","v":28.503582140078205},{"$f":"(W97+AC97)-(VLOOKUP($A97,Assumptions!$A$43:$R$98,16,FALSE)*G97)","v":110.01320005870892},{"$f":"(X97+AD97)-VLOOKUP($A97,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A97,Assumptions!$A$44:$M$98,11,FALSE)*$H97)","v":43.957313241313862},{"$f":"(Y97+AE97)-VLOOKUP($A97,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A97,Assumptions!$A$43:$R$98,16,FALSE)*I97)","v":331.0715586936393},{"$f":"(Z97+AF97)-(VLOOKUP($A97,Assumptions!$A$43:$M$98,11,FALSE)*J97)","v":16.106091705626582},0,null,11.617435424220304,10.294285248842383,8.9580187762636552,13.276894023960313,38.771320240820231,0]
[{"$f":"'Gas Use Per Customer'!B97","v":2029},{"$f":"'Gas Use Per Customer'!C97","v":12},{"$f":"'Daily efficiency'!CQ99","v":32},{"$f":"'Gas Use Per Customer'!J97","v":508.01375544937832},{"$f":"'Gas Use Per Customer'!L97","v":111.83900069396253},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.367800138792507},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.60275108987567},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.879250520471899},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":406.41100435950267},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5919500346981268},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F98*'Daily efficiency'!BD99","v":423.29948214173049},{"$f":"G98*'Daily efficiency'!BE99","v":2003.1344328540117},{"$f":"H98*'Daily efficiency'!BF99","v":1924.9288985121643},{"$f":"I98*'Daily efficiency'!BG99","v":9295.7995726177141},{"$f":"J98*'Daily efficiency'!BH99","v":195.55590427794311},{"$f":"K98*'Daily efficiency'!BI99","v":0},50.894265164519766,36.275699638540686,8.8825918106899659E-2,8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A98,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A98,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A98,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A98,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A98,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A98,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},44.790758288789242,188.10910812270529,197.89773834925955,835.88678460839787,17.340705814459923,0,{"$f":"(V98+AB98)-(VLOOKUP($A98,Assumptions!$A$43:$M$98,11,FALSE)*F98)","v":26.85160076150008},{"$f":"(W98+AC98)-(VLOOKUP($A98,Assumptions!$A$43:$R$98,16,FALSE)*G98)","v":111.93625296401507},{"$f":"(X98+AD98)-VLOOKUP($A98,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A98,Assumptions!$A$44:$M$98,11,FALSE)*$H98)","v":118.51776472435938},{"$f":"(Y98+AE98)-VLOOKUP($A98,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A98,Assumptions!$A$43:$R$98,16,FALSE)*I98)","v":519.08723107607113},{"$f":"(Z98+AF98)-(VLOOKUP($A98,Assumptions!$A$43:$M$98,11,FALSE)*J98)","v":12.855916432637633},0,null,12.004578275416236,11.01704941680158,14.12956887298766,12.772469876748158,30.196622247097558,0]
[{"$f":"'Gas Use Per Customer'!B98","v":2030},{"$f":"'Gas Use Per Customer'!C98","v":1},{"$f":"'Daily efficiency'!CQ100","v":33},{"$f":"'Gas Use Per Customer'!J98","v":536.45983159826153},{"$f":"'Gas Use Per Customer'!L98","v":112.46196403872753},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.492392807745507},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.29196631965232},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.346473029045654},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":429.16786527860927},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6230982019363767},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F99*'Daily efficiency'!BD100","v":450.1925447719637},{"$f":"G99*'Daily efficiency'!BE100","v":2239.1902107756491},{"$f":"H99*'Daily efficiency'!BF100","v":1861.7752323817597},{"$f":"I99*'Daily efficiency'!BG100","v":9654.0619088188851},{"$f":"J99*'Daily efficiency'!BH100","v":217.90412483826347},{"$f":"K99*'Daily efficiency'!BI100","v":0},50.894265164519766,36.275699638540686,8.8825918106899659E-2,8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A99,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A99,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A99,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A99,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A99,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A99,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},47.175471188369634,209.07697932103315,192.29765611438381,867.70976554458957,19.322409816924502,0,{"$f":"(V99+AB99)-(VLOOKUP($A99,Assumptions!$A$43:$M$98,11,FALSE)*F99)","v":28.739529526900661},{"$f":"(W99+AC99)-(VLOOKUP($A99,Assumptions!$A$43:$R$98,16,FALSE)*G99)","v":126.86920935825977},{"$f":"(X99+AD99)-VLOOKUP($A99,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A99,Assumptions!$A$44:$M$98,11,FALSE)*$H99)","v":110.78836306256291},{"$f":"(Y99+AE99)-VLOOKUP($A99,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A99,Assumptions!$A$43:$R$98,16,FALSE)*I99)","v":526.50417387218386},{"$f":"(Z99+AF99)-(VLOOKUP($A99,Assumptions!$A$43:$M$98,11,FALSE)*J99)","v":14.713424401557258},0,null,12.777444255287897,11.824669983238209,13.134913539824208,12.268024157176477,34.03583421848176,0]
[{"$f":"'Gas Use Per Customer'!B99","v":2030},{"$f":"'Gas Use Per Customer'!C99","v":2},{"$f":"'Daily efficiency'!CQ101","v":33},{"$f":"'Gas Use Per Customer'!J99","v":474.52641538886712},{"$f":"'Gas Use Per Customer'!L99","v":99.349930843706773},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.869986168741356},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.905283077773433},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.512448132780079},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.62113231109373},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.967496542185339},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F100*'Daily efficiency'!BD101","v":338.24481458586189},{"$f":"G100*'Daily efficiency'!BE101","v":1786.4951798718325},{"$f":"H100*'Daily efficiency'!BF101","v":1349.4605550584658},{"$f":"I100*'Daily efficiency'!BG101","v":8779.1454216215207},{"$f":"J100*'Daily efficiency'!BH101","v":161.1420396166765},{"$f":"K100*'Daily efficiency'!BI101","v":0},50.894265164519766,36.275699638540686,8.8825918106899659E-2,8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A100,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A100,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A100,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A100,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A100,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A100,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},37.248628718839136,168.86592757857034,146.86871273016087,789.99450530242018,14.289094024812865,0,{"$f":"(V100+AB100)-(VLOOKUP($A100,Assumptions!$A$43:$M$98,11,FALSE)*F100)","v":20.962148709697377},{"$f":"(W100+AC100)-(VLOOKUP($A100,Assumptions!$A$43:$R$98,16,FALSE)*G100)","v":96.148911131455137},{"$f":"(X100+AD100)-VLOOKUP($A100,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A100,Assumptions!$A$44:$M$98,11,FALSE)*$H100)","v":73.419900874567034},{"$f":"(Y100+AE100)-VLOOKUP($A100,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A100,Assumptions!$A$43:$R$98,16,FALSE)*I100)","v":486.75192769264714},{"$f":"(Z100+AF100)-(VLOOKUP($A100,Assumptions!$A$43:$M$98,11,FALSE)*J100)","v":10.217474022527426},0,null,10.549654404226091,10.131038864576441,9.8533738609331234,12.822045093468647,24.506568047340291,0]
[{"$f":"'Gas Use Per Customer'!B100","v":2030},{"$f":"'Gas Use Per Customer'!C100","v":3},{"$f":"'Daily efficiency'!CQ102","v":40},{"$f":"'Gas Use Per Customer'!J100","v":385.62076622448075},{"$f":"'Gas Use Per Customer'!L100","v":80.434782608695656},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.130434782608695},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.68622986734422},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.260869565217391},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.93453635713649},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0434782608695663},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F101*'Daily efficiency'!BD102","v":393.33057876905684},{"$f":"G101*'Daily efficiency'!BE102","v":2062.3363760775433},{"$f":"H101*'Daily efficiency'!BF102","v":835.63347039135226},{"$f":"I101*'Daily efficiency'!BG102","v":6327.2655322112823},{"$f":"J101*'Daily efficiency'!BH102","v":235.67391304347817},{"$f":"K101*'Daily efficiency'!BI102","v":0},50.894265164519766,36.275699638540686,8.8825918106899659E-2,8.867390569713314E-2,{"$f":"IFERROR(VLOOKUP($A101,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A101,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A101,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A101,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A101,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A101,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},45.760868541128353,198.4572015997,95.864303333975286,577.29344955416423,20.898126340491739,0,{"$f":"(V101+AB101)-(VLOOKUP($A101,Assumptions!$A$43:$M$98,11,FALSE)*F101)","v":25.982301995515623},{"$f":"(W101+AC101)-(VLOOKUP($A101,Assumptions!$A$43:$R$98,16,FALSE)*G101)","v":109.8176948498532},{"$f":"(X101+AD101)-VLOOKUP($A101,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A101,Assumptions!$A$44:$M$98,11,FALSE)*$H101)","v":43.932658421437573},{"$f":"(Y101+AE101)-VLOOKUP($A101,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A101,Assumptions!$A$43:$R$98,16,FALSE)*I101)","v":358.09342198320951},{"$f":"(Z101+AF101)-(VLOOKUP($A101,Assumptions!$A$43:$M$98,11,FALSE)*J101)","v":14.305270825287494},0,null,10.767440466610077,9.4927196586646154,9.1031634566942721,13.265935764122991,35.203397165779236,0]
[{"$f":"'Gas Use Per Customer'!B101","v":2030},{"$f":"'Gas Use Per Customer'!C101","v":4},{"$f":"'Daily efficiency'!CQ103","v":47},{"$f":"'Gas Use Per Customer'!J101","v":256.60130095122338},{"$f":"'Gas Use Per Customer'!L101","v":55.12695990009712},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.538087970029135},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.980390285367008},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.07617594005827},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":179.62091066585634},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5126959900097123},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F102*'Daily efficiency'!BD103","v":259.11290266553175},{"$f":"G102*'Daily efficiency'!BE103","v":1364.1075151188377},{"$f":"H102*'Daily efficiency'!BF103","v":533.82249371312287},{"$f":"I102*'Daily efficiency'!BG103","v":4210.314146007674},{"$f":"J102*'Daily efficiency'!BH103","v":161.52199250728449},{"$f":"K102*'Daily efficiency'!BI103","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A102,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A102,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A102,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A102,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A102,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A102,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},34.657386679227841,140.22410784461033,70.739283211477343,400.6255324685763,14.75246950955211,0,{"$f":"(V102+AB102)-(VLOOKUP($A102,Assumptions!$A$43:$M$98,11,FALSE)*F102)","v":21.101904716334815},{"$f":"(W102+AC102)-(VLOOKUP($A102,Assumptions!$A$43:$R$98,16,FALSE)*G102)","v":81.241255415846382},{"$f":"(X102+AD102)-VLOOKUP($A102,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A102,Assumptions!$A$44:$M$98,11,FALSE)*$H102)","v":31.25380746437904},{"$f":"(Y102+AE102)-VLOOKUP($A102,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A102,Assumptions!$A$43:$R$98,16,FALSE)*I102)","v":250.62436498014816},{"$f":"(Z102+AF102)-(VLOOKUP($A102,Assumptions!$A$43:$M$98,11,FALSE)*J102)","v":10.233975521921103},0,null,12.759579435407755,10.55350006861284,9.4490389460432826,13.95296149268375,24.986445031473213,0]
[{"$f":"'Gas Use Per Customer'!B102","v":2030},{"$f":"'Gas Use Per Customer'!C102","v":5},{"$f":"'Daily efficiency'!CQ104","v":54},{"$f":"'Gas Use Per Customer'!J102","v":154.4552609786912},{"$f":"'Gas Use Per Customer'!L102","v":39.024051160850824},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.219240928680662},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.00973488082209},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9024051160850828},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.44552609786912},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9024051160850828},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F103*'Daily efficiency'!BD104","v":436.25286977724033},{"$f":"G103*'Daily efficiency'!BE104","v":2385.3257944020716},{"$f":"H103*'Daily efficiency'!BF104","v":48.470874775207101},{"$f":"I103*'Daily efficiency'!BG104","v":362.04313173405234},{"$f":"J103*'Daily efficiency'!BH104","v":114.34046990129286},{"$f":"K103*'Daily efficiency'!BI104","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A103,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A103,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A103,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A103,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A103,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A103,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},69.155538517713495,264.49800331653722,8.0908904957331007,79.386465012240109,10.443186526754928,0,{"$f":"(V103+AB103)-(VLOOKUP($A103,Assumptions!$A$43:$M$98,11,FALSE)*F103)","v":43.566615658501206},{"$f":"(W103+AC103)-(VLOOKUP($A103,Assumptions!$A$43:$R$98,16,FALSE)*G103)","v":157.987882385185},{"$f":"(X103+AD103)-VLOOKUP($A103,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A103,Assumptions!$A$44:$M$98,11,FALSE)*$H103)","v":-7.4822366829806857},{"$f":"(Y103+AE103)-VLOOKUP($A103,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A103,Assumptions!$A$43:$R$98,16,FALSE)*I103)","v":55.177495309666497},{"$f":"(Z103+AF103)-(VLOOKUP($A103,Assumptions!$A$43:$M$98,11,FALSE)*J103)","v":7.2445711693533923},0,null,13.955052833612362,11.365238738181432,0.60865381275241504,35.723933882238455,17.687757696108321,0]
[{"$f":"'Gas Use Per Customer'!B103","v":2030},{"$f":"'Gas Use Per Customer'!C103","v":6},{"$f":"'Daily efficiency'!CQ105","v":59},{"$f":"'Gas Use Per Customer'!J103","v":117.60801310805961},{"$f":"'Gas Use Per Customer'!L103","v":24.850006976419703},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.880005581135762},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.84721179725365},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4850006976419703},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.760801310805961},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4850006976419703},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F104*'Daily efficiency'!BD105","v":277.80013952839386},{"$f":"G104*'Daily efficiency'!BE105","v":1813.9815561404803},{"$f":"H104*'Daily efficiency'!BF105","v":30.511075232381231},{"$f":"I104*'Daily efficiency'!BG105","v":275.67318272529184},{"$f":"J104*'Daily efficiency'!BH105","v":72.810520440909698},{"$f":"K104*'Daily efficiency'!BI105","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A104,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A104,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A104,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A104,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A104,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A104,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},54.683397384387831,212.22532150230398,6.4505479576031455,71.484418294164385,6.6500850200365038,0,{"$f":"(V104+AB104)-(VLOOKUP($A104,Assumptions!$A$43:$M$98,11,FALSE)*F104)","v":38.388704940759254},{"$f":"(W104+AC104)-(VLOOKUP($A104,Assumptions!$A$43:$R$98,16,FALSE)*G104)","v":131.12453141420434},{"$f":"(X104+AD104)-VLOOKUP($A104,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A104,Assumptions!$A$44:$M$98,11,FALSE)*$H104)","v":-7.9608004191626769},{"$f":"(Y104+AE104)-VLOOKUP($A104,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A104,Assumptions!$A$43:$R$98,16,FALSE)*I104)","v":50.098707574174391},{"$f":"(Z104+AF104)-(VLOOKUP($A104,Assumptions!$A$43:$M$98,11,FALSE)*J104)","v":4.6132484645829308},0,null,19.310208331725264,12.388094989726177,-1.5102524615595314,42.598039240866278,11.263333484619434,0]
[{"$f":"'Gas Use Per Customer'!B104","v":2030},{"$f":"'Gas Use Per Customer'!C104","v":7},{"$f":"'Daily efficiency'!CQ106","v":62},{"$f":"'Gas Use Per Customer'!J104","v":108.19524970351824},{"$f":"'Gas Use Per Customer'!L104","v":20.752597584948049},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.602078067958441},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.375724733166422},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0752597584948052},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.819524970351825},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0752597584948052},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F105*'Daily efficiency'!BD106","v":231.99488475579446},{"$f":"G105*'Daily efficiency'!BE106","v":1668.7994485874538},{"$f":"H105*'Daily efficiency'!BF106","v":25.480236958585753},{"$f":"I105*'Daily efficiency'!BG106","v":253.60966530504692},{"$f":"J105*'Daily efficiency'!BH106","v":60.805110923897757},{"$f":"K105*'Daily efficiency'!BI106","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A105,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A105,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A105,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A105,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A105,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A105,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},50.499814616985041,198.94250948632899,5.9910607565750365,69.465811736897933,5.5535814721285126,0,{"$f":"(V105+AB105)-(VLOOKUP($A105,Assumptions!$A$43:$M$98,11,FALSE)*F105)","v":36.89188302268019},{"$f":"(W105+AC105)-(VLOOKUP($A105,Assumptions!$A$43:$R$98,16,FALSE)*G105)","v":124.33262532246471},{"$f":"(X105+AD105)-VLOOKUP($A105,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A105,Assumptions!$A$44:$M$98,11,FALSE)*$H105)","v":-8.0844425140253211},{"$f":"(Y105+AE105)-VLOOKUP($A105,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A105,Assumptions!$A$43:$R$98,16,FALSE)*I105)","v":48.801312786267424},{"$f":"(Z105+AF105)-(VLOOKUP($A105,Assumptions!$A$43:$M$98,11,FALSE)*J105)","v":3.8525900228404057},0,null,22.22124415489921,12.768338891768646,-2.0933817574502847,45.104857117105503,9.4061714949689179,0]
[{"$f":"'Gas Use Per Customer'!B105","v":2030},{"$f":"'Gas Use Per Customer'!C105","v":8},{"$f":"'Daily efficiency'!CQ107","v":62},{"$f":"'Gas Use Per Customer'!J105","v":157.93600091425796},{"$f":"'Gas Use Per Customer'!L105","v":28.33216045038705},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.665728360309643},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.14240082283217},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.8332160450387054},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.793600091425796},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.8332160450387054},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F106*'Daily efficiency'!BD107","v":316.72740107183432},{"$f":"G106*'Daily efficiency'!BE107","v":2435.9989182524232},{"$f":"H106*'Daily efficiency'!BF107","v":34.786496431084771},{"$f":"I106*'Daily efficiency'!BG107","v":370.20198614302086},{"$f":"J106*'Daily efficiency'!BH107","v":83.013230119634017},{"$f":"K106*'Daily efficiency'!BI107","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A106,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A106,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A106,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A106,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A106,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A106,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},58.238784673113045,269.13412266836997,6.8410398026781891,80.1329242778246,7.5819405594201248,0,{"$f":"(V106+AB106)-(VLOOKUP($A106,Assumptions!$A$43:$M$98,11,FALSE)*F106)","v":39.660768126048509},{"$f":"(W106+AC106)-(VLOOKUP($A106,Assumptions!$A$43:$R$98,16,FALSE)*G106)","v":160.22373366509402},{"$f":"(X106+AD106)-VLOOKUP($A106,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A106,Assumptions!$A$44:$M$98,11,FALSE)*$H106)","v":-7.8557240870171281},{"$f":"(Y106+AE106)-VLOOKUP($A106,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A106,Assumptions!$A$43:$R$98,16,FALSE)*I106)","v":55.657258122815016},{"$f":"(Z106+AF106)-(VLOOKUP($A106,Assumptions!$A$43:$M$98,11,FALSE)*J106)","v":5.2596884910370569},0,null,17.498122052631309,11.272057650468323,-1.014684284338939,35.240387119229922,12.841629050457183,0]
[{"$f":"'Gas Use Per Customer'!B106","v":2030},{"$f":"'Gas Use Per Customer'!C106","v":9},{"$f":"'Daily efficiency'!CQ108","v":57},{"$f":"'Gas Use Per Customer'!J106","v":114.82145933638769},{"$f":"'Gas Use Per Customer'!L106","v":20.583674044832932},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.466939235866345},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.33931340274893},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0583674044832931},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.482145933638769},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0583674044832931},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F107*'Daily efficiency'!BD108","v":230.10647550672911},{"$f":"G107*'Daily efficiency'!BE108","v":1771.0018559191851},{"$f":"H107*'Daily efficiency'!BF108","v":25.272831027236784},{"$f":"I107*'Daily efficiency'!BG108","v":269.14150068449283},{"$f":"J107*'Daily efficiency'!BH108","v":60.310164951360463},{"$f":"K107*'Daily efficiency'!BI108","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A107,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A107,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A107,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A107,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A107,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A107,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},50.327338414605755,208.29307883022466,5.9721175177576482,70.886830160486369,5.5083760158597466,0,{"$f":"(V107+AB107)-(VLOOKUP($A107,Assumptions!$A$43:$M$98,11,FALSE)*F107)","v":36.83017367583043},{"$f":"(W107+AC107)-(VLOOKUP($A107,Assumptions!$A$43:$R$98,16,FALSE)*G107)","v":129.11385604466861},{"$f":"(X107+AD107)-VLOOKUP($A107,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A107,Assumptions!$A$44:$M$98,11,FALSE)*$H107)","v":-8.0895398959015186},{"$f":"(Y107+AE107)-VLOOKUP($A107,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A107,Assumptions!$A$43:$R$98,16,FALSE)*I107)","v":49.714626918556775},{"$f":"(Z107+AF107)-(VLOOKUP($A107,Assumptions!$A$43:$M$98,11,FALSE)*J107)","v":3.8212304235128309},0,null,22.366132010502163,12.494166236760972,-2.1174223781438704,43.297330660908848,9.3296064393725775,0]
[{"$f":"'Gas Use Per Customer'!B107","v":2030},{"$f":"'Gas Use Per Customer'!C107","v":10},{"$f":"'Daily efficiency'!CQ109","v":49},{"$f":"'Gas Use Per Customer'!J107","v":223.84429827180668},{"$f":"'Gas Use Per Customer'!L107","v":46.168931222860344},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.935144978288278},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":201.45986844462601},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6168931222860348},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.384429827180668},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6168931222860348},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F108*'Daily efficiency'!BD109","v":558.50588386260029},{"$f":"G108*'Daily efficiency'!BE109","v":3526.8147409787202},{"$f":"H108*'Daily efficiency'!BF109","v":67.972035238813902},{"$f":"I108*'Daily efficiency'!BG109","v":524.69103514911512},{"$f":"J108*'Daily efficiency'!BH109","v":135.27496848298074},{"$f":"K108*'Daily efficiency'!BI109","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A108,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A108,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A108,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A108,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A108,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A108,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},80.321410327174874,368.93362111574231,9.8720118815856672,94.267234841715577,12.355220592395767,0,{"$f":"(V108+AB108)-(VLOOKUP($A108,Assumptions!$A$43:$M$98,11,FALSE)*F108)","v":50.047433525421077},{"$f":"(W108+AC108)-(VLOOKUP($A108,Assumptions!$A$43:$R$98,16,FALSE)*G108)","v":214.57382056473989},{"$f":"(X108+AD108)-VLOOKUP($A108,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A108,Assumptions!$A$44:$M$98,11,FALSE)*$H108)","v":-6.2867470399458076},{"$f":"(Y108+AE108)-VLOOKUP($A108,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A108,Assumptions!$A$43:$R$98,16,FALSE)*I108)","v":64.741634070291937},{"$f":"(Z108+AF108)-(VLOOKUP($A108,Assumptions!$A$43:$M$98,11,FALSE)*J108)","v":8.5709734921765417},0,null,13.550084494007169,10.650946127452595,3.5852648416398596,28.92261923583969,20.926194084572309,0]
[{"$f":"'Gas Use Per Customer'!B108","v":2030},{"$f":"'Gas Use Per Customer'!C108","v":11},{"$f":"'Daily efficiency'!CQ110","v":39},{"$f":"'Gas Use Per Customer'!J108","v":355.56237584372781},{"$f":"'Gas Use Per Customer'!L108","v":81.623872310895209},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.487161693268561},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.66871275311834},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.974323386537122},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.89366309060944},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1623872310895216},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F109*'Daily efficiency'!BD110","v":412.09709426174072},{"$f":"G109*'Daily efficiency'!BE110","v":1932.3518094095132},{"$f":"H109*'Daily efficiency'!BF110","v":824.48527806569564},{"$f":"I109*'Daily efficiency'!BG110","v":5809.7588484153703},{"$f":"J109*'Daily efficiency'!BH110","v":247.12987739995364},{"$f":"K109*'Daily efficiency'!BI110","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A109,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A109,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A109,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A109,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A109,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A109,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},48.630063631344854,192.21317362846816,97.286713670703904,546.95984094573419,22.571390586812793,0,{"$f":"(V109+AB109)-(VLOOKUP($A109,Assumptions!$A$43:$M$98,11,FALSE)*F109)","v":28.559105050335308},{"$f":"(W109+AC109)-(VLOOKUP($A109,Assumptions!$A$43:$R$98,16,FALSE)*G109)","v":110.48294441346573},{"$f":"(X109+AD109)-VLOOKUP($A109,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A109,Assumptions!$A$44:$M$98,11,FALSE)*$H109)","v":44.770284687372559},{"$f":"(Y109+AE109)-VLOOKUP($A109,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A109,Assumptions!$A$43:$R$98,16,FALSE)*I109)","v":343.88146095608295},{"$f":"(Z109+AF109)-(VLOOKUP($A109,Assumptions!$A$43:$M$98,11,FALSE)*J109)","v":15.88107105980961},0,null,11.662889071454169,10.357577359087038,9.1415830973337666,13.816400814949368,38.452461646622403,0]
[{"$f":"'Gas Use Per Customer'!B109","v":2030},{"$f":"'Gas Use Per Customer'!C109","v":12},{"$f":"'Daily efficiency'!CQ111","v":32},{"$f":"'Gas Use Per Customer'!J109","v":505.04777173964652},{"$f":"'Gas Use Per Customer'!L109","v":111.15097985095227},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.230195970190454},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.00955434792931},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.363234888214208},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":404.03821739171724},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5575489925476136},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F110*'Daily efficiency'!BD111","v":413.36423881574302},{"$f":"G110*'Daily efficiency'!BE111","v":1960.9874477561336},{"$f":"H110*'Daily efficiency'!BF111","v":1885.0960990562287},{"$f":"I110*'Daily efficiency'!BG111","v":9279.7151742170608},{"$f":"J110*'Daily efficiency'!BH111","v":189.10008636578129},{"$f":"K110*'Daily efficiency'!BI111","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A110,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A110,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A110,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A110,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A110,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A110,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},45.081951504239072,189.69274731956881,199.65244120547254,859.28823828720249,17.271290522490595,0,{"$f":"(V110+AB110)-(VLOOKUP($A110,Assumptions!$A$43:$M$98,11,FALSE)*F110)","v":26.860920085637723},{"$f":"(W110+AC110)-(VLOOKUP($A110,Assumptions!$A$43:$R$98,16,FALSE)*G110)","v":112.29860036976261},{"$f":"(X110+AD110)-VLOOKUP($A110,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A110,Assumptions!$A$44:$M$98,11,FALSE)*$H110)","v":118.94906156440524},{"$f":"(Y110+AE110)-VLOOKUP($A110,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A110,Assumptions!$A$43:$R$98,16,FALSE)*I110)","v":537.3371386666654},{"$f":"(Z110+AF110)-(VLOOKUP($A110,Assumptions!$A$43:$M$98,11,FALSE)*J110)","v":12.716032667840258},0,null,12.083078404552451,11.117621604679886,14.268767487719231,13.299166156495392,29.987323190330855,0]
[{"$f":"'Gas Use Per Customer'!B110","v":2031},{"$f":"'Gas Use Per Customer'!C110","v":1},{"$f":"'Daily efficiency'!CQ112","v":33},{"$f":"'Gas Use Per Customer'!J110","v":538.87706208829275},{"$f":"'Gas Use Per Customer'!L110","v":112.98129812981298},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.596259625962599},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.77541241765856},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.735973597359731},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":431.10164967063423},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6490649064906497},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F111*'Daily efficiency'!BD112","v":439.66060796555831},{"$f":"G111*'Daily efficiency'!BE112","v":2186.7486809450575},{"$f":"H111*'Daily efficiency'!BF112","v":1897.0353801263639},{"$f":"I111*'Daily efficiency'!BG112","v":9779.0541951093546},{"$f":"J111*'Daily efficiency'!BH112","v":208.23182156925367},{"$f":"K111*'Daily efficiency'!BI112","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A111,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A111,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A111,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A111,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A111,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A111,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},47.483707315151825,210.34779959484939,200.7429049696884,904.97311267388159,19.018670776243482,0,{"$f":"(V111+AB111)-(VLOOKUP($A111,Assumptions!$A$43:$M$98,11,FALSE)*F111)","v":28.555167297028966},{"$f":"(W111+AC111)-(VLOOKUP($A111,Assumptions!$A$43:$R$98,16,FALSE)*G111)","v":125.95289006775859},{"$f":"(X111+AD111)-VLOOKUP($A111,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A111,Assumptions!$A$44:$M$98,11,FALSE)*$H111)","v":117.11412882034656},{"$f":"(Y111+AE111)-VLOOKUP($A111,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A111,Assumptions!$A$43:$R$98,16,FALSE)*I111)","v":554.74672348413719},{"$f":"(Z111+AF111)-(VLOOKUP($A111,Assumptions!$A$43:$M$98,11,FALSE)*J111)","v":14.286535771712767},0,null,12.637121262414473,11.686607106605859,13.821063693306725,12.868118781451404,33.305206547956246,0]
[{"$f":"'Gas Use Per Customer'!B111","v":2031},{"$f":"'Gas Use Per Customer'!C111","v":2},{"$f":"'Daily efficiency'!CQ113","v":33},{"$f":"'Gas Use Per Customer'!J111","v":473.85464798352587},{"$f":"'Gas Use Per Customer'!L111","v":99.202420242024203},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.840484048404843},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.770929596705173},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.401815181518145},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.08371838682069},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9601210121012107},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F112*'Daily efficiency'!BD113","v":324.36886511950502},{"$f":"G112*'Daily efficiency'!BE113","v":1721.895188243039},{"$f":"H112*'Daily efficiency'!BF113","v":1332.7580889207545},{"$f":"I112*'Daily efficiency'!BG113","v":8846.0539555987471},{"$f":"J112*'Daily efficiency'!BH113","v":150.52195799937132},{"$f":"K112*'Daily efficiency'!BI113","v":0},51.403207816164965,36.638456634926094,9.1490695650106646E-2,9.1334122868047138E-2,{"$f":"IFERROR(VLOOKUP($A112,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A112,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A112,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A112,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A112,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A112,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},36.953637108379098,167.81803017215995,149.20513352306645,819.6122717193399,13.74779100625361,0,{"$f":"(V112+AB112)-(VLOOKUP($A112,Assumptions!$A$43:$M$98,11,FALSE)*F112)","v":20.333568012622244},{"$f":"(W112+AC112)-(VLOOKUP($A112,Assumptions!$A$43:$R$98,16,FALSE)*G112)","v":93.606446567941177},{"$f":"(X112+AD112)-VLOOKUP($A112,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A112,Assumptions!$A$44:$M$98,11,FALSE)*$H112)","v":74.233123332597131},{"$f":"(Y112+AE112)-VLOOKUP($A112,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A112,Assumptions!$A$43:$R$98,16,FALSE)*I112)","v":510.11918622108368},{"$f":"(Z112+AF112)-(VLOOKUP($A112,Assumptions!$A$43:$M$98,11,FALSE)*J112)","v":9.5927737323143969},0,null,10.24852416050658,9.8771265583529217,9.9773269175611556,13.456636660415816,23.340564738568006,0]
[{"$f":"'Gas Use Per Customer'!B112","v":2031},{"$f":"'Gas Use Per Customer'!C112","v":3},{"$f":"'Daily efficiency'!CQ114","v":40},{"$f":"'Gas Use Per Customer'!J112","v":384.93748857105652},{"$f":"'Gas Use Per Customer'!L112","v":80.311166184772134},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.09334985543164},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.48124657131694},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.18669971086328},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.45624199973952},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0311166184772134},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F113*'Daily efficiency'!BD114","v":392.72608755281595},{"$f":"G113*'Daily efficiency'!BE114","v":2058.6821424805967},{"$f":"H113*'Daily efficiency'!BF114","v":834.34922472088022},{"$f":"I113*'Daily efficiency'!BG114","v":6316.0543124738979},{"$f":"J113*'Daily efficiency'!BH114","v":235.31171692138221},{"$f":"K113*'Daily efficiency'!BI114","v":0},51.917239894326613,37.004841201275354,9.4235416519609844E-2,9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A113,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A113,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A113,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A113,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A113,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A113,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},48.04682387644003,209.57594114643979,100.69359596444747,610.77118086475377,22.136748943556309,0,{"$f":"(V113+AB113)-(VLOOKUP($A113,Assumptions!$A$43:$M$98,11,FALSE)*F113)","v":27.864194341365167},{"$f":"(W113+AC113)-(VLOOKUP($A113,Assumptions!$A$43:$R$98,16,FALSE)*G113)","v":119.14688002910917},{"$f":"(X113+AD113)-VLOOKUP($A113,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A113,Assumptions!$A$44:$M$98,11,FALSE)*$H113)","v":47.681585812916616},{"$f":"(Y113+AE113)-VLOOKUP($A113,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A113,Assumptions!$A$43:$R$98,16,FALSE)*I113)","v":387.12328717626792},{"$f":"(Z113+AF113)-(VLOOKUP($A113,Assumptions!$A$43:$M$98,11,FALSE)*J113)","v":15.409205765198022},0,null,11.565097634226825,10.317422401179959,9.8951756603009713,14.366833156406974,37.54595470875433,0]
[{"$f":"'Gas Use Per Customer'!B113","v":2031},{"$f":"'Gas Use Per Customer'!C113","v":4},{"$f":"'Daily efficiency'!CQ115","v":47},{"$f":"'Gas Use Per Customer'!J113","v":255.97546542311696},{"$f":"'Gas Use Per Customer'!L113","v":54.980684326710815},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.494205298013245},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.792639626935085},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.98841059602649},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":179.18282579618187},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.498068432671082},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F114*'Daily efficiency'!BD115","v":258.4253645085596},{"$f":"G114*'Daily efficiency'!BE115","v":1360.780536869104},{"$f":"H114*'Daily efficiency'!BF115","v":532.40603266582582},{"$f":"I114*'Daily efficiency'!BG115","v":4200.0454366625045},{"$f":"J114*'Daily efficiency'!BH115","v":161.09340507726262},{"$f":"K114*'Daily efficiency'!BI115","v":0},{"$f":"R103*1.01","v":51.917239894326613},37.004841201275354,{"$f":"T103*1.03","v":9.4235416519609844E-2},9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A114,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A114,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A114,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A114,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A114,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A114,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},35.412597974454599,143.8088926519363,72.288547864050969,411.3682030934757,15.154724598135555,0,{"$f":"(V114+AB114)-(VLOOKUP($A114,Assumptions!$A$43:$M$98,11,FALSE)*F114)","v":21.595655249480149},{"$f":"(W114+AC114)-(VLOOKUP($A114,Assumptions!$A$43:$R$98,16,FALSE)*G114)","v":83.67543801437553},{"$f":"(X114+AD114)-VLOOKUP($A114,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A114,Assumptions!$A$44:$M$98,11,FALSE)*$H114)","v":32.007911332720951},{"$f":"(Y114+AE114)-VLOOKUP($A114,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A114,Assumptions!$A$43:$R$98,16,FALSE)*I114)","v":258.41005785778611},{"$f":"(Z114+AF114)-(VLOOKUP($A114,Assumptions!$A$43:$M$98,11,FALSE)*J114)","v":10.549077023144072},0,null,13.092874048367388,10.896283604897246,9.7027746273342306,14.421586260266048,25.703801621279627,0]
[{"$f":"'Gas Use Per Customer'!B114","v":2031},{"$f":"'Gas Use Per Customer'!C114","v":5},{"$f":"'Daily efficiency'!CQ116","v":54},{"$f":"'Gas Use Per Customer'!J114","v":153.87473719438935},{"$f":"'Gas Use Per Customer'!L114","v":38.802875311031244},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.042300248824997},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.48726347495042},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8802875311031246},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.387473719438937},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8802875311031246},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F115*'Daily efficiency'!BD116","v":433.78032793858034},{"$f":"G115*'Daily efficiency'!BE116","v":2376.3604904805034},{"$f":"H115*'Daily efficiency'!BF116","v":48.196157348363933},{"$f":"I115*'Daily efficiency'!BG116","v":360.68238398364889},{"$f":"J115*'Daily efficiency'!BH116","v":113.69242466132148},{"$f":"K115*'Daily efficiency'!BI116","v":0},51.917239894326613,37.004841201275354,9.4235416519609844E-2,9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A115,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A115,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A115,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A115,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A115,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A115,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},70.41138710379488,270.66283652606853,8.234496489861435,80.714570590878964,10.695517819678829,0,{"$f":"(V115+AB115)-(VLOOKUP($A115,Assumptions!$A$43:$M$98,11,FALSE)*F115)","v":44.407728434581031},{"$f":"(W115+AC115)-(VLOOKUP($A115,Assumptions!$A$43:$R$98,16,FALSE)*G115)","v":162.21862082378783},{"$f":"(X115+AD115)-VLOOKUP($A115,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A115,Assumptions!$A$44:$M$98,11,FALSE)*$H115)","v":-7.6627119251714166},{"$f":"(Y115+AE115)-VLOOKUP($A115,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A115,Assumptions!$A$43:$R$98,16,FALSE)*I115)","v":56.018462209244426},{"$f":"(Z115+AF115)-(VLOOKUP($A115,Assumptions!$A$43:$M$98,11,FALSE)*J115)","v":7.4450604860270975},0,null,14.30555341537937,11.713612988903485,0.57178456469001837,36.405236642891232,18.140578305705926,0]
[{"$f":"'Gas Use Per Customer'!B115","v":2031},{"$f":"'Gas Use Per Customer'!C115","v":6},{"$f":"'Daily efficiency'!CQ117","v":59},{"$f":"'Gas Use Per Customer'!J115","v":117.699032947147},{"$f":"'Gas Use Per Customer'!L115","v":24.906341057305397},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.925072845844319},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.92912965243231},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4906341057305399},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.769903294714702},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4906341057305399},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F116*'Daily efficiency'!BD117","v":278.4299025520059},{"$f":"G116*'Daily efficiency'!BE117","v":1815.3854427038534},{"$f":"H116*'Daily efficiency'!BF117","v":30.580242753407742},{"$f":"I116*'Daily efficiency'!BG117","v":275.88653322811268},{"$f":"J116*'Daily efficiency'!BH117","v":72.975579297904787},{"$f":"K116*'Daily efficiency'!BI117","v":0},51.917239894326613,37.004841201275354,9.4235416519609844E-2,9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A116,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A116,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A116,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A116,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A116,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A116,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},55.796928418738283,217.79911924172791,6.57729435857122,72.723798275796327,6.865115341740605,0,{"$f":"(V116+AB116)-(VLOOKUP($A116,Assumptions!$A$43:$M$98,11,FALSE)*F116)","v":39.106000585122956},{"$f":"(W116+AC116)-(VLOOKUP($A116,Assumptions!$A$43:$R$98,16,FALSE)*G116)","v":134.84996495173019},{"$f":"(X116+AD116)-VLOOKUP($A116,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A116,Assumptions!$A$44:$M$98,11,FALSE)*$H116)","v":-8.1558227020118164},{"$f":"(Y116+AE116)-VLOOKUP($A116,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A116,Assumptions!$A$43:$R$98,16,FALSE)*I116)","v":50.860474495526574},{"$f":"(Z116+AF116)-(VLOOKUP($A116,Assumptions!$A$43:$M$98,11,FALSE)*J116)","v":4.7787493625386901},0,null,19.626528288090608,12.730206072134362,-1.5785283434405963,43.212312983374787,11.643864704279295,0]
[{"$f":"'Gas Use Per Customer'!B116","v":2031},{"$f":"'Gas Use Per Customer'!C116","v":7},{"$f":"'Daily efficiency'!CQ118","v":62},{"$f":"'Gas Use Per Customer'!J116","v":108.22676089090712},{"$f":"'Gas Use Per Customer'!L116","v":20.776319463836916},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.621055571069533},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.40408480181641},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0776319463836916},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.822676089090713},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0776319463836916},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F117*'Daily efficiency'!BD118","v":232.260073464653},{"$f":"G117*'Daily efficiency'!BE118","v":1669.2854759526383},{"$f":"H117*'Daily efficiency'!BF118","v":25.509362907408157},{"$f":"I117*'Daily efficiency'!BG118","v":253.68352752828645},{"$f":"J117*'Daily efficiency'!BH118","v":60.87461602904213},{"$f":"K117*'Daily efficiency'!BI118","v":0},51.917239894326613,37.004841201275354,9.4235416519609844E-2,9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A117,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A117,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A117,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A117,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A117,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A117,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},51.453541150797427,204.03132802142596,6.1002556647804811,70.631488785685931,5.7267275497399774,0,{"$f":"(V117+AB117)-(VLOOKUP($A117,Assumptions!$A$43:$M$98,11,FALSE)*F117)","v":37.530337898213489},{"$f":"(W117+AC117)-(VLOOKUP($A117,Assumptions!$A$43:$R$98,16,FALSE)*G117)","v":127.7578186929523},{"$f":"(X117+AD117)-VLOOKUP($A117,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A117,Assumptions!$A$44:$M$98,11,FALSE)*$H117)","v":-8.2868958231736318},{"$f":"(Y117+AE117)-VLOOKUP($A117,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A117,Assumptions!$A$43:$R$98,16,FALSE)*I117)","v":49.509903334474402},{"$f":"(Z117+AF117)-(VLOOKUP($A117,Assumptions!$A$43:$M$98,11,FALSE)*J117)","v":3.9863271431669851},0,null,22.579996642053512,13.116269092091491,-2.1866401583931507,45.746452103819792,9.7130546929069617,0]
[{"$f":"'Gas Use Per Customer'!B117","v":2031},{"$f":"'Gas Use Per Customer'!C117","v":8},{"$f":"'Daily efficiency'!CQ119","v":62},{"$f":"'Gas Use Per Customer'!J117","v":160.92293093341553},{"$f":"'Gas Use Per Customer'!L117","v":28.817354793561933},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.053883834849547},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.83063784007399},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.8817354793561933},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.092293093341553},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.8817354793561933},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F118*'Daily efficiency'!BD119","v":322.15142595682812},{"$f":"G118*'Daily efficiency'!BE119","v":2482.0692141535692},{"$f":"H118*'Daily efficiency'!BF119","v":35.382222666533394},{"$f":"I118*'Daily efficiency'!BG119","v":377.20335010792621},{"$f":"J118*'Daily efficiency'!BH119","v":84.434849545136416},{"$f":"K118*'Daily efficiency'!BI119","v":0},51.917239894326613,37.004841201275354,9.4235416519609844E-2,9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A118,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A118,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A118,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A118,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A118,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A118,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},59.909993419091535,280.62434213115625,7.0290365206683916,82.271430714906586,7.9431364103815802,0,{"$f":"(V118+AB118)-(VLOOKUP($A118,Assumptions!$A$43:$M$98,11,FALSE)*F118)","v":40.598108622028988},{"$f":"(W118+AC118)-(VLOOKUP($A118,Assumptions!$A$43:$R$98,16,FALSE)*G118)","v":167.21286633093732},{"$f":"(X118+AD118)-VLOOKUP($A118,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A118,Assumptions!$A$44:$M$98,11,FALSE)*$H118)","v":-8.0317001603455473},{"$f":"(Y118+AE118)-VLOOKUP($A118,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A118,Assumptions!$A$43:$R$98,16,FALSE)*I118)","v":57.023404544612248},{"$f":"(Z118+AF118)-(VLOOKUP($A118,Assumptions!$A$43:$M$98,11,FALSE)*J118)","v":5.5291508107487619},0,null,17.610095076760388,11.545407023310799,-1.0026636396771558,35.435226175570101,13.472287221130342,0]
[{"$f":"'Gas Use Per Customer'!B118","v":2031},{"$f":"'Gas Use Per Customer'!C118","v":9},{"$f":"'Daily efficiency'!CQ120","v":57},{"$f":"'Gas Use Per Customer'!J118","v":114.92610785327378},{"$f":"'Gas Use Per Customer'!L118","v":20.59153350154191},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.47322680123353},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.4334970679464},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0591533501541912},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.492610785327379},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0591533501541912},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F119*'Daily efficiency'!BD120","v":230.1943369778524},{"$f":"G119*'Daily efficiency'!BE120","v":1772.6159506946356},{"$f":"H119*'Daily efficiency'!BF120","v":25.282480943036038},{"$f":"I119*'Daily efficiency'!BG120","v":269.38679680807388},{"$f":"J119*'Daily efficiency'!BH120","v":60.333193159517776},{"$f":"K119*'Daily efficiency'!BI120","v":0},51.917239894326613,37.004841201275354,9.4235416519609844E-2,9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A119,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A119,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A119,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A119,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A119,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A119,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},51.259208753796017,213.76871834790711,6.0789119376136584,72.111292906986307,5.6757936553646084,0,{"$f":"(V119+AB119)-(VLOOKUP($A119,Assumptions!$A$43:$M$98,11,FALSE)*F119)","v":37.459839393723016},{"$f":"(W119+AC119)-(VLOOKUP($A119,Assumptions!$A$43:$R$98,16,FALSE)*G119)","v":132.77380094233291},{"$f":"(X119+AD119)-VLOOKUP($A119,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A119,Assumptions!$A$44:$M$98,11,FALSE)*$H119)","v":-8.2927603137765864},{"$f":"(Y119+AE119)-VLOOKUP($A119,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A119,Assumptions!$A$43:$R$98,16,FALSE)*I119)","v":50.465106558319164},{"$f":"(Z119+AF119)-(VLOOKUP($A119,Assumptions!$A$43:$M$98,11,FALSE)*J119)","v":3.9508724853554833},0,null,22.739831027469368,12.83663462090164,-2.213848376162928,43.910915892799558,9.6266661407200917,0]
[{"$f":"'Gas Use Per Customer'!B119","v":2031},{"$f":"'Gas Use Per Customer'!C119","v":10},{"$f":"'Daily efficiency'!CQ121","v":48},{"$f":"'Gas Use Per Customer'!J119","v":223.97605783072063},{"$f":"'Gas Use Per Customer'!L119","v":46.211699164345404},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.863509749303621},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.192817349216185},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.727019498607241},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":156.78324048150444},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6211699164345408},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F120*'Daily efficiency'!BD121","v":208.49749186746388},{"$f":"G120*'Daily efficiency'!BE121","v":1179.2103288011706},{"$f":"H120*'Daily efficiency'!BF121","v":416.08443202444056},{"$f":"I120*'Daily efficiency'!BG121","v":3674.9991568864657},{"$f":"J120*'Daily efficiency'!BH121","v":135.40027855153195},{"$f":"K120*'Daily efficiency'!BI121","v":0},51.917239894326613,37.004841201275354,9.4235416519609844E-2,9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A120,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A120,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A120,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A120,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A120,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A120,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},30.715675966482287,126.69854846710237,61.345692557907128,361.8902482267091,12.737665647921229,0,{"$f":"(V120+AB120)-(VLOOKUP($A120,Assumptions!$A$43:$M$98,11,FALSE)*F120)","v":19.102426542678543},{"$f":"(W120+AC120)-(VLOOKUP($A120,Assumptions!$A$43:$R$98,16,FALSE)*G120)","v":74.082356945776198},{"$f":"(X120+AD120)-VLOOKUP($A120,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A120,Assumptions!$A$44:$M$98,11,FALSE)*$H120)","v":25.472442628918518},{"$f":"(Y120+AE120)-VLOOKUP($A120,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A120,Assumptions!$A$43:$R$98,16,FALSE)*I120)","v":226.4723835955669},{"$f":"(Z120+AF120)-(VLOOKUP($A120,Assumptions!$A$43:$M$98,11,FALSE)*J120)","v":8.8665825066533142},0,null,13.778925314088001,11.025338699634148,9.186866489634065,14.44493575333925,21.604248154574542,0]
[{"$f":"'Gas Use Per Customer'!B120","v":2031},{"$f":"'Gas Use Per Customer'!C120","v":11},{"$f":"'Daily efficiency'!CQ122","v":39},{"$f":"'Gas Use Per Customer'!J120","v":354.28952458032052},{"$f":"'Gas Use Per Customer'!L120","v":81.313828319072599},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.39414849572178},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.28685737409616},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.788296991443559},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.00266720622434},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1313828319072599},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F121*'Daily efficiency'!BD122","v":402.85827415752874},{"$f":"G121*'Daily efficiency'!BE122","v":1892.948089272383},{"$f":"H121*'Daily efficiency'!BF122","v":816.85548677102611},{"$f":"I121*'Daily efficiency'!BG122","v":5813.1825193139011},{"$f":"J121*'Daily efficiency'!BH122","v":238.2495169748826},{"$f":"K121*'Daily efficiency'!BI122","v":0},51.917239894326613,37.004841201275354,9.4235416519609844E-2,9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A121,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A121,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A121,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A121,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A121,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A121,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},49.000000684005151,193.95792361088058,99.047887496774067,563.38284798035841,22.413119976335913,0,{"$f":"(V121+AB121)-(VLOOKUP($A121,Assumptions!$A$43:$M$98,11,FALSE)*F121)","v":28.565396742795084},{"$f":"(W121+AC121)-(VLOOKUP($A121,Assumptions!$A$43:$R$98,16,FALSE)*G121)","v":110.72864607173065},{"$f":"(X121+AD121)-VLOOKUP($A121,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A121,Assumptions!$A$44:$M$98,11,FALSE)*$H121)","v":45.531928532972806},{"$f":"(Y121+AE121)-VLOOKUP($A121,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A121,Assumptions!$A$43:$R$98,16,FALSE)*I121)","v":356.53444930762748},{"$f":"(Z121+AF121)-(VLOOKUP($A121,Assumptions!$A$43:$M$98,11,FALSE)*J121)","v":15.601585329265891},0,null,11.709938040184044,10.417905732408741,9.3325513167549481,14.376234470541178,38.014705305601808,0]
[{"$f":"'Gas Use Per Customer'!B121","v":2031},{"$f":"'Gas Use Per Customer'!C121","v":12},{"$f":"'Daily efficiency'!CQ123","v":32},{"$f":"'Gas Use Per Customer'!J121","v":504.24229411538062},{"$f":"'Gas Use Per Customer'!L121","v":110.97845478248937},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.195690956497874},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.84845882307613},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.233841086867017},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":403.39383529230452},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5489227391244684},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F122*'Daily efficiency'!BD123","v":417.79016347085502},{"$f":"G122*'Daily efficiency'!BE123","v":1985.9687008838757},{"$f":"H122*'Daily efficiency'!BF123","v":1828.032636592681},{"$f":"I122*'Daily efficiency'!BG123","v":9226.788156527793},{"$f":"J122*'Daily efficiency'!BH123","v":194.05119811241403},{"$f":"K122*'Daily efficiency'!BI123","v":0},51.917239894326613,37.004841201275354,9.4235416519609844E-2,9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A122,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A122,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A122,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A122,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A122,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A122,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},46.704221307468899,197.5320357015658,199.7242410614333,879.87367304746499,18.255200850223709,0,{"$f":"(V122+AB122)-(VLOOKUP($A122,Assumptions!$A$43:$M$98,11,FALSE)*F122)","v":28.111231518254613},{"$f":"(W122+AC122)-(VLOOKUP($A122,Assumptions!$A$43:$R$98,16,FALSE)*G122)","v":118.56136542162035},{"$f":"(X122+AD122)-VLOOKUP($A122,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A122,Assumptions!$A$44:$M$98,11,FALSE)*$H122)","v":117.35377827049861},{"$f":"(Y122+AE122)-VLOOKUP($A122,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A122,Assumptions!$A$43:$R$98,16,FALSE)*I122)","v":551.344240846302},{"$f":"(Z122+AF122)-(VLOOKUP($A122,Assumptions!$A$43:$M$98,11,FALSE)*J122)","v":13.606953402920137},0,null,12.665175224033717,11.756388427275713,14.099286628863171,13.667641709169667,31.862154253143846,0]
[{"$f":"'Gas Use Per Customer'!B122","v":2032},{"$f":"'Gas Use Per Customer'!C122","v":1},{"$f":"'Daily efficiency'!CQ124","v":33},{"$f":"'Gas Use Per Customer'!J122","v":536.7084007387574},{"$f":"'Gas Use Per Customer'!L122","v":112.52563927252839},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.50512785450568},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.34168014775149},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.394229454396296},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":429.36672059100596},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6262819636264201},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F123*'Daily efficiency'!BD124","v":449.87653156360926},{"$f":"G123*'Daily efficiency'!BE124","v":2239.6171589033597},{"$f":"H123*'Daily efficiency'!BF124","v":1842.0220438008525},{"$f":"I123*'Daily efficiency'!BG124","v":9658.5351269978109},{"$f":"J123*'Daily efficiency'!BH124","v":218.02750073885215},{"$f":"K123*'Daily efficiency'!BI124","v":0},51.917239894326613,37.004841201275354,9.4235416519609844E-2,9.407414655408855E-2,{"$f":"IFERROR(VLOOKUP($A123,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A123,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A123,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A123,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A123,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A123,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},49.722719001815086,221.43470379258864,201.04028260533966,920.55952864078677,20.510751057328427,0,{"$f":"(V123+AB123)-(VLOOKUP($A123,Assumptions!$A$43:$M$98,11,FALSE)*F123)","v":30.455770263214305},{"$f":"(W123+AC123)-(VLOOKUP($A123,Assumptions!$A$43:$R$98,16,FALSE)*G123)","v":135.5302179054284},{"$f":"(X123+AD123)-VLOOKUP($A123,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A123,Assumptions!$A$44:$M$98,11,FALSE)*$H123)","v":115.86424523041524},{"$f":"(Y123+AE123)-VLOOKUP($A123,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A123,Assumptions!$A$43:$R$98,16,FALSE)*I123)","v":564.01660548697419},{"$f":"(Z123+AF123)-(VLOOKUP($A123,Assumptions!$A$43:$M$98,11,FALSE)*J123)","v":15.694013872678232},0,null,13.532813703663029,12.626057065519799,13.728929807105384,13.136011209965879,36.204764930006661,0]
[{"$f":"'Gas Use Per Customer'!B123","v":2032},{"$f":"'Gas Use Per Customer'!C123","v":2},{"$f":"'Daily efficiency'!CQ125","v":32},{"$f":"'Gas Use Per Customer'!J123","v":499.50181372994479},{"$f":"'Gas Use Per Customer'!L123","v":104.62190619444824},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.924381238889652},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.900362745988957},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.466429645836186},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":399.60145098395583},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2310953097224129},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F124*'Daily efficiency'!BD125","v":330.03780395656747},{"$f":"G124*'Daily efficiency'!BE125","v":1783.4944326153918},{"$f":"H124*'Daily efficiency'!BF125","v":1422.2218169483169},{"$f":"I124*'Daily efficiency'!BG125","v":9366.6580110639279},{"$f":"J124*'Daily efficiency'!BH125","v":153.27109257486663},{"$f":"K124*'Daily efficiency'!BI125","v":0},52.436412293269882,37.374889613288111,9.7062479015198141E-2,9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A124,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A124,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A124,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A124,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A124,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A124,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},39.454443402591288,183.59767339810816,165.8392999591847,919.63832910008409,14.851412642155076,0,{"$f":"(V124+AB124)-(VLOOKUP($A124,Assumptions!$A$43:$M$98,11,FALSE)*F124)","v":21.540793530306132},{"$f":"(W124+AC124)-(VLOOKUP($A124,Assumptions!$A$43:$R$98,16,FALSE)*G124)","v":103.64840029354734},{"$f":"(X124+AD124)-VLOOKUP($A124,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A124,Assumptions!$A$44:$M$98,11,FALSE)*$H124)","v":85.73813333294386},{"$f":"(Y124+AE124)-VLOOKUP($A124,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A124,Assumptions!$A$43:$R$98,16,FALSE)*I124)","v":586.91625707666935},{"$f":"(Z124+AF124)-(VLOOKUP($A124,Assumptions!$A$43:$M$98,11,FALSE)*J124)","v":10.373000174083787},0,null,10.294590451387316,10.375177571385631,10.926727993095778,14.687540689141148,25.224412816238861,0]
[{"$f":"'Gas Use Per Customer'!B124","v":2032},{"$f":"'Gas Use Per Customer'!C124","v":3},{"$f":"'Daily efficiency'!CQ126","v":41},{"$f":"'Gas Use Per Customer'!J124","v":372.01307955888319},{"$f":"'Gas Use Per Customer'!L124","v":77.505476451259582},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.251642935377873},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.60392386766496},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.503285870755747},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":260.40915569121825},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.750547645125959},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F125*'Daily efficiency'!BD126","v":384.58016102189134},{"$f":"G125*'Daily efficiency'!BE126","v":1988.278828172846},{"$f":"H125*'Daily efficiency'!BF126","v":790.06321104939764},{"$f":"I125*'Daily efficiency'!BG126","v":6103.990609402159},{"$f":"J125*'Daily efficiency'!BH126","v":227.09104600219047},{"$f":"K125*'Daily efficiency'!BI126","v":0},52.436412293269882,37.374889613288111,9.7062479015198141E-2,9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A125,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A125,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A125,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A125,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A125,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A125,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},48.476888826647865,208.71819572387059,98.979191740325334,608.19938412204453,22.004298233013273,0,{"$f":"(V125+AB125)-(VLOOKUP($A125,Assumptions!$A$43:$M$98,11,FALSE)*F125)","v":28.570838284727298},{"$f":"(W125+AC125)-(VLOOKUP($A125,Assumptions!$A$43:$R$98,16,FALSE)*G125)","v":119.40267830654463},{"$f":"(X125+AD125)-VLOOKUP($A125,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A125,Assumptions!$A$44:$M$98,11,FALSE)*$H125)","v":46.242111051312698},{"$f":"(Y125+AE125)-VLOOKUP($A125,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A125,Assumptions!$A$43:$R$98,16,FALSE)*I125)","v":386.87153054311239},{"$f":"(Z125+AF125)-(VLOOKUP($A125,Assumptions!$A$43:$M$98,11,FALSE)*J125)","v":15.368948052373081},0,null,12.287664301457234,10.698788552284872,9.9438373408345981,14.8562952602883,37.373246285386358,0]
[{"$f":"'Gas Use Per Customer'!B125","v":2032},{"$f":"'Gas Use Per Customer'!C125","v":4},{"$f":"'Daily efficiency'!CQ127","v":47},{"$f":"'Gas Use Per Customer'!J125","v":253.63509021214691},{"$f":"'Gas Use Per Customer'!L125","v":54.45191384277679},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.335574152833036},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.090527063644075},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.671148305666073},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":177.54456314850282},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4451913842776793},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F126*'Daily efficiency'!BD127","v":255.93998793085063},{"$f":"G126*'Daily efficiency'!BE127","v":1346.6343649822975},{"$f":"H126*'Daily efficiency'!BF127","v":522.46896556454942},{"$f":"I126*'Daily efficiency'!BG127","v":4161.6445602009071},{"$f":"J126*'Daily efficiency'!BH127","v":159.54410755933594},{"$f":"K126*'Daily efficiency'!BI127","v":0},52.436412293269882,37.374889613288111,9.7062479015198141E-2,9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A126,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A126,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A126,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A126,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A126,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A126,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},36.012122895654684,146.43859348021991,73.050280465549804,419.67046148119505,15.459245029069585,0,{"$f":"(V126+AB126)-(VLOOKUP($A126,Assumptions!$A$43:$M$98,11,FALSE)*F126)","v":22.027013730623501},{"$f":"(W126+AC126)-(VLOOKUP($A126,Assumptions!$A$43:$R$98,16,FALSE)*G126)","v":85.544096586858956},{"$f":"(X126+AD126)-VLOOKUP($A126,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A126,Assumptions!$A$44:$M$98,11,FALSE)*$H126)","v":32.155082530315923},{"$f":"(Y126+AE126)-VLOOKUP($A126,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A126,Assumptions!$A$43:$R$98,16,FALSE)*I126)","v":264.65832245818137},{"$f":"(Z126+AF126)-(VLOOKUP($A126,Assumptions!$A$43:$M$98,11,FALSE)*J126)","v":10.79754197405919},0,null,13.484076852482968,11.242410834571782,9.8420423517037356,14.906585578563417,26.256787003128775,0]
[{"$f":"'Gas Use Per Customer'!B126","v":2032},{"$f":"'Gas Use Per Customer'!C126","v":5},{"$f":"'Daily efficiency'!CQ128","v":54},{"$f":"'Gas Use Per Customer'!J126","v":153.39941115336561},{"$f":"'Gas Use Per Customer'!L126","v":38.611683848797249},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.889347079037801},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.05947003802905},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8611683848797251},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.339941115336561},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8611683848797251},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F127*'Daily efficiency'!BD128","v":431.64298387523098},{"$f":"G127*'Daily efficiency'!BE128","v":2369.0198051634693},{"$f":"H127*'Daily efficiency'!BF128","v":47.958682838456319},{"$f":"I127*'Daily efficiency'!BG128","v":359.56821974348918},{"$f":"J127*'Daily efficiency'!BH128","v":113.13223367697589},{"$f":"K127*'Daily efficiency'!BI128","v":0},52.436412293269882,37.374889613288111,9.7062479015198141E-2,9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A127,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A127,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A127,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A127,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A127,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A127,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},71.724550374476735,277.13570618921091,8.3845112839513831,82.093353847327464,10.9621028808468,0,{"$f":"(V127+AB127)-(VLOOKUP($A127,Assumptions!$A$43:$M$98,11,FALSE)*F127)","v":45.279756521794077},{"$f":"(W127+AC127)-(VLOOKUP($A127,Assumptions!$A$43:$R$98,16,FALSE)*G127)","v":166.64807660165482},{"$f":"(X127+AD127)-VLOOKUP($A127,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A127,Assumptions!$A$44:$M$98,11,FALSE)*$H127)","v":-7.8460675528054553},{"$f":"(Y127+AE127)-VLOOKUP($A127,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A127,Assumptions!$A$43:$R$98,16,FALSE)*I127)","v":56.891970954649729},{"$f":"(Z127+AF127)-(VLOOKUP($A127,Assumptions!$A$43:$M$98,11,FALSE)*J127)","v":7.6565036492614675},0,null,14.658696542188141,12.07074578482381,0.53844373114592781,37.087476755546533,18.618606530108266,0]
[{"$f":"'Gas Use Per Customer'!B127","v":2032},{"$f":"'Gas Use Per Customer'!C127","v":6},{"$f":"'Daily efficiency'!CQ129","v":59},{"$f":"'Gas Use Per Customer'!J127","v":117.68838049497678},{"$f":"'Gas Use Per Customer'!L127","v":24.889624724061811},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.911699779249449},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.91954244547911},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4889624724061812},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.768838049497679},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4889624724061812},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F128*'Daily efficiency'!BD129","v":278.24302937680403},{"$f":"G128*'Daily efficiency'!BE129","v":1815.2211396835592},{"$f":"H128*'Daily efficiency'!BF129","v":30.559718280248092},{"$f":"I128*'Daily efficiency'!BG129","v":275.86156388022573},{"$f":"J128*'Daily efficiency'!BH129","v":72.92660044150108},{"$f":"K128*'Daily efficiency'!BI129","v":0},52.436412293269882,37.374889613288111,9.7062479015198141E-2,9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A128,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A128,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A128,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A128,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A128,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A128,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},56.860651479574926,223.38263484242242,6.6986147599609609,73.968578319167051,7.0663229285539888,0,{"$f":"(V128+AB128)-(VLOOKUP($A128,Assumptions!$A$43:$M$98,11,FALSE)*F128)","v":39.813972099417541},{"$f":"(W128+AC128)-(VLOOKUP($A128,Assumptions!$A$43:$R$98,16,FALSE)*G128)","v":138.61627170502999},{"$f":"(X128+AD128)-VLOOKUP($A128,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A128,Assumptions!$A$44:$M$98,11,FALSE)*$H128)","v":-8.3571997677302186},{"$f":"(Y128+AE128)-VLOOKUP($A128,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A128,Assumptions!$A$43:$R$98,16,FALSE)*I128)","v":51.625113920951939},{"$f":"(Z128+AF128)-(VLOOKUP($A128,Assumptions!$A$43:$M$98,11,FALSE)*J128)","v":4.9354880060343156},0,null,19.995265367002379,13.086940191077691,-1.6585850077692577,43.865939614281139,12.001810934588304,0]
[{"$f":"'Gas Use Per Customer'!B128","v":2032},{"$f":"'Gas Use Per Customer'!C128","v":7},{"$f":"'Daily efficiency'!CQ130","v":62},{"$f":"'Gas Use Per Customer'!J128","v":108.25748507148667},{"$f":"'Gas Use Per Customer'!L128","v":20.810773288907399},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.64861863112592},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.43173656433801},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.08107732889074},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.825748507148667},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.08107732889074},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F129*'Daily efficiency'!BD130","v":232.64523542541019},{"$f":"G129*'Daily efficiency'!BE130","v":1669.7593645544944},{"$f":"H129*'Daily efficiency'!BF130","v":25.551665641961364},{"$f":"I129*'Daily efficiency'!BG130","v":253.75554500756488},{"$f":"J129*'Daily efficiency'!BH130","v":60.975565736498645},{"$f":"K129*'Daily efficiency'!BI130","v":0},52.436412293269882,37.374889613288111,9.7062479015198141E-2,9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A129,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A129,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A129,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A129,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A129,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A129,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},52.442390722326579,209.2637543464441,6.2133526337808425,71.822913326229823,5.9083110365332496,0,{"$f":"(V129+AB129)-(VLOOKUP($A129,Assumptions!$A$43:$M$98,11,FALSE)*F129)","v":38.189279884291636},{"$f":"(W129+AC129)-(VLOOKUP($A129,Assumptions!$A$43:$R$98,16,FALSE)*G129)","v":131.29009838044874},{"$f":"(X129+AD129)-VLOOKUP($A129,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A129,Assumptions!$A$44:$M$98,11,FALSE)*$H129)","v":-8.4932658261450324},{"$f":"(Y129+AE129)-VLOOKUP($A129,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A129,Assumptions!$A$43:$R$98,16,FALSE)*I129)","v":50.234194169281054},{"$f":"(Z129+AF129)-(VLOOKUP($A129,Assumptions!$A$43:$M$98,11,FALSE)*J129)","v":4.1266721817788818},0,null,22.938407522227539,13.475085532705529,-2.27991319236419,46.402513540850727,10.034983218312131,0]
[{"$f":"'Gas Use Per Customer'!B129","v":2032},{"$f":"'Gas Use Per Customer'!C129","v":8},{"$f":"'Daily efficiency'!CQ131","v":62},{"$f":"'Gas Use Per Customer'!J129","v":165.00658342593059},{"$f":"'Gas Use Per Customer'!L129","v":29.450243562978429},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.560194850382743},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.50592508333753},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9450243562978429},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.500658342593059},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9450243562978429},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F130*'Daily efficiency'!BD131","v":329.2265381938866},{"$f":"G130*'Daily efficiency'!BE131","v":2545.0553160980276},{"$f":"H130*'Daily efficiency'!BF131","v":36.159289525135051},{"$f":"I130*'Daily efficiency'!BG131","v":386.77543155038148},{"$f":"J130*'Daily efficiency'!BH131","v":86.28921363952675},{"$f":"K130*'Daily efficiency'!BI131","v":0},52.436412293269882,37.374889613288111,9.7062479015198141E-2,9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A130,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A130,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A130,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A130,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A130,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A130,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},61.80076846228382,294.22214927522617,7.2411928924704636,84.734153272396,8.3611116538607533,0,{"$f":"(V130+AB130)-(VLOOKUP($A130,Assumptions!$A$43:$M$98,11,FALSE)*F130)","v":41.630562392430726},{"$f":"(W130+AC130)-(VLOOKUP($A130,Assumptions!$A$43:$R$98,16,FALSE)*G130)","v":175.37432494527997},{"$f":"(X130+AD130)-VLOOKUP($A130,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A130,Assumptions!$A$44:$M$98,11,FALSE)*$H130)","v":-8.2050624714326794},{"$f":"(Y130+AE130)-VLOOKUP($A130,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A130,Assumptions!$A$43:$R$98,16,FALSE)*I130)","v":58.60385985278603},{"$f":"(Z130+AF130)-(VLOOKUP($A130,Assumptions!$A$43:$M$98,11,FALSE)*J130)","v":5.8398358951291165},0,null,17.669871856664386,11.809247667853294,-0.96386957896221581,35.516073744471278,14.20094754898987,0]
[{"$f":"'Gas Use Per Customer'!B130","v":2032},{"$f":"'Gas Use Per Customer'!C130","v":9},{"$f":"'Daily efficiency'!CQ132","v":57},{"$f":"'Gas Use Per Customer'!J130","v":115.43844523534717},{"$f":"'Gas Use Per Customer'!L130","v":20.630052969054919},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.504042375243937},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.89460071181246},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0630052969054922},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.543844523534718},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0630052969054922},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F131*'Daily efficiency'!BD132","v":230.6249490682163},{"$f":"G131*'Daily efficiency'!BE132","v":1780.5182231422493},{"$f":"H131*'Daily efficiency'!BF132","v":25.329775512100582},{"$f":"I131*'Daily efficiency'!BG132","v":270.58771563165391},{"$f":"J131*'Daily efficiency'!BH132","v":60.446055199330893},{"$f":"K131*'Daily efficiency'!BI132","v":0},52.436412293269882,37.374889613288111,9.7062479015198141E-2,9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A131,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A131,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A131,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A131,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A131,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A131,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},52.246632306033263,220.01428373386537,6.1918522854475508,73.456685534210706,5.8570033871015328,0,{"$f":"(V131+AB131)-(VLOOKUP($A131,Assumptions!$A$43:$M$98,11,FALSE)*F131)","v":38.117295184322231},{"$f":"(W131+AC131)-(VLOOKUP($A131,Assumptions!$A$43:$R$98,16,FALSE)*G131)","v":136.86846145574262},{"$f":"(X131+AD131)-VLOOKUP($A131,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A131,Assumptions!$A$44:$M$98,11,FALSE)*$H131)","v":-8.4992944599378344},{"$f":"(Y131+AE131)-VLOOKUP($A131,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A131,Assumptions!$A$43:$R$98,16,FALSE)*I131)","v":51.293281231470004},{"$f":"(Z131+AF131)-(VLOOKUP($A131,Assumptions!$A$43:$M$98,11,FALSE)*J131)","v":4.0908362468876538},0,null,23.095732740906055,13.173780015324814,-2.3074421744902835,44.433447736494664,9.9478396339891866,0]
[{"$f":"'Gas Use Per Customer'!B131","v":2032},{"$f":"'Gas Use Per Customer'!C131","v":10},{"$f":"'Daily efficiency'!CQ133","v":49},{"$f":"'Gas Use Per Customer'!J131","v":223.49451948576257},{"$f":"'Gas Use Per Customer'!L131","v":46.094182825484765},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.875346260387815},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":201.14506753718632},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6094182825484769},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.349451948576259},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6094182825484769},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F132*'Daily efficiency'!BD133","v":554.57942080080556},{"$f":"G132*'Daily efficiency'!BE133","v":3521.3037452186045},{"$f":"H132*'Daily efficiency'!BF133","v":67.855763415329491},{"$f":"I132*'Daily efficiency'!BG133","v":523.87115367462775},{"$f":"J132*'Daily efficiency'!BH133","v":135.0559556786703},{"$f":"K132*'Daily efficiency'!BI133","v":0},52.436412293269882,37.374889613288111,9.7062479015198141E-2,9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A132,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A132,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A132,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A132,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A132,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A132,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},83.636644970175922,388.97924194036227,10.312466184364276,98.041003924154097,{"$f":"IFERROR((U132*P132),0)","v":13.086431980543249},{"$f":"IFERROR((T132*Q132),0)","v":0},{"$f":"(V132+AB132)-(VLOOKUP($A132,Assumptions!$A$43:$M$98,11,FALSE)*F132)","v":52.067155087237794},{"$f":"(W132+AC132)-(VLOOKUP($A132,Assumptions!$A$43:$R$98,16,FALSE)*G132)","v":228.0048320770556},{"$f":"(X132+AD132)-VLOOKUP($A132,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A132,Assumptions!$A$44:$M$98,11,FALSE)*$H132)","v":-6.5586996561744968},{"$f":"(Y132+AE132)-VLOOKUP($A132,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A132,Assumptions!$A$43:$R$98,16,FALSE)*I132)","v":67.229978778615191},{"$f":"(Z132+AF132)-(VLOOKUP($A132,Assumptions!$A$43:$M$98,11,FALSE)*J132)","v":9.1402457451759833},{"$f":"AA132+AG132","v":0},null,{"$f":"IF(F132<10,AB132+AH132,IFERROR((AH132)/(F132/10),0))","v":14.11977387807455},{"$f":"IF(G132<10,AC132+AI132,IFERROR((AI132)/(G132/10),0))","v":11.335342937748329},{"$f":"IF(H132<10,AD132+AJ132,IFERROR((AJ132)/(H132/10),0))","v":3.7537665281897787},{"$f":"IF(I132<10,AE132+AK132,IFERROR((AK132)/(I132/10),0))","v":30.081265049945884},{"$f":"IF(J132<10,AF132+AL132,IFERROR((AL132)/(J132/10),0))","v":22.226677725719235},{"$f":"IF(K132<10,AG132+AM132,IFERROR((AM132)/(K132/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B132","v":2032},{"$f":"'Gas Use Per Customer'!C132","v":11},{"$f":"'Daily efficiency'!CQ134","v":40},{"$f":"'Gas Use Per Customer'!J132","v":351.80455039969729},{"$f":"'Gas Use Per Customer'!L132","v":80.702717540488607},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.210815262146582},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.54136511990919},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.421630524293164},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.26318527978808},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0702717540488607},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F133*'Daily efficiency'!BD134","v":399.8306091383223},{"$f":"G133*'Daily efficiency'!BE134","v":1879.671018400265},{"$f":"H133*'Daily efficiency'!BF134","v":810.71644249245094},{"$f":"I133*'Daily efficiency'!BG134","v":5772.4090629582342},{"$f":"J133*'Daily efficiency'!BH134","v":236.45896239363151},{"$f":"K133*'Daily efficiency'!BI134","v":0},52.436412293269882,37.374889613288111,9.7062479015198141E-2,9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A133,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A133,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A133,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A133,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A133,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A133,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},49.954601904502141,198.17645246693283,100.98041491556233,576.0152572285042,22.91201533471359,0,{"$f":"(V133+AB133)-(VLOOKUP($A133,Assumptions!$A$43:$M$98,11,FALSE)*F133)","v":29.227390773278934},{"$f":"(W133+AC133)-(VLOOKUP($A133,Assumptions!$A$43:$R$98,16,FALSE)*G133)","v":113.71274090609992},{"$f":"(X133+AD133)-VLOOKUP($A133,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A133,Assumptions!$A$44:$M$98,11,FALSE)*$H133)","v":46.60101304794442},{"$f":"(Y133+AE133)-VLOOKUP($A133,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A133,Assumptions!$A$43:$R$98,16,FALSE)*I133)","v":366.00828398138924},{"$f":"(Z133+AF133)-(VLOOKUP($A133,Assumptions!$A$43:$M$98,11,FALSE)*J133)","v":16.002944957639187},0,null,12.072039068827117,10.774234422390402,9.624007399867434,14.862484766675728,38.914960292352774,0]
[{"$f":"'Gas Use Per Customer'!B133","v":2032},{"$f":"'Gas Use Per Customer'!C133","v":12},{"$f":"'Daily efficiency'!CQ135","v":33},{"$f":"'Gas Use Per Customer'!J133","v":501.52136582233612},{"$f":"'Gas Use Per Customer'!L133","v":110.33165006141668},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.066330012283338},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.30427316446723},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":82.748737546062515},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":401.21709265786893},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5165825030708344},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F134*'Daily efficiency'!BD135","v":433.82786905101614},{"$f":"G134*'Daily efficiency'!BE135","v":2062.5467795464547},{"$f":"H134*'Daily efficiency'!BF135","v":1778.3223568129843},{"$f":"I134*'Daily efficiency'!BG135","v":9063.2352734040633},{"$f":"J134*'Daily efficiency'!BH135","v":208.56240947093599},{"$f":"K134*'Daily efficiency'!BI135","v":0},{"$f":"R123*1.01","v":52.436412293269882},37.374889613288111,{"$f":"T123*1.03","v":9.7062479015198141E-2},9.6896370950711214E-2,{"$f":"IFERROR(VLOOKUP($A134,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A134,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A134,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A134,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A134,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A134,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},49.51132405098145,210.68318596624624,200.34414996566005,890.1873659932395,20.20894059446994,0,{"$f":"(V134+AB134)-(VLOOKUP($A134,Assumptions!$A$43:$M$98,11,FALSE)*F134)","v":30.620036165647669},{"$f":"(W134+AC134)-(VLOOKUP($A134,Assumptions!$A$43:$R$98,16,FALSE)*G134)","v":130.4106673451621},{"$f":"(X134+AD134)-VLOOKUP($A134,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A134,Assumptions!$A$44:$M$98,11,FALSE)*$H134)","v":116.57684079048687},{"$f":"(Y134+AE134)-VLOOKUP($A134,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A134,Assumptions!$A$43:$R$98,16,FALSE)*I134)","v":556.17231190373127},{"$f":"(Z134+AF134)-(VLOOKUP($A134,Assumptions!$A$43:$M$98,11,FALSE)*J134)","v":15.486118623136495},0,null,13.876361020886964,13.001506638837801,14.088050675769377,13.862129058843408,35.695059217606435,0]
[{"$f":"'Gas Use Per Customer'!B134","v":2033},{"$f":"'Gas Use Per Customer'!C134","v":1},{"$f":"'Daily efficiency'!CQ136","v":33},{"$f":"'Gas Use Per Customer'!J134","v":537.58724182814399},{"$f":"'Gas Use Per Customer'!L134","v":112.70229838161295},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.540459676322591},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.51744836562881},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.526723786209715},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":430.06979346251524},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6351149190806478},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F135*'Daily efficiency'!BD136","v":432.28503393791016},{"$f":"G135*'Daily efficiency'!BE136","v":2150.323919566888},{"$f":"H135*'Daily efficiency'!BF136","v":1905.6492185794752},{"$f":"I135*'Daily efficiency'!BG136","v":9796.2962341189013},{"$f":"J135*'Daily efficiency'!BH136","v":202.39151454530295},{"$f":"K135*'Daily efficiency'!BI136","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A135,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A135,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A135,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A135,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A135,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A135,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},50.693184236919379,225.56939871164539,218.50148727503785,989.97053686359595,20.19933336877768,0,{"$f":"(V135+AB135)-(VLOOKUP($A135,Assumptions!$A$43:$M$98,11,FALSE)*F135)","v":30.971449111377048},{"$f":"(W135+AC135)-(VLOOKUP($A135,Assumptions!$A$43:$R$98,16,FALSE)*G135)","v":137.63125392462399},{"$f":"(X135+AD135)-VLOOKUP($A135,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A135,Assumptions!$A$44:$M$98,11,FALSE)*$H135)","v":131.33565139776883},{"$f":"(Y135+AE135)-VLOOKUP($A135,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A135,Assumptions!$A$43:$R$98,16,FALSE)*I135)","v":625.00862855902506},{"$f":"(Z135+AF135)-(VLOOKUP($A135,Assumptions!$A$43:$M$98,11,FALSE)*J135)","v":15.268899587392097},0,null,13.740380434171316,12.800829634329562,15.537766698488303,14.532725572913332,35.468232956169778,0]
[{"$f":"'Gas Use Per Customer'!B135","v":2033},{"$f":"'Gas Use Per Customer'!C135","v":2},{"$f":"'Daily efficiency'!CQ137","v":33},{"$f":"'Gas Use Per Customer'!J135","v":471.12177661674309},{"$f":"'Gas Use Per Customer'!L135","v":98.599211206310343},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.719842241262072},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.224355323348618},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.949408404732765},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":376.89742129339447},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9299605603155179},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F136*'Daily efficiency'!BD137","v":315.75030292769401},{"$f":"G136*'Daily efficiency'!BE137","v":1681.1079970314868},{"$f":"H136*'Daily efficiency'!BF137","v":1317.3494031123366},{"$f":"I136*'Daily efficiency'!BG137","v":8834.4755551171675},{"$f":"J136*'Daily efficiency'!BH137","v":144.4478444172446},{"$f":"K136*'Daily efficiency'!BI137","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A136,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A136,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A136,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A136,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A136,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A136,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},39.062637936573914,178.6598402579155,159.78724661080685,893.8131364074469,14.416366073154471,0,{"$f":"(V136+AB136)-(VLOOKUP($A136,Assumptions!$A$43:$M$98,11,FALSE)*F136)","v":21.808797021866312},{"$f":"(W136+AC136)-(VLOOKUP($A136,Assumptions!$A$43:$R$98,16,FALSE)*G136)","v":101.59406975422094},{"$f":"(X136+AD136)-VLOOKUP($A136,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A136,Assumptions!$A$44:$M$98,11,FALSE)*$H136)","v":81.876014024168072},{"$f":"(Y136+AE136)-VLOOKUP($A136,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A136,Assumptions!$A$43:$R$98,16,FALSE)*I136)","v":572.34072523618329},{"$f":"(Z136+AF136)-(VLOOKUP($A136,Assumptions!$A$43:$M$98,11,FALSE)*J136)","v":10.10290584447757},0,null,11.059316172536757,10.782145381157743,11.071895744730258,15.18558347446603,24.51927191763204,0]
[{"$f":"'Gas Use Per Customer'!B136","v":2033},{"$f":"'Gas Use Per Customer'!C136","v":3},{"$f":"'Daily efficiency'!CQ138","v":40},{"$f":"'Gas Use Per Customer'!J136","v":383.58583128450266},{"$f":"'Gas Use Per Customer'!L136","v":79.997276688453155},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.999183006535947},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.07574938535079},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.998366013071895},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":268.51008189915183},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9997276688453161},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F137*'Daily efficiency'!BD138","v":391.19115038692223},{"$f":"G137*'Daily efficiency'!BE138","v":2051.4533513100828},{"$f":"H137*'Daily efficiency'!BF138","v":831.08824034793224},{"$f":"I137*'Daily efficiency'!BG138","v":6293.8763197161225},{"$f":"J137*'Daily efficiency'!BH138","v":234.39202069716762},{"$f":"K137*'Daily efficiency'!BI138","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A137,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A137,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A137,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A137,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A137,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A137,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},50.366744457968771,220.98095522291939,105.5945005680655,645.1144482777604,23.393088270920323,0,{"$f":"(V137+AB137)-(VLOOKUP($A137,Assumptions!$A$43:$M$98,11,FALSE)*F137)","v":29.368701947704533},{"$f":"(W137+AC137)-(VLOOKUP($A137,Assumptions!$A$43:$R$98,16,FALSE)*G137)","v":126.86090248030814},{"$f":"(X137+AD137)-VLOOKUP($A137,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A137,Assumptions!$A$44:$M$98,11,FALSE)*$H137)","v":50.389086391051741},{"$f":"(Y137+AE137)-VLOOKUP($A137,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A137,Assumptions!$A$43:$R$98,16,FALSE)*I137)","v":412.29166272184887},{"$f":"(Z137+AF137)-(VLOOKUP($A137,Assumptions!$A$43:$M$98,11,FALSE)*J137)","v":16.393740767498912},0,null,12.23737572220948,11.024121342498736,10.498083700876141,15.354792632207349,39.786829038419235,0]
[{"$f":"'Gas Use Per Customer'!B137","v":2033},{"$f":"'Gas Use Per Customer'!C137","v":4},{"$f":"'Daily efficiency'!CQ139","v":47},{"$f":"'Gas Use Per Customer'!J137","v":254.44099374184071},{"$f":"'Gas Use Per Customer'!L137","v":54.632282712511937},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.389684813753579},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.332298122552217},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.779369627507158},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":178.10869561928848},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4632282712511939},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F138*'Daily efficiency'!BD139","v":259.5638586437438},{"$f":"G138*'Daily efficiency'!BE139","v":1354.3332123984128},{"$f":"H138*'Daily efficiency'!BF139","v":533.95641970255156},{"$f":"I138*'Daily efficiency'!BG139","v":4174.8678253161233},{"$f":"J138*'Daily efficiency'!BH139","v":160.07258834765992},{"$f":"K138*'Daily efficiency'!BI139","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A138,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A138,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A138,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A138,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A138,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A138,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},37.229911363344733,151.28682010310783,75.939775600115041,433.26794423141212,15.975766486562609,0,{"$f":"(V138+AB138)-(VLOOKUP($A138,Assumptions!$A$43:$M$98,11,FALSE)*F138)","v":22.889785770098349},{"$f":"(W138+AC138)-(VLOOKUP($A138,Assumptions!$A$43:$R$98,16,FALSE)*G138)","v":88.854900575031138},{"$f":"(X138+AD138)-VLOOKUP($A138,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A138,Assumptions!$A$44:$M$98,11,FALSE)*$H138)","v":34.050195257136991},{"$f":"(Y138+AE138)-VLOOKUP($A138,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A138,Assumptions!$A$43:$R$98,16,FALSE)*I138)","v":274.38413617608126},{"$f":"(Z138+AF138)-(VLOOKUP($A138,Assumptions!$A$43:$M$98,11,FALSE)*J138)","v":11.195724622147146},0,null,13.965970688399169,11.640537853632255,10.387690685962248,15.40543179107795,27.171491108709755,0]
[{"$f":"'Gas Use Per Customer'!B138","v":2033},{"$f":"'Gas Use Per Customer'!C138","v":5},{"$f":"'Daily efficiency'!CQ140","v":54},{"$f":"'Gas Use Per Customer'!J138","v":153.43413491045027},{"$f":"'Gas Use Per Customer'!L138","v":38.646616541353382},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.917293233082706},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.09072141940524},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8646616541353382},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.343413491045027},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8646616541353382},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F139*'Daily efficiency'!BD140","v":432.03349913244614},{"$f":"G139*'Daily efficiency'!BE140","v":2369.5560606003364},{"$f":"H139*'Daily efficiency'!BF140","v":48.00207193097954},{"$f":"I139*'Daily efficiency'!BG140","v":359.64961223009561},{"$f":"J139*'Daily efficiency'!BH140","v":113.23458646616534},{"$f":"K139*'Daily efficiency'!BI140","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A139,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A139,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A139,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A139,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A139,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A139,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},73.317263348460202,284.55953374415873,8.5656272162158231,83.620436202687358,11.30118110951622,0,{"$f":"(V139+AB139)-(VLOOKUP($A139,Assumptions!$A$43:$M$98,11,FALSE)*F139)","v":46.26623259321444},{"$f":"(W139+AC139)-(VLOOKUP($A139,Assumptions!$A$43:$R$98,16,FALSE)*G139)","v":171.61561591020546},{"$f":"(X139+AD139)-VLOOKUP($A139,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A139,Assumptions!$A$44:$M$98,11,FALSE)*$H139)","v":-8.0250807846751755},{"$f":"(Y139+AE139)-VLOOKUP($A139,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A139,Assumptions!$A$43:$R$98,16,FALSE)*I139)","v":57.861782842429491},{"$f":"(Z139+AF139)-(VLOOKUP($A139,Assumptions!$A$43:$M$98,11,FALSE)*J139)","v":7.9198022651104996},0,null,14.964515892260506,12.427744177610554,0.54054643154064763,37.711153959449589,19.220983374626719,0]
[{"$f":"'Gas Use Per Customer'!B139","v":2033},{"$f":"'Gas Use Per Customer'!C139","v":6},{"$f":"'Daily efficiency'!CQ141","v":58},{"$f":"'Gas Use Per Customer'!J139","v":117.87988768598743},{"$f":"'Gas Use Per Customer'!L139","v":24.986278814489573},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.989023051591658},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.09189891738869},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4986278814489573},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.787988768598744},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4986278814489573},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F140*'Daily efficiency'!BD141","v":279.323532888626},{"$f":"G140*'Daily efficiency'!BE141","v":1818.1749393710209},{"$f":"H140*'Daily efficiency'!BF141","v":30.678391092990445},{"$f":"I140*'Daily efficiency'!BG141","v":276.31045673595469},{"$f":"J140*'Daily efficiency'!BH141","v":73.209796926454416},{"$f":"K140*'Daily efficiency'!BI141","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A140,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A140,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A140,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A140,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A140,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A140,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},58.07631056531747,229.43556268020097,6.8366673573650178,75.28865802045415,7.3065765494183239,0,{"$f":"(V140+AB140)-(VLOOKUP($A140,Assumptions!$A$43:$M$98,11,FALSE)*F140)","v":40.586950379111805},{"$f":"(W140+AC140)-(VLOOKUP($A140,Assumptions!$A$43:$R$98,16,FALSE)*G140)","v":142.66336979853071},{"$f":"(X140+AD140)-VLOOKUP($A140,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A140,Assumptions!$A$44:$M$98,11,FALSE)*$H140)","v":-8.5588318223959696},{"$f":"(Y140+AE140)-VLOOKUP($A140,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A140,Assumptions!$A$43:$R$98,16,FALSE)*I140)","v":52.437974099338838},{"$f":"(Z140+AF140)-(VLOOKUP($A140,Assumptions!$A$43:$M$98,11,FALSE)*J140)","v":5.1204065261426157},0,null,20.304619327496351,13.447150183410271,-1.7221644650309518,44.484241653694937,12.426983075560941,0]
[{"$f":"'Gas Use Per Customer'!B140","v":2033},{"$f":"'Gas Use Per Customer'!C140","v":7},{"$f":"'Daily efficiency'!CQ142","v":62},{"$f":"'Gas Use Per Customer'!J140","v":108.38984097676415},{"$f":"'Gas Use Per Customer'!L140","v":20.847715035206406},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.678172028165125},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.550856879087732},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0847715035206407},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.838984097676416},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0847715035206407},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F141*'Daily efficiency'!BD142","v":233.05821004895955},{"$f":"G141*'Daily efficiency'!BE142","v":1671.8008170429314},{"$f":"H141*'Daily efficiency'!BF142","v":25.597023069893439},{"$f":"I141*'Daily efficiency'!BG142","v":254.06578724953533},{"$f":"J141*'Daily efficiency'!BH142","v":61.083805053154734},{"$f":"K141*'Daily efficiency'!BI142","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A141,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A141,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A141,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A141,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A141,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A141,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},53.45888042476993,214.8019044480576,6.3295302528348358,73.064761572271777,6.0963630045167516,0,{"$f":"(V141+AB141)-(VLOOKUP($A141,Assumptions!$A$43:$M$98,11,FALSE)*F141)","v":38.866343456093325},{"$f":"(W141+AC141)-(VLOOKUP($A141,Assumptions!$A$43:$R$98,16,FALSE)*G141)","v":135.01539996220919},{"$f":"(X141+AD141)-VLOOKUP($A141,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A141,Assumptions!$A$44:$M$98,11,FALSE)*$H141)","v":-8.703866024735019},{"$f":"(Y141+AE141)-VLOOKUP($A141,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A141,Assumptions!$A$43:$R$98,16,FALSE)*I141)","v":50.990265250692225},{"$f":"(Z141+AF141)-(VLOOKUP($A141,Assumptions!$A$43:$M$98,11,FALSE)*J141)","v":4.272295883432176},0,null,23.303719010967214,13.840513992568818,-2.3743357719001832,47.043398893465628,10.368658887948929,0]
[{"$f":"'Gas Use Per Customer'!B141","v":2033},{"$f":"'Gas Use Per Customer'!C141","v":8},{"$f":"'Daily efficiency'!CQ143","v":61},{"$f":"'Gas Use Per Customer'!J141","v":169.05389253191223},{"$f":"'Gas Use Per Customer'!L141","v":30.103806228373703},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.083044982698965},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":152.14850327872099},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0103806228373706},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.905389253191224},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0103806228373706},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F142*'Daily efficiency'!BD143","v":336.53276550439159},{"$f":"G142*'Daily efficiency'!BE143","v":2607.4808590200423},{"$f":"H142*'Daily efficiency'!BF143","v":36.961739990113713},{"$f":"I142*'Daily efficiency'!BG143","v":396.26232409480247},{"$f":"J142*'Daily efficiency'!BH143","v":88.204152249134907},{"$f":"K142*'Daily efficiency'!BI143","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A142,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A142,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A142,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A142,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A142,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A142,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},63.785978601420496,308.34591162058098,7.4637660740798681,87.280768397056704,8.8030621233969413,0,{"$f":"(V142+AB142)-(VLOOKUP($A142,Assumptions!$A$43:$M$98,11,FALSE)*F142)","v":42.714561204186722},{"$f":"(W142+AC142)-(VLOOKUP($A142,Assumptions!$A$43:$R$98,16,FALSE)*G142)","v":183.90418319569051},{"$f":"(X142+AD142)-VLOOKUP($A142,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A142,Assumptions!$A$44:$M$98,11,FALSE)*$H142)","v":-8.3794902570596328},{"$f":"(Y142+AE142)-VLOOKUP($A142,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A142,Assumptions!$A$43:$R$98,16,FALSE)*I142)","v":60.244580526694698},{"$f":"(Z142+AF142)-(VLOOKUP($A142,Assumptions!$A$43:$M$98,11,FALSE)*J142)","v":6.1691349487427196},0,null,17.736362339094772,12.087150332251133,-0.91572418297976466,35.636316694288688,14.972197072139661,0]
[{"$f":"'Gas Use Per Customer'!B142","v":2033},{"$f":"'Gas Use Per Customer'!C142","v":9},{"$f":"'Daily efficiency'!CQ144","v":56},{"$f":"'Gas Use Per Customer'!J142","v":115.84469359536631},{"$f":"'Gas Use Per Customer'!L142","v":20.668145273080121},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.534516218464098},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.26022423582968},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0668145273080123},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.584469359536632},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0668145273080123},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F143*'Daily efficiency'!BD144","v":231.05078586509123},{"$f":"G143*'Daily efficiency'!BE144","v":1786.7841825170578},{"$f":"H143*'Daily efficiency'!BF144","v":25.376545605766573},{"$f":"I143*'Daily efficiency'!BG144","v":271.53996178753874},{"$f":"J143*'Daily efficiency'!BH144","v":60.557665650124733},{"$f":"K143*'Daily efficiency'!BI144","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A143,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A143,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A143,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A143,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A143,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A143,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},53.258532942843139,226.29729206143972,6.307525882700018,74.811730872656739,6.0438525757859374,0,{"$f":"(V143+AB143)-(VLOOKUP($A143,Assumptions!$A$43:$M$98,11,FALSE)*F143)","v":38.791687369499741},{"$f":"(W143+AC143)-(VLOOKUP($A143,Assumptions!$A$43:$R$98,16,FALSE)*G143)","v":141.02321949231541},{"$f":"(X143+AD143)-VLOOKUP($A143,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A143,Assumptions!$A$44:$M$98,11,FALSE)*$H143)","v":-8.7101589704531843},{"$f":"(Y143+AE143)-VLOOKUP($A143,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A143,Assumptions!$A$43:$R$98,16,FALSE)*I143)","v":52.127504764046535},{"$f":"(Z143+AF143)-(VLOOKUP($A143,Assumptions!$A$43:$M$98,11,FALSE)*J143)","v":4.2354968791180134},0,null,23.461035603921118,13.526080585951004,-2.4026330877531663,44.997749267758941,10.279349454903951,0]
[{"$f":"'Gas Use Per Customer'!B143","v":2033},{"$f":"'Gas Use Per Customer'!C143","v":10},{"$f":"'Daily efficiency'!CQ145","v":49},{"$f":"'Gas Use Per Customer'!J143","v":223.0168871028572},{"$f":"'Gas Use Per Customer'!L143","v":45.991735537190081},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.793388429752063},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":200.71519839257149},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5991735537190079},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.30168871028572},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5991735537190079},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F144*'Daily efficiency'!BD145","v":547.31580419580382},{"$f":"G144*'Daily efficiency'!BE145","v":3518.1297598827568},{"$f":"H144*'Daily efficiency'!BF145","v":68.348713809650746},{"$f":"I144*'Daily efficiency'!BG145","v":522.7515833690976},{"$f":"J144*'Daily efficiency'!BH145","v":134.75578512396686},{"$f":"K144*'Daily efficiency'!BI145","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A144,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A144,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A144,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A144,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A144,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A144,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U144*L144),0)+(S144*F144/(F144+H144+J144))","v":84.822813453796527},{"$f":"IFERROR((T144*M144),0)+(R144*(G144/(G144+I144+K144)))","v":399.38744664568742},{"$f":"IFERROR((U144*N144),0)+(S144*H144/(F144+H144+J144))","v":10.596288448065135},{"$f":"IFERROR((T144*O144),0)+(R144*(G144/(G144+I144+K144)))","v":99.926450303234702},13.449066939420012,0,{"$f":"(V144+AB144)-(VLOOKUP($A144,Assumptions!$A$43:$M$98,11,FALSE)*F144)","v":52.630503651659062},{"$f":"(W144+AC144)-(VLOOKUP($A144,Assumptions!$A$43:$R$98,16,FALSE)*G144)","v":235.22318823454569},{"$f":"(X144+AD144)-VLOOKUP($A144,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A144,Assumptions!$A$44:$M$98,11,FALSE)*$H144)","v":-6.6370794336873269},{"$f":"(Y144+AE144)-VLOOKUP($A144,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A144,Assumptions!$A$43:$R$98,16,FALSE)*I144)","v":68.476647989955893},{"$f":"(Z144+AF144)-(VLOOKUP($A144,Assumptions!$A$43:$M$98,11,FALSE)*J144)","v":9.4250282141528281},0,null,14.304337245846241,11.719251462686014,3.9592090143778078,30.704691864151933,22.874095153572839,0]
[{"$f":"'Gas Use Per Customer'!B144","v":2033},{"$f":"'Gas Use Per Customer'!C144","v":11},{"$f":"'Daily efficiency'!CQ146","v":40},{"$f":"'Gas Use Per Customer'!J144","v":352.28492959376098},{"$f":"'Gas Use Per Customer'!L144","v":80.821730821730824},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.246519246519245},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.68547887812829},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.49303849303849},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.59945071563266},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0821730821730835},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F145*'Daily efficiency'!BD146","v":408.04729648184167},{"$f":"G145*'Daily efficiency'!BE146","v":1914.5400845993795},{"$f":"H145*'Daily efficiency'!BF146","v":816.3828218844609},{"$f":"I145*'Daily efficiency'!BG146","v":5756.2065784212045},{"$f":"J145*'Daily efficiency'!BH146","v":244.70126035126029},{"$f":"K145*'Daily efficiency'!BI146","v":0},52.960776416202584,37.748638509420992,9.9974353385654094E-2,9.9803262079232555E-2,{"$f":"IFERROR(VLOOKUP($A145,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A145,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A145,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A145,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A145,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A145,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},52.049042824325852,207.29313991359922,104.12685183517088,591.36126355676902,24.421984017955349,0,{"$f":"(V145+AB145)-(VLOOKUP($A145,Assumptions!$A$43:$M$98,11,FALSE)*F145)","v":30.834593910556805},{"$f":"(W145+AC145)-(VLOOKUP($A145,Assumptions!$A$43:$R$98,16,FALSE)*G145)","v":120.85335655987173},{"$f":"(X145+AD145)-VLOOKUP($A145,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A145,Assumptions!$A$44:$M$98,11,FALSE)*$H145)","v":48.488624851147506},{"$f":"(Y145+AE145)-VLOOKUP($A145,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A145,Assumptions!$A$43:$R$98,16,FALSE)*I145)","v":376.45910657491959},{"$f":"(Z145+AF145)-(VLOOKUP($A145,Assumptions!$A$43:$M$98,11,FALSE)*J145)","v":17.350501046698998},0,null,12.717121825634136,11.435190325364786,9.9990898401032098,15.266015616921841,41.772485064654347,0]
[{"$f":"'Gas Use Per Customer'!B145","v":2033},{"$f":"'Gas Use Per Customer'!C145","v":12},{"$f":"'Daily efficiency'!CQ147","v":33},{"$f":"'Gas Use Per Customer'!J145","v":500.94030859374135},{"$f":"'Gas Use Per Customer'!L145","v":110.20768291027555},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.041536582055112},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.18806171874827},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":82.655762182706667},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":400.75224687499309},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5103841455137781},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F146*'Daily efficiency'!BD147","v":426.0714897427805},{"$f":"G146*'Daily efficiency'!BE147","v":2029.9528950060012},{"$f":"H146*'Daily efficiency'!BF147","v":1748.5709505244999},{"$f":"I146*'Daily efficiency'!BG147","v":9090.612258145009},{"$f":"J146*'Daily efficiency'!BH147","v":203.11986977672876},{"$f":"K146*'Daily efficiency'!BI147","v":0},53.490384180364607,38.1261248945152,0.10297358398722371,0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A146,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A146,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A146,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A146,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A146,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A146,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},51.424249270849444,219.72960176008129,208.34307105539574,946.79100169545336,20.880186364731241,0,{"$f":"(V146+AB146)-(VLOOKUP($A146,Assumptions!$A$43:$M$98,11,FALSE)*F146)","v":32.139046019743333},{"$f":"(W146+AC146)-(VLOOKUP($A146,Assumptions!$A$43:$R$98,16,FALSE)*G146)","v":137.78613666413307},{"$f":"(X146+AD146)-VLOOKUP($A146,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A146,Assumptions!$A$44:$M$98,11,FALSE)*$H146)","v":122.81422970726257},{"$f":"(Y146+AE146)-VLOOKUP($A146,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A146,Assumptions!$A$43:$R$98,16,FALSE)*I146)","v":605.80781215517516},{"$f":"(Z146+AF146)-(VLOOKUP($A146,Assumptions!$A$43:$M$98,11,FALSE)*J146)","v":16.058885551954713},0,null,14.581127726779721,13.752750008372409,14.858520018941633,15.116766453068577,36.939071916685954,0]
[{"$f":"'Gas Use Per Customer'!B146","v":2034},{"$f":"'Gas Use Per Customer'!C146","v":1},{"$f":"'Daily efficiency'!CQ148","v":33},{"$f":"'Gas Use Per Customer'!J146","v":532.32727231424758},{"$f":"'Gas Use Per Customer'!L146","v":111.5649939131611},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.312998782632221},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.46545446284952},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.673745434870824},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":425.86181785139809},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5782496956580552},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F147*'Daily efficiency'!BD148","v":444.90380897338815},{"$f":"G147*'Daily efficiency'!BE148","v":2220.1240599071298},{"$f":"H147*'Daily efficiency'!BF148","v":1785.0371147985945},{"$f":"I147*'Daily efficiency'!BG148","v":9579.6929051772258},{"$f":"J147*'Daily efficiency'!BH148","v":216.16617288367806},{"$f":"K147*'Daily efficiency'!BI148","v":0},53.490384180364607,38.1261248945152,0.10297358398722371,0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A147,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A147,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A147,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A147,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A147,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A147,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},53.360161969333511,239.31220818097583,212.09169646996972,997.1533887791511,22.221311881123647,0,{"$f":"(V147+AB147)-(VLOOKUP($A147,Assumptions!$A$43:$M$98,11,FALSE)*F147)","v":33.407943538726897},{"$f":"(W147+AC147)-(VLOOKUP($A147,Assumptions!$A$43:$R$98,16,FALSE)*G147)","v":150.31877562742719},{"$f":"(X147+AD147)-VLOOKUP($A147,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A147,Assumptions!$A$44:$M$98,11,FALSE)*$H147)","v":123.77094295726697},{"$f":"(Y147+AE147)-VLOOKUP($A147,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A147,Assumptions!$A$43:$R$98,16,FALSE)*I147)","v":627.67972416702855},{"$f":"(Z147+AF147)-(VLOOKUP($A147,Assumptions!$A$43:$M$98,11,FALSE)*J147)","v":17.233257273471992},0,null,14.972413105104749,14.119018829706873,14.792088284563121,14.73904674839982,39.454569154595639,0]
[{"$f":"'Gas Use Per Customer'!B147","v":2034},{"$f":"'Gas Use Per Customer'!C147","v":2},{"$f":"'Daily efficiency'!CQ149","v":33},{"$f":"'Gas Use Per Customer'!J147","v":469.37162084282852},{"$f":"'Gas Use Per Customer'!L147","v":98.241579872852697},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.64831597457054},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.874324168565707},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.681184904639522},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":375.49729667426283},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.912078993642635},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F148*'Daily efficiency'!BD149","v":314.6050381685327},{"$f":"G148*'Daily efficiency'!BE149","v":1674.8629007238881},{"$f":"H148*'Daily efficiency'!BF149","v":1312.5712165741204},{"$f":"I148*'Daily efficiency'!BG149","v":8801.6566340447225},{"$f":"J148*'Daily efficiency'!BH149","v":143.92391451372913},{"$f":"K148*'Daily efficiency'!BI149","v":0},53.490384180364607,38.1261248945152,0.10297358398722371,0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A148,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A148,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A148,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A148,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A148,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A148,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},39.965792326957505,183.16471241084935,163.52344947005258,917.0362054685819,14.794998444473254,0,{"$f":"(V148+AB148)-(VLOOKUP($A148,Assumptions!$A$43:$M$98,11,FALSE)*F148)","v":22.396325491179635},{"$f":"(W148+AC148)-(VLOOKUP($A148,Assumptions!$A$43:$R$98,16,FALSE)*G148)","v":104.69608257636757},{"$f":"(X148+AD148)-VLOOKUP($A148,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A148,Assumptions!$A$44:$M$98,11,FALSE)*$H148)","v":84.138014437957636},{"$f":"(Y148+AE148)-VLOOKUP($A148,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A148,Assumptions!$A$43:$R$98,16,FALSE)*I148)","v":589.66175173272677},{"$f":"(Z148+AF148)-(VLOOKUP($A148,Assumptions!$A$43:$M$98,11,FALSE)*J148)","v":10.402631735528786},0,null,11.398597986802356,11.152792150958097,11.419199426129163,15.703488599126926,25.19763018000204,0]
[{"$f":"'Gas Use Per Customer'!B148","v":2034},{"$f":"'Gas Use Per Customer'!C148","v":3},{"$f":"'Daily efficiency'!CQ150","v":40},{"$f":"'Gas Use Per Customer'!J148","v":384.02249721764264},{"$f":"'Gas Use Per Customer'!L148","v":80.09209100758396},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.027627302275189},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.20674916529279},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.055254604550377},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":268.81574805234982},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0092091007583956},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F149*'Daily efficiency'!BD150","v":391.65479770229751},{"$f":"G149*'Daily efficiency'!BE150","v":2053.7886820728049},{"$f":"H149*'Daily efficiency'!BF150","v":832.0732622000271},{"$f":"I149*'Daily efficiency'!BG150","v":6301.0411343470832},{"$f":"J149*'Daily efficiency'!BH150","v":234.66982665222085},{"$f":"K149*'Daily efficiency'!BI150","v":0},53.490384180364607,38.1261248945152,0.10297358398722371,0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A149,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A149,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A149,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A149,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A149,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A149,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},51.698916680615902,227.53309659954289,108.41060956887455,664.88790370875017,24.12343863780346,0,{"$f":"(V149+AB149)-(VLOOKUP($A149,Assumptions!$A$43:$M$98,11,FALSE)*F149)","v":30.213482428839935},{"$f":"(W149+AC149)-(VLOOKUP($A149,Assumptions!$A$43:$R$98,16,FALSE)*G149)","v":131.23290126122609},{"$f":"(X149+AD149)-VLOOKUP($A149,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A149,Assumptions!$A$44:$M$98,11,FALSE)*$H149)","v":51.939806667394656},{"$f":"(Y149+AE149)-VLOOKUP($A149,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A149,Assumptions!$A$43:$R$98,16,FALSE)*I149)","v":426.68751352141635},{"$f":"(Z149+AF149)-(VLOOKUP($A149,Assumptions!$A$43:$M$98,11,FALSE)*J149)","v":16.961627220544806},0,null,12.574476059889195,11.391077537735207,10.808351156353346,15.872861490180338,41.085065858348266,0]
[{"$f":"'Gas Use Per Customer'!B149","v":2034},{"$f":"'Gas Use Per Customer'!C149","v":4},{"$f":"'Daily efficiency'!CQ151","v":47},{"$f":"'Gas Use Per Customer'!J149","v":254.13557706297391},{"$f":"'Gas Use Per Customer'!L149","v":54.566426923598861},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.369928077079656},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.240673118892175},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.739856154159312},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":177.89490394408173},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4566426923598863},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F150*'Daily efficiency'!BD151","v":257.86460187119138},{"$f":"G150*'Daily efficiency'!BE151","v":1350.9995827985404},{"$f":"H150*'Daily efficiency'!BF151","v":528.44024665749055},{"$f":"I150*'Daily efficiency'!BG151","v":4169.8565484492774},{"$f":"J150*'Daily efficiency'!BH151","v":159.87963088614458},{"$f":"K150*'Daily efficiency'!BI151","v":0},53.490384180364607,38.1261248945152,0.10297358398722371,0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A150,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A150,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A150,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A150,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A150,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A150,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},37.945637763107257,155.16438426011905,77.197937179992095,445.43218876052583,16.435203963534676,0,{"$f":"(V150+AB150)-(VLOOKUP($A150,Assumptions!$A$43:$M$98,11,FALSE)*F150)","v":23.307695823118358},{"$f":"(W150+AC150)-(VLOOKUP($A150,Assumptions!$A$43:$R$98,16,FALSE)*G150)","v":91.435550947235981},{"$f":"(X150+AD150)-VLOOKUP($A150,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A150,Assumptions!$A$44:$M$98,11,FALSE)*$H150)","v":34.422118902086339},{"$f":"(Y150+AE150)-VLOOKUP($A150,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A150,Assumptions!$A$43:$R$98,16,FALSE)*I150)","v":283.23164329920405},{"$f":"(Z150+AF150)-(VLOOKUP($A150,Assumptions!$A$43:$M$98,11,FALSE)*J150)","v":11.555889983538375},0,null,14.238117426888767,11.993014647791529,10.513827165277057,15.92129043720292,27.99109394707305,0]
[{"$f":"'Gas Use Per Customer'!B150","v":2034},{"$f":"'Gas Use Per Customer'!C150","v":5},{"$f":"'Daily efficiency'!CQ152","v":54},{"$f":"'Gas Use Per Customer'!J150","v":153.9716070318531},{"$f":"'Gas Use Per Customer'!L150","v":38.871515975526854},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.097212780421486},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.57444632866779},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8871515975526858},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.39716070318531},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8871515975526858},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F151*'Daily efficiency'!BD152","v":434.54766720702793},{"$f":"G151*'Daily efficiency'!BE152","v":2374.8522566099796},{"$f":"H151*'Daily efficiency'!BF152","v":47.72681751966595},{"$f":"I151*'Daily efficiency'!BG152","v":360.90944688266387},{"$f":"J151*'Daily efficiency'!BH152","v":113.89354180829363},{"$f":"K151*'Daily efficiency'!BI152","v":0},53.490384180364607,38.1261248945152,0.10297358398722371,0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A151,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A151,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A151,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A151,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A151,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A151,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},75.171252873279769,292.68839406560363,8.7188033288881357,85.305485002682587,11.707955412291914,0,{"$f":"(V151+AB151)-(VLOOKUP($A151,Assumptions!$A$43:$M$98,11,FALSE)*F151)","v":47.364215906963622},{"$f":"(W151+AC151)-(VLOOKUP($A151,Assumptions!$A$43:$R$98,16,FALSE)*G151)","v":176.85536911666213},{"$f":"(X151+AD151)-VLOOKUP($A151,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A151,Assumptions!$A$44:$M$98,11,FALSE)*$H151)","v":-8.2570106898293396},{"$f":"(Y151+AE151)-VLOOKUP($A151,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A151,Assumptions!$A$43:$R$98,16,FALSE)*I151)","v":58.935214499316686},{"$f":"(Z151+AF151)-(VLOOKUP($A151,Assumptions!$A$43:$M$98,11,FALSE)*J151)","v":8.2320757915023961},0,null,15.231016439127202,12.762480659471697,0.46179263905879608,38.276676872720031,19.940031203794312,0]
[{"$f":"'Gas Use Per Customer'!B151","v":2034},{"$f":"'Gas Use Per Customer'!C151","v":6},{"$f":"'Daily efficiency'!CQ153","v":58},{"$f":"'Gas Use Per Customer'!J151","v":118.17072523955284},{"$f":"'Gas Use Per Customer'!L151","v":25.09894909239798},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.079159273918386},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.35365271559756},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5098949092397982},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.817072523955284},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5098949092397982},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F152*'Daily efficiency'!BD153","v":280.58308259230859},{"$f":"G152*'Daily efficiency'!BE153","v":1822.6608068222117},{"$f":"H152*'Daily efficiency'!BF153","v":30.816728733256657},{"$f":"I152*'Daily efficiency'!BG153","v":276.99217996151197},{"$f":"J152*'Daily efficiency'!BH153","v":73.539920840726055},{"$f":"K152*'Daily efficiency'!BI153","v":0},53.490384180364607,38.1261248945152,0.10297358398722371,0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A152,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A152,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A152,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A152,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A152,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A152,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},59.344100050380064,235.82726143385611,6.9804908452670453,76.664223269399088,7.5597097127415882,0,{"$f":"(V152+AB152)-(VLOOKUP($A152,Assumptions!$A$43:$M$98,11,FALSE)*F152)","v":41.389374392975654},{"$f":"(W152+AC152)-(VLOOKUP($A152,Assumptions!$A$43:$R$98,16,FALSE)*G152)","v":146.92728286783455},{"$f":"(X152+AD152)-VLOOKUP($A152,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A152,Assumptions!$A$44:$M$98,11,FALSE)*$H152)","v":-8.7637842598364628},{"$f":"(Y152+AE152)-VLOOKUP($A152,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A152,Assumptions!$A$43:$R$98,16,FALSE)*I152)","v":53.286513475246508},{"$f":"(Z152+AF152)-(VLOOKUP($A152,Assumptions!$A$43:$M$98,11,FALSE)*J152)","v":5.315369005566037},0,null,20.61310128992201,13.814972886802087,-1.7832934145694175,45.092820888782207,12.875078718307625,0]
[{"$f":"'Gas Use Per Customer'!B152","v":2034},{"$f":"'Gas Use Per Customer'!C152","v":7},{"$f":"'Daily efficiency'!CQ154","v":61},{"$f":"'Gas Use Per Customer'!J152","v":108.4197218710493},{"$f":"'Gas Use Per Customer'!L152","v":20.8871189233727},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.709695138698162},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.577749683944376},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0887118923372703},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.841972187104931},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0887118923372703},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F153*'Daily efficiency'!BD154","v":233.49870914583892},{"$f":"G153*'Daily efficiency'!BE154","v":1672.2616988288048},{"$f":"H153*'Daily efficiency'!BF154","v":25.645403539059142},{"$f":"I153*'Daily efficiency'!BG154","v":254.1358280657397},{"$f":"J153*'Daily efficiency'!BH154","v":61.199258445481981},{"$f":"K153*'Daily efficiency'!BI154","v":0},53.490384180364607,38.1261248945152,0.10297358398722371,0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A153,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A153,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A153,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A153,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A153,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A153,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},54.503950765578168,220.34012625529348,6.4488922679040108,74.31062279781824,6.2911221985797985,0,{"$f":"(V153+AB153)-(VLOOKUP($A153,Assumptions!$A$43:$M$98,11,FALSE)*F153)","v":39.562190110096196},{"$f":"(W153+AC153)-(VLOOKUP($A153,Assumptions!$A$43:$R$98,16,FALSE)*G153)","v":138.77583923808726},{"$f":"(X153+AD153)-VLOOKUP($A153,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A153,Assumptions!$A$44:$M$98,11,FALSE)*$H153)","v":-8.9187622119591925},{"$f":"(Y153+AE153)-VLOOKUP($A153,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A153,Assumptions!$A$43:$R$98,16,FALSE)*I153)","v":51.747989842422925},{"$f":"(Z153+AF153)-(VLOOKUP($A153,Assumptions!$A$43:$M$98,11,FALSE)*J153)","v":4.4234021166445521},0,null,23.676189051752175,14.222078259396639,-2.4698699440551817,47.729314325275809,10.714524315224351,0]
[{"$f":"'Gas Use Per Customer'!B153","v":2034},{"$f":"'Gas Use Per Customer'!C153","v":8},{"$f":"'Daily efficiency'!CQ155","v":61},{"$f":"'Gas Use Per Customer'!J153","v":173.2681529493517},{"$f":"'Gas Use Per Customer'!L153","v":30.777701307639365},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.622161046111493},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":155.94133765441654},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0777701307639367},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.326815294935169},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0777701307639367},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F154*'Daily efficiency'!BD155","v":344.06629043358544},{"$f":"G154*'Daily efficiency'!BE155","v":2672.4814526699342},{"$f":"H154*'Daily efficiency'!BF155","v":37.789154786484467},{"$f":"I154*'Daily efficiency'!BG155","v":406.14055051328057},{"$f":"J154*'Daily efficiency'!BH155","v":90.178664831383287},{"$f":"K154*'Daily efficiency'!BI155","v":0},{"$f":"R143*1.01","v":53.490384180364607},38.1261248945152,{"$f":"T143*1.03","v":0.10297358398722371},0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A154,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A154,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A154,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A154,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A154,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A154,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},65.870006217087806,323.33633908313328,7.6972378359269609,89.963093851224727,9.2701286677254728,0,{"$f":"(V154+AB154)-(VLOOKUP($A154,Assumptions!$A$43:$M$98,11,FALSE)*F154)","v":43.852941625663291},{"$f":"(W154+AC154)-(VLOOKUP($A154,Assumptions!$A$43:$R$98,16,FALSE)*G154)","v":192.98649945791445},{"$f":"(X154+AD154)-VLOOKUP($A154,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A154,Assumptions!$A$44:$M$98,11,FALSE)*$H154)","v":-8.5548296359290603},{"$f":"(Y154+AE154)-VLOOKUP($A154,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A154,Assumptions!$A$43:$R$98,16,FALSE)*I154)","v":61.979843939383564},{"$f":"(Z154+AF154)-(VLOOKUP($A154,Assumptions!$A$43:$M$98,11,FALSE)*J154)","v":6.5179955937974086},0,null,17.810354478446101,12.375583175103586,-0.85759180000209945,35.771053643944015,15.788124261522881,0]
[{"$f":"'Gas Use Per Customer'!B154","v":2034},{"$f":"'Gas Use Per Customer'!C154","v":9},{"$f":"'Daily efficiency'!CQ156","v":56},{"$f":"'Gas Use Per Customer'!J154","v":116.04456476143113},{"$f":"'Gas Use Per Customer'!L154","v":20.681097476906107},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.544877981524888},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.44010828528802},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.068109747690611},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.604456476143113},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.068109747690611},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F155*'Daily efficiency'!BD156","v":231.19557954798532},{"$f":"G155*'Daily efficiency'!BE156","v":1789.8669878401333},{"$f":"H155*'Daily efficiency'!BF156","v":25.392448444978442},{"$f":"I155*'Daily efficiency'!BG156","v":272.0084598007947},{"$f":"J155*'Daily efficiency'!BH156","v":60.595615607334871},{"$f":"K155*'Daily efficiency'!BI156","v":0},53.490384180364607,38.1261248945152,0.10297358398722371,0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A155,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A155,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A155,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A155,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A155,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A155,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},54.267195123315432,232.45036436064325,6.4228891520487323,76.151031742860653,6.2290693084706152,0,{"$f":"(V155+AB155)-(VLOOKUP($A155,Assumptions!$A$43:$M$98,11,FALSE)*F155)","v":39.472813489051909},{"$f":"(W155+AC155)-(VLOOKUP($A155,Assumptions!$A$43:$R$98,16,FALSE)*G155)","v":145.14989887664581},{"$f":"(X155+AD155)-VLOOKUP($A155,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A155,Assumptions!$A$44:$M$98,11,FALSE)*$H155)","v":-8.9263429501621658},{"$f":"(Y155+AE155)-VLOOKUP($A155,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A155,Assumptions!$A$43:$R$98,16,FALSE)*I155)","v":52.951045624488529},{"$f":"(Z155+AF155)-(VLOOKUP($A155,Assumptions!$A$43:$M$98,11,FALSE)*J155)","v":4.3797716041876749},0,null,23.858026353007787,13.897907734847914,-2.5034537981134335,45.629923067355477,10.608840912658291,0]
[{"$f":"'Gas Use Per Customer'!B155","v":2034},{"$f":"'Gas Use Per Customer'!C155","v":10},{"$f":"'Daily efficiency'!CQ157","v":49},{"$f":"'Gas Use Per Customer'!J155","v":221.63326825616798},{"$f":"'Gas Use Per Customer'!L155","v":45.677490067132489},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.541992053705989},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":199.46994143055119},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5677490067132487},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.163326825616799},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5677490067132487},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F156*'Daily efficiency'!BD157","v":543.57618641120462},{"$f":"G156*'Daily efficiency'!BE157","v":3491.9785029681711},{"$f":"H156*'Daily efficiency'!BF157","v":67.230010305895917},{"$f":"I156*'Daily efficiency'!BG157","v":519.50838079245807},{"$f":"J156*'Daily efficiency'!BH157","v":133.83504589669812},{"$f":"K156*'Daily efficiency'!BI157","v":0},53.490384180364607,38.1261248945152,0.10297358398722371,0.10279735994160953,{"$f":"IFERROR(VLOOKUP($A156,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A156,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A156,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A156,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A156,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A156,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},86.379096805812196,407.72288741930089,10.72368005774482,101.63698564392692,13.757889385844708,0,{"$f":"(V156+AB156)-(VLOOKUP($A156,Assumptions!$A$43:$M$98,11,FALSE)*F156)","v":53.703354094234662},{"$f":"(W156+AC156)-(VLOOKUP($A156,Assumptions!$A$43:$R$98,16,FALSE)*G156)","v":240.98791344373456},{"$f":"(X156+AD156)-VLOOKUP($A156,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A156,Assumptions!$A$44:$M$98,11,FALSE)*$H156)","v":-6.8607221791303283},{"$f":"(Y156+AE156)-VLOOKUP($A156,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A156,Assumptions!$A$43:$R$98,16,FALSE)*I156)","v":69.610943026491583},{"$f":"(Z156+AF156)-(VLOOKUP($A156,Assumptions!$A$43:$M$98,11,FALSE)*J156)","v":9.6734215468975151},0,null,14.696340039510302,12.081414959839378,3.862957878614492,31.408165197489176,23.431310932742221,0]
[{"$f":"'Gas Use Per Customer'!B156","v":2034},{"$f":"'Gas Use Per Customer'!C156","v":11},{"$f":"'Daily efficiency'!CQ158","v":40},{"$f":"'Gas Use Per Customer'!J156","v":351.95249257747048},{"$f":"'Gas Use Per Customer'!L156","v":80.73319755600815},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.219959266802444},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.58574777324114},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.439918533604889},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.36674480422931},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0733197556008154},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F157*'Daily efficiency'!BD158","v":407.60031570873093},{"$f":"G157*'Daily efficiency'!BE158","v":1912.7334106833912},{"$f":"H157*'Daily efficiency'!BF158","v":815.48854460820769},{"$f":"I157*'Daily efficiency'!BG158","v":5750.77467946859},{"$f":"J157*'Daily efficiency'!BH158","v":244.43321113374057},{"$f":"K157*'Daily efficiency'!BI158","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A157,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A157,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A157,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A157,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A157,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A157,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},54.709459300248923,219.07743135213076,109.44940321787591,626.1508022379445,25.880901450196525,0,{"$f":"(V157+AB157)-(VLOOKUP($A157,Assumptions!$A$43:$M$98,11,FALSE)*F157)","v":33.05204236677163},{"$f":"(W157+AC157)-(VLOOKUP($A157,Assumptions!$A$43:$R$98,16,FALSE)*G157)","v":130.81933702020109},{"$f":"(X157+AD157)-VLOOKUP($A157,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A157,Assumptions!$A$44:$M$98,11,FALSE)*$H157)","v":52.634634952993366},{"$f":"(Y157+AE157)-VLOOKUP($A157,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A157,Assumptions!$A$43:$R$98,16,FALSE)*I157)","v":406.71531439884734},{"$f":"(Z157+AF157)-(VLOOKUP($A157,Assumptions!$A$43:$M$98,11,FALSE)*J157)","v":18.661762472370761},0,null,13.646613523448428,12.389866982914427,10.865962732055054,16.508531405975102,44.542663922567286,0]
[{"$f":"'Gas Use Per Customer'!B157","v":2034},{"$f":"'Gas Use Per Customer'!C157","v":12},{"$f":"'Daily efficiency'!CQ159","v":33},{"$f":"'Gas Use Per Customer'!J157","v":496.25077821372798},{"$f":"'Gas Use Per Customer'!L157","v":109.14000270014851},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.828000540029706},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.250155642745597},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":81.855002025111389},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":397.00062257098239},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4570001350074264},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F158*'Daily efficiency'!BD159","v":402.00940423151837},{"$f":"G158*'Daily efficiency'!BE159","v":1922.8787968340732},{"$f":"H158*'Daily efficiency'!BF159","v":1709.7214828298115},{"$f":"I158*'Daily efficiency'!BG159","v":9118.0797827198021},{"$f":"J158*'Daily efficiency'!BH159","v":185.67883040018813},{"$f":"K158*'Daily efficiency'!BI159","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A158,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A158,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A158,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A158,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A158,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A158,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},50.266747818192457,214.7509505259701,209.90803991806456,977.89405254178075,19.659912369050765,0,{"$f":"(V158+AB158)-(VLOOKUP($A158,Assumptions!$A$43:$M$98,11,FALSE)*F158)","v":30.748213401515773},{"$f":"(W158+AC158)-(VLOOKUP($A158,Assumptions!$A$43:$R$98,16,FALSE)*G158)","v":131.78871571764574},{"$f":"(X158+AD158)-VLOOKUP($A158,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A158,Assumptions!$A$44:$M$98,11,FALSE)*$H158)","v":123.21360145759907},{"$f":"(Y158+AE158)-VLOOKUP($A158,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A158,Assumptions!$A$43:$R$98,16,FALSE)*I158)","v":632.54517891055536},{"$f":"(Z158+AF158)-(VLOOKUP($A158,Assumptions!$A$43:$M$98,11,FALSE)*J158)","v":14.780278764881594},0,null,14.086591827376751,13.278439198828446,15.052666105829394,15.933102946141059,34.440191133932359,0]
[{"$f":"'Gas Use Per Customer'!B158","v":2035},{"$f":"'Gas Use Per Customer'!C158","v":1},{"$f":"'Daily efficiency'!CQ160","v":33},{"$f":"'Gas Use Per Customer'!J158","v":531.91670354555765},{"$f":"'Gas Use Per Customer'!L158","v":111.48930445311449},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.2978608906229},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.38334070911154},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.616978339835867},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":425.53336283644614},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.574465222655725},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F159*'Daily efficiency'!BD160","v":458.74325527380807},{"$f":"G159*'Daily efficiency'!BE160","v":2281.9505396917002},{"$f":"H159*'Daily efficiency'!BF160","v":1819.362511509491},{"$f":"I159*'Daily efficiency'!BG160","v":9491.8648301337398},{"$f":"J159*'Daily efficiency'!BH160","v":226.55705593625635},{"$f":"K159*'Daily efficiency'!BI160","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A159,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A159,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A159,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A159,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A159,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A159,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},56.273800627854406,252.83510192467642,221.5169724563045,1017.5387380940198,23.988151243182429,0,{"$f":"(V159+AB159)-(VLOOKUP($A159,Assumptions!$A$43:$M$98,11,FALSE)*F159)","v":35.896467448351544},{"$f":"(W159+AC159)-(VLOOKUP($A159,Assumptions!$A$43:$R$98,16,FALSE)*G159)","v":161.95396197678312},{"$f":"(X159+AD159)-VLOOKUP($A159,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A159,Assumptions!$A$44:$M$98,11,FALSE)*$H159)","v":131.3050400784864},{"$f":"(Y159+AE159)-VLOOKUP($A159,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A159,Assumptions!$A$43:$R$98,16,FALSE)*I159)","v":640.21724534776422},{"$f":"(Z159+AF159)-(VLOOKUP($A159,Assumptions!$A$43:$M$98,11,FALSE)*J159)","v":18.893817948306715},0,null,16.098614851188429,15.223620624926669,15.703155350201349,15.04505407238379,42.881969191489148,0]
[{"$f":"'Gas Use Per Customer'!B159","v":2035},{"$f":"'Gas Use Per Customer'!C159","v":2},{"$f":"'Daily efficiency'!CQ161","v":33},{"$f":"'Gas Use Per Customer'!J159","v":468.03620358915651},{"$f":"'Gas Use Per Customer'!L159","v":97.954790096878369},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.590958019375677},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.607240717831303},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.466092572658781},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":374.42896287132521},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8977395048439192},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F160*'Daily efficiency'!BD161","v":313.68663367490058},{"$f":"G160*'Daily efficiency'!BE161","v":1670.0977195415542},{"$f":"H160*'Daily efficiency'!BF161","v":1308.7395191844935},{"$f":"I160*'Daily efficiency'!BG161","v":8776.6148897038656},{"$f":"J160*'Daily efficiency'!BH161","v":143.50376749192677},{"$f":"K160*'Daily efficiency'!BI161","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A160,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A160,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A160,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A160,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A160,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A160,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},40.915019753165154,187.94028382821915,167.45155605371517,941.67733278692594,15.194362693039981,0,{"$f":"(V160+AB160)-(VLOOKUP($A160,Assumptions!$A$43:$M$98,11,FALSE)*F160)","v":23.011442328195425},{"$f":"(W160+AC160)-(VLOOKUP($A160,Assumptions!$A$43:$R$98,16,FALSE)*G160)","v":107.9735081365742},{"$f":"(X160+AD160)-VLOOKUP($A160,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A160,Assumptions!$A$44:$M$98,11,FALSE)*$H160)","v":86.516207755396309},{"$f":"(Y160+AE160)-VLOOKUP($A160,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A160,Assumptions!$A$43:$R$98,16,FALSE)*I160)","v":608.01329706566378},{"$f":"(Z160+AF160)-(VLOOKUP($A160,Assumptions!$A$43:$M$98,11,FALSE)*J160)","v":10.71846833679755},0,null,11.745950507084366,11.53473890572722,11.776345348683247,16.238415223092964,25.91283102983753,0]
[{"$f":"'Gas Use Per Customer'!B160","v":2035},{"$f":"'Gas Use Per Customer'!C160","v":3},{"$f":"'Daily efficiency'!CQ162","v":40},{"$f":"'Gas Use Per Customer'!J160","v":384.75499237581818},{"$f":"'Gas Use Per Customer'!L160","v":80.26670258620689},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.080010775862068},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.42649771274544},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.160021551724135},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.32849466307272},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0266702586206886},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F161*'Daily efficiency'!BD162","v":392.50865807279985},{"$f":"G161*'Daily efficiency'!BE162","v":2057.7061355460619},{"$f":"H161*'Daily efficiency'!BF162","v":833.88729432248624},{"$f":"I161*'Daily efficiency'!BG162","v":6313.0599149024274},{"$f":"J161*'Daily efficiency'!BH162","v":235.18143857758605},{"$f":"K161*'Daily efficiency'!BI162","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A161,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A161,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A161,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A161,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A161,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A161,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},53.11153526126909,234.45364324341875,111.39748640163583,685.78834393113834,24.901311922837017,0,{"$f":"(V161+AB161)-(VLOOKUP($A161,Assumptions!$A$43:$M$98,11,FALSE)*F161)","v":31.105549801376263},{"$f":"(W161+AC161)-(VLOOKUP($A161,Assumptions!$A$43:$R$98,16,FALSE)*G161)","v":135.84711686058307},{"$f":"(X161+AD161)-VLOOKUP($A161,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A161,Assumptions!$A$44:$M$98,11,FALSE)*$H161)","v":53.588582527167802},{"$f":"(Y161+AE161)-VLOOKUP($A161,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A161,Assumptions!$A$43:$R$98,16,FALSE)*I161)","v":441.90951608317266},{"$f":"(Z161+AF161)-(VLOOKUP($A161,Assumptions!$A$43:$M$98,11,FALSE)*J161)","v":17.565983436206075},0,null,12.917581346166436,11.769144828309452,11.127192389150689,16.407826310246048,42.467295359043092,0]
[{"$f":"'Gas Use Per Customer'!B161","v":2035},{"$f":"'Gas Use Per Customer'!C161","v":4},{"$f":"'Daily efficiency'!CQ163","v":47},{"$f":"'Gas Use Per Customer'!J161","v":253.83270894885766},{"$f":"'Gas Use Per Customer'!L161","v":54.487785126197871},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.34633553785936},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.149812684657292},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.692671075718721},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":177.68289626420034},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4487785126197874},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F162*'Daily efficiency'!BD163","v":258.87733504988717},{"$f":"G162*'Daily efficiency'!BE163","v":1351.0954467946133},{"$f":"H162*'Daily efficiency'!BF163","v":532.5441519001987},{"$f":"I162*'Daily efficiency'!BG163","v":4164.8870884328571},{"$f":"J162*'Daily efficiency'!BH163","v":159.6492104197597},{"$f":"K162*'Daily efficiency'!BI163","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A162,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A162,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A162,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A162,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A162,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A162,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},38.962479632641447,159.50854108586896,79.490888539790632,457.94713731663626,16.903862868351212,0,{"$f":"(V162+AB162)-(VLOOKUP($A162,Assumptions!$A$43:$M$98,11,FALSE)*F162)","v":24.024063470085366},{"$f":"(W162+AC162)-(VLOOKUP($A162,Assumptions!$A$43:$R$98,16,FALSE)*G162)","v":94.45529367447736},{"$f":"(X162+AD162)-VLOOKUP($A162,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A162,Assumptions!$A$44:$M$98,11,FALSE)*$H162)","v":35.817123259996094},{"$f":"(Y162+AE162)-VLOOKUP($A162,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A162,Assumptions!$A$43:$R$98,16,FALSE)*I162)","v":292.35929373537351},{"$f":"(Z162+AF162)-(VLOOKUP($A162,Assumptions!$A$43:$M$98,11,FALSE)*J162)","v":11.92439081416585},0,null,14.696910762931424,12.403877349721737,10.955704162881309,16.453991908183355,28.828253682517062,0]
[{"$f":"'Gas Use Per Customer'!B162","v":2035},{"$f":"'Gas Use Per Customer'!C162","v":5},{"$f":"'Daily efficiency'!CQ164","v":54},{"$f":"'Gas Use Per Customer'!J162","v":154.4042535816827},{"$f":"'Gas Use Per Customer'!L162","v":39.01812280227211},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.21449824181769},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.96382822351444},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9018122802272113},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.44042535816827},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9018122802272113},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F163*'Daily efficiency'!BD164","v":436.18659620066131},{"$f":"G163*'Daily efficiency'!BE164","v":2381.5253806682667},{"$f":"H163*'Daily efficiency'!BF164","v":47.906822777799263},{"$f":"I163*'Daily efficiency'!BG164","v":361.92357039546442},{"$f":"J163*'Daily efficiency'!BH164","v":114.32309981065723},{"$f":"K163*'Daily efficiency'!BI164","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A163,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A163,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A163,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A163,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A163,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A163,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},76.989904362053508,301.21398913801858,8.9231743662368146,87.009383408216848,12.104676226102985,0,{"$f":"(V163+AB163)-(VLOOKUP($A163,Assumptions!$A$43:$M$98,11,FALSE)*F163)","v":48.463928986002244},{"$f":"(W163+AC163)-(VLOOKUP($A163,Assumptions!$A$43:$R$98,16,FALSE)*G163)","v":182.49999654956667},{"$f":"(X163+AD163)-VLOOKUP($A163,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A163,Assumptions!$A$44:$M$98,11,FALSE)*$H163)","v":-8.4395055104519656},{"$f":"(Y163+AE163)-VLOOKUP($A163,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A163,Assumptions!$A$43:$R$98,16,FALSE)*I163)","v":60.022006832595373},{"$f":"(Z163+AF163)-(VLOOKUP($A163,Assumptions!$A$43:$M$98,11,FALSE)*J163)","v":8.5389293040965768},0,null,15.526095793869176,13.132913714497494,0.48366885578484897,38.873285832661743,20.643605530199562,0]
[{"$f":"'Gas Use Per Customer'!B163","v":2035},{"$f":"'Gas Use Per Customer'!C163","v":6},{"$f":"'Daily efficiency'!CQ165","v":58},{"$f":"'Gas Use Per Customer'!J163","v":118.45898116843522},{"$f":"'Gas Use Per Customer'!L163","v":25.207004207954391},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.165603366363513},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.6130830515917},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5207004207954391},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.845898116843522},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5207004207954391},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F164*'Daily efficiency'!BD165","v":281.79103904104562},{"$f":"G164*'Daily efficiency'!BE165","v":1827.1068553917114},{"$f":"H164*'Daily efficiency'!BF165","v":30.949399833233151},{"$f":"I164*'Daily efficiency'!BG165","v":277.66785185881224},{"$f":"J164*'Daily efficiency'!BH165","v":73.85652232930633},{"$f":"K164*'Daily efficiency'!BI165","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A164,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A164,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A164,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A164,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A164,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A164,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},60.642305029449467,242.41081268408135,7.1277007068187039,78.072986699804886,7.8200231752188616,0,{"$f":"(V164+AB164)-(VLOOKUP($A164,Assumptions!$A$43:$M$98,11,FALSE)*F164)","v":42.213576795033859},{"$f":"(W164+AC164)-(VLOOKUP($A164,Assumptions!$A$43:$R$98,16,FALSE)*G164)","v":151.33340849180803},{"$f":"(X164+AD164)-VLOOKUP($A164,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A164,Assumptions!$A$44:$M$98,11,FALSE)*$H164)","v":-8.9728232771656184},{"$f":"(Y164+AE164)-VLOOKUP($A164,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A164,Assumptions!$A$43:$R$98,16,FALSE)*I164)","v":54.156342168203253},{"$f":"(Z164+AF164)-(VLOOKUP($A164,Assumptions!$A$43:$M$98,11,FALSE)*J164)","v":5.5164321459169106},0,null,20.933455859519011,14.194637671117293,-1.8451225703469145,45.717379665117235,13.336455321135773,0]
[{"$f":"'Gas Use Per Customer'!B164","v":2035},{"$f":"'Gas Use Per Customer'!C164","v":7},{"$f":"'Daily efficiency'!CQ166","v":61},{"$f":"'Gas Use Per Customer'!J164","v":108.44940709289331},{"$f":"'Gas Use Per Customer'!L164","v":20.923245015023216},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.738596012018572},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.604466383603977},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0923245015023215},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.844940709289332},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0923245015023215},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F165*'Daily efficiency'!BD166","v":233.90256550333012},{"$f":"G165*'Daily efficiency'!BE166","v":1672.7195625703298},{"$f":"H165*'Daily efficiency'!BF166","v":25.689759498445657},{"$f":"I165*'Daily efficiency'!BG166","v":254.20541022574207},{"$f":"J165*'Daily efficiency'!BH166","v":61.305107894017986},{"$f":"K165*'Daily efficiency'!BI166","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A165,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A165,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A165,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A165,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A165,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A165,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},55.571812118599361,226.03606543426164,6.5708032519403883,75.584494644635157,6.4910633397137927,0,{"$f":"(V165+AB165)-(VLOOKUP($A165,Assumptions!$A$43:$M$98,11,FALSE)*F165)","v":40.274921104383701},{"$f":"(W165+AC165)-(VLOOKUP($A165,Assumptions!$A$43:$R$98,16,FALSE)*G165)","v":142.6545405656031},{"$f":"(X165+AD165)-VLOOKUP($A165,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A165,Assumptions!$A$44:$M$98,11,FALSE)*$H165)","v":-9.1382410795189415},{"$f":"(Y165+AE165)-VLOOKUP($A165,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A165,Assumptions!$A$43:$R$98,16,FALSE)*I165)","v":52.522947815657382},{"$f":"(Z165+AF165)-(VLOOKUP($A165,Assumptions!$A$43:$M$98,11,FALSE)*J165)","v":4.5789519629368352},0,null,24.061110666310174,14.615575070606281,-2.5674378275785532,48.430829843696955,11.070015302650628,0]
[{"$f":"'Gas Use Per Customer'!B165","v":2035},{"$f":"'Gas Use Per Customer'!C165","v":8},{"$f":"'Daily efficiency'!CQ167","v":61},{"$f":"'Gas Use Per Customer'!J165","v":176.63981721303659},{"$f":"'Gas Use Per Customer'!L165","v":31.311610076670316},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.049288061336256},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.97583549173294},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.131161007667032},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.66398172130366},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.131161007667032},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F166*'Daily efficiency'!BD167","v":350.03489763248774},{"$f":"G166*'Daily efficiency'!BE167","v":2724.485875040396},{"$f":"H166*'Daily efficiency'!BF167","v":38.44469305794609},{"$f":"I166*'Daily efficiency'!BG167","v":414.04373154735799},{"$f":"J166*'Daily efficiency'!BH167","v":91.743017524643989},{"$f":"K166*'Daily efficiency'!BI167","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A166,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A166,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A166,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A166,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A166,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A166,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},67.868052179741113,337.58933654769265,7.9213119529720881,92.53739319377307,9.7138681944485263,0,{"$f":"(V166+AB166)-(VLOOKUP($A166,Assumptions!$A$43:$M$98,11,FALSE)*F166)","v":44.976273850015744},{"$f":"(W166+AC166)-(VLOOKUP($A166,Assumptions!$A$43:$R$98,16,FALSE)*G166)","v":201.7794902188115},{"$f":"(X166+AD166)-VLOOKUP($A166,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A166,Assumptions!$A$44:$M$98,11,FALSE)*$H166)","v":-8.7370932929259553},{"$f":"(Y166+AE166)-VLOOKUP($A166,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A166,Assumptions!$A$43:$R$98,16,FALSE)*I166)","v":63.650477313659451},{"$f":"(Z166+AF166)-(VLOOKUP($A166,Assumptions!$A$43:$M$98,11,FALSE)*J166)","v":6.8523959032328552},0,null,17.955110636232781,12.692462951660627,-0.81578133995386715,36.034048448370925,16.566264097681383,0]
[{"$f":"'Gas Use Per Customer'!B166","v":2035},{"$f":"'Gas Use Per Customer'!C166","v":9},{"$f":"'Daily efficiency'!CQ168","v":56},{"$f":"'Gas Use Per Customer'!J166","v":116.44455422925813},{"$f":"'Gas Use Per Customer'!L166","v":20.718497189085426},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.574797751268342},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.80009880633231},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0718497189085427},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.644455422925814},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0718497189085427},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F167*'Daily efficiency'!BD168","v":231.61367380733884},{"$f":"G167*'Daily efficiency'!BE168","v":1796.0364102979547},{"$f":"H167*'Daily efficiency'!BF168","v":25.438368167779945},{"$f":"I167*'Daily efficiency'!BG168","v":272.94603511338119},{"$f":"J167*'Daily efficiency'!BH168","v":60.705196764020272},{"$f":"K167*'Daily efficiency'!BI168","v":0},54.025288022168255,38.507386143460351,0.10606279150684042,0.10588128073985782,{"$f":"IFERROR(VLOOKUP($A167,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A167,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A167,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A167,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A167,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A167,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},55.329461334352985,239.1153945440775,6.5441856158826059,77.572177634800724,6.4275439809395394,0,{"$f":"(V167+AB167)-(VLOOKUP($A167,Assumptions!$A$43:$M$98,11,FALSE)*F167)","v":40.182260541540316},{"$f":"(W167+AC167)-(VLOOKUP($A167,Assumptions!$A$43:$R$98,16,FALSE)*G167)","v":149.58678618598719},{"$f":"(X167+AD167)-VLOOKUP($A167,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A167,Assumptions!$A$44:$M$98,11,FALSE)*$H167)","v":-9.1461474379013499},{"$f":"(Y167+AE167)-VLOOKUP($A167,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A167,Assumptions!$A$43:$R$98,16,FALSE)*I167)","v":53.827621529219421},{"$f":"(Z167+AF167)-(VLOOKUP($A167,Assumptions!$A$43:$M$98,11,FALSE)*J167)","v":4.5341438818379558},0,null,24.242986939895225,14.273534842979437,-2.6019618220187439,46.225967273010141,10.961687862777495,0]
[{"$f":"'Gas Use Per Customer'!B167","v":2035},{"$f":"'Gas Use Per Customer'!C167","v":10},{"$f":"'Daily efficiency'!CQ169","v":49},{"$f":"'Gas Use Per Customer'!J167","v":223.28307701604379},{"$f":"'Gas Use Per Customer'!L167","v":46.055320888404417},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.844256710723535},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":200.9547693144394},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6055320888404419},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.32830770160438},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6055320888404419},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F168*'Daily efficiency'!BD169","v":551.09217257738828},{"$f":"G168*'Daily efficiency'!BE169","v":3522.3289515562124},{"$f":"H168*'Daily efficiency'!BF169","v":68.44942707656358},{"$f":"I168*'Daily efficiency'!BG169","v":523.3755325256069},{"$f":"J168*'Daily efficiency'!BH169","v":134.94209020302486},{"$f":"K168*'Daily efficiency'!BI169","v":0},54.565540902389941,38.892460004894957,0.10924467525204563,0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A168,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A168,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A168,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A168,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A168,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A168,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},91.214823393266741,433.90466925578772,11.354184395408831,106.28497689777731,14.716476576501984,0,{"$f":"(V168+AB168)-(VLOOKUP($A168,Assumptions!$A$43:$M$98,11,FALSE)*F168)","v":57.543983915508477},{"$f":"(W168+AC168)-(VLOOKUP($A168,Assumptions!$A$43:$R$98,16,FALSE)*G168)","v":262.23306737218576},{"$f":"(X168+AD168)-VLOOKUP($A168,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A168,Assumptions!$A$44:$M$98,11,FALSE)*$H168)","v":-6.6516034939933242},{"$f":"(Y168+AE168)-VLOOKUP($A168,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A168,Assumptions!$A$43:$R$98,16,FALSE)*I168)","v":73.413421511583607},{"$f":"(Z168+AF168)-(VLOOKUP($A168,Assumptions!$A$43:$M$98,11,FALSE)*J168)","v":10.507621641782201},0,null,15.618169303103429,13.049357736907579,4.7025809014155069,32.879079996872562,25.224098218284183,0]
[{"$f":"'Gas Use Per Customer'!B168","v":2035},{"$f":"'Gas Use Per Customer'!C168","v":11},{"$f":"'Daily efficiency'!CQ170","v":40},{"$f":"'Gas Use Per Customer'!J168","v":349.71159357315406},{"$f":"'Gas Use Per Customer'!L168","v":80.175557056043218},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.052667116812966},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.91347807194622},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.105334233625932},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":244.79811550120783},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0175557056043214},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F169*'Daily efficiency'!BD170","v":397.21886440365824},{"$f":"G169*'Daily efficiency'!BE170","v":1868.4884731911518},{"$f":"H169*'Daily efficiency'!BF170","v":805.42073888299387},{"$f":"I169*'Daily efficiency'!BG170","v":5738.0678273483136},{"$f":"J169*'Daily efficiency'!BH170","v":234.91438217420651},{"$f":"K169*'Daily efficiency'!BI170","v":0},54.565540902389941,38.892460004894957,0.10924467525204563,0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A169,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A169,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A169,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A169,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A169,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A169,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},54.987521361472481,220.49207873667493,111.17282475133219,643.22301864359451,25.619226718281936,0,{"$f":"(V169+AB169)-(VLOOKUP($A169,Assumptions!$A$43:$M$98,11,FALSE)*F169)","v":33.006524435391192},{"$f":"(W169+AC169)-(VLOOKUP($A169,Assumptions!$A$43:$R$98,16,FALSE)*G169)","v":130.8666127612475},{"$f":"(X169+AD169)-VLOOKUP($A169,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A169,Assumptions!$A$44:$M$98,11,FALSE)*$H169)","v":53.413897944487232},{"$f":"(Y169+AE169)-VLOOKUP($A169,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A169,Assumptions!$A$43:$R$98,16,FALSE)*I169)","v":420.29999841291487},{"$f":"(Z169+AF169)-(VLOOKUP($A169,Assumptions!$A$43:$M$98,11,FALSE)*J169)","v":18.292227742921508},0,null,13.722604763577101,12.473765541497297,11.103529119053617,17.169249753102822,43.911454461203448,0]
[{"$f":"'Gas Use Per Customer'!B169","v":2035},{"$f":"'Gas Use Per Customer'!C169","v":12},{"$f":"'Daily efficiency'!CQ171","v":33},{"$f":"'Gas Use Per Customer'!J169","v":496.7964471211979},{"$f":"'Gas Use Per Customer'!L169","v":109.28015041633091},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.856030083266184},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.359289424239591},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":81.960112812248184},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":397.43715769695837},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4640075208165459},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F170*'Daily efficiency'!BD171","v":422.48557684593123},{"$f":"G170*'Daily efficiency'!BE171","v":2013.1607873468924},{"$f":"H170*'Daily efficiency'!BF171","v":1733.8545865492267},{"$f":"I170*'Daily efficiency'!BG171","v":9015.4132029839111},{"$f":"J170*'Daily efficiency'!BH171","v":201.41036754958273},{"$f":"K170*'Daily efficiency'!BI171","v":0},54.565540902389941,38.892460004894957,0.10924467525204563,0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A170,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A170,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A170,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A170,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A170,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A170,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},53.85380539066076,230.84020462434177,218.2595715713953,995.79899580345989,21.965355300548378,0,{"$f":"(V170+AB170)-(VLOOKUP($A170,Assumptions!$A$43:$M$98,11,FALSE)*F170)","v":33.880247874421762},{"$f":"(W170+AC170)-(VLOOKUP($A170,Assumptions!$A$43:$R$98,16,FALSE)*G170)","v":145.95956986425887},{"$f":"(X170+AD170)-VLOOKUP($A170,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A170,Assumptions!$A$44:$M$98,11,FALSE)*$H170)","v":129.56179793081668},{"$f":"(Y170+AE170)-VLOOKUP($A170,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A170,Assumptions!$A$43:$R$98,16,FALSE)*I170)","v":642.47952380844595},{"$f":"(Z170+AF170)-(VLOOKUP($A170,Assumptions!$A$43:$M$98,11,FALSE)*J170)","v":16.971965921488628},0,null,15.501556204556005,14.690077868919492,15.807908686950327,16.165562564191085,38.937321222037006,0]
[{"$f":"'Gas Use Per Customer'!B170","v":2036},{"$f":"'Gas Use Per Customer'!C170","v":1},{"$f":"'Daily efficiency'!CQ172","v":33},{"$f":"'Gas Use Per Customer'!J170","v":531.27490039840643},{"$f":"'Gas Use Per Customer'!L170","v":111.3490364025696},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.26980728051392},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.25498007968129},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.511777301927197},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":425.01992031872516},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5674518201284799},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F171*'Daily efficiency'!BD172","v":458.73103627279198},{"$f":"G171*'Daily efficiency'!BE172","v":2279.8015718140832},{"$f":"H171*'Daily efficiency'!BF172","v":1837.6632626831642},{"$f":"I171*'Daily efficiency'!BG172","v":9480.4120807094259},{"$f":"J171*'Daily efficiency'!BH172","v":226.27201768322163},{"$f":"K171*'Daily efficiency'!BI172","v":0},54.565540902389941,38.892460004894957,0.10924467525204563,0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A171,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A171,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A171,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A171,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A171,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A171,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},57.806652525734947,259.9692905324107,229.58070901979482,1046.5976471931494,24.676710158728003,0,{"$f":"(V171+AB171)-(VLOOKUP($A171,Assumptions!$A$43:$M$98,11,FALSE)*F171)","v":37.007219374057485},{"$f":"(W171+AC171)-(VLOOKUP($A171,Assumptions!$A$43:$R$98,16,FALSE)*G171)","v":167.2008338292826},{"$f":"(X171+AD171)-VLOOKUP($A171,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A171,Assumptions!$A$44:$M$98,11,FALSE)*$H171)","v":137.48236922131895},{"$f":"(Y171+AE171)-VLOOKUP($A171,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A171,Assumptions!$A$43:$R$98,16,FALSE)*I171)","v":661.42335490095161},{"$f":"(Z171+AF171)-(VLOOKUP($A171,Assumptions!$A$43:$M$98,11,FALSE)*J171)","v":19.476851870808638},0,null,16.617664853543122,15.735811507742755,16.462632417014344,15.562173048381966,44.153562029536644,0]
[{"$f":"'Gas Use Per Customer'!B171","v":2036},{"$f":"'Gas Use Per Customer'!C171","v":2},{"$f":"'Daily efficiency'!CQ173","v":32},{"$f":"'Gas Use Per Customer'!J171","v":497.21669980119287},{"$f":"'Gas Use Per Customer'!L171","v":104.12205567451821},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.824411134903642},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.443339960238575},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.091541755888656},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":397.7733598409543},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2061027837259104},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F172*'Daily efficiency'!BD173","v":328.46098726582915},{"$f":"G172*'Daily efficiency'!BE173","v":1775.3353271671297},{"$f":"H172*'Daily efficiency'!BF173","v":1415.4268889976047},{"$f":"I172*'Daily efficiency'!BG173","v":9323.807554671972},{"$f":"J172*'Daily efficiency'!BH173","v":152.53881156316911},{"$f":"K172*'Daily efficiency'!BI173","v":0},54.565540902389941,38.892460004894957,0.10924467525204563,0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A172,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A172,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A172,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A172,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A172,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A172,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},43.59969810590664,204.85903946033525,183.53257315839116,1029.4894366031872,16.635534872769504,0,{"$f":"(V172+AB172)-(VLOOKUP($A172,Assumptions!$A$43:$M$98,11,FALSE)*F172)","v":24.15022816359286},{"$f":"(W172+AC172)-(VLOOKUP($A172,Assumptions!$A$43:$R$98,16,FALSE)*G172)","v":118.03764840084987},{"$f":"(X172+AD172)-VLOOKUP($A172,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A172,Assumptions!$A$44:$M$98,11,FALSE)*$H172)","v":96.496595395029118},{"$f":"(Y172+AE172)-VLOOKUP($A172,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A172,Assumptions!$A$43:$R$98,16,FALSE)*I172)","v":668.10340688556039},{"$f":"(Z172+AF172)-(VLOOKUP($A172,Assumptions!$A$43:$M$98,11,FALSE)*J172)","v":11.773167387191059},0,null,11.597076146424541,11.869839493328165,12.356856226078106,16.796082250271734,28.408702259960563,0]
[{"$f":"'Gas Use Per Customer'!B172","v":2036},{"$f":"'Gas Use Per Customer'!C172","v":3},{"$f":"'Daily efficiency'!CQ174","v":41},{"$f":"'Gas Use Per Customer'!J172","v":375.52238805970148},{"$f":"'Gas Use Per Customer'!L172","v":78.279512260485063},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.483853678145518},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.65671641791045},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.967707356291037},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":262.86567164179104},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8279512260485067},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F173*'Daily efficiency'!BD174","v":388.42090660244196},{"$f":"G173*'Daily efficiency'!BE174","v":2007.0348455741096},{"$f":"H173*'Daily efficiency'!BF174","v":797.95345629275766},{"$f":"I173*'Daily efficiency'!BG174","v":6161.5713432835855},{"$f":"J173*'Daily efficiency'!BH174","v":229.35897092322111},{"$f":"K173*'Daily efficiency'!BI174","v":0},54.565540902389941,38.892460004894957,0.10924467525204563,0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A173,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A173,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A173,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A173,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A173,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A173,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},54.028036150387834,235.62753219500016,110.35845994370251,689.48852271004284,25.013366238242256,0,{"$f":"(V173+AB173)-(VLOOKUP($A173,Assumptions!$A$43:$M$98,11,FALSE)*F173)","v":32.09471456525867},{"$f":"(W173+AC173)-(VLOOKUP($A173,Assumptions!$A$43:$R$98,16,FALSE)*G173)","v":137.26988616754582},{"$f":"(X173+AD173)-VLOOKUP($A173,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A173,Assumptions!$A$44:$M$98,11,FALSE)*$H173)","v":52.391351293758802},{"$f":"(Y173+AE173)-VLOOKUP($A173,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A173,Assumptions!$A$43:$R$98,16,FALSE)*I173)","v":445.88688316629737},{"$f":"(Z173+AF173)-(VLOOKUP($A173,Assumptions!$A$43:$M$98,11,FALSE)*J173)","v":17.702259043199199},0,null,13.666715439947819,12.184793817203989,11.154760204990357,16.962537572190509,42.715625281441454,0]
[{"$f":"'Gas Use Per Customer'!B173","v":2036},{"$f":"'Gas Use Per Customer'!C173","v":4},{"$f":"'Daily efficiency'!CQ175","v":47},{"$f":"'Gas Use Per Customer'!J173","v":253.23383084577114},{"$f":"'Gas Use Per Customer'!L173","v":54.3501611170784},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.305048335123519},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":75.970149253731336},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.610096670247039},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":177.26368159203977},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4350161117078404},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F174*'Daily efficiency'!BD175","v":259.60434272494393},{"$f":"G174*'Daily efficiency'!BE175","v":1342.8020397457772},{"$f":"H174*'Daily efficiency'!BF175","v":516.82142765075946},{"$f":"I174*'Daily efficiency'!BG175","v":4155.0606965174138},{"$f":"J174*'Daily efficiency'!BH175","v":159.24597207303964},{"$f":"K174*'Daily efficiency'!BI175","v":0},{"$f":"R163*1.01","v":54.565540902389941},38.892460004894957,{"$f":"T163*1.03","v":0.10924467525204563},0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A174,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A174,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A174,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A174,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A174,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A174,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},39.979595503614924,163.0636350305289,79.698842116605078,470.28791871430036,17.367002500029781,0,{"$f":"(V174+AB174)-(VLOOKUP($A174,Assumptions!$A$43:$M$98,11,FALSE)*F174)","v":24.751095381927058},{"$f":"(W174+AC174)-(VLOOKUP($A174,Assumptions!$A$43:$R$98,16,FALSE)*G174)","v":96.736075639995974},{"$f":"(X174+AD174)-VLOOKUP($A174,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A174,Assumptions!$A$44:$M$98,11,FALSE)*$H174)","v":35.141376393543965},{"$f":"(Y174+AE174)-VLOOKUP($A174,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A174,Assumptions!$A$43:$R$98,16,FALSE)*I174)","v":301.42314799003816},{"$f":"(Z174+AF174)-(VLOOKUP($A174,Assumptions!$A$43:$M$98,11,FALSE)*J174)","v":12.290835792800491},0,null,15.180019631471737,12.733432353398292,10.776225764950407,17.004224739264011,29.65783829283027,0]
[{"$f":"'Gas Use Per Customer'!B174","v":2036},{"$f":"'Gas Use Per Customer'!C174","v":5},{"$f":"'Daily efficiency'!CQ176","v":53},{"$f":"'Gas Use Per Customer'!J174","v":155.18962075848304},{"$f":"'Gas Use Per Customer'!L174","v":39.324633391631913},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.459706713305533},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.67065868263475},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9324633391631916},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.518962075848306},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9324633391631916},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F175*'Daily efficiency'!BD176","v":439.61310165685222},{"$f":"G175*'Daily efficiency'!BE176","v":2396.6668605076188},{"$f":"H175*'Daily efficiency'!BF176","v":48.844221038202441},{"$f":"I175*'Daily efficiency'!BG176","v":363.76447105788446},{"$f":"J175*'Daily efficiency'!BH176","v":115.22117583748144},{"$f":"K175*'Daily efficiency'!BI176","v":0},54.565540902389941,38.892460004894957,0.10924467525204563,0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A175,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A175,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A175,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A175,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A175,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A175,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},79.05717018436826,310.93207967564553,9.2160853411630459,88.848318321101686,12.565758636005642,0,{"$f":"(V175+AB175)-(VLOOKUP($A175,Assumptions!$A$43:$M$98,11,FALSE)*F175)","v":49.674604879129717},{"$f":"(W175+AC175)-(VLOOKUP($A175,Assumptions!$A$43:$R$98,16,FALSE)*G175)","v":188.98926397909349},{"$f":"(X175+AD175)-VLOOKUP($A175,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A175,Assumptions!$A$44:$M$98,11,FALSE)*$H175)","v":-8.5572008016771548},{"$f":"(Y175+AE175)-VLOOKUP($A175,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A175,Assumptions!$A$43:$R$98,16,FALSE)*I175)","v":61.198651097354968},{"$f":"(Z175+AF175)-(VLOOKUP($A175,Assumptions!$A$43:$M$98,11,FALSE)*J175)","v":8.8929379728508238},0,null,15.789913533466095,13.531064130550314,0.6588845394858911,39.434757813215221,21.458696608856464,0]
[{"$f":"'Gas Use Per Customer'!B175","v":2036},{"$f":"'Gas Use Per Customer'!C175","v":6},{"$f":"'Daily efficiency'!CQ177","v":58},{"$f":"'Gas Use Per Customer'!J175","v":119.14456203528499},{"$f":"'Gas Use Per Customer'!L175","v":25.479341074804214},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.383472859843373},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.23010583175649},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5479341074804216},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.9144562035285},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5479341074804216},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F176*'Daily efficiency'!BD177","v":284.83551382454959},{"$f":"G176*'Daily efficiency'!BE177","v":1837.6812288110261},{"$f":"H176*'Daily efficiency'!BF177","v":31.283777632035815},{"$f":"I176*'Daily efficiency'!BG177","v":279.27485341070815},{"$f":"J176*'Daily efficiency'!BH177","v":74.654469349176324},{"$f":"K176*'Daily efficiency'!BI177","v":0},54.565540902389941,38.892460004894957,0.10924467525204563,0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A176,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A176,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A176,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A176,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A176,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A176,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},62.177479477972923,249.86587587039168,7.3009834358121903,79.618277479066407,8.1416461524746069,0,{"$f":"(V176+AB176)-(VLOOKUP($A176,Assumptions!$A$43:$M$98,11,FALSE)*F176)","v":43.13983466106815},{"$f":"(W176+AC176)-(VLOOKUP($A176,Assumptions!$A$43:$R$98,16,FALSE)*G176)","v":156.24606226103992},{"$f":"(X176+AD176)-VLOOKUP($A176,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A176,Assumptions!$A$44:$M$98,11,FALSE)*$H176)","v":-9.1791876459862891},{"$f":"(Y176+AE176)-VLOOKUP($A176,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A176,Assumptions!$A$43:$R$98,16,FALSE)*I176)","v":55.115610487230832},{"$f":"(Z176+AF176)-(VLOOKUP($A176,Assumptions!$A$43:$M$98,11,FALSE)*J176)","v":5.7619405503615102},0,null,21.164123973229376,14.571100256693697,-1.8782042101740988,46.259442769119573,13.903586702836117,0]
[{"$f":"'Gas Use Per Customer'!B176","v":2036},{"$f":"'Gas Use Per Customer'!C176","v":7},{"$f":"'Daily efficiency'!CQ178","v":61},{"$f":"'Gas Use Per Customer'!J176","v":108.47882311906292},{"$f":"'Gas Use Per Customer'!L176","v":20.948240728161934},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.758592582529548},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.630940807156634},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0948240728161935},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.847882311906293},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0948240728161935},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F177*'Daily efficiency'!BD178","v":234.18199450325503},{"$f":"G177*'Daily efficiency'!BE178","v":1673.1732742479312},{"$f":"H177*'Daily efficiency'!BF178","v":25.72044947309179},{"$f":"I177*'Daily efficiency'!BG178","v":254.27436139108363},{"$f":"J177*'Daily efficiency'!BH178","v":61.378345333514432},{"$f":"K177*'Daily efficiency'!BI178","v":0},54.565540902389941,38.892460004894957,0.10924467525204563,0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A177,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A177,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A177,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A177,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A177,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A177,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},56.653322193261516,231.89425779776809,6.6942595558477276,76.887106847241171,6.6937823480139578,0,{"$f":"(V177+AB177)-(VLOOKUP($A177,Assumptions!$A$43:$M$98,11,FALSE)*F177)","v":41.001223288861965},{"$f":"(W177+AC177)-(VLOOKUP($A177,Assumptions!$A$43:$R$98,16,FALSE)*G177)","v":146.65522525207081},{"$f":"(X177+AD177)-VLOOKUP($A177,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A177,Assumptions!$A$44:$M$98,11,FALSE)*$H177)","v":-9.3627182868875991},{"$f":"(Y177+AE177)-VLOOKUP($A177,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A177,Assumptions!$A$43:$R$98,16,FALSE)*I177)","v":53.315637751367198},{"$f":"(Z177+AF177)-(VLOOKUP($A177,Assumptions!$A$43:$M$98,11,FALSE)*J177)","v":4.7372699849640139},0,null,24.465791555553899,15.021388100904231,-2.6684587310398715,49.148429360124631,11.431052332977972,0]
[{"$f":"'Gas Use Per Customer'!B177","v":2036},{"$f":"'Gas Use Per Customer'!C177","v":8},{"$f":"'Daily efficiency'!CQ179","v":61},{"$f":"'Gas Use Per Customer'!J177","v":180.38326480473833},{"$f":"'Gas Use Per Customer'!L177","v":31.907939534250307},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.526351627400246},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.34493832426449},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1907939534250307},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.038326480473835},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1907939534250307},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F178*'Daily efficiency'!BD179","v":356.70131051027113},{"$f":"G178*'Daily efficiency'!BE179","v":2782.2246694326304},{"$f":"H178*'Daily efficiency'!BF179","v":39.176872045290963},{"$f":"I178*'Daily efficiency'!BG179","v":422.81837270230687},{"$f":"J178*'Daily efficiency'!BH179","v":93.490262835353349},{"$f":"K178*'Daily efficiency'!BI179","v":0},54.565540902389941,38.892460004894957,0.10924467525204563,0.10905771916205356,{"$f":"IFERROR(VLOOKUP($A178,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A178,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A178,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A178,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A178,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A178,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},70.014999350281585,353.05221730254868,8.1617863096525447,95.299642628612858,10.195834828684539,0,{"$f":"(V178+AB178)-(VLOOKUP($A178,Assumptions!$A$43:$M$98,11,FALSE)*F178)","v":46.17403666961701},{"$f":"(W178+AC178)-(VLOOKUP($A178,Assumptions!$A$43:$R$98,16,FALSE)*G178)","v":211.31307838771787},{"$f":"(X178+AD178)-VLOOKUP($A178,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A178,Assumptions!$A$44:$M$98,11,FALSE)*$H178)","v":-8.9187995051159099},{"$f":"(Y178+AE178)-VLOOKUP($A178,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A178,Assumptions!$A$43:$R$98,16,FALSE)*I178)","v":65.450383936168492},{"$f":"(Z178+AF178)-(VLOOKUP($A178,Assumptions!$A$43:$M$98,11,FALSE)*J178)","v":7.2157144936014674},0,null,18.088772474658434,13.016302237008794,-0.75701319546336521,36.284066599535919,17.411549322286007,0]
[{"$f":"'Gas Use Per Customer'!B178","v":2036},{"$f":"'Gas Use Per Customer'!C178","v":9},{"$f":"'Daily efficiency'!CQ180","v":56},{"$f":"'Gas Use Per Customer'!J178","v":116.64009027400475},{"$f":"'Gas Use Per Customer'!L178","v":20.731042007637754},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.584833606110205},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.97608124660428},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0731042007637757},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.664009027400475},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0731042007637757},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F179*'Daily efficiency'!BD180","v":231.75391329892139},{"$f":"G179*'Daily efficiency'!BE180","v":1799.0523508734082},{"$f":"H179*'Daily efficiency'!BF180","v":25.453770815472957},{"$f":"I179*'Daily efficiency'!BG180","v":273.40437160226725},{"$f":"J179*'Daily efficiency'!BH180","v":60.7419530823786},{"$f":"K179*'Daily efficiency'!BI180","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A179,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A179,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A179,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A179,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A179,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A179,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},57.457897470953625,252.03307320784504,6.7873465553797896,80.364087622097131,6.8231102264310604,0,{"$f":"(V179+AB179)-(VLOOKUP($A179,Assumptions!$A$43:$M$98,11,FALSE)*F179)","v":41.968085027726119},{"$f":"(W179+AC179)-(VLOOKUP($A179,Assumptions!$A$43:$R$98,16,FALSE)*G179)","v":160.38118977907092},{"$f":"(X179+AD179)-VLOOKUP($A179,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A179,Assumptions!$A$44:$M$98,11,FALSE)*$H179)","v":-9.2493454797090315},{"$f":"(Y179+AE179)-VLOOKUP($A179,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A179,Assumptions!$A$43:$R$98,16,FALSE)*I179)","v":56.080079539214623},{"$f":"(Z179+AF179)-(VLOOKUP($A179,Assumptions!$A$43:$M$98,11,FALSE)*J179)","v":4.886883671027622},0,null,25.305098636783541,15.277879291598996,-2.4619989243292419,48.079592023183672,11.709993897458682,0]
[{"$f":"'Gas Use Per Customer'!B179","v":2036},{"$f":"'Gas Use Per Customer'!C179","v":10},{"$f":"'Daily efficiency'!CQ181","v":48},{"$f":"'Gas Use Per Customer'!J179","v":224.61774371877536},{"$f":"'Gas Use Per Customer'!L179","v":46.354025481160207},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.906207644348061},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.385323115632602},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.812415288696123},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":157.23242060314274},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.635402548116021},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F180*'Daily efficiency'!BD181","v":207.99991280067169},{"$f":"G180*'Daily efficiency'!BE181","v":1182.5887373434441},{"$f":"H180*'Daily efficiency'!BF181","v":417.32836743438264},{"$f":"I180*'Daily efficiency'!BG181","v":3685.5279389376678},{"$f":"J180*'Daily efficiency'!BH181","v":135.81729465979933},{"$f":"K180*'Daily efficiency'!BI181","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A180,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A180,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A180,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A180,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A180,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A180,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},35.148931339708874,149.60062713826974,70.447097053804072,431.23639079965835,15.256282109709021,0,{"$f":"(V180+AB180)-(VLOOKUP($A180,Assumptions!$A$43:$M$98,11,FALSE)*F180)","v":22.160887363906276},{"$f":"(W180+AC180)-(VLOOKUP($A180,Assumptions!$A$43:$R$98,16,FALSE)*G180)","v":90.768255938434976},{"$f":"(X180+AD180)-VLOOKUP($A180,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A180,Assumptions!$A$44:$M$98,11,FALSE)*$H180)","v":30.370543622513498},{"$f":"(Y180+AE180)-VLOOKUP($A180,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A180,Assumptions!$A$43:$R$98,16,FALSE)*I180)","v":279.86039252035846},{"$f":"(Z180+AF180)-(VLOOKUP($A180,Assumptions!$A$43:$M$98,11,FALSE)*J180)","v":10.926934117774822},0,null,15.935967541023443,13.470033494189451,10.919779281038236,17.799153091125575,26.183216227483843,0]
[{"$f":"'Gas Use Per Customer'!B180","v":2036},{"$f":"'Gas Use Per Customer'!C180","v":11},{"$f":"'Daily efficiency'!CQ182","v":40},{"$f":"'Gas Use Per Customer'!J180","v":348.19126358469316},{"$f":"'Gas Use Per Customer'!L180","v":79.809242342826437},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.942772702847929},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.45737907540794},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.885545405695858},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.73388450928519},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9809242342826439},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F181*'Daily efficiency'!BD182","v":395.40400810903202},{"$f":"G181*'Daily efficiency'!BE182","v":1860.3654394939811},{"$f":"H181*'Daily efficiency'!BF182","v":801.74084593536463},{"$f":"I181*'Daily efficiency'!BG182","v":5713.1222528976468},{"$f":"J181*'Daily efficiency'!BH182","v":233.84108006448136},{"$f":"K181*'Daily efficiency'!BI182","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A181,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A181,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A181,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A181,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A181,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A181,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},56.199930431545496,225.86542772970276,113.62793962023558,659.38538964225415,26.267240083370197,0,{"$f":"(V181+AB181)-(VLOOKUP($A181,Assumptions!$A$43:$M$98,11,FALSE)*F181)","v":33.837990158517627},{"$f":"(W181+AC181)-(VLOOKUP($A181,Assumptions!$A$43:$R$98,16,FALSE)*G181)","v":134.66640966191559},{"$f":"(X181+AD181)-VLOOKUP($A181,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A181,Assumptions!$A$44:$M$98,11,FALSE)*$H181)","v":54.803593594494465},{"$f":"(Y181+AE181)-VLOOKUP($A181,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A181,Assumptions!$A$43:$R$98,16,FALSE)*I181)","v":432.4872153377321},{"$f":"(Z181+AF181)-(VLOOKUP($A181,Assumptions!$A$43:$M$98,11,FALSE)*J181)","v":18.813259992360909},0,null,14.132861961510701,12.891995841165009,11.444704895848533,17.744238401996018,45.080500075731109,0]
[{"$f":"'Gas Use Per Customer'!B181","v":2036},{"$f":"'Gas Use Per Customer'!C181","v":12},{"$f":"'Daily efficiency'!CQ183","v":33},{"$f":"'Gas Use Per Customer'!J181","v":496.61691542288554},{"$f":"'Gas Use Per Customer'!L181","v":109.21843687374749},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.8436873747495},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.323383084577117},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":81.913827655310627},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":397.29353233830847},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.460921843687375},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F182*'Daily efficiency'!BD183","v":436.65436500707023},{"$f":"G182*'Daily efficiency'!BE183","v":2072.3203953055531},{"$f":"H182*'Daily efficiency'!BF183","v":1787.8838068510383},{"$f":"I182*'Daily efficiency'!BG183","v":8937.0539303482601},{"$f":"J182*'Daily efficiency'!BH183","v":211.61952938134326},{"$f":"K182*'Daily efficiency'!BI183","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A182,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A182,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A182,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A182,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A182,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A182,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},56.90542190410946,244.20390692372916,230.29304445871003,1016.637560223124,23.771105500610773,0,{"$f":"(V182+AB182)-(VLOOKUP($A182,Assumptions!$A$43:$M$98,11,FALSE)*F182)","v":36.503973898100561},{"$f":"(W182+AC182)-(VLOOKUP($A182,Assumptions!$A$43:$R$98,16,FALSE)*G182)","v":157.48724708924328},{"$f":"(X182+AD182)-VLOOKUP($A182,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A182,Assumptions!$A$44:$M$98,11,FALSE)*$H182)","v":139.68714895649126},{"$f":"(Y182+AE182)-VLOOKUP($A182,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A182,Assumptions!$A$43:$R$98,16,FALSE)*I182)","v":655.67045540549509},{"$f":"(Z182+AF182)-(VLOOKUP($A182,Assumptions!$A$43:$M$98,11,FALSE)*J182)","v":18.670743499108546},0,null,16.711452270781816,15.856009148937035,17.052938796156361,16.503426359510183,42.441848999719319,0]
[{"$f":"'Gas Use Per Customer'!B182","v":2037},{"$f":"'Gas Use Per Customer'!C182","v":1},{"$f":"'Daily efficiency'!CQ184","v":33},{"$f":"'Gas Use Per Customer'!J182","v":532.14285714285711},{"$f":"'Gas Use Per Customer'!L182","v":111.52975635734256},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.305951271468516},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.42857142857143},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.64731726800693},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":425.71428571428572},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5764878178671289},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F183*'Daily efficiency'!BD184","v":415.33874392593589},{"$f":"G183*'Daily efficiency'!BE184","v":2066.7969881021718},{"$f":"H183*'Daily efficiency'!BF184","v":1912.1432282181806},{"$f":"I183*'Daily efficiency'!BG184","v":9777.5585253456265},{"$f":"J183*'Daily efficiency'!BH184","v":189.74449517052398},{"$f":"K183*'Daily efficiency'!BI184","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A183,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A183,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A183,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A183,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A183,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A183,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},54.511049895949427,243.5824020127244,244.25103700976803,1111.2128312973136,21.313894922858214,0,{"$f":"(V183+AB183)-(VLOOKUP($A183,Assumptions!$A$43:$M$98,11,FALSE)*F183)","v":33.219528980894481},{"$f":"(W183+AC183)-(VLOOKUP($A183,Assumptions!$A$43:$R$98,16,FALSE)*G183)","v":148.61814689703601},{"$f":"(X183+AD183)-VLOOKUP($A183,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A183,Assumptions!$A$44:$M$98,11,FALSE)*$H183)","v":149.99715785807354},{"$f":"(Y183+AE183)-VLOOKUP($A183,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A183,Assumptions!$A$43:$R$98,16,FALSE)*I183)","v":716.9451351143216},{"$f":"(Z183+AF183)-(VLOOKUP($A183,Assumptions!$A$43:$M$98,11,FALSE)*J183)","v":15.991014694094478},0,null,14.892675311895573,13.964121184956404,17.932094268783416,16.840993106712254,37.304909616952692,0]
[{"$f":"'Gas Use Per Customer'!B183","v":2037},{"$f":"'Gas Use Per Customer'!C183","v":2},{"$f":"'Daily efficiency'!CQ185","v":33},{"$f":"'Gas Use Per Customer'!J183","v":471.48514851485146},{"$f":"'Gas Use Per Customer'!L183","v":98.695246971109043},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.739049394221809},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.297029702970292},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.021435228331782},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":377.18811881188117},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9347623485554521},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F184*'Daily efficiency'!BD185","v":322.71052636220111},{"$f":"G184*'Daily efficiency'!BE185","v":1713.2848902307321},{"$f":"H184*'Daily efficiency'!BF185","v":1325.9443511344437},{"$f":"I184*'Daily efficiency'!BG185","v":8801.8194625176839},{"$f":"J184*'Daily efficiency'!BH185","v":149.75241312741309},{"$f":"K184*'Daily efficiency'!BI185","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A184,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A184,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A184,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A184,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A184,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A184,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},44.106173094275618,203.80450825320057,178.40363912435538,1001.4207053364585,16.821606313129919,0,{"$f":"(V184+AB184)-(VLOOKUP($A184,Assumptions!$A$43:$M$98,11,FALSE)*F184)","v":25.264816457854195},{"$f":"(W184+AC184)-(VLOOKUP($A184,Assumptions!$A$43:$R$98,16,FALSE)*G184)","v":119.66500449809773},{"$f":"(X184+AD184)-VLOOKUP($A184,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A184,Assumptions!$A$44:$M$98,11,FALSE)*$H184)","v":93.337876017536573},{"$f":"(Y184+AE184)-VLOOKUP($A184,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A184,Assumptions!$A$43:$R$98,16,FALSE)*I184)","v":650.45201459580858},{"$f":"(Z184+AF184)-(VLOOKUP($A184,Assumptions!$A$43:$M$98,11,FALSE)*J184)","v":12.111267154024564},0,null,12.799408904285906,12.690219922624813,12.609573933499117,17.244764141688542,28.932873467154483,0]
[{"$f":"'Gas Use Per Customer'!B184","v":2037},{"$f":"'Gas Use Per Customer'!C184","v":3},{"$f":"'Daily efficiency'!CQ186","v":40},{"$f":"'Gas Use Per Customer'!J184","v":387.32673267326732},{"$f":"'Gas Use Per Customer'!L184","v":80.818448413756329},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.245534524126899},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.19801980198019},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.491069048253799},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.12871287128712},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0818448413756325},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F185*'Daily efficiency'!BD186","v":395.20672598129659},{"$f":"G185*'Daily efficiency'!BE186","v":2071.4600462007757},{"$f":"H185*'Daily efficiency'!BF186","v":839.61935781163709},{"$f":"I185*'Daily efficiency'!BG186","v":6355.2570297029733},{"$f":"J185*'Daily efficiency'!BH186","v":236.79805385230588},{"$f":"K185*'Daily efficiency'!BI186","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A185,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A185,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A185,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A185,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A185,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A185,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},56.177769838496765,249.61821833955909,117.88281205402899,731.63968895720109,26.599395324799982,0,{"$f":"(V185+AB185)-(VLOOKUP($A185,Assumptions!$A$43:$M$98,11,FALSE)*F185)","v":33.034874064424322},{"$f":"(W185+AC185)-(VLOOKUP($A185,Assumptions!$A$43:$R$98,16,FALSE)*G185)","v":145.93686427930217},{"$f":"(X185+AD185)-VLOOKUP($A185,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A185,Assumptions!$A$44:$M$98,11,FALSE)*$H185)","v":57.186344785645645},{"$f":"(Y185+AE185)-VLOOKUP($A185,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A185,Assumptions!$A$43:$R$98,16,FALSE)*I185)","v":475.30585376302975},{"$f":"(Z185+AF185)-(VLOOKUP($A185,Assumptions!$A$43:$M$98,11,FALSE)*J185)","v":18.885096733442502},0,null,13.625137458426041,12.559324550280778,11.793170558631966,17.530635126375259,45.484492058242481,0]
[{"$f":"'Gas Use Per Customer'!B185","v":2037},{"$f":"'Gas Use Per Customer'!C185","v":4},{"$f":"'Daily efficiency'!CQ187","v":47},{"$f":"'Gas Use Per Customer'!J185","v":255.99603567888997},{"$f":"'Gas Use Per Customer'!L185","v":54.988646988112727},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.496594096433817},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.798810703666987},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.993188192867635},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":179.19722497522298},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.498864698811273},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F186*'Daily efficiency'!BD187","v":262.65407986430534},{"$f":"G186*'Daily efficiency'!BE187","v":1360.8898895511982},{"$f":"H186*'Daily efficiency'!BF187","v":532.6212392400796},{"$f":"I186*'Daily efficiency'!BG187","v":4200.3829534192282},{"$f":"J186*'Daily efficiency'!BH187","v":161.11673567517022},{"$f":"K186*'Daily efficiency'!BI187","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A186,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A186,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A186,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A186,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A186,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A186,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},41.288203906450448,169.66343215237146,83.39788201761958,489.16891472435145,18.098154422916618,0,{"$f":"(V186+AB186)-(VLOOKUP($A186,Assumptions!$A$43:$M$98,11,FALSE)*F186)","v":25.541842141522736},{"$f":"(W186+AC186)-(VLOOKUP($A186,Assumptions!$A$43:$R$98,16,FALSE)*G186)","v":101.13726709772523},{"$f":"(X186+AD186)-VLOOKUP($A186,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A186,Assumptions!$A$44:$M$98,11,FALSE)*$H186)","v":37.494482767525696},{"$f":"(Y186+AE186)-VLOOKUP($A186,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A186,Assumptions!$A$43:$R$98,16,FALSE)*I186)","v":314.86385387660505},{"$f":"(Z186+AF186)-(VLOOKUP($A186,Assumptions!$A$43:$M$98,11,FALSE)*J186)","v":12.849367167940713},0,null,15.483100324959983,13.169118918777231,11.364310277729128,17.570799654969001,30.947521590857331,0]
[{"$f":"'Gas Use Per Customer'!B186","v":2037},{"$f":"'Gas Use Per Customer'!C186","v":5},{"$f":"'Daily efficiency'!CQ188","v":53},{"$f":"'Gas Use Per Customer'!J186","v":156.00794438927508},{"$f":"'Gas Use Per Customer'!L186","v":39.668094218415419},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.734475374732337},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.40714995034759},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9668094218415422},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.600794438927508},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9668094218415422},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F187*'Daily efficiency'!BD188","v":443.45267665952861},{"$f":"G187*'Daily efficiency'!BE188","v":2409.3046201561319},{"$f":"H187*'Daily efficiency'!BF188","v":49.270825817306296},{"$f":"I187*'Daily efficiency'!BG188","v":365.68262164846095},{"$f":"J187*'Daily efficiency'!BH188","v":116.22751605995711},{"$f":"K187*'Daily efficiency'!BI188","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A187,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A187,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A187,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A187,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A187,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A187,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},81.23790328093483,320.69988851684855,9.4627032619066274,90.74742230499433,13.055773039530971,0,{"$f":"(V187+AB187)-(VLOOKUP($A187,Assumptions!$A$43:$M$98,11,FALSE)*F187)","v":50.94664881048935},{"$f":"(W187+AC187)-(VLOOKUP($A187,Assumptions!$A$43:$R$98,16,FALSE)*G187)","v":195.417173274351},{"$f":"(X187+AD187)-VLOOKUP($A187,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A187,Assumptions!$A$44:$M$98,11,FALSE)*$H187)","v":-8.7343792671375198},{"$f":"(Y187+AE187)-VLOOKUP($A187,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A187,Assumptions!$A$43:$R$98,16,FALSE)*I187)","v":62.416444891145034},{"$f":"(Z187+AF187)-(VLOOKUP($A187,Assumptions!$A$43:$M$98,11,FALSE)*J187)","v":9.2693662307252858},0,null,16.054038457826262,13.917893308386127,0.72832399476910759,40.008504140918554,22.325139270256258,0]
[{"$f":"'Gas Use Per Customer'!B187","v":2037},{"$f":"'Gas Use Per Customer'!C187","v":6},{"$f":"'Daily efficiency'!CQ189","v":58},{"$f":"'Gas Use Per Customer'!J187","v":119.50248756218906},{"$f":"'Gas Use Per Customer'!L187","v":25.614506380120886},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.49160510409671},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.55223880597016},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5614506380120887},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.950248756218906},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5614506380120887},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F188*'Daily efficiency'!BD189","v":286.34653717001584},{"$f":"G188*'Daily efficiency'!BE189","v":1843.2018586313709},{"$f":"H188*'Daily efficiency'!BF189","v":31.449734881192246},{"$f":"I188*'Daily efficiency'!BG189","v":280.11383084577125},{"$f":"J188*'Daily efficiency'!BH189","v":75.050503693754166},{"$f":"K188*'Daily efficiency'!BI189","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A188,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A188,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A188,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A188,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A188,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A188,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},63.590256924680673,257.00086480452808,7.460869905520318,81.11904949915575,8.4303818574482285,0,{"$f":"(V188+AB188)-(VLOOKUP($A188,Assumptions!$A$43:$M$98,11,FALSE)*F188)","v":44.030569317230878},{"$f":"(W188+AC188)-(VLOOKUP($A188,Assumptions!$A$43:$R$98,16,FALSE)*G188)","v":161.03398197280308},{"$f":"(X188+AD188)-VLOOKUP($A188,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A188,Assumptions!$A$44:$M$98,11,FALSE)*$H188)","v":-9.3947667656493685},{"$f":"(Y188+AE188)-VLOOKUP($A188,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A188,Assumptions!$A$43:$R$98,16,FALSE)*I188)","v":56.045386797614512},{"$f":"(Z188+AF188)-(VLOOKUP($A188,Assumptions!$A$43:$M$98,11,FALSE)*J188)","v":5.9854209065170041},0,null,21.487125627083369,14.97262946458202,-1.9338968601290505,46.898929002167009,14.415802763965232,0]
[{"$f":"'Gas Use Per Customer'!B188","v":2037},{"$f":"'Gas Use Per Customer'!C188","v":7},{"$f":"'Daily efficiency'!CQ190","v":61},{"$f":"'Gas Use Per Customer'!J188","v":108.60780762362924},{"$f":"'Gas Use Per Customer'!L188","v":20.975807541559671},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.780646033247738},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.74702686126632},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0975807541559672},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.860780762362925},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0975807541559672},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F189*'Daily efficiency'!BD190","v":234.49016603075245},{"$f":"G189*'Daily efficiency'!BE190","v":1675.1627263790224},{"$f":"H189*'Daily efficiency'!BF190","v":25.754296269122612},{"$f":"I189*'Daily efficiency'!BG190","v":254.57670106978708},{"$f":"J189*'Daily efficiency'!BH190","v":61.459116096769804},{"$f":"K189*'Daily efficiency'!BI190","v":0},55.111196311413842,39.281384604943909,0.11252201550960701,0.11232945073691518,{"$f":"IFERROR(VLOOKUP($A189,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A189,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A189,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A189,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A189,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A189,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},57.765259237397601,238.09276295900838,6.8211044145207183,78.245560186431632,6.9036687539264543,0,{"$f":"(V189+AB189)-(VLOOKUP($A189,Assumptions!$A$43:$M$98,11,FALSE)*F189)","v":41.747763653515875},{"$f":"(W189+AC189)-(VLOOKUP($A189,Assumptions!$A$43:$R$98,16,FALSE)*G189)","v":150.87489024817162},{"$f":"(X189+AD189)-VLOOKUP($A189,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A189,Assumptions!$A$44:$M$98,11,FALSE)*$H189)","v":-9.5917582537029595},{"$f":"(Y189+AE189)-VLOOKUP($A189,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A189,Assumptions!$A$43:$R$98,16,FALSE)*I189)","v":54.144009720544645},{"$f":"(Z189+AF189)-(VLOOKUP($A189,Assumptions!$A$43:$M$98,11,FALSE)*J189)","v":4.9014818059412377},0,null,24.878519915622096,15.435240855183288,-2.7706538391822413,49.852778456016644,11.805150559867691,0]
[{"$f":"'Gas Use Per Customer'!B189","v":2037},{"$f":"'Gas Use Per Customer'!C189","v":8},{"$f":"'Daily efficiency'!CQ191","v":60},{"$f":"'Gas Use Per Customer'!J189","v":184.19407206570608},{"$f":"'Gas Use Per Customer'!L189","v":32.525060959089679},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":26.020048767271746},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.77466485913547},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.2525060959089682},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.419407206570607},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.2525060959089682},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F190*'Daily efficiency'!BD191","v":363.60015838942934},{"$f":"G190*'Daily efficiency'!BE191","v":2841.0024168217492},{"$f":"H190*'Daily efficiency'!BF191","v":39.934579608055657},{"$f":"I190*'Daily efficiency'!BG191","v":431.75090492201525},{"$f":"J190*'Daily efficiency'!BH191","v":95.298428610132717},{"$f":"K190*'Daily efficiency'!BI191","v":0},55.66230827452798,39.674198450993352,0.11589767597489523,0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A190,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A190,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A190,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A190,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A190,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A190,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},73.807655022926838,379.36165499577646,8.5878241196653153,100.13500392759471,11.025964746123352,0,{"$f":"(V190+AB190)-(VLOOKUP($A190,Assumptions!$A$43:$M$98,11,FALSE)*F190)","v":48.970946388682478},{"$f":"(W190+AC190)-(VLOOKUP($A190,Assumptions!$A$43:$R$98,16,FALSE)*G190)","v":231.44397317321972},{"$f":"(X190+AD190)-VLOOKUP($A190,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A190,Assumptions!$A$44:$M$98,11,FALSE)*$H190)","v":-8.9274401798536918},{"$f":"(Y190+AE190)-VLOOKUP($A190,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A190,Assumptions!$A$43:$R$98,16,FALSE)*I190)","v":69.289030227072175},{"$f":"(Z190+AF190)-(VLOOKUP($A190,Assumptions!$A$43:$M$98,11,FALSE)*J190)","v":7.9213761668428067},0,null,18.820466797233134,13.96135973913057,-0.33961606018837642,37.617405082588789,18.947340912966158,0]
[{"$f":"'Gas Use Per Customer'!B190","v":2037},{"$f":"'Gas Use Per Customer'!C190","v":9},{"$f":"'Daily efficiency'!CQ192","v":56},{"$f":"'Gas Use Per Customer'!J190","v":116.73391120120394},{"$f":"'Gas Use Per Customer'!L190","v":20.746268656716417},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.597014925373134},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.06052008108355},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0746268656716418},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.673391120120394},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0746268656716418},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F191*'Daily efficiency'!BD192","v":231.92413318025243},{"$f":"G191*'Daily efficiency'!BE192","v":1800.499441314116},{"$f":"H191*'Daily efficiency'!BF192","v":25.47246624022744},{"$f":"I191*'Daily efficiency'!BG192","v":273.62428785562213},{"$f":"J191*'Daily efficiency'!BH192","v":60.786567164179075},{"$f":"K191*'Daily efficiency'!BI192","v":0},55.66230827452798,39.674198450993352,0.11589767597489523,0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A191,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A191,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A191,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A191,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A191,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A191,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},58.572826568350784,258.7697782894785,6.9145672310290784,81.808496499827527,7.0329653527868849,0,{"$f":"(V191+AB191)-(VLOOKUP($A191,Assumptions!$A$43:$M$98,11,FALSE)*F191)","v":42.730610914313061},{"$f":"(W191+AC191)-(VLOOKUP($A191,Assumptions!$A$43:$R$98,16,FALSE)*G191)","v":165.02621020764167},{"$f":"(X191+AD191)-VLOOKUP($A191,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A191,Assumptions!$A$44:$M$98,11,FALSE)*$H191)","v":-9.4763854459640982},{"$f":"(Y191+AE191)-VLOOKUP($A191,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A191,Assumptions!$A$43:$R$98,16,FALSE)*I191)","v":56.981868770496085},{"$f":"(Z191+AF191)-(VLOOKUP($A191,Assumptions!$A$43:$M$98,11,FALSE)*J191)","v":5.0526883960321696},0,null,25.745961612041143,15.70772827702336,-2.5618182149350197,48.81346661321188,12.085653748819055,0]
[{"$f":"'Gas Use Per Customer'!B191","v":2037},{"$f":"'Gas Use Per Customer'!C191","v":10},{"$f":"'Daily efficiency'!CQ193","v":48},{"$f":"'Gas Use Per Customer'!J191","v":224.74270404910277},{"$f":"'Gas Use Per Customer'!L191","v":46.372707659115427},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.911812297734627},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.422811214730828},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.823624595469255},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":157.31989283437193},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6372707659115431},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F192*'Daily efficiency'!BD193","v":210.36411331387049},{"$f":"G192*'Daily efficiency'!BE193","v":1186.1700415183825},{"$f":"H192*'Daily efficiency'!BF193","v":425.5111358800749},{"$f":"I192*'Daily efficiency'!BG193","v":3687.5782880376801},{"$f":"J192*'Daily efficiency'!BH193","v":135.87203344120815},{"$f":"K192*'Daily efficiency'!BI193","v":0},55.66230827452798,39.674198450993352,0.11589767597489523,0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A192,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A192,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A192,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A192,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A192,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A192,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},36.241247397702423,154.1730436053839,73.035874211721193,444.08044604140832,15.720303813567442,0,{"$f":"(V192+AB192)-(VLOOKUP($A192,Assumptions!$A$43:$M$98,11,FALSE)*F192)","v":22.962116689548825},{"$f":"(W192+AC192)-(VLOOKUP($A192,Assumptions!$A$43:$R$98,16,FALSE)*G192)","v":94.012910298419911},{"$f":"(X192+AD192)-VLOOKUP($A192,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A192,Assumptions!$A$44:$M$98,11,FALSE)*$H192)","v":32.066937075175538},{"$f":"(Y192+AE192)-VLOOKUP($A192,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A192,Assumptions!$A$43:$R$98,16,FALSE)*I192)","v":289.29612593825391},{"$f":"(Z192+AF192)-(VLOOKUP($A192,Assumptions!$A$43:$M$98,11,FALSE)*J192)","v":11.293926910849574},0,null,16.50548195887313,13.943783803230021,11.525075377992721,18.389036550058421,27.014230724417018,0]
[{"$f":"'Gas Use Per Customer'!B192","v":2037},{"$f":"'Gas Use Per Customer'!C192","v":11},{"$f":"'Daily efficiency'!CQ194","v":40},{"$f":"'Gas Use Per Customer'!J192","v":350.44865403788634},{"$f":"'Gas Use Per Customer'!L192","v":80.379577653033948},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.113873295910185},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.1345962113659},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.22774659182037},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.31405782652041},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0379577653033945},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F193*'Daily efficiency'!BD194","v":398.22965663045835},{"$f":"G193*'Daily efficiency'!BE194","v":1872.4265438977186},{"$f":"H193*'Daily efficiency'!BF194","v":807.47027150876363},{"$f":"I193*'Daily efficiency'!BG194","v":5750.1615154536403},{"$f":"J193*'Daily efficiency'!BH194","v":235.51216252338935},{"$f":"K193*'Daily efficiency'!BI194","v":0},55.66230827452798,39.674198450993352,0.11589767597489523,0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A193,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A193,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A193,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A193,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A193,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A193,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},57.977165689641218,233.70857735380912,117.22829191811222,683.12904860371691,27.248600413858888,0,{"$f":"(V193+AB193)-(VLOOKUP($A193,Assumptions!$A$43:$M$98,11,FALSE)*F193)","v":34.959943452651395},{"$f":"(W193+AC193)-(VLOOKUP($A193,Assumptions!$A$43:$R$98,16,FALSE)*G193)","v":139.89891250453763},{"$f":"(X193+AD193)-VLOOKUP($A193,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A193,Assumptions!$A$44:$M$98,11,FALSE)*$H193)","v":56.783171723894114},{"$f":"(Y193+AE193)-VLOOKUP($A193,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A193,Assumptions!$A$43:$R$98,16,FALSE)*I193)","v":449.82915490184496},{"$f":"(Z193+AF193)-(VLOOKUP($A193,Assumptions!$A$43:$M$98,11,FALSE)*J193)","v":19.576193001528946},0,null,14.49785483387306,13.306648576771099,11.773963275639501,18.336868212418231,46.82479341538783,0]
[{"$f":"'Gas Use Per Customer'!B193","v":2037},{"$f":"'Gas Use Per Customer'!C193","v":12},{"$f":"'Daily efficiency'!CQ195","v":34},{"$f":"'Gas Use Per Customer'!J193","v":489.60396039603961},{"$f":"'Gas Use Per Customer'!L193","v":107.62892078681553},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.288676236044658},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.88118811881188},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.577352472089316},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":342.7227722772277},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.762892078681553},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F194*'Daily efficiency'!BD195","v":651.1829263240744},{"$f":"G194*'Daily efficiency'!BE195","v":3103.8524337291037},{"$f":"H194*'Daily efficiency'!BF195","v":1335.6452291249254},{"$f":"I194*'Daily efficiency'!BG195","v":7677.100654742896},{"$f":"J194*'Daily efficiency'!BH195","v":427.25209651695212},{"$f":"K194*'Daily efficiency'!BI195","v":0},{"$f":"R183*1.01","v":55.66230827452798},39.674198450993352,{"$f":"T183*1.03","v":0.11589767597489523},0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A194,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A194,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A194,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A194,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A194,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A194,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},87.243690591835616,376.42797612058405,178.33778288658965,906.45681659240654,49.432783127783047,0,{"$f":"(V194+AB194)-(VLOOKUP($A194,Assumptions!$A$43:$M$98,11,FALSE)*F194)","v":56.423439214413762},{"$f":"(W194+AC194)-(VLOOKUP($A194,Assumptions!$A$43:$R$98,16,FALSE)*G194)","v":245.36859579646071},{"$f":"(X194+AD194)-VLOOKUP($A194,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A194,Assumptions!$A$44:$M$98,11,FALSE)*$H194)","v":102.28660441150748},{"$f":"(Y194+AE194)-VLOOKUP($A194,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A194,Assumptions!$A$43:$R$98,16,FALSE)*I194)","v":586.24092011588027},{"$f":"(Z194+AF194)-(VLOOKUP($A194,Assumptions!$A$43:$M$98,11,FALSE)*J194)","v":39.159366001975762},0,null,17.474683323011817,16.705243124666353,15.839392681159591,17.105397351351701,36.383683600749031,0]
[{"$f":"'Gas Use Per Customer'!B194","v":2038},{"$f":"'Gas Use Per Customer'!C194","v":1},{"$f":"'Daily efficiency'!CQ196","v":34},{"$f":"'Gas Use Per Customer'!J194","v":524.50592885375499},{"$f":"'Gas Use Per Customer'!L194","v":109.88210358987945},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.964631076963833},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.3517786561265},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.929262153927667},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.1541501976285},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.988210358987946},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F195*'Daily efficiency'!BD196","v":684.88516239357375},{"$f":"G195*'Daily efficiency'!BE196","v":3418.1993342556757},{"$f":"H195*'Daily efficiency'!BF196","v":1375.3711260023313},{"$f":"I195*'Daily efficiency'!BG196","v":8154.967423179909},{"$f":"J195*'Daily efficiency'!BH196","v":456.96776757442746},{"$f":"K195*'Daily efficiency'!BI196","v":0},55.66230827452798,39.674198450993352,0.11589767597489523,0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A195,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A195,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A195,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A195,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A195,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A195,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},91.143016868117087,412.86005134152526,182.93404270814807,961.84046447988976,52.870866486193052,0,{"$f":"(V195+AB195)-(VLOOKUP($A195,Assumptions!$A$43:$M$98,11,FALSE)*F195)","v":58.985311500291679},{"$f":"(W195+AC195)-(VLOOKUP($A195,Assumptions!$A$43:$R$98,16,FALSE)*G195)","v":269.36910972549833},{"$f":"(X195+AD195)-VLOOKUP($A195,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A195,Assumptions!$A$44:$M$98,11,FALSE)*$H195)","v":103.89092138641355},{"$f":"(Y195+AE195)-VLOOKUP($A195,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A195,Assumptions!$A$43:$R$98,16,FALSE)*I195)","v":612.30055678974304},{"$f":"(Z195+AF195)-(VLOOKUP($A195,Assumptions!$A$43:$M$98,11,FALSE)*J195)","v":42.151631363584578},0,null,17.893514828840743,17.118911017470754,15.757937824915329,16.676934101389275,38.360779404906566,0]
[{"$f":"'Gas Use Per Customer'!B195","v":2038},{"$f":"'Gas Use Per Customer'!C195","v":2},{"$f":"'Daily efficiency'!CQ197","v":33},{"$f":"'Gas Use Per Customer'!J195","v":470.11834319526628},{"$f":"'Gas Use Per Customer'!L195","v":98.397138693866737},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.679427738773349},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.023668639053255},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.797854020400052},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":376.09467455621302},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9198569346933372},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F196*'Daily efficiency'!BD197","v":321.73578155924264},{"$f":"G196*'Daily efficiency'!BE197","v":1708.3181868058023},{"$f":"H196*'Daily efficiency'!BF197","v":1321.9393458442541},{"$f":"I196*'Daily efficiency'!BG197","v":8776.3035502958628},{"$f":"J196*'Daily efficiency'!BH197","v":149.30008705031884},{"$f":"K196*'Daily efficiency'!BI197","v":0},55.66230827452798,39.674198450993352,0.11589767597489523,0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A196,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A196,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A196,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A196,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A196,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A196,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},45.159455423909378,209.12256933134501,182.70315108323311,1028.2856467844181,{"$f":"IFERROR((U196*P196),0)","v":17.273920676536015},{"$f":"IFERROR((T196*Q196),0)","v":0},{"$f":"(V196+AB196)-(VLOOKUP($A196,Assumptions!$A$43:$M$98,11,FALSE)*F196)","v":25.961751146456521},{"$f":"(W196+AC196)-(VLOOKUP($A196,Assumptions!$A$43:$R$98,16,FALSE)*G196)","v":123.38127766984294},{"$f":"(X196+AD196)-VLOOKUP($A196,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A196,Assumptions!$A$44:$M$98,11,FALSE)*$H196)","v":95.9840494567012},{"$f":"(Y196+AE196)-VLOOKUP($A196,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A196,Assumptions!$A$43:$R$98,16,FALSE)*I196)","v":670.5927695523261},{"$f":"(Z196+AF196)-(VLOOKUP($A196,Assumptions!$A$43:$M$98,11,FALSE)*J196)","v":12.474494607172801},{"$f":"AA196+AG196","v":0},null,{"$f":"IF(F196<10,AB196+AH196,IFERROR((AH196)/(F196/10),0))","v":13.192330331488979},{"$f":"IF(G196<10,AC196+AI196,IFERROR((AI196)/(G196/10),0))","v":13.122363704344531},{"$f":"IF(H196<10,AD196+AJ196,IFERROR((AJ196)/(H196/10),0))","v":13.006346963716341},{"$f":"IF(I196<10,AE196+AK196,IFERROR((AK196)/(I196/10),0))","v":17.83042448935543},{"$f":"IF(J196<10,AF196+AL196,IFERROR((AL196)/(J196/10),0))","v":29.748415283708816},{"$f":"IF(K196<10,AG196+AM196,IFERROR((AM196)/(K196/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B196","v":2038},{"$f":"'Gas Use Per Customer'!C196","v":3},{"$f":"'Daily efficiency'!CQ198","v":40},{"$f":"'Gas Use Per Customer'!J196","v":388.3629191321499},{"$f":"'Gas Use Per Customer'!L196","v":81.050258586394378},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.315077575918313},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.50887573964496},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.630155151836625},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.85404339250493},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1050258586394381},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F197*'Daily efficiency'!BD198","v":396.34029067073999},{"$f":"G197*'Daily efficiency'!BE198","v":2077.0016695097979},{"$f":"H197*'Daily efficiency'!BF198","v":842.02762364827038},{"$f":"I197*'Daily efficiency'!BG198","v":6372.2587771203189},{"$f":"J197*'Daily efficiency'!BH198","v":237.47725765813539},{"$f":"K197*'Daily efficiency'!BI198","v":0},55.66230827452798,39.674198450993352,0.11589767597489523,0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A197,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A197,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A197,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A197,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A197,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A197,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},57.758567305930143,257.41835897452137,121.22655455440777,755.22867546123121,27.47596061270465,0,{"$f":"(V197+AB197)-(VLOOKUP($A197,Assumptions!$A$43:$M$98,11,FALSE)*F197)","v":34.038687084712841},{"$f":"(W197+AC197)-(VLOOKUP($A197,Assumptions!$A$43:$R$98,16,FALSE)*G197)","v":151.17254193141406},{"$f":"(X197+AD197)-VLOOKUP($A197,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A197,Assumptions!$A$44:$M$98,11,FALSE)*$H197)","v":59.059083525889463},{"$f":"(Y197+AE197)-VLOOKUP($A197,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A197,Assumptions!$A$43:$R$98,16,FALSE)*I197)","v":492.59405844123035},{"$f":"(Z197+AF197)-(VLOOKUP($A197,Assumptions!$A$43:$M$98,11,FALSE)*J197)","v":19.569333872298884},0,null,13.999004106992775,12.975195320674951,12.144539399780008,18.119798855815411,47.045294485003538,0]
[{"$f":"'Gas Use Per Customer'!B197","v":2038},{"$f":"'Gas Use Per Customer'!C197","v":4},{"$f":"'Daily efficiency'!CQ199","v":47},{"$f":"'Gas Use Per Customer'!J197","v":255.57749259624876},{"$f":"'Gas Use Per Customer'!L197","v":54.897009966777411},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.469102990033221},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.673247778874625},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.938205980066442},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":178.90424481737412},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4897009966777413},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F198*'Daily efficiency'!BD199","v":262.21637428617868},{"$f":"G198*'Daily efficiency'!BE199","v":1358.6648900585401},{"$f":"H198*'Daily efficiency'!BF199","v":531.73364104413849},{"$f":"I198*'Daily efficiency'!BG199","v":4193.5154985192512},{"$f":"J198*'Daily efficiency'!BH199","v":160.84823920265774},{"$f":"K198*'Daily efficiency'!BI199","v":0},55.66230827452798,39.674198450993352,0.11589767597489523,0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A198,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A198,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A198,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A198,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A198,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A198,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},42.240519472023578,174.1647956688297,85.325747342528956,502.71739292544379,18.610034192483525,0,{"$f":"(V198+AB198)-(VLOOKUP($A198,Assumptions!$A$43:$M$98,11,FALSE)*F198)","v":26.174555912796638},{"$f":"(W198+AC198)-(VLOOKUP($A198,Assumptions!$A$43:$R$98,16,FALSE)*G198)","v":104.24555729407295},{"$f":"(X198+AD198)-VLOOKUP($A198,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A198,Assumptions!$A$44:$M$98,11,FALSE)*$H198)","v":38.466109637991373},{"$f":"(Y198+AE198)-VLOOKUP($A198,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A198,Assumptions!$A$43:$R$98,16,FALSE)*I198)","v":324.84479279826098},{"$f":"(Z198+AF198)-(VLOOKUP($A198,Assumptions!$A$43:$M$98,11,FALSE)*J198)","v":13.254713006074544},0,null,15.893127833760568,13.596079508033462,11.678264948998834,18.157467036618574,31.864747198558071,0]
[{"$f":"'Gas Use Per Customer'!B198","v":2038},{"$f":"'Gas Use Per Customer'!C198","v":5},{"$f":"'Daily efficiency'!CQ200","v":53},{"$f":"'Gas Use Per Customer'!J198","v":156.37982195845697},{"$f":"'Gas Use Per Customer'!L198","v":39.813581890812252},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.850865512649804},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.74183976261128},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9813581890812255},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.637982195845698},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9813581890812255},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F199*'Daily efficiency'!BD200","v":445.07909454061223},{"$f":"G199*'Daily efficiency'!BE200","v":2415.0477016964328},{"$f":"H199*'Daily efficiency'!BF200","v":49.451532702939886},{"$f":"I199*'Daily efficiency'!BG200","v":366.55430267062337},{"$f":"J199*'Daily efficiency'!BH200","v":116.65379494007983},{"$f":"K199*'Daily efficiency'!BI200","v":0},55.66230827452798,39.674198450993352,0.11589767597489523,0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A199,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A199,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A199,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A199,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A199,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A199,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},83.234713691752106,329.99449344220375,9.6889292569177652,92.57886924519876,13.496766413355781,0,{"$f":"(V199+AB199)-(VLOOKUP($A199,Assumptions!$A$43:$M$98,11,FALSE)*F199)","v":52.163510544516363},{"$f":"(W199+AC199)-(VLOOKUP($A199,Assumptions!$A$43:$R$98,16,FALSE)*G199)","v":201.65035087967684},{"$f":"(X199+AD199)-VLOOKUP($A199,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A199,Assumptions!$A$44:$M$98,11,FALSE)*$H199)","v":-8.9226817225704096},{"$f":"(Y199+AE199)-VLOOKUP($A199,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A199,Assumptions!$A$43:$R$98,16,FALSE)*I199)","v":63.590698374389845},{"$f":"(Z199+AF199)-(VLOOKUP($A199,Assumptions!$A$43:$M$98,11,FALSE)*J199)","v":9.6128660199513121},0,null,16.377423252061782,14.327676206293715,0.7662475343473556,40.664260630302422,23.109632433307091,0]
[{"$f":"'Gas Use Per Customer'!B199","v":2038},{"$f":"'Gas Use Per Customer'!C199","v":6},{"$f":"'Daily efficiency'!CQ201","v":57},{"$f":"'Gas Use Per Customer'!J199","v":119.9207135777998},{"$f":"'Gas Use Per Customer'!L199","v":25.7517038620874},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.60136308966992},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.92864222001982},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5751703862087401},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.992071357779981},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5751703862087401},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F200*'Daily efficiency'!BD201","v":287.88027837457196},{"$f":"G200*'Daily efficiency'!BE201","v":1849.6525609140372},{"$f":"H200*'Daily efficiency'!BF201","v":31.618187256193416},{"$f":"I200*'Daily efficiency'!BG201","v":281.09415262636287},{"$f":"J200*'Daily efficiency'!BH201","v":75.452492315916047},{"$f":"K200*'Daily efficiency'!BI201","v":0},55.66230827452798,39.674198450993352,0.11589767597489523,0.11569933425902264,{"$f":"IFERROR(VLOOKUP($A200,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A200,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A200,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A200,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A200,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A200,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},65.046915315034767,264.46651061802544,7.6256230611180271,82.674236466603134,8.729803129135508,0,{"$f":"(V200+AB200)-(VLOOKUP($A200,Assumptions!$A$43:$M$98,11,FALSE)*F200)","v":44.94984330878507},{"$f":"(W200+AC200)-(VLOOKUP($A200,Assumptions!$A$43:$R$98,16,FALSE)*G200)","v":166.04510965417336},{"$f":"(X200+AD200)-VLOOKUP($A200,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A200,Assumptions!$A$44:$M$98,11,FALSE)*$H200)","v":-9.6142215257468919},{"$f":"(Y200+AE200)-VLOOKUP($A200,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A200,Assumptions!$A$43:$R$98,16,FALSE)*I200)","v":57.010814662313642},{"$f":"(Z200+AF200)-(VLOOKUP($A200,Assumptions!$A$43:$M$98,11,FALSE)*J200)","v":6.217669128354296},0,null,21.818868544346046,15.384712180079054,-1.9885984646288648,47.540423135764016,14.947472257489803,0]
[{"$f":"'Gas Use Per Customer'!B200","v":2038},{"$f":"'Gas Use Per Customer'!C200","v":7},{"$f":"'Daily efficiency'!CQ202","v":60},{"$f":"'Gas Use Per Customer'!J200","v":108.64811133200796},{"$f":"'Gas Use Per Customer'!L200","v":21.027157838128531},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.821726270502825},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.783300198807169},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1027157838128532},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.864811133200796},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1027157838128532},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F201*'Daily efficiency'!BD202","v":235.06421494611854},{"$f":"G201*'Daily efficiency'!BE202","v":1675.784369256161},{"$f":"H201*'Daily efficiency'!BF202","v":25.817344652300299},{"$f":"I201*'Daily efficiency'!BG202","v":254.67117296222679},{"$f":"J201*'Daily efficiency'!BH202","v":61.60957246571656},{"$f":"K201*'Daily efficiency'!BI202","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A201,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A201,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A201,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A201,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A201,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A201,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},60.069428721109915,250.64313746834603,7.0837551198154181,80.998309218192276,7.3420321138144109,0,{"$f":"(V201+AB201)-(VLOOKUP($A201,Assumptions!$A$43:$M$98,11,FALSE)*F201)","v":43.659473580945736},{"$f":"(W201+AC201)-(VLOOKUP($A201,Assumptions!$A$43:$R$98,16,FALSE)*G201)","v":161.4733934738241},{"$f":"(X201+AD201)-VLOOKUP($A201,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A201,Assumptions!$A$44:$M$98,11,FALSE)*$H201)","v":-9.6951998587888113},{"$f":"(Y201+AE201)-VLOOKUP($A201,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A201,Assumptions!$A$43:$R$98,16,FALSE)*I201)","v":56.362849299383917},{"$f":"(Z201+AF201)-(VLOOKUP($A201,Assumptions!$A$43:$M$98,11,FALSE)*J201)","v":5.2907877212938885},0,null,25.954217111179215,16.51339166764939,-2.6114447389733932,51.876510883056007,12.6328198351083,0]
[{"$f":"'Gas Use Per Customer'!B201","v":2038},{"$f":"'Gas Use Per Customer'!C201","v":8},{"$f":"'Daily efficiency'!CQ203","v":60},{"$f":"'Gas Use Per Customer'!J201","v":188.17097415506959},{"$f":"'Gas Use Per Customer'!L201","v":33.153638814016169},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":26.522911051212937},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":169.35387673956262},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.3153638814016171},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.817097415506961},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.3153638814016171},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F202*'Daily efficiency'!BD203","v":370.62707858179527},{"$f":"G202*'Daily efficiency'!BE203","v":2902.342004576315},{"$f":"H202*'Daily efficiency'!BF203","v":40.706353484790156},{"$f":"I202*'Daily efficiency'!BG203","v":441.07276341948341},{"$f":"J202*'Daily efficiency'!BH203","v":97.14016172506733},{"$f":"K202*'Daily efficiency'!BI203","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A202,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A202,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A202,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A202,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A202,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A202,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},76.224497786191222,397.06297223270099,8.8580829818020774,103.24992568417314,11.576223602646206,0,{"$f":"(V202+AB202)-(VLOOKUP($A202,Assumptions!$A$43:$M$98,11,FALSE)*F202)","v":50.350828607530936},{"$f":"(W202+AC202)-(VLOOKUP($A202,Assumptions!$A$43:$R$98,16,FALSE)*G202)","v":242.62717590916031},{"$f":"(X202+AD202)-VLOOKUP($A202,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A202,Assumptions!$A$44:$M$98,11,FALSE)*$H202)","v":-9.1038362516141653},{"$f":"(Y202+AE202)-VLOOKUP($A202,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A202,Assumptions!$A$43:$R$98,16,FALSE)*I202)","v":71.362682173251585},{"$f":"(Z202+AF202)-(VLOOKUP($A202,Assumptions!$A$43:$M$98,11,FALSE)*J202)","v":8.3420149553136689},0,null,18.983899810359734,14.32663843191966,-0.24575326981208789,37.92438365889651,19.918238557959874,0]
[{"$f":"'Gas Use Per Customer'!B202","v":2038},{"$f":"'Gas Use Per Customer'!C202","v":9},{"$f":"'Daily efficiency'!CQ204","v":56},{"$f":"'Gas Use Per Customer'!J202","v":116.93227091633466},{"$f":"'Gas Use Per Customer'!L202","v":20.758536914563368},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.606829531650696},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.2390438247012},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.075853691456337},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.693227091633467},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.075853691456337},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F203*'Daily efficiency'!BD204","v":232.06128097843566},{"$f":"G203*'Daily efficiency'!BE204","v":1803.55893407502},{"$f":"H203*'Daily efficiency'!BF204","v":25.487529324052481},{"$f":"I203*'Daily efficiency'!BG204","v":274.08924302788859},{"$f":"J203*'Daily efficiency'!BH204","v":60.822513159670649},{"$f":"K203*'Daily efficiency'!BI204","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A203,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A203,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A203,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A203,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A203,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A203,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},59.711568136398654,265.89617583289169,7.0444509234915236,83.316333686495994,7.2482380089505742,0,{"$f":"(V203+AB203)-(VLOOKUP($A203,Assumptions!$A$43:$M$98,11,FALSE)*F203)","v":43.511249378828261},{"$f":"(W203+AC203)-(VLOOKUP($A203,Assumptions!$A$43:$R$98,16,FALSE)*G203)","v":169.9274513472422},{"$f":"(X203+AD203)-VLOOKUP($A203,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A203,Assumptions!$A$44:$M$98,11,FALSE)*$H203)","v":-9.7082995072884835},{"$f":"(Y203+AE203)-VLOOKUP($A203,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A203,Assumptions!$A$43:$R$98,16,FALSE)*I203)","v":57.925431490895683},{"$f":"(Z203+AF203)-(VLOOKUP($A203,Assumptions!$A$43:$M$98,11,FALSE)*J203)","v":5.2231981642542751},0,null,26.200816535089285,16.146806847684193,-2.6638485837969599,49.537592177903974,12.47143617320485,0]
[{"$f":"'Gas Use Per Customer'!B203","v":2038},{"$f":"'Gas Use Per Customer'!C203","v":10},{"$f":"'Daily efficiency'!CQ205","v":49},{"$f":"'Gas Use Per Customer'!J203","v":223.65805168986083},{"$f":"'Gas Use Per Customer'!L203","v":46.130114017437961},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.904091213950373},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":201.29224652087476},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6130114017437966},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.365805168986086},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6130114017437966},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F204*'Daily efficiency'!BD205","v":551.98713774488397},{"$f":"G204*'Daily efficiency'!BE205","v":3528.2442415429732},{"$f":"H204*'Daily efficiency'!BF205","v":68.560587887797851},{"$f":"I204*'Daily efficiency'!BG205","v":524.25447316103407},{"$f":"J204*'Daily efficiency'!BH205","v":135.16123407109316},{"$f":"K204*'Daily efficiency'!BI205","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A204,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A204,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A204,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A204,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A204,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A204,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},97.837233035727934,471.77980532418252,12.177480849826516,113.17970953211707,16.107206743643012,0,{"$f":"(V204+AB204)-(VLOOKUP($A204,Assumptions!$A$43:$M$98,11,FALSE)*F204)","v":61.836499723869657},{"$f":"(W204+AC204)-(VLOOKUP($A204,Assumptions!$A$43:$R$98,16,FALSE)*G204)","v":288.21903314881718},{"$f":"(X204+AD204)-VLOOKUP($A204,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A204,Assumptions!$A$44:$M$98,11,FALSE)*$H204)","v":-7.0503214002394765},{"$f":"(Y204+AE204)-VLOOKUP($A204,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A204,Assumptions!$A$43:$R$98,16,FALSE)*I204)","v":78.056357593214997},{"$f":"(Z204+AF204)-(VLOOKUP($A204,Assumptions!$A$43:$M$98,11,FALSE)*J204)","v":11.607115079660726},0,null,16.756001215522254,14.318436906059755,5.1271594495870394,34.899864772788568,27.714321823303738,0]
[{"$f":"'Gas Use Per Customer'!B204","v":2038},{"$f":"'Gas Use Per Customer'!C204","v":11},{"$f":"'Daily efficiency'!CQ206","v":40},{"$f":"'Gas Use Per Customer'!J204","v":349.65243296921551},{"$f":"'Gas Use Per Customer'!L204","v":80.175508575987237},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.05265257279617},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.89572989076466},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.105305145592339},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":244.75670307845084},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0175508575987244},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F205*'Daily efficiency'!BD206","v":397.21862421583177},{"$f":"G205*'Daily efficiency'!BE206","v":1868.1723815643438},{"$f":"H205*'Daily efficiency'!BF206","v":805.42025186620288},{"$f":"I205*'Daily efficiency'!BG206","v":5737.09712015889},{"$f":"J205*'Daily efficiency'!BH206","v":234.91424012764253},{"$f":"K205*'Daily efficiency'!BI206","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A205,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A205,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A205,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A205,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A205,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A205,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},59.357950419019311,239.87802187128841,120.02474880914561,701.72938916792202,27.994803826454397,0,{"$f":"(V205+AB205)-(VLOOKUP($A205,Assumptions!$A$43:$M$98,11,FALSE)*F205)","v":35.894071422625359},{"$f":"(W205+AC205)-(VLOOKUP($A205,Assumptions!$A$43:$R$98,16,FALSE)*G205)","v":144.22236940853685},{"$f":"(X205+AD205)-VLOOKUP($A205,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A205,Assumptions!$A$44:$M$98,11,FALSE)*$H205)","v":58.369280230274001},{"$f":"(Y205+AE205)-VLOOKUP($A205,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A205,Assumptions!$A$43:$R$98,16,FALSE)*I205)","v":463.8051561687513},{"$f":"(Z205+AF205)-(VLOOKUP($A205,Assumptions!$A$43:$M$98,11,FALSE)*J205)","v":20.173510827656411},0,null,14.923123889970443,13.749117295692189,12.133647225314835,18.949640615974868,48.168314654110809,0]
[{"$f":"'Gas Use Per Customer'!B205","v":2038},{"$f":"'Gas Use Per Customer'!C205","v":12},{"$f":"'Daily efficiency'!CQ207","v":34},{"$f":"'Gas Use Per Customer'!J205","v":486.09467455621302},{"$f":"'Gas Use Per Customer'!L205","v":106.82359164242264},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.047077492726793},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.82840236686391},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.094154985453585},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":340.26627218934908},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.682359164242264},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F206*'Daily efficiency'!BD207","v":665.82173547161619},{"$f":"G206*'Daily efficiency'!BE207","v":3167.8736150503319},{"$f":"H206*'Daily efficiency'!BF207","v":1337.08837673166},{"$f":"I206*'Daily efficiency'!BG207","v":7557.7529585798829},{"$f":"J206*'Daily efficiency'!BH207","v":444.24830434003627},{"$f":"K206*'Daily efficiency'!BI207","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A206,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A206,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A206,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A206,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A206,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A206,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},91.367467605781655,395.02934486670102,183.38380634563222,919.06946300373306,52.94121004957713,0,{"$f":"(V206+AB206)-(VLOOKUP($A206,Assumptions!$A$43:$M$98,11,FALSE)*F206)","v":60.104855459299969},{"$f":"(W206+AC206)-(VLOOKUP($A206,Assumptions!$A$43:$R$98,16,FALSE)*G206)","v":262.04670591152683},{"$f":"(X206+AD206)-VLOOKUP($A206,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A206,Assumptions!$A$44:$M$98,11,FALSE)*$H206)","v":106.13087146658515},{"$f":"(Y206+AE206)-VLOOKUP($A206,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A206,Assumptions!$A$43:$R$98,16,FALSE)*I206)","v":594.04892818890949},{"$f":"(Z206+AF206)-(VLOOKUP($A206,Assumptions!$A$43:$M$98,11,FALSE)*J206)","v":42.520339334083232},0,null,18.755175248957098,17.969524568491796,16.558588141254372,17.458354728097682,39.80425922806851,0]
[{"$f":"'Gas Use Per Customer'!B206","v":2039},{"$f":"'Gas Use Per Customer'!C206","v":1},{"$f":"'Daily efficiency'!CQ208","v":34},{"$f":"'Gas Use Per Customer'!J206","v":528.22025565388401},{"$f":"'Gas Use Per Customer'!L206","v":110.68792830785451},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.20637849235635},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.4660766961652},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.412756984712701},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":369.75417895771881},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.068792830785451},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F207*'Daily efficiency'!BD208","v":701.70109023817474},{"$f":"G207*'Daily efficiency'!BE208","v":3491.0805806244343},{"$f":"H207*'Daily efficiency'!BF208","v":1424.1308605214012},{"$f":"I207*'Daily efficiency'!BG208","v":8177.7696831287485},{"$f":"J207*'Daily efficiency'!BH208","v":470.78075314163266},{"$f":"K207*'Daily efficiency'!BI208","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A207,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A207,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A207,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A207,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A207,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A207,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},95.643221589719801,433.61204912070559,193.75668649515879,993.08371536773666,56.103090312061624,0,{"$f":"(V207+AB207)-(VLOOKUP($A207,Assumptions!$A$43:$M$98,11,FALSE)*F207)","v":62.537028654288981},{"$f":"(W207+AC207)-(VLOOKUP($A207,Assumptions!$A$43:$R$98,16,FALSE)*G207)","v":285.92581015914323},{"$f":"(X207+AD207)-VLOOKUP($A207,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A207,Assumptions!$A$44:$M$98,11,FALSE)*$H207)","v":112.4925804053196},{"$f":"(Y207+AE207)-VLOOKUP($A207,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A207,Assumptions!$A$43:$R$98,16,FALSE)*I207)","v":633.4307709051136},{"$f":"(Z207+AF207)-(VLOOKUP($A207,Assumptions!$A$43:$M$98,11,FALSE)*J207)","v":45.06769266691802},0,null,18.832836187988441,18.043345056580332,16.938399414921719,17.131132167070003,40.71599618485223,0]
[{"$f":"'Gas Use Per Customer'!B207","v":2039},{"$f":"'Gas Use Per Customer'!C207","v":2},{"$f":"'Daily efficiency'!CQ209","v":33},{"$f":"'Gas Use Per Customer'!J207","v":467.22276741903829},{"$f":"'Gas Use Per Customer'!L207","v":97.785977859778598},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.55719557195572},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.444553483807667},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.339483394833948},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":373.77821393523067},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8892988929889301},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F208*'Daily efficiency'!BD209","v":313.14603589171321},{"$f":"G208*'Daily efficiency'!BE209","v":1667.1951280704475},{"$f":"H208*'Daily efficiency'!BF209","v":1306.4840782224342},{"$f":"I208*'Daily efficiency'!BG209","v":8761.3613346418078},{"$f":"J208*'Daily efficiency'!BH209","v":143.25645756457558},{"$f":"K208*'Daily efficiency'!BI209","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A208,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A208,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A208,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A208,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A208,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A208,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U208*L208),0)+(S208*F208/(F208+H208+J208))","v":45.331899601979579},{"$f":"IFERROR((T208*M208),0)+(R208*(G208/(G208+I208+K208)))","v":210.26454823368829},{"$f":"IFERROR((U208*N208),0)+(S208*H208/(F208+H208+J208))","v":185.74732353908644},{"$f":"IFERROR((T208*O208),0)+(R208*(G208/(G208+I208+K208)))","v":1057.1278458445852},17.071917071583144,0,{"$f":"(V208+AB208)-(VLOOKUP($A208,Assumptions!$A$43:$M$98,11,FALSE)*F208)","v":25.83370921575132},{"$f":"(W208+AC208)-(VLOOKUP($A208,Assumptions!$A$43:$R$98,16,FALSE)*G208)","v":123.17666833415345},{"$f":"(X208+AD208)-VLOOKUP($A208,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A208,Assumptions!$A$44:$M$98,11,FALSE)*$H208)","v":97.577389371752929},{"$f":"(Y208+AE208)-VLOOKUP($A208,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A208,Assumptions!$A$43:$R$98,16,FALSE)*I208)","v":693.72460602746821},{"$f":"(Z208+AF208)-(VLOOKUP($A208,Assumptions!$A$43:$M$98,11,FALSE)*J208)","v":12.197369475026079},0,null,13.209311693336995,13.181792168924844,13.304891833833985,18.559792416036288,29.269286546609223,0]
[{"$f":"'Gas Use Per Customer'!B208","v":2039},{"$f":"'Gas Use Per Customer'!C208","v":3},{"$f":"'Daily efficiency'!CQ210","v":40},{"$f":"'Gas Use Per Customer'!J208","v":386.55544651619232},{"$f":"'Gas Use Per Customer'!L208","v":80.657078770286319},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.197123631085894},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.96663395485768},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.394247262171788},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":270.58881256133458},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0657078770286326},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F209*'Daily efficiency'!BD210","v":394.41761941317668},{"$f":"G209*'Daily efficiency'!BE210","v":2067.3351347918947},{"$f":"H209*'Daily efficiency'!BF210","v":837.94289557956176},{"$f":"I209*'Daily efficiency'!BG210","v":6342.6017664376859},{"$f":"J209*'Daily efficiency'!BH210","v":236.3252407969388},{"$f":"K209*'Daily efficiency'!BI210","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A209,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A209,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A209,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A209,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A209,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A209,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},59.02415379636809,263.65299711831818,123.90048248190399,774.01126790250692,28.162953219673309,0,{"$f":"(V209+AB209)-(VLOOKUP($A209,Assumptions!$A$43:$M$98,11,FALSE)*F209)","v":34.900034281269555},{"$f":"(W209+AC209)-(VLOOKUP($A209,Assumptions!$A$43:$R$98,16,FALSE)*G209)","v":155.57512726190117},{"$f":"(X209+AD209)-VLOOKUP($A209,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A209,Assumptions!$A$44:$M$98,11,FALSE)*$H209)","v":60.60052323272938},{"$f":"(Y209+AE209)-VLOOKUP($A209,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A209,Assumptions!$A$43:$R$98,16,FALSE)*I209)","v":506.77785135188958},{"$f":"(Z209+AF209)-(VLOOKUP($A209,Assumptions!$A$43:$M$98,11,FALSE)*J209)","v":20.121580047973797},0,null,14.423216086904517,13.415507715991989,12.522257636208517,18.728706724969197,48.284533267647106,0]
[{"$f":"'Gas Use Per Customer'!B209","v":2039},{"$f":"'Gas Use Per Customer'!C209","v":4},{"$f":"'Daily efficiency'!CQ211","v":47},{"$f":"'Gas Use Per Customer'!J209","v":255.30451866404712},{"$f":"'Gas Use Per Customer'!L209","v":54.819516065053548},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.445854819516065},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.59135559921414},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.891709639032129},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":178.71316306483297},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4819516065053548},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F210*'Daily efficiency'!BD211","v":260.45342446526081},{"$f":"G210*'Daily efficiency'!BE211","v":1357.2137446786553},{"$f":"H210*'Daily efficiency'!BF211","v":530.93714164825008},{"$f":"I210*'Daily efficiency'!BG211","v":4189.0365422396862},{"$f":"J210*'Daily efficiency'!BH211","v":160.62118207060684},{"$f":"K210*'Daily efficiency'!BI211","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A210,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A210,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A210,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A210,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A210,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A210,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},43.059598581247705,178.88253578090618,87.314510298055637,516.9302672212574,19.141276748470471,0,{"$f":"(V210+AB210)-(VLOOKUP($A210,Assumptions!$A$43:$M$98,11,FALSE)*F210)","v":26.663361853165156},{"$f":"(W210+AC210)-(VLOOKUP($A210,Assumptions!$A$43:$R$98,16,FALSE)*G210)","v":107.50139553154159},{"$f":"(X210+AD210)-VLOOKUP($A210,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A210,Assumptions!$A$44:$M$98,11,FALSE)*$H210)","v":39.470316622912989},{"$f":"(Y210+AE210)-VLOOKUP($A210,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A210,Assumptions!$A$43:$R$98,16,FALSE)*I210)","v":335.3225530870958},{"$f":"(Z210+AF210)-(VLOOKUP($A210,Assumptions!$A$43:$M$98,11,FALSE)*J210)","v":13.675864505776287},0,null,16.212816023113692,14.03570868938173,12.000080584462573,18.763170397552003,32.817141254246756,0]
[{"$f":"'Gas Use Per Customer'!B210","v":2039},{"$f":"'Gas Use Per Customer'!C210","v":5},{"$f":"'Daily efficiency'!CQ212","v":53},{"$f":"'Gas Use Per Customer'!J210","v":157.4384236453202},{"$f":"'Gas Use Per Customer'!L210","v":40.256987680487484},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.205590144389987},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.69458128078819},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0256987680487484},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.743842364532021},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0256987680487484},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F211*'Daily efficiency'!BD212","v":450.03596197152928},{"$f":"G211*'Daily efficiency'!BE212","v":2431.3961892369171},{"$f":"H211*'Daily efficiency'!BF212","v":50.002276817572223},{"$f":"I211*'Daily efficiency'!BG212","v":369.03566502463076},{"$f":"J211*'Daily efficiency'!BH212","v":117.95297390382827},{"$f":"K211*'Daily efficiency'!BI212","v":0},56.218931357273263,40.070940435503289,0.11937460625414209,0.11917031428679332,{"$f":"IFERROR(VLOOKUP($A211,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A211,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A211,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A211,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A211,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A211,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},85.687679376909145,340.84400095952446,9.9658810869556511,94.650525427596705,14.056492971181147,0,{"$f":"(V211+AB211)-(VLOOKUP($A211,Assumptions!$A$43:$M$98,11,FALSE)*F211)","v":53.579255353343619},{"$f":"(W211+AC211)-(VLOOKUP($A211,Assumptions!$A$43:$R$98,16,FALSE)*G211)","v":208.78835708366768},{"$f":"(X211+AD211)-VLOOKUP($A211,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A211,Assumptions!$A$44:$M$98,11,FALSE)*$H211)","v":-9.0993921349675908},{"$f":"(Y211+AE211)-VLOOKUP($A211,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A211,Assumptions!$A$43:$R$98,16,FALSE)*I211)","v":64.925955889079503},{"$f":"(Z211+AF211)-(VLOOKUP($A211,Assumptions!$A$43:$M$98,11,FALSE)*J211)","v":10.042939968235455},0,null,16.636632060809106,14.735098208866825,0.86648895198806031,41.238951957081156,24.099432939416602,0]
[{"$f":"'Gas Use Per Customer'!B211","v":2039},{"$f":"'Gas Use Per Customer'!C211","v":6},{"$f":"'Daily efficiency'!CQ213","v":57},{"$f":"'Gas Use Per Customer'!J211","v":120.13820335636723},{"$f":"'Gas Use Per Customer'!L211","v":25.870779048125499},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.696623238500401},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.12438302073051},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5870779048125501},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.013820335636723},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5870779048125501},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F212*'Daily efficiency'!BD213","v":289.21142903892155},{"$f":"G212*'Daily efficiency'!BE213","v":1853.0071150514996},{"$f":"H212*'Daily efficiency'!BF213","v":31.764388903660386},{"$f":"I212*'Daily efficiency'!BG213","v":281.60394866732486},{"$f":"J212*'Daily efficiency'!BH213","v":75.801382611007682},{"$f":"K212*'Daily efficiency'!BI213","v":0},56.781120670845993,40.471649839858323,0.12295584444176635,0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A212,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A212,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A212,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A212,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A212,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A212,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},67.876699272604597,278.94106319151979,7.9460983590262853,85.727859910288146,9.304272826801073,0,{"$f":"(V212+AB212)-(VLOOKUP($A212,Assumptions!$A$43:$M$98,11,FALSE)*F212)","v":47.242518938743871},{"$f":"(W212+AC212)-(VLOOKUP($A212,Assumptions!$A$43:$R$98,16,FALSE)*G212)","v":178.1719660996024},{"$f":"(X212+AD212)-VLOOKUP($A212,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A212,Assumptions!$A$44:$M$98,11,FALSE)*$H212)","v":-9.6848944016838576},{"$f":"(Y212+AE212)-VLOOKUP($A212,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A212,Assumptions!$A$43:$R$98,16,FALSE)*I212)","v":59.479573347764216},{"$f":"(Z212+AF212)-(VLOOKUP($A212,Assumptions!$A$43:$M$98,11,FALSE)*J212)","v":6.7250002850684822},0,null,22.826196522175703,16.47842615346455,-1.7387960426575724,49.509291537621323,16.029273111869557,0]
[{"$f":"'Gas Use Per Customer'!B212","v":2039},{"$f":"'Gas Use Per Customer'!C212","v":7},{"$f":"'Daily efficiency'!CQ214","v":60},{"$f":"'Gas Use Per Customer'!J212","v":108.71287128712871},{"$f":"'Gas Use Per Customer'!L212","v":21.054039593365435},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.843231674692348},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.841584158415841},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1054039593365435},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.871287128712872},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1054039593365435},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F213*'Daily efficiency'!BD214","v":235.36472815573919},{"$f":"G213*'Daily efficiency'!BE214","v":1676.7832243601715},{"$f":"H213*'Daily efficiency'!BF214","v":25.850350327396885},{"$f":"I213*'Daily efficiency'!BG214","v":254.82297029702985},{"$f":"J213*'Daily efficiency'!BH214","v":61.68833600856069},{"$f":"K213*'Daily efficiency'!BI214","v":0},56.781120670845993,40.471649839858323,0.12295584444176635,0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A213,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A213,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A213,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A213,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A213,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A213,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},61.267263157022128,257.27330590075405,7.2201771881136185,82.434982099791853,7.5719609416685714,0,{"$f":"(V213+AB213)-(VLOOKUP($A213,Assumptions!$A$43:$M$98,11,FALSE)*F213)","v":44.474848482628175},{"$f":"(W213+AC213)-(VLOOKUP($A213,Assumptions!$A$43:$R$98,16,FALSE)*G213)","v":166.08750841235513},{"$f":"(X213+AD213)-VLOOKUP($A213,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A213,Assumptions!$A$44:$M$98,11,FALSE)*$H213)","v":-9.9305948651631777},{"$f":"(Y213+AE213)-VLOOKUP($A213,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A213,Assumptions!$A$43:$R$98,16,FALSE)*I213)","v":57.251506604325527},{"$f":"(Z213+AF213)-(VLOOKUP($A213,Assumptions!$A$43:$M$98,11,FALSE)*J213)","v":5.4729091073693272},0,null,26.405175290353263,16.975145061372057,-2.7104176770495592,52.663043415636409,13.044870049037899,0]
[{"$f":"'Gas Use Per Customer'!B213","v":2039},{"$f":"'Gas Use Per Customer'!C213","v":8},{"$f":"'Daily efficiency'!CQ215","v":60},{"$f":"'Gas Use Per Customer'!J213","v":190.59405940594058},{"$f":"'Gas Use Per Customer'!L213","v":33.529963802118253},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":26.823971041694605},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":171.53465346534654},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.3529963802118257},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":19.059405940594058},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.3529963802118257},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F214*'Daily efficiency'!BD215","v":374.83404457186447},{"$f":"G214*'Daily efficiency'!BE215","v":2939.7155800485702},{"$f":"H214*'Daily efficiency'!BF215","v":41.168408889229404},{"$f":"I214*'Daily efficiency'!BG215","v":446.75247524752496},{"$f":"J214*'Daily efficiency'!BH215","v":98.24279394020644},{"$f":"K214*'Daily efficiency'!BI215","v":0},{"$f":"R203*1.01","v":56.781120670845993},40.471649839858323,{"$f":"T203*1.03","v":0.12295584444176635},0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A214,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A214,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A214,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A214,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A214,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A214,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},78.386483495816208,412.55822016725034,9.1003987767830168,106.03383645427014,12.058853369175088,0,{"$f":"(V214+AB214)-(VLOOKUP($A214,Assumptions!$A$43:$M$98,11,FALSE)*F214)","v":51.643441920079027},{"$f":"(W214+AC214)-(VLOOKUP($A214,Assumptions!$A$43:$R$98,16,FALSE)*G214)","v":252.69240945216112},{"$f":"(X214+AD214)-VLOOKUP($A214,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A214,Assumptions!$A$44:$M$98,11,FALSE)*$H214)","v":-9.2942016391616828},{"$f":"(Y214+AE214)-VLOOKUP($A214,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A214,Assumptions!$A$43:$R$98,16,FALSE)*I214)","v":73.219248378060456},{"$f":"(Z214+AF214)-(VLOOKUP($A214,Assumptions!$A$43:$M$98,11,FALSE)*J214)","v":8.7159731722079403},0,null,19.252720575863123,14.731274663589192,-0.19380286237866606,38.416332915242108,20.774826541383028,0]
[{"$f":"'Gas Use Per Customer'!B214","v":2039},{"$f":"'Gas Use Per Customer'!C214","v":9},{"$f":"'Daily efficiency'!CQ216","v":55},{"$f":"'Gas Use Per Customer'!J214","v":116.96428571428569},{"$f":"'Gas Use Per Customer'!L214","v":20.760037599033168},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.608030079226534},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.26785714285712},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0760037599033168},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.696428571428569},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0760037599033168},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F215*'Daily efficiency'!BD216","v":232.07805724556079},{"$f":"G215*'Daily efficiency'!BE216","v":1804.0527291105111},{"$f":"H215*'Daily efficiency'!BF216","v":25.48937187873673},{"$f":"I215*'Daily efficiency'!BG216","v":274.16428571428577},{"$f":"J215*'Daily efficiency'!BH216","v":60.826910165167156},{"$f":"K215*'Daily efficiency'!BI216","v":0},56.781120670845993,40.471649839858323,0.12295584444176635,0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A215,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A215,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A215,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A215,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A215,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A215,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},60.863839343539212,272.92183532901743,7.1758687354807007,84.813109869535111,7.4662248615218392,0,{"$f":"(V215+AB215)-(VLOOKUP($A215,Assumptions!$A$43:$M$98,11,FALSE)*F215)","v":44.305916647847624},{"$f":"(W215+AC215)-(VLOOKUP($A215,Assumptions!$A$43:$R$98,16,FALSE)*G215)","v":174.81494564574541},{"$f":"(X215+AD215)-VLOOKUP($A215,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A215,Assumptions!$A$44:$M$98,11,FALSE)*$H215)","v":-9.9455918204582989},{"$f":"(Y215+AE215)-VLOOKUP($A215,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A215,Assumptions!$A$43:$R$98,16,FALSE)*I215)","v":58.860624130194005},{"$f":"(Z215+AF215)-(VLOOKUP($A215,Assumptions!$A$43:$M$98,11,FALSE)*J215)","v":5.3964845245603907},0,null,26.677406312784708,16.60667846677141,-2.7697230849775982,50.323587042608622,12.86270938608223,0]
[{"$f":"'Gas Use Per Customer'!B215","v":2039},{"$f":"'Gas Use Per Customer'!C215","v":10},{"$f":"'Daily efficiency'!CQ217","v":49},{"$f":"'Gas Use Per Customer'!J215","v":222.67326732673266},{"$f":"'Gas Use Per Customer'!L215","v":45.909515547844656},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.727612438275727},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":200.40594059405939},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5909515547844659},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.267326732673268},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5909515547844659},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F216*'Daily efficiency'!BD217","v":543.32723782290032},{"$f":"G216*'Daily efficiency'!BE217","v":3517.0538224854677},{"$f":"H216*'Daily efficiency'!BF217","v":68.875338149707758},{"$f":"I216*'Daily efficiency'!BG217","v":521.94613861386165},{"$f":"J216*'Daily efficiency'!BH217","v":134.51488055518476},{"$f":"K216*'Daily efficiency'!BI217","v":0},56.781120670845993,40.471649839858323,0.12295584444176635,0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A216,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A216,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A216,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A216,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A216,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A216,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},99.0682518945749,483.5453312946043,12.501297548712968,115.27933683014798,16.511086009772185,0,{"$f":"(V216+AB216)-(VLOOKUP($A216,Assumptions!$A$43:$M$98,11,FALSE)*F216)","v":62.451448778897259},{"$f":"(W216+AC216)-(VLOOKUP($A216,Assumptions!$A$43:$R$98,16,FALSE)*G216)","v":296.77223607474161},{"$f":"(X216+AD216)-VLOOKUP($A216,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A216,Assumptions!$A$44:$M$98,11,FALSE)*$H216)","v":-7.1275230597242896},{"$f":"(Y216+AE216)-VLOOKUP($A216,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A216,Assumptions!$A$43:$R$98,16,FALSE)*I216)","v":79.475050475630127},{"$f":"(Z216+AF216)-(VLOOKUP($A216,Assumptions!$A$43:$M$98,11,FALSE)*J216)","v":11.93398562031248},0,null,17.003950061783325,14.808554836000644,5.373774488988678,35.691329915689828,28.445071630084666,0]
[{"$f":"'Gas Use Per Customer'!B216","v":2039},{"$f":"'Gas Use Per Customer'!C216","v":11},{"$f":"'Daily efficiency'!CQ218","v":40},{"$f":"'Gas Use Per Customer'!J216","v":347.27992087042531},{"$f":"'Gas Use Per Customer'!L216","v":79.587246990342635},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.87617409710279},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.1839762611276},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.752348194205581},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.0959446092977},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9587246990342635},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F217*'Daily efficiency'!BD218","v":394.30416240724458},{"$f":"G217*'Daily efficiency'!BE218","v":1855.4961889800429},{"$f":"H217*'Daily efficiency'!BF218","v":799.510744051556},{"$f":"I217*'Daily efficiency'!BG218","v":5698.1689416419404},{"$f":"J217*'Daily efficiency'!BH218","v":233.19063368170382},{"$f":"K217*'Daily efficiency'!BI218","v":0},56.781120670845993,40.471649839858323,0.12295584444176635,0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A217,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A217,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A217,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A217,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A217,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A217,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},60.540526439379498,245.17843697577428,122.41927494753565,717.65751019268464,28.623083137722691,0,{"$f":"(V217+AB217)-(VLOOKUP($A217,Assumptions!$A$43:$M$98,11,FALSE)*F217)","v":36.736388135030197},{"$f":"(W217+AC217)-(VLOOKUP($A217,Assumptions!$A$43:$R$98,16,FALSE)*G217)","v":148.08169592647073},{"$f":"(X217+AD217)-VLOOKUP($A217,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A217,Assumptions!$A$44:$M$98,11,FALSE)*$H217)","v":59.759278119859495},{"$f":"(Y217+AE217)-VLOOKUP($A217,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A217,Assumptions!$A$43:$R$98,16,FALSE)*I217)","v":476.04672752533213},{"$f":"(Z217+AF217)-(VLOOKUP($A217,Assumptions!$A$43:$M$98,11,FALSE)*J217)","v":20.688370369606254},0,null,15.386212207041957,14.213480924870588,12.514416647496065,19.582668410632333,49.311453507328949,0]
[{"$f":"'Gas Use Per Customer'!B217","v":2039},{"$f":"'Gas Use Per Customer'!C217","v":12},{"$f":"'Daily efficiency'!CQ219","v":34},{"$f":"'Gas Use Per Customer'!J217","v":483.69351669941062},{"$f":"'Gas Use Per Customer'!L217","v":106.27631578947368},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.882894736842104},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.10805500982318},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.765789473684208},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.58546168958742},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.627631578947369},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F218*'Daily efficiency'!BD219","v":642.19051059466824},{"$f":"G218*'Daily efficiency'!BE219","v":3065.5576718656494},{"$f":"H218*'Daily efficiency'!BF219","v":1303.1383818819718},{"$f":"I218*'Daily efficiency'!BG219","v":7584.4235629634331},{"$f":"J218*'Daily efficiency'!BH219","v":421.88269100169771},{"$f":"K218*'Daily efficiency'!BI219","v":0},56.781120670845993,40.471649839858323,0.12295584444176635,0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A218,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A218,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A218,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A218,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A218,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A218,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},90.967441280907281,393.96256843043,184.23726274781461,949.58353998945302,51.784169665195343,0,{"$f":"(V218+AB218)-(VLOOKUP($A218,Assumptions!$A$43:$M$98,11,FALSE)*F218)","v":59.180739074254632},{"$f":"(W218+AC218)-(VLOOKUP($A218,Assumptions!$A$43:$R$98,16,FALSE)*G218)","v":258.72565631505051},{"$f":"(X218+AD218)-VLOOKUP($A218,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A218,Assumptions!$A$44:$M$98,11,FALSE)*$H218)","v":105.61213811553176},{"$f":"(Y218+AE218)-VLOOKUP($A218,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A218,Assumptions!$A$43:$R$98,16,FALSE)*I218)","v":618.97902483458995},{"$f":"(Z218+AF218)-(VLOOKUP($A218,Assumptions!$A$43:$M$98,11,FALSE)*J218)","v":41.188602262977795},0,null,18.561908999394795,17.82986177421618,16.562507731378016,18.28132317748673,38.756144261313757,0]
[{"$f":"'Gas Use Per Customer'!B218","v":2040},{"$f":"'Gas Use Per Customer'!C218","v":1},{"$f":"'Daily efficiency'!CQ220","v":33},{"$f":"'Gas Use Per Customer'!J218","v":528.79529872673845},{"$f":"'Gas Use Per Customer'!L218","v":110.81825334382376},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.163650668764753},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.7590597453477},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.113690007867817},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":423.0362389813908},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5409126671911881},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F219*'Daily efficiency'!BD220","v":436.30345673209541},{"$f":"G219*'Daily efficiency'!BE220","v":2175.3145931174322},{"$f":"H219*'Daily efficiency'!BF220","v":1806.6570123960114},{"$f":"I219*'Daily efficiency'!BG220","v":9556.1157119838263},{"$f":"J219*'Daily efficiency'!BH220","v":209.48224664348609},{"$f":"K219*'Daily efficiency'!BI220","v":0},56.781120670845993,40.471649839858323,0.12295584444176635,0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A219,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A219,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A219,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A219,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A219,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A219,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},61.648582633045152,278.82386685742051,252.11261787483562,1186.336501084372,25.712987125108029,0,{"$f":"(V219+AB219)-(VLOOKUP($A219,Assumptions!$A$43:$M$98,11,FALSE)*F219)","v":39.065671778719633},{"$f":"(W219+AC219)-(VLOOKUP($A219,Assumptions!$A$43:$R$98,16,FALSE)*G219)","v":178.09076628697085},{"$f":"(X219+AD219)-VLOOKUP($A219,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A219,Assumptions!$A$44:$M$98,11,FALSE)*$H219)","v":152.04384410731987},{"$f":"(Y219+AE219)-VLOOKUP($A219,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A219,Assumptions!$A$43:$R$98,16,FALSE)*I219)","v":768.02124073877826},{"$f":"(Z219+AF219)-(VLOOKUP($A219,Assumptions!$A$43:$M$98,11,FALSE)*J219)","v":20.067259411526649},0,null,17.626009524583832,16.839291755787851,18.293477776396031,18.154975152673934,45.780246536634678,0]
[{"$f":"'Gas Use Per Customer'!B219","v":2040},{"$f":"'Gas Use Per Customer'!C219","v":2},{"$f":"'Daily efficiency'!CQ221","v":33},{"$f":"'Gas Use Per Customer'!J219","v":489.73607038123168},{"$f":"'Gas Use Per Customer'!L219","v":102.51770259638081},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.503540519276164},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.94721407624634},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":76.888276947285618},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":391.78885630498536},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.1258851298190411},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F220*'Daily efficiency'!BD221","v":323.39993278938607},{"$f":"G220*'Daily efficiency'!BE221","v":1748.6253922755361},{"$f":"H220*'Daily efficiency'!BF221","v":1393.6174416952933},{"$f":"I220*'Daily efficiency'!BG221","v":9183.5307917888604},{"$f":"J220*'Daily efficiency'!BH221","v":150.18843430369785},{"$f":"K220*'Daily efficiency'!BI221","v":0},56.781120670845993,40.471649839858323,0.12295584444176635,0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A220,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A220,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A220,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A220,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A220,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A220,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},47.790191747735811,226.35993585372267,201.41390075795027,1140.5250075955316,18.434943005759475,0,{"$f":"(V220+AB220)-(VLOOKUP($A220,Assumptions!$A$43:$M$98,11,FALSE)*F220)","v":26.89879462797283},{"$f":"(W220+AC220)-(VLOOKUP($A220,Assumptions!$A$43:$R$98,16,FALSE)*G220)","v":133.06744072474709},{"$f":"(X220+AD220)-VLOOKUP($A220,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A220,Assumptions!$A$44:$M$98,11,FALSE)*$H220)","v":107.68830349504404},{"$f":"(Y220+AE220)-VLOOKUP($A220,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A220,Assumptions!$A$43:$R$98,16,FALSE)*I220)","v":751.9721690158342},{"$f":"(Z220+AF220)-(VLOOKUP($A220,Assumptions!$A$43:$M$98,11,FALSE)*J220)","v":13.212093725818729},0,null,13.119097456697414,13.585627930281065,14.00581568096198,19.193301619341277,31.647036731578204,0]
[{"$f":"'Gas Use Per Customer'!B220","v":2040},{"$f":"'Gas Use Per Customer'!C220","v":3},{"$f":"'Daily efficiency'!CQ222","v":41},{"$f":"'Gas Use Per Customer'!J220","v":371.0654936461388},{"$f":"'Gas Use Per Customer'!L220","v":77.300774583169229},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.190232374950767},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.31964809384164},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.380464749901535},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":259.74584555229717},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.7300774583169236},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F221*'Daily efficiency'!BD222","v":383.56443566935866},{"$f":"G221*'Daily efficiency'!BE222","v":1983.2143153594295},{"$f":"H221*'Daily efficiency'!BF222","v":787.97655314319184},{"$f":"I221*'Daily efficiency'!BG222","v":6088.4426197458488},{"$f":"J221*'Daily efficiency'!BH222","v":226.49126952868573},{"$f":"K221*'Daily efficiency'!BI222","v":0},56.781120670845993,40.471649839858323,0.12295584444176635,0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A221,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A221,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A221,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A221,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A221,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A221,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},59.222274130350108,260.88212705527195,121.00350579727422,765.64393984734488,27.800766846136742,0,{"$f":"(V221+AB221)-(VLOOKUP($A221,Assumptions!$A$43:$M$98,11,FALSE)*F221)","v":35.593362168086522},{"$f":"(W221+AC221)-(VLOOKUP($A221,Assumptions!$A$43:$R$98,16,FALSE)*G221)","v":154.85269247156199},{"$f":"(X221+AD221)-VLOOKUP($A221,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A221,Assumptions!$A$44:$M$98,11,FALSE)*$H221)","v":58.362823808951987},{"$f":"(Y221+AE221)-VLOOKUP($A221,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A221,Assumptions!$A$43:$R$98,16,FALSE)*I221)","v":502.8590677548932},{"$f":"(Z221+AF221)-(VLOOKUP($A221,Assumptions!$A$43:$M$98,11,FALSE)*J221)","v":19.924462858715547},0,null,15.348428421326714,13.91063438693431,12.583492667368301,19.35965777183711,47.725229704852289,0]
[{"$f":"'Gas Use Per Customer'!B221","v":2040},{"$f":"'Gas Use Per Customer'!C221","v":4},{"$f":"'Daily efficiency'!CQ223","v":47},{"$f":"'Gas Use Per Customer'!J221","v":254.50097847358126},{"$f":"'Gas Use Per Customer'!L221","v":54.643514864509342},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.3930544593528},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.350293542074368},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.786108918705601},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":178.15068493150687},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4643514864509344},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F222*'Daily efficiency'!BD223","v":259.61722380749978},{"$f":"G222*'Daily efficiency'!BE223","v":1354.6524978768973},{"$f":"H222*'Daily efficiency'!BF223","v":534.06619874469129},{"$f":"I222*'Daily efficiency'!BG223","v":4175.8520547945227},{"$f":"J222*'Daily efficiency'!BH223","v":160.1054985530123},{"$f":"K222*'Daily efficiency'!BI223","v":0},56.781120670845993,40.471649839858323,0.12295584444176635,0.12274542371539712,{"$f":"IFERROR(VLOOKUP($A222,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A222,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A222,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A222,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A222,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A222,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},44.00832109202414,183.59677800285581,89.837171760903615,530.47975186239955,19.652217259054396,0,{"$f":"(V222+AB222)-(VLOOKUP($A222,Assumptions!$A$43:$M$98,11,FALSE)*F222)","v":27.305166317644172},{"$f":"(W222+AC222)-(VLOOKUP($A222,Assumptions!$A$43:$R$98,16,FALSE)*G222)","v":110.8748587982417},{"$f":"(X222+AD222)-VLOOKUP($A222,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A222,Assumptions!$A$44:$M$98,11,FALSE)*$H222)","v":41.048004148348625},{"$f":"(Y222+AE222)-VLOOKUP($A222,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A222,Assumptions!$A$43:$R$98,16,FALSE)*I222)","v":345.41241565450485},{"$f":"(Z222+AF222)-(VLOOKUP($A222,Assumptions!$A$43:$M$98,11,FALSE)*J222)","v":14.084499000927739},0,null,16.656545847113708,14.521864115315008,12.519937712074558,19.388778425819954,33.736716259982131,0]
[{"$f":"'Gas Use Per Customer'!B222","v":2040},{"$f":"'Gas Use Per Customer'!C222","v":5},{"$f":"'Daily efficiency'!CQ224","v":53},{"$f":"'Gas Use Per Customer'!J222","v":158.0392156862745},{"$f":"'Gas Use Per Customer'!L222","v":40.490312376433373},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.392249901146698},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.23529411764704},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0490312376433373},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.803921568627452},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0490312376433373},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F223*'Daily efficiency'!BD224","v":452.64431669556188},{"$f":"G223*'Daily efficiency'!BE224","v":2440.6745054514581},{"$f":"H223*'Daily efficiency'!BF224","v":50.292084046261543},{"$f":"I223*'Daily efficiency'!BG224","v":370.44392156862767},{"$f":"J223*'Daily efficiency'!BH224","v":118.63661526294972},{"$f":"K223*'Daily efficiency'!BI224","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A223,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A223,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A223,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A223,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A223,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A223,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},89.927912069123579,360.71208935983168,10.445953494588089,98.528731240432791,14.998964656869651,0,{"$f":"(V223+AB223)-(VLOOKUP($A223,Assumptions!$A$43:$M$98,11,FALSE)*F223)","v":56.922911998465096},{"$f":"(W223+AC223)-(VLOOKUP($A223,Assumptions!$A$43:$R$98,16,FALSE)*G223)","v":225.23620463166111},{"$f":"(X223+AD223)-VLOOKUP($A223,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A223,Assumptions!$A$44:$M$98,11,FALSE)*$H223)","v":-9.0625295780392801},{"$f":"(Y223+AE223)-VLOOKUP($A223,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A223,Assumptions!$A$43:$R$98,16,FALSE)*I223)","v":68.092997095729885},{"$f":"(Z223+AF223)-(VLOOKUP($A223,Assumptions!$A$43:$M$98,11,FALSE)*J223)","v":10.873339648037341},0,null,17.5730034721824,15.83546517261472,1.3834239165488089,43.086139601516422,25.87230430490699,0]
[{"$f":"'Gas Use Per Customer'!B223","v":2040},{"$f":"'Gas Use Per Customer'!C223","v":6},{"$f":"'Daily efficiency'!CQ225","v":57},{"$f":"'Gas Use Per Customer'!J223","v":120.53045186640472},{"$f":"'Gas Use Per Customer'!L223","v":25.978835978835978},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.783068783068785},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.47740667976424},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5978835978835981},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.053045186640473},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5978835978835981},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F224*'Daily efficiency'!BD225","v":290.41940577940562},{"$f":"G224*'Daily efficiency'!BE225","v":1859.0571412684872},{"$f":"H224*'Daily efficiency'!BF225","v":31.897062232300339},{"$f":"I224*'Daily efficiency'!BG225","v":282.52337917485278},{"$f":"J224*'Daily efficiency'!BH225","v":76.117989417989392},{"$f":"K224*'Daily efficiency'!BI225","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A224,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A224,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A224,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A224,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A224,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A224,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},69.418175678699527,287.05343758006688,8.1203116053751891,87.394076370613931,9.6234289093794789,0,{"$f":"(V224+AB224)-(VLOOKUP($A224,Assumptions!$A$43:$M$98,11,FALSE)*F224)","v":48.241962579979187},{"$f":"(W224+AC224)-(VLOOKUP($A224,Assumptions!$A$43:$R$98,16,FALSE)*G224)","v":183.73117334090369},{"$f":"(X224+AD224)-VLOOKUP($A224,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A224,Assumptions!$A$44:$M$98,11,FALSE)*$H224)","v":-9.909573095759912},{"$f":"(Y224+AE224)-VLOOKUP($A224,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A224,Assumptions!$A$43:$R$98,16,FALSE)*I224)","v":60.530966724689634},{"$f":"(Z224+AF224)-(VLOOKUP($A224,Assumptions!$A$43:$M$98,11,FALSE)*J224)","v":6.9764022720394365},0,null,23.212145946069416,16.937275600927279,-1.7892614903847228,50.220476060092949,16.599831181418914,0]
[{"$f":"'Gas Use Per Customer'!B224","v":2040},{"$f":"'Gas Use Per Customer'!C224","v":7},{"$f":"'Daily efficiency'!CQ226","v":60},{"$f":"'Gas Use Per Customer'!J224","v":108.76847290640393},{"$f":"'Gas Use Per Customer'!L224","v":21.080649454351878},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.864519563481505},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.891625615763544},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1080649454351881},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.876847290640393},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1080649454351881},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F225*'Daily efficiency'!BD226","v":235.66220183861907},{"$f":"G225*'Daily efficiency'!BE226","v":1677.6408216376983},{"$f":"H225*'Daily efficiency'!BF226","v":25.883022168143292},{"$f":"I225*'Daily efficiency'!BG226","v":254.95330049261094},{"$f":"J225*'Daily efficiency'!BH226","v":61.766302901250974},{"$f":"K225*'Daily efficiency'!BI226","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A225,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A225,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A225,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A225,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A225,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A225,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},62.495343593541804,264.07805490107421,7.3599698325813687,83.902476995741921,7.8089769515760414,0,{"$f":"(V225+AB225)-(VLOOKUP($A225,Assumptions!$A$43:$M$98,11,FALSE)*F225)","v":45.311805213744847},{"$f":"(W225+AC225)-(VLOOKUP($A225,Assumptions!$A$43:$R$98,16,FALSE)*G225)","v":170.8385065172177},{"$f":"(X225+AD225)-VLOOKUP($A225,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A225,Assumptions!$A$44:$M$98,11,FALSE)*$H225)","v":-10.17083052868831},{"$f":"(Y225+AE225)-VLOOKUP($A225,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A225,Assumptions!$A$43:$R$98,16,FALSE)*I225)","v":58.159669111518369},{"$f":"(Z225+AF225)-(VLOOKUP($A225,Assumptions!$A$43:$M$98,11,FALSE)*J225)","v":5.6610346541014227},0,null,26.868126923617325,17.451799931056357,-2.8108606961069409,53.471072597999232,13.470011605677463,0]
[{"$f":"'Gas Use Per Customer'!B225","v":2040},{"$f":"'Gas Use Per Customer'!C225","v":8},{"$f":"'Daily efficiency'!CQ227","v":60},{"$f":"'Gas Use Per Customer'!J225","v":193.99014778325125},{"$f":"'Gas Use Per Customer'!L225","v":34.066960117380283},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.253568093904228},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":174.59113300492612},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4066960117380285},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":19.399014778325125},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4066960117380285},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F226*'Daily efficiency'!BD227","v":380.83716768758757},{"$f":"G226*'Daily efficiency'!BE227","v":2992.0967190259312},{"$f":"H226*'Daily efficiency'!BF227","v":41.827738079358745},{"$f":"I226*'Daily efficiency'!BG227","v":454.71290640394113},{"$f":"J226*'Daily efficiency'!BH227","v":99.816193143924181},{"$f":"K226*'Daily efficiency'!BI227","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A226,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A226,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A226,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A226,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A226,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A226,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},80.849493170421752,430.54669079124903,9.3758249704414567,109.20093635682946,12.619540348742158,0,{"$f":"(V226+AB226)-(VLOOKUP($A226,Assumptions!$A$43:$M$98,11,FALSE)*F226)","v":53.080381126334871},{"$f":"(W226+AC226)-(VLOOKUP($A226,Assumptions!$A$43:$R$98,16,FALSE)*G226)","v":264.2526049508383},{"$f":"(X226+AD226)-VLOOKUP($A226,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A226,Assumptions!$A$44:$M$98,11,FALSE)*$H226)","v":-9.4781720988644622},{"$f":"(Y226+AE226)-VLOOKUP($A226,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A226,Assumptions!$A$43:$R$98,16,FALSE)*I226)","v":75.340957644099873},{"$f":"(Z226+AF226)-(VLOOKUP($A226,Assumptions!$A$43:$M$98,11,FALSE)*J226)","v":9.1484013432312974},0,null,19.476488709090276,15.135511202815918,-0.10234712842300553,38.837517526034212,21.767941691973455,0]
[{"$f":"'Gas Use Per Customer'!B226","v":2040},{"$f":"'Gas Use Per Customer'!C226","v":9},{"$f":"'Daily efficiency'!CQ228","v":55},{"$f":"'Gas Use Per Customer'!J226","v":117.07798617966436},{"$f":"'Gas Use Per Customer'!L226","v":20.774883099532399},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.619906479625921},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.37018756169793},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0774883099532402},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.707798617966438},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0774883099532402},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F227*'Daily efficiency'!BD228","v":232.24401623760329},{"$f":"G227*'Daily efficiency'!BE228","v":1805.8064407979282},{"$f":"H227*'Daily efficiency'!BF228","v":25.507599325635411},{"$f":"I227*'Daily efficiency'!BG228","v":274.43079960513342},{"$f":"J227*'Daily efficiency'!BH228","v":60.870407481629911},{"$f":"K227*'Daily efficiency'!BI228","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A227,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A227,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A227,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A227,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A227,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A227,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},62.063189954409225,280.30952819128953,7.3125059536290191,86.369195517265695,7.6957108768033891,0,{"$f":"(V227+AB227)-(VLOOKUP($A227,Assumptions!$A$43:$M$98,11,FALSE)*F227)","v":45.128891898287705},{"$f":"(W227+AC227)-(VLOOKUP($A227,Assumptions!$A$43:$R$98,16,FALSE)*G227)","v":179.94681953694578},{"$f":"(X227+AD227)-VLOOKUP($A227,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A227,Assumptions!$A$44:$M$98,11,FALSE)*$H227)","v":-10.18713936718123},{"$f":"(Y227+AE227)-VLOOKUP($A227,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A227,Assumptions!$A$43:$R$98,16,FALSE)*I227)","v":59.834925380765782},{"$f":"(Z227+AF227)-(VLOOKUP($A227,Assumptions!$A$43:$M$98,11,FALSE)*J227)","v":5.5789236197881991},0,null,27.153517351984199,17.077583679119925,-2.8746334135522105,51.106896636353902,13.274634496591588,0]
[{"$f":"'Gas Use Per Customer'!B227","v":2040},{"$f":"'Gas Use Per Customer'!C227","v":10},{"$f":"'Daily efficiency'!CQ229","v":49},{"$f":"'Gas Use Per Customer'!J227","v":219.60591133004925},{"$f":"'Gas Use Per Customer'!L227","v":45.22639755676537},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.181118045412298},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":197.64532019704433},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5226397556765372},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.960591133004925},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5226397556765372},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F228*'Daily efficiency'!BD229","v":538.20804674014062},{"$f":"G228*'Daily efficiency'!BE229","v":3455.7512812802411},{"$f":"H228*'Daily efficiency'!BF229","v":65.920809104243148},{"$f":"I228*'Daily efficiency'!BG229","v":514.75625615763568},{"$f":"J228*'Daily efficiency'!BH229","v":132.51334484132246},{"$f":"K228*'Daily efficiency'!BI229","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A228,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A228,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A228,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A228,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A228,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A228,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},100.745545057085,489.26600016944292,12.421858608342689,116.80509755206961,16.75336886030744,0,{"$f":"(V228+AB228)-(VLOOKUP($A228,Assumptions!$A$43:$M$98,11,FALSE)*F228)","v":63.88000446359068},{"$f":"(W228+AC228)-(VLOOKUP($A228,Assumptions!$A$43:$R$98,16,FALSE)*G228)","v":301.01332503573263},{"$f":"(X228+AD228)-VLOOKUP($A228,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A228,Assumptions!$A$44:$M$98,11,FALSE)*$H228)","v":-7.5691920296391597},{"$f":"(Y228+AE228)-VLOOKUP($A228,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A228,Assumptions!$A$43:$R$98,16,FALSE)*I228)","v":80.505275584528974},{"$f":"(Z228+AF228)-(VLOOKUP($A228,Assumptions!$A$43:$M$98,11,FALSE)*J228)","v":12.14517628612065},0,null,17.655619260690742,15.229974822355249,4.8526665787035288,36.658974750245363,28.898545146428091,0]
[{"$f":"'Gas Use Per Customer'!B228","v":2040},{"$f":"'Gas Use Per Customer'!C228","v":11},{"$f":"'Daily efficiency'!CQ230","v":40},{"$f":"'Gas Use Per Customer'!J228","v":345.37401574803158},{"$f":"'Gas Use Per Customer'!L228","v":79.123338159799914},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.737001447939974},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.61220472440947},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.474002895879948},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":241.7618110236221},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9123338159799914},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F229*'Daily efficiency'!BD230","v":392.00578936661577},{"$f":"G229*'Daily efficiency'!BE230","v":1845.3130500231591},{"$f":"H229*'Daily efficiency'!BF230","v":794.85044848530401},{"$f":"I229*'Daily efficiency'!BG230","v":5666.896850393704},{"$f":"J229*'Daily efficiency'!BH230","v":231.83138080821365},{"$f":"K229*'Daily efficiency'!BI230","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A229,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A229,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A229,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A229,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A229,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A229,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},61.823334117611857,250.90346461802554,125.01700254534728,734.8861097959466,29.309928299864662,0,{"$f":"(V229+AB229)-(VLOOKUP($A229,Assumptions!$A$43:$M$98,11,FALSE)*F229)","v":37.637310088489222},{"$f":"(W229+AC229)-(VLOOKUP($A229,Assumptions!$A$43:$R$98,16,FALSE)*G229)","v":152.21519465835348},{"$f":"(X229+AD229)-VLOOKUP($A229,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A229,Assumptions!$A$44:$M$98,11,FALSE)*$H229)","v":61.262096423306957},{"$f":"(Y229+AE229)-VLOOKUP($A229,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A229,Assumptions!$A$43:$R$98,16,FALSE)*I229)","v":489.23062182625},{"$f":"(Z229+AF229)-(VLOOKUP($A229,Assumptions!$A$43:$M$98,11,FALSE)*J229)","v":21.247920290157118},0,null,15.855966547011182,14.690855682804894,12.904346102364082,20.236058778466386,50.557848590021777,0]
[{"$f":"'Gas Use Per Customer'!B229","v":2040},{"$f":"'Gas Use Per Customer'!C229","v":12},{"$f":"'Daily efficiency'!CQ231","v":34},{"$f":"'Gas Use Per Customer'!J229","v":483.47996089931576},{"$f":"'Gas Use Per Customer'!L229","v":106.21890547263682},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.865671641791046},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.04398826979471},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.731343283582092},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.43597262952102},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.621890547263682},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F230*'Daily efficiency'!BD231","v":679.02849389416519},{"$f":"G230*'Daily efficiency'!BE231","v":3234.1627483431457},{"$f":"H230*'Daily efficiency'!BF231","v":1293.7532683974669},{"$f":"I230*'Daily efficiency'!BG231","v":7453.1243275628294},{"$f":"J230*'Daily efficiency'!BH231","v":461.81238966458028},{"$f":"K230*'Daily efficiency'!BI231","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A230,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A230,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A230,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A230,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A230,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A230,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},98.110979305280338,426.79366770144071,188.09218170895991,961.10203085097487,58.385918169790955,0,{"$f":"(V230+AB230)-(VLOOKUP($A230,Assumptions!$A$43:$M$98,11,FALSE)*F230)","v":65.642518546965988},{"$f":"(W230+AC230)-(VLOOKUP($A230,Assumptions!$A$43:$R$98,16,FALSE)*G230)","v":288.64256563320328},{"$f":"(X230+AD230)-VLOOKUP($A230,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A230,Assumptions!$A$44:$M$98,11,FALSE)*$H230)","v":107.77240212853616},{"$f":"(Y230+AE230)-VLOOKUP($A230,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A230,Assumptions!$A$43:$R$98,16,FALSE)*I230)","v":623.36660129462564},{"$f":"(Z230+AF230)-(VLOOKUP($A230,Assumptions!$A$43:$M$98,11,FALSE)*J230)","v":47.563097917019505},0,null,20.599759918720004,19.900346720768766,16.910423753189512,18.419040873560224,44.778373214617893,0]
[{"$f":"'Gas Use Per Customer'!B230","v":2041},{"$f":"'Gas Use Per Customer'!C230","v":1},{"$f":"'Daily efficiency'!CQ232","v":33},{"$f":"'Gas Use Per Customer'!J230","v":530.2439024390244},{"$f":"'Gas Use Per Customer'!L230","v":111.12995824634656},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.225991649269314},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.04878048780489},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.347468684759917},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":424.19512195121956},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5564979123173286},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F231*'Daily efficiency'!BD232","v":424.56262437979547},{"$f":"G231*'Daily efficiency'!BE232","v":2119.1412190860406},{"$f":"H231*'Daily efficiency'!BF232","v":1817.4152854097856},{"$f":"I231*'Daily efficiency'!BG232","v":9662.4806923682154},{"$f":"J231*'Daily efficiency'!BH232","v":199.56789598626165},{"$f":"K231*'Daily efficiency'!BI232","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A231,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A231,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A231,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A231,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A231,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A231,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},61.851786067566941,279.84740840211157,260.4290663063901,1235.1700134958799,25.230927331408704,0,{"$f":"(V231+AB231)-(VLOOKUP($A231,Assumptions!$A$43:$M$98,11,FALSE)*F231)","v":38.707133470926863},{"$f":"(W231+AC231)-(VLOOKUP($A231,Assumptions!$A$43:$R$98,16,FALSE)*G231)","v":176.61615624380755},{"$f":"(X231+AD231)-VLOOKUP($A231,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A231,Assumptions!$A$44:$M$98,11,FALSE)*$H231)","v":157.91533812779124},{"$f":"(Y231+AE231)-VLOOKUP($A231,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A231,Assumptions!$A$43:$R$98,16,FALSE)*I231)","v":806.52372392146526},{"$f":"(Z231+AF231)-(VLOOKUP($A231,Assumptions!$A$43:$M$98,11,FALSE)*J231)","v":19.444764182248683},0,null,17.415256012749996,16.654237364296481,18.946626768602279,19.013036269997741,44.675691513657384,0]
[{"$f":"'Gas Use Per Customer'!B231","v":2041},{"$f":"'Gas Use Per Customer'!C231","v":2},{"$f":"'Daily efficiency'!CQ233","v":34},{"$f":"'Gas Use Per Customer'!J231","v":461.92794547224929},{"$f":"'Gas Use Per Customer'!L231","v":96.64665970772441},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.993997912317322},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.57838364167478},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":57.987995824634645},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":323.34956183057449},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.6646659707724414},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F232*'Daily efficiency'!BD233","v":464.24629121744994},{"$f":"G232*'Daily efficiency'!BE233","v":2472.4523522209602},{"$f":"H232*'Daily efficiency'!BF233","v":1033.0096390923138},{"$f":"I232*'Daily efficiency'!BG233","v":7579.3137293086675},{"$f":"J232*'Daily efficiency'!BH233","v":283.17471294363241},{"$f":"K232*'Daily efficiency'!BI233","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A232,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A232,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A232,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A232,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A232,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A232,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},70.956540856978236,330.32722037690678,155.12694183100393,977.08322703577346,35.801152129524674,0,{"$f":"(V232+AB232)-(VLOOKUP($A232,Assumptions!$A$43:$M$98,11,FALSE)*F232)","v":40.764141810956218},{"$f":"(W232+AC232)-(VLOOKUP($A232,Assumptions!$A$43:$R$98,16,FALSE)*G232)","v":195.43061902420195},{"$f":"(X232+AD232)-VLOOKUP($A232,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A232,Assumptions!$A$44:$M$98,11,FALSE)*$H232)","v":79.020862797761339},{"$f":"(Y232+AE232)-VLOOKUP($A232,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A232,Assumptions!$A$43:$R$98,16,FALSE)*I232)","v":646.60320960493027},{"$f":"(Z232+AF232)-(VLOOKUP($A232,Assumptions!$A$43:$M$98,11,FALSE)*J232)","v":25.737019114184001},0,null,14.059510500840128,14.102532724694731,13.627107071734912,19.997033734770639,61.538171243708675,0]
[{"$f":"'Gas Use Per Customer'!B232","v":2041},{"$f":"'Gas Use Per Customer'!C232","v":3},{"$f":"'Daily efficiency'!CQ234","v":40},{"$f":"'Gas Use Per Customer'!J232","v":381.40214216163582},{"$f":"'Gas Use Per Customer'!L232","v":79.542782495101235},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.862834748530371},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.42064264849074},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.725669497060743},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":266.98149951314508},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9542782495101241},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F233*'Daily efficiency'!BD234","v":388.9686484005868},{"$f":"G233*'Daily efficiency'!BE234","v":2039.774775085504},{"$f":"H233*'Daily efficiency'!BF234","v":826.36651987146854},{"$f":"I233*'Daily efficiency'!BG234","v":6258.0463485881237},{"$f":"J233*'Daily efficiency'!BH234","v":233.0603527106465},{"$f":"K233*'Daily efficiency'!BI234","v":0},57.348931877554456,40.876366338256908,0.12664451977501934,0.12642778642685903,{"$f":"IFERROR(VLOOKUP($A233,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A233,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A233,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A233,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A233,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A233,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},61.439355108210485,275.53097640316804,129.00150968757094,809.75195411002255,29.465304497070054,0,{"$f":"(V233+AB233)-(VLOOKUP($A233,Assumptions!$A$43:$M$98,11,FALSE)*F233)","v":36.590204215817181},{"$f":"(W233+AC233)-(VLOOKUP($A233,Assumptions!$A$43:$R$98,16,FALSE)*G233)","v":164.15028763871931},{"$f":"(X233+AD233)-VLOOKUP($A233,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A233,Assumptions!$A$44:$M$98,11,FALSE)*$H233)","v":63.581926961585786},{"$f":"(Y233+AE233)-VLOOKUP($A233,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A233,Assumptions!$A$43:$R$98,16,FALSE)*I233)","v":534.14239938511025},{"$f":"(Z233+AF233)-(VLOOKUP($A233,Assumptions!$A$43:$M$98,11,FALSE)*J233)","v":21.18225419960562},0,null,15.33355303400014,14.346212697214257,13.322375072287164,20.00671958016369,50.647558696675674,0]
[{"$f":"'Gas Use Per Customer'!B233","v":2041},{"$f":"'Gas Use Per Customer'!C233","v":4},{"$f":"'Daily efficiency'!CQ235","v":47},{"$f":"'Gas Use Per Customer'!J233","v":254.09356725146199},{"$f":"'Gas Use Per Customer'!L233","v":54.554973821989527},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.366492146596858},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.228070175438589},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.732984293193716},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":177.86549707602339},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4554973821989527},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F234*'Daily efficiency'!BD235","v":259.19655577929899},{"$f":"G234*'Daily efficiency'!BE235","v":1354.1916196645268},{"$f":"H234*'Daily efficiency'!BF235","v":538.02665928696092},{"$f":"I234*'Daily efficiency'!BG235","v":4169.1672514619895},{"$f":"J234*'Daily efficiency'!BH235","v":159.84607329842925},{"$f":"K234*'Daily efficiency'!BI235","v":0},{"$f":"R223*1.01","v":57.922421196329999},41.28513000163948,{"$f":"T223*1.03","v":0.13044385536826991},0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A234,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A234,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A234,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A234,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A234,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A234,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},46.138275201033792,194.02270213534169,94.833243160440674,561.21897631473416,20.815254772630244,0,{"$f":"(V234+AB234)-(VLOOKUP($A234,Assumptions!$A$43:$M$98,11,FALSE)*F234)","v":29.095311227317211},{"$f":"(W234+AC234)-(VLOOKUP($A234,Assumptions!$A$43:$R$98,16,FALSE)*G234)","v":119.81987681641682},{"$f":"(X234+AD234)-VLOOKUP($A234,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A234,Assumptions!$A$44:$M$98,11,FALSE)*$H234)","v":45.026034271808953},{"$f":"(Y234+AE234)-VLOOKUP($A234,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A234,Assumptions!$A$43:$R$98,16,FALSE)*I234)","v":372.35776962937757},{"$f":"(Z234+AF234)-(VLOOKUP($A234,Assumptions!$A$43:$M$98,11,FALSE)*J234)","v":15.134266781391384},0,null,17.777365465187419,15.718602942544901,13.755554296090068,20.934794873129562,35.949521554021629,0]
[{"$f":"'Gas Use Per Customer'!B234","v":2041},{"$f":"'Gas Use Per Customer'!C234","v":5},{"$f":"'Daily efficiency'!CQ236","v":53},{"$f":"'Gas Use Per Customer'!J234","v":158.10546875},{"$f":"'Gas Use Per Customer'!L234","v":40.524590163934427},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.419672131147543},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.294921875},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0524590163934429},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.810546875},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0524590163934429},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F235*'Daily efficiency'!BD236","v":453.02751071878907},{"$f":"G235*'Daily efficiency'!BE236","v":2441.6976829130817},{"$f":"H235*'Daily efficiency'!BF236","v":50.334659696305835},{"$f":"I235*'Daily efficiency'!BG236","v":370.5992187500002},{"$f":"J235*'Daily efficiency'!BH236","v":118.7370491803278},{"$f":"K235*'Daily efficiency'!BI236","v":0},57.922421196329999,41.28513000163948,0.13044385536826991,0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A235,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A235,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A235,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A235,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A235,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A235,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},92.021627333077646,370.63463847965079,10.683123594295726,100.47256996691584,15.462012163567719,0,{"$f":"(V235+AB235)-(VLOOKUP($A235,Assumptions!$A$43:$M$98,11,FALSE)*F235)","v":58.261961595191352},{"$f":"(W235+AC235)-(VLOOKUP($A235,Assumptions!$A$43:$R$98,16,FALSE)*G235)","v":232.12024073404453},{"$f":"(X235+AD235)-VLOOKUP($A235,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A235,Assumptions!$A$44:$M$98,11,FALSE)*$H235)","v":-9.2581155641386115},{"$f":"(Y235+AE235)-VLOOKUP($A235,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A235,Assumptions!$A$43:$R$98,16,FALSE)*I235)","v":69.360800387316587},{"$f":"(Z235+AF235)-(VLOOKUP($A235,Assumptions!$A$43:$M$98,11,FALSE)*J235)","v":11.242053946331932},0,null,17.971175451591183,16.312615915974305,1.4250080301571142,43.869956514275593,26.704066109899649,0]
[{"$f":"'Gas Use Per Customer'!B235","v":2041},{"$f":"'Gas Use Per Customer'!C235","v":6},{"$f":"'Daily efficiency'!CQ237","v":57},{"$f":"'Gas Use Per Customer'!J235","v":120.64579256360078},{"$f":"'Gas Use Per Customer'!L235","v":26.046327981047643},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.837062384838116},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.5812133072407},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6046327981047646},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.064579256360078},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6046327981047646},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F236*'Daily efficiency'!BD237","v":291.17390406382231},{"$f":"G236*'Daily efficiency'!BE237","v":1860.8361518295601},{"$f":"H236*'Daily efficiency'!BF237","v":31.979929555396794},{"$f":"I236*'Daily efficiency'!BG237","v":282.79373776908034},{"$f":"J236*'Daily efficiency'!BH237","v":76.315740984469571},{"$f":"K236*'Daily efficiency'!BI237","v":0},57.922421196329999,41.28513000163948,0.13044385536826991,0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A236,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A236,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A236,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A236,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A236,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A236,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},70.944950322048925,294.86482093000006,8.2929592550529225,89.018884505299354,9.9378831082577719,0,{"$f":"(V236+AB236)-(VLOOKUP($A236,Assumptions!$A$43:$M$98,11,FALSE)*F236)","v":49.24663523033739},{"$f":"(W236+AC236)-(VLOOKUP($A236,Assumptions!$A$43:$R$98,16,FALSE)*G236)","v":189.16841820839272},{"$f":"(X236+AD236)-VLOOKUP($A236,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A236,Assumptions!$A$44:$M$98,11,FALSE)*$H236)","v":-10.14061107260957},{"$f":"(Y236+AE236)-VLOOKUP($A236,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A236,Assumptions!$A$43:$R$98,16,FALSE)*I236)","v":61.553558817255535},{"$f":"(Z236+AF236)-(VLOOKUP($A236,Assumptions!$A$43:$M$98,11,FALSE)*J236)","v":7.22559372179383},0,null,23.634154527545697,17.421836839594246,-1.8476518175566472,51.020062539525682,17.1634768300516,0]
[{"$f":"'Gas Use Per Customer'!B236","v":2041},{"$f":"'Gas Use Per Customer'!C236","v":7},{"$f":"'Daily efficiency'!CQ238","v":60},{"$f":"'Gas Use Per Customer'!J236","v":108.73405299313052},{"$f":"'Gas Use Per Customer'!L236","v":21.104197007811464},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.883357606249174},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.860647693817469},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1104197007811467},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.873405299313053},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1104197007811467},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F237*'Daily efficiency'!BD238","v":235.92544175009405},{"$f":"G237*'Daily efficiency'!BE238","v":1677.1099301942338},{"$f":"H237*'Daily efficiency'!BF238","v":25.911934078543386},{"$f":"I237*'Daily efficiency'!BG238","v":254.87262021589808},{"$f":"J237*'Daily efficiency'!BH238","v":61.835297232887562},{"$f":"K237*'Daily efficiency'!BI238","v":0},57.922421196329999,41.28513000163948,0.13044385536826991,0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A237,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A237,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A237,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A237,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A237,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A237,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},63.750461304422146,270.89886424764285,7.5027811217805489,85.376746285471597,8.0522307447668826,0,{"$f":"(V237+AB237)-(VLOOKUP($A237,Assumptions!$A$43:$M$98,11,FALSE)*F237)","v":46.169268409736418},{"$f":"(W237+AC237)-(VLOOKUP($A237,Assumptions!$A$43:$R$98,16,FALSE)*G237)","v":175.63820069275042},{"$f":"(X237+AD237)-VLOOKUP($A237,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A237,Assumptions!$A$44:$M$98,11,FALSE)*$H237)","v":-10.416148931253717},{"$f":"(Y237+AE237)-VLOOKUP($A237,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A237,Assumptions!$A$43:$R$98,16,FALSE)*I237)","v":59.070947171507214},{"$f":"(Z237+AF237)-(VLOOKUP($A237,Assumptions!$A$43:$M$98,11,FALSE)*J237)","v":5.8545816329311666},0,null,27.346022921795729,17.947786452658711,-2.9133678094731685,54.326078671268817,13.906812377698049,0]
[{"$f":"'Gas Use Per Customer'!B237","v":2041},{"$f":"'Gas Use Per Customer'!C237","v":8},{"$f":"'Daily efficiency'!CQ239","v":60},{"$f":"'Gas Use Per Customer'!J237","v":197.252208047105},{"$f":"'Gas Use Per Customer'!L237","v":34.585268745852687},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.668214996682153},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":177.52698724239451},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4585268745852691},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":19.725220804710503},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4585268745852691},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F238*'Daily efficiency'!BD239","v":386.63137971517506},{"$f":"G238*'Daily efficiency'!BE239","v":3042.4106134389981},{"$f":"H238*'Daily efficiency'!BF239","v":42.464122349669815},{"$f":"I238*'Daily efficiency'!BG239","v":462.35917566241443},{"$f":"J238*'Daily efficiency'!BH239","v":101.33483742534833},{"$f":"K238*'Daily efficiency'!BI239","v":0},57.922421196329999,41.28513000163948,0.13044385536826991,0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A238,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A238,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A238,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A238,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A238,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A238,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},83.375481986880146,448.99394910702301,9.6582173411288572,112.44209251499748,13.195885359120792,0,{"$f":"(V238+AB238)-(VLOOKUP($A238,Assumptions!$A$43:$M$98,11,FALSE)*F238)","v":54.563664085904378},{"$f":"(W238+AC238)-(VLOOKUP($A238,Assumptions!$A$43:$R$98,16,FALSE)*G238)","v":276.18353958957374},{"$f":"(X238+AD238)-VLOOKUP($A238,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A238,Assumptions!$A$44:$M$98,11,FALSE)*$H238)","v":-9.6645408376916642},{"$f":"(Y238+AE238)-VLOOKUP($A238,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A238,Assumptions!$A$43:$R$98,16,FALSE)*I238)","v":77.519654960749008},{"$f":"(Z238+AF238)-(VLOOKUP($A238,Assumptions!$A$43:$M$98,11,FALSE)*J238)","v":9.5944081214988213},0,null,19.720702651922938,15.557270693298818,-6.3234965628069517E-3,39.299765375623494,22.790293480619614,0]
[{"$f":"'Gas Use Per Customer'!B238","v":2041},{"$f":"'Gas Use Per Customer'!C238","v":9},{"$f":"'Daily efficiency'!CQ240","v":55},{"$f":"'Gas Use Per Customer'!J238","v":117.40412979351032},{"$f":"'Gas Use Per Customer'!L238","v":20.789578625548319},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.631662900438656},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.66371681415929},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0789578625548319},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.740412979351033},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0789578625548319},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F239*'Daily efficiency'!BD240","v":232.40829865336033},{"$f":"G239*'Daily efficiency'!BE240","v":1810.836867590582},{"$f":"H239*'Daily efficiency'!BF240","v":25.525642632435144},{"$f":"I239*'Daily efficiency'!BG240","v":275.19528023598832},{"$f":"J239*'Daily efficiency'!BH240","v":60.91346537285655},{"$f":"K239*'Daily efficiency'!BI240","v":0},57.922421196329999,41.28513000163948,0.13044385536826991,0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A239,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A239,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A239,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A239,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A239,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A239,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},63.2924567496676,288.34272152821381,7.4524780101600427,88.02771240983077,7.9321892283997624,0,{"$f":"(V239+AB239)-(VLOOKUP($A239,Assumptions!$A$43:$M$98,11,FALSE)*F239)","v":45.973361790512655},{"$f":"(W239+AC239)-(VLOOKUP($A239,Assumptions!$A$43:$R$98,16,FALSE)*G239)","v":185.48630258353347},{"$f":"(X239+AD239)-VLOOKUP($A239,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A239,Assumptions!$A$44:$M$98,11,FALSE)*$H239)","v":-10.433689800932875},{"$f":"(Y239+AE239)-VLOOKUP($A239,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A239,Assumptions!$A$43:$R$98,16,FALSE)*I239)","v":60.877940474778839},{"$f":"(Z239+AF239)-(VLOOKUP($A239,Assumptions!$A$43:$M$98,11,FALSE)*J239)","v":5.7673023585053942},0,null,27.642071671197787,17.554398820719669,-2.9812117907728322,51.85332115816589,13.699491586905157,0]
[{"$f":"'Gas Use Per Customer'!B239","v":2041},{"$f":"'Gas Use Per Customer'!C239","v":10},{"$f":"'Daily efficiency'!CQ241","v":49},{"$f":"'Gas Use Per Customer'!J239","v":219.03827281648674},{"$f":"'Gas Use Per Customer'!L239","v":45.105033690051528},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.084026952041221},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":197.13444553483808},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5105033690051526},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.903827281648674},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5105033690051526},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F240*'Daily efficiency'!BD241","v":530.84902699361658},{"$f":"G240*'Daily efficiency'!BE241","v":3446.8188372095556},{"$f":"H240*'Daily efficiency'!BF241","v":65.731731882350559},{"$f":"I240*'Daily efficiency'!BG241","v":513.42571148184516},{"$f":"J240*'Daily efficiency'!BH241","v":132.1577487118509},{"$f":"K240*'Daily efficiency'!BI241","v":0},57.922421196329999,41.28513000163948,0.13044385536826991,0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A240,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A240,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A240,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A240,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A240,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A240,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},102.15559343325612,501.74651695828857,12.688139880850008,119.1034083275859,17.209663977660281,0,{"$f":"(V240+AB240)-(VLOOKUP($A240,Assumptions!$A$43:$M$98,11,FALSE)*F240)","v":64.580115080179013},{"$f":"(W240+AC240)-(VLOOKUP($A240,Assumptions!$A$43:$R$98,16,FALSE)*G240)","v":309.84958459861355},{"$f":"(X240+AD240)-VLOOKUP($A240,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A240,Assumptions!$A$44:$M$98,11,FALSE)*$H240)","v":-7.7300758544831805},{"$f":"(Y240+AE240)-VLOOKUP($A240,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A240,Assumptions!$A$43:$R$98,16,FALSE)*I240)","v":82.060246013090122},{"$f":"(Z240+AF240)-(VLOOKUP($A240,Assumptions!$A$43:$M$98,11,FALSE)*J240)","v":12.512729183525643},0,null,17.897147445880012,15.717678549680766,4.9580640263668272,37.463884716549657,29.722393161185924,0]
[{"$f":"'Gas Use Per Customer'!B240","v":2041},{"$f":"'Gas Use Per Customer'!C240","v":11},{"$f":"'Daily efficiency'!CQ242","v":41},{"$f":"'Gas Use Per Customer'!J240","v":343.8235294117647},{"$f":"'Gas Use Per Customer'!L240","v":78.742632612966602},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.622789783889981},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.14705882352941},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.245579567779963},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":240.67647058823528},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8742632612966608},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F241*'Daily efficiency'!BD242","v":390.11963564922286},{"$f":"G241*'Daily efficiency'!BE242","v":1837.0288927335639},{"$f":"H241*'Daily efficiency'!BF242","v":791.02598933482989},{"$f":"I241*'Daily efficiency'!BG242","v":5641.4564705882367},{"$f":"J241*'Daily efficiency'!BH242","v":230.71591355599205},{"$f":"K241*'Daily efficiency'!BI242","v":0},57.922421196329999,41.28513000163948,0.13044385536826991,0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A241,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A241,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A241,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A241,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A241,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A241,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},63.187159836579376,257.00585754996905,127.77897278383401,753.27005827470134,30.043969311664672,0,{"$f":"(V241+AB241)-(VLOOKUP($A241,Assumptions!$A$43:$M$98,11,FALSE)*F241)","v":38.587975622921746},{"$f":"(W241+AC241)-(VLOOKUP($A241,Assumptions!$A$43:$R$98,16,FALSE)*G241)","v":156.59923344905684},{"$f":"(X241+AD241)-VLOOKUP($A241,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A241,Assumptions!$A$44:$M$98,11,FALSE)*$H241)","v":62.859323415320183},{"$f":"(Y241+AE241)-VLOOKUP($A241,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A241,Assumptions!$A$43:$R$98,16,FALSE)*I241)","v":503.26665443137426},{"$f":"(Z241+AF241)-(VLOOKUP($A241,Assumptions!$A$43:$M$98,11,FALSE)*J241)","v":21.844241240445463},0,null,16.335062867653999,15.182132698226212,13.304805230538079,20.910505011202158,51.888210552110138,0]
[{"$f":"'Gas Use Per Customer'!B241","v":2041},{"$f":"'Gas Use Per Customer'!C241","v":12},{"$f":"'Daily efficiency'!CQ243","v":34},{"$f":"'Gas Use Per Customer'!J241","v":483.15481986368064},{"$f":"'Gas Use Per Customer'!L241","v":106.14903595622719},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.844710786868156},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.94644595910418},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.689421573736311},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.20837390457643},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.614903595622721},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F242*'Daily efficiency'!BD243","v":649.49975839689193},{"$f":"G242*'Daily efficiency'!BE243","v":3103.3678473867208},{"$f":"H242*'Daily efficiency'!BF243","v":1275.8549946298635},{"$f":"I242*'Daily efficiency'!BG243","v":7544.0105286302096},{"$f":"J242*'Daily efficiency'!BH243","v":431.41022710080836},{"$f":"K242*'Daily efficiency'!BI243","v":0},57.922421196329999,41.28513000163948,0.13044385536826991,0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A242,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A242,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A242,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A242,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A242,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A242,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},96.963800241557607,422.19199299795156,190.91370645687064,1001.4465446522435,56.178507255891667,0,{"$f":"(V242+AB242)-(VLOOKUP($A242,Assumptions!$A$43:$M$98,11,FALSE)*F242)","v":63.802860570873861},{"$f":"(W242+AC242)-(VLOOKUP($A242,Assumptions!$A$43:$R$98,16,FALSE)*G242)","v":281.09651746841502},{"$f":"(X242+AD242)-VLOOKUP($A242,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A242,Assumptions!$A$44:$M$98,11,FALSE)*$H242)","v":108.87054617430459},{"$f":"(Y242+AE242)-VLOOKUP($A242,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A242,Assumptions!$A$43:$R$98,16,FALSE)*I242)","v":656.5024874754597},{"$f":"(Z242+AF242)-(VLOOKUP($A242,Assumptions!$A$43:$M$98,11,FALSE)*J242)","v":45.124860698997082},0,null,20.035622555311235,19.393129345698121,17.09397628117252,19.411183700043104,42.510853059094451,0]
[{"$f":"'Gas Use Per Customer'!B242","v":2042},{"$f":"'Gas Use Per Customer'!C242","v":1},{"$f":"'Daily efficiency'!CQ244","v":33},{"$f":"'Gas Use Per Customer'!J242","v":530.29126213592235},{"$f":"'Gas Use Per Customer'!L242","v":111.12698000519346},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.225396001038693},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.05825242718447},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.345235003895098},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":424.23300970873788},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5563490002596732},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F243*'Daily efficiency'!BD244","v":437.5189470098843},{"$f":"G243*'Daily efficiency'!BE244","v":2181.4685643093148},{"$f":"H243*'Daily efficiency'!BF244","v":1811.6901470182174},{"$f":"I243*'Daily efficiency'!BG244","v":9583.1499906044501},{"$f":"J243*'Daily efficiency'!BH244","v":210.06583962272043},{"$f":"K243*'Daily efficiency'!BI244","v":0},57.922421196329999,41.28513000163948,0.13044385536826991,0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A243,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A243,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A243,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A243,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A243,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A243,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},65.2310145503059,296.14365413245764,266.88326172945955,1261.6475155861101,27.354903880622125,0,{"$f":"(V243+AB243)-(VLOOKUP($A243,Assumptions!$A$43:$M$98,11,FALSE)*F243)","v":41.57781351043478},{"$f":"(W243+AC243)-(VLOOKUP($A243,Assumptions!$A$43:$R$98,16,FALSE)*G243)","v":190.63189129364196},{"$f":"(X243+AD243)-VLOOKUP($A243,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A243,Assumptions!$A$44:$M$98,11,FALSE)*$H243)","v":162.11660870803792},{"$f":"(Y243+AE243)-VLOOKUP($A243,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A243,Assumptions!$A$43:$R$98,16,FALSE)*I243)","v":823.53331510894236},{"$f":"(Z243+AF243)-(VLOOKUP($A243,Assumptions!$A$43:$M$98,11,FALSE)*J243)","v":21.441603620654345},0,null,18.707344295908907,17.974262910330577,19.451215021526004,19.412287499135175,48.796507501276466,0]
[{"$f":"'Gas Use Per Customer'!B243","v":2042},{"$f":"'Gas Use Per Customer'!C243","v":2},{"$f":"'Daily efficiency'!CQ245","v":34},{"$f":"'Gas Use Per Customer'!J243","v":456.97674418604646},{"$f":"'Gas Use Per Customer'!L243","v":95.58556219163853},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.67566865749156},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.09302325581393},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":57.35133731498312},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.88372093023253},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.5585562191638527},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F244*'Daily efficiency'!BD245","v":459.14926470921205},{"$f":"G244*'Daily efficiency'!BE245","v":2445.951229293928},{"$f":"H244*'Daily efficiency'!BF245","v":1021.6680783446534},{"$f":"I244*'Daily efficiency'!BG245","v":7498.0744186046522},{"$f":"J244*'Daily efficiency'!BH245","v":280.06569722150073},{"$f":"K244*'Daily efficiency'!BI245","v":0},57.922421196329999,41.28513000163948,0.13044385536826991,0.13022062001966481,{"$f":"IFERROR(VLOOKUP($A244,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A244,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A244,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A244,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A244,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A244,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},72.176240932498644,336.43603475075815,157.81332861732395,995.45446135988868,36.47032873842354,0,{"$f":"(V244+AB244)-(VLOOKUP($A244,Assumptions!$A$43:$M$98,11,FALSE)*F244)","v":41.658388486734324},{"$f":"(W244+AC244)-(VLOOKUP($A244,Assumptions!$A$43:$R$98,16,FALSE)*G244)","v":200.0494148924426},{"$f":"(X244+AD244)-VLOOKUP($A244,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A244,Assumptions!$A$44:$M$98,11,FALSE)*$H244)","v":80.71047460389039},{"$f":"(Y244+AE244)-VLOOKUP($A244,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A244,Assumptions!$A$43:$R$98,16,FALSE)*I244)","v":661.15186590191411},{"$f":"(Z244+AF244)-(VLOOKUP($A244,Assumptions!$A$43:$M$98,11,FALSE)*J244)","v":26.297711256502101},0,null,14.527434036259521,14.59223891497037,14.07298911978547,20.66850616778067,62.768039994925644,0]
[{"$f":"'Gas Use Per Customer'!B244","v":2042},{"$f":"'Gas Use Per Customer'!C244","v":3},{"$f":"'Daily efficiency'!CQ246","v":41},{"$f":"'Gas Use Per Customer'!J244","v":379.55426356589146},{"$f":"'Gas Use Per Customer'!L244","v":79.149876511114002},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.744962953334198},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.86627906976743},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.489925906668397},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":265.68798449612399},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9149876511114003},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F245*'Daily efficiency'!BD246","v":387.04731619738618},{"$f":"G245*'Daily efficiency'!BE246","v":2029.8921453612525},{"$f":"H245*'Daily efficiency'!BF246","v":822.28463663279501},{"$f":"I245*'Daily efficiency'!BG246","v":6227.7263565891499},{"$f":"J245*'Daily efficiency'!BH246","v":231.9091381775639},{"$f":"K245*'Daily efficiency'!BI246","v":0},58.5016454082933,41.697981301655872,0.13435717102931802,0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A245,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A245,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A245,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A245,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A245,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A245,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},64.422982127432775,290.28105976785906,135.30955645240988,854.29018883852802,31.105332314559742,0,{"$f":"(V245+AB245)-(VLOOKUP($A245,Assumptions!$A$43:$M$98,11,FALSE)*F245)","v":39.152594036563322},{"$f":"(W245+AC245)-(VLOOKUP($A245,Assumptions!$A$43:$R$98,16,FALSE)*G245)","v":177.00150294321486},{"$f":"(X245+AD245)-VLOOKUP($A245,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A245,Assumptions!$A$44:$M$98,11,FALSE)*$H245)","v":68.701631148766054},{"$f":"(Y245+AE245)-VLOOKUP($A245,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A245,Assumptions!$A$43:$R$98,16,FALSE)*I245)","v":573.90407379245335},{"$f":"(Z245+AF245)-(VLOOKUP($A245,Assumptions!$A$43:$M$98,11,FALSE)*J245)","v":22.681869617603255},0,null,16.488799798723473,15.54468139200049,14.466569453863725,21.6006785132139,53.787201932163001,0]
[{"$f":"'Gas Use Per Customer'!B245","v":2042},{"$f":"'Gas Use Per Customer'!C245","v":4},{"$f":"'Daily efficiency'!CQ247","v":47},{"$f":"'Gas Use Per Customer'!J245","v":253.63724539282251},{"$f":"'Gas Use Per Customer'!L245","v":54.441260744985676},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.332378223495702},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.091173617846749},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.664756446991404},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":177.54607177497576},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.444126074498568},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F246*'Daily efficiency'!BD247","v":260.03948143546972},{"$f":"G246*'Daily efficiency'!BE247","v":1351.7596524033179},{"$f":"H246*'Daily efficiency'!BF247","v":536.9507845545096},{"$f":"I246*'Daily efficiency'!BG247","v":4161.679922405433},{"$f":"J246*'Daily efficiency'!BH247","v":159.51289398280798},{"$f":"K246*'Daily efficiency'!BI247","v":0},58.5016454082933,41.697981301655872,0.13435717102931802,0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A246,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A246,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A246,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A246,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A246,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A246,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},47.387771967679313,199.16909643097202,97.038514788269225,576.70203472639378,21.395023994239484,0,{"$f":"(V246+AB246)-(VLOOKUP($A246,Assumptions!$A$43:$M$98,11,FALSE)*F246)","v":30.006168258053492},{"$f":"(W246+AC246)-(VLOOKUP($A246,Assumptions!$A$43:$R$98,16,FALSE)*G246)","v":123.47000012155975},{"$f":"(X246+AD246)-VLOOKUP($A246,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A246,Assumptions!$A$44:$M$98,11,FALSE)*$H246)","v":46.208158247112664},{"$f":"(Y246+AE246)-VLOOKUP($A246,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A246,Assumptions!$A$43:$R$98,16,FALSE)*I246)","v":384.0036608825269},{"$f":"(Z246+AF246)-(VLOOKUP($A246,Assumptions!$A$43:$M$98,11,FALSE)*J246)","v":15.601156091030877},0,null,18.372197758001171,16.226586376714863,14.14618177915993,21.628395212777122,36.99618008527036,0]
[{"$f":"'Gas Use Per Customer'!B246","v":2042},{"$f":"'Gas Use Per Customer'!C246","v":5},{"$f":"'Daily efficiency'!CQ248","v":53},{"$f":"'Gas Use Per Customer'!J246","v":158.17120622568098},{"$f":"'Gas Use Per Customer'!L246","v":40.545478272217146},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.436382617773717},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.35408560311288},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0545478272217146},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.817120622568098},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0545478272217146},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F247*'Daily efficiency'!BD248","v":453.26102048805916},{"$f":"G247*'Daily efficiency'!BE248","v":2442.7128979041872},{"$f":"H247*'Daily efficiency'!BF248","v":50.360604334310977},{"$f":"I247*'Daily efficiency'!BG248","v":370.75330739299642},{"$f":"J247*'Daily efficiency'!BH248","v":118.79825133759617},{"$f":"K247*'Daily efficiency'!BI248","v":0},58.5016454082933,41.697981301655872,0.13435717102931802,0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A247,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A247,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A247,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A247,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A247,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A247,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},94.153034093586797,380.84747546669792,10.924526924773954,102.46484639855011,15.93408140482676,0,{"$f":"(V247+AB247)-(VLOOKUP($A247,Assumptions!$A$43:$M$98,11,FALSE)*F247)","v":59.632871706895145},{"$f":"(W247+AC247)-(VLOOKUP($A247,Assumptions!$A$43:$R$98,16,FALSE)*G247)","v":239.22690209731974},{"$f":"(X247+AD247)-VLOOKUP($A247,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A247,Assumptions!$A$44:$M$98,11,FALSE)*$H247)","v":-9.4576424954674216},{"$f":"(Y247+AE247)-VLOOKUP($A247,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A247,Assumptions!$A$43:$R$98,16,FALSE)*I247)","v":70.662078013380949},{"$f":"(Z247+AF247)-(VLOOKUP($A247,Assumptions!$A$43:$M$98,11,FALSE)*J247)","v":11.619061106490303},0,null,18.384562918005212,16.805060499934715,1.466884429306532,44.67442570587675,27.553142511317063,0]
[{"$f":"'Gas Use Per Customer'!B247","v":2042},{"$f":"'Gas Use Per Customer'!C247","v":6},{"$f":"'Daily efficiency'!CQ249","v":57},{"$f":"'Gas Use Per Customer'!J247","v":121.12950340798442},{"$f":"'Gas Use Per Customer'!L247","v":26.244106862231536},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.995285489785232},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":109.01655306718598},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.624410686223154},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.112950340798442},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.624410686223154},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F248*'Daily efficiency'!BD249","v":293.38488939033715},{"$f":"G248*'Daily efficiency'!BE249","v":1868.2968896400942},{"$f":"H248*'Daily efficiency'!BF249","v":32.222764349322773},{"$f":"I248*'Daily efficiency'!BG249","v":283.92755598831559},{"$f":"J248*'Daily efficiency'!BH249","v":76.895233106338381},{"$f":"K248*'Daily efficiency'!BI249","v":0},58.5016454082933,41.697981301655872,0.13435717102931802,0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A248,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A248,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A248,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A248,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A248,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A248,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},72.709290108159493,303.67056560238098,8.4917485330514388,90.799184067322358,10.313745279613961,0,{"$f":"(V248+AB248)-(VLOOKUP($A248,Assumptions!$A$43:$M$98,11,FALSE)*F248)","v":50.365224402595885},{"$f":"(W248+AC248)-(VLOOKUP($A248,Assumptions!$A$43:$R$98,16,FALSE)*G248)","v":195.21574544939676},{"$f":"(X248+AD248)-VLOOKUP($A248,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A248,Assumptions!$A$44:$M$98,11,FALSE)*$H248)","v":-10.368408802048931},{"$f":"(Y248+AE248)-VLOOKUP($A248,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A248,Assumptions!$A$43:$R$98,16,FALSE)*I248)","v":62.681499372863641},{"$f":"(Z248+AF248)-(VLOOKUP($A248,Assumptions!$A$43:$M$98,11,FALSE)*J248)","v":7.5207370664185103},0,null,23.98882569474938,17.90698200933641,-1.8766602689974921,51.747507922774091,17.834482346032473,0]
[{"$f":"'Gas Use Per Customer'!B248","v":2042},{"$f":"'Gas Use Per Customer'!C248","v":7},{"$f":"'Daily efficiency'!CQ250","v":60},{"$f":"'Gas Use Per Customer'!J248","v":108.7976539589443},{"$f":"'Gas Use Per Customer'!L248","v":21.146245059288539},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.916996047430832},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.917888563049871},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.114624505928854},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.879765395894431},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.114624505928854},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F249*'Daily efficiency'!BD250","v":236.39550015202173},{"$f":"G249*'Daily efficiency'!BE250","v":1678.090909090909},{"$f":"H249*'Daily efficiency'!BF250","v":25.96356107660457},{"$f":"I249*'Daily efficiency'!BG250","v":255.0217008797656},{"$f":"J249*'Daily efficiency'!BH250","v":61.958498023715386},{"$f":"K249*'Daily efficiency'!BI250","v":0},58.5016454082933,41.697981301655872,0.13435717102931802,0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A249,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A249,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A249,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A249,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A249,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A249,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},65.065460698969375,278.11502814293499,7.6522188821188859,86.915475148754226,8.310322248979455,0,{"$f":"(V249+AB249)-(VLOOKUP($A249,Assumptions!$A$43:$M$98,11,FALSE)*F249)","v":47.061682116941583},{"$f":"(W249+AC249)-(VLOOKUP($A249,Assumptions!$A$43:$R$98,16,FALSE)*G249)","v":180.70168406737326},{"$f":"(X249+AD249)-VLOOKUP($A249,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A249,Assumptions!$A$44:$M$98,11,FALSE)*$H249)","v":-10.665402562539507},{"$f":"(Y249+AE249)-VLOOKUP($A249,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A249,Assumptions!$A$43:$R$98,16,FALSE)*I249)","v":60.024621129564672},{"$f":"(Z249+AF249)-(VLOOKUP($A249,Assumptions!$A$43:$M$98,11,FALSE)*J249)","v":6.0598499262259811},0,null,27.819171905575278,18.454409783460399,-3.0131836804206209,55.170878181082337,14.370172175205436,0]
[{"$f":"'Gas Use Per Customer'!B249","v":2042},{"$f":"'Gas Use Per Customer'!C249","v":8},{"$f":"'Daily efficiency'!CQ251","v":60},{"$f":"'Gas Use Per Customer'!J249","v":199.21798631476051},{"$f":"'Gas Use Per Customer'!L249","v":34.900303710550638},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.920242968440512},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":179.29618768328447},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.490030371055064},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":19.921798631476051},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.490030371055064},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F250*'Daily efficiency'!BD251","v":390.15317981899227},{"$f":"G250*'Daily efficiency'!BE251","v":3072.7307032590047},{"$f":"H250*'Daily efficiency'!BF251","v":42.850925279658959},{"$f":"I250*'Daily efficiency'!BG251","v":466.96695992179889},{"$f":"J250*'Daily efficiency'!BH251","v":102.25788987191332},{"$f":"K250*'Daily efficiency'!BI251","v":0},58.5016454082933,41.697981301655872,0.13435717102931802,0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A250,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A250,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A250,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A250,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A250,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A250,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},85.688553689357832,465.49488549227073,9.9172744102491102,115.39184056671779,13.715568395653849,0,{"$f":"(V250+AB250)-(VLOOKUP($A250,Assumptions!$A$43:$M$98,11,FALSE)*F250)","v":55.974657028812032},{"$f":"(W250+AC250)-(VLOOKUP($A250,Assumptions!$A$43:$R$98,16,FALSE)*G250)","v":287.12256273755844},{"$f":"(X250+AD250)-VLOOKUP($A250,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A250,Assumptions!$A$44:$M$98,11,FALSE)*$H250)","v":-9.8641117942240335},{"$f":"(Y250+AE250)-VLOOKUP($A250,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A250,Assumptions!$A$43:$R$98,16,FALSE)*I250)","v":79.505544472067072},{"$f":"(Z250+AF250)-(VLOOKUP($A250,Assumptions!$A$43:$M$98,11,FALSE)*J250)","v":10.001331313085624},0,null,20.048055130495342,16.013868808228235,5.3162616025076659E-2,39.908818446969882,23.716899708739472,0]
[{"$f":"'Gas Use Per Customer'!B250","v":2042},{"$f":"'Gas Use Per Customer'!C250","v":9},{"$f":"'Daily efficiency'!CQ252","v":55},{"$f":"'Gas Use Per Customer'!J250","v":117.53183153770813},{"$f":"'Gas Use Per Customer'!L250","v":20.804126438301811},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.643301150641449},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.77864838393732},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0804126438301811},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.753183153770813},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0804126438301811},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F251*'Daily efficiency'!BD252","v":232.57092977119413},{"$f":"G251*'Daily efficiency'!BE252","v":1812.8065344741553},{"$f":"H251*'Daily efficiency'!BF252","v":25.54350457548448},{"$f":"I251*'Daily efficiency'!BG252","v":275.49461312438797},{"$f":"J251*'Daily efficiency'!BH252","v":60.956090464224275},{"$f":"K251*'Daily efficiency'!BI252","v":0},58.5016454082933,41.697981301655872,0.13435717102931802,0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A251,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A251,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A251,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A251,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A251,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A251,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},64.552481634880166,296.21503846287334,7.5958778635591635,89.666157720673169,8.1758720910528435,0,{"$f":"(V251+AB251)-(VLOOKUP($A251,Assumptions!$A$43:$M$98,11,FALSE)*F251)","v":46.839980671349856},{"$f":"(W251+AC251)-(VLOOKUP($A251,Assumptions!$A$43:$R$98,16,FALSE)*G251)","v":190.98143894303297},{"$f":"(X251+AD251)-VLOOKUP($A251,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A251,Assumptions!$A$44:$M$98,11,FALSE)*$H251)","v":-10.685333878787045},{"$f":"(Y251+AE251)-VLOOKUP($A251,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A251,Assumptions!$A$43:$R$98,16,FALSE)*I251)","v":61.906386429897097},{"$f":"(Z251+AF251)-(VLOOKUP($A251,Assumptions!$A$43:$M$98,11,FALSE)*J251)","v":5.9618094706115548},0,null,28.143443567711081,18.054819366744134,-3.0894560152278814,52.672017120770782,14.137681561664397,0]
[{"$f":"'Gas Use Per Customer'!B251","v":2042},{"$f":"'Gas Use Per Customer'!C251","v":10},{"$f":"'Daily efficiency'!CQ253","v":49},{"$f":"'Gas Use Per Customer'!J251","v":218.86608015640275},{"$f":"'Gas Use Per Customer'!L251","v":45.063757065860393},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.051005652688318},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":196.97947214076248},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5063757065860397},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.886608015640277},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5063757065860397},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F252*'Daily efficiency'!BD253","v":533.31790502123079},{"$f":"G252*'Daily efficiency'!BE253","v":3444.1091879013547},{"$f":"H252*'Daily efficiency'!BF253","v":65.677663951284245},{"$f":"I252*'Daily efficiency'!BG253","v":513.02209188660834},{"$f":"J252*'Daily efficiency'!BH253","v":132.03680820297089},{"$f":"K252*'Daily efficiency'!BI253","v":0},58.5016454082933,41.697981301655872,0.13435717102931802,0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A252,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A252,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A252,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A252,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A252,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A252,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},104.89084294856167,515.39224806997186,12.978961834980392,121.57967780889152,17.709732480496687,0,{"$f":"(V252+AB252)-(VLOOKUP($A252,Assumptions!$A$43:$M$98,11,FALSE)*F252)","v":66.523846727089818},{"$f":"(W252+AC252)-(VLOOKUP($A252,Assumptions!$A$43:$R$98,16,FALSE)*G252)","v":319.42775805633062},{"$f":"(X252+AD252)-VLOOKUP($A252,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A252,Assumptions!$A$44:$M$98,11,FALSE)*$H252)","v":-7.8840618146085077},{"$f":"(Y252+AE252)-VLOOKUP($A252,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A252,Assumptions!$A$43:$R$98,16,FALSE)*I252)","v":83.738696463248687},{"$f":"(Z252+AF252)-(VLOOKUP($A252,Assumptions!$A$43:$M$98,11,FALSE)*J252)","v":12.913857952812705},0,null,18.452702087695894,16.216296783863143,5.0949000203718846,38.260244074097095,30.623590433309392,0]
[{"$f":"'Gas Use Per Customer'!B252","v":2042},{"$f":"'Gas Use Per Customer'!C252","v":11},{"$f":"'Daily efficiency'!CQ254","v":41},{"$f":"'Gas Use Per Customer'!J252","v":343.65234375},{"$f":"'Gas Use Per Customer'!L252","v":78.691515704418094},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.607454711325428},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.095703125},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.214909422650855},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":240.55664062499997},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8691515704418098},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F253*'Daily efficiency'!BD254","v":389.86638389630679},{"$f":"G253*'Daily efficiency'!BE254","v":1836.1142578125},{"$f":"H253*'Daily efficiency'!BF254","v":790.51248347638261},{"$f":"I253*'Daily efficiency'!BG254","v":5638.6476562500011},{"$f":"J253*'Daily efficiency'!BH254","v":230.56614101394493},{"$f":"K253*'Daily efficiency'!BI254","v":0},58.5016454082933,41.697981301655872,0.13435717102931802,0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A253,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A253,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A253,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A253,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A253,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A253,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},64.801095893372548,264.24561098877138,131.04804528452047,775.14324114733267,30.925199813528696,0,{"$f":"(V253+AB253)-(VLOOKUP($A253,Assumptions!$A$43:$M$98,11,FALSE)*F253)","v":39.67704985610343},{"$f":"(W253+AC253)-(VLOOKUP($A253,Assumptions!$A$43:$R$98,16,FALSE)*G253)","v":161.68113223409611},{"$f":"(X253+AD253)-VLOOKUP($A253,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A253,Assumptions!$A$44:$M$98,11,FALSE)*$H253)","v":64.732804088077316},{"$f":"(Y253+AE253)-VLOOKUP($A253,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A253,Assumptions!$A$43:$R$98,16,FALSE)*I253)","v":519.75897493118555},{"$f":"(Z253+AF253)-(VLOOKUP($A253,Assumptions!$A$43:$M$98,11,FALSE)*J253)","v":22.550517801105656},0,null,16.807000306165484,15.682625689846965,13.710246377603434,21.606511197561566,53.475717614634348,0]
[{"$f":"'Gas Use Per Customer'!B253","v":2042},{"$f":"'Gas Use Per Customer'!C253","v":12},{"$f":"'Daily efficiency'!CQ255","v":34},{"$f":"'Gas Use Per Customer'!J253","v":481.18331716779824},{"$f":"'Gas Use Per Customer'!L253","v":105.69095151672285},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.707285455016851},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.35499515033948},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.414570910033703},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.82832201745873},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.569095151672286},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F254*'Daily efficiency'!BD255","v":637.04466091336678},{"$f":"G254*'Daily efficiency'!BE255","v":3048.0062590842876},{"$f":"H254*'Daily efficiency'!BF255","v":1264.6911660405713},{"$f":"I254*'Daily efficiency'!BG255","v":7545.0630674885015},{"$f":"J254*'Daily efficiency'!BH255","v":419.55898366606164},{"$f":"K254*'Daily efficiency'!BI255","v":0},{"$f":"R243*1.01","v":58.5016454082933},41.697981301655872,{"$f":"T243*1.03","v":0.13435717102931802},0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A254,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A254,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A254,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A254,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A254,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A254,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},97.954435636583185,427.07199187270743,194.64832258944546,1031.2838226080314,56.274287917449413,0,{"$f":"(V254+AB254)-(VLOOKUP($A254,Assumptions!$A$43:$M$98,11,FALSE)*F254)","v":64.210209110268636},{"$f":"(W254+AC254)-(VLOOKUP($A254,Assumptions!$A$43:$R$98,16,FALSE)*G254)","v":283.4608191036848},{"$f":"(X254+AD254)-VLOOKUP($A254,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A254,Assumptions!$A$44:$M$98,11,FALSE)*$H254)","v":111.09272041491144},{"$f":"(Y254+AE254)-VLOOKUP($A254,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A254,Assumptions!$A$43:$R$98,16,FALSE)*I254)","v":680.1239370250737},{"$f":"(Z254+AF254)-(VLOOKUP($A254,Assumptions!$A$43:$M$98,11,FALSE)*J254)","v":45.026212408677893},0,null,20.25093229799306,19.63637065752194,17.518484919265443,20.192005617325165,42.601766530177997,0]
[{"$f":"'Gas Use Per Customer'!B254","v":2043},{"$f":"'Gas Use Per Customer'!C254","v":1},{"$f":"'Daily efficiency'!CQ256","v":34},{"$f":"'Gas Use Per Customer'!J254","v":527.94970986460351},{"$f":"'Gas Use Per Customer'!L254","v":110.63307493540051},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.189922480620154},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.38491295938104},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.379844961240309},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":369.56479690522241},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.063307493540051},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F255*'Daily efficiency'!BD256","v":652.5196231417159},{"$f":"G255*'Daily efficiency'!BE256","v":3256.8531912640569},{"$f":"H255*'Daily efficiency'!BF256","v":1426.5445713977583},{"$f":"I255*'Daily efficiency'!BG256","v":8348.2303331877483},{"$f":"J255*'Daily efficiency'!BH256","v":418.26439943319144},{"$f":"K255*'Daily efficiency'!BI256","v":0},58.5016454082933,41.697981301655872,0.13435717102931802,0.13412723862025475,{"$f":"IFERROR(VLOOKUP($A255,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A255,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A255,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A255,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A255,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A255,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},100.0300495880244,455.13207485853309,216.3572729112897,1139.1951042907347,56.100648909133213,0,{"$f":"(V255+AB255)-(VLOOKUP($A255,Assumptions!$A$43:$M$98,11,FALSE)*F255)","v":63.93085194534342},{"$f":"(W255+AC255)-(VLOOKUP($A255,Assumptions!$A$43:$R$98,16,FALSE)*G255)","v":294.09676310513873},{"$f":"(X255+AD255)-VLOOKUP($A255,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A255,Assumptions!$A$44:$M$98,11,FALSE)*$H255)","v":127.73825122334091},{"$f":"(Y255+AE255)-VLOOKUP($A255,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A255,Assumptions!$A$43:$R$98,16,FALSE)*I255)","v":747.02541713022777},{"$f":"(Z255+AF255)-(VLOOKUP($A255,Assumptions!$A$43:$M$98,11,FALSE)*J255)","v":44.067583028239554},0,null,19.262127527617192,18.568483424968765,19.243529613232486,20.213651932919568,39.832195800370684,0]
[{"$f":"'Gas Use Per Customer'!B255","v":2043},{"$f":"'Gas Use Per Customer'!C255","v":2},{"$f":"'Daily efficiency'!CQ257","v":34},{"$f":"'Gas Use Per Customer'!J255","v":455.11583011583014},{"$f":"'Gas Use Per Customer'!L255","v":95.180878552971578},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.554263565891471},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.53474903474904},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":57.108527131782942},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":318.58108108108109},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.5180878552971588},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F256*'Daily efficiency'!BD257","v":457.2053498451528},{"$f":"G256*'Daily efficiency'!BE257","v":2435.990755121958},{"$f":"H256*'Daily efficiency'!BF257","v":1017.342609665341},{"$f":"I256*'Daily efficiency'!BG257","v":7467.5405405405427},{"$f":"J256*'Daily efficiency'!BH257","v":278.87997416020664},{"$f":"K256*'Daily efficiency'!BI257","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A256,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A256,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A256,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A256,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A256,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A256,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},75.797890123253723,354.83760986582411,165.81593228289341,1051.1431487796979,38.52756286581441,0,{"$f":"(V256+AB256)-(VLOOKUP($A256,Assumptions!$A$43:$M$98,11,FALSE)*F256)","v":44.740691824336196},{"$f":"(W256+AC256)-(VLOOKUP($A256,Assumptions!$A$43:$R$98,16,FALSE)*G256)","v":216.0181007019622},{"$f":"(X256+AD256)-VLOOKUP($A256,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A256,Assumptions!$A$44:$M$98,11,FALSE)*$H256)","v":87.280909282471526},{"$f":"(Y256+AE256)-VLOOKUP($A256,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A256,Assumptions!$A$43:$R$98,16,FALSE)*I256)","v":710.8103343281},{"$f":"(Z256+AF256)-(VLOOKUP($A256,Assumptions!$A$43:$M$98,11,FALSE)*J256)","v":28.175163432841899},0,null,15.668655478049056,15.821474183614903,15.283340976569605,22.31175598739317,66.702726298656302,0]
[{"$f":"'Gas Use Per Customer'!B256","v":2043},{"$f":"'Gas Use Per Customer'!C256","v":3},{"$f":"'Daily efficiency'!CQ258","v":41},{"$f":"'Gas Use Per Customer'!J256","v":378.95752895752895},{"$f":"'Gas Use Per Customer'!L256","v":79.006596818005434},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.701979045401629},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.68725868725868},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.403958090803258},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":265.27027027027026},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9006596818005441},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F257*'Daily efficiency'!BD258","v":386.34667049675176},{"$f":"G257*'Daily efficiency'!BE258","v":2026.7007521649275},{"$f":"H257*'Daily efficiency'!BF258","v":820.79611011098677},{"$f":"I257*'Daily efficiency'!BG258","v":6217.9351351351379},{"$f":"J257*'Daily efficiency'!BH258","v":231.4893286767558},{"$f":"K257*'Daily efficiency'!BI258","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A257,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A257,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A257,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A257,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A257,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A257,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},66.008688760176241,298.19683153009964,138.66282585981966,878.21289819128697,31.9804951582339,0,{"$f":"(V257+AB257)-(VLOOKUP($A257,Assumptions!$A$43:$M$98,11,FALSE)*F257)","v":40.229103809887768},{"$f":"(W257+AC257)-(VLOOKUP($A257,Assumptions!$A$43:$R$98,16,FALSE)*G257)","v":182.60714054869521},{"$f":"(X257+AD257)-VLOOKUP($A257,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A257,Assumptions!$A$44:$M$98,11,FALSE)*$H257)","v":70.683029556655882},{"$f":"(Y257+AE257)-VLOOKUP($A257,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A257,Assumptions!$A$43:$R$98,16,FALSE)*I257)","v":592.08299283208987},{"$f":"(Z257+AF257)-(VLOOKUP($A257,Assumptions!$A$43:$M$98,11,FALSE)*J257)","v":23.387300174804409},0,null,16.97288810053713,16.062234471765006,14.910786441347595,22.319990560150103,55.367795333038309,0]
[{"$f":"'Gas Use Per Customer'!B257","v":2043},{"$f":"'Gas Use Per Customer'!C257","v":4},{"$f":"'Daily efficiency'!CQ259","v":47},{"$f":"'Gas Use Per Customer'!J257","v":253.71980676328502},{"$f":"'Gas Use Per Customer'!L257","v":54.47122861586314},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.341368584758943},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.115942028985501},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.682737169517885},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":177.60386473429949},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4471228615863145},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F258*'Daily efficiency'!BD259","v":261.56657353532916},{"$f":"G258*'Daily efficiency'!BE259","v":1352.1996632119256},{"$f":"H258*'Daily efficiency'!BF259","v":537.29195600977573},{"$f":"I258*'Daily efficiency'!BG259","v":4163.0345893719814},{"$f":"J258*'Daily efficiency'!BH259","v":159.60069984447895},{"$f":"K258*'Daily efficiency'!BI259","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A258,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A258,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A258,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A258,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A258,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A258,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},48.7701866247669,204.85405161714229,99.496427653044066,593.83955539368742,22.049005186560084,0,{"$f":"(V258+AB258)-(VLOOKUP($A258,Assumptions!$A$43:$M$98,11,FALSE)*F258)","v":30.996409218761688},{"$f":"(W258+AC258)-(VLOOKUP($A258,Assumptions!$A$43:$R$98,16,FALSE)*G258)","v":127.46439230543463},{"$f":"(X258+AD258)-VLOOKUP($A258,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A258,Assumptions!$A$44:$M$98,11,FALSE)*$H258)","v":47.528246438446807},{"$f":"(Y258+AE258)-VLOOKUP($A258,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A258,Assumptions!$A$43:$R$98,16,FALSE)*I258)","v":396.84305726378273},{"$f":"(Z258+AF258)-(VLOOKUP($A258,Assumptions!$A$43:$M$98,11,FALSE)*J258)","v":16.12441271789168},0,null,18.968061982073536,16.746083528322526,14.542309045882131,22.344280506365745,38.173417904451767,0]
[{"$f":"'Gas Use Per Customer'!B258","v":2043},{"$f":"'Gas Use Per Customer'!C258","v":5},{"$f":"'Daily efficiency'!CQ260","v":53},{"$f":"'Gas Use Per Customer'!J258","v":157.88964181994191},{"$f":"'Gas Use Per Customer'!L258","v":40.423321646539414},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.338657317231529},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.10067763794774},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0423321646539412},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.788964181994192},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0423321646539412},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F259*'Daily efficiency'!BD260","v":451.89542217294422},{"$f":"G259*'Daily efficiency'!BE260","v":2438.3645653479562},{"$f":"H259*'Daily efficiency'!BF260","v":50.208876404225464},{"$f":"I259*'Daily efficiency'!BG260","v":370.09332042594406},{"$f":"J259*'Daily efficiency'!BH260","v":118.44033242436041},{"$f":"K259*'Daily efficiency'!BI260","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A259,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A259,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A259,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A259,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A259,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A259,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},96.121798566564934,390.61811356257118,11.147905396181402,104.39442797189366,16.362656971224819,0,{"$f":"(V259+AB259)-(VLOOKUP($A259,Assumptions!$A$43:$M$98,11,FALSE)*F259)","v":60.948484055953294},{"$f":"(W259+AC259)-(VLOOKUP($A259,Assumptions!$A$43:$R$98,16,FALSE)*G259)","v":246.13953605017846},{"$f":"(X259+AD259)-VLOOKUP($A259,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A259,Assumptions!$A$44:$M$98,11,FALSE)*$H259)","v":-9.6693853202318785},{"$f":"(Y259+AE259)-VLOOKUP($A259,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A259,Assumptions!$A$43:$R$98,16,FALSE)*I259)","v":71.920626290152086},{"$f":"(Z259+AF259)-(VLOOKUP($A259,Assumptions!$A$43:$M$98,11,FALSE)*J259)","v":11.965992657398363},0,null,18.846943290832648,17.321489252662602,1.4785200759495236,45.551199851457454,28.328649628623182,0]
[{"$f":"'Gas Use Per Customer'!B259","v":2043},{"$f":"'Gas Use Per Customer'!C259","v":6},{"$f":"'Daily efficiency'!CQ261","v":57},{"$f":"'Gas Use Per Customer'!J259","v":121.04752667313288},{"$f":"'Gas Use Per Customer'!L259","v":26.192337763878029},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.953870211102426},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.94277400581959},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6192337763878033},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.104752667313289},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6192337763878033},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F260*'Daily efficiency'!BD261","v":292.80615865760495},{"$f":"G260*'Daily efficiency'!BE261","v":1867.0324835752056},{"$f":"H260*'Daily efficiency'!BF261","v":32.159201757325306},{"$f":"I260*'Daily efficiency'!BG261","v":283.73540252182357},{"$f":"J260*'Daily efficiency'!BH261","v":76.743549648162599},{"$f":"K260*'Daily efficiency'!BI261","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A260,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A260,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A260,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A260,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A260,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A260,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},74.143448848839171,311.55267447053507,8.654323787247181,92.443538259946564,{"$f":"IFERROR((U260*P260),0)","v":10.602202408111205},{"$f":"IFERROR((T260*Q260),0)","v":0},{"$f":"(V260+AB260)-(VLOOKUP($A260,Assumptions!$A$43:$M$98,11,FALSE)*F260)","v":51.352859248295516},{"$f":"(W260+AC260)-(VLOOKUP($A260,Assumptions!$A$43:$R$98,16,FALSE)*G260)","v":200.78686194768488},{"$f":"(X260+AD260)-VLOOKUP($A260,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A260,Assumptions!$A$44:$M$98,11,FALSE)*$H260)","v":-10.615126315407602},{"$f":"(Y260+AE260)-VLOOKUP($A260,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A260,Assumptions!$A$43:$R$98,16,FALSE)*I260)","v":63.715599354820824},{"$f":"(Z260+AF260)-(VLOOKUP($A260,Assumptions!$A$43:$M$98,11,FALSE)*J260)","v":7.7533787080432486},{"$f":"AA260+AG260","v":0},null,{"$f":"IF(F260<10,AB260+AH260,IFERROR((AH260)/(F260/10),0))","v":24.507577230809687},{"$f":"IF(G260<10,AC260+AI260,IFERROR((AI260)/(G260/10),0))","v":18.430489197655191},{"$f":"IF(H260<10,AD260+AJ260,IFERROR((AJ260)/(H260/10),0))","v":-1.9608025281604213},{"$f":"IF(I260<10,AE260+AK260,IFERROR((AK260)/(I260/10),0))","v":52.636845300336759},{"$f":"IF(J260<10,AF260+AL260,IFERROR((AL260)/(J260/10),0))","v":18.355581116154454},{"$f":"IF(K260<10,AG260+AM260,IFERROR((AM260)/(K260/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B260","v":2043},{"$f":"'Gas Use Per Customer'!C260","v":7},{"$f":"'Daily efficiency'!CQ262","v":60},{"$f":"'Gas Use Per Customer'!J260","v":108.85214007782101},{"$f":"'Gas Use Per Customer'!L260","v":21.132669113791295},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.906135291033035},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.966926070038909},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1132669113791294},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.885214007782102},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1132669113791294},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F261*'Daily efficiency'!BD262","v":236.24373361300451},{"$f":"G261*'Daily efficiency'!BE262","v":1678.9313009323835},{"$f":"H261*'Daily efficiency'!BF262","v":25.946892401428332},{"$f":"I261*'Daily efficiency'!BG262","v":255.14941634241259},{"$f":"J261*'Daily efficiency'!BH262","v":61.918720503408451},{"$f":"K261*'Daily efficiency'!BI262","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A261,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A261,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A261,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A261,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A261,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A261,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},66.329290111514837,285.52174942036169,7.7960866909051099,88.487584058773251,8.5541366100221712,0,{"$f":"(V261+AB261)-(VLOOKUP($A261,Assumptions!$A$43:$M$98,11,FALSE)*F261)","v":47.941241160774958},{"$f":"(W261+AC261)-(VLOOKUP($A261,Assumptions!$A$43:$R$98,16,FALSE)*G261)","v":185.91545367894625},{"$f":"(X261+AD261)-VLOOKUP($A261,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A261,Assumptions!$A$44:$M$98,11,FALSE)*$H261)","v":-10.923045830524202},{"$f":"(Y261+AE261)-VLOOKUP($A261,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A261,Assumptions!$A$43:$R$98,16,FALSE)*I261)","v":60.999591462695811},{"$f":"(Z261+AF261)-(VLOOKUP($A261,Assumptions!$A$43:$M$98,11,FALSE)*J261)","v":6.2556304911796863},0,null,28.35730362704648,18.977369316051707,-3.1269591396190926,56.038945508178095,14.809767101201857,0]
[{"$f":"'Gas Use Per Customer'!B261","v":2043},{"$f":"'Gas Use Per Customer'!C261","v":8},{"$f":"'Daily efficiency'!CQ263","v":60},{"$f":"'Gas Use Per Customer'!J261","v":198.0544747081712},{"$f":"'Gas Use Per Customer'!L261","v":34.712915517014849},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.770332413611882},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":178.24902723735408},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4712915517014853},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":19.805447470817121},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4712915517014853},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F262*'Daily efficiency'!BD263","v":388.05835278897928},{"$f":"G262*'Daily efficiency'!BE263","v":3054.7847441450695},{"$f":"H262*'Daily efficiency'!BF263","v":42.620848270986258},{"$f":"I262*'Daily efficiency'!BG263","v":464.23968871595355},{"$f":"J262*'Daily efficiency'!BH263","v":101.70884246485346},{"$f":"K262*'Daily efficiency'!BI263","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A262,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A262,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A262,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A262,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A262,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A262,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},87.302640033341675,475.92319909279473,10.099611298294697,117.42314486920755,14.051183968565498,0,{"$f":"(V262+AB262)-(VLOOKUP($A262,Assumptions!$A$43:$M$98,11,FALSE)*F262)","v":57.098088667267085},{"$f":"(W262+AC262)-(VLOOKUP($A262,Assumptions!$A$43:$R$98,16,FALSE)*G262)","v":294.69136877150623},{"$f":"(X262+AD262)-VLOOKUP($A262,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A262,Assumptions!$A$44:$M$98,11,FALSE)*$H262)","v":-10.096584025051452},{"$f":"(Y262+AE262)-VLOOKUP($A262,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A262,Assumptions!$A$43:$R$98,16,FALSE)*I262)","v":80.865648430922008},{"$f":"(Z262+AF262)-(VLOOKUP($A262,Assumptions!$A$43:$M$98,11,FALSE)*J262)","v":10.275615047806173},0,null,20.560822901522034,16.53256532946455,3.0272732432443661E-3,40.830003235259241,24.326799016371673,0]
[{"$f":"'Gas Use Per Customer'!B262","v":2043},{"$f":"'Gas Use Per Customer'!C262","v":9},{"$f":"'Daily efficiency'!CQ264","v":55},{"$f":"'Gas Use Per Customer'!J262","v":117.44639376218323},{"$f":"'Gas Use Per Customer'!L262","v":20.80536912751678},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.644295302013425},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.70175438596492},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0805369127516782},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.744639376218323},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0805369127516782},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F263*'Daily efficiency'!BD264","v":232.58482188951976},{"$f":"G263*'Daily efficiency'!BE264","v":1811.4887454485263},{"$f":"H263*'Daily efficiency'!BF264","v":25.545030361137755},{"$f":"I263*'Daily efficiency'!BG264","v":275.2943469785576},{"$f":"J263*'Daily efficiency'!BH264","v":60.959731543624144},{"$f":"K263*'Daily efficiency'!BI264","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A263,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A263,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A263,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A263,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A263,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A263,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},65.823807593913756,303.86609396174833,7.7405690257615181,91.275398426353149,8.4216512727476953,0,{"$f":"(V263+AB263)-(VLOOKUP($A263,Assumptions!$A$43:$M$98,11,FALSE)*F263)","v":47.720550315100667},{"$f":"(W263+AC263)-(VLOOKUP($A263,Assumptions!$A$43:$R$98,16,FALSE)*G263)","v":196.39553598764434},{"$f":"(X263+AD263)-VLOOKUP($A263,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A263,Assumptions!$A$44:$M$98,11,FALSE)*$H263)","v":-10.942964536676945},{"$f":"(Y263+AE263)-VLOOKUP($A263,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A263,Assumptions!$A$43:$R$98,16,FALSE)*I263)","v":62.913598915532539},{"$f":"(Z263+AF263)-(VLOOKUP($A263,Assumptions!$A$43:$M$98,11,FALSE)*J263)","v":6.1587441128960592},0,null,28.670814503830638,18.580158591362203,-3.2023955109154265,53.567927375382887,14.580395385643754,0]
[{"$f":"'Gas Use Per Customer'!B263","v":2043},{"$f":"'Gas Use Per Customer'!C263","v":10},{"$f":"'Daily efficiency'!CQ265","v":49},{"$f":"'Gas Use Per Customer'!J263","v":218.48249027237355},{"$f":"'Gas Use Per Customer'!L263","v":44.983649444081095},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.986919555264876},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":196.6342412451362},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4983649444081095},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.848249027237358},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4983649444081095},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F264*'Daily efficiency'!BD265","v":529.42043458176852},{"$f":"G264*'Daily efficiency'!BE265","v":3433.8100057437264},{"$f":"H264*'Daily efficiency'!BF265","v":64.9130368914755},{"$f":"I264*'Daily efficiency'!BG265","v":512.12295719844394},{"$f":"J264*'Daily efficiency'!BH265","v":131.80209287115753},{"$f":"K264*'Daily efficiency'!BI265","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A264,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A264,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A264,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A264,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A264,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A264,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},106.83196088011343,528.37570384674882,13.179300691836826,124.04960917694059,18.208598284014084,0,{"$f":"(V264+AB264)-(VLOOKUP($A264,Assumptions!$A$43:$M$98,11,FALSE)*F264)","v":67.690594330211979},{"$f":"(W264+AC264)-(VLOOKUP($A264,Assumptions!$A$43:$R$98,16,FALSE)*G264)","v":328.45100301098557},{"$f":"(X264+AD264)-VLOOKUP($A264,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A264,Assumptions!$A$44:$M$98,11,FALSE)*$H264)","v":-8.1339965294876819},{"$f":"(Y264+AE264)-VLOOKUP($A264,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A264,Assumptions!$A$43:$R$98,16,FALSE)*I264)","v":85.415127125935626},{"$f":"(Z264+AF264)-(VLOOKUP($A264,Assumptions!$A$43:$M$98,11,FALSE)*J264)","v":13.315927465276403},0,null,18.809777320967964,16.703652473300345,5.0453041623491437,39.094724258887716,31.524525749290486,0]
[{"$f":"'Gas Use Per Customer'!B264","v":2043},{"$f":"'Gas Use Per Customer'!C264","v":11},{"$f":"'Daily efficiency'!CQ266","v":41},{"$f":"'Gas Use Per Customer'!J264","v":343.92614188532553},{"$f":"'Gas Use Per Customer'!L264","v":78.77058747244196},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.631176241732586},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.17784256559766},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.262352483465172},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":240.74829931972786},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8770587472441962},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F265*'Daily efficiency'!BD266","v":390.25813418846718},{"$f":"G265*'Daily efficiency'!BE266","v":1837.5771451437715},{"$f":"H265*'Daily efficiency'!BF266","v":791.30681586601656},{"$f":"I265*'Daily efficiency'!BG266","v":5643.1401360544232},{"$f":"J265*'Daily efficiency'!BH266","v":230.79782129425485},{"$f":"K265*'Daily efficiency'!BI266","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A265,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A265,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A265,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A265,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A265,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A265,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},66.549061598827421,272.02441533144997,134.58884872570349,798.66823329305419,31.884962683262515,0,{"$f":"(V265+AB265)-(VLOOKUP($A265,Assumptions!$A$43:$M$98,11,FALSE)*F265)","v":40.846485698644358},{"$f":"(W265+AC265)-(VLOOKUP($A265,Assumptions!$A$43:$R$98,16,FALSE)*G265)","v":167.12000408961177},{"$f":"(X265+AD265)-VLOOKUP($A265,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A265,Assumptions!$A$44:$M$98,11,FALSE)*$H265)","v":66.763070522750525},{"$f":"(Y265+AE265)-VLOOKUP($A265,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A265,Assumptions!$A$43:$R$98,16,FALSE)*I265)","v":537.47064732617821},{"$f":"(Z265+AF265)-(VLOOKUP($A265,Assumptions!$A$43:$M$98,11,FALSE)*J265)","v":23.317437383201494},0,null,17.284998969500968,16.197276463050819,14.12605742511605,22.325002870005143,55.202400066464008,0]
[{"$f":"'Gas Use Per Customer'!B265","v":2043},{"$f":"'Gas Use Per Customer'!C265","v":12},{"$f":"'Daily efficiency'!CQ267","v":35},{"$f":"'Gas Use Per Customer'!J265","v":477.31660231660231},{"$f":"'Gas Use Per Customer'!L265","v":104.82456140350877},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.44736842105263},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.1949806949807},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":62.89473684210526},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":334.12162162162161},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.482456140350877},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F266*'Daily efficiency'!BD267","v":583.15945545682348},{"$f":"G266*'Daily efficiency'!BE267","v":2810.9221969494247},{"$f":"H266*'Daily efficiency'!BF267","v":1210.7597768370401},{"$f":"I266*'Daily efficiency'!BG267","v":7642.3315170008736},{"$f":"J266*'Daily efficiency'!BH267","v":366.58163554046405},{"$f":"K266*'Daily efficiency'!BI267","v":0},59.086661862376232,42.114961114672433,0.13838788616019757,0.13815105577886239,{"$f":"IFERROR(VLOOKUP($A266,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A266,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A266,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A266,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A266,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A266,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},93.198582793188365,406.72357955532232,192.53671813342038,1075.3321025319199,50.643639979057248,0,{"$f":"(V266+AB266)-(VLOOKUP($A266,Assumptions!$A$43:$M$98,11,FALSE)*F266)","v":58.994683442816289},{"$f":"(W266+AC266)-(VLOOKUP($A266,Assumptions!$A$43:$R$98,16,FALSE)*G266)","v":261.1323870176135},{"$f":"(X266+AD266)-VLOOKUP($A266,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A266,Assumptions!$A$44:$M$98,11,FALSE)*$H266)","v":107.70829303008939},{"$f":"(Y266+AE266)-VLOOKUP($A266,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A266,Assumptions!$A$43:$R$98,16,FALSE)*I266)","v":719.19869354134585},{"$f":"(Z266+AF266)-(VLOOKUP($A266,Assumptions!$A$43:$M$98,11,FALSE)*J266)","v":39.242340195599887},0,null,18.759815655456229,18.236141081917598,17.125167929470283,21.525056955332495,37.4362073832501,0]
[{"$f":"'Gas Use Per Customer'!B266","v":2044},{"$f":"'Gas Use Per Customer'!C266","v":1},{"$f":"'Daily efficiency'!CQ268","v":33},{"$f":"'Gas Use Per Customer'!J266","v":530.05780346820814},{"$f":"'Gas Use Per Customer'!L266","v":111.09539727436359},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.21907945487272},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.01156069364163},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.321547955772701},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":424.04624277456651},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5547698637181799},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F267*'Daily efficiency'!BD268","v":412.03022466519496},{"$f":"G267*'Daily efficiency'!BE268","v":2056.8897694257694},{"$f":"H267*'Daily efficiency'!BF268","v":1843.0677406819409},{"$f":"I267*'Daily efficiency'!BG268","v":9739.2478836472164},{"$f":"J267*'Daily efficiency'!BH268","v":189.00552426612688},{"$f":"K267*'Daily efficiency'!BI268","v":0},59.677528480999996,42.536110725819157,0.14253952274500351,0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A267,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A267,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A267,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A267,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A267,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A267,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},67.137305011971335,305.12359176922945,294.16248991895225,1400.1632509265596,26.894652107164909,0,{"$f":"(V267+AB267)-(VLOOKUP($A267,Assumptions!$A$43:$M$98,11,FALSE)*F267)","v":42.438936347401821},{"$f":"(W267+AC267)-(VLOOKUP($A267,Assumptions!$A$43:$R$98,16,FALSE)*G267)","v":194.96676114858985},{"$f":"(X267+AD267)-VLOOKUP($A267,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A267,Assumptions!$A$44:$M$98,11,FALSE)*$H267)","v":184.76172724337286},{"$f":"(Y267+AE267)-VLOOKUP($A267,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A267,Assumptions!$A$43:$R$98,16,FALSE)*I267)","v":942.75404826055751},{"$f":"(Z267+AF267)-(VLOOKUP($A267,Assumptions!$A$43:$M$98,11,FALSE)*J267)","v":20.72005994102253},0,null,19.100222596348303,18.391084884790647,22.174543293584136,22.232340560124925,47.614712048187442,0]
[{"$f":"'Gas Use Per Customer'!B267","v":2044},{"$f":"'Gas Use Per Customer'!C267","v":2},{"$f":"'Daily efficiency'!CQ269","v":33},{"$f":"'Gas Use Per Customer'!J267","v":481.53846153846155},{"$f":"'Gas Use Per Customer'!L267","v":100.75854975572126},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.151709951144255},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.307692307692321},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":75.568912316790943},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":385.23076923076928},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0379274877860638},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F268*'Daily efficiency'!BD269","v":317.85055062389421},{"$f":"G268*'Daily efficiency'!BE269","v":1719.3554490441713},{"$f":"H268*'Daily efficiency'!BF269","v":1369.7036588142719},{"$f":"I268*'Daily efficiency'!BG269","v":9029.809230769235},{"$f":"J268*'Daily efficiency'!BH269","v":147.6112753921316},{"$f":"K268*'Daily efficiency'!BI269","v":0},59.677528480999996,42.536110725819157,0.14253952274500351,0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A268,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A268,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A268,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A268,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A268,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A268,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},53.735952968205069,257.01161083197735,226.80486981080759,1299.0402039284738,21.004433146496012,0,{"$f":"(V268+AB268)-(VLOOKUP($A268,Assumptions!$A$43:$M$98,11,FALSE)*F268)","v":31.335638742509978},{"$f":"(W268+AC268)-(VLOOKUP($A268,Assumptions!$A$43:$R$98,16,FALSE)*G268)","v":156.93808979721493},{"$f":"(X268+AD268)-VLOOKUP($A268,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A268,Assumptions!$A$44:$M$98,11,FALSE)*$H268)","v":126.02181128100727},{"$f":"(Y268+AE268)-VLOOKUP($A268,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A268,Assumptions!$A$43:$R$98,16,FALSE)*I268)","v":881.96423960598042},{"$f":"(Z268+AF268)-(VLOOKUP($A268,Assumptions!$A$43:$M$98,11,FALSE)*J268)","v":15.40435459007224},0,null,15.549865901444596,16.2954885572188,16.676409308726548,22.894439127152044,36.40878773656825,0]
[{"$f":"'Gas Use Per Customer'!B268","v":2044},{"$f":"'Gas Use Per Customer'!C268","v":3},{"$f":"'Daily efficiency'!CQ270","v":42},{"$f":"'Gas Use Per Customer'!J268","v":367.98076923076928},{"$f":"'Gas Use Per Customer'!L268","v":76.637919938215987},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.991375981464795},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.39423076923079},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.982751962929591},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.58653846153851},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.663791993821599},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F269*'Daily efficiency'!BD270","v":380.27536813810445},{"$f":"G269*'Daily efficiency'!BE270","v":1966.7275502889659},{"$f":"H269*'Daily efficiency'!BF270","v":781.21964907357938},{"$f":"I269*'Daily efficiency'!BG270","v":6037.8284615384655},{"$f":"J269*'Daily efficiency'!BH270","v":224.54910541897272},{"$f":"K269*'Daily efficiency'!BI270","v":0},59.677528480999996,42.536110725819157,0.14253952274500351,0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A269,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A269,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A269,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A269,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A269,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A269,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},66.872340120569689,298.2396649319391,136.68577532964008,878.53244586819164,31.952346867465053,0,{"$f":"(V269+AB269)-(VLOOKUP($A269,Assumptions!$A$43:$M$98,11,FALSE)*F269)","v":41.315499152011256},{"$f":"(W269+AC269)-(VLOOKUP($A269,Assumptions!$A$43:$R$98,16,FALSE)*G269)","v":183.5287928272958},{"$f":"(X269+AD269)-VLOOKUP($A269,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A269,Assumptions!$A$44:$M$98,11,FALSE)*$H269)","v":68.790213209079468},{"$f":"(Y269+AE269)-VLOOKUP($A269,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A269,Assumptions!$A$43:$R$98,16,FALSE)*I269)","v":594.09186410724692},{"$f":"(Z269+AF269)-(VLOOKUP($A269,Assumptions!$A$43:$M$98,11,FALSE)*J269)","v":23.433399877945575},0,null,17.969998483483121,16.624853631250552,14.960003538834913,23.063777620349274,55.385746745410628,0]
[{"$f":"'Gas Use Per Customer'!B269","v":2044},{"$f":"'Gas Use Per Customer'!C269","v":4},{"$f":"'Daily efficiency'!CQ271","v":47},{"$f":"'Gas Use Per Customer'!J269","v":253.70548604427333},{"$f":"'Gas Use Per Customer'!L269","v":54.456339481491035},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.336901844447311},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.111645813281996},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.673803688894623},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":177.59384023099133},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4456339481491041},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F270*'Daily efficiency'!BD271","v":260.11150524182364},{"$f":"G270*'Daily efficiency'!BE271","v":1352.123340942602},{"$f":"H270*'Daily efficiency'!BF271","v":537.09950519921631},{"$f":"I270*'Daily efficiency'!BG271","v":4162.7996150144381},{"$f":"J270*'Daily efficiency'!BH271","v":159.55707468076866},{"$f":"K270*'Daily efficiency'!BI271","v":0},59.677528480999996,42.536110725819157,0.14253952274500351,0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A270,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A270,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A270,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A270,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A270,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A270,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},49.773552659214396,210.63427425463814,101.94855604811511,611.26672895154229,22.704267673859032,0,{"$f":"(V270+AB270)-(VLOOKUP($A270,Assumptions!$A$43:$M$98,11,FALSE)*F270)","v":31.613717306424498},{"$f":"(W270+AC270)-(VLOOKUP($A270,Assumptions!$A$43:$R$98,16,FALSE)*G270)","v":131.54650664464117},{"$f":"(X270+AD270)-VLOOKUP($A270,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A270,Assumptions!$A$44:$M$98,11,FALSE)*$H270)","v":48.84700515909158},{"$f":"(Y270+AE270)-VLOOKUP($A270,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A270,Assumptions!$A$43:$R$98,16,FALSE)*I270)","v":409.94672434477229},{"$f":"(Z270+AF270)-(VLOOKUP($A270,Assumptions!$A$43:$M$98,11,FALSE)*J270)","v":16.650989222929066},0,null,19.351109290755495,17.283361204322482,14.949898586706023,23.083386440180924,39.355256896788099,0]
[{"$f":"'Gas Use Per Customer'!B270","v":2044},{"$f":"'Gas Use Per Customer'!C270","v":5},{"$f":"'Daily efficiency'!CQ272","v":53},{"$f":"'Gas Use Per Customer'!J270","v":157.76277724204436},{"$f":"'Gas Use Per Customer'!L270","v":40.379894043158032},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.303915234526428},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.98649951783995},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0379894043158036},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.776277724204437},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0379894043158036},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F271*'Daily efficiency'!BD272","v":451.40994165415896},{"$f":"G271*'Daily efficiency'!BE272","v":2436.4053355480942},{"$f":"H271*'Daily efficiency'!BF272","v":50.154935978701474},{"$f":"I271*'Daily efficiency'!BG272","v":369.79594985535221},{"$f":"J271*'Daily efficiency'!BH272","v":118.31308954645297},{"$f":"K271*'Daily efficiency'!BI272","v":0},59.677528480999996,42.536110725819157,0.14253952274500351,0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A271,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A271,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A271,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A271,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A271,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A271,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},98.262531410109943,400.99382937530549,11.390437151300141,106.42031383831714,16.83543058030061,0,{"$f":"(V271+AB271)-(VLOOKUP($A271,Assumptions!$A$43:$M$98,11,FALSE)*F271)","v":62.354022716408636},{"$f":"(W271+AC271)-(VLOOKUP($A271,Assumptions!$A$43:$R$98,16,FALSE)*G271)","v":253.45536587693417},{"$f":"(X271+AD271)-VLOOKUP($A271,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A271,Assumptions!$A$44:$M$98,11,FALSE)*$H271)","v":-9.8800066188562585},{"$f":"(Y271+AE271)-VLOOKUP($A271,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A271,Assumptions!$A$43:$R$98,16,FALSE)*I271)","v":73.245271043943262},{"$f":"(Z271+AF271)-(VLOOKUP($A271,Assumptions!$A$43:$M$98,11,FALSE)*J271)","v":12.346866993587946},0,null,19.302311272091455,17.850666558977228,1.5104305324438823,46.427473149492151,29.182297573888555,0]
[{"$f":"'Gas Use Per Customer'!B271","v":2044},{"$f":"'Gas Use Per Customer'!C271","v":6},{"$f":"'Daily efficiency'!CQ273","v":57},{"$f":"'Gas Use Per Customer'!J271","v":120.96618357487922},{"$f":"'Gas Use Per Customer'!L271","v":26.157437427052265},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.925949941641814},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.8695652173913},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6157437427052268},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.096618357487923},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6157437427052268},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F272*'Daily efficiency'!BD273","v":292.41600510758843},{"$f":"G272*'Daily efficiency'!BE273","v":1865.777850697292},{"$f":"H272*'Daily efficiency'!BF273","v":32.116350791386473},{"$f":"I272*'Daily efficiency'!BG273","v":283.54473429951702},{"$f":"J272*'Daily efficiency'!BH273","v":76.641291661263111},{"$f":"K272*'Daily efficiency'!BI273","v":0},59.677528480999996,42.536110725819157,0.14253952274500351,0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A272,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A272,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A272,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A272,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A272,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A272,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U272*L272),0)+(S272*F272/(F272+H272+J272))","v":75.638395807873394},{"$f":"IFERROR((T272*M272),0)+(R272*(G272/(G272+I272+K272)))","v":319.65686001949041},{"$f":"IFERROR((U272*N272),0)+(S272*H272/(F272+H272+J272))","v":8.8236260752640909},{"$f":"IFERROR((T272*O272),0)+(R272*(G272/(G272+I272+K272)))","v":94.126106736811977},10.905717620036997,0,{"$f":"(V272+AB272)-(VLOOKUP($A272,Assumptions!$A$43:$M$98,11,FALSE)*F272)","v":52.377448955205637},{"$f":"(W272+AC272)-(VLOOKUP($A272,Assumptions!$A$43:$R$98,16,FALSE)*G272)","v":206.53027102367204},{"$f":"(X272+AD272)-VLOOKUP($A272,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A272,Assumptions!$A$44:$M$98,11,FALSE)*$H272)","v":-10.865872464763115},{"$f":"(Y272+AE272)-VLOOKUP($A272,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A272,Assumptions!$A$43:$R$98,16,FALSE)*I272)","v":64.77460555383287},{"$f":"(Z272+AF272)-(VLOOKUP($A272,Assumptions!$A$43:$M$98,11,FALSE)*J272)","v":7.9980992634535273},0,null,25.02990263346496,18.970432242589684,-2.0422463894990237,53.547697083240429,18.903816883490524,0]
[{"$f":"'Gas Use Per Customer'!B272","v":2044},{"$f":"'Gas Use Per Customer'!C272","v":7},{"$f":"'Daily efficiency'!CQ274","v":60},{"$f":"'Gas Use Per Customer'!J272","v":108.81782945736434},{"$f":"'Gas Use Per Customer'!L272","v":21.132272371510567},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.905817897208454},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.936046511627907},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1132272371510568},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.881782945736434},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1132272371510568},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F273*'Daily efficiency'!BD274","v":236.23929840052963},{"$f":"G273*'Daily efficiency'!BE274","v":1678.4020952172002},{"$f":"H273*'Daily efficiency'!BF274","v":25.94640527747756},{"$f":"I273*'Daily efficiency'!BG274","v":255.06899224806216},{"$f":"J273*'Daily efficiency'!BH274","v":61.917558048525926},{"$f":"K273*'Daily efficiency'!BI274","v":0},59.677528480999996,42.536110725819157,0.14253952274500351,0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A273,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A273,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A273,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A273,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A273,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A273,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},67.644698325860929,292.94840925937365,7.9456700538141796,90.067188054987781,8.8105952961224396,0,{"$f":"(V273+AB273)-(VLOOKUP($A273,Assumptions!$A$43:$M$98,11,FALSE)*F273)","v":48.852465108036846},{"$f":"(W273+AC273)-(VLOOKUP($A273,Assumptions!$A$43:$R$98,16,FALSE)*G273)","v":191.18286202426401},{"$f":"(X273+AD273)-VLOOKUP($A273,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A273,Assumptions!$A$44:$M$98,11,FALSE)*$H273)","v":-11.185239281857566},{"$f":"(Y273+AE273)-VLOOKUP($A273,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A273,Assumptions!$A$43:$R$98,16,FALSE)*I273)","v":61.978024845420762},{"$f":"(Z273+AF273)-(VLOOKUP($A273,Assumptions!$A$43:$M$98,11,FALSE)*J273)","v":6.4615661438944292},0,null,28.896836228256976,19.521194578909711,-3.2395692280433863,56.955762814313651,15.27216144001687,0]
[{"$f":"'Gas Use Per Customer'!B273","v":2044},{"$f":"'Gas Use Per Customer'!C273","v":8},{"$f":"'Daily efficiency'!CQ275","v":60},{"$f":"'Gas Use Per Customer'!J273","v":197.09302325581396},{"$f":"'Gas Use Per Customer'!L273","v":34.55805439330544},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.646443514644353},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":177.38372093023256},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4558054393305442},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":19.709302325581397},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4558054393305442},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F274*'Daily efficiency'!BD275","v":386.32714837463766},{"$f":"G274*'Daily efficiency'!BE275","v":3039.955353225098},{"$f":"H274*'Daily efficiency'!BF275","v":42.430708308427995},{"$f":"I274*'Daily efficiency'!BG275","v":461.98604651162822},{"$f":"J274*'Daily efficiency'!BH275","v":101.25509937238489},{"$f":"K274*'Daily efficiency'!BI275","v":0},{"$f":"R263*1.01","v":59.677528480999996},42.536110725819157,{"$f":"T263*1.03","v":0.14253952274500351},0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A274,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A274,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A274,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A274,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A274,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A274,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},89.001537107368534,487.02356084772401,10.291313637343819,119.56104621751847,14.408153847727256,0,{"$f":"(V274+AB274)-(VLOOKUP($A274,Assumptions!$A$43:$M$98,11,FALSE)*F274)","v":58.270198503728139},{"$f":"(W274+AC274)-(VLOOKUP($A274,Assumptions!$A$43:$R$98,16,FALSE)*G274)","v":302.70377182171069},{"$f":"(X274+AD274)-VLOOKUP($A274,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A274,Assumptions!$A$44:$M$98,11,FALSE)*$H274)","v":-10.331983871554966},{"$f":"(Y274+AE274)-VLOOKUP($A274,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A274,Assumptions!$A$43:$R$98,16,FALSE)*I274)","v":82.299189475628808},{"$f":"(Z274+AF274)-(VLOOKUP($A274,Assumptions!$A$43:$M$98,11,FALSE)*J274)","v":10.566736522272206},0,null,21.076923862869503,17.064912734622826,-4.0670234211146905E-2,41.756520913888359,24.974890369999464,0]
[{"$f":"'Gas Use Per Customer'!B274","v":2044},{"$f":"'Gas Use Per Customer'!C274","v":9},{"$f":"'Daily efficiency'!CQ276","v":55},{"$f":"'Gas Use Per Customer'!J274","v":117.37864077669903},{"$f":"'Gas Use Per Customer'!L274","v":20.7935053031295},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.634804242503602},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.64077669902913},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0793505303129503},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.737864077669904},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0793505303129503},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F275*'Daily efficiency'!BD276","v":232.45219528409248},{"$f":"G275*'Daily efficiency'!BE276","v":1810.4437259571343},{"$f":"H275*'Daily efficiency'!BF276","v":25.530463844566249},{"$f":"I275*'Daily efficiency'!BG276","v":275.13553398058264},{"$f":"J275*'Daily efficiency'!BH276","v":60.924970538169411},{"$f":"K275*'Daily efficiency'!BI276","v":0},59.677528480999996,42.536110725819157,0.14253952274500351,0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A275,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A275,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A275,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A275,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A275,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A275,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},67.105810263165353,311.76956028751584,7.8864834232723435,92.927463336683942,8.6693544732385153,0,{"$f":"(V275+AB275)-(VLOOKUP($A275,Assumptions!$A$43:$M$98,11,FALSE)*F275)","v":48.614831432168032},{"$f":"(W275+AC275)-(VLOOKUP($A275,Assumptions!$A$43:$R$98,16,FALSE)*G275)","v":201.99801207781451},{"$f":"(X275+AD275)-VLOOKUP($A275,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A275,Assumptions!$A$44:$M$98,11,FALSE)*$H275)","v":-11.206769114046057},{"$f":"(Y275+AE275)-VLOOKUP($A275,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A275,Assumptions!$A$43:$R$98,16,FALSE)*I275)","v":63.948744463273393},{"$f":"(Z275+AF275)-(VLOOKUP($A275,Assumptions!$A$43:$M$98,11,FALSE)*J275)","v":6.3579821193638502},0,null,29.224769178799374,19.121216105151085,-3.3202856907737139,54.480733496419845,15.027336592602365,0]
[{"$f":"'Gas Use Per Customer'!B275","v":2044},{"$f":"'Gas Use Per Customer'!C275","v":10},{"$f":"'Daily efficiency'!CQ277","v":49},{"$f":"'Gas Use Per Customer'!J275","v":218.31395348837211},{"$f":"'Gas Use Per Customer'!L275","v":44.956397240661197},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.965117792528957},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":196.48255813953489},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4956397240661197},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.831395348837212},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4956397240661197},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F276*'Daily efficiency'!BD277","v":532.04732926841461},{"$f":"G276*'Daily efficiency'!BE277","v":3426.9015080143508},{"$f":"H276*'Daily efficiency'!BF277","v":64.238368660795359},{"$f":"I276*'Daily efficiency'!BG277","v":511.72790697674452},{"$f":"J276*'Daily efficiency'!BH277","v":131.72224391513723},{"$f":"K276*'Daily efficiency'!BI277","v":0},59.677528480999996,42.536110725819157,0.14253952274500351,0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A276,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A276,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A276,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A276,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A276,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A276,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},109.73687585129349,542.1786810793983,13.394447478142601,126.6512272686647,18.74349407843015,0,{"$f":"(V276+AB276)-(VLOOKUP($A276,Assumptions!$A$43:$M$98,11,FALSE)*F276)","v":69.758633723456569},{"$f":"(W276+AC276)-(VLOOKUP($A276,Assumptions!$A$43:$R$98,16,FALSE)*G276)","v":338.01325105205905},{"$f":"(X276+AD276)-VLOOKUP($A276,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A276,Assumptions!$A$44:$M$98,11,FALSE)*$H276)","v":-8.3847129712807522},{"$f":"(Y276+AE276)-VLOOKUP($A276,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A276,Assumptions!$A$43:$R$98,16,FALSE)*I276)","v":87.184299304405499},{"$f":"(Z276+AF276)-(VLOOKUP($A276,Assumptions!$A$43:$M$98,11,FALSE)*J276)","v":13.746213812450534},0,null,19.39619220097412,17.203219168798388,5.0097345068618484,39.935284901085872,32.48970789088068,0]
[{"$f":"'Gas Use Per Customer'!B276","v":2044},{"$f":"'Gas Use Per Customer'!C276","v":11},{"$f":"'Daily efficiency'!CQ278","v":41},{"$f":"'Gas Use Per Customer'!J276","v":344.33688286544049},{"$f":"'Gas Use Per Customer'!L276","v":78.859060402684563},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.657718120805367},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.30106485963215},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.315436241610733},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":241.03581800580832},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8859060402684564},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F277*'Daily efficiency'!BD278","v":390.6964612568637},{"$f":"G277*'Daily efficiency'!BE278","v":1839.7717100392917},{"$f":"H277*'Daily efficiency'!BF278","v":792.19558964525368},{"$f":"I277*'Daily efficiency'!BG278","v":5649.8795740561491},{"$f":"J277*'Daily efficiency'!BH278","v":231.05704697986567},{"$f":"K277*'Daily efficiency'!BI278","v":0},59.677528480999996,42.536110725819157,0.14253952274500351,0.14229558745222826,{"$f":"IFERROR(VLOOKUP($A277,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A277,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A277,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A277,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A277,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A277,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},68.355215687797909,280.14344005305963,138.24760324112722,823.23439659700716,32.878398234977091,0,{"$f":"(V277+AB277)-(VLOOKUP($A277,Assumptions!$A$43:$M$98,11,FALSE)*F277)","v":42.057679595141423},{"$f":"(W277+AC277)-(VLOOKUP($A277,Assumptions!$A$43:$R$98,16,FALSE)*G277)","v":172.80309122488967},{"$f":"(X277+AD277)-VLOOKUP($A277,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A277,Assumptions!$A$44:$M$98,11,FALSE)*$H277)","v":68.870650872370518},{"$f":"(Y277+AE277)-VLOOKUP($A277,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A277,Assumptions!$A$43:$R$98,16,FALSE)*I277)","v":555.99170248116684},{"$f":"(Z277+AF277)-(VLOOKUP($A277,Assumptions!$A$43:$M$98,11,FALSE)*J277)","v":24.112552870758261},0,null,17.777572367875383,16.728103573733577,14.555641106359161,23.066766884736147,56.990951105735348,0]
[{"$f":"'Gas Use Per Customer'!B277","v":2044},{"$f":"'Gas Use Per Customer'!C277","v":12},{"$f":"'Daily efficiency'!CQ279","v":35},{"$f":"'Gas Use Per Customer'!J277","v":477.69230769230768},{"$f":"'Gas Use Per Customer'!L277","v":104.91655969191271},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.474967907573813},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.30769230769229},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":62.949935815147626},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":334.38461538461536},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.491655969191271},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F278*'Daily efficiency'!BD279","v":583.67125985695918},{"$f":"G278*'Daily efficiency'!BE279","v":2813.1347296268086},{"$f":"H278*'Daily efficiency'!BF279","v":1211.8223887444592},{"$f":"I278*'Daily efficiency'!BG279","v":7648.34694789082},{"$f":"J278*'Daily efficiency'!BH279","v":366.90336245807276},{"$f":"K278*'Daily efficiency'!BI279","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A278,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A278,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A278,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A278,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A278,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A278,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},98.433901694261223,431.09465936149479,203.3869711548264,1140.9797665825215,53.774991384144371,0,{"$f":"(V278+AB278)-(VLOOKUP($A278,Assumptions!$A$43:$M$98,11,FALSE)*F278)","v":63.446837416210322},{"$f":"(W278+AC278)-(VLOOKUP($A278,Assumptions!$A$43:$R$98,16,FALSE)*G278)","v":282.1833417195121},{"$f":"(X278+AD278)-VLOOKUP($A278,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A278,Assumptions!$A$44:$M$98,11,FALSE)*$H278)","v":116.63096241528085},{"$f":"(Y278+AE278)-VLOOKUP($A278,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A278,Assumptions!$A$43:$R$98,16,FALSE)*I278)","v":776.73814523445151},{"$f":"(Z278+AF278)-(VLOOKUP($A278,Assumptions!$A$43:$M$98,11,FALSE)*J278)","v":42.112636624794071},0,null,20.157871996096024,19.690732379783455,18.527574477242911,23.228884030475889,40.139170354477642,0]
[{"$f":"'Gas Use Per Customer'!B278","v":2045},{"$f":"'Gas Use Per Customer'!C278","v":1},{"$f":"'Daily efficiency'!CQ280","v":33},{"$f":"'Gas Use Per Customer'!J278","v":530.68072866730586},{"$f":"'Gas Use Per Customer'!L278","v":111.22200895713372},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.244401791426746},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.13614573346118},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.416506717850297},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":424.54458293384471},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5611004478566866},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F279*'Daily efficiency'!BD280","v":424.91429634984326},{"$f":"G279*'Daily efficiency'!BE280","v":2120.8870127890345},{"$f":"H279*'Daily efficiency'!BF280","v":1818.9206793778694},{"$f":"I279*'Daily efficiency'!BG280","v":9670.4408499056717},{"$f":"J279*'Daily efficiency'!BH280","v":199.73320124656877},{"$f":"K279*'Daily efficiency'!BI280","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A279,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A279,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A279,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A279,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A279,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A279,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},70.869626665045161,323.43439003015789,298.8102220739205,1431.8274849368829,29.273787801247472,0,{"$f":"(V279+AB279)-(VLOOKUP($A279,Assumptions!$A$43:$M$98,11,FALSE)*F279)","v":45.599126737109728},{"$f":"(W279+AC279)-(VLOOKUP($A279,Assumptions!$A$43:$R$98,16,FALSE)*G279)","v":210.72180452034547},{"$f":"(X279+AD279)-VLOOKUP($A279,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A279,Assumptions!$A$44:$M$98,11,FALSE)*$H279)","v":186.89476579668312},{"$f":"(Y279+AE279)-VLOOKUP($A279,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A279,Assumptions!$A$43:$R$98,16,FALSE)*I279)","v":963.82606135015385},{"$f":"(Z279+AF279)-(VLOOKUP($A279,Assumptions!$A$43:$M$98,11,FALSE)*J279)","v":22.956162819263614},0,null,20.499147230241171,19.853915276849172,22.405009889570156,22.702587669110443,52.22995062051109,0]
[{"$f":"'Gas Use Per Customer'!B279","v":2045},{"$f":"'Gas Use Per Customer'!C279","v":2},{"$f":"'Daily efficiency'!CQ281","v":34},{"$f":"'Gas Use Per Customer'!J279","v":456.26794258373207},{"$f":"'Gas Use Per Customer'!L279","v":95.419065898912336},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.625719769673701},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.88038277511961},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":57.251439539347402},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.38755980861242},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.5419065898912336},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F280*'Daily efficiency'!BD281","v":458.34949277055068},{"$f":"G280*'Daily efficiency'!BE281","v":2442.1573947661022},{"$f":"H280*'Daily efficiency'!BF281","v":1019.8884795899792},{"$f":"I280*'Daily efficiency'!BG281","v":7486.4444019138764},{"$f":"J280*'Daily efficiency'!BH281","v":279.57786308381304},{"$f":"K280*'Daily efficiency'!BI281","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A280,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A280,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A280,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A280,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A280,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A280,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},80.066185192106047,376.62935913342858,175.25628234903289,1117.2099295987243,40.976177154134312,0,{"$f":"(V280+AB280)-(VLOOKUP($A280,Assumptions!$A$43:$M$98,11,FALSE)*F280)","v":47.546261475594115},{"$f":"(W280+AC280)-(VLOOKUP($A280,Assumptions!$A$43:$R$98,16,FALSE)*G280)","v":231.26755292180027},{"$f":"(X280+AD280)-VLOOKUP($A280,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A280,Assumptions!$A$44:$M$98,11,FALSE)*$H280)","v":93.065353368529529},{"$f":"(Y280+AE280)-VLOOKUP($A280,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A280,Assumptions!$A$43:$R$98,16,FALSE)*I280)","v":760.88130022411224},{"$f":"(Z280+AF280)-(VLOOKUP($A280,Assumptions!$A$43:$M$98,11,FALSE)*J280)","v":30.136202581963669},0,null,16.609630031369544,16.895595134457587,16.255548177887853,23.823135149035156,71.112379736097978,0]
[{"$f":"'Gas Use Per Customer'!B280","v":2045},{"$f":"'Gas Use Per Customer'!C280","v":3},{"$f":"'Daily efficiency'!CQ282","v":41},{"$f":"'Gas Use Per Customer'!J280","v":378.66028708133973},{"$f":"'Gas Use Per Customer'!L280","v":78.954784168054317},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.686435250416295},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.59808612440192},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.37287050083259},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":265.06220095693777},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8954784168054317},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F281*'Daily efficiency'!BD282","v":386.09330374505714},{"$f":"G281*'Daily efficiency'!BE282","v":2025.1110744622447},{"$f":"H281*'Daily efficiency'!BF282","v":820.25783073626087},{"$f":"I281*'Daily efficiency'!BG282","v":6213.0579904306242},{"$f":"J281*'Daily efficiency'!BH282","v":231.33751761239901},{"$f":"K281*'Daily efficiency'!BI282","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A281,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A281,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A281,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A281,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A281,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A281,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},69.475996221730938,315.40040817099668,145.99752508336024,930.25680149504512,33.905857207448413,0,{"$f":"(V281+AB281)-(VLOOKUP($A281,Assumptions!$A$43:$M$98,11,FALSE)*F281)","v":42.567290566207873},{"$f":"(W281+AC281)-(VLOOKUP($A281,Assumptions!$A$43:$R$98,16,FALSE)*G281)","v":194.76352327598551},{"$f":"(X281+AD281)-VLOOKUP($A281,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A281,Assumptions!$A$44:$M$98,11,FALSE)*$H281)","v":75.029032224834623},{"$f":"(Y281+AE281)-VLOOKUP($A281,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A281,Assumptions!$A$43:$R$98,16,FALSE)*I281)","v":631.61965519253954},{"$f":"(Z281+AF281)-(VLOOKUP($A281,Assumptions!$A$43:$M$98,11,FALSE)*J281)","v":24.936288655607392},0,null,17.971167934803422,17.144965194457487,15.837974653344254,23.829110786533949,58.842145863055805,0]
[{"$f":"'Gas Use Per Customer'!B281","v":2045},{"$f":"'Gas Use Per Customer'!C281","v":4},{"$f":"'Daily efficiency'!CQ283","v":47},{"$f":"'Gas Use Per Customer'!J281","v":254.02298850574712},{"$f":"'Gas Use Per Customer'!L281","v":54.537286612758308},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.361185983827493},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.206896551724128},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.722371967654986},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":177.81609195402297},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4537286612758313},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F282*'Daily efficiency'!BD283","v":260.49815040305583},{"$f":"G282*'Daily efficiency'!BE283","v":1353.815470252295},{"$f":"H282*'Daily efficiency'!BF283","v":537.89788174389253},{"$f":"I282*'Daily efficiency'!BG283","v":4168.0091954023001},{"$f":"J282*'Daily efficiency'!BH283","v":159.79424977538179},{"$f":"K282*'Daily efficiency'!BI283","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A282,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A282,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A282,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A282,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A282,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A282,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},51.068211011999594,216.84366847474456,104.6135930240645,630.01151388445578,23.420157142574325,0,{"$f":"(V282+AB282)-(VLOOKUP($A282,Assumptions!$A$43:$M$98,11,FALSE)*F282)","v":32.481271560806917},{"$f":"(W282+AC282)-(VLOOKUP($A282,Assumptions!$A$43:$R$98,16,FALSE)*G282)","v":135.9148172839889},{"$f":"(X282+AD282)-VLOOKUP($A282,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A282,Assumptions!$A$44:$M$98,11,FALSE)*$H282)","v":50.288632574199653},{"$f":"(Y282+AE282)-VLOOKUP($A282,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A282,Assumptions!$A$43:$R$98,16,FALSE)*I282)","v":424.02644622521308},{"$f":"(Z282+AF282)-(VLOOKUP($A282,Assumptions!$A$43:$M$98,11,FALSE)*J282)","v":17.224510658843432},0,null,19.852638795814443,17.834976023690853,15.368272392939103,23.846348300965445,40.644667801417754,0]
[{"$f":"'Gas Use Per Customer'!B282","v":2045},{"$f":"'Gas Use Per Customer'!C282","v":5},{"$f":"'Daily efficiency'!CQ284","v":53},{"$f":"'Gas Use Per Customer'!J282","v":157.73294908741596},{"$f":"'Gas Use Per Customer'!L282","v":40.367798353909464},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.294238683127574},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.95965417867436},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0367798353909468},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.773294908741597},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0367798353909468},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F283*'Daily efficiency'!BD284","v":451.27472301361161},{"$f":"G283*'Daily efficiency'!BE284","v":2435.9446852200717},{"$f":"H283*'Daily efficiency'!BF284","v":50.139912201788349},{"$f":"I283*'Daily efficiency'!BG284","v":369.72603266090323},{"$f":"J283*'Daily efficiency'!BH284","v":118.27764917695467},{"$f":"K283*'Daily efficiency'!BI284","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A283,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A283,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A283,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A283,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A283,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A283,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},100.51001133443225,411.88181803966074,11.644876092711055,108.52846279837439,17.335299199266426,0,{"$f":"(V283+AB283)-(VLOOKUP($A283,Assumptions!$A$43:$M$98,11,FALSE)*F283)","v":63.822508385747149},{"$f":"(W283+AC283)-(VLOOKUP($A283,Assumptions!$A$43:$R$98,16,FALSE)*G283)","v":261.12601708246837},{"$f":"(X283+AD283)-VLOOKUP($A283,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A283,Assumptions!$A$44:$M$98,11,FALSE)*$H283)","v":-10.092143323354083},{"$f":"(Y283+AE283)-VLOOKUP($A283,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A283,Assumptions!$A$43:$R$98,16,FALSE)*I283)","v":74.626736700095748},{"$f":"(Z283+AF283)-(VLOOKUP($A283,Assumptions!$A$43:$M$98,11,FALSE)*J283)","v":12.749361330680788},0,null,19.762815594439701,18.394382445719959,1.5527327693569717,47.312078504750097,30.084660529947215,0]
[{"$f":"'Gas Use Per Customer'!B283","v":2045},{"$f":"'Gas Use Per Customer'!C283","v":6},{"$f":"'Daily efficiency'!CQ285","v":57},{"$f":"'Gas Use Per Customer'!J283","v":120.76923076923077},{"$f":"'Gas Use Per Customer'!L283","v":26.080784617369982},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.864627693895986},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.69230769230769},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6080784617369983},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.076923076923078},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6080784617369983},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F284*'Daily efficiency'!BD285","v":291.55909745178019},{"$f":"G284*'Daily efficiency'!BE285","v":1862.7400580551516},{"$f":"H284*'Daily efficiency'!BF285","v":32.022235741631803},{"$f":"I284*'Daily efficiency'!BG285","v":283.08307692307704},{"$f":"J284*'Daily efficiency'!BH285","v":76.416698928894021},{"$f":"K284*'Daily efficiency'!BI285","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A284,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A284,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A284,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A284,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A284,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A284,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},77.101377706872682,327.72637462860587,8.9894687150886483,95.807915871485591,11.199971837204448,0,{"$f":"(V284+AB284)-(VLOOKUP($A284,Assumptions!$A$43:$M$98,11,FALSE)*F284)","v":53.398354466292204},{"$f":"(W284+AC284)-(VLOOKUP($A284,Assumptions!$A$43:$R$98,16,FALSE)*G284)","v":212.29924148403245},{"$f":"(X284+AD284)-VLOOKUP($A284,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A284,Assumptions!$A$44:$M$98,11,FALSE)*$H284)","v":-11.124490737463411},{"$f":"(Y284+AE284)-VLOOKUP($A284,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A284,Assumptions!$A$43:$R$98,16,FALSE)*I284)","v":65.831597307942388},{"$f":"(Z284+AF284)-(VLOOKUP($A284,Assumptions!$A$43:$M$98,11,FALSE)*J284)","v":8.2370939321318879},0,null,25.592766499214392,19.53213120518345,-2.1350220223747627,54.510239809124265,19.437065769336336,0]
[{"$f":"'Gas Use Per Customer'!B284","v":2045},{"$f":"'Gas Use Per Customer'!C284","v":7},{"$f":"'Daily efficiency'!CQ286","v":60},{"$f":"'Gas Use Per Customer'!J284","v":108.78378378378379},{"$f":"'Gas Use Per Customer'!L284","v":21.11889927310488},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.895119418483905},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.905405405405418},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1118899273104881},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.878378378378379},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1118899273104881},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F285*'Daily efficiency'!BD286","v":236.08979950475259},{"$f":"G285*'Daily efficiency'!BE286","v":1677.8769760326363},{"$f":"H285*'Daily efficiency'!BF286","v":25.929985659892214},{"$f":"I285*'Daily efficiency'!BG286","v":254.98918918918935},{"$f":"J285*'Daily efficiency'!BH286","v":61.878374870197263},{"$f":"K285*'Daily efficiency'!BI286","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A285,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A285,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A285,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A285,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A285,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A285,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},68.971550279829657,300.58557027940628,8.0965614016730179,91.683291841356322,9.069170293826236,0,{"$f":"(V285+AB285)-(VLOOKUP($A285,Assumptions!$A$43:$M$98,11,FALSE)*F285)","v":49.778041816418934},{"$f":"(W285+AC285)-(VLOOKUP($A285,Assumptions!$A$43:$R$98,16,FALSE)*G285)","v":196.61372070478404},{"$f":"(X285+AD285)-VLOOKUP($A285,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A285,Assumptions!$A$44:$M$98,11,FALSE)*$H285)","v":-11.453708703732822},{"$f":"(Y285+AE285)-VLOOKUP($A285,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A285,Assumptions!$A$43:$R$98,16,FALSE)*I285)","v":62.979782563363251},{"$f":"(Z285+AF285)-(VLOOKUP($A285,Assumptions!$A$43:$M$98,11,FALSE)*J285)","v":6.6699817358998956},0,null,29.462971277941879,20.08200874003315,-3.3571473020598042,57.894458505451929,15.739152029726132,0]
[{"$f":"'Gas Use Per Customer'!B285","v":2045},{"$f":"'Gas Use Per Customer'!C285","v":8},{"$f":"'Daily efficiency'!CQ287","v":60},{"$f":"'Gas Use Per Customer'!J285","v":196.52509652509653},{"$f":"'Gas Use Per Customer'!L285","v":34.478272183190214},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.582617746552174},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":176.87258687258688},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4478272183190217},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":19.652509652509654},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4478272183190217},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F286*'Daily efficiency'!BD287","v":385.43525691066645},{"$f":"G286*'Daily efficiency'!BE287","v":3031.1956727617098},{"$f":"H286*'Daily efficiency'!BF287","v":42.33275095101795},{"$f":"I286*'Daily efficiency'!BG287","v":460.6548262548265},{"$f":"J286*'Daily efficiency'!BH287","v":101.02133749674728},{"$f":"K286*'Daily efficiency'!BI287","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A286,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A286,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A286,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A286,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A286,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A286,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},90.860285862572795,499.27401346766817,10.500623758303028,121.87823804631084,14.806137281238751,0,{"$f":"(V286+AB286)-(VLOOKUP($A286,Assumptions!$A$43:$M$98,11,FALSE)*F286)","v":59.525366348344299},{"$f":"(W286+AC286)-(VLOOKUP($A286,Assumptions!$A$43:$R$98,16,FALSE)*G286)","v":311.44199418290259},{"$f":"(X286+AD286)-VLOOKUP($A286,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A286,Assumptions!$A$44:$M$98,11,FALSE)*$H286)","v":-10.567322728455032},{"$f":"(Y286+AE286)-VLOOKUP($A286,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A286,Assumptions!$A$43:$R$98,16,FALSE)*I286)","v":83.856932133857384},{"$f":"(Z286+AF286)-(VLOOKUP($A286,Assumptions!$A$43:$M$98,11,FALSE)*J286)","v":10.88927234196019},0,null,21.580753101574256,17.608268171441122,-6.6698970152003767E-2,42.669833836284994,25.695409623198941,0]
[{"$f":"'Gas Use Per Customer'!B286","v":2045},{"$f":"'Gas Use Per Customer'!C286","v":9},{"$f":"'Daily efficiency'!CQ288","v":55},{"$f":"'Gas Use Per Customer'!J286","v":117.31141199226307},{"$f":"'Gas Use Per Customer'!L286","v":20.797498045347929},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.637998436278345},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.58027079303677},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0797498045347931},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.731141199226307},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0797498045347931},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F287*'Daily efficiency'!BD288","v":232.49683045648632},{"$f":"G287*'Daily efficiency'!BE288","v":1809.4067917229295},{"$f":"H287*'Daily efficiency'!BF288","v":25.535366171488153},{"$f":"I287*'Daily efficiency'!BG288","v":274.97794970986473},{"$f":"J287*'Daily efficiency'!BH288","v":60.936669272869409},{"$f":"K287*'Daily efficiency'!BI288","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A287,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A287,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A287,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A287,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A287,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A287,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},68.444948729166327,319.89621334929598,8.0387242113927897,94.617955877783999,8.9311497261120518,0,{"$f":"(V287+AB287)-(VLOOKUP($A287,Assumptions!$A$43:$M$98,11,FALSE)*F287)","v":49.54353963633973},{"$f":"(W287+AC287)-(VLOOKUP($A287,Assumptions!$A$43:$R$98,16,FALSE)*G287)","v":207.77394607011433},{"$f":"(X287+AD287)-VLOOKUP($A287,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A287,Assumptions!$A$44:$M$98,11,FALSE)*$H287)","v":-11.475033472690034},{"$f":"(Y287+AE287)-VLOOKUP($A287,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A287,Assumptions!$A$43:$R$98,16,FALSE)*I287)","v":65.008844632617667},{"$f":"(Z287+AF287)-(VLOOKUP($A287,Assumptions!$A$43:$M$98,11,FALSE)*J287)","v":6.5684735895087272},0,null,29.77734360661584,19.679239739534502,-3.4363092612972448,55.415618590376468,15.499623315620779,0]
[{"$f":"'Gas Use Per Customer'!B287","v":2045},{"$f":"'Gas Use Per Customer'!C287","v":10},{"$f":"'Daily efficiency'!CQ289","v":49},{"$f":"'Gas Use Per Customer'!J287","v":217.85714285714286},{"$f":"'Gas Use Per Customer'!L287","v":44.844559585492227},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.875647668393782},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":196.07142857142858},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4844559585492227},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.785714285714288},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4844559585492227},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F288*'Daily efficiency'!BD289","v":530.72375955650546},{"$f":"G288*'Daily efficiency'!BE289","v":3423.9816473759315},{"$f":"H288*'Daily efficiency'!BF289","v":64.718380232086133},{"$f":"I288*'Daily efficiency'!BG289","v":510.65714285714319},{"$f":"J288*'Daily efficiency'!BH289","v":131.39455958549215},{"$f":"K288*'Daily efficiency'!BI289","v":0},60.274303765809996,42.961471833077347,0.14681570842735361,0.1465644550757951,{"$f":"IFERROR(VLOOKUP($A288,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A288,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A288,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A288,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A288,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A288,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},112.1544160816384,556.94116459098359,13.781561315411549,129.2193635812888,19.257772025571747,0,{"$f":"(V288+AB288)-(VLOOKUP($A288,Assumptions!$A$43:$M$98,11,FALSE)*F288)","v":71.398294145008279},{"$f":"(W288+AC288)-(VLOOKUP($A288,Assumptions!$A$43:$R$98,16,FALSE)*G288)","v":348.72069920507204},{"$f":"(X288+AD288)-VLOOKUP($A288,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A288,Assumptions!$A$44:$M$98,11,FALSE)*$H288)","v":-8.4640354741467156},{"$f":"(Y288+AE288)-VLOOKUP($A288,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A288,Assumptions!$A$43:$R$98,16,FALSE)*I288)","v":88.932674768708026},{"$f":"(Z288+AF288)-(VLOOKUP($A288,Assumptions!$A$43:$M$98,11,FALSE)*J288)","v":14.163256783492981},0,null,19.901604231638647,17.785390851989103,5.3175258412648336,40.821555631538104,33.42102880906473,0]
[{"$f":"'Gas Use Per Customer'!B288","v":2045},{"$f":"'Gas Use Per Customer'!C288","v":11},{"$f":"'Daily efficiency'!CQ290","v":40},{"$f":"'Gas Use Per Customer'!J288","v":343.39440694310514},{"$f":"'Gas Use Per Customer'!L288","v":78.628307218083734},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.588492165425119},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.01832208293153},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.176984330850239},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":240.37608486017359},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8628307218083737},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F289*'Daily efficiency'!BD290","v":389.55322607010226},{"$f":"G289*'Daily efficiency'!BE290","v":1834.7361166260139},{"$f":"H289*'Daily efficiency'!BF290","v":789.87750908223518},{"$f":"I289*'Daily efficiency'!BG290","v":5634.4154291224713},{"$f":"J289*'Daily efficiency'!BH290","v":230.38094014898525},{"$f":"K289*'Daily efficiency'!BI290","v":0},60.877046803468097,43.391086551408122,0.15122017968017423,0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A289,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A289,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A289,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A289,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A289,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A289,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},71.824821956464476,295.71223926293135,145.27565762696702,870.30042762568655,34.778626661368953,0,{"$f":"(V289+AB289)-(VLOOKUP($A289,Assumptions!$A$43:$M$98,11,FALSE)*F289)","v":45.027383429876537},{"$f":"(W289+AC289)-(VLOOKUP($A289,Assumptions!$A$43:$R$98,16,FALSE)*G289)","v":186.31066493019097},{"$f":"(X289+AD289)-VLOOKUP($A289,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A289,Assumptions!$A$44:$M$98,11,FALSE)*$H289)","v":74.529699026311647},{"$f":"(Y289+AE289)-VLOOKUP($A289,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A289,Assumptions!$A$43:$R$98,16,FALSE)*I289)","v":597.87900596847953},{"$f":"(Z289+AF289)-(VLOOKUP($A289,Assumptions!$A$43:$M$98,11,FALSE)*J289)","v":25.846147152506305},0,null,19.08870779620052,18.085196998278391,15.797893842395254,24.872649303538864,60.624773813875258,0]
[{"$f":"'Gas Use Per Customer'!B289","v":2045},{"$f":"'Gas Use Per Customer'!C289","v":12},{"$f":"'Daily efficiency'!CQ291","v":35},{"$f":"'Gas Use Per Customer'!J289","v":477.4904214559387},{"$f":"'Gas Use Per Customer'!L289","v":104.84221285294494},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.452663855883479},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.2471264367816},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":62.905327711766958},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":334.24329501915707},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.484221285294495},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F290*'Daily efficiency'!BD291","v":574.48086294694156},{"$f":"G290*'Daily efficiency'!BE291","v":2770.3899700314855},{"$f":"H290*'Daily efficiency'!BF291","v":1220.860441334097},{"$f":"I290*'Daily efficiency'!BG291","v":7676.705923248056},{"$f":"J290*'Daily efficiency'!BH291","v":356.73408424931057},{"$f":"K290*'Daily efficiency'!BI291","v":0},{"$f":"R279*1.01","v":60.877046803468097},43.391086551408122,{"$f":"T279*1.03","v":0.15122017968017423},0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A290,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A290,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A290,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A290,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A290,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A290,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},99.741754833592182,437.20198309335416,210.33743959780332,1179.1359631064693,{"$f":"IFERROR((U290*P290),0)","v":53.853072764911879},{"$f":"IFERROR((T290*Q290),0)","v":0},{"$f":"(V290+AB290)-(VLOOKUP($A290,Assumptions!$A$43:$M$98,11,FALSE)*F290)","v":64.010313405942043},{"$f":"(W290+AC290)-(VLOOKUP($A290,Assumptions!$A$43:$R$98,16,FALSE)*G290)","v":285.07893513486363},{"$f":"(X290+AD290)-VLOOKUP($A290,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A290,Assumptions!$A$44:$M$98,11,FALSE)*$H290)","v":121.72347519502354},{"$f":"(Y290+AE290)-VLOOKUP($A290,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A290,Assumptions!$A$43:$R$98,16,FALSE)*I290)","v":807.03110298917863},{"$f":"(Z290+AF290)-(VLOOKUP($A290,Assumptions!$A$43:$M$98,11,FALSE)*J290)","v":41.942592289028497},{"$f":"AA290+AG290","v":0},null,20.351317045588935,19.90119747781997,19.350264853998077,24.145019960472919,40.005443559130633,0]
[{"$f":"'Gas Use Per Customer'!B290","v":2046},{"$f":"'Gas Use Per Customer'!C290","v":1},{"$f":"C279","v":33},{"$f":"'Gas Use Per Customer'!J290","v":538.40837367235758},{"$f":"'Gas Use Per Customer'!L290","v":112.86278900401172},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.572557800802343},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.68167473447153},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.647091753008795},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":430.72669893788611},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6431394502005858},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F291*'Daily efficiency'!BD292","v":372.77553182670465},{"$f":"G291*'Daily efficiency'!BE292","v":1917.7895129670678},{"$f":"H291*'Daily efficiency'!BF292","v":1417.2341647789467},{"$f":"I291*'Daily efficiency'!BG292","v":10096.233823104056},{"$f":"J291*'Daily efficiency'!BH292","v":165.34398589087706},{"$f":"K291*'Daily efficiency'!BI292","v":0},60.877046803468097,43.391086551408122,0.15122017968017423,0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A291,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A291,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A291,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A291,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A291,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A291,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},64.952929278685431,302.18388410032742,246.49095258145081,1538.9297021835414,{"$f":"IFERROR((U291*P291),0)","v":24.960557727921042},{"$f":"IFERROR((T291*Q291),0)","v":0},{"$f":"(V291+AB291)-(VLOOKUP($A291,Assumptions!$A$43:$M$98,11,FALSE)*F291)","v":38.78689733847817},{"$f":"(W291+AC291)-(VLOOKUP($A291,Assumptions!$A$43:$R$98,16,FALSE)*G291)","v":185.49892139000906},{"$f":"(X291+AD291)-VLOOKUP($A291,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A291,Assumptions!$A$44:$M$98,11,FALSE)*$H291)","v":130.86762948412064},{"$f":"(Y291+AE291)-VLOOKUP($A291,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A291,Assumptions!$A$43:$R$98,16,FALSE)*I291)","v":1054.689148020715},{"$f":"(Z291+AF291)-(VLOOKUP($A291,Assumptions!$A$43:$M$98,11,FALSE)*J291)","v":18.419049742869227},{"$f":"AA291+AG291","v":0},null,17.183208779777491,17.226600705034013,15.460381068492993,24.486272864473829,43.379607470790269,0]
[{"$f":"'Gas Use Per Customer'!B291","v":2046},{"$f":"'Gas Use Per Customer'!C291","v":2},{"$f":"C280","v":34},{"$f":"'Gas Use Per Customer'!J291","v":479.57504408852003},{"$f":"'Gas Use Per Customer'!L291","v":100.38972456623506},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.116917369870517},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.87251322655601},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.233834739741035},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.70253086196402},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.038972456623506},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F292*'Daily efficiency'!BD293","v":497.36720085551593},{"$f":"G292*'Daily efficiency'!BE293","v":2562.3412502682518},{"$f":"H292*'Daily efficiency'!BF293","v":1008.4864902139495},{"$f":"I292*'Daily efficiency'!BG293","v":7868.8673234044381},{"$f":"J292*'Daily efficiency'!BH293","v":294.14189297906859},{"$f":"K292*'Daily efficiency'!BI293","v":0},60.877046803468097,43.391086551408122,0.15122017968017423,0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A292,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A292,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A292,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A292,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A292,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A292,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},88.100569314363526,405.74081830852771,178.27717300703881,1208.1946445657111,44.404068647223234,0,{"$f":"(V292+AB292)-(VLOOKUP($A292,Assumptions!$A$43:$M$98,11,FALSE)*F292)","v":53.189141518059294},{"$f":"(W292+AC292)-(VLOOKUP($A292,Assumptions!$A$43:$R$98,16,FALSE)*G292)","v":249.83909331885963},{"$f":"(X292+AD292)-VLOOKUP($A292,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A292,Assumptions!$A$44:$M$98,11,FALSE)*$H292)","v":90.95361409287743},{"$f":"(Y292+AE292)-VLOOKUP($A292,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A292,Assumptions!$A$43:$R$98,16,FALSE)*I292)","v":826.92324960159931},{"$f":"(Z292+AF292)-(VLOOKUP($A292,Assumptions!$A$43:$M$98,11,FALSE)*J292)","v":32.766926048455154},0,null,17.660885031769762,17.365310976769972,15.100086933842205,24.632618868804958,32.6397210372225,0]
[{"$f":"'Gas Use Per Customer'!B292","v":2046},{"$f":"'Gas Use Per Customer'!C292","v":3},41,{"$f":"'Gas Use Per Customer'!J292","v":384.57140295214975},{"$f":"'Gas Use Per Customer'!L292","v":80.203407885278381},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.061022365583515},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.37142088564492},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.12204473116703},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.19998206650479},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0203407885278377},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F293*'Daily efficiency'!BD294","v":391.44086469748783},{"$f":"G293*'Daily efficiency'!BE294","v":2052.2411761113426},{"$f":"H293*'Daily efficiency'!BF294","v":798.63981149492542},{"$f":"I293*'Daily efficiency'!BG294","v":6310.0475796388755},{"$f":"J293*'Daily efficiency'!BH294","v":234.99598510386551},{"$f":"K293*'Daily efficiency'!BI294","v":0},60.877046803468097,43.391086551408122,0.15122017968017423,0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A293,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A293,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A293,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A293,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A293,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A293,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},72.109782505071351,328.60339343964972,146.59842696764204,972.46964282447971,35.475320256800146,0,{"$f":"(V293+AB293)-(VLOOKUP($A293,Assumptions!$A$43:$M$98,11,FALSE)*F293)","v":44.218327522972643},{"$f":"(W293+AC293)-(VLOOKUP($A293,Assumptions!$A$43:$R$98,16,FALSE)*G293)","v":203.58574324918169},{"$f":"(X293+AD293)-VLOOKUP($A293,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A293,Assumptions!$A$44:$M$98,11,FALSE)*$H293)","v":73.314813681891707},{"$f":"(Y293+AE293)-VLOOKUP($A293,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A293,Assumptions!$A$43:$R$98,16,FALSE)*I293)","v":663.2610890585014},{"$f":"(Z293+AF293)-(VLOOKUP($A293,Assumptions!$A$43:$M$98,11,FALSE)*J293)","v":26.178168596100576},0,null,18.377576335335529,17.646115622600679,15.235182563721814,24.638229318107658,61.653488852900722,0]
[{"$f":"'Gas Use Per Customer'!B293","v":2046},{"$f":"'Gas Use Per Customer'!C293","v":4},47,{"$f":"'Gas Use Per Customer'!J293","v":257.64537222063439},{"$f":"'Gas Use Per Customer'!L293","v":55.349050202858798},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.604715060857639},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.293611666190316},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.209430121715279},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":180.35176055444407},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5349050202858798},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F294*'Daily efficiency'!BD295","v":239.06299834611534},{"$f":"G294*'Daily efficiency'!BE295","v":1347.1476792857245},{"$f":"H294*'Daily efficiency'!BF295","v":471.62915135179782},{"$f":"I294*'Daily efficiency'!BG295","v":4227.4452673961705},{"$f":"J294*'Daily efficiency'!BH295","v":162.1727170943762},{"$f":"K294*'Daily efficiency'!BI295","v":0},60.877046803468097,43.391086551408122,0.15122017968017423,0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A294,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A294,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A294,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A294,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A294,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A294,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},49.106608189248064,221.97902815835744,97.232443583552893,657.53814696479162,24.481818586371279,0,{"$f":"(V294+AB294)-(VLOOKUP($A294,Assumptions!$A$43:$M$98,11,FALSE)*F294)","v":29.858479179030269},{"$f":"(W294+AC294)-(VLOOKUP($A294,Assumptions!$A$43:$R$98,16,FALSE)*G294)","v":138.22288100281878},{"$f":"(X294+AD294)-VLOOKUP($A294,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A294,Assumptions!$A$44:$M$98,11,FALSE)*$H294)","v":41.235482241564384},{"$f":"(Y294+AE294)-VLOOKUP($A294,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A294,Assumptions!$A$43:$R$98,16,FALSE)*I294)","v":444.60643361364856},{"$f":"(Z294+AF294)-(VLOOKUP($A294,Assumptions!$A$43:$M$98,11,FALSE)*J294)","v":18.065775582965347},0,null,17.981928066574163,17.882833784474336,12.416799111105782,24.652181506120208,42.547594169336627,0]
[{"$f":"'Gas Use Per Customer'!B294","v":2046},{"$f":"'Gas Use Per Customer'!C294","v":5},53,{"$f":"'Gas Use Per Customer'!J294","v":155.80807970619696},{"$f":"'Gas Use Per Customer'!L294","v":39.45083047182883},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.560664377463066},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.22727173557726},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9450830471828833},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.580807970619697},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9450830471828833},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F295*'Daily efficiency'!BD296","v":441.02386852384126},{"$f":"G295*'Daily efficiency'!BE296","v":2409.2580884336194},{"$f":"H295*'Daily efficiency'!BF296","v":49.563829671989978},{"$f":"I295*'Daily efficiency'!BG296","v":365.2141388313259},{"$f":"J295*'Daily efficiency'!BH296","v":115.59093328245841},{"$f":"K295*'Daily efficiency'!BI296","v":0},60.877046803468097,43.391086551408122,0.15122017968017423,0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A295,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A295,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A295,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A295,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A295,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A295,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},101.29044489571089,419.11778315196631,11.821333213105891,110.01708981893448,17.449767812693487,0,{"$f":"(V295+AB295)-(VLOOKUP($A295,Assumptions!$A$43:$M$98,11,FALSE)*F295)","v":64.70543049714297},{"$f":"(W295+AC295)-(VLOOKUP($A295,Assumptions!$A$43:$R$98,16,FALSE)*G295)","v":267.16607907805576},{"$f":"(X295+AD295)-VLOOKUP($A295,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A295,Assumptions!$A$44:$M$98,11,FALSE)*$H295)","v":-10.252496908268018},{"$f":"(Y295+AE295)-VLOOKUP($A295,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A295,Assumptions!$A$43:$R$98,16,FALSE)*I295)","v":75.6328638225026},{"$f":"(Z295+AF295)-(VLOOKUP($A295,Assumptions!$A$43:$M$98,11,FALSE)*J295)","v":12.876641012872497},0,null,20.501922812292893,19.052362338036751,1.5688363048378733,48.542324611869567,30.326408825565984,0]
[{"$f":"'Gas Use Per Customer'!B295","v":2046},{"$f":"'Gas Use Per Customer'!C295","v":6},57,{"$f":"'Gas Use Per Customer'!J295","v":118.99652156834301},{"$f":"'Gas Use Per Customer'!L295","v":25.282440671175721},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.225952536940579},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.09686941150872},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5282440671175723},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.899652156834302},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5282440671175723},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F296*'Daily efficiency'!BD297","v":282.63434906620176},{"$f":"G296*'Daily efficiency'!BE297","v":1835.3978582353459},{"$f":"H296*'Daily efficiency'!BF297","v":31.042021441218811},{"$f":"I296*'Daily efficiency'!BG297","v":278.92784655619613},{"$f":"J296*'Daily efficiency'!BH297","v":74.077551166544836},{"$f":"K296*'Daily efficiency'!BI297","v":0},60.877046803468097,43.391086551408122,0.15122017968017423,0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A296,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A296,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A296,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A296,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A296,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A296,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},77.379743078414123,332.33853603007725,9.025255320833697,96.968861197153331,11.182849997676193,0,{"$f":"(V296+AB296)-(VLOOKUP($A296,Assumptions!$A$43:$M$98,11,FALSE)*F296)","v":53.933887948788907},{"$f":"(W296+AC296)-(VLOOKUP($A296,Assumptions!$A$43:$R$98,16,FALSE)*G296)","v":216.28727434150636},{"$f":"(X296+AD296)-VLOOKUP($A296,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A296,Assumptions!$A$44:$M$98,11,FALSE)*$H296)","v":-11.406179891922374},{"$f":"(Y296+AE296)-VLOOKUP($A296,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A296,Assumptions!$A$43:$R$98,16,FALSE)*I296)","v":66.573573243536984},{"$f":"(Z296+AF296)-(VLOOKUP($A296,Assumptions!$A$43:$M$98,11,FALSE)*J296)","v":8.2521181064730413},0,null,26.665685015469272,20.195480552325456,-2.3809245710886771,55.945814521395,19.434968104149235,0]
[{"$f":"'Gas Use Per Customer'!B296","v":2046},{"$f":"'Gas Use Per Customer'!C296","v":7},60,{"$f":"'Gas Use Per Customer'!J296","v":109.02253241539323},{"$f":"'Gas Use Per Customer'!L296","v":20.972830285274739},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.778264228219793},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.120279173853902},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0972830285274742},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.902253241539324},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0972830285274742},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F297*'Daily efficiency'!BD298","v":239.29638284793958},{"$f":"G297*'Daily efficiency'!BE298","v":1682.1073436187023},{"$f":"H297*'Daily efficiency'!BF298","v":9.1373241425971763},{"$f":"I297*'Daily efficiency'!BG298","v":90.678612122532229},{"$f":"J297*'Daily efficiency'!BH298","v":41.627685401708199},{"$f":"K297*'Daily efficiency'!BI298","v":0},60.877046803468097,43.391086551408122,0.15122017968017423,0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A297,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A297,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A297,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A297,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A297,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A297,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},70.837383513455123,309.15791686648203,5.718491796965794,68.501778141439431,6.284173197777033,0,{"$f":"(V297+AB297)-(VLOOKUP($A297,Assumptions!$A$43:$M$98,11,FALSE)*F297)","v":51.388076900926208},{"$f":"(W297+AC297)-(VLOOKUP($A297,Assumptions!$A$43:$R$98,16,FALSE)*G297)","v":202.8337800552813},{"$f":"(X297+AD297)-VLOOKUP($A297,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A297,Assumptions!$A$44:$M$98,11,FALSE)*$H297)","v":-14.21337485115324},{"$f":"(Y297+AE297)-VLOOKUP($A297,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A297,Assumptions!$A$43:$R$98,16,FALSE)*I297)","v":39.187281840864209},{"$f":"(Z297+AF297)-(VLOOKUP($A297,Assumptions!$A$43:$M$98,11,FALSE)*J297)","v":3.8530098712109191},0,null,30.627767093150961,20.671953011455596,-8.4948830541874472,35.94420435177053,10.137183068987952,0]
[{"$f":"'Gas Use Per Customer'!B297","v":2046},{"$f":"'Gas Use Per Customer'!C297","v":8},60,{"$f":"'Gas Use Per Customer'!J297","v":170.21228921393083},{"$f":"'Gas Use Per Customer'!L297","v":30.312065012583158},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.249652010066526},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.19106029253774},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0312065012583158},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.021228921393085},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0312065012583158},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F298*'Daily efficiency'!BD299","v":332.13747578898841},{"$f":"G298*'Daily efficiency'!BE299","v":2529.8807284311265},{"$f":"H298*'Daily efficiency'!BF299","v":0},{"$f":"I298*'Daily efficiency'!BG299","v":0},{"$f":"J298*'Daily efficiency'!BH299","v":44.407175243434303},{"$f":"K298*'Daily efficiency'!BI299","v":0},60.877046803468097,43.391086551408122,0.15122017968017423,0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A298,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A298,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A298,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A298,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A298,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A298,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},84.852803834867572,437.35836044588632,4.3391086551408122,54.78934212312128,6.7037688442395664,0,{"$f":"(V298+AB298)-(VLOOKUP($A298,Assumptions!$A$43:$M$98,11,FALSE)*F298)","v":56.742690012863847},{"$f":"(W298+AC298)-(VLOOKUP($A298,Assumptions!$A$43:$R$98,16,FALSE)*G298)","v":271.35896266658483},{"$f":"(X298+AD298)-VLOOKUP($A298,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A298,Assumptions!$A$44:$M$98,11,FALSE)*$H298)","v":-16.675358894162571},{"$f":"(Y298+AE298)-VLOOKUP($A298,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A298,Assumptions!$A$43:$R$98,16,FALSE)*I298)","v":18.844261270534862},{"$f":"(Z298+AF298)-(VLOOKUP($A298,Assumptions!$A$43:$M$98,11,FALSE)*J298)","v":3.1900046164891007},0,null,23.399383211482292,17.713759676863031,-12.336250239021759,11.071034504947232,9.8937734607286671,0]
[{"$f":"'Gas Use Per Customer'!B298","v":2046},{"$f":"'Gas Use Per Customer'!C298","v":9},55,{"$f":"'Gas Use Per Customer'!J298","v":116.30434447040001},{"$f":"'Gas Use Per Customer'!L298","v":20.772096031751456},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.617676825401166},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.67391002336001},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0772096031751457},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.630434447040003},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0772096031751457},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F299*'Daily efficiency'!BD300","v":246.86438504463572},{"$f":"G299*'Daily efficiency'!BE300","v":1834.4624804440298},{"$f":"H299*'Daily efficiency'!BF300","v":0},{"$f":"I299*'Daily efficiency'!BG300","v":0},{"$f":"J299*'Daily efficiency'!BH300","v":30.431120686515872},{"$f":"K299*'Daily efficiency'!BI300","v":0},60.877046803468097,43.391086551408122,0.15122017968017423,0.15096138872806897,{"$f":"IFERROR(VLOOKUP($A299,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A299,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A299,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A299,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A299,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A299,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},71.97985963496545,332.19708803240559,4.3391086551408122,54.789342123121287,4.5939242393879036,0,{"$f":"(V299+AB299)-(VLOOKUP($A299,Assumptions!$A$43:$M$98,11,FALSE)*F299)","v":52.716705391540131},{"$f":"(W299+AC299)-(VLOOKUP($A299,Assumptions!$A$43:$R$98,16,FALSE)*G299)","v":218.77136988735688},{"$f":"(X299+AD299)-VLOOKUP($A299,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A299,Assumptions!$A$44:$M$98,11,FALSE)*$H299)","v":-15.569488946840272},{"$f":"(Y299+AE299)-VLOOKUP($A299,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A299,Assumptions!$A$43:$R$98,16,FALSE)*I299)","v":24.685781229896286},{"$f":"(Z299+AF299)-(VLOOKUP($A299,Assumptions!$A$43:$M$98,11,FALSE)*J299)","v":2.1860299589597387},0,null,31.723270313549079,20.900276853948974,-11.23038029169946,21.225158305396686,6.7799541983476423,0]
[{"$f":"'Gas Use Per Customer'!B299","v":2046},{"$f":"'Gas Use Per Customer'!C299","v":10},49,{"$f":"'Gas Use Per Customer'!J299","v":224.21670717265928},{"$f":"'Gas Use Per Customer'!L299","v":46.234042257472339},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.987233805977873},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":201.79503645539336},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6234042257472341},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.421670717265929},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6234042257472341},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F300*'Daily efficiency'!BD301","v":529.35844505932357},{"$f":"G300*'Daily efficiency'!BE301","v":3507.8915362357975},{"$f":"H300*'Daily efficiency'!BF301","v":49.441875161751163},{"$f":"I300*'Daily efficiency'!BG301","v":457.74925688849237},{"$f":"J300*'Daily efficiency'!BH301","v":126.72601840701364},{"$f":"K300*'Daily efficiency'!BI301","v":0},61.485817271502782,43.824997416922201,0.15575678507057947,0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A300,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A300,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A300,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A300,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A300,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A300,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},117.37006451465706,601.71514360473645,12.07022830150213,126.63478816575088,19.704657798502659,0,{"$f":"(V300+AB300)-(VLOOKUP($A300,Assumptions!$A$43:$M$98,11,FALSE)*F300)","v":74.494589360807637},{"$f":"(W300+AC300)-(VLOOKUP($A300,Assumptions!$A$43:$R$98,16,FALSE)*G300)","v":383.04798076586655},{"$f":"(X300+AD300)-VLOOKUP($A300,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A300,Assumptions!$A$44:$M$98,11,FALSE)*$H300)","v":-10.789909414281967},{"$f":"(Y300+AE300)-VLOOKUP($A300,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A300,Assumptions!$A$43:$R$98,16,FALSE)*I300)","v":84.837733417656864},{"$f":"(Z300+AF300)-(VLOOKUP($A300,Assumptions!$A$43:$M$98,11,FALSE)*J300)","v":14.345223404271481},0,null,20.140621964751478,18.982031842519529,1.2803188872201634,37.837382631940585,34.049881202774138,0]
[{"$f":"'Gas Use Per Customer'!B300","v":2046},{"$f":"'Gas Use Per Customer'!C300","v":11},40,{"$f":"'Gas Use Per Customer'!J300","v":353.54156761666155},{"$f":"'Gas Use Per Customer'!L300","v":81.093539336001825},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.328061800800548},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.06247028499847},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.656123601601095},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.47909733166307},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1093539336001825},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F301*'Daily efficiency'!BD302","v":348.19796477293653},{"$f":"G301*'Daily efficiency'!BE302","v":1827.1747592387587},{"$f":"H301*'Daily efficiency'!BF302","v":626.36958710896715},{"$f":"I301*'Daily efficiency'!BG302","v":5800.9100414541845},{"$f":"J301*'Daily efficiency'!BH302","v":237.60407025448524},{"$f":"K301*'Daily efficiency'!BI302","v":0},61.485817271502782,43.824997416922201,0.15575678507057947,0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A301,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A301,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A301,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A301,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A301,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A301,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},67.288880988918692,303.04061144258998,123.6893498589601,921.97684372199649,36.945111625450522,0,{"$f":"(V301+AB301)-(VLOOKUP($A301,Assumptions!$A$43:$M$98,11,FALSE)*F301)","v":39.087874805186317},{"$f":"(W301+AC301)-(VLOOKUP($A301,Assumptions!$A$43:$R$98,16,FALSE)*G301)","v":188.11023521389015},{"$f":"(X301+AD301)-VLOOKUP($A301,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A301,Assumptions!$A$44:$M$98,11,FALSE)*$H301)","v":49.786634169942431},{"$f":"(Y301+AE301)-VLOOKUP($A301,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A301,Assumptions!$A$43:$R$98,16,FALSE)*I301)","v":636.30526253347739},{"$f":"(Z301+AF301)-(VLOOKUP($A301,Assumptions!$A$43:$M$98,11,FALSE)*J301)","v":27.544776230873062},0,null,16.066990919884987,17.735796149988083,10.232347027395363,25.711475005128321,64.489887856323577,0]
[{"$f":"'Gas Use Per Customer'!B301","v":2046},{"$f":"'Gas Use Per Customer'!C301","v":12},35,{"$f":"'Gas Use Per Customer'!J301","v":501.20858752157108},{"$f":"'Gas Use Per Customer'!L301","v":110.25095085639887},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.075285256919663},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.36257625647133},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.150570513839327},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":350.84601126509972},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.025095085639888},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F302*'Daily efficiency'!BD303","v":535.38015933001327},{"$f":"G302*'Daily efficiency'!BE303","v":2671.4083946694955},{"$f":"H302*'Daily efficiency'!BF303","v":1088.3162990582557},{"$f":"I302*'Daily efficiency'!BG303","v":8223.8305040539417},{"$f":"J302*'Daily efficiency'!BH303","v":323.03528600924852},{"$f":"K302*'Daily efficiency'!BI303","v":0},61.485817271502782,43.824997416922201,0.15575678507057947,0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A302,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A302,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A302,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A302,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A302,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A302,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},96.393883545487711,434.53572834572918,195.51755052781684,1299.3631454582558,50.228831045648867,0,{"$f":"(V302+AB302)-(VLOOKUP($A302,Assumptions!$A$43:$M$98,11,FALSE)*F302)","v":58.053125794353996},{"$f":"(W302+AC302)-(VLOOKUP($A302,Assumptions!$A$43:$R$98,16,FALSE)*G302)","v":271.60130476086681},{"$f":"(X302+AD302)-VLOOKUP($A302,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A302,Assumptions!$A$44:$M$98,11,FALSE)*$H302)","v":101.33533170399649},{"$f":"(Y302+AE302)-VLOOKUP($A302,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A302,Assumptions!$A$43:$R$98,16,FALSE)*I302)","v":901.68212043869073},{"$f":"(Z302+AF302)-(VLOOKUP($A302,Assumptions!$A$43:$M$98,11,FALSE)*J302)","v":37.448578461937629},0,null,17.551814094243898,18.063091995550828,15.318890058974802,25.700224357328619,33.966671644142231,0]
[{"$f":"'Gas Use Per Customer'!B302","v":2047},{"$f":"'Gas Use Per Customer'!C302","v":1},33,{"$f":"'Gas Use Per Customer'!J302","v":538.67152537014454},{"$f":"'Gas Use Per Customer'!L302","v":112.91795165748385},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.583590331496772},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.73430507402891},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.688463743112891},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":430.93722029611564},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6458975828741931},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F303*'Daily efficiency'!BD304","v":372.95772905633646},{"$f":"G303*'Daily efficiency'!BE304","v":1918.7268489949104},{"$f":"H303*'Daily efficiency'!BF304","v":1417.9268500989754},{"$f":"I303*'Daily efficiency'!BG304","v":10101.168443740955},{"$f":"J303*'Daily efficiency'!BH304","v":165.42479917821376},{"$f":"K303*'Daily efficiency'!BI304","v":0},61.485817271502782,43.824997416922201,0.15575678507057947,0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A303,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A303,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A303,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A303,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A303,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A303,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},66.756282700052225,311.15188888235099,253.3425206606222,1585.6226857077802,25.721940136425225,0,{"$f":"(V303+AB303)-(VLOOKUP($A303,Assumptions!$A$43:$M$98,11,FALSE)*F303)","v":40.03467878193571},{"$f":"(W303+AC303)-(VLOOKUP($A303,Assumptions!$A$43:$R$98,16,FALSE)*G303)","v":191.98940509916332},{"$f":"(X303+AD303)-VLOOKUP($A303,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A303,Assumptions!$A$44:$M$98,11,FALSE)*$H303)","v":135.27294878903518},{"$f":"(Y303+AE303)-VLOOKUP($A303,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A303,Assumptions!$A$43:$R$98,16,FALSE)*I303)","v":1091.1091933963794},{"$f":"(Z303+AF303)-(VLOOKUP($A303,Assumptions!$A$43:$M$98,11,FALSE)*J303)","v":19.041539156896096},0,null,17.727331303074667,17.820638000796411,15.97300775219647,25.319446592397636,44.763479293321325,0]
[{"$f":"'Gas Use Per Customer'!B303","v":2047},{"$f":"'Gas Use Per Customer'!C303","v":2},34,{"$f":"'Gas Use Per Customer'!J303","v":479.80944049325541},{"$f":"'Gas Use Per Customer'!L303","v":100.4387909027777},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.131637270833309},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.94283214797662},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.263274541666618},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.86660834527879},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.04387909027777},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F304*'Daily efficiency'!BD305","v":497.61029332905235},{"$f":"G304*'Daily efficiency'!BE305","v":2563.5936164707291},{"$f":"H304*'Daily efficiency'!BF305","v":1008.9793966119036},{"$f":"I304*'Daily efficiency'!BG305","v":7872.7132996133369},{"$f":"J304*'Daily efficiency'!BH305","v":294.28565734513853},{"$f":"K304*'Daily efficiency'!BI305","v":0},61.485817271502782,43.824997416922201,0.15575678507057947,0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A304,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A304,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A304,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A304,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A304,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A304,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},90.521038379202224,417.74284511039173,183.18143728801164,1244.6742585116178,45.758544661042009,0,{"$f":"(V304+AB304)-(VLOOKUP($A304,Assumptions!$A$43:$M$98,11,FALSE)*F304)","v":54.868351417704332},{"$f":"(W304+AC304)-(VLOOKUP($A304,Assumptions!$A$43:$R$98,16,FALSE)*G304)","v":258.53092658775324},{"$f":"(X304+AD304)-VLOOKUP($A304,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A304,Assumptions!$A$44:$M$98,11,FALSE)*$H304)","v":94.012506186365727},{"$f":"(Y304+AE304)-VLOOKUP($A304,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A304,Assumptions!$A$43:$R$98,16,FALSE)*I304)","v":855.31622478014458},{"$f":"(Z304+AF304)-(VLOOKUP($A304,Assumptions!$A$43:$M$98,11,FALSE)*J304)","v":33.874315673876048},0,null,18.209548629743914,17.960666934910478,15.600298341133879,25.465949979191127,33.726327616454043,0]
[{"$f":"'Gas Use Per Customer'!B304","v":2047},{"$f":"'Gas Use Per Customer'!C304","v":3},41,{"$f":"'Gas Use Per Customer'!J304","v":384.75936551468743},{"$f":"'Gas Use Per Customer'!L304","v":80.24260798688411},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.072782396065232},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.42780965440622},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.145564792130465},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.33155586028118},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0242607986884114},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F305*'Daily efficiency'!BD306","v":393.60514287787362},{"$f":"G305*'Daily efficiency'!BE306","v":2055.7466570411202},{"$f":"H305*'Daily efficiency'!BF306","v":805.96429816497778},{"$f":"I305*'Daily efficiency'!BG306","v":6313.1316693649942},{"$f":"J305*'Daily efficiency'!BH306","v":235.11084140157033},{"$f":"K305*'Daily efficiency'!BI306","v":0},61.485817271502782,43.824997416922201,0.15575678507057947,0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A305,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A305,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A305,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A305,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A305,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A305,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},74.349253573811083,338.64223540176681,151.61457285786869,1001.7588377290028,36.557438896696006,0,{"$f":"(V305+AB305)-(VLOOKUP($A305,Assumptions!$A$43:$M$98,11,FALSE)*F305)","v":45.865591456653412},{"$f":"(W305+AC305)-(VLOOKUP($A305,Assumptions!$A$43:$R$98,16,FALSE)*G305)","v":210.97013980862562},{"$f":"(X305+AD305)-VLOOKUP($A305,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A305,Assumptions!$A$44:$M$98,11,FALSE)*$H305)","v":76.783691444903226},{"$f":"(Y305+AE305)-VLOOKUP($A305,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A305,Assumptions!$A$43:$R$98,16,FALSE)*I305)","v":685.99372416635663},{"$f":"(Z305+AF305)-(VLOOKUP($A305,Assumptions!$A$43:$M$98,11,FALSE)*J305)","v":27.062884857643446},0,null,19.052883336057686,18.277236693676812,15.948237761135111,25.470232107604343,63.620323754339452,0]
[{"$f":"'Gas Use Per Customer'!B305","v":2047},{"$f":"'Gas Use Per Customer'!C305","v":4},47,{"$f":"'Gas Use Per Customer'!J305","v":257.77129860001884},{"$f":"'Gas Use Per Customer'!L305","v":55.37610252456107},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.612830757368322},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.331389580005649},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.225661514736643},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":180.43990902001318},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5376102524561075},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F306*'Daily efficiency'!BD307","v":239.1798424313285},{"$f":"G306*'Daily efficiency'!BE307","v":1347.8061092364992},{"$f":"H306*'Daily efficiency'!BF307","v":471.85966413349468},{"$f":"I306*'Daily efficiency'!BG307","v":4229.5114674291108},{"$f":"J306*'Daily efficiency'!BH307","v":162.25198039696389},{"$f":"K306*'Daily efficiency'!BI307","v":0},61.485817271502782,43.824997416922201,0.15575678507057947,0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A306,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A306,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A306,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A306,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A306,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A306,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},50.337628029346547,228.3756916546142,99.664566337976453,677.22085376735811,25.228597813143246,0,{"$f":"(V306+AB306)-(VLOOKUP($A306,Assumptions!$A$43:$M$98,11,FALSE)*F306)","v":30.680811865887652},{"$f":"(W306+AC306)-(VLOOKUP($A306,Assumptions!$A$43:$R$98,16,FALSE)*G306)","v":142.84118664781283},{"$f":"(X306+AD306)-VLOOKUP($A306,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A306,Assumptions!$A$44:$M$98,11,FALSE)*$H306)","v":42.487376832408536},{"$f":"(Y306+AE306)-VLOOKUP($A306,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A306,Assumptions!$A$43:$R$98,16,FALSE)*I306)","v":459.77678490617149},{"$f":"(Z306+AF306)-(VLOOKUP($A306,Assumptions!$A$43:$M$98,11,FALSE)*J306)","v":18.676325758656947},0,null,18.468142072825085,18.471307372542679,12.787518711572989,25.480880998181846,43.904923571800197,0]
[{"$f":"'Gas Use Per Customer'!B306","v":2047},{"$f":"'Gas Use Per Customer'!C306","v":5},53,{"$f":"'Gas Use Per Customer'!J306","v":155.88423223782272},{"$f":"'Gas Use Per Customer'!L306","v":39.47011240265573},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.576089922124584},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.29580901404046},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.947011240265573},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.588423223782272},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.947011240265573},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F307*'Daily efficiency'!BD308","v":441.23942271178061},{"$f":"G307*'Daily efficiency'!BE308","v":2410.4356339313886},{"$f":"H307*'Daily efficiency'!BF308","v":49.58805441767521},{"$f":"I307*'Daily efficiency'!BG308","v":365.39264036545666},{"$f":"J307*'Daily efficiency'!BH308","v":115.64742933978123},{"$f":"K307*'Daily efficiency'!BI308","v":0},61.485817271502782,43.824997416922201,0.15575678507057947,0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A307,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A307,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A307,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A307,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A307,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A307,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},103.66841742810388,430.77894050506973,12.092957747683986,112.24961849612646,17.982045432043542,0,{"$f":"(V307+AB307)-(VLOOKUP($A307,Assumptions!$A$43:$M$98,11,FALSE)*F307)","v":66.306609327774183},{"$f":"(W307+AC307)-(VLOOKUP($A307,Assumptions!$A$43:$R$98,16,FALSE)*G307)","v":275.6009119746297},{"$f":"(X307+AD307)-VLOOKUP($A307,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A307,Assumptions!$A$44:$M$98,11,FALSE)*$H307)","v":-10.440825443507352},{"$f":"(Y307+AE307)-VLOOKUP($A307,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A307,Assumptions!$A$43:$R$98,16,FALSE)*I307)","v":77.144058147427444},{"$f":"(Z307+AF307)-(VLOOKUP($A307,Assumptions!$A$43:$M$98,11,FALSE)*J307)","v":13.31181941950233},0,null,20.998993064468941,19.644272620221194,1.652132304176634,49.488044454511368,31.293864851545869,0]
[{"$f":"'Gas Use Per Customer'!B307","v":2047},{"$f":"'Gas Use Per Customer'!C307","v":6},57,{"$f":"'Gas Use Per Customer'!J307","v":119.05468213606947},{"$f":"'Gas Use Per Customer'!L307","v":25.294797680301418},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.235838144241136},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.14921392246252},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.529479768030142},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.905468213606948},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.529479768030142},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F308*'Daily efficiency'!BD309","v":282.77248902175711},{"$f":"G308*'Daily efficiency'!BE309","v":1836.2949246372202},{"$f":"H308*'Daily efficiency'!BF309","v":31.057193494709143},{"$f":"I308*'Daily efficiency'!BG309","v":279.06417492694698},{"$f":"J308*'Daily efficiency'!BH309","v":74.113757203283129},{"$f":"K308*'Daily efficiency'!BI309","v":0},61.485817271502782,43.824997416922201,0.15575678507057947,0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A308,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A308,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A308,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A308,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A308,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A308,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},79.028357399459367,341.35262944726793,9.2115899134485915,98.803374259347564,11.523965182600424,0,{"$f":"(V308+AB308)-(VLOOKUP($A308,Assumptions!$A$43:$M$98,11,FALSE)*F308)","v":55.084686623277378},{"$f":"(W308+AC308)-(VLOOKUP($A308,Assumptions!$A$43:$R$98,16,FALSE)*G308)","v":222.8373017840581},{"$f":"(X308+AD308)-VLOOKUP($A308,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A308,Assumptions!$A$44:$M$98,11,FALSE)*$H308)","v":-11.644926112224283},{"$f":"(Y308+AE308)-VLOOKUP($A308,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A308,Assumptions!$A$43:$R$98,16,FALSE)*I308)","v":67.771447340340785},{"$f":"(Z308+AF308)-(VLOOKUP($A308,Assumptions!$A$43:$M$98,11,FALSE)*J308)","v":8.5310063355776755},0,null,27.221351658692619,20.796914286773223,-2.4333361987756916,56.924638430333822,20.0549715181781,0]
[{"$f":"'Gas Use Per Customer'!B308","v":2047},{"$f":"'Gas Use Per Customer'!C308","v":7},60,{"$f":"'Gas Use Per Customer'!J308","v":109.07581811061091},{"$f":"'Gas Use Per Customer'!L308","v":20.98308093546305},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.786464748370442},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.168236299549818},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0983080935463052},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.907581811061092},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0983080935463052},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F309*'Daily efficiency'!BD310","v":239.56347635503766},{"$f":"G309*'Daily efficiency'!BE310","v":1684.9029557739052},{"$f":"H309*'Daily efficiency'!BF310","v":9.9728619141009993},{"$f":"I309*'Daily efficiency'!BG310","v":98.970471348879471},{"$f":"J309*'Daily efficiency'!BH310","v":42.63965108159659},{"$f":"K309*'Daily efficiency'!BI310","v":0},61.485817271502782,43.824997416922201,0.15575678507057947,0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A309,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A309,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A309,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A309,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A309,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A309,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},72.309778064990581,317.77230309161268,5.9331823383625544,70.752557978573861,6.6300491704228737,0,{"$f":"(V309+AB309)-(VLOOKUP($A309,Assumptions!$A$43:$M$98,11,FALSE)*F309)","v":52.447512782672604},{"$f":"(W309+AC309)-(VLOOKUP($A309,Assumptions!$A$43:$R$98,16,FALSE)*G309)","v":209.19063211846205},{"$f":"(X309+AD309)-VLOOKUP($A309,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A309,Assumptions!$A$44:$M$98,11,FALSE)*$H309)","v":-14.413158000577319},{"$f":"(Y309+AE309)-VLOOKUP($A309,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A309,Assumptions!$A$43:$R$98,16,FALSE)*I309)","v":40.824370691795885},{"$f":"(Z309+AF309)-(VLOOKUP($A309,Assumptions!$A$43:$M$98,11,FALSE)*J309)","v":4.1472660101331265},0,null,31.243929897606332,21.30940108571772,-8.4799756622147644,37.427517298469361,10.777315180556,0]
[{"$f":"'Gas Use Per Customer'!B309","v":2047},{"$f":"'Gas Use Per Customer'!C309","v":8},60,{"$f":"'Gas Use Per Customer'!J309","v":170.29548192615658},{"$f":"'Gas Use Per Customer'!L309","v":30.326880293625482},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.261504234900386},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.26593373354092},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0326880293625482},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.02954819261566},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0326880293625482},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F310*'Daily efficiency'!BD311","v":332.29981082114341},{"$f":"G310*'Daily efficiency'!BE311","v":2531.1172292759115},{"$f":"H310*'Daily efficiency'!BF311","v":0},{"$f":"I310*'Daily efficiency'!BG311","v":0},{"$f":"J310*'Daily efficiency'!BH311","v":44.428879630161305},{"$f":"K310*'Daily efficiency'!BI311","v":0},{"$f":"R299*1.01","v":61.485817271502782},43.824997416922201,{"$f":"T299*1.03","v":0.15575678507057947},0.15549023038991105,{"$f":"IFERROR(VLOOKUP($A310,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A310,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A310,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A310,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A310,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A310,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},86.729372076641212,449.57591781312124,4.3824997416922207,55.337235544352495,6.9082567296594073,0,{"$f":"(V310+AB310)-(VLOOKUP($A310,Assumptions!$A$43:$M$98,11,FALSE)*F310)","v":58.022408431514435},{"$f":"(W310+AC310)-(VLOOKUP($A310,Assumptions!$A$43:$R$98,16,FALSE)*G310)","v":280.05192700547173},{"$f":"(X310+AD310)-VLOOKUP($A310,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A310,Assumptions!$A$44:$M$98,11,FALSE)*$H310)","v":-17.069427892598753},{"$f":"(Y310+AE310)-VLOOKUP($A310,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A310,Assumptions!$A$43:$R$98,16,FALSE)*I310)","v":18.637679387074645},{"$f":"(Z310+AF310)-(VLOOKUP($A310,Assumptions!$A$43:$M$98,11,FALSE)*J310)","v":3.3198862740185602},0,null,23.915420853439375,18.272287923574293,-12.686928150906532,10.944318179360918,10.228143003677967,0]
[{"$f":"'Gas Use Per Customer'!B310","v":2047},{"$f":"'Gas Use Per Customer'!C310","v":9},55,{"$f":"'Gas Use Per Customer'!J310","v":116.36118921354294},{"$f":"'Gas Use Per Customer'!L310","v":20.782248571356419},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.625798857085137},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.72507029218865},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0782248571356421},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.636118921354296},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0782248571356421},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F311*'Daily efficiency'!BD312","v":245.37934740602284},{"$f":"G311*'Daily efficiency'!BE312","v":1826.5364099969092},{"$f":"H311*'Daily efficiency'!BF312","v":0},{"$f":"I311*'Daily efficiency'!BG312","v":0},{"$f":"J311*'Daily efficiency'!BH312","v":30.445994157037141},{"$f":"K311*'Daily efficiency'!BI312","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A311,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A311,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A311,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A311,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A311,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A311,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},74.709311911794316,348.92091010633669,4.4263247391091429,55.890607899796031,4.8760762853054187,0,{"$f":"(V311+AB311)-(VLOOKUP($A311,Assumptions!$A$43:$M$98,11,FALSE)*F311)","v":55.037151490884909},{"$f":"(W311+AC311)-(VLOOKUP($A311,Assumptions!$A$43:$R$98,16,FALSE)*G311)","v":233.0868730109932},{"$f":"(X311+AD311)-VLOOKUP($A311,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A311,Assumptions!$A$44:$M$98,11,FALSE)*$H311)","v":-15.896252492154659},{"$f":"(Y311+AE311)-VLOOKUP($A311,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A311,Assumptions!$A$43:$R$98,16,FALSE)*I311)","v":25.156602154996627},{"$f":"(Z311+AF311)-(VLOOKUP($A311,Assumptions!$A$43:$M$98,11,FALSE)*J311)","v":2.4170562326917429},0,null,33.103462855519062,22.257027124514519,-11.469927753045516,21.619409637374797,7.2931325179971616,0]
[{"$f":"'Gas Use Per Customer'!B311","v":2047},{"$f":"'Gas Use Per Customer'!C311","v":10},49,{"$f":"'Gas Use Per Customer'!J311","v":224.32629500607706},{"$f":"'Gas Use Per Customer'!L311","v":46.256639541078144},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.005311632862515},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":201.89366550546936},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6256639541078144},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.432629500607707},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6256639541078144},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F312*'Daily efficiency'!BD313","v":532.74483400067993},{"$f":"G312*'Daily efficiency'!BE313","v":3522.0074830274862},{"$f":"H312*'Daily efficiency'!BF313","v":47.633964734418022},{"$f":"I312*'Daily efficiency'!BG313","v":441.0110233177536},{"$f":"J312*'Daily efficiency'!BH313","v":124.60195757670091},{"$f":"K312*'Daily efficiency'!BI313","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A312,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A312,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A312,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A312,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A312,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A312,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},120.73231340000781,620.92446732720725,12.055139374576887,126.64178084763549,19.955618703354205,0,{"$f":"(V312+AB312)-(VLOOKUP($A312,Assumptions!$A$43:$M$98,11,FALSE)*F312)","v":76.946481926581328},{"$f":"(W312+AC312)-(VLOOKUP($A312,Assumptions!$A$43:$R$98,16,FALSE)*G312)","v":397.61443970701322},{"$f":"(X312+AD312)-VLOOKUP($A312,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A312,Assumptions!$A$44:$M$98,11,FALSE)*$H312)","v":-11.281646738251549},{"$f":"(Y312+AE312)-VLOOKUP($A312,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A312,Assumptions!$A$43:$R$98,16,FALSE)*I312)","v":83.965998377852685},{"$f":"(Z312+AF312)-(VLOOKUP($A312,Assumptions!$A$43:$M$98,11,FALSE)*J312)","v":14.482389769175894},0,null,20.793361420647816,19.694250372419027,0.77349263632533827,37.430296958980229,34.4380084725301,0]
[{"$f":"'Gas Use Per Customer'!B312","v":2047},{"$f":"'Gas Use Per Customer'!C312","v":11},40,{"$f":"'Gas Use Per Customer'!J312","v":353.71436408177249},{"$f":"'Gas Use Per Customer'!L312","v":81.133174496967612},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.339952349090282},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.11430922453174},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.679904698180565},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.60005485724074},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1133174496967619},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F313*'Daily efficiency'!BD314","v":346.30679950937252},{"$f":"G313*'Daily efficiency'!BE314","v":1825.6906052217823},{"$f":"H313*'Daily efficiency'!BF314","v":619.43092446804849},{"$f":"I313*'Daily efficiency'!BG314","v":5803.7452858537254},{"$f":"J313*'Daily efficiency'!BH314","v":237.72020127611501},{"$f":"K313*'Daily efficiency'!BI314","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A313,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A313,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A313,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A313,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A313,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A313,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},68.741717979871652,311.52481281225778,125.76286930551248,949.72209093916604,38.07206393070193,0,{"$f":"(V313+AB313)-(VLOOKUP($A313,Assumptions!$A$43:$M$98,11,FALSE)*F313)","v":39.941932095024114},{"$f":"(W313+AC313)-(VLOOKUP($A313,Assumptions!$A$43:$R$98,16,FALSE)*G313)","v":194.15416988247227},{"$f":"(X313+AD313)-VLOOKUP($A313,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A313,Assumptions!$A$44:$M$98,11,FALSE)*$H313)","v":50.299740357167281},{"$f":"(Y313+AE313)-VLOOKUP($A313,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A313,Assumptions!$A$43:$R$98,16,FALSE)*I313)","v":657.99370025768303},{"$f":"(Z313+AF313)-(VLOOKUP($A313,Assumptions!$A$43:$M$98,11,FALSE)*J313)","v":28.472135302419417},0,null,16.410028878514613,18.296700162430806,10.33275243019267,26.574860843106993,66.544199233121347,0]
[{"$f":"'Gas Use Per Customer'!B313","v":2047},{"$f":"'Gas Use Per Customer'!C313","v":12},35,{"$f":"'Gas Use Per Customer'!J313","v":501.45355750569706},{"$f":"'Gas Use Per Customer'!L313","v":110.3048369516366},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.091451085490981},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.43606725170912},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.182902170981961},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":351.01749025398794},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.03048369516366},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F314*'Daily efficiency'!BD315","v":535.64183096213935},{"$f":"G314*'Daily efficiency'!BE315","v":2672.7140683716807},{"$f":"H314*'Daily efficiency'!BF315","v":1088.8482229580886},{"$f":"I314*'Daily efficiency'!BG315","v":8227.8499715534817},{"$f":"J314*'Daily efficiency'!BH315","v":323.19317226829503},{"$f":"K314*'Daily efficiency'!BI315","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A314,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A314,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A314,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A314,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A314,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A314,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},99.06465807118758,447.41235385682171,200.94236731347527,1338.6199660338611,51.760982240936713,0,{"$f":"(V314+AB314)-(VLOOKUP($A314,Assumptions!$A$43:$M$98,11,FALSE)*F314)","v":59.909827683170583},{"$f":"(W314+AC314)-(VLOOKUP($A314,Assumptions!$A$43:$R$98,16,FALSE)*G314)","v":281.01841450788027},{"$f":"(X314+AD314)-VLOOKUP($A314,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A314,Assumptions!$A$44:$M$98,11,FALSE)*$H314)","v":104.76914935879115},{"$f":"(Y314+AE314)-VLOOKUP($A314,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A314,Assumptions!$A$43:$R$98,16,FALSE)*I314)","v":932.5038837076811},{"$f":"(Z314+AF314)-(VLOOKUP($A314,Assumptions!$A$43:$M$98,11,FALSE)*J314)","v":38.709372111597716},0,null,18.104321725993508,18.680255316544617,15.830244054291022,26.565738448900177,35.093086741581359,0]
[{"$f":"'Gas Use Per Customer'!B314","v":2048},{"$f":"'Gas Use Per Customer'!C314","v":1},33,{"$f":"'Gas Use Per Customer'!J314","v":538.93467706793172},{"$f":"'Gas Use Per Customer'!L314","v":112.97311431095599},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.594622862191201},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.78693541358635},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.729835733216987},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":431.1477416543454},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6486557155478003},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F315*'Daily efficiency'!BD316","v":373.13992628596827},{"$f":"G315*'Daily efficiency'!BE316","v":1919.6641850227541},{"$f":"H315*'Daily efficiency'!BF316","v":1418.6195354190038},{"$f":"I315*'Daily efficiency'!BG316","v":10106.103064377861},{"$f":"J315*'Daily efficiency'!BH316","v":165.50561246555046},{"$f":"K315*'Daily efficiency'!BI316","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A315,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A315,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A315,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A315,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A315,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A315,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},68.61285097727432,320.39087861935008,260.39635829318598,1633.7370816752534,26.506540987484531,0,{"$f":"(V315+AB315)-(VLOOKUP($A315,Assumptions!$A$43:$M$98,11,FALSE)*F315)","v":41.337293736195079},{"$f":"(W315+AC315)-(VLOOKUP($A315,Assumptions!$A$43:$R$98,16,FALSE)*G315)","v":198.75809200305082},{"$f":"(X315+AD315)-VLOOKUP($A315,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A315,Assumptions!$A$44:$M$98,11,FALSE)*$H315)","v":139.88804350532547},{"$f":"(Y315+AE315)-VLOOKUP($A315,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A315,Assumptions!$A$43:$R$98,16,FALSE)*I315)","v":1128.980960076243},{"$f":"(Z315+AF315)-(VLOOKUP($A315,Assumptions!$A$43:$M$98,11,FALSE)*J315)","v":19.687651677214721},0,null,18.295190846211025,18.439905656506653,16.509891975452582,26.185477760923913,46.194192664699251,0]
[{"$f":"'Gas Use Per Customer'!B315","v":2048},{"$f":"'Gas Use Per Customer'!C315","v":2},34,{"$f":"'Gas Use Per Customer'!J315","v":480.04383689799084},{"$f":"'Gas Use Per Customer'!L315","v":100.48785723932033},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.146357171796097},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.01315106939725},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.292714343592195},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.03068582859356},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.048785723932035},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F316*'Daily efficiency'!BD317","v":497.85338580258872},{"$f":"G316*'Daily efficiency'!BE317","v":2564.8459826732064},{"$f":"H316*'Daily efficiency'!BF317","v":1009.4723030098576},{"$f":"I316*'Daily efficiency'!BG317","v":7876.5592758222356},{"$f":"J316*'Daily efficiency'!BH317","v":294.42942171120848},{"$f":"K316*'Daily efficiency'!BI317","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A316,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A316,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A316,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A316,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A316,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A316,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},93.012652005934484,430.10713202950626,188.22992183090884,1282.2625793597861,47.154325573907414,0,{"$f":"(V316+AB316)-(VLOOKUP($A316,Assumptions!$A$43:$M$98,11,FALSE)*F316)","v":56.620865532468976},{"$f":"(W316+AC316)-(VLOOKUP($A316,Assumptions!$A$43:$R$98,16,FALSE)*G316)","v":267.59466419885564},{"$f":"(X316+AD316)-VLOOKUP($A316,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A316,Assumptions!$A$44:$M$98,11,FALSE)*$H316)","v":97.22137375016446},{"$f":"(Y316+AE316)-VLOOKUP($A316,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A316,Assumptions!$A$43:$R$98,16,FALSE)*I316)","v":884.84184595445458},{"$f":"(Z316+AF316)-(VLOOKUP($A316,Assumptions!$A$43:$M$98,11,FALSE)*J316)","v":35.023730082752245},0,null,18.781992533891135,18.581265822723839,16.124895820102846,26.332173913599217,34.853693814308592,0]
[{"$f":"'Gas Use Per Customer'!B316","v":2048},{"$f":"'Gas Use Per Customer'!C316","v":3},41,{"$f":"'Gas Use Per Customer'!J316","v":384.94732807722511},{"$f":"'Gas Use Per Customer'!L316","v":80.281808088489797},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.084542426546939},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.48419842316753},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.169084853093878},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.46312965405758},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0281808088489797},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F317*'Daily efficiency'!BD318","v":393.79742677766728},{"$f":"G317*'Daily efficiency'!BE318","v":2056.750929956138},{"$f":"H317*'Daily efficiency'!BF318","v":806.35802767067617},{"$f":"I317*'Daily efficiency'!BG318","v":6316.2157590911129},{"$f":"J317*'Daily efficiency'!BH318","v":235.22569769927497},{"$f":"K317*'Daily efficiency'!BI318","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A317,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A317,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A317,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A317,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A317,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A317,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},76.347576412439452,348.59370255038476,155.70016779890062,1031.9374668948715,37.672556866754476,0,{"$f":"(V317+AB317)-(VLOOKUP($A317,Assumptions!$A$43:$M$98,11,FALSE)*F317)","v":47.273432551435199},{"$f":"(W317+AC317)-(VLOOKUP($A317,Assumptions!$A$43:$R$98,16,FALSE)*G317)","v":218.27489526208569},{"$f":"(X317+AD317)-VLOOKUP($A317,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A317,Assumptions!$A$44:$M$98,11,FALSE)*$H317)","v":79.326904943078759},{"$f":"(Y317+AE317)-VLOOKUP($A317,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A317,Assumptions!$A$43:$R$98,16,FALSE)*I317)","v":709.6352747550269},{"$f":"(Z317+AF317)-(VLOOKUP($A317,Assumptions!$A$43:$M$98,11,FALSE)*J317)","v":27.981175579753057},0,null,19.628121520518715,18.900845158249556,16.468426831236265,26.335153000934543,65.653732446507533,0]
[{"$f":"'Gas Use Per Customer'!B317","v":2048},{"$f":"'Gas Use Per Customer'!C317","v":4},47,{"$f":"'Gas Use Per Customer'!J317","v":257.89722497940335},{"$f":"'Gas Use Per Customer'!L317","v":55.403154846263362},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.620946453879007},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.369167493820996},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.241892907758015},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":180.52805748558234},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5403154846263369},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F318*'Daily efficiency'!BD319","v":239.29668651654168},{"$f":"G318*'Daily efficiency'!BE319","v":1348.4645391872743},{"$f":"H318*'Daily efficiency'!BF319","v":472.09017691519159},{"$f":"I318*'Daily efficiency'!BG319","v":4231.5776674620511},{"$f":"J318*'Daily efficiency'!BH319","v":162.33124369955161},{"$f":"K318*'Daily efficiency'!BI319","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A318,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A318,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A318,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A318,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A318,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A318,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},51.603520042866805,234.96367908092034,102.16552111921257,697.50004389142646,25.998150156793802,0,{"$f":"(V318+AB318)-(VLOOKUP($A318,Assumptions!$A$43:$M$98,11,FALSE)*F318)","v":31.539207433237127},{"$f":"(W318+AC318)-(VLOOKUP($A318,Assumptions!$A$43:$R$98,16,FALSE)*G318)","v":147.65599745561593},{"$f":"(X318+AD318)-VLOOKUP($A318,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A318,Assumptions!$A$44:$M$98,11,FALSE)*$H318)","v":43.811920766139856},{"$f":"(Y318+AE318)-VLOOKUP($A318,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A318,Assumptions!$A$43:$R$98,16,FALSE)*I318)","v":475.55714496523615},{"$f":"(Z318+AF318)-(VLOOKUP($A318,Assumptions!$A$43:$M$98,11,FALSE)*J318)","v":19.310045953583909},0,null,18.975578509174781,19.084604660817671,13.179731036289756,26.342561460465276,45.308196110377708,0]
[{"$f":"'Gas Use Per Customer'!B318","v":2048},{"$f":"'Gas Use Per Customer'!C318","v":5},53,{"$f":"'Gas Use Per Customer'!J318","v":155.96038476944844},{"$f":"'Gas Use Per Customer'!L318","v":39.489394333482629},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.591515466786106},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.3643462925036},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9489394333482633},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.596038476944845},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9489394333482633},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F319*'Daily efficiency'!BD320","v":441.45497689971995},{"$f":"G319*'Daily efficiency'!BE320","v":2411.6131794291568},{"$f":"H319*'Daily efficiency'!BF320","v":49.612279163360455},{"$f":"I319*'Daily efficiency'!BG320","v":365.57114189958736},{"$f":"J319*'Daily efficiency'!BH320","v":115.70392539710404},{"$f":"K319*'Daily efficiency'!BI320","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A319,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A319,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A319,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A319,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A319,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A319,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},106.11179205973076,442.78447703137169,12.371976197907028,114.53899924996217,18.530554917523173,0,{"$f":"(V319+AB319)-(VLOOKUP($A319,Assumptions!$A$43:$M$98,11,FALSE)*F319)","v":67.975453440481047},{"$f":"(W319+AC319)-(VLOOKUP($A319,Assumptions!$A$43:$R$98,16,FALSE)*G319)","v":284.38952391741185},{"$f":"(X319+AD319)-VLOOKUP($A319,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A319,Assumptions!$A$44:$M$98,11,FALSE)*$H319)","v":-10.620041263312546},{"$f":"(Y319+AE319)-VLOOKUP($A319,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A319,Assumptions!$A$43:$R$98,16,FALSE)*I319)","v":78.714584881264386},{"$f":"(Z319+AF319)-(VLOOKUP($A319,Assumptions!$A$43:$M$98,11,FALSE)*J319)","v":13.763512590116958},0,null,21.516996711331362,20.260809203269886,1.7519349345944821,50.470883998924336,32.294067507640129,0]
[{"$f":"'Gas Use Per Customer'!B319","v":2048},{"$f":"'Gas Use Per Customer'!C319","v":6},57,{"$f":"'Gas Use Per Customer'!J319","v":119.11284270379595},{"$f":"'Gas Use Per Customer'!L319","v":25.307154689427119},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.245723751541696},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.20155843341635},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.530715468942712},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.911284270379596},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.530715468942712},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F320*'Daily efficiency'!BD321","v":282.91062897731246},{"$f":"G320*'Daily efficiency'!BE321","v":1837.191991039095},{"$f":"H320*'Daily efficiency'!BF321","v":31.072365548199478},{"$f":"I320*'Daily efficiency'!BG321","v":279.20050329769782},{"$f":"J320*'Daily efficiency'!BH321","v":74.149963240021435},{"$f":"K320*'Daily efficiency'!BI321","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A320,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A320,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A320,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A320,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A320,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A320,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},80.720131958693202,350.63037952391227,9.4027174952936861,100.68260186704528,11.875482713622201,0,{"$f":"(V320+AB320)-(VLOOKUP($A320,Assumptions!$A$43:$M$98,11,FALSE)*F320)","v":56.280095918246531},{"$f":"(W320+AC320)-(VLOOKUP($A320,Assumptions!$A$43:$R$98,16,FALSE)*G320)","v":229.65816492448971},{"$f":"(X320+AD320)-VLOOKUP($A320,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A320,Assumptions!$A$44:$M$98,11,FALSE)*$H320)","v":-11.877262143575507},{"$f":"(Y320+AE320)-VLOOKUP($A320,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A320,Assumptions!$A$43:$R$98,16,FALSE)*I320)","v":69.016269555518306},{"$f":"(Z320+AF320)-(VLOOKUP($A320,Assumptions!$A$43:$M$98,11,FALSE)*J320)","v":8.8204782085663673},0,null,27.798510247854612,21.4230248403648,-2.474544648281821,57.941921281439498,20.695960922188569,0]
[{"$f":"'Gas Use Per Customer'!B320","v":2048},{"$f":"'Gas Use Per Customer'!C320","v":7},60,{"$f":"'Gas Use Per Customer'!J320","v":109.12910380582861},{"$f":"'Gas Use Per Customer'!L320","v":20.993331585651358},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.794665268521086},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.216193425245748},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0993331585651358},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.912910380582861},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0993331585651358},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F321*'Daily efficiency'!BD322","v":239.68050785301276},{"$f":"G321*'Daily efficiency'!BE322","v":1685.7260642036924},{"$f":"H321*'Daily efficiency'!BF322","v":9.9777338544596219},{"$f":"I321*'Daily efficiency'!BG322","v":99.018820382269254},{"$f":"J321*'Daily efficiency'!BH322","v":42.660481394777634},{"$f":"K321*'Daily efficiency'!BI322","v":0},62.100675444217813,44.263247391091426,0.16042948862269685,0.1601549373016084,{"$f":"IFERROR(VLOOKUP($A321,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A321,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A321,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A321,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A321,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A321,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},73.796614620490061,326.33077833794584,6.0243080789822585,71.776146617746164,6.8322867230370434,0,{"$f":"(V321+AB321)-(VLOOKUP($A321,Assumptions!$A$43:$M$98,11,FALSE)*F321)","v":53.522593820485966},{"$f":"(W321+AC321)-(VLOOKUP($A321,Assumptions!$A$43:$R$98,16,FALSE)*G321)","v":215.49815051232645},{"$f":"(X321+AD321)-VLOOKUP($A321,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A321,Assumptions!$A$44:$M$98,11,FALSE)*$H321)","v":-14.734919654831613},{"$f":"(Y321+AE321)-VLOOKUP($A321,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A321,Assumptions!$A$43:$R$98,16,FALSE)*I321)","v":41.236435058863982},{"$f":"(Z321+AF321)-(VLOOKUP($A321,Assumptions!$A$43:$M$98,11,FALSE)*J321)","v":4.2980341230365315},0,null,31.868806531563035,21.941203685148547,-8.7106115758493541,37.786835610998153,11.130320846073575,0]
[{"$f":"'Gas Use Per Customer'!B321","v":2048},{"$f":"'Gas Use Per Customer'!C321","v":8},60,{"$f":"'Gas Use Per Customer'!J321","v":170.37867463838234},{"$f":"'Gas Use Per Customer'!L321","v":30.341695574667803},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.273356459734245},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.3408071745441},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0341695574667806},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.037867463838236},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0341695574667806},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F322*'Daily efficiency'!BD323","v":332.46214585329841},{"$f":"G322*'Daily efficiency'!BE323","v":2532.3537301206966},{"$f":"H322*'Daily efficiency'!BF323","v":0},{"$f":"I322*'Daily efficiency'!BG323","v":0},{"$f":"J322*'Daily efficiency'!BH323","v":44.450584016888307},{"$f":"K322*'Daily efficiency'!BI323","v":0},62.721682198659991,44.705879865002338,0.16524237328137775,0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A322,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A322,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A322,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A322,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A322,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A322,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},90.607521640023862,474.90165433188747,4.4705879865002327,56.449513978793988,7.332549911131963,0,{"$f":"(V322+AB322)-(VLOOKUP($A322,Assumptions!$A$43:$M$98,11,FALSE)*F322)","v":61.305447089424561},{"$f":"(W322+AC322)-(VLOOKUP($A322,Assumptions!$A$43:$R$98,16,FALSE)*G322)","v":301.86333937223003},{"$f":"(X322+AD322)-VLOOKUP($A322,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A322,Assumptions!$A$44:$M$98,11,FALSE)*$H322)","v":-17.417146466138039},{"$f":"(Y322+AE322)-VLOOKUP($A322,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A322,Assumptions!$A$43:$R$98,16,FALSE)*I322)","v":18.998059405018683},{"$f":"(Z322+AF322)-(VLOOKUP($A322,Assumptions!$A$43:$M$98,11,FALSE)*J322)","v":3.66979059230705},0,null,25.256271085179691,19.685779991273058,-12.946558479637806,11.15049136597689,11.002340503439013,0]
[{"$f":"'Gas Use Per Customer'!B322","v":2048},{"$f":"'Gas Use Per Customer'!C322","v":9},55,{"$f":"'Gas Use Per Customer'!J322","v":116.41803395668587},{"$f":"'Gas Use Per Customer'!L322","v":20.792401110961382},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.633920888769108},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.77623056101729},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0792401110961385},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.641803395668589},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0792401110961385},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F323*'Daily efficiency'!BD324","v":245.49922007207368},{"$f":"G323*'Daily efficiency'!BE324","v":1827.4287091713095},{"$f":"H323*'Daily efficiency'!BF324","v":0},{"$f":"I323*'Daily efficiency'!BG324","v":0},{"$f":"J323*'Daily efficiency'!BH324","v":30.460867627558414},{"$f":"K323*'Daily efficiency'!BI324","v":0},62.721682198659991,44.705879865002338,0.16524237328137775,0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A323,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A323,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A323,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A323,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A323,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A323,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},76.2621534561857,358.41817088478587,4.4705879865002345,56.449513978793995,5.0248120953955375,0,{"$f":"(V323+AB323)-(VLOOKUP($A323,Assumptions!$A$43:$M$98,11,FALSE)*F323)","v":56.18217849433735},{"$f":"(W323+AC323)-(VLOOKUP($A323,Assumptions!$A$43:$R$98,16,FALSE)*G323)","v":240.18283145902089},{"$f":"(X323+AD323)-VLOOKUP($A323,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A323,Assumptions!$A$44:$M$98,11,FALSE)*$H323)","v":-16.264384017544167},{"$f":"(Y323+AE323)-VLOOKUP($A323,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A323,Assumptions!$A$43:$R$98,16,FALSE)*I323)","v":25.087278908784526},{"$f":"(Z323+AF323)-(VLOOKUP($A323,Assumptions!$A$43:$M$98,11,FALSE)*J323)","v":2.5148152251644942},0,null,33.775667727427056,22.923408312455798,-11.793796031043932,21.549306457209557,7.5396273205600313,0]
[{"$f":"'Gas Use Per Customer'!B323","v":2048},{"$f":"'Gas Use Per Customer'!C323","v":10},49,{"$f":"'Gas Use Per Customer'!J323","v":224.43588283949475},{"$f":"'Gas Use Per Customer'!L323","v":46.279236824683949},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.023389459747158},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":201.99229455554527},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6279236824683947},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.443588283949477},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6279236824683947},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F324*'Daily efficiency'!BD325","v":533.00509039247311},{"$f":"G324*'Daily efficiency'!BE325","v":3523.7280533660432},{"$f":"H324*'Daily efficiency'!BF325","v":47.657234868631221},{"$f":"I324*'Daily efficiency'!BG325","v":441.22646592807001},{"$f":"J324*'Daily efficiency'!BH325","v":124.66282809823326},{"$f":"K324*'Daily efficiency'!BI325","v":0},62.721682198659991,44.705879865002338,0.16524237328137775,0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A324,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A324,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A324,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A324,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A324,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A324,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},123.68900263024388,638.71870031516835,12.332105692724504,129.35882236330323,20.564328440451149,0,{"$f":"(V324+AB324)-(VLOOKUP($A324,Assumptions!$A$43:$M$98,11,FALSE)*F324)","v":78.99546715380481},{"$f":"(W324+AC324)-(VLOOKUP($A324,Assumptions!$A$43:$R$98,16,FALSE)*G324)","v":410.77933486666853},{"$f":"(X324+AD324)-VLOOKUP($A324,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A324,Assumptions!$A$44:$M$98,11,FALSE)*$H324)","v":-11.479561375643737},{"$f":"(Y324+AE324)-VLOOKUP($A324,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A324,Assumptions!$A$43:$R$98,16,FALSE)*I324)","v":85.80725106854544},{"$f":"(Z324+AF324)-(VLOOKUP($A324,Assumptions!$A$43:$M$98,11,FALSE)*J324)","v":14.977636505896267},0,null,{"$f":"IF(F324<10,AB324+AH324,IFERROR((AH324)/(F324/10),0))","v":21.336638353895406},{"$f":"IF(G324<10,AC324+AI324,IFERROR((AI324)/(G324/10),0))","v":20.336386383972165},{"$f":"IF(H324<10,AD324+AJ324,IFERROR((AJ324)/(H324/10),0))","v":0.85254431708076694},{"$f":"IF(I324<10,AE324+AK324,IFERROR((AK324)/(I324/10),0))","v":38.232411850965228},{"$f":"IF(J324<10,AF324+AL324,IFERROR((AL324)/(J324/10),0))","v":35.54196494634742},{"$f":"IF(K324<10,AG324+AM324,IFERROR((AM324)/(K324/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B324","v":2048},{"$f":"'Gas Use Per Customer'!C324","v":11},40,{"$f":"'Gas Use Per Customer'!J324","v":353.88716054688331},{"$f":"'Gas Use Per Customer'!L324","v":81.172809657933399},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.351842897380021},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.16614816406499},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.703685794760041},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.72101238281829},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1172809657933396},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F325*'Daily efficiency'!BD326","v":346.47597723263067},{"$f":"G325*'Daily efficiency'!BE326","v":1826.5824912038158},{"$f":"H325*'Daily efficiency'!BF326","v":619.73352873012379},{"$f":"I325*'Daily efficiency'!BG326","v":5806.5805302532626},{"$f":"J325*'Daily efficiency'!BH326","v":237.83633229774475},{"$f":"K325*'Daily efficiency'!BI326","v":0},62.721682198659991,44.705879865002338,0.16524237328137775,0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A325,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A325,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A325,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A325,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A325,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A325,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},70.566297522012334,320.64533050032787,129.05451388960324,978.30965212808792,39.233382773805509,0,{"$f":"(V325+AB325)-(VLOOKUP($A325,Assumptions!$A$43:$M$98,11,FALSE)*F325)","v":41.169476476385753},{"$f":"(W325+AC325)-(VLOOKUP($A325,Assumptions!$A$43:$R$98,16,FALSE)*G325)","v":200.84153056887132},{"$f":"(X325+AD325)-VLOOKUP($A325,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A325,Assumptions!$A$44:$M$98,11,FALSE)*$H325)","v":52.035896664536722},{"$f":"(Y325+AE325)-VLOOKUP($A325,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A325,Assumptions!$A$43:$R$98,16,FALSE)*I325)","v":680.54247715420934},{"$f":"(Z325+AF325)-(VLOOKUP($A325,Assumptions!$A$43:$M$98,11,FALSE)*J325)","v":29.434442425263317},0,null,16.906103020570619,18.917661989441182,10.684180430166784,27.472133696213298,68.66782519906883,0]
[{"$f":"'Gas Use Per Customer'!B325","v":2048},{"$f":"'Gas Use Per Customer'!C325","v":12},35,{"$f":"'Gas Use Per Customer'!J325","v":501.69852748982299},{"$f":"'Gas Use Per Customer'!L325","v":110.35872304687435},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.107616914062305},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.50955824694688},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.21523382812461},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":351.18896924287606},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.035872304687436},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F326*'Daily efficiency'!BD327","v":535.90350259426555},{"$f":"G326*'Daily efficiency'!BE327","v":2674.019742073865},{"$f":"H326*'Daily efficiency'!BF327","v":1089.3801468579215},{"$f":"I326*'Daily efficiency'!BG327","v":8231.8694390530181},{"$f":"J326*'Daily efficiency'!BH327","v":323.35105852734165},{"$f":"K326*'Daily efficiency'!BI327","v":0},62.721682198659991,44.705879865002338,0.16524237328137775,0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A326,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A326,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A326,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A326,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A326,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A326,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},101.81418357292856,460.67787304114108,206.52722531017821,1379.0701473111624,53.339856560000769,0,{"$f":"(V326+AB326)-(VLOOKUP($A326,Assumptions!$A$43:$M$98,11,FALSE)*F326)","v":61.847652342778382},{"$f":"(W326+AC326)-(VLOOKUP($A326,Assumptions!$A$43:$R$98,16,FALSE)*G326)","v":290.83449720232113},{"$f":"(X326+AD326)-VLOOKUP($A326,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A326,Assumptions!$A$44:$M$98,11,FALSE)*$H326)","v":108.3691877160645},{"$f":"(Y326+AE326)-VLOOKUP($A326,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A326,Assumptions!$A$43:$R$98,16,FALSE)*I326)","v":964.54396188676924},{"$f":"(Z326+AF326)-(VLOOKUP($A326,Assumptions!$A$43:$M$98,11,FALSE)*J326)","v":40.017679483284041},0,null,18.680792550945846,19.323324085845609,16.36620177123579,27.465098461555261,36.261455713189719,0]
[{"$f":"'Gas Use Per Customer'!B326","v":2049},{"$f":"'Gas Use Per Customer'!C326","v":1},33,{"$f":"'Gas Use Per Customer'!J326","v":539.19782876571878},{"$f":"'Gas Use Per Customer'!L326","v":113.02827696442816},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.605655392885634},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.83956575314376},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.771207723321112},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":431.35826301257504},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6514138482214085},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F327*'Daily efficiency'!BD328","v":373.32212351560014},{"$f":"G327*'Daily efficiency'!BE328","v":1920.6015210505971},{"$f":"H327*'Daily efficiency'!BF328","v":1419.3122207390329},{"$f":"I327*'Daily efficiency'!BG328","v":10111.037685014764},{"$f":"J327*'Daily efficiency'!BH328","v":165.58642575288718},{"$f":"K327*'Daily efficiency'!BI328","v":0},62.721682198659991,44.705879865002338,0.16524237328137775,0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A327,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A327,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A327,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A327,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A327,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A327,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},70.524238696493057,329.90908990595665,267.65856541433419,1683.3161998490191,27.315068143484616,0,{"$f":"(V327+AB327)-(VLOOKUP($A327,Assumptions!$A$43:$M$98,11,FALSE)*F327)","v":42.697724569523515},{"$f":"(W327+AC327)-(VLOOKUP($A327,Assumptions!$A$43:$R$98,16,FALSE)*G327)","v":205.81936278633486},{"$f":"(X327+AD327)-VLOOKUP($A327,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A327,Assumptions!$A$44:$M$98,11,FALSE)*$H327)","v":144.72509830563757},{"$f":"(Y327+AE327)-VLOOKUP($A327,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A327,Assumptions!$A$43:$R$98,16,FALSE)*I327)","v":1168.373252237971},{"$f":"(Z327+AF327)-(VLOOKUP($A327,Assumptions!$A$43:$M$98,11,FALSE)*J327)","v":20.358439611742231},0,null,18.88807195696754,19.085700257498932,17.072435581901328,27.085913321287425,47.673507755226851,0]
[{"$f":"'Gas Use Per Customer'!B327","v":2049},{"$f":"'Gas Use Per Customer'!C327","v":2},34,{"$f":"'Gas Use Per Customer'!J327","v":480.27823330272599},{"$f":"'Gas Use Per Customer'!L327","v":100.53692357586294},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.161077072758882},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.0834699908178},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.322154145517764},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.19476331190816},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.053692357586295},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F328*'Daily efficiency'!BD329","v":498.09647827612503},{"$f":"G328*'Daily efficiency'!BE329","v":2566.0983488756829},{"$f":"H328*'Daily efficiency'!BF329","v":1009.9652094078114},{"$f":"I328*'Daily efficiency'!BG329","v":7880.4052520311288},{"$f":"J328*'Daily efficiency'!BH329","v":294.57318607727831},{"$f":"K328*'Daily efficiency'!BI329","v":0},62.721682198659991,44.705879865002338,0.16524237328137775,0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A328,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A328,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A328,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A328,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A328,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A328,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},95.577552515419413,442.84468590124072,193.42697015220065,1320.9933709242555,48.592670651349785,0,{"$f":"(V328+AB328)-(VLOOKUP($A328,Assumptions!$A$43:$M$98,11,FALSE)*F328)","v":58.450664457403782},{"$f":"(W328+AC328)-(VLOOKUP($A328,Assumptions!$A$43:$R$98,16,FALSE)*G328)","v":277.04952205074483},{"$f":"(X328+AD328)-VLOOKUP($A328,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A328,Assumptions!$A$44:$M$98,11,FALSE)*$H328)","v":100.58915490360853},{"$f":"(Y328+AE328)-VLOOKUP($A328,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A328,Assumptions!$A$43:$R$98,16,FALSE)*I328)","v":915.55394947387094},{"$f":"(Z328+AF328)-(VLOOKUP($A328,Assumptions!$A$43:$M$98,11,FALSE)*J328)","v":36.217041298677913},0,null,19.379501705592507,19.22840434564775,16.675325397192037,27.232843856775254,36.023621979390818,0]
[{"$f":"'Gas Use Per Customer'!B328","v":2049},{"$f":"'Gas Use Per Customer'!C328","v":3},41,{"$f":"'Gas Use Per Customer'!J328","v":385.1352906397629},{"$f":"'Gas Use Per Customer'!L328","v":80.321008190095498},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.096302457028649},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.54058719192886},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.192604914057299},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.59470344783404},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0321008190095498},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F329*'Daily efficiency'!BD330","v":395.96459644526789},{"$f":"G329*'Daily efficiency'!BE330","v":2057.7552028711561},{"$f":"H329*'Daily efficiency'!BF330","v":806.8168282972955},{"$f":"I329*'Daily efficiency'!BG330","v":6319.2998488172334},{"$f":"J329*'Daily efficiency'!BH330","v":235.34055399697968},{"$f":"K329*'Daily efficiency'!BI330","v":0},62.721682198659991,44.705879865002338,0.16524237328137775,0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A329,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A329,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A329,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A329,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A329,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A329,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},78.729919630369722,358.84485801413075,159.91569742533241,1063.0326091548093,38.821680220009434,0,{"$f":"(V329+AB329)-(VLOOKUP($A329,Assumptions!$A$43:$M$98,11,FALSE)*F329)","v":49.068488051648018},{"$f":"(W329+AC329)-(VLOOKUP($A329,Assumptions!$A$43:$R$98,16,FALSE)*G329)","v":225.89365558897308},{"$f":"(X329+AD329)-VLOOKUP($A329,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A329,Assumptions!$A$44:$M$98,11,FALSE)*$H329)","v":82.008795135328143},{"$f":"(Y329+AE329)-VLOOKUP($A329,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A329,Assumptions!$A$43:$R$98,16,FALSE)*I329)","v":734.22909769688056},{"$f":"(Z329+AF329)-(VLOOKUP($A329,Assumptions!$A$43:$M$98,11,FALSE)*J329)","v":28.93453636043553},0,null,20.363492755435278,19.551021946403349,17.016883665362318,27.234552025943351,67.756216580444971,0]
[{"$f":"'Gas Use Per Customer'!B329","v":2049},{"$f":"'Gas Use Per Customer'!C329","v":4},47,{"$f":"'Gas Use Per Customer'!J329","v":258.0231513587878},{"$f":"'Gas Use Per Customer'!L329","v":55.430207167965627},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.629062150389686},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.406945407636343},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.258124300779372},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":180.61620595115144},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5430207167965628},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F330*'Daily efficiency'!BD331","v":239.41353060175476},{"$f":"G330*'Daily efficiency'!BE331","v":1350.8570603580213},{"$f":"H330*'Daily efficiency'!BF331","v":477.22394024161963},{"$f":"I330*'Daily efficiency'!BG331","v":4233.6438674949914},{"$f":"J330*'Daily efficiency'!BH331","v":162.41050700213921},{"$f":"K330*'Daily efficiency'!BI331","v":0},{"$f":"R319*1.01","v":62.721682198659991},44.705879865002338,{"$f":"T319*1.03","v":0.16524237328137775},0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A330,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A330,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A330,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A330,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A330,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A330,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},52.905320711661858,242.0353312770628,105.5461912540712,718.39386495262113,26.791169903031541,0,{"$f":"(V330+AB330)-(VLOOKUP($A330,Assumptions!$A$43:$M$98,11,FALSE)*F330)","v":32.43571588031061},{"$f":"(W330+AC330)-(VLOOKUP($A330,Assumptions!$A$43:$R$98,16,FALSE)*G330)","v":152.96406447703828},{"$f":"(X330+AD330)-VLOOKUP($A330,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A330,Assumptions!$A$44:$M$98,11,FALSE)*$H330)","v":46.022942458807854},{"$f":"(Y330+AE330)-VLOOKUP($A330,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A330,Assumptions!$A$43:$R$98,16,FALSE)*I330)","v":491.97686995333646},{"$f":"(Z330+AF330)-(VLOOKUP($A330,Assumptions!$A$43:$M$98,11,FALSE)*J330)","v":19.967968292581126},0,null,19.505439084278429,19.76102579316456,13.838105252895861,27.238799938383938,46.759138195612664,0]
[{"$f":"'Gas Use Per Customer'!B330","v":2049},{"$f":"'Gas Use Per Customer'!C330","v":5},53,{"$f":"'Gas Use Per Customer'!J330","v":156.03653730107411},{"$f":"'Gas Use Per Customer'!L330","v":39.508676264309514},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.606941011447613},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.43288357096671},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9508676264309517},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.603653730107411},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9508676264309517},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F331*'Daily efficiency'!BD332","v":441.67053108765913},{"$f":"G331*'Daily efficiency'!BE332","v":2412.7907249269247},{"$f":"H331*'Daily efficiency'!BF332","v":49.636503909045672},{"$f":"I331*'Daily efficiency'!BG332","v":365.74964343371789},{"$f":"J331*'Daily efficiency'!BH332","v":115.76042145442682},{"$f":"K331*'Daily efficiency'!BI332","v":0},62.721682198659991,44.705879865002338,0.16524237328137775,0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A331,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A331,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A331,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A331,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A331,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A331,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},108.62249159274337,455.14477959701492,12.658605093067212,116.88685308659922,19.095791131242738,0,{"$f":"(V331+AB331)-(VLOOKUP($A331,Assumptions!$A$43:$M$98,11,FALSE)*F331)","v":69.715812034930764},{"$f":"(W331+AC331)-(VLOOKUP($A331,Assumptions!$A$43:$R$98,16,FALSE)*G331)","v":293.55030284593568},{"$f":"(X331+AD331)-VLOOKUP($A331,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A331,Assumptions!$A$44:$M$98,11,FALSE)*$H331)","v":-10.788768984220226},{"$f":"(Y331+AE331)-VLOOKUP($A331,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A331,Assumptions!$A$43:$R$98,16,FALSE)*I331)","v":80.347872092807336},{"$f":"(Z331+AF331)-(VLOOKUP($A331,Assumptions!$A$43:$M$98,11,FALSE)*J331)","v":14.23245618651616},0,null,22.057120937353801,20.903245406734971,1.8698361088469859,51.492985862519681,33.328247317758894,0]
[{"$f":"'Gas Use Per Customer'!B331","v":2049},{"$f":"'Gas Use Per Customer'!C331","v":6},57,{"$f":"'Gas Use Per Customer'!J331","v":119.17100327152242},{"$f":"'Gas Use Per Customer'!L331","v":25.319511698552809},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.25560935884225},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.25390294437018},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5319511698552812},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.917100327152243},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5319511698552812},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F332*'Daily efficiency'!BD333","v":283.04876893286774},{"$f":"G332*'Daily efficiency'!BE333","v":1838.0890574409698},{"$f":"H332*'Daily efficiency'!BF333","v":31.087537601689807},{"$f":"I332*'Daily efficiency'!BG333","v":279.33683166844867},{"$f":"J332*'Daily efficiency'!BH333","v":74.186169276759699},{"$f":"K332*'Daily efficiency'!BI333","v":0},62.721682198659991,44.705879865002338,0.16524237328137775,0.16495958542065667,{"$f":"IFERROR(VLOOKUP($A332,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A332,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A332,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A332,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A332,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A332,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},82.456311468994969,360.17971213287052,9.5987753010240588,102.60779498858918,12.237719727840936,0,{"$f":"(V332+AB332)-(VLOOKUP($A332,Assumptions!$A$43:$M$98,11,FALSE)*F332)","v":57.522595096781849},{"$f":"(W332+AC332)-(VLOOKUP($A332,Assumptions!$A$43:$R$98,16,FALSE)*G332)","v":236.76390035793017},{"$f":"(X332+AD332)-VLOOKUP($A332,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A332,Assumptions!$A$44:$M$98,11,FALSE)*$H332)","v":-12.101978378063443},{"$f":"(Y332+AE332)-VLOOKUP($A332,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A332,Assumptions!$A$43:$R$98,16,FALSE)*I332)","v":70.310887881034944},{"$f":"(Z332+AF332)-(VLOOKUP($A332,Assumptions!$A$43:$M$98,11,FALSE)*J332)","v":9.1210051813142954},0,null,28.398353304375572,22.075084808870169,-2.5032030770393838,58.999996602224385,21.358724909155232,0]
[{"$f":"'Gas Use Per Customer'!B332","v":2049},{"$f":"'Gas Use Per Customer'!C332","v":7},60,{"$f":"'Gas Use Per Customer'!J332","v":109.1823895010463},{"$f":"'Gas Use Per Customer'!L332","v":21.003582235839659},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.802865788671728},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.264150550941679},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.100358223583966},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.91823895010463},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.100358223583966},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F333*'Daily efficiency'!BD334","v":239.9478213923822},{"$f":"G333*'Daily efficiency'!BE334","v":1688.5245685930972},{"$f":"H333*'Daily efficiency'!BF334","v":10.814489611053096},{"$f":"I333*'Daily efficiency'!BG334","v":107.32276686696395},{"$f":"J333*'Daily efficiency'!BH334","v":43.673900352329795},{"$f":"K333*'Daily efficiency'!BI334","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A333,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A333,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A333,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A333,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A333,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A333,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},76.891494864583336,344.40029038856699,6.3527662008238135,75.280305883929699,7.4205613506980965,0,{"$f":"(V333+AB333)-(VLOOKUP($A333,Assumptions!$A$43:$M$98,11,FALSE)*F333)","v":56.207945809456298},{"$f":"(W333+AC333)-(VLOOKUP($A333,Assumptions!$A$43:$R$98,16,FALSE)*G333)","v":231.32888155685706},{"$f":"(X333+AD333)-VLOOKUP($A333,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A333,Assumptions!$A$44:$M$98,11,FALSE)*$H333)","v":-14.816716563627928},{"$f":"(Y333+AE333)-VLOOKUP($A333,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A333,Assumptions!$A$43:$R$98,16,FALSE)*I333)","v":44.132776881178849},{"$f":"(Z333+AF333)-(VLOOKUP($A333,Assumptions!$A$43:$M$98,11,FALSE)*J333)","v":4.8351177188072167},0,null,33.451404371360844,23.541533739400975,-8.4639503628041144,40.421149493853051,12.255679069505312,0]
[{"$f":"'Gas Use Per Customer'!B333","v":2049},{"$f":"'Gas Use Per Customer'!C333","v":8},60,{"$f":"'Gas Use Per Customer'!J333","v":170.46186735060814},{"$f":"'Gas Use Per Customer'!L333","v":30.356510855710116},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.285208684568094},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.41568061554733},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0356510855710117},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.046186735060814},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0356510855710117},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F334*'Daily efficiency'!BD335","v":332.62448088545324},{"$f":"G334*'Daily efficiency'!BE335","v":2533.590230965483},{"$f":"H334*'Daily efficiency'!BF335","v":0},{"$f":"I334*'Daily efficiency'!BG335","v":0},{"$f":"J334*'Daily efficiency'!BH335","v":44.472288403615295},{"$f":"K334*'Daily efficiency'!BI335","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A334,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A334,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A334,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A334,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A334,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A334,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},92.638035292576163,488.23016568644988,4.5152938663652362,57.014009118581932,7.556214165501304,0,{"$f":"(V334+AB334)-(VLOOKUP($A334,Assumptions!$A$43:$M$98,11,FALSE)*F334)","v":62.744068902634019},{"$f":"(W334+AC334)-(VLOOKUP($A334,Assumptions!$A$43:$R$98,16,FALSE)*G334)","v":311.69653621104248},{"$f":"(X334+AD334)-VLOOKUP($A334,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A334,Assumptions!$A$44:$M$98,11,FALSE)*$H334)","v":-17.805491064938391},{"$f":"(Y334+AE334)-VLOOKUP($A334,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A334,Assumptions!$A$43:$R$98,16,FALSE)*I334)","v":18.815122266531358},{"$f":"(Z334+AF334)-(VLOOKUP($A334,Assumptions!$A$43:$M$98,11,FALSE)*J334)","v":3.8194683667585361},0,null,25.836330960789478,20.31712370993808,-13.290197198573154,11.037730935935468,11.375682532259841,0]
[{"$f":"'Gas Use Per Customer'!B334","v":2049},{"$f":"'Gas Use Per Customer'!C334","v":9},55,{"$f":"'Gas Use Per Customer'!J334","v":116.47487869982876},{"$f":"'Gas Use Per Customer'!L334","v":20.802553650566338},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.642042920453072},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.8273908298459},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.080255365056634},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.647487869982877},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.080255365056634},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F335*'Daily efficiency'!BD336","v":244.01182919254475},{"$f":"G335*'Daily efficiency'!BE336","v":1819.489708563453},{"$f":"H335*'Daily efficiency'!BF336","v":0},{"$f":"I335*'Daily efficiency'!BG336","v":0},{"$f":"J335*'Daily efficiency'!BH336","v":30.475741098079673},{"$f":"K335*'Daily efficiency'!BI336","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A335,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A335,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A335,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A335,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A335,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A335,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},77.582003817700325,366.69051065077122,4.5152938663652371,57.014009118581924,5.1780835854342859,0,{"$f":"(V335+AB335)-(VLOOKUP($A335,Assumptions!$A$43:$M$98,11,FALSE)*F335)","v":57.096420259996322},{"$f":"(W335+AC335)-(VLOOKUP($A335,Assumptions!$A$43:$R$98,16,FALSE)*G335)","v":246.0668579877568},{"$f":"(X335+AD335)-VLOOKUP($A335,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A335,Assumptions!$A$44:$M$98,11,FALSE)*$H335)","v":-16.629443210908626},{"$f":"(Y335+AE335)-VLOOKUP($A335,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A335,Assumptions!$A$43:$R$98,16,FALSE)*I335)","v":25.027341912352796},{"$f":"(Z335+AF335)-(VLOOKUP($A335,Assumptions!$A$43:$M$98,11,FALSE)*J335)","v":2.617385640721285},0,null,34.308540443568269,23.473526913129842,-12.114149344543389,21.487330308238892,7.7954692261555714,0]
[{"$f":"'Gas Use Per Customer'!B335","v":2049},{"$f":"'Gas Use Per Customer'!C335","v":10},49,{"$f":"'Gas Use Per Customer'!J335","v":224.54547067291242},{"$f":"'Gas Use Per Customer'!L335","v":46.301834108289739},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.041467286631793},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.09092360562119},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6301834108289741},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.454547067291244},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6301834108289741},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F336*'Daily efficiency'!BD337","v":536.39606310589591},{"$f":"G336*'Daily efficiency'!BE337","v":3537.8621751965179},{"$f":"H336*'Daily efficiency'!BF337","v":45.846639425811929},{"$f":"I336*'Daily efficiency'!BG337","v":424.46337359460222},{"$f":"J336*'Daily efficiency'!BH337","v":122.53556355626093},{"$f":"K336*'Daily efficiency'!BI337","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A336,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A336,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A336,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A336,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A336,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A336,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U336*L336),0)+(S336*F336/(F336+H336+J336))","v":127.2605332878795},{"$f":"IFERROR((T336*M336),0)+(R336*(G336/(G336+I336+K336)))","v":659.1568935556287},{"$f":"IFERROR((U336*N336),0)+(S336*H336/(F336+H336+J336))","v":12.305021777955872},{"$f":"IFERROR((T336*O336),0)+(R336*(G336/(G336+I336+K336)))","v":129.25752439908786},20.81981823643315,0,{"$f":"(V336+AB336)-(VLOOKUP($A336,Assumptions!$A$43:$M$98,11,FALSE)*F336)","v":81.664203749054053},{"$f":"(W336+AC336)-(VLOOKUP($A336,Assumptions!$A$43:$R$98,16,FALSE)*G336)","v":426.61323123248178},{"$f":"(X336+AD336)-VLOOKUP($A336,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A336,Assumptions!$A$44:$M$98,11,FALSE)*$H336)","v":-11.978558546958169},{"$f":"(Y336+AE336)-VLOOKUP($A336,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A336,Assumptions!$A$43:$R$98,16,FALSE)*I336)","v":84.835300563955116},{"$f":"(Z336+AF336)-(VLOOKUP($A336,Assumptions!$A$43:$M$98,11,FALSE)*J336)","v":15.12027704407997},0,null,22.046697858139797,21.109964941573235,0.32646323099770314,37.780900371636413,35.94009528051312,0]
[{"$f":"'Gas Use Per Customer'!B336","v":2049},{"$f":"'Gas Use Per Customer'!C336","v":11},40,{"$f":"'Gas Use Per Customer'!J336","v":354.05995701199402},{"$f":"'Gas Use Per Customer'!L336","v":81.212444818899201},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.363733445669759},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.2179871035982},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.727466891339517},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.84196990839578},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1212444818899208},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F337*'Daily efficiency'!BD338","v":344.5817909382942},{"$f":"G337*'Daily efficiency'!BE338","v":1825.0948532572206},{"$f":"H337*'Daily efficiency'!BF338","v":612.78424839579918},{"$f":"I337*'Daily efficiency'!BG338","v":5809.415774652799},{"$f":"J337*'Daily efficiency'!BH338","v":237.95246331937457},{"$f":"K337*'Daily efficiency'!BI338","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A337,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A337,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A337,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A337,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A337,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A337,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},72.093213057084768,329.63516487252048,131.20893783290154,1007.7651691875532,40.430115889957683,0,{"$f":"(V337+AB337)-(VLOOKUP($A337,Assumptions!$A$43:$M$98,11,FALSE)*F337)","v":42.102586325465467},{"$f":"(W337+AC337)-(VLOOKUP($A337,Assumptions!$A$43:$R$98,16,FALSE)*G337)","v":207.41136934043618},{"$f":"(X337+AD337)-VLOOKUP($A337,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A337,Assumptions!$A$44:$M$98,11,FALSE)*$H337)","v":52.643645237102078},{"$f":"(Y337+AE337)-VLOOKUP($A337,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A337,Assumptions!$A$43:$R$98,16,FALSE)*I337)","v":703.99227381346225},{"$f":"(Z337+AF337)-(VLOOKUP($A337,Assumptions!$A$43:$M$98,11,FALSE)*J337)","v":30.433240312751249},0,null,17.280843438610386,19.526953484642902,10.803690114755092,28.404885341803205,70.863356202708928,0]
[{"$f":"'Gas Use Per Customer'!B337","v":2049},{"$f":"'Gas Use Per Customer'!C337","v":12},35,{"$f":"'Gas Use Per Customer'!J337","v":501.94349747394881},{"$f":"'Gas Use Per Customer'!L337","v":110.41260914211205},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.123782742633615},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.58304924218464},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.247565485267231},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":351.36044823176417},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.041260914211206},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F338*'Daily efficiency'!BD339","v":536.16517422639151},{"$f":"G338*'Daily efficiency'!BE339","v":2675.3254157760493},{"$f":"H338*'Daily efficiency'!BF339","v":1089.9120707577542},{"$f":"I338*'Daily efficiency'!BG339","v":8235.8889065525564},{"$f":"J338*'Daily efficiency'!BH339","v":323.50894478638816},{"$f":"K338*'Daily efficiency'!BI339","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A338,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A338,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A338,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A338,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A338,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A338,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},104.6448340021968,474.34410433910176,212.27694983547505,1420.7500335767249,54.9668784541918,0,{"$f":"(V338+AB338)-(VLOOKUP($A338,Assumptions!$A$43:$M$98,11,FALSE)*F338)","v":63.870992571496934},{"$f":"(W338+AC338)-(VLOOKUP($A338,Assumptions!$A$43:$R$98,16,FALSE)*G338)","v":301.06995065716774},{"$f":"(X338+AD338)-VLOOKUP($A338,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A338,Assumptions!$A$44:$M$98,11,FALSE)*$H338)","v":112.14522784151445},{"$f":"(Y338+AE338)-VLOOKUP($A338,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A338,Assumptions!$A$43:$R$98,16,FALSE)*I338)","v":997.85963585298464},{"$f":"(Z338+AF338)-(VLOOKUP($A338,Assumptions!$A$43:$M$98,11,FALSE)*J338)","v":41.375597977291847},0,null,19.282517660426684,19.993614963458011,16.92820362832116,28.399885100180001,37.47361673523838,0]
[{"$f":"'Gas Use Per Customer'!B338","v":2050},{"$f":"'Gas Use Per Customer'!C338","v":1},33,{"$f":"'Gas Use Per Customer'!J338","v":539.46098046350596},{"$f":"'Gas Use Per Customer'!L338","v":113.08343961790027},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.616687923580056},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.8921960927012},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.812579713425208},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":431.56878437080479},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6541719808950139},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F339*'Daily efficiency'!BD340","v":373.50432074523189},{"$f":"G339*'Daily efficiency'!BE340","v":1921.5388570784407},{"$f":"H339*'Daily efficiency'!BF340","v":1420.0049060590616},{"$f":"I339*'Daily efficiency'!BG340","v":10115.972305651669},{"$f":"J339*'Daily efficiency'!BH340","v":165.66723904022382},{"$f":"K339*'Daily efficiency'!BI340","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A339,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A339,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A339,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A339,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A339,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A339,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},72.492099172776619,339.71501013303782,275.1354272145046,1734.404669793739,28.148251041955955,0,{"$f":"(V339+AB339)-(VLOOKUP($A339,Assumptions!$A$43:$M$98,11,FALSE)*F339)","v":44.115864763607775},{"$f":"(W339+AC339)-(VLOOKUP($A339,Assumptions!$A$43:$R$98,16,FALSE)*G339)","v":213.17385702814923},{"$f":"(X339+AD339)-VLOOKUP($A339,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A339,Assumptions!$A$44:$M$98,11,FALSE)*$H339)","v":149.7826208225832},{"$f":"(Y339+AE339)-VLOOKUP($A339,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A339,Assumptions!$A$43:$R$98,16,FALSE)*I339)","v":1209.2981300166462},{"$f":"(Z339+AF339)-(VLOOKUP($A339,Assumptions!$A$43:$M$98,11,FALSE)*J339)","v":21.054192439663744},0,null,19.50589092119575,19.7580422633153,17.660425060608517,28.020982374332586,49.202443481619696,0]
[{"$f":"'Gas Use Per Customer'!B339","v":2050},{"$f":"'Gas Use Per Customer'!C339","v":2},34,{"$f":"'Gas Use Per Customer'!J339","v":480.51262970746143},{"$f":"'Gas Use Per Customer'!L339","v":100.58598991240562},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.175796973721685},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.15378891223841},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.351593947443369},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.35884079522299},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.058598991240563},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F340*'Daily efficiency'!BD341","v":498.33957074966162},{"$f":"G340*'Daily efficiency'!BE341","v":2567.3507150781602},{"$f":"H340*'Daily efficiency'!BF341","v":1010.4581158057657},{"$f":"I340*'Daily efficiency'!BG341","v":7884.2512282400285},{"$f":"J340*'Daily efficiency'!BH341","v":294.71695044334837},{"$f":"K340*'Daily efficiency'!BI341","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A340,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A340,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A340,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A340,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A340,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A340,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},98.217947258355068,455.96684866750616,198.77705762249613,1360.9014257422236,50.074877540422214,0,{"$f":"(V340+AB340)-(VLOOKUP($A340,Assumptions!$A$43:$M$98,11,FALSE)*F340)","v":60.357607525892945},{"$f":"(W340+AC340)-(VLOOKUP($A340,Assumptions!$A$43:$R$98,16,FALSE)*G340)","v":286.89635669494203},{"$f":"(X340+AD340)-VLOOKUP($A340,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A340,Assumptions!$A$44:$M$98,11,FALSE)*$H340)","v":104.11445080003364},{"$f":"(Y340+AE340)-VLOOKUP($A340,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A340,Assumptions!$A$43:$R$98,16,FALSE)*I340)","v":947.46168378203583},{"$f":"(Z340+AF340)-(VLOOKUP($A340,Assumptions!$A$43:$M$98,11,FALSE)*J340)","v":37.454764296268166},0,null,20.001992848260084,19.90210308447779,17.251317486444641,28.168181384560526,37.236561800391186,0]
[{"$f":"'Gas Use Per Customer'!B340","v":2050},{"$f":"'Gas Use Per Customer'!C340","v":3},41,{"$f":"'Gas Use Per Customer'!J340","v":385.32325320230058},{"$f":"'Gas Use Per Customer'!L340","v":80.360208291701213},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.108062487510363},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.59697596069017},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.216124975020726},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.72627724161038},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0360208291701216},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F341*'Daily efficiency'!BD342","v":396.15784417413334},{"$f":"G341*'Daily efficiency'!BE342","v":2058.7594757861739},{"$f":"H341*'Daily efficiency'!BF342","v":807.21058956049581},{"$f":"I341*'Daily efficiency'!BG342","v":6322.3839385433503},{"$f":"J341*'Daily efficiency'!BH342","v":235.45541029468441},{"$f":"K341*'Daily efficiency'!BI342","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A341,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A341,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A341,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A341,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A341,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A341,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},80.856416347285034,369.40480055445948,164.24360112528655,1095.0721683111906,40.005845673279609,0,{"$f":"(V341+AB341)-(VLOOKUP($A341,Assumptions!$A$43:$M$98,11,FALSE)*F341)","v":50.609015197833401},{"$f":"(W341+AC341)-(VLOOKUP($A341,Assumptions!$A$43:$R$98,16,FALSE)*G341)","v":233.82711131236076},{"$f":"(X341+AD341)-VLOOKUP($A341,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A341,Assumptions!$A$44:$M$98,11,FALSE)*$H341)","v":84.806871468845031},{"$f":"(Y341+AE341)-VLOOKUP($A341,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A341,Assumptions!$A$43:$R$98,16,FALSE)*I341)","v":759.78229938875552},{"$f":"(Z341+AF341)-(VLOOKUP($A341,Assumptions!$A$43:$M$98,11,FALSE)*J341)","v":29.923378623462398},0,null,20.992568450514163,20.227787913057156,17.588902366745739,28.168642193810875,69.929224296742007,0]
[{"$f":"'Gas Use Per Customer'!B341","v":2050},{"$f":"'Gas Use Per Customer'!C341","v":4},47,{"$f":"'Gas Use Per Customer'!J341","v":258.14907773817237},{"$f":"'Gas Use Per Customer'!L341","v":55.457259489667912},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.637177846900371},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.444723321451704},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.274355693800743},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":180.70435441672063},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5457259489667914},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F342*'Daily efficiency'!BD343","v":239.53037468696795},{"$f":"G342*'Daily efficiency'!BE343","v":1351.5163366197874},{"$f":"H342*'Daily efficiency'!BF343","v":477.45684602016615},{"$f":"I342*'Daily efficiency'!BG343","v":4235.7100675279335},{"$f":"J342*'Daily efficiency'!BH343","v":162.4897703047269},{"$f":"K342*'Daily efficiency'!BI343","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A342,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A342,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A342,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A342,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A342,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A342,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},54.244097842233003,249.03226970754929,108.21567907520456,739.92101731903881,27.608372498902444,0,{"$f":"(V342+AB342)-(VLOOKUP($A342,Assumptions!$A$43:$M$98,11,FALSE)*F342)","v":33.370110453546168},{"$f":"(W342+AC342)-(VLOOKUP($A342,Assumptions!$A$43:$R$98,16,FALSE)*G342)","v":158.2013760387855},{"$f":"(X342+AD342)-VLOOKUP($A342,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A342,Assumptions!$A$44:$M$98,11,FALSE)*$H342)","v":47.525776940292644},{"$f":"(Y342+AE342)-VLOOKUP($A342,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A342,Assumptions!$A$43:$R$98,16,FALSE)*I342)","v":509.04033806771838},{"$f":"(Z342+AF342)-(VLOOKUP($A342,Assumptions!$A$43:$M$98,11,FALSE)*J342)","v":20.650376702673498},0,null,20.057554689038362,20.42765074931383,14.283004418669194,28.169788144331328,48.258749201575938,0]
[{"$f":"'Gas Use Per Customer'!B342","v":2050},{"$f":"'Gas Use Per Customer'!C342","v":5},53,{"$f":"'Gas Use Per Customer'!J342","v":156.11268983269986},{"$f":"'Gas Use Per Customer'!L342","v":39.527958195136428},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.622366556109142},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.50142084942988},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9527958195136428},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.611268983269987},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9527958195136428},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F343*'Daily efficiency'!BD344","v":441.88608527559865},{"$f":"G343*'Daily efficiency'!BE344","v":2413.9682704246934},{"$f":"H343*'Daily efficiency'!BF344","v":49.660728654730931},{"$f":"I343*'Daily efficiency'!BG344","v":365.92814496784871},{"$f":"J343*'Daily efficiency'!BH344","v":115.81691751174966},{"$f":"K343*'Daily efficiency'!BI344","v":0},63.348899020646591,45.152938663652364,0.17019964447981908,0.16990837298327638,{"$f":"IFERROR(VLOOKUP($A343,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A343,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A343,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A343,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A343,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A343,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},111.20249672404819,467.87055053042855,12.95306747325454,119.29484929726948,19.678264018359716,0,{"$f":"(V343+AB343)-(VLOOKUP($A343,Assumptions!$A$43:$M$98,11,FALSE)*F343)","v":71.527205231288605},{"$f":"(W343+AC343)-(VLOOKUP($A343,Assumptions!$A$43:$R$98,16,FALSE)*G343)","v":303.08373136246803},{"$f":"(X343+AD343)-VLOOKUP($A343,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A343,Assumptions!$A$44:$M$98,11,FALSE)*$H343)","v":-10.948271320878657},{"$f":"(Y343+AE343)-VLOOKUP($A343,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A343,Assumptions!$A$43:$R$98,16,FALSE)*I343)","v":82.043275365513395},{"$f":"(Z343+AF343)-(VLOOKUP($A343,Assumptions!$A$43:$M$98,11,FALSE)*J343)","v":14.718852581764768},0,null,22.619181617661134,21.571577677301324,2.0047961523758833,52.553879798904305,34.397116600124484,0]
[{"$f":"'Gas Use Per Customer'!B343","v":2050},{"$f":"'Gas Use Per Customer'!C343","v":6},57,{"$f":"'Gas Use Per Customer'!J343","v":119.22916383924888},{"$f":"'Gas Use Per Customer'!L343","v":25.331868707678506},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.265494966142807},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.306247455324},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5331868707678509},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.922916383924889},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5331868707678509},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F344*'Daily efficiency'!BD345","v":283.18690888842309},{"$f":"G344*'Daily efficiency'!BE345","v":1838.9861238428443},{"$f":"H344*'Daily efficiency'!BF345","v":31.102709655180135},{"$f":"I344*'Daily efficiency'!BG345","v":279.47316003919951},{"$f":"J344*'Daily efficiency'!BH345","v":74.222375313497992},{"$f":"K344*'Daily efficiency'!BI345","v":0},63.982388010853057,45.604468050288887,0.17530563381421366,0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A344,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A344,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A344,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A344,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A344,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A344,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},86.042876187808275,379.96877722558162,10.003595921698274,106.5773686645008,12.989333119324659,0,{"$f":"(V344+AB344)-(VLOOKUP($A344,Assumptions!$A$43:$M$98,11,FALSE)*F344)","v":60.616587532273257},{"$f":"(W344+AC344)-(VLOOKUP($A344,Assumptions!$A$43:$R$98,16,FALSE)*G344)","v":254.11485284454108},{"$f":"(X344+AD344)-VLOOKUP($A344,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A344,Assumptions!$A$44:$M$98,11,FALSE)*$H344)","v":-12.116617517781851},{"$f":"(Y344+AE344)-VLOOKUP($A344,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A344,Assumptions!$A$43:$R$98,16,FALSE)*I344)","v":73.651671931291375},{"$f":"(Z344+AF344)-(VLOOKUP($A344,Assumptions!$A$43:$M$98,11,FALSE)*J344)","v":9.8110470373827816},0,null,29.911229720045966,23.681272886775727,-2.113021596083577,61.773201756738381,22.80038015670744,0]
[{"$f":"'Gas Use Per Customer'!B344","v":2050},{"$f":"'Gas Use Per Customer'!C344","v":7},60,{"$f":"'Gas Use Per Customer'!J344","v":109.235675196264},{"$f":"'Gas Use Per Customer'!L344","v":21.01383288602797},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.811066308822376},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.312107676637595},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.101383288602797},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.923567519626401},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.101383288602797},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F345*'Daily efficiency'!BD346","v":240.06492623444782},{"$f":"G345*'Daily efficiency'!BE346","v":1689.3486411009512},{"$f":"H345*'Daily efficiency'!BF346","v":10.819767546441605},{"$f":"I345*'Daily efficiency'!BG346","v":107.37514498646956},{"$f":"J345*'Daily efficiency'!BH346","v":43.695215091398779},{"$f":"K345*'Daily efficiency'!BI346","v":0},63.982388010853057,45.604468050288887,0.17530563381421366,0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A345,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A345,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A345,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A345,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A345,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A345,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},78.496286697881771,353.73648347115056,6.4539669778982329,76.407617057513889,7.6469083904338877,0,{"$f":"(V345+AB345)-(VLOOKUP($A345,Assumptions!$A$43:$M$98,11,FALSE)*F345)","v":57.404128559648356},{"$f":"(W345+AC345)-(VLOOKUP($A345,Assumptions!$A$43:$R$98,16,FALSE)*G345)","v":238.43131849995316},{"$f":"(X345+AD345)-VLOOKUP($A345,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A345,Assumptions!$A$44:$M$98,11,FALSE)*$H345)","v":-15.124480146919192},{"$f":"(Y345+AE345)-VLOOKUP($A345,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A345,Assumptions!$A$43:$R$98,16,FALSE)*I345)","v":44.654004703175929},{"$f":"(Z345+AF345)-(VLOOKUP($A345,Assumptions!$A$43:$M$98,11,FALSE)*J345)","v":5.0103886231547108},0,null,34.146631454021993,24.252487728590609,-8.6705131690209587,40.878590829365926,12.657297013588598,0]
[{"$f":"'Gas Use Per Customer'!B345","v":2050},{"$f":"'Gas Use Per Customer'!C345","v":8},60,{"$f":"'Gas Use Per Customer'!J345","v":170.54506006283393},{"$f":"'Gas Use Per Customer'!L345","v":30.371326136752437},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.297060909401949},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.49055405655054},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0371326136752437},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.054506006283393},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0371326136752437},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F346*'Daily efficiency'!BD347","v":332.78681591760818},{"$f":"G346*'Daily efficiency'!BE347","v":2534.8267318102685},{"$f":"H346*'Daily efficiency'!BF347","v":0},{"$f":"I346*'Daily efficiency'!BG347","v":0},{"$f":"J346*'Daily efficiency'!BH347","v":44.493992790342297},{"$f":"K346*'Daily efficiency'!BI347","v":0},63.982388010853057,45.604468050288887,0.17530563381421366,0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A346,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A346,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A346,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A346,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A346,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A346,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},94.723138876362398,501.95355603897866,4.5604468050288887,57.584149209767752,7.7866989802127904,0,{"$f":"(V346+AB346)-(VLOOKUP($A346,Assumptions!$A$43:$M$98,11,FALSE)*F346)","v":64.238609127856833},{"$f":"(W346+AC346)-(VLOOKUP($A346,Assumptions!$A$43:$R$98,16,FALSE)*G346)","v":321.93245716046511},{"$f":"(X346+AD346)-VLOOKUP($A346,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A346,Assumptions!$A$44:$M$98,11,FALSE)*$H346)","v":-18.192046771072555},{"$f":"(Y346+AE346)-VLOOKUP($A346,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A346,Assumptions!$A$43:$R$98,16,FALSE)*I346)","v":18.63987753239466},{"$f":"(Z346+AF346)-(VLOOKUP($A346,Assumptions!$A$43:$M$98,11,FALSE)*J346)","v":3.9761327616495943},0,null,26.438839400118216,20.974089196515344,-13.631599966043666,10.929590998136895,11.762831741862385,0]
[{"$f":"'Gas Use Per Customer'!B346","v":2050},{"$f":"'Gas Use Per Customer'!C346","v":9},55,{"$f":"'Gas Use Per Customer'!J346","v":116.53172344297167},{"$f":"'Gas Use Per Customer'!L346","v":20.812706190171301},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.650164952137043},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.87855109867451},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0812706190171304},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.653172344297168},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0812706190171304},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F347*'Daily efficiency'!BD348","v":244.13091744495696},{"$f":"G347*'Daily efficiency'!BE348","v":1820.3776976842744},{"$f":"H347*'Daily efficiency'!BF348","v":0},{"$f":"I347*'Daily efficiency'!BG348","v":0},{"$f":"J347*'Daily efficiency'!BH348","v":30.490614568600947},{"$f":"K347*'Daily efficiency'!BI348","v":0},63.982388010853057,45.604468050288887,0.17530563381421366,0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A347,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A347,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A347,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A347,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A347,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A347,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},79.207858027557933,376.70661528356851,4.5604468050288887,57.584149209767752,5.3360290339895053,0,{"$f":"(V347+AB347)-(VLOOKUP($A347,Assumptions!$A$43:$M$98,11,FALSE)*F347)","v":58.317576248475049},{"$f":"(W347+AC347)-(VLOOKUP($A347,Assumptions!$A$43:$R$98,16,FALSE)*G347)","v":253.7000098698332},{"$f":"(X347+AD347)-VLOOKUP($A347,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A347,Assumptions!$A$44:$M$98,11,FALSE)*$H347)","v":-16.992765774894718},{"$f":"(Y347+AE347)-VLOOKUP($A347,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A347,Assumptions!$A$43:$R$98,16,FALSE)*I347)","v":24.974821250703357},{"$f":"(Z347+AF347)-(VLOOKUP($A347,Assumptions!$A$43:$M$98,11,FALSE)*J347)","v":2.7247438116041454},0,null,35.02522432427314,24.189885082521851,-12.432318969865829,21.431778843402704,8.0607728455936503,0]
[{"$f":"'Gas Use Per Customer'!B347","v":2050},{"$f":"'Gas Use Per Customer'!C347","v":10},49,{"$f":"'Gas Use Per Customer'!J347","v":224.65505850633016},{"$f":"'Gas Use Per Customer'!L347","v":46.324431391895551},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.059545113516442},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.18955265569716},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6324431391895553},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.465505850633019},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6324431391895553},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F348*'Daily efficiency'!BD349","v":536.65784742171149},{"$f":"G348*'Daily efficiency'!BE349","v":3539.5888038813382},{"$f":"H348*'Daily efficiency'!BF349","v":45.869014554863092},{"$f":"I348*'Daily efficiency'!BG349","v":424.67052995067576},{"$f":"J348*'Daily efficiency'!BH349","v":122.59536617390677},{"$f":"K348*'Daily efficiency'!BI349","v":0},63.982388010853057,45.604468050288887,0.17530563381421366,0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A348,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A348,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A348,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A348,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A348,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A348,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},130.4017159954854,678.09400791588007,12.587782327392791,132.03128562498898,21.454878577954421,0,{"$f":"(V348+AB348)-(VLOOKUP($A348,Assumptions!$A$43:$M$98,11,FALSE)*F348)","v":83.904618684348776},{"$f":"(W348+AC348)-(VLOOKUP($A348,Assumptions!$A$43:$R$98,16,FALSE)*G348)","v":440.95638290331135},{"$f":"(X348+AD348)-VLOOKUP($A348,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A348,Assumptions!$A$44:$M$98,11,FALSE)*$H348)","v":-12.166282194037535},{"$f":"(Y348+AE348)-VLOOKUP($A348,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A348,Assumptions!$A$43:$R$98,16,FALSE)*I348)","v":86.740733266054207},{"$f":"(Z348+AF348)-(VLOOKUP($A348,Assumptions!$A$43:$M$98,11,FALSE)*J348)","v":15.642741414062343},0,null,22.640488011210611,21.809058732831932,0.42150013335525571,38.610629933182686,37.09761999201676,0]
[{"$f":"'Gas Use Per Customer'!B348","v":2050},{"$f":"'Gas Use Per Customer'!C348","v":11},40,{"$f":"'Gas Use Per Customer'!J348","v":354.23275347710484},{"$f":"'Gas Use Per Customer'!L348","v":81.252079979864973},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.37562399395949},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.26982604313145},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.75124798791898},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.96292743397336},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1252079979864984},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F349*'Daily efficiency'!BD350","v":344.74996165129477},{"$f":"G349*'Daily efficiency'!BE350","v":1825.9855779293814},{"$f":"H349*'Daily efficiency'!BF350","v":613.08331342673898},{"$f":"I349*'Daily efficiency'!BG350","v":5812.2510190523381},{"$f":"J349*'Daily efficiency'!BH350","v":238.06859434100429},{"$f":"K349*'Daily efficiency'!BI350","v":0},63.982388010853057,45.604468050288887,0.17530563381421366,0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A349,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A349,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A349,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A349,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A349,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A349,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},74.014522637411645,339.30027547777939,134.65570876633265,1038.1150651855353,41.663342948582546,0,{"$f":"(V349+AB349)-(VLOOKUP($A349,Assumptions!$A$43:$M$98,11,FALSE)*F349)","v":43.43142299614172},{"$f":"(W349+AC349)-(VLOOKUP($A349,Assumptions!$A$43:$R$98,16,FALSE)*G349)","v":214.66191594156561},{"$f":"(X349+AD349)-VLOOKUP($A349,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A349,Assumptions!$A$44:$M$98,11,FALSE)*$H349)","v":54.547582126254561},{"$f":"(Y349+AE349)-VLOOKUP($A349,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A349,Assumptions!$A$43:$R$98,16,FALSE)*I349)","v":728.35029891016484},{"$f":"(Z349+AF349)-(VLOOKUP($A349,Assumptions!$A$43:$M$98,11,FALSE)*J349)","v":31.468976401492569},0,null,17.817563565513005,20.199705215894618,11.188961181008528,29.373354575518437,73.132319350075107,0]
[{"$f":"'Gas Use Per Customer'!B349","v":2050},{"$f":"'Gas Use Per Customer'!C349","v":12},35,{"$f":"'Gas Use Per Customer'!J349","v":502.1884674580748},{"$f":"'Gas Use Per Customer'!L349","v":110.46649523734979},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.139948571204933},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.65654023742243},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.279897142409865},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":351.53192722065234},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.046649523734979},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F350*'Daily efficiency'!BD351","v":536.42684585851759},{"$f":"G350*'Daily efficiency'!BE351","v":2676.6310894782341},{"$f":"H350*'Daily efficiency'!BF351","v":1090.4439946575872},{"$f":"I350*'Daily efficiency'!BG351","v":8239.9083740520946},{"$f":"J350*'Daily efficiency'!BH351","v":323.66683104543472},{"$f":"K350*'Daily efficiency'!BI351","v":0},{"$f":"R339*1.01","v":63.982388010853057},45.604468050288887,{"$f":"T339*1.03","v":0.17530563381421366},0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A350,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A350,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A350,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A350,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A350,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A350,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},107.55905539758933,488.42322603106697,218.19651274067814,1463.697076487505,56.643515791130312,0,{"$f":"(V350+AB350)-(VLOOKUP($A350,Assumptions!$A$43:$M$98,11,FALSE)*F350)","v":65.979715746186699},{"$f":"(W350+AC350)-(VLOOKUP($A350,Assumptions!$A$43:$R$98,16,FALSE)*G350)","v":311.72599476833102},{"$f":"(X350+AD350)-VLOOKUP($A350,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A350,Assumptions!$A$44:$M$98,11,FALSE)*$H350)","v":116.09590608033463},{"$f":"(Y350+AE350)-VLOOKUP($A350,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A350,Assumptions!$A$43:$R$98,16,FALSE)*I350)","v":1032.4616095169163},{"$f":"(Z350+AF350)-(VLOOKUP($A350,Assumptions!$A$43:$M$98,11,FALSE)*J350)","v":42.783735907329429},0,null,19.909420077831989,20.691169084135094,17.516005770330246,29.370351014201123,38.730056398914186,0]
[{"$f":"'Gas Use Per Customer'!B350","v":2051},{"$f":"'Gas Use Per Customer'!C350","v":1},33,{"$f":"'Gas Use Per Customer'!J350","v":539.72413216129303},{"$f":"'Gas Use Per Customer'!L350","v":113.13860227137245},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.627720454274492},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.94482643225861},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.853951703529333},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":431.77930572903443},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.656930113568623},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F351*'Daily efficiency'!BD352","v":373.68651797486382},{"$f":"G351*'Daily efficiency'!BE352","v":1922.4761931062837},{"$f":"H351*'Daily efficiency'!BF352","v":1420.6975913790907},{"$f":"I351*'Daily efficiency'!BG352","v":10120.906926288571},{"$f":"J351*'Daily efficiency'!BH352","v":165.74805232756054},{"$f":"K351*'Daily efficiency'!BI352","v":0},63.982388010853057,45.604468050288887,0.17530563381421366,0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A351,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A351,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A351,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A351,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A351,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A351,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},74.518135933199602,349.81738512740429,282.83341977777201,1787.0484810898536,29.006841353006454,0,{"$f":"(V351+AB351)-(VLOOKUP($A351,Assumptions!$A$43:$M$98,11,FALSE)*F351)","v":45.585507346427647},{"$f":"(W351+AC351)-(VLOOKUP($A351,Assumptions!$A$43:$R$98,16,FALSE)*G351)","v":220.79504442730737},{"$f":"(X351+AD351)-VLOOKUP($A351,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A351,Assumptions!$A$44:$M$98,11,FALSE)*$H351)","v":155.03214314478964},{"$f":"(Y351+AE351)-VLOOKUP($A351,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A351,Assumptions!$A$43:$R$98,16,FALSE)*I351)","v":1251.6551988568781},{"$f":"(Z351+AF351)-(VLOOKUP($A351,Assumptions!$A$43:$M$98,11,FALSE)*J351)","v":21.773684206313465},0,null,20.145868179053057,20.45443507807839,18.27046826133159,28.988309125735672,50.780525559319919,0]
[{"$f":"'Gas Use Per Customer'!B351","v":2051},{"$f":"'Gas Use Per Customer'!C351","v":2},34,{"$f":"'Gas Use Per Customer'!J351","v":480.74702611219675},{"$f":"'Gas Use Per Customer'!L351","v":100.63505624894825},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.190516874684473},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.22410783365902},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.381033749368946},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.5229182785377},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.063505624894825},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F352*'Daily efficiency'!BD353","v":498.58266322319804},{"$f":"G352*'Daily efficiency'!BE353","v":2568.6030812806375},{"$f":"H352*'Daily efficiency'!BF353","v":1010.9510222037197},{"$f":"I352*'Daily efficiency'!BG353","v":7888.0972044489254},{"$f":"J352*'Daily efficiency'!BH353","v":294.86071480941825},{"$f":"K352*'Daily efficiency'!BI353","v":0},63.982388010853057,45.604468050288887,0.17530563381421366,0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A352,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A352,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A352,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A352,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A352,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A352,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},100.93611059418676,469.48530758430024,204.2847954790399,1402.0225964173017,51.602283439252751,0,{"$f":"(V352+AB352)-(VLOOKUP($A352,Assumptions!$A$43:$M$98,11,FALSE)*F352)","v":62.333414695452952},{"$f":"(W352+AC352)-(VLOOKUP($A352,Assumptions!$A$43:$R$98,16,FALSE)*G352)","v":297.09972327137802},{"$f":"(X352+AD352)-VLOOKUP($A352,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A352,Assumptions!$A$44:$M$98,11,FALSE)*$H352)","v":107.77548424898471},{"$f":"(Y352+AE352)-VLOOKUP($A352,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A352,Assumptions!$A$43:$R$98,16,FALSE)*I352)","v":980.48564692122886},{"$f":"(Z352+AF352)-(VLOOKUP($A352,Assumptions!$A$43:$M$98,11,FALSE)*J352)","v":38.734718139674811},0,null,20.646686823610207,20.599865565751202,17.849228069917086,29.135776307207927,38.490283191032283,0]
[{"$f":"'Gas Use Per Customer'!B352","v":2051},{"$f":"'Gas Use Per Customer'!C352","v":3},41,{"$f":"'Gas Use Per Customer'!J352","v":385.51121576483825},{"$f":"'Gas Use Per Customer'!L352","v":80.399408393306913},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.119822517992073},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.65336472945147},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.239645035984147},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.85785103538677},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0399408393306917},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F353*'Daily efficiency'!BD354","v":396.35109190299875},{"$f":"G353*'Daily efficiency'!BE354","v":2059.7637487011912},{"$f":"H353*'Daily efficiency'!BF354","v":807.604350823696},{"$f":"I353*'Daily efficiency'!BG354","v":6325.468028269469},{"$f":"J353*'Daily efficiency'!BH354","v":235.57026659238912},{"$f":"K353*'Daily efficiency'!BI354","v":0},63.982388010853057,45.604468050288887,0.17530563381421366,0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A353,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A353,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A353,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A353,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A353,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A353,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},83.04501064513174,380.28290587685893,168.69798433072276,1128.0848982705795,41.22612154154799,0,{"$f":"(V353+AB353)-(VLOOKUP($A353,Assumptions!$A$43:$M$98,11,FALSE)*F353)","v":52.204525943982986},{"$f":"(W353+AC353)-(VLOOKUP($A353,Assumptions!$A$43:$R$98,16,FALSE)*G353)","v":242.04684287665427},{"$f":"(X353+AD353)-VLOOKUP($A353,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A353,Assumptions!$A$44:$M$98,11,FALSE)*$H353)","v":87.713095495837678},{"$f":"(Y353+AE353)-VLOOKUP($A353,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A353,Assumptions!$A$43:$R$98,16,FALSE)*I353)","v":786.23016517084761},{"$f":"(Z353+AF353)-(VLOOKUP($A353,Assumptions!$A$43:$M$98,11,FALSE)*J353)","v":30.9459599744984},0,null,21.643826734231254,20.928646861496485,18.18278211425654,29.134974659964527,72.17208151604639,0]
[{"$f":"'Gas Use Per Customer'!B353","v":2051},{"$f":"'Gas Use Per Customer'!C353","v":4},47,{"$f":"'Gas Use Per Customer'!J353","v":258.27500411755682},{"$f":"'Gas Use Per Customer'!L353","v":55.484311811370191},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.645293543411057},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.482501235267037},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.290587086822114},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":180.79250288228977},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5484311811370191},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F354*'Daily efficiency'!BD355","v":239.64721877218116},{"$f":"G354*'Daily efficiency'!BE355","v":1352.175612881553},{"$f":"H354*'Daily efficiency'!BF355","v":477.68975179871262},{"$f":"I354*'Daily efficiency'!BG355","v":4237.7762675608737},{"$f":"J354*'Daily efficiency'!BH355","v":162.56903360731459},{"$f":"K354*'Daily efficiency'!BI355","v":0},63.982388010853057,45.604468050288887,0.17530563381421366,0.17500562417277468,{"$f":"IFERROR(VLOOKUP($A354,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A354,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A354,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A354,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A354,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A354,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},55.620951517581716,256.23871924757935,110.96107400464486,762.10077095084762,28.450495197612874,0,{"$f":"(V354+AB354)-(VLOOKUP($A354,Assumptions!$A$43:$M$98,11,FALSE)*F354)","v":34.337672153118376},{"$f":"(W354+AC354)-(VLOOKUP($A354,Assumptions!$A$43:$R$98,16,FALSE)*G354)","v":163.62683590784411},{"$f":"(X354+AD354)-VLOOKUP($A354,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A354,Assumptions!$A$44:$M$98,11,FALSE)*$H354)","v":49.0905958431306},{"$f":"(Y354+AE354)-VLOOKUP($A354,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A354,Assumptions!$A$43:$R$98,16,FALSE)*I354)","v":526.70245705887783},{"$f":"(Z354+AF354)-(VLOOKUP($A354,Assumptions!$A$43:$M$98,11,FALSE)*J354)","v":21.356068742791759},0,null,20.629057735488686,21.117908340492175,14.746088951541148,29.132981106069582,49.806563940404629,0]
[{"$f":"'Gas Use Per Customer'!B354","v":2051},{"$f":"'Gas Use Per Customer'!C354","v":5},53,{"$f":"'Gas Use Per Customer'!J354","v":156.18884236432558},{"$f":"'Gas Use Per Customer'!L354","v":39.547240125963313},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.637792100770653},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.56995812789302},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9547240125963317},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.618884236432558},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9547240125963317},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F355*'Daily efficiency'!BD356","v":442.10163946353788},{"$f":"G355*'Daily efficiency'!BE356","v":2415.1458159224612},{"$f":"H355*'Daily efficiency'!BF356","v":49.684953400416155},{"$f":"I355*'Daily efficiency'!BG356","v":366.10664650197936},{"$f":"J355*'Daily efficiency'!BH356","v":115.87341356907245},{"$f":"K355*'Daily efficiency'!BI356","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A355,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A355,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A355,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A355,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A355,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A355,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},116.53979174762057,494.25031875631964,13.562051943369283,124.26596514174997,{"$f":"IFERROR((U355*P355),0)","v":20.886854038686153},{"$f":"IFERROR((T355*Q355),0)","v":0},{"$f":"(V355+AB355)-(VLOOKUP($A355,Assumptions!$A$43:$M$98,11,FALSE)*F355)","v":76.086556963902538},{"$f":"(W355+AC355)-(VLOOKUP($A355,Assumptions!$A$43:$R$98,16,FALSE)*G355)","v":326.23240044360517},{"$f":"(X355+AD355)-VLOOKUP($A355,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A355,Assumptions!$A$44:$M$98,11,FALSE)*$H355)","v":-10.798521837183047},{"$f":"(Y355+AE355)-VLOOKUP($A355,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A355,Assumptions!$A$43:$R$98,16,FALSE)*I355)","v":86.29338811886079},{"$f":"(Z355+AF355)-(VLOOKUP($A355,Assumptions!$A$43:$M$98,11,FALSE)*J355)","v":15.830199690721399},{"$f":"AA355+AG355","v":0},null,24.049262578613749,23.207832227337878,2.7635301061862361,55.24939349865538,36.717053729407553,0]
[{"$f":"'Gas Use Per Customer'!B355","v":2051},{"$f":"'Gas Use Per Customer'!C355","v":6},{"$f":"C344","v":57},{"$f":"'Gas Use Per Customer'!J355","v":119.28732440697532},{"$f":"'Gas Use Per Customer'!L355","v":25.344225716804203},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.275380573443364},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.35859196627779},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5344225716804205},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.928732440697532},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5344225716804205},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F356*'Daily efficiency'!BD357","v":283.32504884397838},{"$f":"G356*'Daily efficiency'!BE357","v":1839.8831902447184},{"$f":"H356*'Daily efficiency'!BF357","v":31.117881708670467},{"$f":"I356*'Daily efficiency'!BG357","v":279.60948840995025},{"$f":"J356*'Daily efficiency'!BH357","v":74.258581350236284},{"$f":"K356*'Daily efficiency'!BI357","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A356,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A356,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A356,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A356,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A356,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A356,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},87.919391511857413,390.37813617613233,10.215229713780435,108.64762284562502,13.385539460764353,0,{"$f":"(V356+AB356)-(VLOOKUP($A356,Assumptions!$A$43:$M$98,11,FALSE)*F356)","v":61.994550484573438},{"$f":"(W356+AC356)-(VLOOKUP($A356,Assumptions!$A$43:$R$98,16,FALSE)*G356)","v":262.05649921052503},{"$f":"(X356+AD356)-VLOOKUP($A356,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A356,Assumptions!$A$44:$M$98,11,FALSE)*$H356)","v":-12.329294847217639},{"$f":"(Y356+AE356)-VLOOKUP($A356,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A356,Assumptions!$A$43:$R$98,16,FALSE)*I356)","v":75.085743750192194},{"$f":"(Z356+AF356)-(VLOOKUP($A356,Assumptions!$A$43:$M$98,11,FALSE)*J356)","v":10.144934332353856},0,null,30.576269707989468,24.409457539536206,-2.1140651334372045,62.945282848343915,23.530473793118208,0]
[{"$f":"'Gas Use Per Customer'!B356","v":2051},{"$f":"'Gas Use Per Customer'!C356","v":7},60,{"$f":"'Gas Use Per Customer'!J356","v":109.28896089148168},{"$f":"'Gas Use Per Customer'!L356","v":21.024083536216278},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.819266828973024},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.360064802333511},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.102408353621628},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.928896089148168},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.102408353621628},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F357*'Daily efficiency'!BD358","v":240.18203107651345},{"$f":"G357*'Daily efficiency'!BE358","v":1690.1727136088052},{"$f":"H357*'Daily efficiency'!BF358","v":10.825045481830117},{"$f":"I357*'Daily efficiency'!BG358","v":107.42752310597514},{"$f":"J357*'Daily efficiency'!BH358","v":43.716529830467763},{"$f":"K357*'Daily efficiency'!BI358","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A357,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A357,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A357,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A357,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A357,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A357,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},80.142612636172331,363.34569348098694,6.5573284295629239,77.557620229865023,7.8801577473381972,0,{"$f":"(V357+AB357)-(VLOOKUP($A357,Assumptions!$A$43:$M$98,11,FALSE)*F357)","v":58.636884684130038},{"$f":"(W357+AC357)-(VLOOKUP($A357,Assumptions!$A$43:$R$98,16,FALSE)*G357)","v":245.77965338758449},{"$f":"(X357+AD357)-VLOOKUP($A357,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A357,Assumptions!$A$44:$M$98,11,FALSE)*$H357)","v":-15.43480699702994},{"$f":"(Y357+AE357)-VLOOKUP($A357,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A357,Assumptions!$A$43:$R$98,16,FALSE)*I357)","v":45.190807453566066},{"$f":"(Z357+AF357)-(VLOOKUP($A357,Assumptions!$A$43:$M$98,11,FALSE)*J357)","v":5.1919417533329106},0,null,34.862925524863897,24.9877482168712,-8.8774785674670156,41.349837243340815,13.072099500671108,0]
[{"$f":"'Gas Use Per Customer'!B357","v":2051},{"$f":"'Gas Use Per Customer'!C357","v":8},60,{"$f":"'Gas Use Per Customer'!J357","v":170.62825277505971},{"$f":"'Gas Use Per Customer'!L357","v":30.386141417794761},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.308913134235809},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.56542749755374},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0386141417794761},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.062825277505972},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0386141417794761},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F358*'Daily efficiency'!BD359","v":332.94915094976318},{"$f":"G358*'Daily efficiency'!BE359","v":2536.0632326550544},{"$f":"H358*'Daily efficiency'!BF359","v":0},{"$f":"I358*'Daily efficiency'!BG359","v":0},{"$f":"J358*'Daily efficiency'!BH359","v":44.515697177069299},{"$f":"K358*'Daily efficiency'!BI359","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A358,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A358,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A358,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A358,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A358,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A358,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},96.864423383784867,516.08374826718887,4.6060512730791778,58.159990701865439,8.0242122910580136,0,{"$f":"(V358+AB358)-(VLOOKUP($A358,Assumptions!$A$43:$M$98,11,FALSE)*F358)","v":65.782160524731111},{"$f":"(W358+AC358)-(VLOOKUP($A358,Assumptions!$A$43:$R$98,16,FALSE)*G358)","v":332.53284025975972},{"$f":"(X358+AD358)-VLOOKUP($A358,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A358,Assumptions!$A$44:$M$98,11,FALSE)*$H358)","v":-18.58315101689012},{"$f":"(Y358+AE358)-VLOOKUP($A358,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A358,Assumptions!$A$43:$R$98,16,FALSE)*I358)","v":18.461525935119063},{"$f":"(Z358+AF358)-(VLOOKUP($A358,Assumptions!$A$43:$M$98,11,FALSE)*J358)","v":4.1389294336762941},0,null,27.06092212411005,21.654147400140367,-13.977099743810943,10.819735673820094,12.163141724734308,0]
[{"$f":"'Gas Use Per Customer'!B358","v":2051},{"$f":"'Gas Use Per Customer'!C358","v":9},55,{"$f":"'Gas Use Per Customer'!J358","v":116.58856818611459},{"$f":"'Gas Use Per Customer'!L358","v":20.822858729776264},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.658286983821011},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.92971136750313},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0822858729776264},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.65885681861146},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0822858729776264},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F359*'Daily efficiency'!BD360","v":244.25000569736912},{"$f":"G359*'Daily efficiency'!BE360","v":1821.2656868050958},{"$f":"H359*'Daily efficiency'!BF360","v":0},{"$f":"I359*'Daily efficiency'!BG360","v":0},{"$f":"J359*'Daily efficiency'!BH360","v":30.505488039122213},{"$f":"K359*'Daily efficiency'!BI360","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A359,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A359,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A359,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A359,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A359,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A359,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},80.875888626943436,387.01647033839527,4.6060512730791787,58.159990701865439,5.4987909342311463,0,{"$f":"(V359+AB359)-(VLOOKUP($A359,Assumptions!$A$43:$M$98,11,FALSE)*F359)","v":59.575995375712083},{"$f":"(W359+AC359)-(VLOOKUP($A359,Assumptions!$A$43:$R$98,16,FALSE)*G359)","v":261.59798186533408},{"$f":"(X359+AD359)-VLOOKUP($A359,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A359,Assumptions!$A$44:$M$98,11,FALSE)*$H359)","v":-17.360354815912316},{"$f":"(Y359+AE359)-VLOOKUP($A359,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A359,Assumptions!$A$43:$R$98,16,FALSE)*I359)","v":24.920683661159948},{"$f":"(Z359+AF359)-(VLOOKUP($A359,Assumptions!$A$43:$M$98,11,FALSE)*J359)","v":2.8363042778272272},0,null,35.763578472128579,24.930782564446403,-12.754303542833139,21.374894682108238,8.3350952120583734,0]
[{"$f":"'Gas Use Per Customer'!B359","v":2051},{"$f":"'Gas Use Per Customer'!C359","v":10},49,{"$f":"'Gas Use Per Customer'!J359","v":224.76464633974794},{"$f":"'Gas Use Per Customer'!L359","v":46.347028675501356},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.077622940401085},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.28818170577316},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6347028675501356},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.476464633974796},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6347028675501356},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F360*'Daily efficiency'!BD361","v":536.91963173752697},{"$f":"G360*'Daily efficiency'!BE361","v":3541.3154325661594},{"$f":"H360*'Daily efficiency'!BF361","v":45.891389683914248},{"$f":"I360*'Daily efficiency'!BG361","v":424.87768630674935},{"$f":"J360*'Daily efficiency'!BH361","v":122.65516879155257},{"$f":"K360*'Daily efficiency'!BI361","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A360,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A360,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A360,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A360,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A360,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A360,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},133.63128412596092,697.59691353719427,12.878240107742307,134.87794635613244,22.109304703554173,0,{"$f":"(V360+AB360)-(VLOOKUP($A360,Assumptions!$A$43:$M$98,11,FALSE)*F360)","v":86.222483244635214},{"$f":"(W360+AC360)-(VLOOKUP($A360,Assumptions!$A$43:$R$98,16,FALSE)*G360)","v":455.80955269480705},{"$f":"(X360+AD360)-VLOOKUP($A360,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A360,Assumptions!$A$44:$M$98,11,FALSE)*$H360)","v":-12.351779435010982},{"$f":"(Y360+AE360)-VLOOKUP($A360,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A360,Assumptions!$A$43:$R$98,16,FALSE)*I360)","v":88.708764607724049},{"$f":"(Z360+AF360)-(VLOOKUP($A360,Assumptions!$A$43:$M$98,11,FALSE)*J360)","v":16.18320459338846},0,null,23.254587647981111,22.532683266577532,0.52646067273132502,39.467401147080025,38.292509296942633,0]
[{"$f":"'Gas Use Per Customer'!B360","v":2051},{"$f":"'Gas Use Per Customer'!C360","v":11},40,{"$f":"'Gas Use Per Customer'!J360","v":354.4055499422156},{"$f":"'Gas Use Per Customer'!L360","v":81.29171514083076},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.387514542249228},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.32166498266467},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.775029084498456},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.08388495955091},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.129171514083076},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F361*'Daily efficiency'!BD362","v":344.91813236429545},{"$f":"G361*'Daily efficiency'!BE362","v":1826.876302601542},{"$f":"H361*'Daily efficiency'!BF362","v":613.3823784576789},{"$f":"I361*'Daily efficiency'!BG362","v":5815.0862634518753},{"$f":"J361*'Daily efficiency'!BH362","v":238.18472536263403},{"$f":"K361*'Daily efficiency'!BI362","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A361,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A361,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A361,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A361,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A361,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A361,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},75.991645253446407,349.25622293885084,138.20203461699927,1069.3865681590096,42.934176526423947,0,{"$f":"(V361+AB361)-(VLOOKUP($A361,Assumptions!$A$43:$M$98,11,FALSE)*F361)","v":44.808879767579441},{"$f":"(W361+AC361)-(VLOOKUP($A361,Assumptions!$A$43:$R$98,16,FALSE)*G361)","v":222.17398531254224},{"$f":"(X361+AD361)-VLOOKUP($A361,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A361,Assumptions!$A$44:$M$98,11,FALSE)*$H361)","v":56.532584212677754},{"$f":"(Y361+AE361)-VLOOKUP($A361,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A361,Assumptions!$A$43:$R$98,16,FALSE)*I361)","v":753.5574275983688},{"$f":"(Z361+AF361)-(VLOOKUP($A361,Assumptions!$A$43:$M$98,11,FALSE)*J361)","v":32.539921364468292},0,null,18.373696790606516,20.896398241013891,11.590476781621188,30.375105892961702,75.474097890892239,0]
[{"$f":"'Gas Use Per Customer'!B361","v":2051},{"$f":"'Gas Use Per Customer'!C361","v":12},35,{"$f":"'Gas Use Per Customer'!J361","v":502.43343744220067},{"$f":"'Gas Use Per Customer'!L361","v":110.52038133258755},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.156114399776264},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.7300312326602},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.312228799552528},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":351.70340620954045},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.052038133258755},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F362*'Daily efficiency'!BD363","v":536.6885174906439},{"$f":"G362*'Daily efficiency'!BE363","v":2677.9367631804184},{"$f":"H362*'Daily efficiency'!BF363","v":1090.9759185574205},{"$f":"I362*'Daily efficiency'!BG363","v":8243.9278415516328},{"$f":"J362*'Daily efficiency'!BH363","v":323.82471730448134},{"$f":"K362*'Daily efficiency'!BI363","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A362,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A362,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A362,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A362,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A362,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A362,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},110.55936807874312,502.92778719852731,224.29103687062087,1507.9498688105953,58.371281177676359,0,{"$f":"(V362+AB362)-(VLOOKUP($A362,Assumptions!$A$43:$M$98,11,FALSE)*F362)","v":68.164751031579073},{"$f":"(W362+AC362)-(VLOOKUP($A362,Assumptions!$A$43:$R$98,16,FALSE)*G362)","v":322.76592038001013},{"$f":"(X362+AD362)-VLOOKUP($A362,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A362,Assumptions!$A$44:$M$98,11,FALSE)*$H362)","v":120.1978833437052},{"$f":"(Y362+AE362)-VLOOKUP($A362,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A362,Assumptions!$A$43:$R$98,16,FALSE)*I362)","v":1068.2682601348008},{"$f":"(Z362+AF362)-(VLOOKUP($A362,Assumptions!$A$43:$M$98,11,FALSE)*J362)","v":44.239742161955007},0,null,20.558727180661148,21.413511145751901,18.126050883772479,30.374123232071859,40.028582627510964,0]
[{"$f":"'Gas Use Per Customer'!B362","v":2052},{"$f":"'Gas Use Per Customer'!C362","v":1},33,{"$f":"'Gas Use Per Customer'!J362","v":539.98728385908009},{"$f":"'Gas Use Per Customer'!L362","v":113.19376492484457},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.638752984968917},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.99745677181602},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.895323693633429},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":431.98982708726408},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6596882462422293},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F363*'Daily efficiency'!BD364","v":373.86871520449557},{"$f":"G363*'Daily efficiency'!BE364","v":1923.4135291341267},{"$f":"H363*'Daily efficiency'!BF364","v":1421.3902766991191},{"$f":"I363*'Daily efficiency'!BG364","v":10125.841546925474},{"$f":"J363*'Daily efficiency'!BH364","v":165.82886561489721},{"$f":"K363*'Daily efficiency'!BI364","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A363,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A363,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A363,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A363,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A363,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A363,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},76.604104245085523,360.2252270242347,290.75921589194138,1841.2950247728422,29.891613656782209,0,{"$f":"(V363+AB363)-(VLOOKUP($A363,Assumptions!$A$43:$M$98,11,FALSE)*F363)","v":47.118938295894054},{"$f":"(W363+AC363)-(VLOOKUP($A363,Assumptions!$A$43:$R$98,16,FALSE)*G363)","v":228.73889783412383},{"$f":"(X363+AD363)-VLOOKUP($A363,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A363,Assumptions!$A$44:$M$98,11,FALSE)*$H363)","v":160.52685691596332},{"$f":"(Y363+AE363)-VLOOKUP($A363,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A363,Assumptions!$A$43:$R$98,16,FALSE)*I363)","v":1295.6867213458886},{"$f":"(Z363+AF363)-(VLOOKUP($A363,Assumptions!$A$43:$M$98,11,FALSE)*J363)","v":22.520322169484341},0,null,20.813398302980225,21.180026333158764,18.908798498167663,29.993454477439663,52.41193582626655,0]
[{"$f":"'Gas Use Per Customer'!B363","v":2052},{"$f":"'Gas Use Per Customer'!C363","v":2},34,{"$f":"'Gas Use Per Customer'!J363","v":480.98142251693218},{"$f":"'Gas Use Per Customer'!L363","v":100.68412258549088},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.205236775647265},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.29442675507966},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.41047355129453},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.68699576185253},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.068412258549088},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F364*'Daily efficiency'!BD365","v":498.82575569673446},{"$f":"G364*'Daily efficiency'!BE365","v":2569.8554474831144},{"$f":"H364*'Daily efficiency'!BF365","v":1011.4439286016737},{"$f":"I364*'Daily efficiency'!BG365","v":7891.9431806578259},{"$f":"J364*'Daily efficiency'!BH365","v":295.00447917548814},{"$f":"K364*'Daily efficiency'!BI365","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A364,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A364,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A364,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A364,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A364,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A364,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},103.73438593027547,483.41210574018362,209.95493496039532,1444.3938279175993,53.176266302226736,0,{"$f":"(V364+AB364)-(VLOOKUP($A364,Assumptions!$A$43:$M$98,11,FALSE)*F364)","v":64.394479732442832},{"$f":"(W364+AC364)-(VLOOKUP($A364,Assumptions!$A$43:$R$98,16,FALSE)*G364)","v":307.73440865604232},{"$f":"(X364+AD364)-VLOOKUP($A364,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A364,Assumptions!$A$44:$M$98,11,FALSE)*$H364)","v":111.61213589822},{"$f":"(Y364+AE364)-VLOOKUP($A364,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A364,Assumptions!$A$43:$R$98,16,FALSE)*I364)","v":1014.8162147214261},{"$f":"(Z364+AF364)-(VLOOKUP($A364,Assumptions!$A$43:$M$98,11,FALSE)*J364)","v":40.062964236282525},0,null,21.318978629679332,21.326839544425372,18.47562671453819,30.141235850975129,39.790746750824653,0]
[{"$f":"'Gas Use Per Customer'!B364","v":2052},{"$f":"'Gas Use Per Customer'!C364","v":3},41,{"$f":"'Gas Use Per Customer'!J364","v":385.69917832737593},{"$f":"'Gas Use Per Customer'!L364","v":80.438608494912629},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.131582548473787},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.70975349821278},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.263165096947574},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.98942482916311},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0438608494912636},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F365*'Daily efficiency'!BD366","v":394.5665623768424},{"$f":"G365*'Daily efficiency'!BE366","v":2060.7680216162084},{"$f":"H365*'Daily efficiency'!BF366","v":807.9329456934704},{"$f":"I365*'Daily efficiency'!BG366","v":6328.5521179955867},{"$f":"J365*'Daily efficiency'!BH366","v":235.68512289009388},{"$f":"K365*'Daily efficiency'!BI366","v":0},64.622211890961594,46.060512730791778,0.18056480282864007,0.18025579289795793,{"$f":"IFERROR(VLOOKUP($A365,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A365,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A365,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A365,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A365,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A365,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},84.941062371496841,391.48883506598588,173.27090137283437,1162.100428943934,42.483608700806528,0,{"$f":"(V365+AB365)-(VLOOKUP($A365,Assumptions!$A$43:$M$98,11,FALSE)*F365)","v":53.511605257371286},{"$f":"(W365+AC365)-(VLOOKUP($A365,Assumptions!$A$43:$R$98,16,FALSE)*G365)","v":250.61282563255787},{"$f":"(X365+AD365)-VLOOKUP($A365,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A365,Assumptions!$A$44:$M$98,11,FALSE)*$H365)","v":90.749000478073214},{"$f":"(Y365+AE365)-VLOOKUP($A365,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A365,Assumptions!$A$43:$R$98,16,FALSE)*I365)","v":813.72675359942536},{"$f":"(Z365+AF365)-(VLOOKUP($A365,Assumptions!$A$43:$M$98,11,FALSE)*J365)","v":32.007122996098005},0,null,22.174925805168815,21.658746826077092,18.802952582115811,30.1392083824881,74.490731696904533,0]
[{"$f":"'Gas Use Per Customer'!B365","v":2052},{"$f":"'Gas Use Per Customer'!C365","v":4},47,{"$f":"'Gas Use Per Customer'!J365","v":258.40093049694133},{"$f":"'Gas Use Per Customer'!L365","v":55.511364133072455},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.653409239921736},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.520279149082398},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.306818479843471},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":180.88065134785893},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5511364133072458},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F366*'Daily efficiency'!BD367","v":239.76406285739424},{"$f":"G366*'Daily efficiency'!BE367","v":1351.0982589903751},{"$f":"H366*'Daily efficiency'!BF367","v":473.01222804197897},{"$f":"I366*'Daily efficiency'!BG367","v":4239.8424675938149},{"$f":"J366*'Daily efficiency'!BH367","v":162.64829690990223},{"$f":"K366*'Daily efficiency'!BI367","v":0},65.268434009871214,46.5211178580997,0.18598174691349928,0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A366,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A366,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A366,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A366,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A366,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A366,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},58.4717624539892,270.8601446617788,115.73376075748052,808.11383896410052,30.197846654686813,0,{"$f":"(V366+AB366)-(VLOOKUP($A366,Assumptions!$A$43:$M$98,11,FALSE)*F366)","v":36.782028245355392},{"$f":"(W366+AC366)-(VLOOKUP($A366,Assumptions!$A$43:$R$98,16,FALSE)*G366)","v":176.47961712174924},{"$f":"(X366+AD366)-VLOOKUP($A366,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A366,Assumptions!$A$44:$M$98,11,FALSE)*$H366)","v":52.691305673702864},{"$f":"(Y366+AE366)-VLOOKUP($A366,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A366,Assumptions!$A$43:$R$98,16,FALSE)*I366)","v":568.22962137085483},{"$f":"(Z366+AF366)-(VLOOKUP($A366,Assumptions!$A$43:$M$98,11,FALSE)*J366)","v":22.967935251808878},0,null,22.086785783886889,22.765606504377278,15.819975632193884,31.41461605410019,53.165781906495695,0]
[{"$f":"'Gas Use Per Customer'!B366","v":2052},{"$f":"'Gas Use Per Customer'!C366","v":5},53,{"$f":"'Gas Use Per Customer'!J366","v":156.26499489595128},{"$f":"'Gas Use Per Customer'!L366","v":39.566522056790213},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.653217645432171},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.63849540635616},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9566522056790214},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.626499489595128},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9566522056790214},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F367*'Daily efficiency'!BD368","v":442.31719365147723},{"$f":"G367*'Daily efficiency'!BE368","v":2416.3233614202295},{"$f":"H367*'Daily efficiency'!BF368","v":49.709178146101394},{"$f":"I367*'Daily efficiency'!BG368","v":366.28514803611},{"$f":"J367*'Daily efficiency'!BH368","v":115.92990962639526},{"$f":"K367*'Daily efficiency'!BI368","v":0},65.268434009871214,46.5211178580997,0.18598174691349928,0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A367,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A367,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A367,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A367,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A367,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A367,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},119.3390378341478,508.13363047371706,13.881290126472258,126.86394230910952,21.523948913703318,0,{"$f":"(V367+AB367)-(VLOOKUP($A367,Assumptions!$A$43:$M$98,11,FALSE)*F367)","v":78.113252309604491},{"$f":"(W367+AC367)-(VLOOKUP($A367,Assumptions!$A$43:$R$98,16,FALSE)*G367)","v":336.90701036104895},{"$f":"(X367+AD367)-VLOOKUP($A367,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A367,Assumptions!$A$44:$M$98,11,FALSE)*$H367)","v":-10.934919730605706},{"$f":"(Y367+AE367)-VLOOKUP($A367,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A367,Assumptions!$A$43:$R$98,16,FALSE)*I367)","v":88.175775630080793},{"$f":"(Z367+AF367)-(VLOOKUP($A367,Assumptions!$A$43:$M$98,11,FALSE)*J367)","v":16.370725723135404},0,null,24.677823652748582,23.955532899267808,2.9463703958665519,56.427081246694087,37.894674636838722,0]
[{"$f":"'Gas Use Per Customer'!B367","v":2052},{"$f":"'Gas Use Per Customer'!C367","v":6},57,{"$f":"'Gas Use Per Customer'!J367","v":119.34548497470178},{"$f":"'Gas Use Per Customer'!L367","v":25.356582725929901},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.285266180743921},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.4109364772316},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5356582725929901},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.934548497470178},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5356582725929901},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F368*'Daily efficiency'!BD369","v":283.46318879953373},{"$f":"G368*'Daily efficiency'!BE369","v":1840.780256646593},{"$f":"H368*'Daily efficiency'!BF369","v":31.133053762160799},{"$f":"I368*'Daily efficiency'!BG369","v":279.74581678070109},{"$f":"J368*'Daily efficiency'!BH369","v":74.294787386974576},{"$f":"K368*'Daily efficiency'!BI369","v":0},65.268434009871214,46.5211178580997,0.18598174691349928,0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A368,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A368,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A368,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A368,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A368,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A368,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},89.845652596556562,401.09311842389701,10.43238247578001,110.76920630550259,13.793827782883035,0,{"$f":"(V368+AB368)-(VLOOKUP($A368,Assumptions!$A$43:$M$98,11,FALSE)*F368)","v":63.425715064667052},{"$f":"(W368+AC368)-(VLOOKUP($A368,Assumptions!$A$43:$R$98,16,FALSE)*G368)","v":270.32087457278953},{"$f":"(X368+AD368)-VLOOKUP($A368,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A368,Assumptions!$A$44:$M$98,11,FALSE)*$H368)","v":-12.533096382216229},{"$f":"(Y368+AE368)-VLOOKUP($A368,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A368,Assumptions!$A$43:$R$98,16,FALSE)*I368)","v":76.575970322202821},{"$f":"(Z368+AF368)-(VLOOKUP($A368,Assumptions!$A$43:$M$98,11,FALSE)*J368)","v":10.491335591396847},0,null,31.266888242696478,25.166978655855097,-2.1007139064362192,64.163273825092745,24.285163374279882,0]
[{"$f":"'Gas Use Per Customer'!B368","v":2052},{"$f":"'Gas Use Per Customer'!C368","v":7},60,{"$f":"'Gas Use Per Customer'!J368","v":109.34224658669936},{"$f":"'Gas Use Per Customer'!L368","v":21.034334186404585},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.827467349123669},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.408021928029427},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1034334186404586},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.934224658669937},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1034334186404586},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F369*'Daily efficiency'!BD370","v":240.14863384491321},{"$f":"G369*'Daily efficiency'!BE370","v":1689.0184979228402},{"$f":"H369*'Daily efficiency'!BF370","v":9.9972216158941141},{"$f":"I369*'Daily efficiency'!BG370","v":99.212216515828374},{"$f":"J369*'Daily efficiency'!BH370","v":42.743802647501809},{"$f":"K369*'Daily efficiency'!BI370","v":0},65.268434009871214,46.5211178580997,0.18598174691349928,0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A369,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A369,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A369,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A369,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A369,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A369,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},81.803722165768249,372.86820142178846,6.5082306082340544,77.193251951658183,7.9359625788302504,0,{"$f":"(V369+AB369)-(VLOOKUP($A369,Assumptions!$A$43:$M$98,11,FALSE)*F369)","v":59.887291184656341},{"$f":"(W369+AC369)-(VLOOKUP($A369,Assumptions!$A$43:$R$98,16,FALSE)*G369)","v":253.05695814857387},{"$f":"(X369+AD369)-VLOOKUP($A369,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A369,Assumptions!$A$44:$M$98,11,FALSE)*$H369)","v":-15.894309930914986},{"$f":"(Y369+AE369)-VLOOKUP($A369,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A369,Assumptions!$A$43:$R$98,16,FALSE)*I369)","v":44.217904921457624},{"$f":"(Z369+AF369)-(VLOOKUP($A369,Assumptions!$A$43:$M$98,11,FALSE)*J369)","v":5.1964087061912618},0,null,35.589010480400738,25.715074156621775,-9.3860793226809314,40.439908911507935,13.132371285021513,0]
[{"$f":"'Gas Use Per Customer'!B369","v":2052},{"$f":"'Gas Use Per Customer'!C369","v":8},60,{"$f":"'Gas Use Per Customer'!J369","v":170.71144548728549},{"$f":"'Gas Use Per Customer'!L369","v":30.400956698837071},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.320765359069657},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.64030093855695},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0400956698837072},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.071144548728551},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0400956698837072},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F370*'Daily efficiency'!BD371","v":333.11148598191801},{"$f":"G370*'Daily efficiency'!BE371","v":2537.2997334998399},{"$f":"H370*'Daily efficiency'!BF371","v":0},{"$f":"I370*'Daily efficiency'!BG371","v":0},{"$f":"J370*'Daily efficiency'!BH371","v":44.537401563796287},{"$f":"K370*'Daily efficiency'!BI371","v":0},{"$f":"R359*1.01","v":65.268434009871214},46.5211178580997,{"$f":"T359*1.03","v":0.18598174691349928},0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A370,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A370,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A370,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A370,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A370,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A370,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},99.063527566440015,530.63302748834053,4.6521117858099696,58.741590608884096,8.2689683714717575,0,{"$f":"(V370+AB370)-(VLOOKUP($A370,Assumptions!$A$43:$M$98,11,FALSE)*F370)","v":67.387674965387362},{"$f":"(W370+AC370)-(VLOOKUP($A370,Assumptions!$A$43:$R$98,16,FALSE)*G370)","v":343.57677829575039},{"$f":"(X370+AD370)-VLOOKUP($A370,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A370,Assumptions!$A$44:$M$98,11,FALSE)*$H370)","v":-18.970356455831663},{"$f":"(Y370+AE370)-VLOOKUP($A370,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A370,Assumptions!$A$43:$R$98,16,FALSE)*I370)","v":18.294576254308474},{"$f":"(Z370+AF370)-(VLOOKUP($A370,Assumptions!$A$43:$M$98,11,FALSE)*J370)","v":4.3094867963401757},0,null,27.707875953113156,22.36241247881647,-14.318244670021693,10.716666478974336,12.578455167811933,0]
[{"$f":"'Gas Use Per Customer'!B370","v":2052},{"$f":"'Gas Use Per Customer'!C370","v":9},55,{"$f":"'Gas Use Per Customer'!J370","v":116.64541292925749},{"$f":"'Gas Use Per Customer'!L370","v":20.833011269381227},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.666409015504982},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.98087163633174},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0833011269381227},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.664541292925749},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0833011269381227},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F371*'Daily efficiency'!BD372","v":245.97871073627692},{"$f":"G371*'Daily efficiency'!BE372","v":1830.9979058689094},{"$f":"H371*'Daily efficiency'!BF372","v":0},{"$f":"I371*'Daily efficiency'!BG372","v":0},{"$f":"J371*'Daily efficiency'!BH372","v":30.520361509643486},{"$f":"K371*'Daily efficiency'!BI372","v":0},65.268434009871214,46.5211178580997,0.18598174691349928,0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A371,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A371,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A371,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A371,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A371,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A371,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},82.886154452458342,399.27377973734281,4.6521117858099696,58.741590608884096,5.666516122356696,0,{"$f":"(V371+AB371)-(VLOOKUP($A371,Assumptions!$A$43:$M$98,11,FALSE)*F371)","v":61.179489075370654},{"$f":"(W371+AC371)-(VLOOKUP($A371,Assumptions!$A$43:$R$98,16,FALSE)*G371)","v":271.46012690471628},{"$f":"(X371+AD371)-VLOOKUP($A371,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A371,Assumptions!$A$44:$M$98,11,FALSE)*$H371)","v":-17.72420805283604},{"$f":"(Y371+AE371)-VLOOKUP($A371,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A371,Assumptions!$A$43:$R$98,16,FALSE)*I371)","v":24.877086960971091},{"$f":"(Z371+AF371)-(VLOOKUP($A371,Assumptions!$A$43:$M$98,11,FALSE)*J371)","v":2.9531829502207354},0,null,36.708260920786572,25.858056108077641,-13.072096267026071,21.327102657743101,8.619699072577431,0]
[{"$f":"'Gas Use Per Customer'!B371","v":2052},{"$f":"'Gas Use Per Customer'!C371","v":10},49,{"$f":"'Gas Use Per Customer'!J371","v":224.87423417316569},{"$f":"'Gas Use Per Customer'!L371","v":46.369625959107161},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.095700767285727},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.38681075584913},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6369625959107159},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.48742341731657},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6369625959107159},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F372*'Daily efficiency'!BD373","v":534.04611595964593},{"$f":"G372*'Daily efficiency'!BE373","v":3530.6103347202747},{"$f":"H372*'Daily efficiency'!BF373","v":47.750315405484017},{"$f":"I372*'Daily efficiency'!BG373","v":442.08823636933585},{"$f":"J372*'Daily efficiency'!BH373","v":124.90631018436262},{"$f":"K372*'Daily efficiency'!BI373","v":0},65.268434009871214,46.5211178580997,0.18598174691349928,0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A372,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A372,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A372,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A372,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A372,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A372,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},136.36974754515194,715.37066833101517,13.517600879289359,140.96193309876116,23.190538559647781,0,{"$f":"(V372+AB372)-(VLOOKUP($A372,Assumptions!$A$43:$M$98,11,FALSE)*F372)","v":88.055562843760327},{"$f":"(W372+AC372)-(VLOOKUP($A372,Assumptions!$A$43:$R$98,16,FALSE)*G372)","v":468.9658027145415},{"$f":"(X372+AD372)-VLOOKUP($A372,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A372,Assumptions!$A$44:$M$98,11,FALSE)*$H372)","v":-12.184658874894644},{"$f":"(Y372+AE372)-VLOOKUP($A372,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A372,Assumptions!$A$43:$R$98,16,FALSE)*I372)","v":93.920628030420716},{"$f":"(Z372+AF372)-(VLOOKUP($A372,Assumptions!$A$43:$M$98,11,FALSE)*J372)","v":17.151265471973829},0,null,23.737403802172008,23.171757139860361,1.3329420043947149,41.765846752410319,40.341804031621606,0]
[{"$f":"'Gas Use Per Customer'!B372","v":2052},{"$f":"'Gas Use Per Customer'!C372","v":11},40,{"$f":"'Gas Use Per Customer'!J372","v":354.57834640732631},{"$f":"'Gas Use Per Customer'!L372","v":81.331350301796533},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.399405090538959},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.37350392219788},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.798810181077918},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.20484248512841},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1331350301796537},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F373*'Daily efficiency'!BD374","v":347.15268812566302},{"$f":"G373*'Daily efficiency'!BE374","v":1830.1500351319473},{"$f":"H373*'Daily efficiency'!BF374","v":620.94394577842468},{"$f":"I373*'Daily efficiency'!BG374","v":5817.9215078514117},{"$f":"J373*'Daily efficiency'!BH374","v":238.30085638426374},{"$f":"K373*'Daily efficiency'!BI374","v":0},65.268434009871214,46.5211178580997,0.18598174691349928,0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A373,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A373,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A373,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A373,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A373,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A373,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},78.409906903821266,359.95503085060301,143.19927630508064,1101.6077356387868,44.243763110282096,0,{"$f":"(V373+AB373)-(VLOOKUP($A373,Assumptions!$A$43:$M$98,11,FALSE)*F373)","v":46.631632339239452},{"$f":"(W373+AC373)-(VLOOKUP($A373,Assumptions!$A$43:$R$98,16,FALSE)*G373)","v":230.44585561723082},{"$f":"(X373+AD373)-VLOOKUP($A373,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A373,Assumptions!$A$44:$M$98,11,FALSE)*$H373)","v":59.979740509406966},{"$f":"(Y373+AE373)-VLOOKUP($A373,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A373,Assumptions!$A$43:$R$98,16,FALSE)*I373)","v":779.75667342774159},{"$f":"(Z373+AF373)-(VLOOKUP($A373,Assumptions!$A$43:$M$98,11,FALSE)*J373)","v":33.651004922088156},0,null,19.111790703995975,21.663839877436025,12.291230111316224,31.415852552291035,77.894768032370251,0]
[{"$f":"'Gas Use Per Customer'!B373","v":2052},{"$f":"'Gas Use Per Customer'!C373","v":12},35,{"$f":"'Gas Use Per Customer'!J373","v":502.67840742632654},{"$f":"'Gas Use Per Customer'!L373","v":110.57426742782528},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.172280228347581},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.80352222789796},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.344560456695163},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":351.87488519842856},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.057426742782528},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F374*'Daily efficiency'!BD375","v":536.95018912276998},{"$f":"G374*'Daily efficiency'!BE375","v":2679.2424368826032},{"$f":"H374*'Daily efficiency'!BF375","v":1091.5078424572534},{"$f":"I374*'Daily efficiency'!BG375","v":8247.9473090511692},{"$f":"J374*'Daily efficiency'!BH375","v":323.9826035635279},{"$f":"K374*'Daily efficiency'!BI375","v":0},65.268434009871214,46.5211178580997,0.18598174691349928,0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A374,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A374,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A374,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A374,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A374,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A374,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},113.64836890707427,517.87071901916875,230.56580065922552,1553.5481791907935,60.151733323203146,0,{"$f":"(V374+AB374)-(VLOOKUP($A374,Assumptions!$A$43:$M$98,11,FALSE)*F374)","v":70.444125806965445},{"$f":"(W374+AC374)-(VLOOKUP($A374,Assumptions!$A$43:$R$98,16,FALSE)*G374)","v":334.26823281821373},{"$f":"(X374+AD374)-VLOOKUP($A374,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A374,Assumptions!$A$44:$M$98,11,FALSE)*$H374)","v":124.4943277924978},{"$f":"(Y374+AE374)-VLOOKUP($A374,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A374,Assumptions!$A$43:$R$98,16,FALSE)*I374)","v":1105.4793913887215},{"$f":"(Z374+AF374)-(VLOOKUP($A374,Assumptions!$A$43:$M$98,11,FALSE)*J374)","v":45.750318956500202},0,null,21.235840684466115,22.165810710512414,18.76481311135651,31.416831319612985,41.375195170397703,0]
[{"$f":"'Gas Use Per Customer'!B374","v":2053},{"$f":"'Gas Use Per Customer'!C374","v":1},33,{"$f":"'Gas Use Per Customer'!J374","v":540.25043555686705},{"$f":"'Gas Use Per Customer'!L374","v":113.24892757831674},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.64978551566335},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.05008711137341},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.936695683737554},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":432.20034844549366},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6624463789158375},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F375*'Daily efficiency'!BD376","v":374.05091243412744},{"$f":"G375*'Daily efficiency'!BE376","v":1924.3508651619695},{"$f":"H375*'Daily efficiency'!BF376","v":1422.0829620191482},{"$f":"I375*'Daily efficiency'!BG376","v":10130.776167562377},{"$f":"J375*'Daily efficiency'!BH376","v":165.90967890223394},{"$f":"K375*'Daily efficiency'!BI376","v":0},65.268434009871214,46.5211178580997,0.18598174691349928,0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A375,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A375,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A375,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A375,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A375,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A375,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},78.751812690788768,370.94782237930104,298.91969103557608,1897.1931360348703,30.803366141566812,0,{"$f":"(V375+AB375)-(VLOOKUP($A375,Assumptions!$A$43:$M$98,11,FALSE)*F375)","v":48.713154538469688},{"$f":"(W375+AC375)-(VLOOKUP($A375,Assumptions!$A$43:$R$98,16,FALSE)*G375)","v":236.99324667668901},{"$f":"(X375+AD375)-VLOOKUP($A375,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A375,Assumptions!$A$44:$M$98,11,FALSE)*$H375)","v":166.25238241015145},{"$f":"(Y375+AE375)-VLOOKUP($A375,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A375,Assumptions!$A$43:$R$98,16,FALSE)*I375)","v":1341.3524926701941},{"$f":"(Z375+AF375)-(VLOOKUP($A375,Assumptions!$A$43:$M$98,11,FALSE)*J375)","v":23.293701603487044},0,null,21.507115157793589,21.933646979146484,19.573681442611505,31.035432930460882,54.097067745053856,0]
[{"$f":"'Gas Use Per Customer'!B375","v":2053},{"$f":"'Gas Use Per Customer'!C375","v":2},34,{"$f":"'Gas Use Per Customer'!J375","v":481.21581892166756},{"$f":"'Gas Use Per Customer'!L375","v":100.73318892203352},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.219956676610053},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.36474567650026},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.439913353220106},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.8510732451673},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.073318892203353},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F376*'Daily efficiency'!BD377","v":499.06884817027083},{"$f":"G376*'Daily efficiency'!BE377","v":2571.1078136855922},{"$f":"H376*'Daily efficiency'!BF377","v":1011.9368349996276},{"$f":"I376*'Daily efficiency'!BG377","v":7895.7891568667228},{"$f":"J376*'Daily efficiency'!BH377","v":295.14824354155814},{"$f":"K376*'Daily efficiency'!BI377","v":0},65.268434009871214,46.5211178580997,0.18598174691349928,0.18566346668489667,{"$f":"IFERROR(VLOOKUP($A376,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A376,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A376,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A376,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A376,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A376,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},106.61518782316074,497.75965289515563,215.79237156703294,1488.0531908577002,54.798246081883846,0,{"$f":"(V376+AB376)-(VLOOKUP($A376,Assumptions!$A$43:$M$98,11,FALSE)*F376)","v":66.536797351921166},{"$f":"(W376+AC376)-(VLOOKUP($A376,Assumptions!$A$43:$R$98,16,FALSE)*G376)","v":318.78415393440071},{"$f":"(X376+AD376)-VLOOKUP($A376,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A376,Assumptions!$A$44:$M$98,11,FALSE)*$H376)","v":115.61325007032572},{"$f":"(Y376+AE376)-VLOOKUP($A376,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A376,Assumptions!$A$43:$R$98,16,FALSE)*I376)","v":1050.4213527283773},{"$f":"(Z376+AF376)-(VLOOKUP($A376,Assumptions!$A$43:$M$98,11,FALSE)*J376)","v":41.438782591470655},0,null,22.017502560955023,22.081856095860701,19.12862604462455,31.183553687651713,41.137169422427249,0]
[{"$f":"'Gas Use Per Customer'!B376","v":2053},{"$f":"'Gas Use Per Customer'!C376","v":3},41,{"$f":"'Gas Use Per Customer'!J376","v":385.88714088991367},{"$f":"'Gas Use Per Customer'!L376","v":80.477808596518344},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.143342578955501},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.7661422669741},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.286685157911002},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":270.12099862293957},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0477808596518354},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F377*'Daily efficiency'!BD378","v":394.75884627663618},{"$f":"G377*'Daily efficiency'!BE378","v":2061.7722945312266},{"$f":"H377*'Daily efficiency'!BF378","v":808.32667519916902},{"$f":"I377*'Daily efficiency'!BG378","v":6331.6362077217063},{"$f":"J377*'Daily efficiency'!BH378","v":235.79997918779864},{"$f":"K377*'Daily efficiency'!BI378","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A377,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A377,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A377,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A377,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A377,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A377,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},89.58696349238221,414.73190897200544,182.77083213530327,1232.6721611198232,45.092824827640179,0,{"$f":"(V377+AB377)-(VLOOKUP($A377,Assumptions!$A$43:$M$98,11,FALSE)*F377)","v":57.567516161102091},{"$f":"(W377+AC377)-(VLOOKUP($A377,Assumptions!$A$43:$R$98,16,FALSE)*G377)","v":271.21139100966116},{"$f":"(X377+AD377)-VLOOKUP($A377,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A377,Assumptions!$A$44:$M$98,11,FALSE)*$H377)","v":98.709596918514933},{"$f":"(Y377+AE377)-VLOOKUP($A377,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A377,Assumptions!$A$43:$R$98,16,FALSE)*I377)","v":877.76861198679171},{"$f":"(Z377+AF377)-(VLOOKUP($A377,Assumptions!$A$43:$M$98,11,FALSE)*J377)","v":34.419675717213465},0,null,23.844053893051541,23.427522563912252,20.442404898101177,32.495386010773046,79.512500544853651,0]
[{"$f":"'Gas Use Per Customer'!B377","v":2053},{"$f":"'Gas Use Per Customer'!C377","v":4},47,{"$f":"'Gas Use Per Customer'!J377","v":258.52685687632584},{"$f":"'Gas Use Per Customer'!L377","v":55.538416454774733},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.661524936432418},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.558057062897745},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.323049872864836},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":180.96879981342806},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5538416454774735},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F378*'Daily efficiency'!BD379","v":239.88090694260737},{"$f":"G378*'Daily efficiency'!BE379","v":1351.7566889411503},{"$f":"H378*'Daily efficiency'!BF379","v":473.24274082367583},{"$f":"I378*'Daily efficiency'!BG379","v":4241.9086676267552},{"$f":"J378*'Daily efficiency'!BH379","v":162.72756021248989},{"$f":"K378*'Daily efficiency'!BI379","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A378,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A378,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A378,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A378,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A378,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A378,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},59.969133108720243,278.72046802861223,118.69160190213772,832.36144728531121,31.118939842852917,0,{"$f":"(V378+AB378)-(VLOOKUP($A378,Assumptions!$A$43:$M$98,11,FALSE)*F378)","v":37.872241660643532},{"$f":"(W378+AC378)-(VLOOKUP($A378,Assumptions!$A$43:$R$98,16,FALSE)*G378)","v":182.56823989139065},{"$f":"(X378+AD378)-VLOOKUP($A378,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A378,Assumptions!$A$44:$M$98,11,FALSE)*$H378)","v":54.475478451756203},{"$f":"(Y378+AE378)-VLOOKUP($A378,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A378,Assumptions!$A$43:$R$98,16,FALSE)*I378)","v":587.98390774423285},{"$f":"(Z378+AF378)-(VLOOKUP($A378,Assumptions!$A$43:$M$98,11,FALSE)*J378)","v":23.753309360160678},0,null,22.730357398338338,23.539558210352293,16.347686859273924,32.49089944512103,54.872249203013595,0]
[{"$f":"'Gas Use Per Customer'!B378","v":2053},{"$f":"'Gas Use Per Customer'!C378","v":5},53,{"$f":"'Gas Use Per Customer'!J378","v":156.34114742757697},{"$f":"'Gas Use Per Customer'!L378","v":39.585803987617098},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.668643190093679},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.70703268481927},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9585803987617099},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.634114742757697},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9585803987617099},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F379*'Daily efficiency'!BD380","v":442.5327478394164},{"$f":"G379*'Daily efficiency'!BE380","v":2417.5009069179973},{"$f":"H379*'Daily efficiency'!BF380","v":49.733402891786611},{"$f":"I379*'Daily efficiency'!BG380","v":366.46364957024059},{"$f":"J379*'Daily efficiency'!BH380","v":115.98640568371803},{"$f":"K379*'Daily efficiency'!BI380","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A379,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A379,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A379,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A379,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A379,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A379,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},122.2160922373676,522.42837960355826,14.20931917432161,129.5292227341638,22.18047131258669,0,{"$f":"(V379+AB379)-(VLOOKUP($A379,Assumptions!$A$43:$M$98,11,FALSE)*F379)","v":80.216420925816507},{"$f":"(W379+AC379)-(VLOOKUP($A379,Assumptions!$A$43:$R$98,16,FALSE)*G379)","v":347.98751272817617},{"$f":"(X379+AD379)-VLOOKUP($A379,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A379,Assumptions!$A$44:$M$98,11,FALSE)*$H379)","v":-11.062980293850371},{"$f":"(Y379+AE379)-VLOOKUP($A379,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A379,Assumptions!$A$43:$R$98,16,FALSE)*I379)","v":90.124563638226576},{"$f":"(Z379+AF379)-(VLOOKUP($A379,Assumptions!$A$43:$M$98,11,FALSE)*J379)","v":16.930512398642804},0,null,25.329920339280321,24.731351808666219,3.1463388804712391,57.646093252562075,39.110983711229494,0]
[{"$f":"'Gas Use Per Customer'!B379","v":2053},{"$f":"'Gas Use Per Customer'!C379","v":6},57,{"$f":"'Gas Use Per Customer'!J379","v":119.40364554242824},{"$f":"'Gas Use Per Customer'!L379","v":25.368939735055594},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.295151788044478},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.46328098818542},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5368939735055598},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.940364554242825},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5368939735055598},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F380*'Daily efficiency'!BD381","v":283.60132875508901},{"$f":"G380*'Daily efficiency'!BE381","v":1841.6773230484675},{"$f":"H380*'Daily efficiency'!BF381","v":31.148225815651131},{"$f":"I380*'Daily efficiency'!BG381","v":279.88214515145194},{"$f":"J380*'Daily efficiency'!BH381","v":74.330993423712869},{"$f":"K380*'Daily efficiency'!BI381","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A380,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A380,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A380,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A380,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A380,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A380,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},91.823101258050855,412.12292328024984,10.655213117266385,112.94356590869248,14.214566418814151,0,{"$f":"(V380+AB380)-(VLOOKUP($A380,Assumptions!$A$43:$M$98,11,FALSE)*F380)","v":64.907211644486864},{"$f":"(W380+AC380)-(VLOOKUP($A380,Assumptions!$A$43:$R$98,16,FALSE)*G380)","v":278.89583764592737},{"$f":"(X380+AD380)-VLOOKUP($A380,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A380,Assumptions!$A$44:$M$98,11,FALSE)*$H380)","v":-12.731613638657208},{"$f":"(Y380+AE380)-VLOOKUP($A380,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A380,Assumptions!$A$43:$R$98,16,FALSE)*I380)","v":78.118215839539658},{"$f":"(Z380+AF380)-(VLOOKUP($A380,Assumptions!$A$43:$M$98,11,FALSE)*J380)","v":10.850080217118652},0,null,31.981633999270002,25.952663559247682,-2.0764005213908234,65.423643880103782,25.064646635932803,0]
[{"$f":"'Gas Use Per Customer'!B380","v":2053},{"$f":"'Gas Use Per Customer'!C380","v":7},60,{"$f":"'Gas Use Per Customer'!J380","v":109.39553228191706},{"$f":"'Gas Use Per Customer'!L380","v":21.04458483659289},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.835667869274314},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.455979053725358},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1044584836592892},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.939553228191706},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1044584836592892},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F381*'Daily efficiency'!BD382","v":240.26566534288833},{"$f":"G381*'Daily efficiency'!BE382","v":1689.8416063526274},{"$f":"H381*'Daily efficiency'!BF382","v":10.002093556252737},{"$f":"I381*'Daily efficiency'!BG382","v":99.260565549218143},{"$f":"J381*'Daily efficiency'!BH382","v":42.764632960682853},{"$f":"K381*'Daily efficiency'!BI382","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A381,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A381,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A381,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A381,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A381,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A381,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},83.535876272845854,383.03709129024566,6.6113669683414358,78.343479496852396,8.1780249071972033,0,{"$f":"(V381+AB381)-(VLOOKUP($A381,Assumptions!$A$43:$M$98,11,FALSE)*F381)","v":61.208032526096716},{"$f":"(W381+AC381)-(VLOOKUP($A381,Assumptions!$A$43:$R$98,16,FALSE)*G381)","v":260.97676489797942},{"$f":"(X381+AD381)-VLOOKUP($A381,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A381,Assumptions!$A$44:$M$98,11,FALSE)*$H381)","v":-16.201954054230303},{"$f":"(Y381+AE381)-VLOOKUP($A381,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A381,Assumptions!$A$43:$R$98,16,FALSE)*I381)","v":44.758880454594717},{"$f":"(Z381+AF381)-(VLOOKUP($A381,Assumptions!$A$43:$M$98,11,FALSE)*J381)","v":5.387044438853561},0,null,36.356165375419131,26.506949339823219,-9.5905870858888669,40.914724322789645,13.565069346050764,0]
[{"$f":"'Gas Use Per Customer'!B381","v":2053},{"$f":"'Gas Use Per Customer'!C381","v":8},60,{"$f":"'Gas Use Per Customer'!J381","v":170.79463819951127},{"$f":"'Gas Use Per Customer'!L381","v":30.415771979879395},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.332617583903517},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.71517437956015},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0415771979879396},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.079463819951126},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0415771979879396},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F382*'Daily efficiency'!BD383","v":333.27382101407301},{"$f":"G382*'Daily efficiency'!BE383","v":2538.5362343446254},{"$f":"H382*'Daily efficiency'!BF383","v":0},{"$f":"I382*'Daily efficiency'!BG383","v":0},{"$f":"J382*'Daily efficiency'!BH383","v":44.559105950523289},{"$f":"K382*'Daily efficiency'!BI383","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A382,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A382,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A382,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A382,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A382,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A382,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},101.32213938308296,545.61405208560143,4.6986329036680692,59.329006514972939,8.5211880256483745,0,{"$f":"(V382+AB382)-(VLOOKUP($A382,Assumptions!$A$43:$M$98,11,FALSE)*F382)","v":69.051671256639892},{"$f":"(W382+AC382)-(VLOOKUP($A382,Assumptions!$A$43:$R$98,16,FALSE)*G382)","v":355.0464041220896},{"$f":"(X382+AD382)-VLOOKUP($A382,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A382,Assumptions!$A$44:$M$98,11,FALSE)*$H382)","v":-19.357516166365407},{"$f":"(Y382+AE382)-VLOOKUP($A382,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A382,Assumptions!$A$43:$R$98,16,FALSE)*I382)","v":18.132482853687971},{"$f":"(Z382+AF382)-(VLOOKUP($A382,Assumptions!$A$43:$M$98,11,FALSE)*J382)","v":4.4873795098429916},0,null,28.378233874155349,23.097680860407031,-14.658883262697337,10.616541037141211,13.008567535491366,0]
[{"$f":"'Gas Use Per Customer'!B382","v":2053},{"$f":"'Gas Use Per Customer'!C382","v":9},55,{"$f":"'Gas Use Per Customer'!J382","v":116.70225767240042},{"$f":"'Gas Use Per Customer'!L382","v":20.843163808986183},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.674531047188946},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.03203190516038},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0843163808986183},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.670225767240042},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0843163808986183},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F383*'Daily efficiency'!BD384","v":246.09858340232765},{"$f":"G383*'Daily efficiency'!BE384","v":1831.8902050433096},{"$f":"H383*'Daily efficiency'!BF384","v":0},{"$f":"I383*'Daily efficiency'!BG384","v":0},{"$f":"J383*'Daily efficiency'!BH384","v":30.535234980164745},{"$f":"K383*'Daily efficiency'!BI384","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A383,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A383,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A383,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A383,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A383,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A383,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},84.651324854284439,410.24809121728657,4.698632903668071,59.329006514972939,5.839355909928968,0,{"$f":"(V383+AB383)-(VLOOKUP($A383,Assumptions!$A$43:$M$98,11,FALSE)*F383)","v":62.537184407772997},{"$f":"(W383+AC383)-(VLOOKUP($A383,Assumptions!$A$43:$R$98,16,FALSE)*G383)","v":280.03513493769833},{"$f":"(X383+AD383)-VLOOKUP($A383,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A383,Assumptions!$A$44:$M$98,11,FALSE)*$H383)","v":-18.087975206373955},{"$f":"(Y383+AE383)-VLOOKUP($A383,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A383,Assumptions!$A$43:$R$98,16,FALSE)*I383)","v":24.838559707457261},{"$f":"(Z383+AF383)-(VLOOKUP($A383,Assumptions!$A$43:$M$98,11,FALSE)*J383)","v":3.0750883541150382},0,null,37.504613611496886,26.661879224669153,-13.389342302705884,21.283701106436666,8.9144442640440058,0]
[{"$f":"'Gas Use Per Customer'!B383","v":2053},{"$f":"'Gas Use Per Customer'!C383","v":10},49,{"$f":"'Gas Use Per Customer'!J383","v":224.98382200658338},{"$f":"'Gas Use Per Customer'!L383","v":46.392223242712966},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.113778594170377},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.48543980592504},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6392223242712971},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.498382200658341},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6392223242712971},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F384*'Daily efficiency'!BD385","v":534.30637235143922},{"$f":"G384*'Daily efficiency'!BE385","v":3532.3309050588318},{"$f":"H384*'Daily efficiency'!BF385","v":47.773585539697223},{"$f":"I384*'Daily efficiency'!BG385","v":442.30367897965226},{"$f":"J384*'Daily efficiency'!BH385","v":124.96718070589499},{"$f":"K384*'Daily efficiency'!BI385","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A384,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A384,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A384,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A384,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A384,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A384,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},139.76627179282198,735.98655108633795,13.834536696153737,144.05722972436337,23.89789519144523,0,{"$f":"(V384+AB384)-(VLOOKUP($A384,Assumptions!$A$43:$M$98,11,FALSE)*F384)","v":90.545138676123216},{"$f":"(W384+AC384)-(VLOOKUP($A384,Assumptions!$A$43:$R$98,16,FALSE)*G384)","v":484.95620117832379},{"$f":"(X384+AD384)-VLOOKUP($A384,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A384,Assumptions!$A$44:$M$98,11,FALSE)*$H384)","v":-12.340445497661703},{"$f":"(Y384+AE384)-VLOOKUP($A384,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A384,Assumptions!$A$43:$R$98,16,FALSE)*I384)","v":96.142628069244807},{"$f":"(Z384+AF384)-(VLOOKUP($A384,Assumptions!$A$43:$M$98,11,FALSE)*J384)","v":17.745253551857886},0,null,24.396637072773167,23.95017644938504,1.4940911984920344,42.733129525389394,41.643148743303115,0]
[{"$f":"'Gas Use Per Customer'!B384","v":2053},{"$f":"'Gas Use Per Customer'!C384","v":11},40,{"$f":"'Gas Use Per Customer'!J384","v":354.75114287243707},{"$f":"'Gas Use Per Customer'!L384","v":81.370985462762349},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.411295638828705},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.42534286173112},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.822591277657409},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.32580001070593},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1370985462762349},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F385*'Daily efficiency'!BD386","v":347.32186584892128},{"$f":"G385*'Daily efficiency'!BE386","v":1831.0419211139806},{"$f":"H385*'Daily efficiency'!BF386","v":621.24655004050021},{"$f":"I385*'Daily efficiency'!BG386","v":5820.7567522509489},{"$f":"J385*'Daily efficiency'!BH386","v":238.41698740589356},{"$f":"K385*'Daily efficiency'!BI386","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A385,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A385,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A385,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A385,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A385,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A385,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},80.515429830050877,370.53292192043767,146.99486921295636,1134.8074799214344,45.593284130297974,0,{"$f":"(V385+AB385)-(VLOOKUP($A385,Assumptions!$A$43:$M$98,11,FALSE)*F385)","v":48.14061708655381},{"$f":"(W385+AC385)-(VLOOKUP($A385,Assumptions!$A$43:$R$98,16,FALSE)*G385)","v":238.59261508520524},{"$f":"(X385+AD385)-VLOOKUP($A385,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A385,Assumptions!$A$44:$M$98,11,FALSE)*$H385)","v":62.222903171734131},{"$f":"(Y385+AE385)-VLOOKUP($A385,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A385,Assumptions!$A$43:$R$98,16,FALSE)*I385)","v":806.92442341833066},{"$f":"(Z385+AF385)-(VLOOKUP($A385,Assumptions!$A$43:$M$98,11,FALSE)*J385)","v":34.801679882465621},0,null,19.720631710338697,22.418778147154963,12.744694933922748,32.494586683443373,80.394964012763594,0]
[{"$f":"'Gas Use Per Customer'!B385","v":2053},{"$f":"'Gas Use Per Customer'!C385","v":12},35,{"$f":"'Gas Use Per Customer'!J385","v":502.92337741045242},{"$f":"'Gas Use Per Customer'!L385","v":110.62815352306301},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.188446056918899},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.87701322313572},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.376892113837798},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":352.04636418731667},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.062815352306302},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F386*'Daily efficiency'!BD387","v":537.21186075489607},{"$f":"G386*'Daily efficiency'!BE387","v":2680.5481105847875},{"$f":"H386*'Daily efficiency'!BF387","v":1092.0397663570864},{"$f":"I386*'Daily efficiency'!BG387","v":8251.9667765507074},{"$f":"J386*'Daily efficiency'!BH387","v":324.14048982257447},{"$f":"K386*'Daily efficiency'!BI387","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A386,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A386,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A386,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A386,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A386,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A386,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},116.82873361536215,533.26534640599675,237.0262428650183,1600.532987977301,61.986478444401634,0,{"$f":"(V386+AB386)-(VLOOKUP($A386,Assumptions!$A$43:$M$98,11,FALSE)*F386)","v":72.813465346219289},{"$f":"(W386+AC386)-(VLOOKUP($A386,Assumptions!$A$43:$R$98,16,FALSE)*G386)","v":346.21629508269484},{"$f":"(X386+AD386)-VLOOKUP($A386,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A386,Assumptions!$A$44:$M$98,11,FALSE)*$H386)","v":128.97336577250445},{"$f":"(Y386+AE386)-VLOOKUP($A386,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A386,Assumptions!$A$43:$R$98,16,FALSE)*I386)","v":1144.0628610020351},{"$f":"(Z386+AF386)-(VLOOKUP($A386,Assumptions!$A$43:$M$98,11,FALSE)*J386)","v":47.314722354687341},0,null,21.939401809094235,22.946921316016976,19.430461665983451,32.497505368165164,42.769151294587488,0]
[{"$f":"'Gas Use Per Customer'!B386","v":2054},{"$f":"'Gas Use Per Customer'!C386","v":1},33,{"$f":"'Gas Use Per Customer'!J386","v":540.51358725465411},{"$f":"'Gas Use Per Customer'!L386","v":113.30409023178886},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.660818046357775},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.10271745093083},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.97806767384165},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":432.4108698037233},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6652045115894438},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F387*'Daily efficiency'!BD388","v":374.23310966375919},{"$f":"G387*'Daily efficiency'!BE388","v":1925.2882011898125},{"$f":"H387*'Daily efficiency'!BF388","v":1422.7756473391769},{"$f":"I387*'Daily efficiency'!BG388","v":10135.71078819928},{"$f":"J387*'Daily efficiency'!BH388","v":165.9904921895706},{"$f":"K387*'Daily efficiency'!BI388","v":0},65.92111834996993,46.986329036680701,0.19156119932090426,0.19123337068544358,{"$f":"IFERROR(VLOOKUP($A387,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A387,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A387,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A387,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A387,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A387,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},80.963124790432062,381.99474052830089,307.32192954734523,1954.7931382272759,31.742921323147382,0,{"$f":"(V387+AB387)-(VLOOKUP($A387,Assumptions!$A$43:$M$98,11,FALSE)*F387)","v":50.369478342096919},{"$f":"(W387+AC387)-(VLOOKUP($A387,Assumptions!$A$43:$R$98,16,FALSE)*G387)","v":245.56524662741884},{"$f":"(X387+AD387)-VLOOKUP($A387,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A387,Assumptions!$A$44:$M$98,11,FALSE)*$H387)","v":172.21341409171163},{"$f":"(Y387+AE387)-VLOOKUP($A387,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A387,Assumptions!$A$43:$R$98,16,FALSE)*I387)","v":1388.6928213493709},{"$f":"(Z387+AF387)-(VLOOKUP($A387,Assumptions!$A$43:$M$98,11,FALSE)*J387)","v":24.094509711063594},0,null,22.227564000141072,22.715918010005989,20.265630745181461,32.115122868666923,55.837431034210979,0]
[{"$f":"'Gas Use Per Customer'!B387","v":2054},{"$f":"'Gas Use Per Customer'!C387","v":2},34,{"$f":"'Gas Use Per Customer'!J387","v":481.45021532640283},{"$f":"'Gas Use Per Customer'!L387","v":100.78225525857614},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.234676577572841},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.43506459792084},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.469353155145683},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.01515072848196},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.078225525857615},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F388*'Daily efficiency'!BD389","v":499.31194064380719},{"$f":"G388*'Daily efficiency'!BE389","v":2572.3601798880691},{"$f":"H388*'Daily efficiency'!BF389","v":1012.4297413975817},{"$f":"I388*'Daily efficiency'!BG389","v":7899.6351330756188},{"$f":"J388*'Daily efficiency'!BH389","v":295.29200790762798},{"$f":"K388*'Daily efficiency'!BI389","v":0},66.580329533469637,47.456192327047511,0.1973080353005314,0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A388,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A388,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A388,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A388,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A388,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A388,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},112.58651629390378,527.52143203907735,227.89237798676956,1578.6355865582432,58.163776588907808,0,{"$f":"(V388+AB388)-(VLOOKUP($A388,Assumptions!$A$43:$M$98,11,FALSE)*F388)","v":71.767645421645284},{"$f":"(W388+AC388)-(VLOOKUP($A388,Assumptions!$A$43:$R$98,16,FALSE)*G388)","v":345.23921722259979},{"$f":"(X388+AD388)-VLOOKUP($A388,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A388,Assumptions!$A$44:$M$98,11,FALSE)*$H388)","v":125.87229496787575},{"$f":"(Y388+AE388)-VLOOKUP($A388,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A388,Assumptions!$A$43:$R$98,16,FALSE)*I388)","v":1132.9280773787523},{"$f":"(Z388+AF388)-(VLOOKUP($A388,Assumptions!$A$43:$M$98,11,FALSE)*J388)","v":44.55748629815497},0,null,{"$f":"IF(F388<10,AB388+AH388,IFERROR((AH388)/(F388/10),0))","v":23.736865594547265},{"$f":"IF(G388<10,AC388+AI388,IFERROR((AI388)/(G388/10),0))","v":23.90272875798399},{"$f":"IF(H388<10,AD388+AJ388,IFERROR((AJ388)/(H388/10),0))","v":20.815882492562192},{"$f":"IF(I388<10,AE388+AK388,IFERROR((AK388)/(I388/10),0))","v":33.616532518785831},{"$f":"IF(J388<10,AF388+AL388,IFERROR((AL388)/(J388/10),0))","v":44.211638431620941},{"$f":"IF(K388<10,AG388+AM388,IFERROR((AM388)/(K388/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B388","v":2054},{"$f":"'Gas Use Per Customer'!C388","v":3},41,{"$f":"'Gas Use Per Customer'!J388","v":386.07510345245129},{"$f":"'Gas Use Per Customer'!L388","v":80.51700869812403},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.155102609437208},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.82253103573538},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.310205218874415},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":270.25257241671591},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0517008698124037},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F389*'Daily efficiency'!BD390","v":394.9511301764299},{"$f":"G389*'Daily efficiency'!BE390","v":2062.7765674462435},{"$f":"H389*'Daily efficiency'!BF390","v":808.72040470486741},{"$f":"I389*'Daily efficiency'!BG390","v":6334.7202974478241},{"$f":"J389*'Daily efficiency'!BH390","v":235.91483548550329},{"$f":"K389*'Daily efficiency'!BI390","v":0},66.580329533469637,47.456192327047511,0.1973080353005314,0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A389,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A389,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A389,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A389,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A389,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A389,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},92.030528654168265,426.97649064683327,187.7676741980506,1269.8653149278689,46.468232860132531,0,{"$f":"(V389+AB389)-(VLOOKUP($A389,Assumptions!$A$43:$M$98,11,FALSE)*F389)","v":59.419496358484821},{"$f":"(W389+AC389)-(VLOOKUP($A389,Assumptions!$A$43:$R$98,16,FALSE)*G389)","v":280.80431603247052},{"$f":"(X389+AD389)-VLOOKUP($A389,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A389,Assumptions!$A$44:$M$98,11,FALSE)*$H389)","v":102.1632683323069},{"$f":"(Y389+AE389)-VLOOKUP($A389,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A389,Assumptions!$A$43:$R$98,16,FALSE)*I389)","v":908.41456621997895},{"$f":"(Z389+AF389)-(VLOOKUP($A389,Assumptions!$A$43:$M$98,11,FALSE)*J389)","v":35.597888761571383},0,null,24.599148808943621,24.244360188073628,21.147347205304879,33.613540033922391,82.066121621703914,0]
[{"$f":"'Gas Use Per Customer'!B389","v":2054},{"$f":"'Gas Use Per Customer'!C389","v":4},47,{"$f":"'Gas Use Per Customer'!J389","v":258.65278325571018},{"$f":"'Gas Use Per Customer'!L389","v":55.565468776477012},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.669640632943103},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.59583497671305},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.339281265886207},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.05694827899711},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5565468776477012},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F390*'Daily efficiency'!BD391","v":239.99775102782058},{"$f":"G390*'Daily efficiency'!BE391","v":1352.4151188919245},{"$f":"H390*'Daily efficiency'!BF391","v":473.47325360537275},{"$f":"I390*'Daily efficiency'!BG391","v":4243.9748676596937},{"$f":"J390*'Daily efficiency'!BH391","v":162.80682351507758},{"$f":"K390*'Daily efficiency'!BI391","v":0},{"$f":"R379*1.01","v":66.580329533469637},47.456192327047511,{"$f":"T379*1.03","v":0.1973080353005314},0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A390,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A390,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A390,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A390,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A390,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A390,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},61.50930395066954,286.81646887934113,121.73391819907856,857.3444418628078,32.068120560319777,0,{"$f":"(V390+AB390)-(VLOOKUP($A390,Assumptions!$A$43:$M$98,11,FALSE)*F390)","v":39.004154714583962},{"$f":"(W390+AC390)-(VLOOKUP($A390,Assumptions!$A$43:$R$98,16,FALSE)*G390)","v":188.88775122712667},{"$f":"(X390+AD390)-VLOOKUP($A390,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A390,Assumptions!$A$44:$M$98,11,FALSE)*$H390)","v":56.341278452530588},{"$f":"(Y390+AE390)-VLOOKUP($A390,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A390,Assumptions!$A$43:$R$98,16,FALSE)*I390)","v":608.46175939993054},{"$f":"(Z390+AF390)-(VLOOKUP($A390,Assumptions!$A$43:$M$98,11,FALSE)*J390)","v":24.566404148291252},0,null,23.398317680287985,24.342511590192046,16.899368046719335,33.606098257125716,56.634524708611025,0]
[{"$f":"'Gas Use Per Customer'!B390","v":2054},{"$f":"'Gas Use Per Customer'!C390","v":5},53,{"$f":"'Gas Use Per Customer'!J390","v":156.41729995920267},{"$f":"'Gas Use Per Customer'!L390","v":39.605085918444004},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.684068734755204},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.77556996328241},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9605085918444005},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.641729995920267},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9605085918444005},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F391*'Daily efficiency'!BD392","v":442.74830202735586},{"$f":"G391*'Daily efficiency'!BE392","v":2418.6784524157656},{"$f":"H391*'Daily efficiency'!BF392","v":49.757627637471863},{"$f":"I391*'Daily efficiency'!BG392","v":366.64215110437124},{"$f":"J391*'Daily efficiency'!BH392","v":116.04290174104086},{"$f":"K391*'Daily efficiency'!BI392","v":0},66.580329533469637,47.456192327047511,0.1973080353005314,0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A391,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A391,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A391,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A391,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A391,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A391,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},125.17325152844452,537.14699005000716,14.546397648642428,132.26373907288672,22.857013501380742,0,{"$f":"(V391+AB391)-(VLOOKUP($A391,Assumptions!$A$43:$M$98,11,FALSE)*F391)","v":82.397602611760846},{"$f":"(W391+AC391)-(VLOOKUP($A391,Assumptions!$A$43:$R$98,16,FALSE)*G391)","v":359.48318828279764},{"$f":"(X391+AD391)-VLOOKUP($A391,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A391,Assumptions!$A$44:$M$98,11,FALSE)*$H391)","v":-11.182899740319847},{"$f":"(Y391+AE391)-VLOOKUP($A391,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A391,Assumptions!$A$43:$R$98,16,FALSE)*I391)","v":92.140975379931078},{"$f":"(Z391+AF391)-(VLOOKUP($A391,Assumptions!$A$43:$M$98,11,FALSE)*J391)","v":17.510057386795282},0,null,26.006004248241151,25.535907144724,3.3634979083225804,58.907151193610702,40.367070888176023,0]
[{"$f":"'Gas Use Per Customer'!B391","v":2054},{"$f":"'Gas Use Per Customer'!C391","v":6},57,{"$f":"'Gas Use Per Customer'!J391","v":119.46180611015467},{"$f":"'Gas Use Per Customer'!L391","v":25.381296744181292},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.305037395345035},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.5156254991392},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5381296744181294},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.946180611015468},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5381296744181294},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F392*'Daily efficiency'!BD393","v":283.73946871064436},{"$f":"G392*'Daily efficiency'!BE393","v":1842.5743894503414},{"$f":"H392*'Daily efficiency'!BF393","v":31.163397869141463},{"$f":"I392*'Daily efficiency'!BG393","v":280.01847352220267},{"$f":"J392*'Daily efficiency'!BH393","v":74.367199460451161},{"$f":"K392*'Daily efficiency'!BI393","v":0},66.580329533469637,47.456192327047511,0.1973080353005314,0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A392,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A392,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A392,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A392,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A392,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A392,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},93.853222509612493,423.47702925764577,10.883885297728067,115.17219143864236,14.648134927896539,0,{"$f":"(V392+AB392)-(VLOOKUP($A392,Assumptions!$A$43:$M$98,11,FALSE)*F392)","v":66.440040252793892},{"$f":"(W392+AC392)-(VLOOKUP($A392,Assumptions!$A$43:$R$98,16,FALSE)*G392)","v":287.78846638740657},{"$f":"(X392+AD392)-VLOOKUP($A392,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A392,Assumptions!$A$44:$M$98,11,FALSE)*$H392)","v":-12.925103758751071},{"$f":"(Y392+AE392)-VLOOKUP($A392,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A392,Assumptions!$A$43:$R$98,16,FALSE)*I392)","v":79.713343178683417},{"$f":"(Z392+AF392)-(VLOOKUP($A392,Assumptions!$A$43:$M$98,11,FALSE)*J392)","v":11.221487145794214},0,null,32.7209642411323,26.767129433638527,-2.0412184610230035,66.727053419216219,25.869622073690753,0]
[{"$f":"'Gas Use Per Customer'!B392","v":2054},{"$f":"'Gas Use Per Customer'!C392","v":7},60,{"$f":"'Gas Use Per Customer'!J392","v":109.44881797713474},{"$f":"'Gas Use Per Customer'!L392","v":21.05483548678119},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.843868389424951},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.50393617942126},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1054835486781189},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.944881797713474},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1054835486781189},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F393*'Daily efficiency'!BD394","v":240.3826968408633},{"$f":"G393*'Daily efficiency'!BE394","v":1690.664714782414},{"$f":"H393*'Daily efficiency'!BF394","v":10.006965496611356},{"$f":"I393*'Daily efficiency'!BG394","v":99.308914582607926},{"$f":"J393*'Daily efficiency'!BH394","v":42.785463273863883},{"$f":"K393*'Daily efficiency'!BI394","v":0},66.580329533469637,47.456192327047511,0.1973080353005314,0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A393,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A393,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A393,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A393,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A393,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A393,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},85.313223034113491,393.50402980577405,6.7166949472221722,79.516743404245332,8.4274686089452207,0,{"$f":"(V393+AB393)-(VLOOKUP($A393,Assumptions!$A$43:$M$98,11,FALSE)*F393)","v":62.57285447044724},{"$f":"(W393+AC393)-(VLOOKUP($A393,Assumptions!$A$43:$R$98,16,FALSE)*G393)","v":269.18854100871135},{"$f":"(X393+AD393)-VLOOKUP($A393,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A393,Assumptions!$A$44:$M$98,11,FALSE)*$H393)","v":-16.508192397612923},{"$f":"(Y393+AE393)-VLOOKUP($A393,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A393,Assumptions!$A$43:$R$98,16,FALSE)*I393)","v":45.321570041305989},{"$f":"(Z393+AF393)-(VLOOKUP($A393,Assumptions!$A$43:$M$98,11,FALSE)*J393)","v":5.5849225384869392},0,null,37.148743402514484,27.327693841431312,-9.7914974503907501,41.408916860823695,14.01239114743216,0]
[{"$f":"'Gas Use Per Customer'!B393","v":2054},{"$f":"'Gas Use Per Customer'!C393","v":8},60,{"$f":"'Gas Use Per Customer'!J393","v":170.87783091173702},{"$f":"'Gas Use Per Customer'!L393","v":30.430587260921712},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.344469808737372},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.79004782056333},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0430587260921715},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.087783091173701},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0430587260921715},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F394*'Daily efficiency'!BD395","v":333.43615604622795},{"$f":"G394*'Daily efficiency'!BE395","v":2539.7727351894109},{"$f":"H394*'Daily efficiency'!BF395","v":0},{"$f":"I394*'Daily efficiency'!BG395","v":0},{"$f":"J394*'Daily efficiency'!BH395","v":44.580810337250284},{"$f":"K394*'Daily efficiency'!BI395","v":0},66.580329533469637,47.456192327047511,0.1973080353005314,0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A394,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A394,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A394,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A394,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A394,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A394,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},103.64199749162927,561.03986507020215,4.7456192327047519,59.922296580122676,8.7810987875412625,0,{"$f":"(V394+AB394)-(VLOOKUP($A394,Assumptions!$A$43:$M$98,11,FALSE)*F394)","v":70.775306590309924},{"$f":"(W394+AC394)-(VLOOKUP($A394,Assumptions!$A$43:$R$98,16,FALSE)*G394)","v":366.95132700291754},{"$f":"(X394+AD394)-VLOOKUP($A394,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A394,Assumptions!$A$44:$M$98,11,FALSE)*$H394)","v":-19.74505840433698},{"$f":"(Y394+AE394)-VLOOKUP($A394,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A394,Assumptions!$A$43:$R$98,16,FALSE)*I394)","v":17.974562187158682},{"$f":"(Z394+AF394)-(VLOOKUP($A394,Assumptions!$A$43:$M$98,11,FALSE)*J394)","v":4.6727624248763444},0,null,29.07243704478142,23.860537934877495,-14.999439171632229,10.518955028427898,13.453861212417607,0]
[{"$f":"'Gas Use Per Customer'!B394","v":2054},{"$f":"'Gas Use Per Customer'!C394","v":9},55,{"$f":"'Gas Use Per Customer'!J394","v":116.75910241554331},{"$f":"'Gas Use Per Customer'!L394","v":20.853316348591147},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.682653078872917},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.08319217398898},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0853316348591147},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.675910241554332},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0853316348591147},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F395*'Daily efficiency'!BD396","v":246.21845606837852},{"$f":"G395*'Daily efficiency'!BE396","v":1832.7825042177092},{"$f":"H395*'Daily efficiency'!BF396","v":0},{"$f":"I395*'Daily efficiency'!BG396","v":0},{"$f":"J395*'Daily efficiency'!BH396","v":30.550108450686015},{"$f":"K395*'Daily efficiency'!BI396","v":0},66.580329533469637,47.456192327047511,0.1973080353005314,0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A395,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A395,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A395,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A395,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A395,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A395,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},86.462694698927493,421.54501162050678,4.7456192327047502,59.922296580122676,6.0174662202454572,0,{"$f":"(V395+AB395)-(VLOOKUP($A395,Assumptions!$A$43:$M$98,11,FALSE)*F395)","v":63.939977775329908},{"$f":"(W395+AC395)-(VLOOKUP($A395,Assumptions!$A$43:$R$98,16,FALSE)*G395)","v":288.92626656172564},{"$f":"(X395+AD395)-VLOOKUP($A395,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A395,Assumptions!$A$44:$M$98,11,FALSE)*$H395)","v":-18.45206165712176},{"$f":"(Y395+AE395)-VLOOKUP($A395,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A395,Assumptions!$A$43:$R$98,16,FALSE)*I395)","v":24.804539188103512},{"$f":"(Z395+AF395)-(VLOOKUP($A395,Assumptions!$A$43:$M$98,11,FALSE)*J395)","v":3.2021266047957595},0,null,38.327223777316419,27.495002824366328,-13.706442424417009,21.244201672452611,9.2195928250412162,0]
[{"$f":"'Gas Use Per Customer'!B395","v":2054},{"$f":"'Gas Use Per Customer'!C395","v":10},49,{"$f":"'Gas Use Per Customer'!J395","v":225.09340984000104},{"$f":"'Gas Use Per Customer'!L395","v":46.414820526318749},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.131856421054998},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.58406885600095},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6414820526318747},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.509340984000104},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6414820526318747},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F396*'Daily efficiency'!BD397","v":534.56662874323206},{"$f":"G396*'Daily efficiency'!BE397","v":3534.0514753973889},{"$f":"H396*'Daily efficiency'!BF397","v":47.7968556739104},{"$f":"I396*'Daily efficiency'!BG397","v":442.51912158996851},{"$f":"J396*'Daily efficiency'!BH397","v":125.02805122742726},{"$f":"K396*'Daily efficiency'!BI397","v":0},66.580329533469637,47.456192327047511,0.1973080353005314,0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A396,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A396,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A396,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A396,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A396,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A396,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},143.25874148027609,757.21904984172568,14.160183665952932,147.23487504395632,24.626821736446821,0,{"$f":"(V396+AB396)-(VLOOKUP($A396,Assumptions!$A$43:$M$98,11,FALSE)*F396)","v":93.128208461028521},{"$f":"(W396+AC396)-(VLOOKUP($A396,Assumptions!$A$43:$R$98,16,FALSE)*G396)","v":501.55071292918615},{"$f":"(X396+AD396)-VLOOKUP($A396,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A396,Assumptions!$A$44:$M$98,11,FALSE)*$H396)","v":-12.488474235829827},{"$f":"(Y396+AE396)-VLOOKUP($A396,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A396,Assumptions!$A$43:$R$98,16,FALSE)*I396)","v":98.44494077929734},{"$f":"(Z396+AF396)-(VLOOKUP($A396,Assumptions!$A$43:$M$98,11,FALSE)*J396)","v":18.360505109040876},0,null,25.080407347536152,24.757658179217145,1.671709430123105,43.735150153562081,42.987326845487701,0]
[{"$f":"'Gas Use Per Customer'!B396","v":2054},{"$f":"'Gas Use Per Customer'!C396","v":11},40,{"$f":"'Gas Use Per Customer'!J396","v":354.92393933754789},{"$f":"'Gas Use Per Customer'!L396","v":81.410620623728107},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.423186187118432},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.47718180126436},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.846372374236864},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.44675753628351},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1410620623728107},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F397*'Daily efficiency'!BD398","v":347.49104357217931},{"$f":"G397*'Daily efficiency'!BE398","v":1831.9338070960139},{"$f":"H397*'Daily efficiency'!BF398","v":621.54915430257518},{"$f":"I397*'Daily efficiency'!BG398","v":5823.591996650488},{"$f":"J397*'Daily efficiency'!BH398","v":238.53311842752325},{"$f":"K397*'Daily efficiency'!BI398","v":0},66.580329533469637,47.456192327047511,0.1973080353005314,0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A397,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A397,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A397,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A397,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A397,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A397,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},82.682297749783743,381.42935913877807,150.90048341491587,1169.0155941110474,46.983957024715522,0,{"$f":"(V397+AB397)-(VLOOKUP($A397,Assumptions!$A$43:$M$98,11,FALSE)*F397)","v":49.70933438094108},{"$f":"(W397+AC397)-(VLOOKUP($A397,Assumptions!$A$43:$R$98,16,FALSE)*G397)","v":247.05134933775227},{"$f":"(X397+AD397)-VLOOKUP($A397,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A397,Assumptions!$A$44:$M$98,11,FALSE)*$H397)","v":64.572215402853729},{"$f":"(Y397+AE397)-VLOOKUP($A397,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A397,Assumptions!$A$43:$R$98,16,FALSE)*I397)","v":835.08456330094373},{"$f":"(Z397+AF397)-(VLOOKUP($A397,Assumptions!$A$43:$M$98,11,FALSE)*J397)","v":35.992969235101299},0,null,20.353337193637483,23.202281010673659,13.219449523934591,33.612214205652769,82.976926259816821,0]
[{"$f":"'Gas Use Per Customer'!B397","v":2054},{"$f":"'Gas Use Per Customer'!C397","v":12},35,{"$f":"'Gas Use Per Customer'!J397","v":503.16834739457818},{"$f":"'Gas Use Per Customer'!L397","v":110.68203961830072},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.204611885490216},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.95050421837345},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.409223770980432},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":352.21784317620472},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.068203961830072},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F398*'Daily efficiency'!BD399","v":537.47353238702215},{"$f":"G398*'Daily efficiency'!BE399","v":2681.8537842869714},{"$f":"H398*'Daily efficiency'!BF399","v":1092.5716902569193},{"$f":"I398*'Daily efficiency'!BG399","v":8255.9862440502438},{"$f":"J398*'Daily efficiency'!BH399","v":324.29837608162092},{"$f":"K398*'Daily efficiency'!BI399","v":0},66.580329533469637,47.456192327047511,0.1973080353005314,0.19697037180600688,{"$f":"IFERROR(VLOOKUP($A398,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A398,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A398,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A398,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A398,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A398,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},120.10321920827388,549.1254000009983,243.67796745085127,1648.9465241418079,63.877171712881122,0,{"$f":"(V398+AB398)-(VLOOKUP($A398,Assumptions!$A$43:$M$98,11,FALSE)*F398)","v":75.274733563990182},{"$f":"(W398+AC398)-(VLOOKUP($A398,Assumptions!$A$43:$R$98,16,FALSE)*G398)","v":358.62046746825627},{"$f":"(X398+AD398)-VLOOKUP($A398,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A398,Assumptions!$A$44:$M$98,11,FALSE)*$H398)","v":133.63865488790705},{"$f":"(Y398+AE398)-VLOOKUP($A398,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A398,Assumptions!$A$43:$R$98,16,FALSE)*I398)","v":1184.0526736243664},{"$f":"(Z398+AF398)-(VLOOKUP($A398,Assumptions!$A$43:$M$98,11,FALSE)*J398)","v":48.934343164786554},0,null,22.669963384479072,23.757487219085785,20.123508045926688,33.617055369679782,44.211638431620941,0]
[{"$f":"'Gas Use Per Customer'!B398","v":2055},{"$f":"'Gas Use Per Customer'!C398","v":1},33,{"$f":"'Gas Use Per Customer'!J398","v":540.77673895244129},{"$f":"'Gas Use Per Customer'!L398","v":113.35925288526099},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.671850577052197},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.15534779048826},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.019439663945747},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":432.62139116195306},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6679626442630493},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F399*'Daily efficiency'!BD400","v":374.41530689339089},{"$f":"G399*'Daily efficiency'!BE400","v":1926.2255372176562},{"$f":"H399*'Daily efficiency'!BF400","v":1423.4683326592053},{"$f":"I399*'Daily efficiency'!BG400","v":10140.645408836184},{"$f":"J399*'Daily efficiency'!BH400","v":166.07130547690724},{"$f":"K399*'Daily efficiency'!BI400","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A399,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A399,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A399,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A399,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A399,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A399,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},85.547334724974519,404.91079614871103,324.74058502783771,2074.3049735314871,33.692460589678227,0,{"$f":"(V399+AB399)-(VLOOKUP($A399,Assumptions!$A$43:$M$98,11,FALSE)*F399)","v":54.397969973010404},{"$f":"(W399+AC399)-(VLOOKUP($A399,Assumptions!$A$43:$R$98,16,FALSE)*G399)","v":266.00312864915094},{"$f":"(X399+AD399)-VLOOKUP($A399,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A399,Assumptions!$A$44:$M$98,11,FALSE)*$H399)","v":187.18798946432889},{"$f":"(Y399+AE399)-VLOOKUP($A399,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A399,Assumptions!$A$43:$R$98,16,FALSE)*I399)","v":1497.9318257896032},{"$f":"(Z399+AF399)-(VLOOKUP($A399,Assumptions!$A$43:$M$98,11,FALSE)*J399)","v":25.905119401687198},0,null,23.993617013368322,24.594542395114431,22.017081058664029,34.624543686256331,59.597579991365421,0]
[{"$f":"'Gas Use Per Customer'!B399","v":2055},{"$f":"'Gas Use Per Customer'!C399","v":2},34,{"$f":"'Gas Use Per Customer'!J399","v":481.6846117311382},{"$f":"'Gas Use Per Customer'!L399","v":100.83132159511877},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.24939647853563},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.50538351934145},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.498792957071259},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.17922821179673},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.083132159511877},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F400*'Daily efficiency'!BD401","v":499.55503311734356},{"$f":"G400*'Daily efficiency'!BE401","v":2573.6125460905464},{"$f":"H400*'Daily efficiency'!BF401","v":1012.9226477955356},{"$f":"I400*'Daily efficiency'!BG401","v":7903.4811092845166},{"$f":"J400*'Daily efficiency'!BH401","v":295.43577227369786},{"$f":"K400*'Daily efficiency'!BI401","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A400,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A400,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A400,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A400,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A400,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A400,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U400*L400),0)+(S400*F400/(F400+H400+J400))","v":115.72869310410121},{"$f":"IFERROR((T400*M400),0)+(R400*(G400/(G400+I400+K400)))","v":543.20210799538302},{"$f":"IFERROR((U400*N400),0)+(S400*H400/(F400+H400+J400))","v":234.25967561361273},{"$f":"IFERROR((T400*O400),0)+(R400*(G400/(G400+I400+K400)))","v":1626.3767794476676},59.937856726831399,0,{"$f":"(V400+AB400)-(VLOOKUP($A400,Assumptions!$A$43:$M$98,11,FALSE)*F400)","v":74.168367834914619},{"$f":"(W400+AC400)-(VLOOKUP($A400,Assumptions!$A$43:$R$98,16,FALSE)*G400)","v":357.6088278120946},{"$f":"(X400+AD400)-VLOOKUP($A400,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A400,Assumptions!$A$44:$M$98,11,FALSE)*$H400)","v":130.3965473315962},{"$f":"(Y400+AE400)-VLOOKUP($A400,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A400,Assumptions!$A$43:$R$98,16,FALSE)*I400)","v":1172.5833146096845},{"$f":"(Z400+AF400)-(VLOOKUP($A400,Assumptions!$A$43:$M$98,11,FALSE)*J400)","v":46.084414970435866},0,null,24.518957886496352,24.747093783134392,21.553578337360051,34.776261895739758,45.704463892167027,0]
[{"$f":"'Gas Use Per Customer'!B400","v":2055},{"$f":"'Gas Use Per Customer'!C400","v":3},41,{"$f":"'Gas Use Per Customer'!J400","v":386.26306601498908},{"$f":"'Gas Use Per Customer'!L400","v":80.556208799729731},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.166862639918918},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.87891980449672},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.333725279837836},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":270.38414621049236},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0556208799729738},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F401*'Daily efficiency'!BD402","v":395.14341407622362},{"$f":"G401*'Daily efficiency'!BE402","v":2063.7808403612617},{"$f":"H401*'Daily efficiency'!BF402","v":809.11413421056591},{"$f":"I401*'Daily efficiency'!BG402","v":6337.8043871739437},{"$f":"J401*'Daily efficiency'!BH402","v":236.02969178320799},{"$f":"K401*'Daily efficiency'!BI402","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A401,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A401,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A401,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A401,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A401,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A401,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},94.545717818002757,439.59039903827829,192.91110975460981,1308.1885635535921,47.885581832229562,0,{"$f":"(V401+AB401)-(VLOOKUP($A401,Assumptions!$A$43:$M$98,11,FALSE)*F401)","v":61.342322412627517},{"$f":"(W401+AC401)-(VLOOKUP($A401,Assumptions!$A$43:$R$98,16,FALSE)*G401)","v":290.76307989736733},{"$f":"(X401+AD401)-VLOOKUP($A401,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A401,Assumptions!$A$44:$M$98,11,FALSE)*$H401)","v":105.76184120021598},{"$f":"(Y401+AE401)-VLOOKUP($A401,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A401,Assumptions!$A$43:$R$98,16,FALSE)*I401)","v":940.18234114782308},{"$f":"(Z401+AF401)-(VLOOKUP($A401,Assumptions!$A$43:$M$98,11,FALSE)*J401)","v":36.817783363771149},0,null,25.382824128483286,25.091973621079973,21.881582805357233,34.772095713625795,84.703365196000703,0]
[{"$f":"'Gas Use Per Customer'!B401","v":2055},{"$f":"'Gas Use Per Customer'!C401","v":4},47,{"$f":"'Gas Use Per Customer'!J401","v":258.77870963509474},{"$f":"'Gas Use Per Customer'!L401","v":55.59252109817929},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.677756329453786},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.633612890528426},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.355512658907571},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.1450967445663},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5592521098179297},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F402*'Daily efficiency'!BD403","v":240.11459511303372},{"$f":"G402*'Daily efficiency'!BE403","v":1353.0735488427003},{"$f":"H402*'Daily efficiency'!BF403","v":473.70376638706961},{"$f":"I402*'Daily efficiency'!BG403","v":4246.0410676926358},{"$f":"J402*'Daily efficiency'!BH403","v":162.88608681766527},{"$f":"K402*'Daily efficiency'!BI403","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A402,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A402,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A402,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A402,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A402,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A402,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},63.093551182822338,295.15529189409028,124.86322775109272,883.0852013466,33.046245074976078,0,{"$f":"(V402+AB402)-(VLOOKUP($A402,Assumptions!$A$43:$M$98,11,FALSE)*F402)","v":40.179607154082184},{"$f":"(W402+AC402)-(VLOOKUP($A402,Assumptions!$A$43:$R$98,16,FALSE)*G402)","v":195.44774800937194},{"$f":"(X402+AD402)-VLOOKUP($A402,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A402,Assumptions!$A$44:$M$98,11,FALSE)*$H402)","v":58.292861949969065},{"$f":"(Y402+AE402)-VLOOKUP($A402,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A402,Assumptions!$A$43:$R$98,16,FALSE)*I402)","v":629.69178787194721},{"$f":"(Z402+AF402)-(VLOOKUP($A402,Assumptions!$A$43:$M$98,11,FALSE)*J402)","v":25.408263732062693},0,null,24.091734139995143,25.175660481623321,17.476230254971657,34.761735160840651,58.454508807038771,0]
[{"$f":"'Gas Use Per Customer'!B402","v":2055},{"$f":"'Gas Use Per Customer'!C402","v":5},53,{"$f":"'Gas Use Per Customer'!J402","v":156.49345249082839},{"$f":"'Gas Use Per Customer'!L402","v":39.624367849270897},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.699494279416719},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.84410724174555},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9624367849270898},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.64934524908284},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9624367849270898},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F403*'Daily efficiency'!BD404","v":442.96385621529515},{"$f":"G403*'Daily efficiency'!BE404","v":2419.8559979135339},{"$f":"H403*'Daily efficiency'!BF404","v":49.781852383157094},{"$f":"I403*'Daily efficiency'!BG404","v":366.82065263850194},{"$f":"J403*'Daily efficiency'!BH404","v":116.09939779836367},{"$f":"K403*'Daily efficiency'!BI404","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A403,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A403,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A403,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A403,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A403,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A403,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},128.21288151926413,552.30226318420591,14.892791897327067,135.06948169407826,23.554185797321104,0,{"$f":"(V403+AB403)-(VLOOKUP($A403,Assumptions!$A$43:$M$98,11,FALSE)*F403)","v":84.660234310050924},{"$f":"(W403+AC403)-(VLOOKUP($A403,Assumptions!$A$43:$R$98,16,FALSE)*G403)","v":371.4112872159389},{"$f":"(X403+AD403)-VLOOKUP($A403,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A403,Assumptions!$A$44:$M$98,11,FALSE)*$H403)","v":-11.293766747467934},{"$f":"(Y403+AE403)-VLOOKUP($A403,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A403,Assumptions!$A$43:$R$98,16,FALSE)*I403)","v":94.228006620627468},{"$f":"(Z403+AF403)-(VLOOKUP($A403,Assumptions!$A$43:$M$98,11,FALSE)*J403)","v":18.110104896169453},0,null,26.707124588111473,26.370381728391848,3.5990251498591324,60.212107996115606,41.664290693490557,0]
[{"$f":"'Gas Use Per Customer'!B403","v":2055},{"$f":"'Gas Use Per Customer'!C403","v":6},57,{"$f":"'Gas Use Per Customer'!J403","v":119.51996667788113},{"$f":"'Gas Use Per Customer'!L403","v":25.393653753306989},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.314923002645592},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.56797001009302},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5393653753306991},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.951996667788114},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5393653753306991},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F404*'Daily efficiency'!BD405","v":283.87760866619971},{"$f":"G404*'Daily efficiency'!BE405","v":1843.471455852216},{"$f":"H404*'Daily efficiency'!BF405","v":31.178569922631791},{"$f":"I404*'Daily efficiency'!BG405","v":280.15480189295351},{"$f":"J404*'Daily efficiency'!BH405","v":74.403405497189453},{"$f":"K404*'Daily efficiency'!BI405","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A404,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A404,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A404,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A404,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A404,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A404,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},95.9375458704273,435.16520256533931,11.118567570373376,117.45661689367741,15.094924437746938,0,{"$f":"(V404+AB404)-(VLOOKUP($A404,Assumptions!$A$43:$M$98,11,FALSE)*F404)","v":68.026416853108671},{"$f":"(W404+AC404)-(VLOOKUP($A404,Assumptions!$A$43:$R$98,16,FALSE)*G404)","v":297.01192473843628},{"$f":"(X404+AD404)-VLOOKUP($A404,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A404,Assumptions!$A$44:$M$98,11,FALSE)*$H404)","v":-13.112801300434802},{"$f":"(Y404+AE404)-VLOOKUP($A404,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A404,Assumptions!$A$43:$R$98,16,FALSE)*I404)","v":81.363774947044831},{"$f":"(Z404+AF404)-(VLOOKUP($A404,Assumptions!$A$43:$M$98,11,FALSE)*J404)","v":11.606033310582109},0,null,33.485933884292677,27.611558041912279,-1.9942337300614259,68.075466558929648,26.700957748329046,0]
[{"$f":"'Gas Use Per Customer'!B404","v":2055},{"$f":"'Gas Use Per Customer'!C404","v":7},60,{"$f":"'Gas Use Per Customer'!J404","v":109.50210367235242},{"$f":"'Gas Use Per Customer'!L404","v":21.065086136969501},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.852068909575603},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.551893305117176},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1065086136969504},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.950210367235243},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1065086136969504},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F405*'Daily efficiency'!BD406","v":240.49972833883851},{"$f":"G405*'Daily efficiency'!BE406","v":1691.4878232122007},{"$f":"H405*'Daily efficiency'!BF406","v":10.011837436969982},{"$f":"I405*'Daily efficiency'!BG406","v":99.357263615997709},{"$f":"J405*'Daily efficiency'!BH406","v":42.806293587044941},{"$f":"K405*'Daily efficiency'!BI406","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A405,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A405,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A405,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A405,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A405,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A405,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},87.137063937703402,404.27798285267903,6.8242718277257133,80.713625617140664,8.684518710381651,0,{"$f":"(V405+AB405)-(VLOOKUP($A405,Assumptions!$A$43:$M$98,11,FALSE)*F405)","v":63.98362793980894},{"$f":"(W405+AC405)-(VLOOKUP($A405,Assumptions!$A$43:$R$98,16,FALSE)*G405)","v":277.70436530768256},{"$f":"(X405+AD405)-VLOOKUP($A405,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A405,Assumptions!$A$44:$M$98,11,FALSE)*$H405)","v":-16.812385415654443},{"$f":"(Y405+AE405)-VLOOKUP($A405,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A405,Assumptions!$A$43:$R$98,16,FALSE)*I405)","v":45.907412590719929},{"$f":"(Z405+AF405)-(VLOOKUP($A405,Assumptions!$A$43:$M$98,11,FALSE)*J405)","v":5.7903392106448432},0,null,37.967817650836011,28.178491147593526,-9.9881135879287299,41.923772284852312,14.474857921026494,0]
[{"$f":"'Gas Use Per Customer'!B405","v":2055},{"$f":"'Gas Use Per Customer'!C405","v":8},60,{"$f":"'Gas Use Per Customer'!J405","v":170.9610236239628},{"$f":"'Gas Use Per Customer'!L405","v":30.445402541964025},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.356322033571221},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.86492126156654},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0445402541964026},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.09610236239628},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0445402541964026},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F406*'Daily efficiency'!BD407","v":333.59849107838284},{"$f":"G406*'Daily efficiency'!BE407","v":2541.0092360341964},{"$f":"H406*'Daily efficiency'!BF407","v":0},{"$f":"I406*'Daily efficiency'!BG407","v":0},{"$f":"J406*'Daily efficiency'!BH407","v":44.602514723977272},{"$f":"K406*'Daily efficiency'!BI407","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A406,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A406,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A406,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A406,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A406,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A406,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},106.0248927865353,576.92390578960783,4.7930754250317991,60.521519545923894,9.0489351259246416,0,{"$f":"(V406+AB406)-(VLOOKUP($A406,Assumptions!$A$43:$M$98,11,FALSE)*F406)","v":72.561194864675826},{"$f":"(W406+AC406)-(VLOOKUP($A406,Assumptions!$A$43:$R$98,16,FALSE)*G406)","v":379.30984639191496},{"$f":"(X406+AD406)-VLOOKUP($A406,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A406,Assumptions!$A$44:$M$98,11,FALSE)*$H406)","v":-20.132364558843985},{"$f":"(Y406+AE406)-VLOOKUP($A406,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A406,Assumptions!$A$43:$R$98,16,FALSE)*I406)","v":17.821924091425782},{"$f":"(Z406+AF406)-(VLOOKUP($A406,Assumptions!$A$43:$M$98,11,FALSE)*J406)","v":4.865972885692206},0,null,29.791523845292421,24.652132746170107,-15.339289133812187,10.424553920913567,13.914908011616848,0]
[{"$f":"'Gas Use Per Customer'!B406","v":2055},{"$f":"'Gas Use Per Customer'!C406","v":9},55,{"$f":"'Gas Use Per Customer'!J406","v":116.81594715868624},{"$f":"'Gas Use Per Customer'!L406","v":20.86346888819611},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.690775110556888},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.13435244281762},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0863468888196111},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.681594715868625},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0863468888196111},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F407*'Daily efficiency'!BD408","v":246.33832873442935},{"$f":"G407*'Daily efficiency'!BE408","v":1833.6748033921097},{"$f":"H407*'Daily efficiency'!BF408","v":0},{"$f":"I407*'Daily efficiency'!BG408","v":0},{"$f":"J407*'Daily efficiency'!BH408","v":30.564981921207288},{"$f":"K407*'Daily efficiency'!BI408","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A407,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A407,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A407,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A407,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A407,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A407,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},88.321596167172004,433.17425556843085,4.7930754250317982,60.521519545923901,6.2010077288620007,0,{"$f":"(V407+AB407)-(VLOOKUP($A407,Assumptions!$A$43:$M$98,11,FALSE)*F407)","v":65.389765342652723},{"$f":"(W407+AC407)-(VLOOKUP($A407,Assumptions!$A$43:$R$98,16,FALSE)*G407)","v":298.1465572598982},{"$f":"(X407+AD407)-VLOOKUP($A407,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A407,Assumptions!$A$44:$M$98,11,FALSE)*$H407)","v":-18.815881171676459},{"$f":"(Y407+AE407)-VLOOKUP($A407,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A407,Assumptions!$A$43:$R$98,16,FALSE)*I407)","v":24.77596421244359},{"$f":"(Z407+AF407)-(VLOOKUP($A407,Assumptions!$A$43:$M$98,11,FALSE)*J407)","v":3.334528875797091},0,null,39.177189141619792,28.358624020827023,-14.022805746644661,21.209402324827433,9.5355366046590913,0]
[{"$f":"'Gas Use Per Customer'!B407","v":2055},{"$f":"'Gas Use Per Customer'!C407","v":10},49,{"$f":"'Gas Use Per Customer'!J407","v":225.20299767341882},{"$f":"'Gas Use Per Customer'!L407","v":46.437417809924561},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.149934247939647},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.68269790607695},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6437417809924559},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.520299767341882},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6437417809924559},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F408*'Daily efficiency'!BD409","v":534.82688513502546},{"$f":"G408*'Daily efficiency'!BE409","v":3535.7720457359474},{"$f":"H408*'Daily efficiency'!BF409","v":47.820125808123606},{"$f":"I408*'Daily efficiency'!BG409","v":442.73456420028509},{"$f":"J408*'Daily efficiency'!BH409","v":125.08892174895962},{"$f":"K408*'Daily efficiency'!BI409","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A408,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A408,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A408,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A408,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A408,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A408,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},146.85000532965574,779.08684222906538,14.494797824075015,150.49725917857899,25.377975768476229,0,{"$f":"(V408+AB408)-(VLOOKUP($A408,Assumptions!$A$43:$M$98,11,FALSE)*F408)","v":95.808876222540079},{"$f":"(W408+AC408)-(VLOOKUP($A408,Assumptions!$A$43:$R$98,16,FALSE)*G408)","v":518.7744177043935},{"$f":"(X408+AD408)-VLOOKUP($A408,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A408,Assumptions!$A$44:$M$98,11,FALSE)*$H408)","v":-12.627821057957792},{"$f":"(Y408+AE408)-VLOOKUP($A408,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A408,Assumptions!$A$43:$R$98,16,FALSE)*I408)","v":100.83117870997209},{"$f":"(Z408+AF408)-(VLOOKUP($A408,Assumptions!$A$43:$M$98,11,FALSE)*J408)","v":18.997834630086771},0,null,25.789783525082196,25.595397291622458,1.8669767661172223,44.773462054973976,44.375810398563004,0]
[{"$f":"'Gas Use Per Customer'!B408","v":2055},{"$f":"'Gas Use Per Customer'!C408","v":11},40,{"$f":"'Gas Use Per Customer'!J408","v":355.0967358026586},{"$f":"'Gas Use Per Customer'!L408","v":81.450255784693908},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.43507673540817},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.52902074079758},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.870153470816341},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.56771506186101},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1450255784693919},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F409*'Daily efficiency'!BD410","v":347.66022129543745},{"$f":"G409*'Daily efficiency'!BE410","v":1832.8256930780467},{"$f":"H409*'Daily efficiency'!BF410","v":621.85175856465048},{"$f":"I409*'Daily efficiency'!BG410","v":5826.4272410500243},{"$f":"J409*'Daily efficiency'!BH410","v":238.64924944915307},{"$f":"K409*'Daily efficiency'!BI410","v":0},67.246132828804335,47.930754250317989,0.20322727635954735,0.2028794829601871,{"$f":"IFERROR(VLOOKUP($A409,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A409,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A409,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A409,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A409,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A409,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},84.912352217337968,392.65401349469244,154.91941580567018,1204.2627789543096,48.417036337080894,0,{"$f":"(V409+AB409)-(VLOOKUP($A409,Assumptions!$A$43:$M$98,11,FALSE)*F409)","v":51.340451441674638},{"$f":"(W409+AC409)-(VLOOKUP($A409,Assumptions!$A$43:$R$98,16,FALSE)*G409)","v":255.83509427877331},{"$f":"(X409+AD409)-VLOOKUP($A409,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A409,Assumptions!$A$44:$M$98,11,FALSE)*$H409)","v":67.033136510700174},{"$f":"(Y409+AE409)-VLOOKUP($A409,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A409,Assumptions!$A$43:$R$98,16,FALSE)*I409)","v":864.27615637352164},{"$f":"(Z409+AF409)-(VLOOKUP($A409,Assumptions!$A$43:$M$98,11,FALSE)*J409)","v":37.226402745193113},0,null,21.010963868707094,24.015530462939452,13.716579906124128,34.7702498757101,85.643439082274,0]
[{"$f":"'Gas Use Per Customer'!B409","v":2055},{"$f":"'Gas Use Per Customer'!C409","v":12},35,{"$f":"'Gas Use Per Customer'!J409","v":503.41331737870411},{"$f":"'Gas Use Per Customer'!L409","v":110.73592571353844},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.220777714061526},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.02399521361122},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.441555428123053},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":352.38932216509284},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.073592571353844},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F410*'Daily efficiency'!BD411","v":537.73520401914811},{"$f":"G410*'Daily efficiency'!BE411","v":2683.1594579891557},{"$f":"H410*'Daily efficiency'!BF411","v":1093.103614156752},{"$f":"I410*'Daily efficiency'!BG411","v":8260.0057115497802},{"$f":"J410*'Daily efficiency'!BH411","v":324.45626234066742},{"$f":"K410*'Daily efficiency'!BI411","v":0},{"$f":"R399*1.01","v":67.918594157092372},48.410061792821168,{"$f":"T399*1.03","v":0.20932409465033378},0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A410,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A410,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A410,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A410,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A410,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A410,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},126.89132190356871,582.02550259318798,257.46738201958738,1749.3937956238715,67.800284309275511,0,{"$f":"(V410+AB410)-(VLOOKUP($A410,Assumptions!$A$43:$M$98,11,FALSE)*F410)","v":81.248549213163614},{"$f":"(W410+AC410)-(VLOOKUP($A410,Assumptions!$A$43:$R$98,16,FALSE)*G410)","v":388.0601431342597},{"$f":"(X410+AD410)-VLOOKUP($A410,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A410,Assumptions!$A$44:$M$98,11,FALSE)*$H410)","v":145.43935889513381},{"$f":"(Y410+AE410)-VLOOKUP($A410,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A410,Assumptions!$A$43:$R$98,16,FALSE)*I410)","v":1276.0654791427287},{"$f":"(Z410+AF410)-(VLOOKUP($A410,Assumptions!$A$43:$M$98,11,FALSE)*J410)","v":52.586026745807139},0,null,24.457148448626818,25.695264026446925,21.889818496568935,36.211808896550437,47.487774547387055,0]
[{"$f":"'Gas Use Per Customer'!B410","v":2056},{"$f":"'Gas Use Per Customer'!C410","v":1},33,{"$f":"'Gas Use Per Customer'!J410","v":541.03989065022836},{"$f":"'Gas Use Per Customer'!L410","v":113.41441553873315},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.682883107746633},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.20797813004567},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.060811654049871},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":432.8319125201827},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6707207769366583},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F411*'Daily efficiency'!BD412","v":374.59750412302282},{"$f":"G411*'Daily efficiency'!BE412","v":1927.1628732454992},{"$f":"H411*'Daily efficiency'!BF412","v":1424.1610179792344},{"$f":"I411*'Daily efficiency'!BG412","v":10145.580029473087},{"$f":"J411*'Daily efficiency'!BH412","v":166.15211876424399},{"$f":"K411*'Daily efficiency'!BI412","v":0},67.918594157092372,48.410061792821168,0.20932409465033378,0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A411,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A411,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A411,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A411,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A411,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A411,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},87.960104751859319,416.98534251726858,333.90858885368709,2137.2980732033793,34.720121626058301,0,{"$f":"(V411+AB411)-(VLOOKUP($A411,Assumptions!$A$43:$M$98,11,FALSE)*F411)","v":56.255787017445215},{"$f":"(W411+AC411)-(VLOOKUP($A411,Assumptions!$A$43:$R$98,16,FALSE)*G411)","v":275.60291429697122},{"$f":"(X411+AD411)-VLOOKUP($A411,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A411,Assumptions!$A$44:$M$98,11,FALSE)*$H411)","v":193.91564284637155},{"$f":"(Y411+AE411)-VLOOKUP($A411,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A411,Assumptions!$A$43:$R$98,16,FALSE)*I411)","v":1550.6666058189271},{"$f":"(Z411+AF411)-(VLOOKUP($A411,Assumptions!$A$43:$M$98,11,FALSE)*J411)","v":26.794042192454775},0,null,24.800986166627467,25.469740684531438,22.7972951439782,35.826069219113329,61.514163818513076,0]
[{"$f":"'Gas Use Per Customer'!B411","v":2056},{"$f":"'Gas Use Per Customer'!C411","v":2},34,{"$f":"'Gas Use Per Customer'!J411","v":481.9190081358737},{"$f":"'Gas Use Per Customer'!L411","v":100.88038793166143},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.264116379498429},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.57570244076211},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.528232758996857},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.34330569511155},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.088038793166143},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F412*'Daily efficiency'!BD413","v":499.79812559088015},{"$f":"G412*'Daily efficiency'!BE413","v":2574.8649122930237},{"$f":"H412*'Daily efficiency'!BF413","v":1013.4155541934898},{"$f":"I412*'Daily efficiency'!BG413","v":7907.3270854934181},{"$f":"J412*'Daily efficiency'!BH413","v":295.57953663976787},{"$f":"K412*'Daily efficiency'!BI413","v":0},67.918594157092372,48.410061792821168,0.20932409465033378,0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A412,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A412,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A412,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A412,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A412,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A412,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},118.96376740132523,559.35684485977595,240.81529744403699,1675.5696615221,61.766034274100413,0,{"$f":"(V412+AB412)-(VLOOKUP($A412,Assumptions!$A$43:$M$98,11,FALSE)*F412)","v":76.663008847435066},{"$f":"(W412+AC412)-(VLOOKUP($A412,Assumptions!$A$43:$R$98,16,FALSE)*G412)","v":370.4570592250742},{"$f":"(X412+AD412)-VLOOKUP($A412,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A412,Assumptions!$A$44:$M$98,11,FALSE)*$H412)","v":135.11202583299399},{"$f":"(Y412+AE412)-VLOOKUP($A412,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A412,Assumptions!$A$43:$R$98,16,FALSE)*I412)","v":1213.7017405378665},{"$f":"(Z412+AF412)-(VLOOKUP($A412,Assumptions!$A$43:$M$98,11,FALSE)*J412)","v":47.66578142280369},0,null,25.331322377338022,25.623742646304198,22.322149462212916,35.978237008052602,47.249799886865546,0]
[{"$f":"'Gas Use Per Customer'!B412","v":2056},{"$f":"'Gas Use Per Customer'!C412","v":3},41,{"$f":"'Gas Use Per Customer'!J412","v":386.45102857752676},{"$f":"'Gas Use Per Customer'!L412","v":80.59540890133546},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.178622670400639},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.93530857325803},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.357245340801278},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":270.5157200042687},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0595408901335457},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F413*'Daily efficiency'!BD414","v":393.35406540470922},{"$f":"G413*'Daily efficiency'!BE414","v":2062.2716803934113},{"$f":"H413*'Daily efficiency'!BF414","v":802.5432318834637},{"$f":"I413*'Daily efficiency'!BG414","v":6340.8884769000615},{"$f":"J413*'Daily efficiency'!BH414","v":236.14454808091276},{"$f":"K413*'Daily efficiency'!BI414","v":0},67.918594157092372,48.410061792821168,0.20932409465033378,0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A413,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A413,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A413,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A413,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A413,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A413,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},96.720592029729232,452.05873066850103,196.75017969153879,1347.6763179529671,49.346150333078299,0,{"$f":"(V413+AB413)-(VLOOKUP($A413,Assumptions!$A$43:$M$98,11,FALSE)*F413)","v":62.925649302140393},{"$f":"(W413+AC413)-(VLOOKUP($A413,Assumptions!$A$43:$R$98,16,FALSE)*G413)","v":300.57992359886413},{"$f":"(X413+AD413)-VLOOKUP($A413,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A413,Assumptions!$A$44:$M$98,11,FALSE)*$H413)","v":108.05853973309844},{"$f":"(Y413+AE413)-VLOOKUP($A413,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A413,Assumptions!$A$43:$R$98,16,FALSE)*I413)","v":973.12401362055152},{"$f":"(Z413+AF413)-(VLOOKUP($A413,Assumptions!$A$43:$M$98,11,FALSE)*J413)","v":38.081169423882017},0,null,26.025324171659161,25.926521203756625,22.345884049339009,35.972919193206067,87.427319756960316,0]
[{"$f":"'Gas Use Per Customer'!B413","v":2056},{"$f":"'Gas Use Per Customer'!C413","v":4},47,{"$f":"'Gas Use Per Customer'!J413","v":258.90463601447925},{"$f":"'Gas Use Per Customer'!L413","v":55.619573419881554},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.685872025964464},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.671390804343773},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.371744051928928},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.23324521013546},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5619573419881556},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F414*'Daily efficiency'!BD415","v":240.23143919824679},{"$f":"G414*'Daily efficiency'!BE415","v":1353.7319787934753},{"$f":"H414*'Daily efficiency'!BF415","v":473.93427916876635},{"$f":"I414*'Daily efficiency'!BG415","v":4248.107267725577},{"$f":"J414*'Daily efficiency'!BH415","v":162.96535012025288},{"$f":"K414*'Daily efficiency'!BI415","v":0},67.918594157092372,48.410061792821168,0.20932409465033378,0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A414,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A414,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A414,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A414,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A414,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A414,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},64.723189618427938,303.74429910727673,128.08212483600704,909.60678604128714,34.054195752007452,0,{"$f":"(V414+AB414)-(VLOOKUP($A414,Assumptions!$A$43:$M$98,11,FALSE)*F414)","v":41.401013778872475},{"$f":"(W414+AC414)-(VLOOKUP($A414,Assumptions!$A$43:$R$98,16,FALSE)*G414)","v":202.26037874450782},{"$f":"(X414+AD414)-VLOOKUP($A414,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A414,Assumptions!$A$44:$M$98,11,FALSE)*$H414)","v":60.336018653633445},{"$f":"(Y414+AE414)-VLOOKUP($A414,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A414,Assumptions!$A$43:$R$98,16,FALSE)*I414)","v":651.70921735823026},{"$f":"(Z414+AF414)-(VLOOKUP($A414,Assumptions!$A$43:$M$98,11,FALSE)*J414)","v":26.280137138822298},0,null,24.812016845418331,26.04052491528147,18.079971654986355,35.959694734958234,60.334332890829749,0]
[{"$f":"'Gas Use Per Customer'!B414","v":2056},{"$f":"'Gas Use Per Customer'!C414","v":5},53,{"$f":"'Gas Use Per Customer'!J414","v":156.56960502245408},{"$f":"'Gas Use Per Customer'!L414","v":39.643649780097796},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.714919824078237},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.91264452020869},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9643649780097796},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.656960502245409},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9643649780097796},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F415*'Daily efficiency'!BD416","v":443.17941040323444},{"$f":"G415*'Daily efficiency'!BE416","v":2421.0335434113017},{"$f":"H415*'Daily efficiency'!BF416","v":49.806077128842325},{"$f":"I415*'Daily efficiency'!BG416","v":366.99915417263259},{"$f":"J415*'Daily efficiency'!BH416","v":116.15589385568647},{"$f":"K415*'Daily efficiency'!BI416","v":0},67.918594157092372,48.410061792821168,0.20932409465033378,0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A415,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A415,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A415,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A415,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A415,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A415,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},131.33741936470196,567.90738933404339,15.248776290742089,137.94850042600771,24.272617118866645,0,{"$f":"(V415+AB415)-(VLOOKUP($A415,Assumptions!$A$43:$M$98,11,FALSE)*F415)","v":87.008843925336947},{"$f":"(W415+AC415)-(VLOOKUP($A415,Assumptions!$A$43:$R$98,16,FALSE)*G415)","v":383.79368354732685},{"$f":"(X415+AD415)-VLOOKUP($A415,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A415,Assumptions!$A$44:$M$98,11,FALSE)*$H415)","v":-11.394050142441206},{"$f":"(Y415+AE415)-VLOOKUP($A415,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A415,Assumptions!$A$43:$R$98,16,FALSE)*I415)","v":96.389667501998758},{"$f":"(Z415+AF415)-(VLOOKUP($A415,Assumptions!$A$43:$M$98,11,FALSE)*J415)","v":18.731545188946018},0,null,27.434672516270748,27.236284213819143,3.8547261483008839,61.563460857026008,43.004162307812663,0]
[{"$f":"'Gas Use Per Customer'!B415","v":2056},{"$f":"'Gas Use Per Customer'!C415","v":6},57,{"$f":"'Gas Use Per Customer'!J415","v":119.5781272456076},{"$f":"'Gas Use Per Customer'!L415","v":25.406010762432683},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.324808609946146},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.62031452104685},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5406010762432683},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.95781272456076},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5406010762432683},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F416*'Daily efficiency'!BD417","v":284.01574862175494},{"$f":"G416*'Daily efficiency'!BE417","v":1844.3685222540907},{"$f":"H416*'Daily efficiency'!BF417","v":31.193741976122119},{"$f":"I416*'Daily efficiency'!BG417","v":280.2911302637043},{"$f":"J416*'Daily efficiency'!BH417","v":74.439611533927732},{"$f":"K416*'Daily efficiency'!BI417","v":0},67.918594157092372,48.410061792821168,0.20932409465033378,0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A416,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A416,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A416,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A416,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A416,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A416,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},98.077646714177007,447.19750586379467,11.35943353030253,119.7984218223518,15.55533799675325,0,{"$f":"(V416+AB416)-(VLOOKUP($A416,Assumptions!$A$43:$M$98,11,FALSE)*F416)","v":69.669256696030743},{"$f":"(W416+AC416)-(VLOOKUP($A416,Assumptions!$A$43:$R$98,16,FALSE)*G416)","v":306.58290742326739},{"$f":"(X416+AD416)-VLOOKUP($A416,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A416,Assumptions!$A$44:$M$98,11,FALSE)*$H416)","v":-13.293369725228422},{"$f":"(Y416+AE416)-VLOOKUP($A416,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A416,Assumptions!$A$43:$R$98,16,FALSE)*I416)","v":83.072823047919428},{"$f":"(Z416+AF416)-(VLOOKUP($A416,Assumptions!$A$43:$M$98,11,FALSE)*J416)","v":12.004289244484967},0,null,34.277939848317878,28.487456925551939,-1.9339361949258915,69.471587288946182,27.559627241238218,0]
[{"$f":"'Gas Use Per Customer'!B416","v":2056},{"$f":"'Gas Use Per Customer'!C416","v":7},60,{"$f":"'Gas Use Per Customer'!J416","v":109.55538936757011},{"$f":"'Gas Use Per Customer'!L416","v":21.075336787157809},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.860269429726248},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.599850430813106},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.107533678715781},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.955538936757012},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.107533678715781},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F417*'Daily efficiency'!BD418","v":240.46596438678588},{"$f":"G417*'Daily efficiency'!BE418","v":1690.3287871359003},{"$f":"H417*'Daily efficiency'!BF418","v":9.1819835958845548},{"$f":"I417*'Daily efficiency'!BG418","v":91.121811595271865},{"$f":"J417*'Daily efficiency'!BH418","v":41.831144274639335},{"$f":"K417*'Daily efficiency'!BI418","v":0},67.918594157092372,48.410061792821168,0.20932409465033378,0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A417,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A417,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A417,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A417,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A417,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A417,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},88.977228274300231,414.95327777000222,6.7597273462985541,80.200725456461711,8.7412813497339741,0,{"$f":"(V417+AB417)-(VLOOKUP($A417,Assumptions!$A$43:$M$98,11,FALSE)*F417)","v":65.411293708190641},{"$f":"(W417+AC417)-(VLOOKUP($A417,Assumptions!$A$43:$R$98,16,FALSE)*G417)","v":286.12464131481511},{"$f":"(X417+AD417)-VLOOKUP($A417,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A417,Assumptions!$A$44:$M$98,11,FALSE)*$H417)","v":-17.287768977727815},{"$f":"(Y417+AE417)-VLOOKUP($A417,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A417,Assumptions!$A$43:$R$98,16,FALSE)*I417)","v":44.78467801373381},{"$f":"(Z417+AF417)-(VLOOKUP($A417,Assumptions!$A$43:$M$98,11,FALSE)*J417)","v":5.7955395289702754},0,null,38.796114131405481,29.018770319087547,-10.528041631429261,40.878571353049914,14.536820878704249,0]
[{"$f":"'Gas Use Per Customer'!B417","v":2056},{"$f":"'Gas Use Per Customer'!C417","v":8},60,{"$f":"'Gas Use Per Customer'!J417","v":171.04421633618864},{"$f":"'Gas Use Per Customer'!L417","v":30.460217823006349},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.36817425840508},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.93979470256977},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.046021782300635},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.104421633618866},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.046021782300635},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F418*'Daily efficiency'!BD419","v":333.76082611053778},{"$f":"G418*'Daily efficiency'!BE419","v":2542.2457368789824},{"$f":"H418*'Daily efficiency'!BF419","v":0},{"$f":"I418*'Daily efficiency'!BG419","v":0},{"$f":"J418*'Daily efficiency'!BH419","v":44.624219110704274},{"$f":"K418*'Daily efficiency'!BI419","v":0},67.918594157092372,48.410061792821168,0.20932409465033378,0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A418,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A418,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A418,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A418,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A418,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A418,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},108.47266998293787,593.28002199224682,4.8410061792821164,61.126734741383139,9.3249386557022369,0,{"$f":"(V418+AB418)-(VLOOKUP($A418,Assumptions!$A$43:$M$98,11,FALSE)*F418)","v":74.412787223492899},{"$f":"(W418+AC418)-(VLOOKUP($A418,Assumptions!$A$43:$R$98,16,FALSE)*G418)","v":392.14529652286706},{"$f":"(X418+AD418)-VLOOKUP($A418,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A418,Assumptions!$A$44:$M$98,11,FALSE)*$H418)","v":-20.518233668911172},{"$f":"(Y418+AE418)-VLOOKUP($A418,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A418,Assumptions!$A$43:$R$98,16,FALSE)*I418)","v":17.676677408189388},{"$f":"(Z418+AF418)-(VLOOKUP($A418,Assumptions!$A$43:$M$98,11,FALSE)*J418)","v":5.0674533107716142},0,null,30.536874217331405,25.473939164368709,-15.677227489629056,10.334565989326261,14.392391966473852,0]
[{"$f":"'Gas Use Per Customer'!B418","v":2056},{"$f":"'Gas Use Per Customer'!C418","v":9},55,{"$f":"'Gas Use Per Customer'!J418","v":116.87279190182915},{"$f":"'Gas Use Per Customer'!L418","v":20.87362142780108},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.698897142240863},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.18551271164624},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0873621427801079},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.687279190182915},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0873621427801079},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F419*'Daily efficiency'!BD420","v":248.07095584153041},{"$f":"G419*'Daily efficiency'!BE420","v":1843.428572723815},{"$f":"H419*'Daily efficiency'!BF420","v":0},{"$f":"I419*'Daily efficiency'!BG420","v":0},{"$f":"J419*'Daily efficiency'!BH420","v":30.579855391728568},{"$f":"K419*'Daily efficiency'!BI420","v":0},67.918594157092372,48.410061792821168,0.20932409465033378,0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A419,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A419,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A419,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A419,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A419,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A419,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},90.566411910583099,447.0007517793527,4.8410061792821164,61.126734741383132,{"$f":"IFERROR((U419*P419),0)","v":6.3901460083973172},{"$f":"IFERROR((T419*Q419),0)","v":0},{"$f":"(V419+AB419)-(VLOOKUP($A419,Assumptions!$A$43:$M$98,11,FALSE)*F419)","v":67.226030606449214},{"$f":"(W419+AC419)-(VLOOKUP($A419,Assumptions!$A$43:$R$98,16,FALSE)*G419)","v":309.56741777049717},{"$f":"(X419+AD419)-VLOOKUP($A419,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A419,Assumptions!$A$44:$M$98,11,FALSE)*$H419)","v":-19.178295986997288},{"$f":"(Y419+AE419)-VLOOKUP($A419,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A419,Assumptions!$A$43:$R$98,16,FALSE)*I419)","v":24.754609792692072},{"$f":"(Z419+AF419)-(VLOOKUP($A419,Assumptions!$A$43:$M$98,11,FALSE)*J419)","v":3.4725983453805811},{"$f":"AA419+AG419","v":0},null,40.257766745803188,29.430613569298274,-14.337289807715171,21.180814961180577,9.8627443537778987,0]
[{"$f":"'Gas Use Per Customer'!B419","v":2056},{"$f":"'Gas Use Per Customer'!C419","v":10},{"$f":"C408","v":49},{"$f":"'Gas Use Per Customer'!J419","v":225.31258550683654},{"$f":"'Gas Use Per Customer'!L419","v":46.460015093530373},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.168012074824297},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.7813269561529},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6460015093530371},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.531258550683656},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6460015093530371},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F420*'Daily efficiency'!BD421","v":531.94572973703293},{"$f":"G420*'Daily efficiency'!BE421","v":3525.0366561587493},{"$f":"H420*'Daily efficiency'!BF421","v":49.683526555503619},{"$f":"I420*'Daily efficiency'!BG421","v":459.98654553408625},{"$f":"J420*'Daily efficiency'!BH421","v":127.34540266120237},{"$f":"K420*'Daily efficiency'!BI421","v":0},67.918594157092372,48.410061792821168,0.20932409465033378,0.2089658674489927,{"$f":"IFERROR(VLOOKUP($A420,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A420,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A420,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A420,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A420,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A420,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},149.88655028454346,799.0018414010533,15.223167403877994,157.41300193664028,26.610842532739419,0,{"$f":"(V420+AB420)-(VLOOKUP($A420,Assumptions!$A$43:$M$98,11,FALSE)*F420)","v":97.936079139438974},{"$f":"(W420+AC420)-(VLOOKUP($A420,Assumptions!$A$43:$R$98,16,FALSE)*G420)","v":534.05172498413515},{"$f":"(X420+AD420)-VLOOKUP($A420,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A420,Assumptions!$A$44:$M$98,11,FALSE)*$H420)","v":-12.372395992522735},{"$f":"(Y420+AE420)-VLOOKUP($A420,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A420,Assumptions!$A$43:$R$98,16,FALSE)*I420)","v":106.8723456092756},{"$f":"(Z420+AF420)-(VLOOKUP($A420,Assumptions!$A$43:$M$98,11,FALSE)*J420)","v":20.11703363960136},0,null,26.349560730415238,26.336336436915236,2.8507714113552591,47.43292318485814,46.727876172340778,0]
[{"$f":"'Gas Use Per Customer'!B420","v":2056},{"$f":"'Gas Use Per Customer'!C420","v":11},40,{"$f":"'Gas Use Per Customer'!J420","v":355.26953226776942},{"$f":"'Gas Use Per Customer'!L420","v":81.48989094565971},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.446967283697912},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.58085968033082},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.893934567395824},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.68867258743859},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1489890945659713},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F421*'Daily efficiency'!BD422","v":349.89981210809265},{"$f":"G421*'Daily efficiency'!BE422","v":1836.1052321578143},{"$f":"H421*'Daily efficiency'!BF422","v":629.43102204107356},{"$f":"I421*'Daily efficiency'!BG422","v":5829.2624854495625},{"$f":"J421*'Daily efficiency'!BH422","v":238.76538047078284},{"$f":"K421*'Daily efficiency'!BI422","v":0},68.597780098663293,48.894162410749381,0.21560381748984381,0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A421,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A421,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A421,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A421,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A421,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A421,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},89.978880013354171,416.45063139589968,164.81198495217217,1277.3905790428598,51.390629292271896,0,{"$f":"(V421+AB421)-(VLOOKUP($A421,Assumptions!$A$43:$M$98,11,FALSE)*F421)","v":55.808866672303957},{"$f":"(W421+AC421)-(VLOOKUP($A421,Assumptions!$A$43:$R$98,16,FALSE)*G421)","v":277.19416432373748},{"$f":"(X421+AD421)-VLOOKUP($A421,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A421,Assumptions!$A$44:$M$98,11,FALSE)*$H421)","v":75.37020376680907},{"$f":"(Y421+AE421)-VLOOKUP($A421,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A421,Assumptions!$A$43:$R$98,16,FALSE)*I421)","v":931.35706803788514},{"$f":"(Z421+AF421)-(VLOOKUP($A421,Assumptions!$A$43:$M$98,11,FALSE)*J421)","v":40.00062484525516},0,null,22.828543935394084,26.007874692991695,15.415041647531583,37.450723362175708,91.391254137527056,0]
[{"$f":"'Gas Use Per Customer'!B421","v":2056},{"$f":"'Gas Use Per Customer'!C421","v":12},35,{"$f":"'Gas Use Per Customer'!J421","v":503.65828736282998},{"$f":"'Gas Use Per Customer'!L421","v":110.78981180877619},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.236943542632858},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.09748620884898},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.473887085265716},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":352.56080115398095},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.078981180877619},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F422*'Daily efficiency'!BD423","v":537.99687565127442},{"$f":"G422*'Daily efficiency'!BE423","v":2684.46513169134},{"$f":"H422*'Daily efficiency'!BF423","v":1093.6355380565853},{"$f":"I422*'Daily efficiency'!BG423","v":8264.0251790493185},{"$f":"J422*'Daily efficiency'!BH423","v":324.61414859971404},{"$f":"K422*'Daily efficiency'!BI423","v":0},68.597780098663293,48.894162410749381,0.21560381748984381,0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A422,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A422,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A422,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A422,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A422,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A422,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},130.46392204270074,599.36026434062819,264.72497129598105,1802.3347104648221,69.868275462806139,0,{"$f":"(V422+AB422)-(VLOOKUP($A422,Assumptions!$A$43:$M$98,11,FALSE)*F422)","v":84.007983721679381},{"$f":"(W422+AC422)-(VLOOKUP($A422,Assumptions!$A$43:$R$98,16,FALSE)*G422)","v":401.93924356786954},{"$f":"(X422+AD422)-VLOOKUP($A422,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A422,Assumptions!$A$44:$M$98,11,FALSE)*$H422)","v":150.71134015067565},{"$f":"(Y422+AE422)-VLOOKUP($A422,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A422,Assumptions!$A$43:$R$98,16,FALSE)*I422)","v":1320.5839074917894},{"$f":"(Z422+AF422)-(VLOOKUP($A422,Assumptions!$A$43:$M$98,11,FALSE)*J422)","v":54.382962689132349},0,null,25.275484075099374,26.601319032687528,22.672262261022734,37.456912486281325,49.086609861742197,0]
[{"$f":"'Gas Use Per Customer'!B422","v":2057},{"$f":"'Gas Use Per Customer'!C422","v":1},33,{"$f":"'Gas Use Per Customer'!J422","v":541.30304234801542},{"$f":"'Gas Use Per Customer'!L422","v":113.46957819220528},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.693915638441055},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.26060846960308},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.102183644153953},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":433.04243387841234},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6734789096102638},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F423*'Daily efficiency'!BD424","v":374.77970135265451},{"$f":"G423*'Daily efficiency'!BE424","v":1928.1002092733422},{"$f":"H423*'Daily efficiency'!BF424","v":1424.8537032992629},{"$f":"I423*'Daily efficiency'!BG424","v":10150.51465010999},{"$f":"J423*'Daily efficiency'!BH424","v":166.23293205158063},{"$f":"K423*'Daily efficiency'!BI424","v":0},68.597780098663293,48.894162410749381,0.21560381748984381,0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A423,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A423,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A423,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A423,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A423,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A423,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},90.444482839444717,429.42532164203197,343.34878560883737,2202.209264070033,35.779119110090448,0,{"$f":"(V423+AB423)-(VLOOKUP($A423,Assumptions!$A$43:$M$98,11,FALSE)*F423)","v":58.183708843980618},{"$f":"(W423+AC423)-(VLOOKUP($A423,Assumptions!$A$43:$R$98,16,FALSE)*G423)","v":285.56142897122317},{"$f":"(X423+AD423)-VLOOKUP($A423,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A423,Assumptions!$A$44:$M$98,11,FALSE)*$H423)","v":200.90920111856661},{"$f":"(Y423+AE423)-VLOOKUP($A423,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A423,Assumptions!$A$43:$R$98,16,FALSE)*I423)","v":1605.2920113795171},{"$f":"(Z423+AF423)-(VLOOKUP($A423,Assumptions!$A$43:$M$98,11,FALSE)*J423)","v":27.713925611224425},0,null,25.638461767004927,26.377223720426603,23.607996001447837,37.070085649625824,63.493044721314874,0]
[{"$f":"'Gas Use Per Customer'!B423","v":2057},{"$f":"'Gas Use Per Customer'!C423","v":2},34,{"$f":"'Gas Use Per Customer'!J423","v":482.15340454060902},{"$f":"'Gas Use Per Customer'!L423","v":100.92945426820408},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.278836280461224},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.64602136218269},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.557672560922448},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.50738317842627},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.092945426820409},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F424*'Daily efficiency'!BD425","v":500.04121806441663},{"$f":"G424*'Daily efficiency'!BE425","v":2576.1172784955011},{"$f":"H424*'Daily efficiency'!BF425","v":1013.9084605914441},{"$f":"I424*'Daily efficiency'!BG425","v":7911.1730617023131},{"$f":"J424*'Daily efficiency'!BH425","v":295.72330100583781},{"$f":"K424*'Daily efficiency'!BI425","v":0},68.597780098663293,48.894162410749381,0.21560381748984381,0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A424,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A424,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A424,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A424,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A424,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A424,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},122.29454202309901,576.00005357477608,247.56492625725451,1726.2584469554333,63.649958403151409,0,{"$f":"(V424+AB424)-(VLOOKUP($A424,Assumptions!$A$43:$M$98,11,FALSE)*F424)","v":79.251344469522479},{"$f":"(W424+AC424)-(VLOOKUP($A424,Assumptions!$A$43:$R$98,16,FALSE)*G424)","v":383.78480569584588},{"$f":"(X424+AD424)-VLOOKUP($A424,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A424,Assumptions!$A$44:$M$98,11,FALSE)*$H424)","v":140.01684914282106},{"$f":"(Y424+AE424)-VLOOKUP($A424,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A424,Assumptions!$A$43:$R$98,16,FALSE)*I424)","v":1256.2945198973157},{"$f":"(Z424+AF424)-(VLOOKUP($A424,Assumptions!$A$43:$M$98,11,FALSE)*J424)","v":49.302225885292557},0,null,26.17384094139145,26.532690085880603,23.121240170180055,37.222727042778928,48.848204166723903,0]
[{"$f":"'Gas Use Per Customer'!B424","v":2057},{"$f":"'Gas Use Per Customer'!C424","v":3},41,{"$f":"'Gas Use Per Customer'!J424","v":386.63899114006455},{"$f":"'Gas Use Per Customer'!L424","v":80.634609002941161},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.190382700882349},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.99169734201936},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.380765401764698},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":270.64729379804515},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0634609002941158},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F425*'Daily efficiency'!BD426","v":393.54538547543132},{"$f":"G425*'Daily efficiency'!BE426","v":2063.2747308216185},{"$f":"H425*'Daily efficiency'!BF426","v":802.93357392231746},{"$f":"I425*'Daily efficiency'!BG426","v":6343.972566626182},{"$f":"J425*'Daily efficiency'!BH426","v":236.25940437861746},{"$f":"K425*'Daily efficiency'!BI426","v":0},68.597780098663293,48.894162410749381,0.21560381748984381,0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A425,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A425,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A425,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A425,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A425,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A425,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},99.372928165339189,465.42924252506987,202.15577954840452,1388.3640374450465,50.851255920328953,0,{"$f":"(V425+AB425)-(VLOOKUP($A425,Assumptions!$A$43:$M$98,11,FALSE)*F425)","v":64.984835708741031},{"$f":"(W425+AC425)-(VLOOKUP($A425,Assumptions!$A$43:$R$98,16,FALSE)*G425)","v":311.29176507127818},{"$f":"(X425+AD425)-VLOOKUP($A425,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A425,Assumptions!$A$44:$M$98,11,FALSE)*$H425)","v":111.91791262792781},{"$f":"(Y425+AE425)-VLOOKUP($A425,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A425,Assumptions!$A$43:$R$98,16,FALSE)*I425)","v":1007.2482413789189},{"$f":"(Z425+AF425)-(VLOOKUP($A425,Assumptions!$A$43:$M$98,11,FALSE)*J425)","v":39.388558434796231},0,null,26.86391385877938,26.837417867365673,23.132728822815519,37.216268718006084,90.239814355125191,0]
[{"$f":"'Gas Use Per Customer'!B425","v":2057},{"$f":"'Gas Use Per Customer'!C425","v":4},47,{"$f":"'Gas Use Per Customer'!J425","v":259.0305623938637},{"$f":"'Gas Use Per Customer'!L425","v":55.64662574158384},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.69398772247515},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.709168718159106},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.3879754449503},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.32139367570457},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5646625741583842},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F426*'Daily efficiency'!BD427","v":240.34828328346001},{"$f":"G426*'Daily efficiency'!BE427","v":1354.3904087442502},{"$f":"H426*'Daily efficiency'!BF427","v":474.16479195046327},{"$f":"I426*'Daily efficiency'!BG427","v":4250.1734677585164},{"$f":"J426*'Daily efficiency'!BH427","v":163.04461342284057},{"$f":"K426*'Daily efficiency'!BI427","v":0},68.597780098663293,48.894162410749381,0.21560381748984381,0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A426,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A426,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A426,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A426,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A426,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A426,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},66.399573854615397,312.5910765264893,131.39328222206035,936.93295867238271,35.092881849093246,0,{"$f":"(V426+AB426)-(VLOOKUP($A426,Assumptions!$A$43:$M$98,11,FALSE)*F426)","v":42.668060369760504},{"$f":"(W426+AC426)-(VLOOKUP($A426,Assumptions!$A$43:$R$98,16,FALSE)*G426)","v":209.32596776676942},{"$f":"(X426+AD426)-VLOOKUP($A426,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A426,Assumptions!$A$44:$M$98,11,FALSE)*$H426)","v":62.468573245070175},{"$f":"(Y426+AE426)-VLOOKUP($A426,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A426,Assumptions!$A$43:$R$98,16,FALSE)*I426)","v":674.51935622575593},{"$f":"(Z426+AF426)-(VLOOKUP($A426,Assumptions!$A$43:$M$98,11,FALSE)*J426)","v":27.182377354141614},0,null,25.55893839092526,26.937100373054697,18.709901517708861,37.200208014733313,62.27525920323486,0]
[{"$f":"'Gas Use Per Customer'!B426","v":2057},{"$f":"'Gas Use Per Customer'!C426","v":5},53,{"$f":"'Gas Use Per Customer'!J426","v":156.64575755407981},{"$f":"'Gas Use Per Customer'!L426","v":39.662931710924688},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.730345368739751},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.98118179867183},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9662931710924689},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.664575755407981},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9662931710924689},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F427*'Daily efficiency'!BD428","v":443.39496459117373},{"$f":"G427*'Daily efficiency'!BE428","v":2422.21108890907},{"$f":"H427*'Daily efficiency'!BF428","v":49.830301874527557},{"$f":"I427*'Daily efficiency'!BG428","v":367.17765570676323},{"$f":"J427*'Daily efficiency'!BH428","v":116.21238991300928},{"$f":"K427*'Daily efficiency'!BI428","v":0},68.597780098663293,48.894162410749381,0.21560381748984381,0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A427,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A427,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A427,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A427,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A427,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A427,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},134.54937572885882,583.97595962382388,15.614633465224431,140.90290635614664,25.01295555248733,0,{"$f":"(V427+AB427)-(VLOOKUP($A427,Assumptions!$A$43:$M$98,11,FALSE)*F427)","v":89.442770194246336},{"$f":"(W427+AC427)-(VLOOKUP($A427,Assumptions!$A$43:$R$98,16,FALSE)*G427)","v":396.63079416059242},{"$f":"(X427+AD427)-VLOOKUP($A427,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A427,Assumptions!$A$44:$M$98,11,FALSE)*$H427)","v":-11.485374233882517},{"$f":"(Y427+AE427)-VLOOKUP($A427,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A427,Assumptions!$A$43:$R$98,16,FALSE)*I427)","v":98.625094852951648},{"$f":"(Z427+AF427)-(VLOOKUP($A427,Assumptions!$A$43:$M$98,11,FALSE)*J427)","v":19.374629860660768},0,null,28.188401088871849,28.133598335627589,4.1292592313419139,62.960591076909743,44.387585413148102,0]
[{"$f":"'Gas Use Per Customer'!B427","v":2057},{"$f":"'Gas Use Per Customer'!C427","v":6},57,{"$f":"'Gas Use Per Customer'!J427","v":119.63628781333408},{"$f":"'Gas Use Per Customer'!L427","v":25.418367771558383},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.334694217246707},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.67265903200067},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5418367771558383},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.963628781333409},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5418367771558383},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F428*'Daily efficiency'!BD429","v":284.15388857731034},{"$f":"G428*'Daily efficiency'!BE429","v":1845.2655886559653},{"$f":"H428*'Daily efficiency'!BF429","v":31.208914029612455},{"$f":"I428*'Daily efficiency'!BG429","v":280.42745863445521},{"$f":"J428*'Daily efficiency'!BH429","v":74.475817570666024},{"$f":"K428*'Daily efficiency'!BI429","v":0},68.597780098663293,48.894162410749381,0.21560381748984381,0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A428,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A428,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A428,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A428,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A428,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A428,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},100.27514765862844,459.58430728566691,11.606661967184113,122.19923269936076,16.029790937305975,0,{"$f":"(V428+AB428)-(VLOOKUP($A428,Assumptions!$A$43:$M$98,11,FALSE)*F428)","v":71.36814963937735},{"$f":"(W428+AC428)-(VLOOKUP($A428,Assumptions!$A$43:$R$98,16,FALSE)*G428)","v":316.5017209088353},{"$f":"(X428+AD428)-VLOOKUP($A428,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A428,Assumptions!$A$44:$M$98,11,FALSE)*$H428)","v":-13.468394792502661},{"$f":"(Y428+AE428)-VLOOKUP($A428,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A428,Assumptions!$A$43:$R$98,16,FALSE)*I428)","v":84.839485539099087},{"$f":"(Z428+AF428)-(VLOOKUP($A428,Assumptions!$A$43:$M$98,11,FALSE)*J428)","v":12.416416184899589},0,null,35.096741006730774,29.394808650055719,-1.8617328253185477,70.914508540646381,28.446207122205564,0]
[{"$f":"'Gas Use Per Customer'!B428","v":2057},{"$f":"'Gas Use Per Customer'!C428","v":7},60,{"$f":"'Gas Use Per Customer'!J428","v":109.60867506278782},{"$f":"'Gas Use Per Customer'!L428","v":21.085587437346117},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.868469949876893},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.647807556509051},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1085587437346116},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.960867506278783},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1085587437346116},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F429*'Daily efficiency'!BD430","v":240.58292254067049},{"$f":"G429*'Daily efficiency'!BE430","v":1691.1509314876205},{"$f":"H429*'Daily efficiency'!BF430","v":9.1864495412132925},{"$f":"I429*'Daily efficiency'!BG430","v":91.166131542545841},{"$f":"J429*'Daily efficiency'!BH430","v":41.851490161932446},{"$f":"K429*'Daily efficiency'!BI430","v":0},68.597780098663293,48.894162410749381,0.21560381748984381,0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A429,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A429,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A429,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A429,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A429,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A429,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},90.897157603788287,426.35659886903323,6.8666602701456556,81.393768075151115,9.0078989340928342,0,{"$f":"(V429+AB429)-(VLOOKUP($A429,Assumptions!$A$43:$M$98,11,FALSE)*F429)","v":66.917607077018161},{"$f":"(W429+AC429)-(VLOOKUP($A429,Assumptions!$A$43:$R$98,16,FALSE)*G429)","v":295.26683501919354},{"$f":"(X429+AD429)-VLOOKUP($A429,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A429,Assumptions!$A$44:$M$98,11,FALSE)*$H429)","v":-17.592465552981},{"$f":"(Y429+AE429)-VLOOKUP($A429,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A429,Assumptions!$A$43:$R$98,16,FALSE)*I429)","v":45.366556751221879},{"$f":"(Z429+AF429)-(VLOOKUP($A429,Assumptions!$A$43:$M$98,11,FALSE)*J429)","v":6.0104551182465684},0,null,39.670229295162919,29.931413817793565,-10.725805282835346,41.389567682698718,15.018354052339403,0]
[{"$f":"'Gas Use Per Customer'!B429","v":2057},{"$f":"'Gas Use Per Customer'!C429","v":8},60,{"$f":"'Gas Use Per Customer'!J429","v":171.12740904841442},{"$f":"'Gas Use Per Customer'!L429","v":30.475033104048666},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.380026483238936},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.01466814357298},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.047503310404867},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.112740904841441},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.047503310404867},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F430*'Daily efficiency'!BD431","v":333.92316114269278},{"$f":"G430*'Daily efficiency'!BE431","v":2543.4822377237683},{"$f":"H430*'Daily efficiency'!BF431","v":0},{"$f":"I430*'Daily efficiency'!BG431","v":0},{"$f":"J430*'Daily efficiency'!BH431","v":44.645923497431276},{"$f":"K430*'Daily efficiency'!BI431","v":0},{"$f":"R419*1.01","v":68.597780098663293},48.894162410749381,{"$f":"T419*1.03","v":0.21560381748984381},0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A430,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A430,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A430,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A430,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A430,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A430,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},110.98722924897686,610.12248225965186,4.8894162410749384,61.738002088796968,9.6093583556531552,0,{"$f":"(V430+AB430)-(VLOOKUP($A430,Assumptions!$A$43:$M$98,11,FALSE)*F430)","v":76.329546682865498},{"$f":"(W430+AC430)-(VLOOKUP($A430,Assumptions!$A$43:$R$98,16,FALSE)*G430)","v":405.45755379900686},{"$f":"(X430+AD430)-VLOOKUP($A430,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A430,Assumptions!$A$44:$M$98,11,FALSE)*$H430)","v":-20.904476086969368},{"$f":"(Y430+AE430)-VLOOKUP($A430,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A430,Assumptions!$A$43:$R$98,16,FALSE)*I430)","v":17.535772474778241},{"$f":"(Z430+AF430)-(VLOOKUP($A430,Assumptions!$A$43:$M$98,11,FALSE)*J430)","v":5.2771480348892341},0,null,31.308229601531163,26.325905102820336,-16.015059845894427,10.24720269668614,14.88650639054239,0]
[{"$f":"'Gas Use Per Customer'!B430","v":2057},{"$f":"'Gas Use Per Customer'!C430","v":9},55,{"$f":"'Gas Use Per Customer'!J430","v":116.92963664497206},{"$f":"'Gas Use Per Customer'!L430","v":20.883773967406036},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.707019173924831},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.23667298047486},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0883773967406039},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.692963664497206},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0883773967406039},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F431*'Daily efficiency'!BD432","v":248.19161292121984},{"$f":"G431*'Daily efficiency'!BE432","v":1844.3251819517936},{"$f":"H431*'Daily efficiency'!BF432","v":0},{"$f":"I431*'Daily efficiency'!BG432","v":0},{"$f":"J431*'Daily efficiency'!BH432","v":30.594728862249834},{"$f":"K431*'Daily efficiency'!BI432","v":0},68.597780098663293,48.894162410749381,0.21560381748984381,0.21523484347246249,{"$f":"IFERROR(VLOOKUP($A431,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A431,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A431,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A431,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A431,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A431,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},92.534812886876267,459.38155201025444,4.8894162410749384,61.738002088796961,6.5850516777487735,0,{"$f":"(V431+AB431)-(VLOOKUP($A431,Assumptions!$A$43:$M$98,11,FALSE)*F431)","v":68.784774405421018},{"$f":"(W431+AC431)-(VLOOKUP($A431,Assumptions!$A$43:$R$98,16,FALSE)*G431)","v":319.53606581989266},{"$f":"(X431+AD431)-VLOOKUP($A431,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A431,Assumptions!$A$44:$M$98,11,FALSE)*$H431)","v":-19.541020576387353},{"$f":"(Y431+AE431)-VLOOKUP($A431,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A431,Assumptions!$A$43:$R$98,16,FALSE)*I431)","v":24.737932727031932},{"$f":"(Z431+AF431)-(VLOOKUP($A431,Assumptions!$A$43:$M$98,11,FALSE)*J431)","v":3.6162968675668665},0,null,41.171183015564843,30.363565929072834,-14.651604335312415,21.156255536945306,10.201348545315639,0]
[{"$f":"'Gas Use Per Customer'!B431","v":2057},{"$f":"'Gas Use Per Customer'!C431","v":10},49,{"$f":"'Gas Use Per Customer'!J431","v":225.42217334025432},{"$f":"'Gas Use Per Customer'!L431","v":46.482612377136171},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.186089901708939},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.87995600622889},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6482612377136174},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.542217334025434},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6482612377136174},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F432*'Daily efficiency'!BD433","v":532.20445820480381},{"$f":"G432*'Daily efficiency'!BE433","v":3526.7511681510455},{"$f":"H432*'Daily efficiency'!BF433","v":49.707691694878861},{"$f":"I432*'Daily efficiency'!BG433","v":460.21027439864577},{"$f":"J432*'Daily efficiency'!BH433","v":127.40734108662124},{"$f":"K432*'Daily efficiency'!BI433","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A432,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A432,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A432,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A432,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A432,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A432,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},157.4918947826549,845.5478277555203,15.958102462050103,164.55516687833341,28.245174089502211,0,{"$f":"(V432+AB432)-(VLOOKUP($A432,Assumptions!$A$43:$M$98,11,FALSE)*F432)","v":104.62961833786366},{"$f":"(W432+AC432)-(VLOOKUP($A432,Assumptions!$A$43:$R$98,16,FALSE)*G432)","v":575.94745668303051},{"$f":"(X432+AD432)-VLOOKUP($A432,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A432,Assumptions!$A$44:$M$98,11,FALSE)*$H432)","v":-12.111364100829189},{"$f":"(Y432+AE432)-VLOOKUP($A432,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A432,Assumptions!$A$43:$R$98,16,FALSE)*I432)","v":113.13788808522082},{"$f":"(Z432+AF432)-(VLOOKUP($A432,Assumptions!$A$43:$M$98,11,FALSE)*J432)","v":21.637389533903306},0,null,28.136762594406374,28.388583476691387,3.8467383612209147,50.189334265023447,49.882563623405517,0]
[{"$f":"'Gas Use Per Customer'!B432","v":2057},{"$f":"'Gas Use Per Customer'!C432","v":11},40,{"$f":"'Gas Use Per Customer'!J432","v":355.44232873288024},{"$f":"'Gas Use Per Customer'!L432","v":81.529526106625482},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.458857831987643},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.63269861986407},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.917715663975287},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.80963011301614},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1529526106625489},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F433*'Daily efficiency'!BD434","v":350.06999684160814},{"$f":"G433*'Daily efficiency'!BE434","v":1836.9982794497203},{"$f":"H433*'Daily efficiency'!BF434","v":629.73716553428403},{"$f":"I433*'Daily efficiency'!BG434","v":5832.0977298491007},{"$f":"J433*'Daily efficiency'!BH434","v":238.88151149241259},{"$f":"K433*'Daily efficiency'!BI434","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A433,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A433,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A433,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A433,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A433,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A433,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},92.422610014304297,428.73088439467858,169.23748408105487,1315.9303379350924,52.958093476570717,0,{"$f":"(V433+AB433)-(VLOOKUP($A433,Assumptions!$A$43:$M$98,11,FALSE)*F433)","v":57.652863916880953},{"$f":"(W433+AC433)-(VLOOKUP($A433,Assumptions!$A$43:$R$98,16,FALSE)*G433)","v":287.03026654017901},{"$f":"(X433+AD433)-VLOOKUP($A433,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A433,Assumptions!$A$44:$M$98,11,FALSE)*$H433)","v":78.236309878927798},{"$f":"(Y433+AE433)-VLOOKUP($A433,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A433,Assumptions!$A$43:$R$98,16,FALSE)*I433)","v":963.8338809339798},{"$f":"(Z433+AF433)-(VLOOKUP($A433,Assumptions!$A$43:$M$98,11,FALSE)*J433)","v":41.368178110762933},0,null,23.571363925866446,26.917659428597599,15.99345121026241,38.737804501223692,94.32627158733365,0]
[{"$f":"'Gas Use Per Customer'!B433","v":2057},{"$f":"'Gas Use Per Customer'!C433","v":12},35,{"$f":"'Gas Use Per Customer'!J433","v":503.90325734695591},{"$f":"'Gas Use Per Customer'!L433","v":110.84369790401394},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.253109371204182},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.17097720408677},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.506218742408365},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":352.73228014286912},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.084369790401395},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F434*'Daily efficiency'!BD435","v":538.2585472834005},{"$f":"G434*'Daily efficiency'!BE435","v":2685.7708053935253},{"$f":"H434*'Daily efficiency'!BF435","v":1094.1674619564185},{"$f":"I434*'Daily efficiency'!BG435","v":8268.0446465488567},{"$f":"J434*'Daily efficiency'!BH435","v":324.77203485876066},{"$f":"K434*'Daily efficiency'!BI435","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A434,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A434,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A434,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A434,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A434,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A434,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},134.14248520788257,617.21943907187995,272.19791369997097,1856.8857760114668,71.999325829670241,0,{"$f":"(V434+AB434)-(VLOOKUP($A434,Assumptions!$A$43:$M$98,11,FALSE)*F434)","v":86.871178521005305},{"$f":"(W434+AC434)-(VLOOKUP($A434,Assumptions!$A$43:$R$98,16,FALSE)*G434)","v":416.33339615317288},{"$f":"(X434+AD434)-VLOOKUP($A434,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A434,Assumptions!$A$44:$M$98,11,FALSE)*$H434)","v":156.19361831893605},{"$f":"(Y434+AE434)-VLOOKUP($A434,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A434,Assumptions!$A$43:$R$98,16,FALSE)*I434)","v":1366.6899938605366},{"$f":"(Z434+AF434)-(VLOOKUP($A434,Assumptions!$A$43:$M$98,11,FALSE)*J434)","v":56.242223600711149},0,null,26.124227226772408,27.540563926573448,23.485565902326304,38.745815758823618,50.74011844084685,0]
[{"$f":"'Gas Use Per Customer'!B434","v":2058},{"$f":"'Gas Use Per Customer'!C434","v":1},33,{"$f":"'Gas Use Per Customer'!J434","v":541.56619404580249},{"$f":"'Gas Use Per Customer'!L434","v":113.52474084567744},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.704948169135491},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.31323880916051},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.143555634258078},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":433.25295523664204},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6762370422838728},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F435*'Daily efficiency'!BD436","v":374.96189858228644},{"$f":"G435*'Daily efficiency'!BE436","v":1929.0375453011857},{"$f":"H435*'Daily efficiency'!BF436","v":1425.546388619292},{"$f":"I435*'Daily efficiency'!BG436","v":10155.449270746894},{"$f":"J435*'Daily efficiency'!BH436","v":166.31374533891739},{"$f":"K435*'Daily efficiency'!BI436","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A435,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A435,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A435,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A435,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A435,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A435,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},93.002632322952024,442.24184619354833,353.06939945786644,2269.0969916103354,36.8704083337011,0,{"$f":"(V435+AB435)-(VLOOKUP($A435,Assumptions!$A$43:$M$98,11,FALSE)*F435)","v":60.184968444513437},{"$f":"(W435+AC435)-(VLOOKUP($A435,Assumptions!$A$43:$R$98,16,FALSE)*G435)","v":295.89455537596871},{"$f":"(X435+AD435)-VLOOKUP($A435,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A435,Assumptions!$A$44:$M$98,11,FALSE)*$H435)","v":208.18161185666631},{"$f":"(Y435+AE435)-VLOOKUP($A435,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A435,Assumptions!$A$43:$R$98,16,FALSE)*I435)","v":1661.8862802829613},{"$f":"(Z435+AF435)-(VLOOKUP($A435,Assumptions!$A$43:$M$98,11,FALSE)*J435)","v":28.665992364091451},0,null,26.507423842670253,27.318410808240337,24.450659865666104,38.358336860627801,65.536400697792544,0]
[{"$f":"'Gas Use Per Customer'!B435","v":2058},{"$f":"'Gas Use Per Customer'!C435","v":2},34,{"$f":"'Gas Use Per Customer'!J435","v":482.38780094534422},{"$f":"'Gas Use Per Customer'!L435","v":100.97852060474671},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.293556181424009},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.71634028360327},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.587112362848018},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.67146066174092},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.097852060474672},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F436*'Daily efficiency'!BD437","v":500.28431053795293},{"$f":"G436*'Daily efficiency'!BE437","v":2577.3696446979779},{"$f":"H436*'Daily efficiency'!BF437","v":1014.4013669893978},{"$f":"I436*'Daily efficiency'!BG437","v":7915.0190379112091},{"$f":"J436*'Daily efficiency'!BH437","v":295.86706537190776},{"$f":"K436*'Daily efficiency'!BI437","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A436,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A436,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A436,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A436,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A436,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A436,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},125.72390493893313,593.14658388360124,254.51441744639561,1778.4886970506959,65.591328549098776,0,{"$f":"(V436+AB436)-(VLOOKUP($A436,Assumptions!$A$43:$M$98,11,FALSE)*F436)","v":81.93768983556599},{"$f":"(W436+AC436)-(VLOOKUP($A436,Assumptions!$A$43:$R$98,16,FALSE)*G436)","v":397.61329016633204},{"$f":"(X436+AD436)-VLOOKUP($A436,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A436,Assumptions!$A$44:$M$98,11,FALSE)*$H436)","v":145.12043918260588},{"$f":"(Y436+AE436)-VLOOKUP($A436,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A436,Assumptions!$A$43:$R$98,16,FALSE)*I436)","v":1300.422796986679},{"$f":"(Z436+AF436)-(VLOOKUP($A436,Assumptions!$A$43:$M$98,11,FALSE)*J436)","v":50.99592351464306},0,null,27.047894061975505,27.475355539472734,23.95236107532229,38.51148078781123,50.501753451363079,0]
[{"$f":"'Gas Use Per Customer'!B436","v":2058},{"$f":"'Gas Use Per Customer'!C436","v":3},41,{"$f":"'Gas Use Per Customer'!J436","v":386.82695370260211},{"$f":"'Gas Use Per Customer'!L436","v":80.673809104546848},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.202142731364052},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.04808611078063},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.404285462728105},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":270.77886759182144},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0673809104546859},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F437*'Daily efficiency'!BD438","v":393.7367055461533},{"$f":"G437*'Daily efficiency'!BE438","v":2064.2777812498248},{"$f":"H437*'Daily efficiency'!BF438","v":803.323915961171},{"$f":"I437*'Daily efficiency'!BG438","v":6347.056656352298},{"$f":"J437*'Daily efficiency'!BH438","v":236.37426067632217},{"$f":"K437*'Daily efficiency'!BI438","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A437,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A437,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A437,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A437,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A437,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A437,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},102.1031651436741,479.20328246672977,207.72025864979003,1430.2882616517904,52.402256307514868,0,{"$f":"(V437+AB437)-(VLOOKUP($A437,Assumptions!$A$43:$M$98,11,FALSE)*F437)","v":67.121460742534168},{"$f":"(W437+AC437)-(VLOOKUP($A437,Assumptions!$A$43:$R$98,16,FALSE)*G437)","v":322.40506284372293},{"$f":"(X437+AD437)-VLOOKUP($A437,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A437,Assumptions!$A$44:$M$98,11,FALSE)*$H437)","v":115.93530179045472},{"$f":"(Y437+AE437)-VLOOKUP($A437,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A437,Assumptions!$A$43:$R$98,16,FALSE)*I437)","v":1042.6042011410523},{"$f":"(Z437+AF437)-(VLOOKUP($A437,Assumptions!$A$43:$M$98,11,FALSE)*J437)","v":40.741688173801556},0,null,27.733685189596908,27.782023267143927,23.951454025641247,38.503898417682244,93.143944481316424,0]
[{"$f":"'Gas Use Per Customer'!B437","v":2058},{"$f":"'Gas Use Per Customer'!C437","v":4},47,{"$f":"'Gas Use Per Customer'!J437","v":259.15648877324816},{"$f":"'Gas Use Per Customer'!L437","v":55.673678063286097},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.702103418985828},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.746946631974438},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.404206837971657},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.4095421412737},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5673678063286101},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F438*'Daily efficiency'!BD439","v":240.46512736867308},{"$f":"G438*'Daily efficiency'!BE439","v":1355.0488386950251},{"$f":"H438*'Daily efficiency'!BF439","v":474.39530473216001},{"$f":"I438*'Daily efficiency'!BG439","v":4252.2396677914576},{"$f":"J438*'Daily efficiency'!BH439","v":163.1238767254282},{"$f":"K438*'Daily efficiency'!BI439","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A438,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A438,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A438,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A438,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A438,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A438,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},68.124099481732628,321.70344095295673,134.79945355375466,965.08820578520601,36.163240335827375,0,{"$f":"(V438+AB438)-(VLOOKUP($A438,Assumptions!$A$43:$M$98,11,FALSE)*F438)","v":43.9829293727296},{"$f":"(W438+AC438)-(VLOOKUP($A438,Assumptions!$A$43:$R$98,16,FALSE)*G438)","v":216.65575579439866},{"$f":"(X438+AD438)-VLOOKUP($A438,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A438,Assumptions!$A$44:$M$98,11,FALSE)*$H438)","v":64.695565278693152},{"$f":"(Y438+AE438)-VLOOKUP($A438,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A438,Assumptions!$A$43:$R$98,16,FALSE)*I438)","v":698.15539235818164},{"$f":"(Z438+AF438)-(VLOOKUP($A438,Assumptions!$A$43:$M$98,11,FALSE)*J438)","v":28.116183632826363},0,null,26.333766633688047,27.86678643728192,19.367490326144068,38.485042413837817,64.279423968653731,0]
[{"$f":"'Gas Use Per Customer'!B438","v":2058},{"$f":"'Gas Use Per Customer'!C438","v":5},53,{"$f":"'Gas Use Per Customer'!J438","v":156.72191008570553},{"$f":"'Gas Use Per Customer'!L438","v":39.682213641751588},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.745770913401273},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.04971907713499},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9682213641751591},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.672191008570554},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9682213641751591},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F439*'Daily efficiency'!BD440","v":443.61051877911314},{"$f":"G439*'Daily efficiency'!BE440","v":2423.3886344068387},{"$f":"H439*'Daily efficiency'!BF440","v":49.854526620212802},{"$f":"I439*'Daily efficiency'!BG440","v":367.35615724089399},{"$f":"J439*'Daily efficiency'!BH440","v":116.26888597033209},{"$f":"K439*'Daily efficiency'!BI440","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A439,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A439,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A439,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A439,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A439,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A439,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},137.85133701721062,600.52197817448723,15.990654573985761,143.93487368560707,25.775868936718279,0,{"$f":"(V439+AB439)-(VLOOKUP($A439,Assumptions!$A$43:$M$98,11,FALSE)*F439)","v":91.966095102668817},{"$f":"(W439+AC439)-(VLOOKUP($A439,Assumptions!$A$43:$R$98,16,FALSE)*G439)","v":409.94283490014186},{"$f":"(X439+AD439)-VLOOKUP($A439,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A439,Assumptions!$A$44:$M$98,11,FALSE)*$H439)","v":-11.566548722387417},{"$f":"(Y439+AE439)-VLOOKUP($A439,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A439,Assumptions!$A$43:$R$98,16,FALSE)*I439)","v":100.93786526473546},{"$f":"(Z439+AF439)-(VLOOKUP($A439,Assumptions!$A$43:$M$98,11,FALSE)*J439)","v":20.040213697400553},0,null,28.969557977830025,29.063711546703537,4.4241058515983447,64.40571405078984,45.816082634118828,0]
[{"$f":"'Gas Use Per Customer'!B439","v":2058},{"$f":"'Gas Use Per Customer'!C439","v":6},57,{"$f":"'Gas Use Per Customer'!J439","v":119.69444838106051},{"$f":"'Gas Use Per Customer'!L439","v":25.430724780684081},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.344579824547267},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.72500354295447},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5430724780684084},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.969444838106051},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5430724780684084},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F440*'Daily efficiency'!BD441","v":284.29202853286569},{"$f":"G440*'Daily efficiency'!BE441","v":1846.1626550578396},{"$f":"H440*'Daily efficiency'!BF441","v":31.22408608310279},{"$f":"I440*'Daily efficiency'!BG441","v":280.56378700520594},{"$f":"J440*'Daily efficiency'!BH441","v":74.512023607404331},{"$f":"K440*'Daily efficiency'!BI441","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A440,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A440,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A440,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A440,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A440,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A440,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},102.53171999747789,472.33628973147052,11.860437022573031,124.66072434324666,16.518711250094785,0,{"$f":"(V440+AB440)-(VLOOKUP($A440,Assumptions!$A$43:$M$98,11,FALSE)*F440)","v":73.125725433805783},{"$f":"(W440+AC440)-(VLOOKUP($A440,Assumptions!$A$43:$R$98,16,FALSE)*G440)","v":326.78379222373076},{"$f":"(X440+AD440)-VLOOKUP($A440,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A440,Assumptions!$A$44:$M$98,11,FALSE)*$H440)","v":-13.636860354941435},{"$f":"(Y440+AE440)-VLOOKUP($A440,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A440,Assumptions!$A$43:$R$98,16,FALSE)*I440)","v":86.666676563109007},{"$f":"(Z440+AF440)-(VLOOKUP($A440,Assumptions!$A$43:$M$98,11,FALSE)*J440)","v":12.842961929635772},0,null,35.943590904528826,30.334999440814904,-1.7764233323684042,72.406596743063687,29.361673179730559,0]
[{"$f":"'Gas Use Per Customer'!B440","v":2058},{"$f":"'Gas Use Per Customer'!C440","v":7},60,{"$f":"'Gas Use Per Customer'!J440","v":109.66196075800552},{"$f":"'Gas Use Per Customer'!L440","v":21.095838087534418},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.876670470027534},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.695764682204967},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1095838087534418},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.966196075800553},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1095838087534418},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F441*'Daily efficiency'!BD442","v":240.69988069455508},{"$f":"G441*'Daily efficiency'!BE442","v":1691.97307583934},{"$f":"H441*'Daily efficiency'!BF442","v":9.1909154865420284},{"$f":"I441*'Daily efficiency'!BG442","v":91.210451489819818},{"$f":"J441*'Daily efficiency'!BH442","v":41.87183604922555},{"$f":"K441*'Daily efficiency'!BI442","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A441,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A441,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A441,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A441,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A441,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A441,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},92.867694407372454,438.09511197790948,6.9758618172836275,82.610663291947617,9.2826464202984642,0,{"$f":"(V441+AB441)-(VLOOKUP($A441,Assumptions!$A$43:$M$98,11,FALSE)*F441)","v":68.474205607189816},{"$f":"(W441+AC441)-(VLOOKUP($A441,Assumptions!$A$43:$R$98,16,FALSE)*G441)","v":304.74245873614825},{"$f":"(X441+AD441)-VLOOKUP($A441,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A441,Assumptions!$A$44:$M$98,11,FALSE)*$H441)","v":-17.894872339794652},{"$f":"(Y441+AE441)-VLOOKUP($A441,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A441,Assumptions!$A$43:$R$98,16,FALSE)*I441)","v":45.972153763585361},{"$f":"(Z441+AF441)-(VLOOKUP($A441,Assumptions!$A$43:$M$98,11,FALSE)*J441)","v":6.2334603202756353},0,null,40.573290643316149,30.876954012910534,-10.919010522511025,41.921695951646846,15.516106740574099,0]
[{"$f":"'Gas Use Per Customer'!B441","v":2058},{"$f":"'Gas Use Per Customer'!C441","v":8},60,{"$f":"'Gas Use Per Customer'!J441","v":171.21060176064017},{"$f":"'Gas Use Per Customer'!L441","v":30.489848385090983},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.391878708072788},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.08954158457615},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0489848385090985},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.121060176064017},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0489848385090985},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F442*'Daily efficiency'!BD443","v":334.08549617484766},{"$f":"G442*'Daily efficiency'!BE443","v":2544.7187385685534},{"$f":"H442*'Daily efficiency'!BF443","v":0},{"$f":"I442*'Daily efficiency'!BG443","v":0},{"$f":"J442*'Daily efficiency'!BH443","v":44.667627884158264},{"$f":"K442*'Daily efficiency'!BI443","v":0},69.283757899649927,49.383104034856878,0.22207193201453912,0.22169188877663637,{"$f":"IFERROR(VLOOKUP($A442,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A442,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A442,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A442,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A442,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A442,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},113.57052788776721,627.46598881720445,4.9383104034856879,62.355382109684939,9.9024507928109955,0,{"$f":"(V442+AB442)-(VLOOKUP($A442,Assumptions!$A$43:$M$98,11,FALSE)*F442)","v":78.314579675855725},{"$f":"(W442+AC442)-(VLOOKUP($A442,Assumptions!$A$43:$R$98,16,FALSE)*G442)","v":419.26810643315093},{"$f":"(X442+AD442)-VLOOKUP($A442,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A442,Assumptions!$A$44:$M$98,11,FALSE)*$H442)","v":-21.290231180058701},{"$f":"(Y442+AE442)-VLOOKUP($A442,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A442,Assumptions!$A$43:$R$98,16,FALSE)*I442)","v":17.400736009956876},{"$f":"(Z442+AF442)-(VLOOKUP($A442,Assumptions!$A$43:$M$98,11,FALSE)*J442)","v":5.4954572663220587},0,null,32.10682564190374,27.209381124871765,-16.351920776573014,10.163351936747386,15.397908059133055,0]
[{"$f":"'Gas Use Per Customer'!B442","v":2058},{"$f":"'Gas Use Per Customer'!C442","v":9},55,{"$f":"'Gas Use Per Customer'!J442","v":116.98648138811497},{"$f":"'Gas Use Per Customer'!L442","v":20.893926507010995},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.715141205608798},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.28783324930347},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0893926507010998},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.698648138811498},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0893926507010998},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F443*'Daily efficiency'!BD444","v":248.31227000090928},{"$f":"G443*'Daily efficiency'!BE444","v":1845.221791179772},{"$f":"H443*'Daily efficiency'!BF444","v":0},{"$f":"I443*'Daily efficiency'!BG444","v":0},{"$f":"J443*'Daily efficiency'!BH444","v":30.609602332771097},{"$f":"K443*'Daily efficiency'!BI444","v":0},69.976595478646431,49.876935075205445,0.2287340899749753,0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A443,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A443,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A443,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A443,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A443,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A443,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},96.601828687367501,485.04406313828088,4.987693507520544,62.978935930781788,6.9894775725293723,0,{"$f":"(V443+AB443)-(VLOOKUP($A443,Assumptions!$A$43:$M$98,11,FALSE)*F443)","v":72.441813800744896},{"$f":"(W443+AC443)-(VLOOKUP($A443,Assumptions!$A$43:$R$98,16,FALSE)*G443)","v":342.78454508216049},{"$f":"(X443+AD443)-VLOOKUP($A443,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A443,Assumptions!$A$44:$M$98,11,FALSE)*$H443)","v":-19.853856410362734},{"$f":"(Y443+AE443)-VLOOKUP($A443,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A443,Assumptions!$A$43:$R$98,16,FALSE)*I443)","v":25.350774756379629},{"$f":"(Z443+AF443)-(VLOOKUP($A443,Assumptions!$A$43:$M$98,11,FALSE)*J443)","v":3.9694757117015462},0,null,43.339037887658947,32.556899928836565,-14.866162902842191,21.66983266406292,10.958953284230919,0]
[{"$f":"'Gas Use Per Customer'!B443","v":2058},{"$f":"'Gas Use Per Customer'!C443","v":10},49,{"$f":"'Gas Use Per Customer'!J443","v":225.53176117367198},{"$f":"'Gas Use Per Customer'!L443","v":46.505209660741968},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.204167728593575},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.97858505630478},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6505209660741968},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.553176117367201},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6505209660741968},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F444*'Daily efficiency'!BD445","v":532.46318667257469},{"$f":"G444*'Daily efficiency'!BE445","v":3528.4656801433393},{"$f":"H444*'Daily efficiency'!BF445","v":49.731856834254096},{"$f":"I444*'Daily efficiency'!BG445","v":460.434003263205},{"$f":"J444*'Daily efficiency'!BH445","v":127.4692795120401},{"$f":"K444*'Daily efficiency'!BI445","v":0},69.976595478646431,49.876935075205445,0.2287340899749753,0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A444,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A444,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A444,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A444,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A444,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A444,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},161.48560070435823,870.0593222863007,16.34359725969426,168.29588866072578,29.106672496101801,0,{"$f":"(V444+AB444)-(VLOOKUP($A444,Assumptions!$A$43:$M$98,11,FALSE)*F444)","v":107.71080843005706},{"$f":"(W444+AC444)-(VLOOKUP($A444,Assumptions!$A$43:$R$98,16,FALSE)*G444)","v":595.80507281902737},{"$f":"(X444+AD444)-VLOOKUP($A444,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A444,Assumptions!$A$44:$M$98,11,FALSE)*$H444)","v":-12.199799831648839},{"$f":"(Y444+AE444)-VLOOKUP($A444,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A444,Assumptions!$A$43:$R$98,16,FALSE)*I444)","v":116.00164621841773},{"$f":"(Z444+AF444)-(VLOOKUP($A444,Assumptions!$A$43:$M$98,11,FALSE)*J444)","v":22.384823461814154},0,null,28.951274818405629,29.353100114169944,4.1437974280454206,51.434727248500494,51.491495957915959,0]
[{"$f":"'Gas Use Per Customer'!B444","v":2058},{"$f":"'Gas Use Per Customer'!C444","v":11},40,{"$f":"'Gas Use Per Customer'!J444","v":355.61512519799095},{"$f":"'Gas Use Per Customer'!L444","v":81.569161267591255},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.470748380277374},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.68453755939728},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.941496760554749},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.93058763859364},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1569161267591266},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F445*'Daily efficiency'!BD446","v":350.2401815751237},{"$f":"G445*'Daily efficiency'!BE446","v":1837.8913267416253},{"$f":"H445*'Daily efficiency'!BF446","v":630.0433090274945},{"$f":"I445*'Daily efficiency'!BG446","v":5834.932974248637},{"$f":"J445*'Daily efficiency'!BH446","v":238.9976425140423},{"$f":"K445*'Daily efficiency'!BI446","v":0},69.976595478646431,49.876935075205445,0.2287340899749753,0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A445,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A445,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A445,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A445,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A445,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A445,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},94.937850122788717,441.38137873873956,173.79191697019212,1355.641062573332,54.573353945564406,0,{"$f":"(V445+AB445)-(VLOOKUP($A445,Assumptions!$A$43:$M$98,11,FALSE)*F445)","v":59.567903923595701},{"$f":"(W445+AC445)-(VLOOKUP($A445,Assumptions!$A$43:$R$98,16,FALSE)*G445)","v":297.23470548254608},{"$f":"(X445+AD445)-VLOOKUP($A445,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A445,Assumptions!$A$44:$M$98,11,FALSE)*$H445)","v":81.230476514750634},{"$f":"(Y445+AE445)-VLOOKUP($A445,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A445,Assumptions!$A$43:$R$98,16,FALSE)*I445)","v":997.47727691849173},{"$f":"(Z445+AF445)-(VLOOKUP($A445,Assumptions!$A$43:$M$98,11,FALSE)*J445)","v":42.783371879166729},0,null,24.342493739016778,27.861085803278549,16.597464706110038,40.070498622960109,97.356725824731143,0]
[{"$f":"'Gas Use Per Customer'!B445","v":2058},{"$f":"'Gas Use Per Customer'!C445","v":12},35,{"$f":"'Gas Use Per Customer'!J445","v":504.14822733108167},{"$f":"'Gas Use Per Customer'!L445","v":110.89758399925167},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.2692751997755},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.2444681993245},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.538550399550999},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":352.90375913175717},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.089758399925167},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F446*'Daily efficiency'!BD447","v":538.52021891552658},{"$f":"G446*'Daily efficiency'!BE447","v":2687.0764790957091},{"$f":"H446*'Daily efficiency'!BF447","v":1094.6993858562514},{"$f":"I446*'Daily efficiency'!BG447","v":8272.0641140483931},{"$f":"J446*'Daily efficiency'!BH447","v":324.92992111780717},{"$f":"K446*'Daily efficiency'!BI447","v":0},69.976595478646431,49.876935075205445,0.2287340899749753,0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A446,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A446,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A446,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A446,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A446,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A446,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},137.93021193262615,635.6189717827117,279.89271477301236,1913.0960359851033,74.195357770629641,0,{"$f":"(V446+AB446)-(VLOOKUP($A446,Assumptions!$A$43:$M$98,11,FALSE)*F446)","v":89.842901499136758},{"$f":"(W446+AC446)-(VLOOKUP($A446,Assumptions!$A$43:$R$98,16,FALSE)*G446)","v":431.26520657848317},{"$f":"(X446+AD446)-VLOOKUP($A446,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A446,Assumptions!$A$44:$M$98,11,FALSE)*$H446)","v":161.89654584897812},{"$f":"(Y446+AE446)-VLOOKUP($A446,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A446,Assumptions!$A$43:$R$98,16,FALSE)*I446)","v":1414.4490357848479},{"$f":"(Z446+AF446)-(VLOOKUP($A446,Assumptions!$A$43:$M$98,11,FALSE)*J446)","v":58.166254292799842},0,null,27.004766698296756,28.514444971972161,24.331240292555368,40.080305159253378,52.450425153709702,0]
[{"$f":"'Gas Use Per Customer'!B446","v":2059},{"$f":"'Gas Use Per Customer'!C446","v":1},33,{"$f":"'Gas Use Per Customer'!J446","v":541.82934574358956},{"$f":"'Gas Use Per Customer'!L446","v":113.57990349914957},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.715980699829913},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.36586914871792},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.184927624362174},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":433.46347659487168},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6789951749574783},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F447*'Daily efficiency'!BD448","v":375.14409581191813},{"$f":"G447*'Daily efficiency'!BE448","v":1929.9748813290287},{"$f":"H447*'Daily efficiency'!BF448","v":1426.2390739393204},{"$f":"I447*'Daily efficiency'!BG448","v":10160.383891383797},{"$f":"J447*'Daily efficiency'!BH448","v":166.39455862625402},{"$f":"K447*'Daily efficiency'!BI448","v":0},69.976595478646431,49.876935075205445,0.2287340899749753,0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A447,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A447,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A447,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A447,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A447,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A447,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},95.636782273907087,455.44636725108558,363.07890447951223,2338.0214822878006,37.994973703529276,0,{"$f":"(V447+AB447)-(VLOOKUP($A447,Assumptions!$A$43:$M$98,11,FALSE)*F447)","v":62.261955400183105},{"$f":"(W447+AC447)-(VLOOKUP($A447,Assumptions!$A$43:$R$98,16,FALSE)*G447)","v":306.61446036802749},{"$f":"(X447+AD447)-VLOOKUP($A447,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A447,Assumptions!$A$44:$M$98,11,FALSE)*$H447)","v":215.74205763722526},{"$f":"(Y447+AE447)-VLOOKUP($A447,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A447,Assumptions!$A$43:$R$98,16,FALSE)*I447)","v":1720.5126086897462},{"$f":"(Z447+AF447)-(VLOOKUP($A447,Assumptions!$A$43:$M$98,11,FALSE)*J447)","v":29.651266985098282},0,null,27.408878455619259,28.294375597840631,25.326318123856083,39.692216336321003,67.646240688627557,0]
[{"$f":"'Gas Use Per Customer'!B447","v":2059},{"$f":"'Gas Use Per Customer'!C447","v":2},34,{"$f":"'Gas Use Per Customer'!J447","v":482.62219735007955},{"$f":"'Gas Use Per Customer'!L447","v":101.02758694128933},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.308276082386797},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.78665920502385},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.616552164773594},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.83553814505564},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.102758694128934},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F448*'Daily efficiency'!BD449","v":500.5274030114893},{"$f":"G448*'Daily efficiency'!BE449","v":2578.6220109004544},{"$f":"H448*'Daily efficiency'!BF449","v":1014.8942733873519},{"$f":"I448*'Daily efficiency'!BG449","v":7918.865014120106},{"$f":"J448*'Daily efficiency'!BH449","v":296.01082973797764},{"$f":"K448*'Daily efficiency'!BI449","v":0},69.976595478646431,49.876935075205445,0.2287340899749753,0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A448,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A448,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A448,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A448,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A448,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A448,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},129.25483184138582,610.81173769635018,261.66980427223228,1832.3073612830262,67.591895941240139,0,{"$f":"(V448+AB448)-(VLOOKUP($A448,Assumptions!$A$43:$M$98,11,FALSE)*F448)","v":84.725234794393145},{"$f":"(W448+AC448)-(VLOOKUP($A448,Assumptions!$A$43:$R$98,16,FALSE)*G448)","v":411.95877089055472},{"$f":"(X448+AD448)-VLOOKUP($A448,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A448,Assumptions!$A$44:$M$98,11,FALSE)*$H448)","v":150.42936411242488},{"$f":"(Y448+AE448)-VLOOKUP($A448,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A448,Assumptions!$A$43:$R$98,16,FALSE)*I448)","v":1346.1358593370148},{"$f":"(Z448+AF448)-(VLOOKUP($A448,Assumptions!$A$43:$M$98,11,FALSE)*J448)","v":52.748696925575913},0,null,27.954488260594257,28.452812790383138,24.816549067903711,39.845892670978493,52.212171469788771,0]
[{"$f":"'Gas Use Per Customer'!B448","v":2059},{"$f":"'Gas Use Per Customer'!C448","v":3},41,{"$f":"'Gas Use Per Customer'!J448","v":387.01491626513985},{"$f":"'Gas Use Per Customer'!L448","v":80.713009206152535},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.213902761845759},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.10447487954195},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.427805523691518},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":270.91044138559789},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0713009206152542},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F449*'Daily efficiency'!BD450","v":393.92802561687535},{"$f":"G449*'Daily efficiency'!BE450","v":2065.280831678032},{"$f":"H449*'Daily efficiency'!BF450","v":803.71425800002464},{"$f":"I449*'Daily efficiency'!BG450","v":6350.1407460784176},{"$f":"J449*'Daily efficiency'!BH450","v":236.48911697402681},{"$f":"K449*'Daily efficiency'!BI450","v":0},69.976595478646431,49.876935075205445,0.2287340899749753,0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A449,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A449,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A449,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A449,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A449,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A449,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},104.91364800484961,493.39311022022866,213.4484008946437,1473.4866434108515,54.000550587603627,0,{"$f":"(V449+AB449)-(VLOOKUP($A449,Assumptions!$A$43:$M$98,11,FALSE)*F449)","v":69.338040537466952},{"$f":"(W449+AC449)-(VLOOKUP($A449,Assumptions!$A$43:$R$98,16,FALSE)*G449)","v":333.93284353548728},{"$f":"(X449+AD449)-VLOOKUP($A449,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A449,Assumptions!$A$44:$M$98,11,FALSE)*$H449)","v":120.11593989405635},{"$f":"(Y449+AE449)-VLOOKUP($A449,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A449,Assumptions!$A$43:$R$98,16,FALSE)*I449)","v":1079.2314417472994},{"$f":"(Z449+AF449)-(VLOOKUP($A449,Assumptions!$A$43:$M$98,11,FALSE)*J449)","v":42.142014765142747},0,null,28.635631859695099,28.761410262777694,24.803093717573898,39.837203624469581,96.142565352746374,0]
[{"$f":"'Gas Use Per Customer'!B449","v":2059},{"$f":"'Gas Use Per Customer'!C449","v":4},47,{"$f":"'Gas Use Per Customer'!J449","v":259.28241515263261},{"$f":"'Gas Use Per Customer'!L449","v":55.700730384988375},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.710219115496511},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.784724545789786},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.420438230993021},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.49769060684281},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5700730384988377},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F450*'Daily efficiency'!BD451","v":240.58197145388621},{"$f":"G450*'Daily efficiency'!BE451","v":1355.7072686458002},{"$f":"H450*'Daily efficiency'!BF451","v":474.62581751385687},{"$f":"I450*'Daily efficiency'!BG451","v":4254.305867824397},{"$f":"J450*'Daily efficiency'!BH451","v":163.20314002801587},{"$f":"K450*'Daily efficiency'!BI451","v":0},{"$f":"R439*1.01","v":69.976595478646431},49.876935075205445,{"$f":"T439*1.03","v":0.2287340899749753},0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A450,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A450,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A450,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A450,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A450,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A450,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},69.898204329497048,331.08944700975042,138.30347581032942,994.09775979560493,37.266236738101362,0,{"$f":"(V450+AB450)-(VLOOKUP($A450,Assumptions!$A$43:$M$98,11,FALSE)*F450)","v":45.347176690797525},{"$f":"(W450+AC450)-(VLOOKUP($A450,Assumptions!$A$43:$R$98,16,FALSE)*G450)","v":224.25831123363622},{"$f":"(X450+AD450)-VLOOKUP($A450,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A450,Assumptions!$A$44:$M$98,11,FALSE)*$H450)","v":67.020174467108319},{"$f":"(Y450+AE450)-VLOOKUP($A450,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A450,Assumptions!$A$43:$R$98,16,FALSE)*I450)","v":722.64386358551644},{"$f":"(Z450+AF450)-(VLOOKUP($A450,Assumptions!$A$43:$M$98,11,FALSE)*J450)","v":29.082560858534855},0,null,27.137392021834135,28.830636419059548,20.053649208272802,39.815595513603263,66.348797596636217,0]
[{"$f":"'Gas Use Per Customer'!B450","v":2059},{"$f":"'Gas Use Per Customer'!C450","v":5},53,{"$f":"'Gas Use Per Customer'!J450","v":156.79806261733123},{"$f":"'Gas Use Per Customer'!L450","v":39.701495572578466},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.761196458062773},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.11825635559811},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9701495572578467},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.679806261733123},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9701495572578467},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F451*'Daily efficiency'!BD452","v":443.8260729670522},{"$f":"G451*'Daily efficiency'!BE452","v":2424.5661799046065},{"$f":"H451*'Daily efficiency'!BF452","v":49.878751365898012},{"$f":"I451*'Daily efficiency'!BG452","v":367.53465877502458},{"$f":"J451*'Daily efficiency'!BH452","v":116.32538202765484},{"$f":"K451*'Daily efficiency'!BI452","v":0},69.976595478646431,49.876935075205445,0.2287340899749753,0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A451,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A451,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A451,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A451,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A451,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A451,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},141.2459676766789,617.5598746753642,16.377139545650493,147.04664163995011,26.562045464005831,0,{"$f":"(V451+AB451)-(VLOOKUP($A451,Assumptions!$A$43:$M$98,11,FALSE)*F451)","v":94.581707520034314},{"$f":"(W451+AC451)-(VLOOKUP($A451,Assumptions!$A$43:$R$98,16,FALSE)*G451)","v":423.7451675687181},{"$f":"(X451+AD451)-VLOOKUP($A451,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A451,Assumptions!$A$44:$M$98,11,FALSE)*$H451)","v":-11.637139039752132},{"$f":"(Y451+AE451)-VLOOKUP($A451,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A451,Assumptions!$A$43:$R$98,16,FALSE)*I451)","v":103.33042811783405},{"$f":"(Z451+AF451)-(VLOOKUP($A451,Assumptions!$A$43:$M$98,11,FALSE)*J451)","v":20.729012944425257},0,null,29.779012778979922,30.027664634754274,4.7400005058983616,65.900321976562935,47.291058408431084,0]
[{"$f":"'Gas Use Per Customer'!B451","v":2059},{"$f":"'Gas Use Per Customer'!C451","v":6},57,{"$f":"'Gas Use Per Customer'!J451","v":119.75260894878696},{"$f":"'Gas Use Per Customer'!L451","v":25.443081789809771},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.354465431847817},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.77734805390827},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5443081789809772},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.975260894878696},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5443081789809772},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F452*'Daily efficiency'!BD453","v":284.43016848842092},{"$f":"G452*'Daily efficiency'!BE453","v":1847.059721459714},{"$f":"H452*'Daily efficiency'!BF453","v":31.239258136593111},{"$f":"I452*'Daily efficiency'!BG453","v":280.70011537595673},{"$f":"J452*'Daily efficiency'!BH453","v":74.548229644142594},{"$f":"K452*'Daily efficiency'!BI453","v":0},69.976595478646431,49.876935075205445,0.2287340899749753,0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A452,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A452,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A452,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A452,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A452,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A452,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},104.84908517573695,485.46446044830083,12.120948352011244,127.18462137717182,17.022539969807337,0,{"$f":"(V452+AB452)-(VLOOKUP($A452,Assumptions!$A$43:$M$98,11,FALSE)*F452)","v":74.943849347630845},{"$f":"(W452+AC452)-(VLOOKUP($A452,Assumptions!$A$43:$R$98,16,FALSE)*G452)","v":337.44084050530512},{"$f":"(X452+AD452)-VLOOKUP($A452,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A452,Assumptions!$A$44:$M$98,11,FALSE)*$H452)","v":-13.798452192324071},{"$f":"(Y452+AE452)-VLOOKUP($A452,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A452,Assumptions!$A$43:$R$98,16,FALSE)*I452)","v":88.556306428794699},{"$f":"(Z452+AF452)-(VLOOKUP($A452,Assumptions!$A$43:$M$98,11,FALSE)*J452)","v":13.284385491294074},0,null,{"$f":"IF(F452<10,AB452+AH452,IFERROR((AH452)/(F452/10),0))","v":36.81936506687579},{"$f":"IF(G452<10,AC452+AI452,IFERROR((AI452)/(G452/10),0))","v":31.309068797696096},{"$f":"IF(H452<10,AD452+AJ452,IFERROR((AJ452)/(H452/10),0))","v":-1.6775038403128271},{"$f":"IF(I452<10,AE452+AK452,IFERROR((AK452)/(I452/10),0))","v":73.949375471783185},{"$f":"IF(J452<10,AF452+AL452,IFERROR((AL452)/(J452/10),0))","v":30.306925461101411},{"$f":"IF(K452<10,AG452+AM452,IFERROR((AM452)/(K452/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B452","v":2059},{"$f":"'Gas Use Per Customer'!C452","v":7},60,{"$f":"'Gas Use Per Customer'!J452","v":109.71524645322319},{"$f":"'Gas Use Per Customer'!L452","v":21.106088737722722},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.884870990178179},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.743721807900869},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1106088737722724},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.971524645322319},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1106088737722724},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F453*'Daily efficiency'!BD454","v":240.81683884843969},{"$f":"G453*'Daily efficiency'!BE454","v":1692.7952201910596},{"$f":"H453*'Daily efficiency'!BF454","v":9.1953814318707661},{"$f":"I453*'Daily efficiency'!BG454","v":91.254771437093751},{"$f":"J453*'Daily efficiency'!BH454","v":41.892181936518661},{"$f":"K453*'Daily efficiency'!BI454","v":0},69.976595478646431,49.876935075205445,0.2287340899749753,0.22834264543993546,{"$f":"IFERROR(VLOOKUP($A453,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A453,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A453,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A453,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A453,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A453,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},94.890302109299697,450.17891013517175,7.0873912295031776,83.8520130313198,9.5657716466357492,0,{"$f":"(V453+AB453)-(VLOOKUP($A453,Assumptions!$A$43:$M$98,11,FALSE)*F453)","v":70.082672030331523},{"$f":"(W453+AC453)-(VLOOKUP($A453,Assumptions!$A$43:$R$98,16,FALSE)*G453)","v":314.56225772562505},{"$f":"(X453+AD453)-VLOOKUP($A453,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A453,Assumptions!$A$44:$M$98,11,FALSE)*$H453)","v":-18.194808596189898},{"$f":"(Y453+AE453)-VLOOKUP($A453,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A453,Assumptions!$A$43:$R$98,16,FALSE)*I453)","v":46.602250031103672},{"$f":"(Z453+AF453)-(VLOOKUP($A453,Assumptions!$A$43:$M$98,11,FALSE)*J453)","v":6.4648178867647275},0,null,41.506193367481558,31.85643117013397,-11.10741736668672,42.475637195029606,16.030589533400477,0]
[{"$f":"'Gas Use Per Customer'!B453","v":2059},{"$f":"'Gas Use Per Customer'!C453","v":8},60,{"$f":"'Gas Use Per Customer'!J453","v":171.2937944728659},{"$f":"'Gas Use Per Customer'!L453","v":30.504663666133297},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.40373093290664},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.1644150255793},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.05046636661333},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.129379447286592},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.05046636661333},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F454*'Daily efficiency'!BD455","v":334.24783120700255},{"$f":"G454*'Daily efficiency'!BE455","v":2545.9552394133379},{"$f":"H454*'Daily efficiency'!BF455","v":0},{"$f":"I454*'Daily efficiency'!BG455","v":0},{"$f":"J454*'Daily efficiency'!BH455","v":44.689332270885259},{"$f":"K454*'Daily efficiency'!BI455","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A454,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A454,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A454,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A454,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A454,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A454,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},118.91328857144502,663.42588273844683,5.0375704425957508,63.608725290089616,10.510614764288565,0,{"$f":"(V454+AB454)-(VLOOKUP($A454,Assumptions!$A$43:$M$98,11,FALSE)*F454)","v":83.058781309744447},{"$f":"(W454+AC454)-(VLOOKUP($A454,Assumptions!$A$43:$R$98,16,FALSE)*G454)","v":451.69331378465824},{"$f":"(X454+AD454)-VLOOKUP($A454,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A454,Assumptions!$A$44:$M$98,11,FALSE)*$H454)","v":-21.625489030938873},{"$f":"(Y454+AE454)-VLOOKUP($A454,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A454,Assumptions!$A$43:$R$98,16,FALSE)*I454)","v":17.901638229402167},{"$f":"(Z454+AF454)-(VLOOKUP($A454,Assumptions!$A$43:$M$98,11,FALSE)*J454)","v":6.0288013565759933},0,null,34.035279907854488,29.299453684542719,-16.587918588343122,10.450838738491433,16.539416120864558,0]
[{"$f":"'Gas Use Per Customer'!B454","v":2059},{"$f":"'Gas Use Per Customer'!C454","v":9},55,{"$f":"'Gas Use Per Customer'!J454","v":117.04332613125786},{"$f":"'Gas Use Per Customer'!L454","v":20.904079046615955},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.723263237292766},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.33899351813207},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0904079046615958},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.704332613125786},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0904079046615958},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F455*'Daily efficiency'!BD456","v":248.43292708059872},{"$f":"G455*'Daily efficiency'!BE456","v":1846.11840040775},{"$f":"H455*'Daily efficiency'!BF456","v":0},{"$f":"I455*'Daily efficiency'!BG456","v":0},{"$f":"J455*'Daily efficiency'!BH456","v":30.624475803292363},{"$f":"K455*'Daily efficiency'!BI456","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A455,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A455,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A455,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A455,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A455,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A455,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},98.730230278255618,498.5470439625131,5.0375704425957499,63.608725290089616,7.2026600347391225,0,{"$f":"(V455+AB455)-(VLOOKUP($A455,Assumptions!$A$43:$M$98,11,FALSE)*F455)","v":74.16003792408894},{"$f":"(W455+AC455)-(VLOOKUP($A455,Assumptions!$A$43:$R$98,16,FALSE)*G455)","v":353.87231014083375},{"$f":"(X455+AD455)-VLOOKUP($A455,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A455,Assumptions!$A$44:$M$98,11,FALSE)*$H455)","v":-20.214949667497137},{"$f":"(Y455+AE455)-VLOOKUP($A455,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A455,Assumptions!$A$43:$R$98,16,FALSE)*I455)","v":25.352508799636531},{"$f":"(Z455+AF455)-(VLOOKUP($A455,Assumptions!$A$43:$M$98,11,FALSE)*J455)","v":4.1313859904682868},0,null,44.345434782556396,33.593667294715651,-15.177379224901387,21.660789758490839,11.33404602520741,0]
[{"$f":"'Gas Use Per Customer'!B455","v":2059},{"$f":"'Gas Use Per Customer'!C455","v":10},49,{"$f":"'Gas Use Per Customer'!J455","v":225.64134900708962},{"$f":"'Gas Use Per Customer'!L455","v":46.527806944347773},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.222245555478217},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":203.07721410638067},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6527806944347772},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.564134900708964},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6527806944347772},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F456*'Daily efficiency'!BD457","v":532.72191514034569},{"$f":"G456*'Daily efficiency'!BE457","v":3530.1801921356332},{"$f":"H456*'Daily efficiency'!BF457","v":49.756021973629345},{"$f":"I456*'Daily efficiency'!BG457","v":460.65773212776423},{"$f":"J456*'Daily efficiency'!BH457","v":127.53121793745898},{"$f":"K456*'Daily efficiency'!BI457","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A456,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A456,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A456,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A456,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A456,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A456,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},165.59298886935062,895.30545559679194,16.739834777142619,172.13789625271511,29.994440150416821,0,{"$f":"(V456+AB456)-(VLOOKUP($A456,Assumptions!$A$43:$M$98,11,FALSE)*F456)","v":110.90523324563551},{"$f":"(W456+AC456)-(VLOOKUP($A456,Assumptions!$A$43:$R$98,16,FALSE)*G456)","v":616.39504535984986},{"$f":"(X456+AD456)-VLOOKUP($A456,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A456,Assumptions!$A$44:$M$98,11,FALSE)*$H456)","v":-12.277380741643821},{"$f":"(Y456+AE456)-VLOOKUP($A456,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A456,Assumptions!$A$43:$R$98,16,FALSE)*I456)","v":118.9666046050106},{"$f":"(Z456+AF456)-(VLOOKUP($A456,Assumptions!$A$43:$M$98,11,FALSE)*J456)","v":23.158470697452433},0,null,29.795417119672656,30.352742826034405,4.4624540354987978,52.723760573365773,53.152910847869251,0]
[{"$f":"'Gas Use Per Customer'!B456","v":2059},{"$f":"'Gas Use Per Customer'!C456","v":11},40,{"$f":"'Gas Use Per Customer'!J456","v":355.78792166310171},{"$f":"'Gas Use Per Customer'!L456","v":81.608796428557056},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.482638928567116},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.73637649893051},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.965277857134232},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":249.05154516417119},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.160879642855706},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F457*'Daily efficiency'!BD458","v":350.41036630863937},{"$f":"G457*'Daily efficiency'!BE458","v":1838.7843740335309},{"$f":"H457*'Daily efficiency'!BF458","v":630.34945252070531},{"$f":"I457*'Daily efficiency'!BG458","v":5837.7682186481743},{"$f":"J457*'Daily efficiency'!BH458","v":239.11377353567207},{"$f":"K457*'Daily efficiency'!BI458","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A457,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A457,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A457,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A457,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A457,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A457,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},97.52675026125354,454.4133589984371,178.47915404197315,1396.5584074366723,56.237867758568818,0,{"$f":"(V457+AB457)-(VLOOKUP($A457,Assumptions!$A$43:$M$98,11,FALSE)*F457)","v":61.556309607597733},{"$f":"(W457+AC457)-(VLOOKUP($A457,Assumptions!$A$43:$R$98,16,FALSE)*G457)","v":307.81943073563036},{"$f":"(X457+AD457)-VLOOKUP($A457,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A457,Assumptions!$A$44:$M$98,11,FALSE)*$H457)","v":84.357026668839481},{"$f":"(Y457+AE457)-VLOOKUP($A457,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A457,Assumptions!$A$43:$R$98,16,FALSE)*I457)","v":1032.3246620909676},{"$f":"(Z457+AF457)-(VLOOKUP($A457,Assumptions!$A$43:$M$98,11,FALSE)*J457)","v":44.247720874016878},0,null,25.142840927891925,28.839224342482218,17.227927699086607,41.45024121052829,100.48558863258569,0]
[{"$f":"'Gas Use Per Customer'!B457","v":2059},{"$f":"'Gas Use Per Customer'!C457","v":12},35,{"$f":"'Gas Use Per Customer'!J457","v":504.39319731520754},{"$f":"'Gas Use Per Customer'!L457","v":110.95147009448938},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.28544102834681},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.31795919456226},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.57088205669362},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":353.07523812064528},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.095147009448938},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F458*'Daily efficiency'!BD459","v":538.78189054765255},{"$f":"G458*'Daily efficiency'!BE459","v":2688.3821527978935},{"$f":"H458*'Daily efficiency'!BF459","v":1095.2313097560841},{"$f":"I458*'Daily efficiency'!BG459","v":8276.0835815479295},{"$f":"J458*'Daily efficiency'!BH459","v":325.08780737685373},{"$f":"K458*'Daily efficiency'!BI459","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A458,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A458,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A458,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A458,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A458,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A458,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},141.83039999665141,654.57529301197678,287.81607773307462,1971.0160284096958,76.458352234799918,0,{"$f":"(V458+AB458)-(VLOOKUP($A458,Assumptions!$A$43:$M$98,11,FALSE)*F458)","v":92.926685628513127},{"$f":"(W458+AC458)-(VLOOKUP($A458,Assumptions!$A$43:$R$98,16,FALSE)*G458)","v":446.75210486707806},{"$f":"(X458+AD458)-VLOOKUP($A458,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A458,Assumptions!$A$44:$M$98,11,FALSE)*$H458)","v":167.82740293097601},{"$f":"(Y458+AE458)-VLOOKUP($A458,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A458,Assumptions!$A$43:$R$98,16,FALSE)*I458)","v":1463.9140100057766},{"$f":"(Z458+AF458)-(VLOOKUP($A458,Assumptions!$A$43:$M$98,11,FALSE)*J458)","v":60.157114112087157},0,null,27.918117578605663,29.524063584062166,25.210331866723578,41.461814705497964,54.219303323205786,0]
[{"$f":"'Gas Use Per Customer'!B458","v":2060},{"$f":"'Gas Use Per Customer'!C458","v":1},33,{"$f":"'Gas Use Per Customer'!J458","v":542.09249744137674},{"$f":"'Gas Use Per Customer'!L458","v":113.63506615262168},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.727013230524335},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.41849948827536},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.226299614466257},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":433.67399795310143},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6817533076310838},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F459*'Daily efficiency'!BD460","v":375.32629304154983},{"$f":"G459*'Daily efficiency'!BE460","v":1930.9122173568721},{"$f":"H459*'Daily efficiency'!BF460","v":1426.9317592593488},{"$f":"I459*'Daily efficiency'!BG460","v":10165.318512020704},{"$f":"J459*'Daily efficiency'!BH460","v":166.47537191359066},{"$f":"K459*'Daily efficiency'!BI460","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A459,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A459,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A459,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A459,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A459,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A459,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},98.349229501151584,469.05068461113302,373.38603227415518,2409.0447978140969,39.153829628046815,0,{"$f":"(V459+AB459)-(VLOOKUP($A459,Assumptions!$A$43:$M$98,11,FALSE)*F459)","v":64.41671895146473},{"$f":"(W459+AC459)-(VLOOKUP($A459,Assumptions!$A$43:$R$98,16,FALSE)*G459)","v":317.73183973600095},{"$f":"(X459+AD459)-VLOOKUP($A459,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A459,Assumptions!$A$44:$M$98,11,FALSE)*$H459)","v":223.59817697797169},{"$f":"(Y459+AE459)-VLOOKUP($A459,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A459,Assumptions!$A$43:$R$98,16,FALSE)*I459)","v":1781.2284775787107},{"$f":"(Z459+AF459)-(VLOOKUP($A459,Assumptions!$A$43:$M$98,11,FALSE)*J459)","v":30.670701990625105},0,null,28.343679962727148,29.30605397009403,26.235818988909649,41.072983069908126,69.824531618671926,0]
[{"$f":"'Gas Use Per Customer'!B459","v":2060},{"$f":"'Gas Use Per Customer'!C459","v":2},34,{"$f":"'Gas Use Per Customer'!J459","v":482.85659375481492},{"$f":"'Gas Use Per Customer'!L459","v":101.07665327783195},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.322995983349585},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.85697812644446},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.645991966699171},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.99961562837041},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.107665327783195},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F460*'Daily efficiency'!BD461","v":500.77049548502566},{"$f":"G460*'Daily efficiency'!BE461","v":2579.8743771029312},{"$f":"H460*'Daily efficiency'!BF461","v":1015.3871797853058},{"$f":"I460*'Daily efficiency'!BG461","v":7922.7109903290047},{"$f":"J460*'Daily efficiency'!BH461","v":296.15459410404748},{"$f":"K460*'Daily efficiency'!BI461","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A460,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A460,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A460,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A460,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A460,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A460,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},132.8903888160248,629.01128286331698,269.03730327688572,1887.7628195928992,69.653465181215765,0,{"$f":"(V460+AB460)-(VLOOKUP($A460,Assumptions!$A$43:$M$98,11,FALSE)*F460)","v":87.616715119158513},{"$f":"(W460+AC460)-(VLOOKUP($A460,Assumptions!$A$43:$R$98,16,FALSE)*G460)","v":426.83554066383851},{"$f":"(X460+AD460)-VLOOKUP($A460,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A460,Assumptions!$A$44:$M$98,11,FALSE)*$H460)","v":155.94901514829533},{"$f":"(Y460+AE460)-VLOOKUP($A460,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A460,Assumptions!$A$43:$R$98,16,FALSE)*I460)","v":1393.4784803925913},{"$f":"(Z460+AF460)-(VLOOKUP($A460,Assumptions!$A$43:$M$98,11,FALSE)*J460)","v":54.562240615593666},0,null,28.894478358031975,29.465997854190864,25.714644956904529,41.227220859467394,53.981051851427111,0]
[{"$f":"'Gas Use Per Customer'!B460","v":2060},{"$f":"'Gas Use Per Customer'!C460","v":3},41,{"$f":"'Gas Use Per Customer'!J460","v":387.20287882767741},{"$f":"'Gas Use Per Customer'!L460","v":80.75220930775825},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.225662792327473},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.16086364830322},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.451325584654946},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.04201517937418},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.075220930775826},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F461*'Daily efficiency'!BD462","v":392.13385780000249},{"$f":"G461*'Daily efficiency'!BE462","v":2063.7655592761271},{"$f":"H461*'Daily efficiency'!BF462","v":797.12641833869839},{"$f":"I461*'Daily efficiency'!BG462","v":6353.2248358045335},{"$f":"J461*'Daily efficiency'!BH462","v":236.60397327173158},{"$f":"K461*'Daily efficiency'!BI462","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A461,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A461,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A461,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A461,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A461,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A461,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},107.33982025810589,507.4180516664324,217.70391642249916,1517.9979826909164,55.647580493820982,0,{"$f":"(V461+AB461)-(VLOOKUP($A461,Assumptions!$A$43:$M$98,11,FALSE)*F461)","v":71.16975470942478},{"$f":"(W461+AC461)-(VLOOKUP($A461,Assumptions!$A$43:$R$98,16,FALSE)*G461)","v":345.29325018031869},{"$f":"(X461+AD461)-VLOOKUP($A461,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A461,Assumptions!$A$44:$M$98,11,FALSE)*$H461)","v":122.82284459027912},{"$f":"(Y461+AE461)-VLOOKUP($A461,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A461,Assumptions!$A$43:$R$98,16,FALSE)*I461)","v":1117.1658384884599},{"$f":"(Z461+AF461)-(VLOOKUP($A461,Assumptions!$A$43:$M$98,11,FALSE)*J461)","v":43.590891977593941},0,null,29.377835941795162,29.725437581606897,25.349738754965752,41.217441426899271,99.238472471414923,0]
[{"$f":"'Gas Use Per Customer'!B461","v":2060},{"$f":"'Gas Use Per Customer'!C461","v":4},47,{"$f":"'Gas Use Per Customer'!J461","v":259.40834153201712},{"$f":"'Gas Use Per Customer'!L461","v":55.727782706690647},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.718334812007193},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.822502459605133},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.436669624014385},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.58583907241197},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5727782706690654},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F462*'Daily efficiency'!BD463","v":240.69881553909937},{"$f":"G462*'Daily efficiency'!BE463","v":1356.3656985965754},{"$f":"H462*'Daily efficiency'!BF463","v":474.85633029555373},{"$f":"I462*'Daily efficiency'!BG463","v":4256.3720678573391},{"$f":"J462*'Daily efficiency'!BH463","v":163.28240333060353},{"$f":"K462*'Daily efficiency'!BI463","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A462,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A462,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A462,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A462,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A462,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A462,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},71.723369751077954,340.75739438404196,141.90827183906862,1023.9876217123697,38.402866008209557,0,{"$f":"(V462+AB462)-(VLOOKUP($A462,Assumptions!$A$43:$M$98,11,FALSE)*F462)","v":46.762101562097243},{"$f":"(W462+AC462)-(VLOOKUP($A462,Assumptions!$A$43:$R$98,16,FALSE)*G462)","v":232.14114131781076},{"$f":"(X462+AD462)-VLOOKUP($A462,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A462,Assumptions!$A$44:$M$98,11,FALSE)*$H462)","v":69.44479472624937},{"$f":"(Y462+AE462)-VLOOKUP($A462,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A462,Assumptions!$A$43:$R$98,16,FALSE)*I462)","v":748.00875715630571},{"$f":"(Z462+AF462)-(VLOOKUP($A462,Assumptions!$A$43:$M$98,11,FALSE)*J462)","v":30.082443278549317},0,null,27.970549751469548,29.829565226112702,20.769052512446926,41.193121720136894,68.485309286758877,0]
[{"$f":"'Gas Use Per Customer'!B462","v":2060},{"$f":"'Gas Use Per Customer'!C462","v":5},53,{"$f":"'Gas Use Per Customer'!J462","v":156.87421514895695},{"$f":"'Gas Use Per Customer'!L462","v":39.720777503405365},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.776622002724295},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.18679363406125},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9720777503405369},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.687421514895696},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9720777503405369},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F463*'Daily efficiency'!BD464","v":444.0416271549916},{"$f":"G463*'Daily efficiency'!BE464","v":2425.7437254023748},{"$f":"H463*'Daily efficiency'!BF464","v":49.90297611158325},{"$f":"I463*'Daily efficiency'!BG464","v":367.71316030915528},{"$f":"J463*'Daily efficiency'!BH464","v":116.38187808497766},{"$f":"K463*'Daily efficiency'!BI464","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A463,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A463,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A463,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A463,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A463,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A463,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},144.736012565691,635.10451733878074,16.774397350659918,150.24051643808056,27.372194300887603,0,{"$f":"(V463+AB463)-(VLOOKUP($A463,Assumptions!$A$43:$M$98,11,FALSE)*F463)","v":97.292006157816132},{"$f":"(W463+AC463)-(VLOOKUP($A463,Assumptions!$A$43:$R$98,16,FALSE)*G463)","v":438.05122269656727},{"$f":"(X463+AD463)-VLOOKUP($A463,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A463,Assumptions!$A$44:$M$98,11,FALSE)*$H463)","v":-11.697044185182268},{"$f":"(Y463+AE463)-VLOOKUP($A463,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A463,Assumptions!$A$43:$R$98,16,FALSE)*I463)","v":105.80476518742122},{"$f":"(Z463+AF463)-(VLOOKUP($A463,Assumptions!$A$43:$M$98,11,FALSE)*J463)","v":21.441693499903245},0,null,30.617479148499495,31.026359578073709,5.0773531654776498,67.445606078064714,48.813887800790852,0]
[{"$f":"'Gas Use Per Customer'!B463","v":2060},{"$f":"'Gas Use Per Customer'!C463","v":6},57,{"$f":"'Gas Use Per Customer'!J463","v":119.81076951651342},{"$f":"'Gas Use Per Customer'!L463","v":25.455438798935464},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.364351039148374},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.82969256486207},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5455438798935468},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.981076951651342},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5455438798935468},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F464*'Daily efficiency'!BD465","v":284.56830844397626},{"$f":"G464*'Daily efficiency'!BE465","v":1847.9567878615883},{"$f":"H464*'Daily efficiency'!BF465","v":31.254430190083443},{"$f":"I464*'Daily efficiency'!BG465","v":280.83644374670757},{"$f":"J464*'Daily efficiency'!BH465","v":74.584435680880887},{"$f":"K464*'Daily efficiency'!BI465","v":0},70.676361433432902,50.375704425957501,0.23559611267422456,0.23519292480313353,{"$f":"IFERROR(VLOOKUP($A464,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A464,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A464,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A464,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A464,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A464,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},{"$f":"IFERROR((U464*L464),0)+(S464*F464/(F464+H464+J464))","v":107.22901630998503},{"$f":"IFERROR((T464*M464),0)+(R464*(G464/(G464+I464+K464)))","v":498.98016090022645},{"$f":"IFERROR((U464*N464),0)+(S464*H464/(F464+H464+J464))","v":12.388391292056832},{"$f":"IFERROR((T464*O464),0)+(R464*(G464/(G464+I464+K464)))","v":129.77269973406746},17.541731572577568,0,{"$f":"(V464+AB464)-(VLOOKUP($A464,Assumptions!$A$43:$M$98,11,FALSE)*F464)","v":76.824072665857699},{"$f":"(W464+AC464)-(VLOOKUP($A464,Assumptions!$A$43:$R$98,16,FALSE)*G464)","v":348.48310920546407},{"$f":"(X464+AD464)-VLOOKUP($A464,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A464,Assumptions!$A$44:$M$98,11,FALSE)*$H464)","v":-13.953167398316911},{"$f":"(Y464+AE464)-VLOOKUP($A464,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A464,Assumptions!$A$43:$R$98,16,FALSE)*I464)","v":90.50986436645826},{"$f":"(Z464+AF464)-(VLOOKUP($A464,Assumptions!$A$43:$M$98,11,FALSE)*J464)","v":13.741113617061652},0,null,37.724783136065227,32.317917348771381,-1.5647761062600782,75.544013890991124,31.282845189639218,0]
[{"$f":"'Gas Use Per Customer'!B464","v":2060},{"$f":"'Gas Use Per Customer'!C464","v":7},60,{"$f":"'Gas Use Per Customer'!J464","v":109.76853214844088},{"$f":"'Gas Use Per Customer'!L464","v":21.116339387911033},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.893071510328827},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.791678933596799},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1116339387911034},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.976853214844089},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1116339387911034},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F465*'Daily efficiency'!BD466","v":240.7827081759346},{"$f":"G465*'Daily efficiency'!BE466","v":1691.6313637244227},{"$f":"H465*'Daily efficiency'!BF466","v":8.3634976156359144},{"$f":"I465*'Daily efficiency'!BG466","v":82.999173985788843},{"$f":"J465*'Daily efficiency'!BH466","v":40.914610494673404},{"$f":"K465*'Daily efficiency'!BI466","v":0},71.383125047767237,50.879461470217073,0.2426639960544513,0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A465,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A465,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A465,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A465,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A465,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A465,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},99.032870235428618,474.74283911539993,7.1139926768013142,84.385723771600695,9.9115117167059168,0,{"$f":"(V465+AB465)-(VLOOKUP($A465,Assumptions!$A$43:$M$98,11,FALSE)*F465)","v":73.8107118538355},{"$f":"(W465+AC465)-(VLOOKUP($A465,Assumptions!$A$43:$R$98,16,FALSE)*G465)","v":336.86007178265879},{"$f":"(X465+AD465)-VLOOKUP($A465,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A465,Assumptions!$A$44:$M$98,11,FALSE)*$H465)","v":-18.579717855755653},{"$f":"(Y465+AE465)-VLOOKUP($A465,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A465,Assumptions!$A$43:$R$98,16,FALSE)*I465)","v":46.524475555327186},{"$f":"(Z465+AF465)-(VLOOKUP($A465,Assumptions!$A$43:$M$98,11,FALSE)*J465)","v":6.7587419190067761},0,null,43.692890193891543,34.098020746168366,-11.46572517895434,42.384164791792749,16.670253635712694,0]
[{"$f":"'Gas Use Per Customer'!B465","v":2060},{"$f":"'Gas Use Per Customer'!C465","v":8},60,{"$f":"'Gas Use Per Customer'!J465","v":171.37698718509165},{"$f":"'Gas Use Per Customer'!L465","v":30.51947894717561},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.415583157740489},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.23928846658248},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0519478947175611},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.137698718509167},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0519478947175611},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F466*'Daily efficiency'!BD467","v":334.41016623915738},{"$f":"G466*'Daily efficiency'!BE467","v":2547.1917402581234},{"$f":"H466*'Daily efficiency'!BF467","v":0},{"$f":"I466*'Daily efficiency'!BG467","v":0},{"$f":"J466*'Daily efficiency'!BH467","v":44.711036657612247},{"$f":"K466*'Daily efficiency'!BI467","v":0},71.383125047767237,50.879461470217073,0.2426639960544513,0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A466,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A466,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A466,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A466,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A466,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A466,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},121.71400141031387,682.35653895091878,5.0879461470217073,64.244812542990516,10.831191066958462,0,{"$f":"(V466+AB466)-(VLOOKUP($A466,Assumptions!$A$43:$M$98,11,FALSE)*F466)","v":85.260375732652761},{"$f":"(W466+AC466)-(VLOOKUP($A466,Assumptions!$A$43:$R$98,16,FALSE)*G466)","v":467.08598018756391},{"$f":"(X466+AD466)-VLOOKUP($A466,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A466,Assumptions!$A$44:$M$98,11,FALSE)*$H466)","v":-22.009697797543758},{"$f":"(Y466+AE466)-VLOOKUP($A466,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A466,Assumptions!$A$43:$R$98,16,FALSE)*I466)","v":17.78492083442659},{"$f":"(Z466+AF466)-(VLOOKUP($A466,Assumptions!$A$43:$M$98,11,FALSE)*J466)","v":6.2744878572508238},0,null,34.920474838473233,30.28320376936664,-16.921751650522051,10.377659875195732,17.105678924209286,0]
[{"$f":"'Gas Use Per Customer'!B466","v":2060},{"$f":"'Gas Use Per Customer'!C466","v":9},55,{"$f":"'Gas Use Per Customer'!J466","v":117.10017087440076},{"$f":"'Gas Use Per Customer'!L466","v":20.914231586220925},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.731385268976741},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.39015378696068},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0914231586220926},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.710017087440077},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0914231586220926},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F467*'Daily efficiency'!BD468","v":250.16947625589293},{"$f":"G467*'Daily efficiency'!BE468","v":1855.8937200073476},{"$f":"H467*'Daily efficiency'!BF468","v":0},{"$f":"I467*'Daily efficiency'!BG468","v":0},{"$f":"J467*'Daily efficiency'!BH468","v":30.639349273813643},{"$f":"K467*'Daily efficiency'!BI468","v":0},71.383125047767237,50.879461470217073,0.2426639960544513,0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A467,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A467,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A467,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A467,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A467,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A467,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},101.30680271777794,514.60339889233444,5.0879461470217073,64.244812542990516,7.4223429148661859,0,{"$f":"(V467+AB467)-(VLOOKUP($A467,Assumptions!$A$43:$M$98,11,FALSE)*F467)","v":76.326049576493745},{"$f":"(W467+AC467)-(VLOOKUP($A467,Assumptions!$A$43:$R$98,16,FALSE)*G467)","v":367.51119223455811},{"$f":"(X467+AD467)-VLOOKUP($A467,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A467,Assumptions!$A$44:$M$98,11,FALSE)*$H467)","v":-20.575588730496644},{"$f":"(Y467+AE467)-VLOOKUP($A467,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A467,Assumptions!$A$43:$R$98,16,FALSE)*I467)","v":25.360293290601984},{"$f":"(Z467+AF467)-(VLOOKUP($A467,Assumptions!$A$43:$M$98,11,FALSE)*J467)","v":4.2997487722056604},0,null,45.618487859470406,34.871492167803268,-15.487642583474937,21.656922531567364,11.722091687071845,0]
[{"$f":"'Gas Use Per Customer'!B467","v":2060},{"$f":"'Gas Use Per Customer'!C467","v":10},49,{"$f":"'Gas Use Per Customer'!J467","v":225.75093684050739},{"$f":"'Gas Use Per Customer'!L467","v":46.550404227953557},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.240323382362845},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":203.17584315645666},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6550404227953557},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.575093684050742},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6550404227953557},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F468*'Daily efficiency'!BD469","v":529.83312012224167},{"$f":"G468*'Daily efficiency'!BE469","v":3519.4145108271241},{"$f":"H468*'Daily efficiency'!BF469","v":51.623897746819559},{"$f":"I468*'Daily efficiency'!BG469","v":477.95114473278016},{"$f":"J468*'Daily efficiency'!BH469","v":129.79303836913431},{"$f":"K468*'Daily efficiency'!BI469","v":0},71.383125047767237,50.879461470217073,0.2426639960544513,0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A468,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A468,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A468,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A468,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A468,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A468,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},169.05496039066728,918.28000151232243,17.593768912858469,180.22634724264637,31.442196442515694,0,{"$f":"(V468+AB468)-(VLOOKUP($A468,Assumptions!$A$43:$M$98,11,FALSE)*F468)","v":113.45338823385717},{"$f":"(W468+AC468)-(VLOOKUP($A468,Assumptions!$A$43:$R$98,16,FALSE)*G468)","v":634.70907922437095},{"$f":"(X468+AD468)-VLOOKUP($A468,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A468,Assumptions!$A$44:$M$98,11,FALSE)*$H468)","v":-11.897368341600622},{"$f":"(Y468+AE468)-VLOOKUP($A468,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A468,Assumptions!$A$43:$R$98,16,FALSE)*I468)","v":126.17752625357173},{"$f":"(Z468+AF468)-(VLOOKUP($A468,Assumptions!$A$43:$M$98,11,FALSE)*J468)","v":24.491999922914431},0,null,30.465199528205254,31.239396837920822,5.6964005712578469,55.892359969569426,55.934196365430125,0]
[{"$f":"'Gas Use Per Customer'!B468","v":2060},{"$f":"'Gas Use Per Customer'!C468","v":11},40,{"$f":"'Gas Use Per Customer'!J468","v":355.96071812821253},{"$f":"'Gas Use Per Customer'!L468","v":81.648431589522858},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.494529476856858},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.78821543846375},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.989058953713716},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":249.17250268974877},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1648431589522854},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F469*'Daily efficiency'!BD470","v":352.65499217258207},{"$f":"G469*'Daily efficiency'!BE470","v":1842.0697196626606},{"$f":"H469*'Daily efficiency'!BF470","v":637.94641215280524},{"$f":"I469*'Daily efficiency'!BG470","v":5840.6034630477134},{"$f":"J469*'Daily efficiency'!BH470","v":239.22990455730186},{"$f":"K469*'Daily efficiency'!BI470","v":0},71.383125047767237,50.879461470217073,0.2426639960544513,0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A469,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A469,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A469,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A469,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A469,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A469,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},100.69405626822574,468.41893669857427,185.06937390027031,1438.7191132269552,57.953136381802501,0,{"$f":"(V469+AB469)-(VLOOKUP($A469,Assumptions!$A$43:$M$98,11,FALSE)*F469)","v":64.122559985258818},{"$f":"(W469+AC469)-(VLOOKUP($A469,Assumptions!$A$43:$R$98,16,FALSE)*G469)","v":319.37546641726345},{"$f":"(X469+AD469)-VLOOKUP($A469,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A469,Assumptions!$A$44:$M$98,11,FALSE)*$H469)","v":89.385440599478642},{"$f":"(Y469+AE469)-VLOOKUP($A469,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A469,Assumptions!$A$43:$R$98,16,FALSE)*I469)","v":1068.4100751690389},{"$f":"(Z469+AF469)-(VLOOKUP($A469,Assumptions!$A$43:$M$98,11,FALSE)*J469)","v":45.762637620813528},0,null,26.178318732696486,29.907369938333897,18.246000741498747,42.878329817128517,103.71577400261603,0]
[{"$f":"'Gas Use Per Customer'!B469","v":2060},{"$f":"'Gas Use Per Customer'!C469","v":12},35,{"$f":"'Gas Use Per Customer'!J469","v":504.63816729933342},{"$f":"'Gas Use Per Customer'!L469","v":111.00535618972708},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.30160685691812},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.39145018980003},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.60321371383624},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":353.24671710953339},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.100535618972708},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F470*'Daily efficiency'!BD471","v":539.04356217977852},{"$f":"G470*'Daily efficiency'!BE471","v":2689.6878265000778},{"$f":"H470*'Daily efficiency'!BF471","v":1095.7632336559166},{"$f":"I470*'Daily efficiency'!BG471","v":8280.1030490474677},{"$f":"J470*'Daily efficiency'!BH471","v":325.24569363590018},{"$f":"K470*'Daily efficiency'!BI471","v":0},{"$f":"R459*1.01","v":71.383125047767237},50.879461470217073,{"$f":"T459*1.03","v":0.2426639960544513},0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A470,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A470,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A470,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A470,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A470,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A470,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},145.84644738598786,674.10533363185073,295.97490949186295,2030.697831138835,78.790350544826822,0,{"$f":"(V470+AB470)-(VLOOKUP($A470,Assumptions!$A$43:$M$98,11,FALSE)*F470)","v":96.125566136347842},{"$f":"(W470+AC470)-(VLOOKUP($A470,Assumptions!$A$43:$R$98,16,FALSE)*G470)","v":462.80948029670105},{"$f":"(X470+AD470)-VLOOKUP($A470,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A470,Assumptions!$A$44:$M$98,11,FALSE)*$H470)","v":173.99220625772509},{"$f":"(Y470+AE470)-VLOOKUP($A470,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A470,Assumptions!$A$43:$R$98,16,FALSE)*I470)","v":1515.1332326219613},{"$f":"(Z470+AF470)-(VLOOKUP($A470,Assumptions!$A$43:$M$98,11,FALSE)*J470)","v":62.216723461613483},0,null,28.865143519757392,30.570384240092494,26.123695322764842,42.891643693666786,56.04839766044666,0]
[{"$f":"'Gas Use Per Customer'!B470","v":2061},{"$f":"'Gas Use Per Customer'!C470","v":1},33,{"$f":"'Gas Use Per Customer'!J470","v":542.3556491391638},{"$f":"'Gas Use Per Customer'!L470","v":113.69022880609387},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.738045761218775},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.47112982783277},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.26767160457041},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":433.88451931133108},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6845114403046937},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F471*'Daily efficiency'!BD472","v":375.50849027118181},{"$f":"G471*'Daily efficiency'!BE472","v":1931.8495533847154},{"$f":"H471*'Daily efficiency'!BF472","v":1427.6244445793784},{"$f":"I471*'Daily efficiency'!BG472","v":10170.253132657606},{"$f":"J471*'Daily efficiency'!BH472","v":166.55618520092742},{"$f":"K471*'Daily efficiency'!BI472","v":0},71.383125047767237,50.879461470217073,0.2426639960544513,0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A471,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A471,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A471,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A471,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A471,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A471,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},101.14234061279032,483.06695740989556,383.99977980296802,2482.2308910655497,40.348021431702257,0,{"$f":"(V471+AB471)-(VLOOKUP($A471,Assumptions!$A$43:$M$98,11,FALSE)*F471)","v":66.651349846869877},{"$f":"(W471+AC471)-(VLOOKUP($A471,Assumptions!$A$43:$R$98,16,FALSE)*G471)","v":329.25762244614066},{"$f":"(X471+AD471)-VLOOKUP($A471,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A471,Assumptions!$A$44:$M$98,11,FALSE)*$H471)","v":231.75774920059112},{"$f":"(Y471+AE471)-VLOOKUP($A471,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A471,Assumptions!$A$43:$R$98,16,FALSE)*I471)","v":1844.0927359803547},{"$f":"(Z471+AF471)-(VLOOKUP($A471,Assumptions!$A$43:$M$98,11,FALSE)*J471)","v":31.725273740222146},0,null,29.312699317611592,30.354401486252058,27.180025540672641,42.501925141448474,72.0732951719244,0]
[{"$f":"'Gas Use Per Customer'!B471","v":2061},{"$f":"'Gas Use Per Customer'!C471","v":2},34,{"$f":"'Gas Use Per Customer'!J471","v":483.0909901595503},{"$f":"'Gas Use Per Customer'!L471","v":101.12571961437459},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.337715884312374},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.9272970478651},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.675431768624748},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.16369311168518},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.11257196143746},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F472*'Daily efficiency'!BD473","v":501.01358795856203},{"$f":"G472*'Daily efficiency'!BE473","v":2581.1267433054095},{"$f":"H472*'Daily efficiency'!BF473","v":1015.8800861832597},{"$f":"I472*'Daily efficiency'!BG473","v":7926.5569665379026},{"$f":"J472*'Daily efficiency'!BH473","v":296.29835847011748},{"$f":"K472*'Daily efficiency'!BI473","v":0},71.383125047767237,50.879461470217073,0.2426639960544513,0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A472,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A472,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A472,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A472,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A472,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A472,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},136.63373509269391,647.76146736783278,276.62331986239144,1944.9049259676672,71.777895869242869,0,{"$f":"(V472+AB472)-(VLOOKUP($A472,Assumptions!$A$43:$M$98,11,FALSE)*F472)","v":90.614921980372628},{"$f":"(W472+AC472)-(VLOOKUP($A472,Assumptions!$A$43:$R$98,16,FALSE)*G472)","v":442.25820385054834},{"$f":"(X472+AD472)-VLOOKUP($A472,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A472,Assumptions!$A$44:$M$98,11,FALSE)*$H472)","v":161.68487840757365},{"$f":"(Y472+AE472)-VLOOKUP($A472,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A472,Assumptions!$A$43:$R$98,16,FALSE)*I472)","v":1442.4964958638282},{"$f":"(Z472+AF472)-(VLOOKUP($A472,Assumptions!$A$43:$M$98,11,FALSE)*J472)","v":56.438291498469106},0,null,29.868735776258486,30.515866428150101,26.647503560276412,42.656752491386342,55.810027076876928,0]
[{"$f":"'Gas Use Per Customer'!B472","v":2061},{"$f":"'Gas Use Per Customer'!C472","v":3},41,{"$f":"'Gas Use Per Customer'!J472","v":387.39084139021514},{"$f":"'Gas Use Per Customer'!L472","v":80.791409409363979},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.237422822809194},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.21725241706454},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.474845645618387},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.17358897315057},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0791409409363979},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F473*'Daily efficiency'!BD474","v":392.32421404165314},{"$f":"G473*'Daily efficiency'!BE474","v":2064.7673872175237},{"$f":"H473*'Daily efficiency'!BF474","v":797.51337291070774},{"$f":"I473*'Daily efficiency'!BG474","v":6356.3089255306522},{"$f":"J473*'Daily efficiency'!BH474","v":236.71882956943631},{"$f":"K473*'Daily efficiency'!BI474","v":0},71.383125047767237,50.879461470217073,0.2426639960544513,0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A473,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A473,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A473,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A473,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A473,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A473,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},110.30387419375852,522.459642619443,223.72426470894615,1563.8622615401739,57.344831698882523,0,{"$f":"(V473+AB473)-(VLOOKUP($A473,Assumptions!$A$43:$M$98,11,FALSE)*F473)","v":73.538501498580487},{"$f":"(W473+AC473)-(VLOOKUP($A473,Assumptions!$A$43:$R$98,16,FALSE)*G473)","v":357.66650057366996},{"$f":"(X473+AD473)-VLOOKUP($A473,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A473,Assumptions!$A$44:$M$98,11,FALSE)*$H473)","v":127.29270408841487},{"$f":"(Y473+AE473)-VLOOKUP($A473,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A473,Assumptions!$A$43:$R$98,16,FALSE)*I473)","v":1156.4441148698618},{"$f":"(Z473+AF473)-(VLOOKUP($A473,Assumptions!$A$43:$M$98,11,FALSE)*J473)","v":45.089707467156515},0,null,30.340891453762715,30.775680300040605,26.259537785639299,42.645897753131244,102.43453916603903,0]
[{"$f":"'Gas Use Per Customer'!B473","v":2061},{"$f":"'Gas Use Per Customer'!C473","v":4},47,{"$f":"'Gas Use Per Customer'!J473","v":259.53426791140157},{"$f":"'Gas Use Per Customer'!L473","v":55.754835028392925},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.726450508517878},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.860280373420466},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.452901017035757},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.67398753798108},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5754835028392931},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F474*'Daily efficiency'!BD475","v":240.81565962431256},{"$f":"G474*'Daily efficiency'!BE475","v":1357.0241285473503},{"$f":"H474*'Daily efficiency'!BF475","v":475.08684307725065},{"$f":"I474*'Daily efficiency'!BG475","v":4258.4382678902793},{"$f":"J474*'Daily efficiency'!BH475","v":163.36166663319122},{"$f":"K474*'Daily efficiency'!BI475","v":0},71.383125047767237,50.879461470217073,0.2426639960544513,0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A474,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A474,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A474,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A474,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A474,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A474,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},73.601121946266204,350.7158352899396,145.61685296572094,1054.7845845517813,39.574153421459954,0,{"$f":"(V474+AB474)-(VLOOKUP($A474,Assumptions!$A$43:$M$98,11,FALSE)*F474)","v":48.229027259928813},{"$f":"(W474+AC474)-(VLOOKUP($A474,Assumptions!$A$43:$R$98,16,FALSE)*G474)","v":240.31191524840193},{"$f":"(X474+AD474)-VLOOKUP($A474,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A474,Assumptions!$A$44:$M$98,11,FALSE)*$H474)","v":71.971848362870929},{"$f":"(Y474+AE474)-VLOOKUP($A474,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A474,Assumptions!$A$43:$R$98,16,FALSE)*I474)","v":774.27462255801811},{"$f":"(Z474+AF474)-(VLOOKUP($A474,Assumptions!$A$43:$M$98,11,FALSE)*J474)","v":31.116788526014155},0,null,28.833987961383901,30.86450679291907,21.514381765043204,42.618903952672198,70.690941947474101,0]
[{"$f":"'Gas Use Per Customer'!B474","v":2061},{"$f":"'Gas Use Per Customer'!C474","v":5},53,{"$f":"'Gas Use Per Customer'!J474","v":156.95036768058264},{"$f":"'Gas Use Per Customer'!L474","v":39.740059434232265},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.792047547385813},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.25533091252439},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9740059434232267},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.695036768058266},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9740059434232267},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F475*'Daily efficiency'!BD476","v":444.25718134293095},{"$f":"G475*'Daily efficiency'!BE476","v":2426.9212709001431},{"$f":"H475*'Daily efficiency'!BF476","v":49.927200857268488},{"$f":"I475*'Daily efficiency'!BG476","v":367.89166184328593},{"$f":"J475*'Daily efficiency'!BH476","v":116.43837414230048},{"$f":"K475*'Daily efficiency'!BI476","v":0},71.383125047767237,50.879461470217073,0.2426639960544513,0.24224871254722755,{"$f":"IFERROR(VLOOKUP($A475,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A475,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A475,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A475,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A475,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A475,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},148.32429939635887,653.17122624916681,17.182746275781835,153.51887332099517,28.20704622706468,0,{"$f":"(V475+AB475)-(VLOOKUP($A475,Assumptions!$A$43:$M$98,11,FALSE)*F475)","v":100.09943302473746},{"$f":"(W475+AC475)-(VLOOKUP($A475,Assumptions!$A$43:$R$98,16,FALSE)*G475)","v":452.87471839288281},{"$f":"(X475+AD475)-VLOOKUP($A475,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A475,Assumptions!$A$44:$M$98,11,FALSE)*$H475)","v":-11.746177250846067},{"$f":"(Y475+AE475)-VLOOKUP($A475,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A475,Assumptions!$A$43:$R$98,16,FALSE)*I475)","v":108.36289055123282},{"$f":"(Z475+AF475)-(VLOOKUP($A475,Assumptions!$A$43:$M$98,11,FALSE)*J475)","v":22.178937930612005},0,null,31.48568297639213,32.060716963194537,5.4365690249357677,69.042775848583815,50.385984157676688,0]
[{"$f":"'Gas Use Per Customer'!B475","v":2061},{"$f":"'Gas Use Per Customer'!C475","v":6},57,{"$f":"'Gas Use Per Customer'!J475","v":119.86893008423989},{"$f":"'Gas Use Per Customer'!L475","v":25.467795808061165},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.374236646448935},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.8820370758159},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5467795808061169},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.986893008423991},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5467795808061169},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F476*'Daily efficiency'!BD477","v":284.70644839953161},{"$f":"G476*'Daily efficiency'!BE477","v":1848.8538542634631},{"$f":"H476*'Daily efficiency'!BF477","v":31.269602243573779},{"$f":"I476*'Daily efficiency'!BG477","v":280.97277211745842},{"$f":"J476*'Daily efficiency'!BH477","v":74.620641717619193},{"$f":"K476*'Daily efficiency'!BI477","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A476,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A476,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A476,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A476,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A476,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A476,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},112.14946856397601,526.9970329965538,12.941097120422661,135.11469560287514,18.619057017107426,0,{"$f":"(V476+AB476)-(VLOOKUP($A476,Assumptions!$A$43:$M$98,11,FALSE)*F476)","v":81.244103370547833},{"$f":"(W476+AC476)-(VLOOKUP($A476,Assumptions!$A$43:$R$98,16,FALSE)*G476)","v":374.02301674445516},{"$f":"(X476+AD476)-VLOOKUP($A476,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A476,Assumptions!$A$44:$M$98,11,FALSE)*$H476)","v":-13.822888758931089},{"$f":"(Y476+AE476)-VLOOKUP($A476,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A476,Assumptions!$A$43:$R$98,16,FALSE)*I476)","v":95.216767455800067},{"$f":"(Z476+AF476)-(VLOOKUP($A476,Assumptions!$A$43:$M$98,11,FALSE)*J476)","v":14.755886367928902},0,null,39.87590052101806,34.669628687267391,-0.88179163850842812,79.434068018196939,33.374943385036332,0]
[{"$f":"'Gas Use Per Customer'!B476","v":2061},{"$f":"'Gas Use Per Customer'!C476","v":7},60,{"$f":"'Gas Use Per Customer'!J476","v":109.82181784365859},{"$f":"'Gas Use Per Customer'!L476","v":21.126590038099337},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.901272030479472},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.839636059292729},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.112659003809934},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.98218178436586},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.112659003809934},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F477*'Daily efficiency'!BD478","v":240.89959298572876},{"$f":"G477*'Daily efficiency'!BE478","v":1692.4525439980755},{"$f":"H477*'Daily efficiency'!BF478","v":8.3675575659347654},{"$f":"I477*'Daily efficiency'!BG478","v":83.039464846947013},{"$f":"J477*'Daily efficiency'!BH478","v":40.934471956078582},{"$f":"K477*'Daily efficiency'!BI478","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A477,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A477,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A477,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A477,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A477,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A477,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},101.21894960949763,487.90547705128836,7.2266665574298097,85.642469689503201,10.213812824065448,0,{"$f":"(V477+AB477)-(VLOOKUP($A477,Assumptions!$A$43:$M$98,11,FALSE)*F477)","v":75.581670854002198},{"$f":"(W477+AC477)-(VLOOKUP($A477,Assumptions!$A$43:$R$98,16,FALSE)*G477)","v":347.75335810066076},{"$f":"(X477+AD477)-VLOOKUP($A477,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A477,Assumptions!$A$44:$M$98,11,FALSE)*$H477)","v":-18.878808517182346},{"$f":"(Y477+AE477)-VLOOKUP($A477,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A477,Assumptions!$A$43:$R$98,16,FALSE)*I477)","v":47.169196798147134},{"$f":"(Z477+AF477)-(VLOOKUP($A477,Assumptions!$A$43:$M$98,11,FALSE)*J477)","v":7.009152979628519},0,null,44.719516210199721,35.183593542579175,-11.652141959752537,42.950661102056053,17.222965803693967,0]
[{"$f":"'Gas Use Per Customer'!B477","v":2061},{"$f":"'Gas Use Per Customer'!C477","v":8},60,{"$f":"'Gas Use Per Customer'!J477","v":171.46017989731746},{"$f":"'Gas Use Per Customer'!L477","v":30.534294228217938},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.427435382574352},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.31416190758571},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.053429422821794},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.146017989731746},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.053429422821794},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F478*'Daily efficiency'!BD479","v":334.57250127131243},{"$f":"G478*'Daily efficiency'!BE479","v":2548.4282411029094},{"$f":"H478*'Daily efficiency'!BF479","v":0},{"$f":"I478*'Daily efficiency'!BG479","v":0},{"$f":"J478*'Daily efficiency'!BH479","v":44.732741044339257},{"$f":"K478*'Daily efficiency'!BI479","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A478,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A478,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A478,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A478,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A478,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A478,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},124.59185528521692,701.85139473179049,5.138825608491925,64.88726066842041,11.1615423945007,0,{"$f":"(V478+AB478)-(VLOOKUP($A478,Assumptions!$A$43:$M$98,11,FALSE)*F478)","v":87.538255470035168},{"$f":"(W478+AC478)-(VLOOKUP($A478,Assumptions!$A$43:$R$98,16,FALSE)*G478)","v":483.03779284373519},{"$f":"(X478+AD478)-VLOOKUP($A478,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A478,Assumptions!$A$44:$M$98,11,FALSE)*$H478)","v":-22.39368959858102},{"$f":"(Y478+AE478)-VLOOKUP($A478,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A478,Assumptions!$A$43:$R$98,16,FALSE)*I478)","v":17.67382300623904},{"$f":"(Z478+AF478)-(VLOOKUP($A478,Assumptions!$A$43:$M$98,11,FALSE)*J478)","v":6.5298424176029801},0,null,35.836040132351265,31.302233500319467,-17.254863990089095,10.307829501184113,17.691384812103678,0]
[{"$f":"'Gas Use Per Customer'!B478","v":2061},{"$f":"'Gas Use Per Customer'!C478","v":9},55,{"$f":"'Gas Use Per Customer'!J478","v":117.15701561754366},{"$f":"'Gas Use Per Customer'!L478","v":20.924384125825885},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.739507300660708},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.44131405578931},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0924384125825886},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.715701561754367},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0924384125825886},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F479*'Daily efficiency'!BD480","v":250.29091774922102},{"$f":"G479*'Daily efficiency'!BE480","v":1856.7946392889046},{"$f":"H479*'Daily efficiency'!BF480","v":0},{"$f":"I479*'Daily efficiency'!BG480","v":0},{"$f":"J479*'Daily efficiency'!BH480","v":30.654222744334909},{"$f":"K479*'Daily efficiency'!BI480","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A479,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A479,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A479,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A479,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A479,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A479,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},103.5622370325586,528.98178390141936,5.1388256084919242,64.88726066842041,7.6487243737696051,0,{"$f":"(V479+AB479)-(VLOOKUP($A479,Assumptions!$A$43:$M$98,11,FALSE)*F479)","v":78.170336699686743},{"$f":"(W479+AC479)-(VLOOKUP($A479,Assumptions!$A$43:$R$98,16,FALSE)*G479)","v":379.4686515281636},{"$f":"(X479+AD479)-VLOOKUP($A479,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A479,Assumptions!$A$44:$M$98,11,FALSE)*$H479)","v":-20.935977163292282},{"$f":"(Y479+AE479)-VLOOKUP($A479,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A479,Assumptions!$A$43:$R$98,16,FALSE)*I479)","v":25.373875174550097},{"$f":"(Z479+AF479)-(VLOOKUP($A479,Assumptions!$A$43:$M$98,11,FALSE)*J479)","v":4.474736832160624},0,null,46.698110819905295,35.988611762500007,-15.797151554800358,21.658007453332988,12.12346120593023,0]
[{"$f":"'Gas Use Per Customer'!B479","v":2061},{"$f":"'Gas Use Per Customer'!C479","v":10},49,{"$f":"'Gas Use Per Customer'!J479","v":225.86052467392511},{"$f":"'Gas Use Per Customer'!L479","v":46.573001511559369},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.258401209247495},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":203.27447220653261},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6573001511559369},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.586052467392513},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6573001511559369},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F480*'Daily efficiency'!BD481","v":530.09032066599048},{"$f":"G480*'Daily efficiency'!BE481","v":3521.1229644731566},{"$f":"H480*'Daily efficiency'!BF481","v":51.648957891356858},{"$f":"I480*'Daily efficiency'!BG481","v":478.18315985158245},{"$f":"J480*'Daily efficiency'!BH481","v":129.85604469843975},{"$f":"K480*'Daily efficiency'!BI481","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A480,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A480,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A480,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A480,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A480,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A480,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},173.37671351447111,944.97052290131683,18.026075968686708,184.40623217641576,32.401183434012431,0,{"$f":"(V480+AB480)-(VLOOKUP($A480,Assumptions!$A$43:$M$98,11,FALSE)*F480)","v":116.86001961930353},{"$f":"(W480+AC480)-(VLOOKUP($A480,Assumptions!$A$43:$R$98,16,FALSE)*G480)","v":656.73243194734391},{"$f":"(X480+AD480)-VLOOKUP($A480,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A480,Assumptions!$A$44:$M$98,11,FALSE)*$H480)","v":-11.939325998384465},{"$f":"(Y480+AE480)-VLOOKUP($A480,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A480,Assumptions!$A$43:$R$98,16,FALSE)*I480)","v":129.4789623957991},{"$f":"(Z480+AF480)-(VLOOKUP($A480,Assumptions!$A$43:$M$98,11,FALSE)*J480)","v":25.336596697116484},0,null,31.364743474365454,32.307668779977703,6.0867499703022432,57.326955466311738,57.737780131128915,0]
[{"$f":"'Gas Use Per Customer'!B480","v":2061},{"$f":"'Gas Use Per Customer'!C480","v":11},40,{"$f":"'Gas Use Per Customer'!J480","v":356.13351459332324},{"$f":"'Gas Use Per Customer'!L480","v":81.688066750488602},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.506420025146578},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.84005437799696},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.012840050293157},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":249.29346021532626},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1688066750488613},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F481*'Daily efficiency'!BD482","v":352.82618391635492},{"$f":"G481*'Daily efficiency'!BE482","v":1842.9639282644382},{"$f":"H481*'Daily efficiency'!BF482","v":638.25609487715076},{"$f":"I481*'Daily efficiency'!BG482","v":5843.4387074472497},{"$f":"J481*'Daily efficiency'!BH482","v":239.34603557893152},{"$f":"K481*'Daily efficiency'!BI482","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A481,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A481,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A481,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A481,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A481,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A481,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},103.45231629636473,482.2667080488369,190.08817242814476,1482.161039961333,59.720707041447454,0,{"$f":"(V481+AB481)-(VLOOKUP($A481,Assumptions!$A$43:$M$98,11,FALSE)*F481)","v":66.278905895602463},{"$f":"(W481+AC481)-(VLOOKUP($A481,Assumptions!$A$43:$R$98,16,FALSE)*G481)","v":330.77019706518752},{"$f":"(X481+AD481)-VLOOKUP($A481,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A481,Assumptions!$A$44:$M$98,11,FALSE)*$H481)","v":92.840536396444989},{"$f":"(Y481+AE481)-VLOOKUP($A481,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A481,Assumptions!$A$43:$R$98,16,FALSE)*I481)","v":1105.7683657693094},{"$f":"(Z481+AF481)-(VLOOKUP($A481,Assumptions!$A$43:$M$98,11,FALSE)*J481)","v":47.329570241193366},0,null,27.045527591378999,30.959381197517207,18.942084625412292,44.356092005550657,107.05027728264082,0]
[{"$f":"'Gas Use Per Customer'!B481","v":2061},{"$f":"'Gas Use Per Customer'!C481","v":12},35,{"$f":"'Gas Use Per Customer'!J481","v":504.88313728345946},{"$f":"'Gas Use Per Customer'!L481","v":111.05924228496482},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.317772685489444},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.46494118503784},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.635545370978889},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":353.41819609842162},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.105924228496484},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F482*'Daily efficiency'!BD483","v":539.30523381190471},{"$f":"G482*'Daily efficiency'!BE483","v":2690.9935002022635},{"$f":"H482*'Daily efficiency'!BF483","v":1096.2951575557497},{"$f":"I482*'Daily efficiency'!BG483","v":8284.1225165470078},{"$f":"J482*'Daily efficiency'!BH483","v":325.4035798949468},{"$f":"K482*'Daily efficiency'!BI483","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A482,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A482,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A482,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A482,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A482,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A482,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},149.98185534321868,694.22654008857864,304.37632685528109,2092.1951087695265,81.193456236444064,0,{"$f":"(V482+AB482)-(VLOOKUP($A482,Assumptions!$A$43:$M$98,11,FALSE)*F482)","v":99.442640051629041},{"$f":"(W482+AC482)-(VLOOKUP($A482,Assumptions!$A$43:$R$98,16,FALSE)*G482)","v":479.45306155127685},{"$f":"(X482+AD482)-VLOOKUP($A482,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A482,Assumptions!$A$44:$M$98,11,FALSE)*$H482)","v":180.39708104192658},{"$f":"(Y482+AE482)-VLOOKUP($A482,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A482,Assumptions!$A$43:$R$98,16,FALSE)*I482)","v":1568.1561769523137},{"$f":"(Z482+AF482)-(VLOOKUP($A482,Assumptions!$A$43:$M$98,11,FALSE)*J482)","v":64.347051139247512},0,null,29.84672504682112,31.654391953683248,27.072199985398949,44.371121641841157,57.939393260167044,0]
[{"$f":"'Gas Use Per Customer'!B482","v":2062},{"$f":"'Gas Use Per Customer'!C482","v":1},33,{"$f":"'Gas Use Per Customer'!J482","v":542.61880083695075},{"$f":"'Gas Use Per Customer'!L482","v":113.74539145956599},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.7490782919132},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.52376016739015},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.309043594674492},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":434.0950406695606},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6872695729783},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F483*'Daily efficiency'!BD484","v":375.69068750081357},{"$f":"G483*'Daily efficiency'!BE484","v":1932.7868894125579},{"$f":"H483*'Daily efficiency'!BF484","v":1428.3171298994066},{"$f":"I483*'Daily efficiency'!BG484","v":10175.187753294505},{"$f":"J483*'Daily efficiency'!BH484","v":166.63699848826408},{"$f":"K483*'Daily efficiency'!BI484","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A483,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A483,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A483,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A483,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A483,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A483,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},104.01855414093039,497.50771506934825,394.92941746579038,2557.6456637029705,{"$f":"IFERROR((U483*P483),0)","v":41.578626296911771},{"$f":"IFERROR((T483*Q483),0)","v":0},{"$f":"(V483+AB483)-(VLOOKUP($A483,Assumptions!$A$43:$M$98,11,FALSE)*F483)","v":68.968776541499395},{"$f":"(W483+AC483)-(VLOOKUP($A483,Assumptions!$A$43:$R$98,16,FALSE)*G483)","v":341.20652268601089},{"$f":"(X483+AD483)-VLOOKUP($A483,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A483,Assumptions!$A$44:$M$98,11,FALSE)*$H483)","v":240.23220731180837},{"$f":"(Y483+AE483)-VLOOKUP($A483,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A483,Assumptions!$A$43:$R$98,16,FALSE)*I483)","v":1909.1803500135052},{"$f":"(Z483+AF483)-(VLOOKUP($A483,Assumptions!$A$43:$M$98,11,FALSE)*J483)","v":32.816181897054022},{"$f":"AA483+AG483","v":0},null,30.317174021954241,31.440720645849737,28.160227472859059,43.980699412477293,74.394808193965787,0]
[{"$f":"'Gas Use Per Customer'!B483","v":2062},{"$f":"'Gas Use Per Customer'!C483","v":2},{"$f":"C472","v":34},{"$f":"'Gas Use Per Customer'!J483","v":483.32538656428568},{"$f":"'Gas Use Per Customer'!L483","v":101.17478595091725},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.352435785275176},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.9976159692857},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.704871570550353},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.32777059499995},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.117478595091725},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F484*'Daily efficiency'!BD485","v":501.25668043209868},{"$f":"G484*'Daily efficiency'!BE485","v":2582.3791095078868},{"$f":"H484*'Daily efficiency'!BF485","v":1016.3729925812141},{"$f":"I484*'Daily efficiency'!BG485","v":7930.4029427468004},{"$f":"J484*'Daily efficiency'!BH485","v":296.44212283618742},{"$f":"K484*'Daily efficiency'!BI485","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A484,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A484,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A484,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A484,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A484,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A484,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},140.48812588055995,667.07903395141432,284.43445403914069,2003.7850533506596,73.967104279888503,0,{"$f":"(V484+AB484)-(VLOOKUP($A484,Assumptions!$A$43:$M$98,11,FALSE)*F484)","v":93.723764255716461},{"$f":"(W484+AC484)-(VLOOKUP($A484,Assumptions!$A$43:$R$98,16,FALSE)*G484)","v":458.24642223777596},{"$f":"(X484+AD484)-VLOOKUP($A484,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A484,Assumptions!$A$44:$M$98,11,FALSE)*$H484)","v":167.64518663333794},{"$f":"(Y484+AE484)-VLOOKUP($A484,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A484,Assumptions!$A$43:$R$98,16,FALSE)*I484)","v":1493.2484151960546},{"$f":"(Z484+AF484)-(VLOOKUP($A484,Assumptions!$A$43:$M$98,11,FALSE)*J484)","v":58.378983738274002},0,null,30.878498489793198,31.60372114910114,27.616430493309426,44.136146807279637,57.701119097593448,0]
[{"$f":"'Gas Use Per Customer'!B484","v":2062},{"$f":"'Gas Use Per Customer'!C484","v":3},41,{"$f":"'Gas Use Per Customer'!J484","v":387.57880395275293},{"$f":"'Gas Use Per Customer'!L484","v":80.830609510969694},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.249182853290908},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.27364118582588},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.498365706581815},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.30516276692703},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0830609510969698},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F485*'Daily efficiency'!BD486","v":392.51457028330367},{"$f":"G485*'Daily efficiency'!BE486","v":2065.7692151589204},{"$f":"H485*'Daily efficiency'!BF486","v":797.90032748271688},{"$f":"I485*'Daily efficiency'!BG486","v":6359.3930152567727},{"$f":"J485*'Daily efficiency'!BH486","v":236.83368586714107},{"$f":"K485*'Daily efficiency'!BI486","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A485,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A485,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A485,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A485,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A485,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A485,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},113.3552106118491,537.95553394650665,229.92199053686193,1611.1206800993373,59.093835153803333,0,{"$f":"(V485+AB485)-(VLOOKUP($A485,Assumptions!$A$43:$M$98,11,FALSE)*F485)","v":75.99420393414502},{"$f":"(W485+AC485)-(VLOOKUP($A485,Assumptions!$A$43:$R$98,16,FALSE)*G485)","v":370.49258636649961},{"$f":"(X485+AD485)-VLOOKUP($A485,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A485,Assumptions!$A$44:$M$98,11,FALSE)*$H485)","v":131.93943302533802},{"$f":"(Y485+AE485)-VLOOKUP($A485,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A485,Assumptions!$A$43:$R$98,16,FALSE)*I485)","v":1197.1132582565383},{"$f":"(Z485+AF485)-(VLOOKUP($A485,Assumptions!$A$43:$M$98,11,FALSE)*J485)","v":46.640166261235308},0,null,31.338872074129164,31.863850016908547,27.204923527440066,44.124234351004773,105.73400141503865,0]
[{"$f":"'Gas Use Per Customer'!B485","v":2062},{"$f":"'Gas Use Per Customer'!C485","v":4},47,{"$f":"'Gas Use Per Customer'!J485","v":259.66019429078602},{"$f":"'Gas Use Per Customer'!L485","v":55.781887350095204},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.73456620502856},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.898058287235799},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.469132410057121},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.76213600355021},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5781887350095207},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F486*'Daily efficiency'!BD487","v":240.93250370952569},{"$f":"G486*'Daily efficiency'!BE487","v":1357.682558498125},{"$f":"H486*'Daily efficiency'!BF487","v":475.31735585894751},{"$f":"I486*'Daily efficiency'!BG487","v":4260.5044679232196},{"$f":"J486*'Daily efficiency'!BH487","v":163.44092993577888},{"$f":"K486*'Daily efficiency'!BI487","v":0},72.096956298244905,51.388256084919242,0.24994391593608484,0.24951617392364439,{"$f":"IFERROR(VLOOKUP($A486,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A486,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A486,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A486,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A486,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A486,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},75.533033324920879,360.97358215861738,149.43232168437947,1086.5162574653884,40.781155500097981,0,{"$f":"(V486+AB486)-(VLOOKUP($A486,Assumptions!$A$43:$M$98,11,FALSE)*F486)","v":49.749886588918471},{"$f":"(W486+AC486)-(VLOOKUP($A486,Assumptions!$A$43:$R$98,16,FALSE)*G486)","v":248.78101367534936},{"$f":"(X486+AD486)-VLOOKUP($A486,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A486,Assumptions!$A$44:$M$98,11,FALSE)*$H486)","v":74.605484056258888},{"$f":"(Y486+AE486)-VLOOKUP($A486,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A486,Assumptions!$A$43:$R$98,16,FALSE)*I486)","v":801.47305351498073},{"$f":"(Z486+AF486)-(VLOOKUP($A486,Assumptions!$A$43:$M$98,11,FALSE)*J486)","v":32.186773254763843},0,null,29.728817573991943,31.936741318764561,22.290832980732038,44.094610194244545,72.967928754861816,0]
[{"$f":"'Gas Use Per Customer'!B486","v":2062},{"$f":"'Gas Use Per Customer'!C486","v":5},53,{"$f":"'Gas Use Per Customer'!J486","v":157.02652021220834},{"$f":"'Gas Use Per Customer'!L486","v":39.75934136505915},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.807473092047321},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.3238681909875},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9759341365059151},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.702652021220835},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9759341365059151},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F487*'Daily efficiency'!BD488","v":444.47273553087012},{"$f":"G487*'Daily efficiency'!BE488","v":2428.0988163979105},{"$f":"H487*'Daily efficiency'!BF488","v":49.951425602953712},{"$f":"I487*'Daily efficiency'!BG488","v":368.07016337741658},{"$f":"J487*'Daily efficiency'!BH488","v":116.49487019962325},{"$f":"K487*'Daily efficiency'!BI488","v":0},72.817925861227351,51.902138645768432,0.25744223341416739,0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A487,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A487,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A487,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A487,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A487,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A487,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},155.7519413911445,690.63131551887898,18.027813121011846,160.29293818810419,29.939374922759825,0,{"$f":"(V487+AB487)-(VLOOKUP($A487,Assumptions!$A$43:$M$98,11,FALSE)*F487)","v":106.74578634738401},{"$f":"(W487+AC487)-(VLOOKUP($A487,Assumptions!$A$43:$R$98,16,FALSE)*G487)","v":487.08981385688242},{"$f":"(X487+AD487)-VLOOKUP($A487,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A487,Assumptions!$A$44:$M$98,11,FALSE)*$H487)","v":-11.358500415573985},{"$f":"(Y487+AE487)-VLOOKUP($A487,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A487,Assumptions!$A$43:$R$98,16,FALSE)*I487)","v":114.41667162509991},{"$f":"(Z487+AF487)-(VLOOKUP($A487,Assumptions!$A$43:$M$98,11,FALSE)*J487)","v":23.813605542289764},0,null,33.559970651699828,34.466210137881369,6.6693127054378607,72.864552733178598,53.752980465049589,0]
[{"$f":"'Gas Use Per Customer'!B487","v":2062},{"$f":"'Gas Use Per Customer'!C487","v":6},57,{"$f":"'Gas Use Per Customer'!J487","v":119.92709065196634},{"$f":"'Gas Use Per Customer'!L487","v":25.480152817186859},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.384122253749489},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.9343815867697},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5480152817186861},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.992709065196635},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5480152817186861},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F488*'Daily efficiency'!BD489","v":284.8445883550869},{"$f":"G488*'Daily efficiency'!BE489","v":1849.7509206653374},{"$f":"H488*'Daily efficiency'!BF489","v":31.284774297064104},{"$f":"I488*'Daily efficiency'!BG489","v":281.10910048820921},{"$f":"J488*'Daily efficiency'!BH489","v":74.656847754357472},{"$f":"K488*'Daily efficiency'!BI489","v":0},72.817925861227351,51.902138645768432,0.25744223341416739,0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A488,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A488,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A488,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A488,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A488,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A488,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},114.72724272130802,541.74014155110137,13.230452764785095,137.90548793783682,19.18693373913332,0,{"$f":"(V488+AB488)-(VLOOKUP($A488,Assumptions!$A$43:$M$98,11,FALSE)*F488)","v":83.321181236720037},{"$f":"(W488+AC488)-(VLOOKUP($A488,Assumptions!$A$43:$R$98,16,FALSE)*G488)","v":386.28780083650531},{"$f":"(X488+AD488)-VLOOKUP($A488,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A488,Assumptions!$A$44:$M$98,11,FALSE)*$H488)","v":-13.955849076904173},{"$f":"(Y488+AE488)-VLOOKUP($A488,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A488,Assumptions!$A$43:$R$98,16,FALSE)*I488)","v":97.372461480099275},{"$f":"(Z488+AF488)-(VLOOKUP($A488,Assumptions!$A$43:$M$98,11,FALSE)*J488)","v":15.261176053559822},0,null,40.875530572033242,35.789133653020848,-0.72539631211907718,81.193049002312918,34.448109792693145,0]
[{"$f":"'Gas Use Per Customer'!B488","v":2062},{"$f":"'Gas Use Per Customer'!C488","v":7},60,{"$f":"'Gas Use Per Customer'!J488","v":109.87510353887625},{"$f":"'Gas Use Per Customer'!L488","v":21.136840688287638},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.90947255063011},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.887593184988617},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1136840688287637},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.987510353887625},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1136840688287637},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F489*'Daily efficiency'!BD490","v":241.0164777955228},{"$f":"G489*'Daily efficiency'!BE490","v":1693.2737242717276},{"$f":"H489*'Daily efficiency'!BF490","v":8.3716175162336146},{"$f":"I489*'Daily efficiency'!BG490","v":83.079755708105139},{"$f":"J489*'Daily efficiency'!BH490","v":40.954333417483745},{"$f":"K489*'Daily efficiency'!BI490","v":0},72.817925861227351,51.902138645768432,0.25744223341416739,0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A489,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A489,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A489,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A489,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A489,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A489,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},103.46334559046934,501.4563026331432,7.3417334559457004,86.924371136102607,10.525331637321511,0,{"$f":"(V489+AB489)-(VLOOKUP($A489,Assumptions!$A$43:$M$98,11,FALSE)*F489)","v":77.410718551335592},{"$f":"(W489+AC489)-(VLOOKUP($A489,Assumptions!$A$43:$R$98,16,FALSE)*G489)","v":359.03358614329846},{"$f":"(X489+AD489)-VLOOKUP($A489,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A489,Assumptions!$A$44:$M$98,11,FALSE)*$H489)","v":-19.175389080061791},{"$f":"(Y489+AE489)-VLOOKUP($A489,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A489,Assumptions!$A$43:$R$98,16,FALSE)*I489)","v":47.839080703337423},{"$f":"(Z489+AF489)-(VLOOKUP($A489,Assumptions!$A$43:$M$98,11,FALSE)*J489)","v":7.2687532574297915},0,null,45.779499224209083,36.307242858227504,-11.833655624116091,43.539509099448438,17.7940848947513,0]
[{"$f":"'Gas Use Per Customer'!B489","v":2062},{"$f":"'Gas Use Per Customer'!C489","v":8},60,{"$f":"'Gas Use Per Customer'!J489","v":171.54337260954321},{"$f":"'Gas Use Per Customer'!L489","v":30.549109509260251},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.439287607408204},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.38903534858889},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0549109509260255},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.154337260954321},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0549109509260255},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F490*'Daily efficiency'!BD491","v":334.73483630346732},{"$f":"G490*'Daily efficiency'!BE491","v":2549.6647419476949},{"$f":"H490*'Daily efficiency'!BF491","v":0},{"$f":"I490*'Daily efficiency'!BG491","v":0},{"$f":"J490*'Daily efficiency'!BH491","v":44.754445431066245},{"$f":"K490*'Daily efficiency'!BI491","v":0},{"$f":"R479*1.01","v":72.817925861227351},51.902138645768432,{"$f":"T479*1.03","v":0.25744223341416739},0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A490,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A490,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A490,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A490,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A490,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A490,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},127.5491192190153,721.9275188994759,5.190213864576843,65.536133275104618,11.501966729735203,0,{"$f":"(V490+AB490)-(VLOOKUP($A490,Assumptions!$A$43:$M$98,11,FALSE)*F490)","v":89.895215868008449},{"$f":"(W490+AC490)-(VLOOKUP($A490,Assumptions!$A$43:$R$98,16,FALSE)*G490)","v":499.56892868220888},{"$f":"(X490+AD490)-VLOOKUP($A490,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A490,Assumptions!$A$44:$M$98,11,FALSE)*$H490)","v":-22.777068210414782},{"$f":"(Y490+AE490)-VLOOKUP($A490,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A490,Assumptions!$A$43:$R$98,16,FALSE)*I490)","v":17.569079094848068},{"$f":"(Z490+AF490)-(VLOOKUP($A490,Assumptions!$A$43:$M$98,11,FALSE)*J490)","v":6.7952288108593466},0,null,36.783075395683305,32.357798437839314,-17.586854345837938,10.241770828907367,18.297195540594551,0]
[{"$f":"'Gas Use Per Customer'!B490","v":2062},{"$f":"'Gas Use Per Customer'!C490","v":9},55,{"$f":"'Gas Use Per Customer'!J490","v":117.21386036068658},{"$f":"'Gas Use Per Customer'!L490","v":20.934536665430844},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.747629332344676},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.49247432461793},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0934536665430845},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.721386036068658},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0934536665430845},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F491*'Daily efficiency'!BD492","v":250.41235924254909},{"$f":"G491*'Daily efficiency'!BE492","v":1857.6955585704616},{"$f":"H491*'Daily efficiency'!BF492","v":0},{"$f":"I491*'Daily efficiency'!BG492","v":0},{"$f":"J491*'Daily efficiency'!BH492","v":30.669096214856175},{"$f":"K491*'Daily efficiency'!BI492","v":0},72.817925861227351,51.902138645768432,0.25744223341416739,0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A491,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A491,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A491,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A491,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A491,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A491,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},105.87810271145058,543.7854268770634,5.1902138645768439,65.536133275104604,7.8820086115838492,0,{"$f":"(V491+AB491)-(VLOOKUP($A491,Assumptions!$A$43:$M$98,11,FALSE)*F491)","v":80.074829458614929},{"$f":"(W491+AC491)-(VLOOKUP($A491,Assumptions!$A$43:$R$98,16,FALSE)*G491)","v":391.85003964965898},{"$f":"(X491+AD491)-VLOOKUP($A491,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A491,Assumptions!$A$44:$M$98,11,FALSE)*$H491)","v":-21.295739448143383},{"$f":"(Y491+AE491)-VLOOKUP($A491,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A491,Assumptions!$A$43:$R$98,16,FALSE)*I491)","v":25.393879427055012},{"$f":"(Z491+AF491)-(VLOOKUP($A491,Assumptions!$A$43:$M$98,11,FALSE)*J491)","v":4.6565994549793928},0,null,47.812635370408223,37.144833520907952,-16.105525583566539,21.664570511468366,12.538608066563242,0]
[{"$f":"'Gas Use Per Customer'!B491","v":2062},{"$f":"'Gas Use Per Customer'!C491","v":10},49,{"$f":"'Gas Use Per Customer'!J491","v":225.9701125073428},{"$f":"'Gas Use Per Customer'!L491","v":46.595598795165174},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.276479036132137},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":203.37310125660852},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6595598795165172},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.597011250734283},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6595598795165172},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F492*'Daily efficiency'!BD493","v":530.34752120973917},{"$f":"G492*'Daily efficiency'!BE493","v":3522.8314181191886},{"$f":"H492*'Daily efficiency'!BF493","v":51.67401803589415},{"$f":"I492*'Daily efficiency'!BG493","v":478.41517497038478},{"$f":"J492*'Daily efficiency'!BH493","v":129.91905102774516},{"$f":"K492*'Daily efficiency'!BI493","v":0},72.817925861227351,51.902138645768432,0.25744223341416739,0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A492,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A492,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A492,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A492,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A492,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A492,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},177.82190378902203,972.46172149730705,18.470522234301878,188.70040441871015,33.389411668200708,0,{"$f":"(V492+AB492)-(VLOOKUP($A492,Assumptions!$A$43:$M$98,11,FALSE)*F492)","v":120.38958573459223},{"$f":"(W492+AC492)-(VLOOKUP($A492,Assumptions!$A$43:$R$98,16,FALSE)*G492)","v":679.55389950445283},{"$f":"(X492+AD492)-VLOOKUP($A492,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A492,Assumptions!$A$44:$M$98,11,FALSE)*$H492)","v":-11.969061678617617},{"$f":"(Y492+AE492)-VLOOKUP($A492,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A492,Assumptions!$A$43:$R$98,16,FALSE)*I492)","v":132.89454670783277},{"$f":"(Z492+AF492)-(VLOOKUP($A492,Assumptions!$A$43:$M$98,11,FALSE)*J492)","v":26.210371911396983},0,null,32.296394092880512,33.414148444686269,6.5014605556842611,58.810674222908311,59.599783579597691,0]
[{"$f":"'Gas Use Per Customer'!B492","v":2062},{"$f":"'Gas Use Per Customer'!C492","v":11},40,{"$f":"'Gas Use Per Customer'!J492","v":356.30631105843418},{"$f":"'Gas Use Per Customer'!L492","v":81.727701911454417},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.518310573436324},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.89189331753025},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.036621146872648},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":249.4144177409039},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1727701911454425},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F493*'Daily efficiency'!BD494","v":352.99737566012811},{"$f":"G493*'Daily efficiency'!BE494","v":1843.8581368662171},{"$f":"H493*'Daily efficiency'!BF494","v":638.56577760149708},{"$f":"I493*'Daily efficiency'!BG494","v":5846.2739518467897},{"$f":"J493*'Daily efficiency'!BH494","v":239.46216660056135},{"$f":"K493*'Daily efficiency'!BI494","v":0},72.817925861227351,51.902138645768432,0.25744223341416739,0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A493,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A493,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A493,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A493,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A493,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A493,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},106.29155281092717,496.53233461209271,195.25374750193453,1526.9232010728763,61.54217411792753,0,{"$f":"(V493+AB493)-(VLOOKUP($A493,Assumptions!$A$43:$M$98,11,FALSE)*F493)","v":68.515897828975454},{"$f":"(W493+AC493)-(VLOOKUP($A493,Assumptions!$A$43:$R$98,16,FALSE)*G493)","v":342.58143615563847},{"$f":"(X493+AD493)-VLOOKUP($A493,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A493,Assumptions!$A$44:$M$98,11,FALSE)*$H493)","v":96.441893381915307},{"$f":"(Y493+AE493)-VLOOKUP($A493,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A493,Assumptions!$A$43:$R$98,16,FALSE)*I493)","v":1144.4438938517008},{"$f":"(Z493+AF493)-(VLOOKUP($A493,Assumptions!$A$43:$M$98,11,FALSE)*J493)","v":48.95028912394362},0,null,27.944787477815492,32.049337468275084,19.667320285599647,45.88523407017189,110.49246324187115,0]
[{"$f":"'Gas Use Per Customer'!B493","v":2062},{"$f":"'Gas Use Per Customer'!C493","v":12},35,{"$f":"'Gas Use Per Customer'!J493","v":505.12810726758534},{"$f":"'Gas Use Per Customer'!L493","v":111.11312838020255},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.333938514060762},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.53843218027561},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.667877028121524},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":353.58967508730973},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.111312838020256},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F494*'Daily efficiency'!BD495","v":539.56690544403079},{"$f":"G494*'Daily efficiency'!BE495","v":2692.2991739044478},{"$f":"H494*'Daily efficiency'!BF495","v":1096.8270814555826},{"$f":"I494*'Daily efficiency'!BG495","v":8288.1419840465442},{"$f":"J494*'Daily efficiency'!BH495","v":325.56146615399331},{"$f":"K494*'Daily efficiency'!BI495","v":0},72.817925861227351,51.902138645768432,0.25744223341416739,0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A494,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A494,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A494,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A494,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A494,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A494,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},154.24023151061238,714.95689010744707,313.02766291271456,2155.5631609850388,83.669836954067961,0,{"$f":"(V494+AB494)-(VLOOKUP($A494,Assumptions!$A$43:$M$98,11,FALSE)*F494)","v":102.88223289463069},{"$f":"(W494+AC494)-(VLOOKUP($A494,Assumptions!$A$43:$R$98,16,FALSE)*G494)","v":496.70387707928455},{"$f":"(X494+AD494)-VLOOKUP($A494,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A494,Assumptions!$A$44:$M$98,11,FALSE)*$H494)","v":187.05112152463542},{"$f":"(Y494+AE494)-VLOOKUP($A494,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A494,Assumptions!$A$43:$R$98,16,FALSE)*I494)","v":1623.0455864298772},{"$f":"(Z494+AF494)-(VLOOKUP($A494,Assumptions!$A$43:$M$98,11,FALSE)*J494)","v":66.55050408207407},0,null,30.864109517461728,32.777419558385532,28.057158839141437,45.901950786009479,59.894366266382278,0]
[{"$f":"'Gas Use Per Customer'!B494","v":2063},{"$f":"'Gas Use Per Customer'!C494","v":1},33,{"$f":"'Gas Use Per Customer'!J494","v":542.88195253473782},{"$f":"'Gas Use Per Customer'!L494","v":113.80055411303813},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.760110822607629},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.57639050694758},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.350415584778602},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":434.3055620277903},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6900277056519073},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F495*'Daily efficiency'!BD496","v":375.87288473044543},{"$f":"G495*'Daily efficiency'!BE496","v":1933.7242254404011},{"$f":"H495*'Daily efficiency'!BF496","v":1429.0098152194355},{"$f":"I495*'Daily efficiency'!BG496","v":10180.12237393141},{"$f":"J495*'Daily efficiency'!BH496","v":166.71781177560078},{"$f":"K495*'Daily efficiency'!BI496","v":0},72.817925861227351,51.902138645768432,0.25744223341416739,0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A495,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A495,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A495,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A495,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A495,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A495,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},106.98038273112496,512.38586857670327,406.18449742500059,2635.3570255466834,42.846754234745326,0,{"$f":"(V495+AB495)-(VLOOKUP($A495,Assumptions!$A$43:$M$98,11,FALSE)*F495)","v":71.371271174310678},{"$f":"(W495+AC495)-(VLOOKUP($A495,Assumptions!$A$43:$R$98,16,FALSE)*G495)","v":353.59037892624355},{"$f":"(X495+AD495)-VLOOKUP($A495,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A495,Assumptions!$A$44:$M$98,11,FALSE)*$H495)","v":249.03004182939955},{"$f":"(Y495+AE495)-VLOOKUP($A495,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A495,Assumptions!$A$43:$R$98,16,FALSE)*I495)","v":1976.5547796872972},{"$f":"(Z495+AF495)-(VLOOKUP($A495,Assumptions!$A$43:$M$98,11,FALSE)*J495)","v":33.944476345541759},0,null,31.358050815559981,32.566046566414272,29.177367224654915,45.510694600794032,76.791230580287078,0]
[{"$f":"'Gas Use Per Customer'!B495","v":2063},{"$f":"'Gas Use Per Customer'!C495","v":2},34,{"$f":"'Gas Use Per Customer'!J495","v":483.55978296902111},{"$f":"'Gas Use Per Customer'!L495","v":101.22385228745991},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.367155686237972},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.06793489070634},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.734311372475943},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.49184807831477},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.122385228745991},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F496*'Daily efficiency'!BD497","v":501.49977290563515},{"$f":"G496*'Daily efficiency'!BE497","v":2583.6314757103646},{"$f":"H496*'Daily efficiency'!BF497","v":1016.8658989791683},{"$f":"I496*'Daily efficiency'!BG497","v":7934.2489189557},{"$f":"J496*'Daily efficiency'!BH497","v":296.58588720225737},{"$f":"K496*'Daily efficiency'!BI497","v":0},72.817925861227351,51.902138645768432,0.25744223341416739,0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A496,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A496,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A496,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A496,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A496,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A496,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},144.45691528949089,686.98123518438558,292.47750634937154,2064.4561399182667,76.223065088890536,0,{"$f":"(V496+AB496)-(VLOOKUP($A496,Assumptions!$A$43:$M$98,11,FALSE)*F496)","v":96.946275164650544},{"$f":"(W496+AC496)-(VLOOKUP($A496,Assumptions!$A$43:$R$98,16,FALSE)*G496)","v":474.8160154161277},{"$f":"(X496+AD496)-VLOOKUP($A496,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A496,Assumptions!$A$44:$M$98,11,FALSE)*$H496)","v":173.83593884214335},{"$f":"(Y496+AE496)-VLOOKUP($A496,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A496,Assumptions!$A$43:$R$98,16,FALSE)*I496)","v":1545.7836732014507},{"$f":"(Z496+AF496)-(VLOOKUP($A496,Assumptions!$A$43:$M$98,11,FALSE)*J496)","v":60.386185047277088},0,null,31.924713715807581,32.730597273191513,28.622361053215744,45.666791740397016,59.65608271436831,0]
[{"$f":"'Gas Use Per Customer'!B496","v":2063},{"$f":"'Gas Use Per Customer'!C496","v":3},41,{"$f":"'Gas Use Per Customer'!J496","v":387.76676651529078},{"$f":"'Gas Use Per Customer'!L496","v":80.869809612575395},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.260942883772618},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.33002995458723},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.521885767545236},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.43673656070354},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0869809612575398},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F497*'Daily efficiency'!BD498","v":392.70492652495409},{"$f":"G497*'Daily efficiency'!BE498","v":2066.771043100317},{"$f":"H497*'Daily efficiency'!BF498","v":798.28728205472589},{"$f":"I497*'Daily efficiency'!BG498","v":6362.4771049828942},{"$f":"J497*'Daily efficiency'!BH498","v":236.94854216484578},{"$f":"K497*'Daily efficiency'!BI498","v":0},72.817925861227351,51.902138645768432,0.25744223341416739,0.25700165914135376,{"$f":"IFERROR(VLOOKUP($A497,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A497,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A497,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A497,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A497,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A497,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},116.49645926362714,553.91953104984213,236.30243914696746,1659.8156937116703,60.896168467490384,0,{"$f":"(V497+AB497)-(VLOOKUP($A497,Assumptions!$A$43:$M$98,11,FALSE)*F497)","v":78.53923540144649},{"$f":"(W497+AC497)-(VLOOKUP($A497,Assumptions!$A$43:$R$98,16,FALSE)*G497)","v":383.78416385406769},{"$f":"(X497+AD497)-VLOOKUP($A497,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A497,Assumptions!$A$44:$M$98,11,FALSE)*$H497)","v":136.76770416505866},{"$f":"(Y497+AE497)-VLOOKUP($A497,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A497,Assumptions!$A$43:$R$98,16,FALSE)*I497)","v":1239.2128829973158},{"$f":"(Z497+AF497)-(VLOOKUP($A497,Assumptions!$A$43:$M$98,11,FALSE)*J497)","v":48.243760513430161},0,null,32.372705289199175,32.990979543621613,28.186807252355038,45.653838117088505,109.13992898092054,0]
[{"$f":"'Gas Use Per Customer'!B497","v":2063},{"$f":"'Gas Use Per Customer'!C497","v":4},47,{"$f":"'Gas Use Per Customer'!J497","v":259.78612067017053},{"$f":"'Gas Use Per Customer'!L497","v":55.808939671797496},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.74268190153925},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.93583620105116},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.485363803078499},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.85028446911937},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5808939671797502},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F498*'Daily efficiency'!BD499","v":241.04934779473894},{"$f":"G498*'Daily efficiency'!BE499","v":1358.3409884489004},{"$f":"H498*'Daily efficiency'!BF499","v":475.54786864064454},{"$f":"I498*'Daily efficiency'!BG499","v":4262.5706679561608},{"$f":"J498*'Daily efficiency'!BH499","v":163.5201932383666},{"$f":"K498*'Daily efficiency'!BI499","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A498,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A498,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A498,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A498,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A498,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A498,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},79.534932797402632,382.24899947437331,157.33578499836926,1152.3505157656359,43.285709794336242,0,{"$f":"(V498+AB498)-(VLOOKUP($A498,Assumptions!$A$43:$M$98,11,FALSE)*F498)","v":53.34033153913596},{"$f":"(W498+AC498)-(VLOOKUP($A498,Assumptions!$A$43:$R$98,16,FALSE)*G498)","v":268.26603123348269},{"$f":"(X498+AD498)-VLOOKUP($A498,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A498,Assumptions!$A$44:$M$98,11,FALSE)*$H498)","v":81.32629522428843},{"$f":"(Y498+AE498)-VLOOKUP($A498,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A498,Assumptions!$A$43:$R$98,16,FALSE)*I498)","v":862.76996927934363},{"$f":"(Z498+AF498)-(VLOOKUP($A498,Assumptions!$A$43:$M$98,11,FALSE)*J498)","v":34.554176041580689},0,null,31.858893248298578,34.42139640889161,24.287117112585065,47.443971385475265,77.839885835916931,0]
[{"$f":"'Gas Use Per Customer'!B498","v":2063},{"$f":"'Gas Use Per Customer'!C498","v":5},53,{"$f":"'Gas Use Per Customer'!J498","v":157.10267274383403},{"$f":"'Gas Use Per Customer'!L498","v":39.778623295886057},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.822898636708846},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.39240546945064},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9778623295886057},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.710267274383405},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9778623295886057},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F499*'Daily efficiency'!BD500","v":444.68828971880959},{"$f":"G499*'Daily efficiency'!BE500","v":2429.2763618956787},{"$f":"H499*'Daily efficiency'!BF500","v":49.975650348638958},{"$f":"I499*'Daily efficiency'!BG500","v":368.24866491154722},{"$f":"J499*'Daily efficiency'!BH500","v":116.55136625694608},{"$f":"K499*'Daily efficiency'!BI500","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A499,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A499,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A499,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A499,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A499,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A499,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},159.65112513199992,710.35177676012245,18.471255811179049,163.83833611686813,30.852511338323538,0,{"$f":"(V499+AB499)-(VLOOKUP($A499,Assumptions!$A$43:$M$98,11,FALSE)*F499)","v":109.86291643443219},{"$f":"(W499+AC499)-(VLOOKUP($A499,Assumptions!$A$43:$R$98,16,FALSE)*G499)","v":503.5621040278993},{"$f":"(X499+AD499)-VLOOKUP($A499,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A499,Assumptions!$A$44:$M$98,11,FALSE)*$H499)","v":-11.372557533564406},{"$f":"(Y499+AE499)-VLOOKUP($A499,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A499,Assumptions!$A$43:$R$98,16,FALSE)*I499)","v":117.2414185557403},{"$f":"(Z499+AF499)-(VLOOKUP($A499,Assumptions!$A$43:$M$98,11,FALSE)*J499)","v":24.628985251127574},0,null,34.523227342873604,35.614508597967045,7.098698277614643,74.627259045369598,55.481496589451112,0]
[{"$f":"'Gas Use Per Customer'!B499","v":2063},{"$f":"'Gas Use Per Customer'!C499","v":6},57,{"$f":"'Gas Use Per Customer'!J499","v":119.9852512196928},{"$f":"'Gas Use Per Customer'!L499","v":25.492509826312563},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.394007861050053},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.98672609772352},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5492509826312566},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.99852512196928},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5492509826312566},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F500*'Daily efficiency'!BD501","v":284.9827283106423},{"$f":"G500*'Daily efficiency'!BE501","v":1850.6479870672119},{"$f":"H500*'Daily efficiency'!BF501","v":31.299946350554446},{"$f":"I500*'Daily efficiency'!BG501","v":281.24542885896},{"$f":"J500*'Daily efficiency'!BH501","v":74.693053791095778},{"$f":"K500*'Daily efficiency'!BI501","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A500,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A500,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A500,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A500,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A500,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A500,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},117.37519304831955,556.91949419349237,13.5275782906443,140.76807949112094,19.772125913165379,0,{"$f":"(V500+AB500)-(VLOOKUP($A500,Assumptions!$A$43:$M$98,11,FALSE)*F500)","v":85.467945026779532},{"$f":"(W500+AC500)-(VLOOKUP($A500,Assumptions!$A$43:$R$98,16,FALSE)*G500)","v":398.98640241935726},{"$f":"(X500+AD500)-VLOOKUP($A500,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A500,Assumptions!$A$44:$M$98,11,FALSE)*$H500)","v":-14.08111496959569},{"$f":"(Y500+AE500)-VLOOKUP($A500,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A500,Assumptions!$A$43:$R$98,16,FALSE)*I500)","v":99.599670925336227},{"$f":"(Z500+AF500)-(VLOOKUP($A500,Assumptions!$A$43:$M$98,11,FALSE)*J500)","v":15.783719910472877},0,null,41.908361323137655,36.947726525044487,-0.55353667895139047,83.009928231070162,35.555845823638258,0]
[{"$f":"'Gas Use Per Customer'!B500","v":2063},{"$f":"'Gas Use Per Customer'!C500","v":7},60,{"$f":"'Gas Use Per Customer'!J500","v":109.92838923409397},{"$f":"'Gas Use Per Customer'!L500","v":21.147091338475953},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.917673070780761},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.935550310684576},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1147091338475952},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.992838923409398},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1147091338475952},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F501*'Daily efficiency'!BD502","v":241.13336260531702},{"$f":"G501*'Daily efficiency'!BE502","v":1694.0949045453808},{"$f":"H501*'Daily efficiency'!BF502","v":8.3756774665324709},{"$f":"I501*'Daily efficiency'!BG502","v":83.120046569263309},{"$f":"J501*'Daily efficiency'!BH502","v":40.974194878888945},{"$f":"K501*'Daily efficiency'!BI502","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A501,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A501,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A501,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A501,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A501,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A501,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},105.76775251759804,515.40701772483101,7.4592558987142592,88.232063351044829,10.846349147831289,0,{"$f":"(V501+AB501)-(VLOOKUP($A501,Assumptions!$A$43:$M$98,11,FALSE)*F501)","v":79.299370515663426},{"$f":"(W501+AC501)-(VLOOKUP($A501,Assumptions!$A$43:$R$98,16,FALSE)*G501)","v":370.71148048998839},{"$f":"(X501+AD501)-VLOOKUP($A501,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A501,Assumptions!$A$44:$M$98,11,FALSE)*$H501)","v":-19.469579109075053},{"$f":"(Y501+AE501)-VLOOKUP($A501,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A501,Assumptions!$A$43:$R$98,16,FALSE)*I501)","v":48.534494178514819},{"$f":"(Z501+AF501)-(VLOOKUP($A501,Assumptions!$A$43:$M$98,11,FALSE)*J501)","v":7.5378013975894618},0,null,46.87368657846023,37.469997319047941,-12.010323210360793,44.151010049969862,18.384150545420752,0]
[{"$f":"'Gas Use Per Customer'!B501","v":2063},{"$f":"'Gas Use Per Customer'!C501","v":8},60,{"$f":"'Gas Use Per Customer'!J501","v":171.62656532176902},{"$f":"'Gas Use Per Customer'!L501","v":30.563924790302568},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.451139832242056},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.46390878959213},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.056392479030257},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.162656532176904},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.056392479030257},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F502*'Daily efficiency'!BD503","v":334.89717133562226},{"$f":"G502*'Daily efficiency'!BE503","v":2550.9012427924808},{"$f":"H502*'Daily efficiency'!BF503","v":0},{"$f":"I502*'Daily efficiency'!BG503","v":0},{"$f":"J502*'Daily efficiency'!BH503","v":44.77614981779324},{"$f":"K502*'Daily efficiency'!BI503","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A502,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A502,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A502,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A502,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A502,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A502,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},130.58813056103207,742.60249916623138,5.2421160032226117,66.19149460785566,11.852771136928729,0,{"$f":"(V502+AB502)-(VLOOKUP($A502,Assumptions!$A$43:$M$98,11,FALSE)*F502)","v":92.333335900158886},{"$f":"(W502+AC502)-(VLOOKUP($A502,Assumptions!$A$43:$R$98,16,FALSE)*G502)","v":516.69544962218038},{"$f":"(X502+AD502)-VLOOKUP($A502,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A502,Assumptions!$A$44:$M$98,11,FALSE)*$H502)","v":-23.160020586934024},{"$f":"(Y502+AE502)-VLOOKUP($A502,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A502,Assumptions!$A$43:$R$98,16,FALSE)*I502)","v":17.47042406763584},{"$f":"(Z502+AF502)-(VLOOKUP($A502,Assumptions!$A$43:$M$98,11,FALSE)*J502)","v":7.0709218043195792},0,null,37.762385121369753,33.450885302016623,-17.917904583711412,10.179323949577343,18.923692941248309,0]
[{"$f":"'Gas Use Per Customer'!B502","v":2063},{"$f":"'Gas Use Per Customer'!C502","v":9},55,{"$f":"'Gas Use Per Customer'!J502","v":117.27070510382953},{"$f":"'Gas Use Per Customer'!L502","v":20.944689205035811},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.755751364028651},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.54363459344658},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0944689205035814},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.727070510382953},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0944689205035814},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F503*'Daily efficiency'!BD504","v":250.53380073587729},{"$f":"G503*'Daily efficiency'!BE504","v":1858.596477852019},{"$f":"H503*'Daily efficiency'!BF504","v":0},{"$f":"I503*'Daily efficiency'!BG504","v":0},{"$f":"J503*'Daily efficiency'!BH504","v":30.683969685377452},{"$f":"K503*'Daily efficiency'!BI504","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A503,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A503,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A503,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A503,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A503,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A503,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},108.25615855969397,559.02715973000238,5.2421160032226126,66.19149460785566,8.1224060517305574,0,{"$f":"(V503+AB503)-(VLOOKUP($A503,Assumptions!$A$43:$M$98,11,FALSE)*F503)","v":82.041109600122155},{"$f":"(W503+AC503)-(VLOOKUP($A503,Assumptions!$A$43:$R$98,16,FALSE)*G503)","v":404.66714595073495},{"$f":"(X503+AD503)-VLOOKUP($A503,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A503,Assumptions!$A$44:$M$98,11,FALSE)*$H503)","v":-21.655052374271353},{"$f":"(Y503+AE503)-VLOOKUP($A503,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A503,Assumptions!$A$43:$R$98,16,FALSE)*I503)","v":25.420094708167348},{"$f":"(Z503+AF503)-(VLOOKUP($A503,Assumptions!$A$43:$M$98,11,FALSE)*J503)","v":4.8455249317840803},0,null,48.962954759670467,38.34121759303725,-16.41293637104874,21.676423524238913,12.967930983514638,0]
[{"$f":"'Gas Use Per Customer'!B503","v":2063},{"$f":"'Gas Use Per Customer'!C503","v":10},49,{"$f":"'Gas Use Per Customer'!J503","v":226.07970034076058},{"$f":"'Gas Use Per Customer'!L503","v":46.618196078771007},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.294556863016808},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":203.47173030668452},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.661819607877101},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.607970034076061},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.661819607877101},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F504*'Daily efficiency'!BD505","v":530.60472175348821},{"$f":"G504*'Daily efficiency'!BE505","v":3524.539871765222},{"$f":"H504*'Daily efficiency'!BF505","v":51.699078180431478},{"$f":"I504*'Daily efficiency'!BG505","v":478.64719008918718},{"$f":"J504*'Daily efficiency'!BH505","v":129.98205735705065},{"$f":"K504*'Daily efficiency'!BI505","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A504,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A504,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A504,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A504,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A504,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A504,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},182.39421067983022,1000.7778734427133,18.927467337725545,193.11221629085082,34.407772531349686,0,{"$f":"(V504+AB504)-(VLOOKUP($A504,Assumptions!$A$43:$M$98,11,FALSE)*F504)","v":124.0453719528241},{"$f":"(W504+AC504)-(VLOOKUP($A504,Assumptions!$A$43:$R$98,16,FALSE)*G504)","v":703.19574814624957},{"$f":"(X504+AD504)-VLOOKUP($A504,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A504,Assumptions!$A$44:$M$98,11,FALSE)*$H504)","v":-11.986424760697709},{"$f":"(Y504+AE504)-VLOOKUP($A504,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A504,Assumptions!$A$43:$R$98,16,FALSE)*I504)","v":136.42724844480736},{"$f":"(Z504+AF504)-(VLOOKUP($A504,Assumptions!$A$43:$M$98,11,FALSE)*J504)","v":27.11416769047392},0,null,33.260985620084909,34.559874587312535,6.9410425770278366,60.34475817120078,61.521940221823606,0]
[{"$f":"'Gas Use Per Customer'!B504","v":2063},{"$f":"'Gas Use Per Customer'!C504","v":11},40,{"$f":"'Gas Use Per Customer'!J504","v":356.47910752354488},{"$f":"'Gas Use Per Customer'!L504","v":81.767337072420219},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.530201121726066},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.94373225706346},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.060402243452131},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":249.5353752664814},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1767337072420219},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F505*'Daily efficiency'!BD506","v":353.16856740390131},{"$f":"G505*'Daily efficiency'!BE506","v":1844.7523454679947},{"$f":"H505*'Daily efficiency'!BF506","v":638.87546032584316},{"$f":"I505*'Daily efficiency'!BG506","v":5849.1091962463261},{"$f":"J505*'Daily efficiency'!BH506","v":239.57829762219114},{"$f":"K505*'Daily efficiency'!BI506","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A505,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A505,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A505,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A505,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A505,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A505,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},109.21420302242683,511.22851036665531,200.57051090642662,1573.0457985499017,63.419180582659095,0,{"$f":"(V505+AB505)-(VLOOKUP($A505,Assumptions!$A$43:$M$98,11,FALSE)*F505)","v":70.835713784712411},{"$f":"(W505+AC505)-(VLOOKUP($A505,Assumptions!$A$43:$R$98,16,FALSE)*G505)","v":354.82082127773316},{"$f":"(X505+AD505)-VLOOKUP($A505,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A505,Assumptions!$A$44:$M$98,11,FALSE)*$H505)","v":100.19324517345029},{"$f":"(Y505+AE505)-VLOOKUP($A505,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A505,Assumptions!$A$43:$R$98,16,FALSE)*I505)","v":1184.474236751536},{"$f":"(Z505+AF505)-(VLOOKUP($A505,Assumptions!$A$43:$M$98,11,FALSE)*J505)","v":50.626350836754291},0,null,28.876939668453911,33.178271768638204,20.42242635440736,47.46718718685171,114.04553141941338,0]
[{"$f":"'Gas Use Per Customer'!B505","v":2063},{"$f":"'Gas Use Per Customer'!C505","v":12},35,{"$f":"'Gas Use Per Customer'!J505","v":505.37307725171132},{"$f":"'Gas Use Per Customer'!L505","v":111.1670144754403},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.350104342632086},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.6119231755134},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.700208685264172},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":353.7611540761979},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.116701447544031},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F506*'Daily efficiency'!BD507","v":539.82857707615699},{"$f":"G506*'Daily efficiency'!BE507","v":2693.6048476066326},{"$f":"H506*'Daily efficiency'!BF507","v":1097.3590053554158},{"$f":"I506*'Daily efficiency'!BG507","v":8292.1614515460824},{"$f":"J506*'Daily efficiency'!BH507","v":325.71935241303993},{"$f":"K506*'Daily efficiency'!BI507","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A506,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A506,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A506,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A506,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A506,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A506,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},158.62529316897101,736.31490887612381,321.93647362088467,2220.8589723703462,86.221726404136533,0,{"$f":"(V506+AB506)-(VLOOKUP($A506,Assumptions!$A$43:$M$98,11,FALSE)*F506)","v":106.44770953486274},{"$f":"(W506+AC506)-(VLOOKUP($A506,Assumptions!$A$43:$R$98,16,FALSE)*G506)","v":514.57895444721873},{"$f":"(X506+AD506)-VLOOKUP($A506,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A506,Assumptions!$A$44:$M$98,11,FALSE)*$H506)","v":193.96101909512063},{"$f":"(Y506+AE506)-VLOOKUP($A506,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A506,Assumptions!$A$43:$R$98,16,FALSE)*I506)","v":1679.8547914453534},{"$f":"(Z506+AF506)-(VLOOKUP($A506,Assumptions!$A$43:$M$98,11,FALSE)*J506)","v":68.829198526100441},0,null,31.91825382051011,33.940533413821079,29.079522076213792,47.485563976974227,61.915127298220831,0]
[{"$f":"'Gas Use Per Customer'!B506","v":2064},{"$f":"'Gas Use Per Customer'!C506","v":1},33,{"$f":"'Gas Use Per Customer'!J506","v":543.14510423252489},{"$f":"'Gas Use Per Customer'!L506","v":113.8557167665103},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.771143353302062},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.62902084650499},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.391787574882727},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":434.51608338601994},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6927858383255154},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F507*'Daily efficiency'!BD508","v":376.0550819600773},{"$f":"G507*'Daily efficiency'!BE508","v":1934.6615614682441},{"$f":"H507*'Daily efficiency'!BF508","v":1429.7025005394646},{"$f":"I507*'Daily efficiency'!BG508","v":10185.056994568313},{"$f":"J507*'Daily efficiency'!BH508","v":166.7986250629375},{"$f":"K507*'Daily efficiency'!BI508","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A507,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A507,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A507,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A507,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A507,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A507,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},110.03041539849119,527.71472210744093,417.7748621828697,2715.4349557601895,44.153549085181673,0,{"$f":"(V507+AB507)-(VLOOKUP($A507,Assumptions!$A$43:$M$98,11,FALSE)*F507)","v":73.861380654165771},{"$f":"(W507+AC507)-(VLOOKUP($A507,Assumptions!$A$43:$R$98,16,FALSE)*G507)","v":366.42230757342588},{"$f":"(X507+AD507)-VLOOKUP($A507,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A507,Assumptions!$A$44:$M$98,11,FALSE)*$H507)","v":258.16090946133306},{"$f":"(Y507+AE507)-VLOOKUP($A507,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A507,Assumptions!$A$43:$R$98,16,FALSE)*I507)","v":2046.2852251938129},{"$f":"(Z507+AF507)-(VLOOKUP($A507,Assumptions!$A$43:$M$98,11,FALSE)*J507)","v":35.111290399100319},0,null,32.436395269302572,33.731530001654718,30.232521978175441,47.093428838073933,79.264839484281993,0]
[{"$f":"'Gas Use Per Customer'!B507","v":2064},{"$f":"'Gas Use Per Customer'!C507","v":2},34,{"$f":"'Gas Use Per Customer'!J507","v":483.79417937375644},{"$f":"'Gas Use Per Customer'!L507","v":101.27291862400254},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.38187558720076},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.13825381212692},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.76375117440152},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.65592556162949},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.127291862400256},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F508*'Daily efficiency'!BD509","v":501.74286537917152},{"$f":"G508*'Daily efficiency'!BE509","v":2584.8838419128406},{"$f":"H508*'Daily efficiency'!BF509","v":1017.3588053771222},{"$f":"I508*'Daily efficiency'!BG509","v":7938.0948951645978},{"$f":"J508*'Daily efficiency'!BH509","v":296.72965156832737},{"$f":"K508*'Daily efficiency'!BI509","v":0},73.546105119839623,52.421160032226119,0.26516550041659243,0.26471170891559437,{"$f":"IFERROR(VLOOKUP($A508,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A508,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A508,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A508,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A508,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A508,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},148.54355934039535,707.48584899553418,300.75948397104128,2126.9727367666706,78.547813152580815,0,{"$f":"(V508+AB508)-(VLOOKUP($A508,Assumptions!$A$43:$M$98,11,FALSE)*F508)","v":100.2858545487786},{"$f":"(W508+AC508)-(VLOOKUP($A508,Assumptions!$A$43:$R$98,16,FALSE)*G508)","v":491.98451043806853},{"$f":"(X508+AD508)-VLOOKUP($A508,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A508,Assumptions!$A$44:$M$98,11,FALSE)*$H508)","v":180.26400195749144},{"$f":"(Y508+AE508)-VLOOKUP($A508,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A508,Assumptions!$A$43:$R$98,16,FALSE)*I508)","v":1600.1562077022677},{"$f":"(Z508+AF508)-(VLOOKUP($A508,Assumptions!$A$43:$M$98,11,FALSE)*J508)","v":62.461911555375231},0,null,33.008447507114042,33.897645694078285,29.666371557625762,47.250205501308052,61.676815879355154,0]
[{"$f":"'Gas Use Per Customer'!B508","v":2064},{"$f":"'Gas Use Per Customer'!C508","v":3},41,{"$f":"'Gas Use Per Customer'!J508","v":387.95472907782846},{"$f":"'Gas Use Per Customer'!L508","v":80.90900971418111},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.272702914254332},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.38641872334853},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.545405828508663},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.56831035447988},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0909009714181117},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F509*'Daily efficiency'!BD510","v":390.90593956272306},{"$f":"G509*'Daily efficiency'!BE510","v":2067.7728710417127},{"$f":"H509*'Daily efficiency'!BF510","v":798.6086891432891},{"$f":"I509*'Daily efficiency'!BG510","v":6365.5611947090119},{"$f":"J509*'Daily efficiency'!BH510","v":237.06339846255054},{"$f":"K509*'Daily efficiency'!BI510","v":0},74.281566171038023,52.94537163254838,0.27312046542909019,0.27265306018306218,{"$f":"IFERROR(VLOOKUP($A509,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A509,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A509,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A509,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A509,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A509,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},122.46531215527612,587.03555879187013,249.51032596323063,1760.8495060675921,64.636061048211047,0,{"$f":"(V509+AB509)-(VLOOKUP($A509,Assumptions!$A$43:$M$98,11,FALSE)*F509)","v":83.911243023870554},{"$f":"(W509+AC509)-(VLOOKUP($A509,Assumptions!$A$43:$R$98,16,FALSE)*G509)","v":414.22495672098017},{"$f":"(X509+AD509)-VLOOKUP($A509,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A509,Assumptions!$A$44:$M$98,11,FALSE)*$H509)","v":148.42211527010318},{"$f":"(Y509+AE509)-VLOOKUP($A509,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A509,Assumptions!$A$43:$R$98,16,FALSE)*I509)","v":1333.6446954718658},{"$f":"(Z509+AF509)-(VLOOKUP($A509,Assumptions!$A$43:$M$98,11,FALSE)*J509)","v":51.784704671075858},0,null,34.570209720893104,35.590489102134526,30.57387465137662,49.108995586821258,116.4207657192869,0]
[{"$f":"'Gas Use Per Customer'!B509","v":2064},{"$f":"'Gas Use Per Customer'!C509","v":4},47,{"$f":"'Gas Use Per Customer'!J509","v":259.91204704955499},{"$f":"'Gas Use Per Customer'!L509","v":55.835991993499775},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.750797598049932},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.973614114866493},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.501595196099863},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":181.93843293468848},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5835991993499778},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F510*'Daily efficiency'!BD511","v":241.16619187995209},{"$f":"G510*'Daily efficiency'!BE511","v":1357.2526325148428},{"$f":"H510*'Daily efficiency'!BF511","v":470.83923592486684},{"$f":"I510*'Daily efficiency'!BG511","v":4264.6368679890993},{"$f":"J510*'Daily efficiency'!BH511","v":163.59945654095426},{"$f":"K510*'Daily efficiency'!BI511","v":0},{"$f":"R499*1.01","v":74.281566171038023},52.94537163254838,{"$f":"T499*1.03","v":0.27312046542909019},0.27265306018306218,{"$f":"IFERROR(VLOOKUP($A510,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A510,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A510,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A510,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A510,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A510,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},81.638311718529025,392.97794054862322,160.14298150869877,1187.0440761225516,44.605892470177068,0,{"$f":"(V510+AB510)-(VLOOKUP($A510,Assumptions!$A$43:$M$98,11,FALSE)*F510)","v":55.03182249140049},{"$f":"(W510+AC510)-(VLOOKUP($A510,Assumptions!$A$43:$R$98,16,FALSE)*G510)","v":277.2026864542197},{"$f":"(X510+AD510)-VLOOKUP($A510,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A510,Assumptions!$A$44:$M$98,11,FALSE)*$H510)","v":82.949930624125358},{"$f":"(Y510+AE510)-VLOOKUP($A510,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A510,Assumptions!$A$43:$R$98,16,FALSE)*I510)","v":892.92174413862699},{"$f":"(Z510+AF510)-(VLOOKUP($A510,Assumptions!$A$43:$M$98,11,FALSE)*J510)","v":35.73706272780089},0,null,32.853254998321454,35.550832111726891,24.759994304325573,49.078236507575305,80.342955197977957,0]
[{"$f":"'Gas Use Per Customer'!B510","v":2064},{"$f":"'Gas Use Per Customer'!C510","v":5},53,{"$f":"'Gas Use Per Customer'!J510","v":157.17882527545976},{"$f":"'Gas Use Per Customer'!L510","v":39.797905226712942},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.838324181370353},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.46094274791378},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9797905226712942},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.717882527545976},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9797905226712942},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F511*'Daily efficiency'!BD512","v":444.90384390674876},{"$f":"G511*'Daily efficiency'!BE512","v":2430.453907393447},{"$f":"H511*'Daily efficiency'!BF512","v":49.999875094324182},{"$f":"I511*'Daily efficiency'!BG512","v":368.42716644567787},{"$f":"J511*'Daily efficiency'!BH512","v":116.60786231426886},{"$f":"K511*'Daily efficiency'!BI512","v":0},74.281566171038023,52.94537163254838,0.27312046542909019,0.27265306018306218,{"$f":"IFERROR(VLOOKUP($A511,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A511,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A511,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A511,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A511,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A511,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},163.66069183442119,730.6601119451833,18.927156116493201,167.47840873029861,31.793490501390576,0,{"$f":"(V511+AB511)-(VLOOKUP($A511,Assumptions!$A$43:$M$98,11,FALSE)*F511)","v":113.08960562894561},{"$f":"(W511+AC511)-(VLOOKUP($A511,Assumptions!$A$43:$R$98,16,FALSE)*G511)","v":520.61884635825174},{"$f":"(X511+AD511)-VLOOKUP($A511,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A511,Assumptions!$A$44:$M$98,11,FALSE)*$H511)","v":-11.374302089507587},{"$f":"(Y511+AE511)-VLOOKUP($A511,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A511,Assumptions!$A$43:$R$98,16,FALSE)*I511)","v":120.16041790143431},{"$f":"(Z511+AF511)-(VLOOKUP($A511,Assumptions!$A$43:$M$98,11,FALSE)*J511)","v":25.472104725706128},0,null,35.519961724341648,36.803009809287424,7.5528540269856137,76.448222393092848,57.265595227096703,0]
[{"$f":"'Gas Use Per Customer'!B511","v":2064},{"$f":"'Gas Use Per Customer'!C511","v":6},57,{"$f":"'Gas Use Per Customer'!J511","v":120.04341178741929},{"$f":"'Gas Use Per Customer'!L511","v":25.504866835438257},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.403893468350606},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.03907060867736},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5504866835438258},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.00434117874193},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5504866835438258},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F512*'Daily efficiency'!BD513","v":285.12086826619759},{"$f":"G512*'Daily efficiency'!BE513","v":1851.545053469087},{"$f":"H512*'Daily efficiency'!BF513","v":31.315118404044775},{"$f":"I512*'Daily efficiency'!BG513","v":281.38175722971096},{"$f":"J512*'Daily efficiency'!BH513","v":74.729259827834056},{"$f":"K512*'Daily efficiency'!BI513","v":0},74.281566171038023,52.94537163254838,0.27312046542909019,0.27265306018306218,{"$f":"IFERROR(VLOOKUP($A512,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A512,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A512,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A512,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A512,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A512,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},120.09537456086922,572.5482563203409,13.832700026112576,143.70452605176814,20.375161377274129,0,{"$f":"(V512+AB512)-(VLOOKUP($A512,Assumptions!$A$43:$M$98,11,FALSE)*F512)","v":87.686412027625522},{"$f":"(W512+AC512)-(VLOOKUP($A512,Assumptions!$A$43:$R$98,16,FALSE)*G512)","v":412.13180014048044},{"$f":"(X512+AD512)-VLOOKUP($A512,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A512,Assumptions!$A$44:$M$98,11,FALSE)*$H512)","v":-14.198492720859226},{"$f":"(Y512+AE512)-VLOOKUP($A512,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A512,Assumptions!$A$43:$R$98,16,FALSE)*I512)","v":101.90040293480064},{"$f":"(Z512+AF512)-(VLOOKUP($A512,Assumptions!$A$43:$M$98,11,FALSE)*J512)","v":16.324041060618669},0,null,42.975333194931572,38.146551781553299,-0.36579269474665033,84.886293564575212,36.699202437892794,0]
[{"$f":"'Gas Use Per Customer'!B512","v":2064},{"$f":"'Gas Use Per Customer'!C512","v":7},60,{"$f":"'Gas Use Per Customer'!J512","v":109.98167492931165},{"$f":"'Gas Use Per Customer'!L512","v":21.157341988664257},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.925873590931406},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.983507436380492},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1157341988664258},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.998167492931167},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1157341988664258},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F513*'Daily efficiency'!BD514","v":241.09886521235958},{"$f":"G513*'Daily efficiency'!BE514","v":1692.9262276884087},{"$f":"H513*'Daily efficiency'!BF514","v":7.5417636751481911},{"$f":"I513*'Daily efficiency'!BG514","v":74.844303687379309},{"$f":"J513*'Daily efficiency'!BH514","v":39.994201307604023},{"$f":"K513*'Daily efficiency'!BI514","v":0},74.281566171038023,52.94537163254838,0.27312046542909019,0.27265306018306218,{"$f":"IFERROR(VLOOKUP($A513,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A513,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A513,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A513,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A513,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A513,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},108.09264071285217,529.2262087973063,7.3508221084614487,87.294920611747443,10.904541376095663,0,{"$f":"(V513+AB513)-(VLOOKUP($A513,Assumptions!$A$43:$M$98,11,FALSE)*F513)","v":81.208065771221783},{"$f":"(W513+AC513)-(VLOOKUP($A513,Assumptions!$A$43:$R$98,16,FALSE)*G513)","v":382.25545651538414},{"$f":"(X513+AD513)-VLOOKUP($A513,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A513,Assumptions!$A$44:$M$98,11,FALSE)*$H513)","v":-19.989822189558691},{"$f":"(Y513+AE513)-VLOOKUP($A513,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A513,Assumptions!$A$43:$R$98,16,FALSE)*I513)","v":46.98476459455086},{"$f":"(Z513+AF513)-(VLOOKUP($A513,Assumptions!$A$43:$M$98,11,FALSE)*J513)","v":7.5439695083918634},0,null,47.978655479698062,38.618095722771855,-12.639000081097242,42.720539239604506,18.448510884487526,0]
[{"$f":"'Gas Use Per Customer'!B513","v":2064},{"$f":"'Gas Use Per Customer'!C513","v":8},60,{"$f":"'Gas Use Per Customer'!J513","v":171.70975803399475},{"$f":"'Gas Use Per Customer'!L513","v":30.578740071344889},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.462992057075912},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.53878223059527},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.057874007134489},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.170975803399475},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.057874007134489},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F514*'Daily efficiency'!BD515","v":335.0595063677772},{"$f":"G514*'Daily efficiency'!BE515","v":2552.1377436372654},{"$f":"H514*'Daily efficiency'!BF515","v":0},{"$f":"I514*'Daily efficiency'!BG515","v":0},{"$f":"J514*'Daily efficiency'!BH515","v":44.797854204520235},{"$f":"K514*'Daily efficiency'!BI515","v":0},74.281566171038023,52.94537163254838,0.27312046542909019,0.27265306018306218,{"$f":"IFERROR(VLOOKUP($A514,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A514,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A514,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A514,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A514,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A514,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},133.71129706063937,763.89445793529217,5.2945371632548373,66.853409553934227,12.2142720384971,0,{"$f":"(V514+AB514)-(VLOOKUP($A514,Assumptions!$A$43:$M$98,11,FALSE)*F514)","v":94.854978081196037},{"$f":"(W514+AC514)-(VLOOKUP($A514,Assumptions!$A$43:$R$98,16,FALSE)*G514)","v":534.43521094143489},{"$f":"(X514+AD514)-VLOOKUP($A514,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A514,Assumptions!$A$44:$M$98,11,FALSE)*$H514)","v":-23.54257513949192},{"$f":"(Y514+AE514)-VLOOKUP($A514,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A514,Assumptions!$A$43:$R$98,16,FALSE)*I514)","v":17.377865235411527},{"$f":"(Z514+AF514)-(VLOOKUP($A514,Assumptions!$A$43:$M$98,11,FALSE)*J514)","v":7.3572321660666846},0,null,38.774888149366532,34.582594946553712,-18.248037976237082,10.120487871150043,19.571504204563784,0]
[{"$f":"'Gas Use Per Customer'!B514","v":2064},{"$f":"'Gas Use Per Customer'!C514","v":9},55,{"$f":"'Gas Use Per Customer'!J514","v":117.32754984697246},{"$f":"'Gas Use Per Customer'!L514","v":20.95484174464077},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.763873395712618},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.59479486227522},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0954841744640773},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.732754984697246},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0954841744640773},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F515*'Daily efficiency'!BD516","v":252.27427197936461},{"$f":"G515*'Daily efficiency'!BE516","v":1868.3933477195094},{"$f":"H515*'Daily efficiency'!BF516","v":0},{"$f":"I515*'Daily efficiency'!BG516","v":0},{"$f":"J515*'Daily efficiency'!BH516","v":30.698843155898718},{"$f":"K515*'Daily efficiency'!BI516","v":0},74.281566171038023,52.94537163254838,0.27312046542909019,0.27265306018306218,{"$f":"IFERROR(VLOOKUP($A515,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A515,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A515,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A515,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A515,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A515,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},111.13964956666661,577.14987028770258,5.294537163254839,66.853409553934213,8.3701335305356395,0,{"$f":"(V515+AB515)-(VLOOKUP($A515,Assumptions!$A$43:$M$98,11,FALSE)*F515)","v":84.512391115409372},{"$f":"(W515+AC515)-(VLOOKUP($A515,Assumptions!$A$43:$R$98,16,FALSE)*G515)","v":420.36267573472549},{"$f":"(X515+AD515)-VLOOKUP($A515,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A515,Assumptions!$A$44:$M$98,11,FALSE)*$H515)","v":-22.013942573468658},{"$f":"(Y515+AE515)-VLOOKUP($A515,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A515,Assumptions!$A$43:$R$98,16,FALSE)*I515)","v":25.452537728842643},{"$f":"(Z515+AF515)-(VLOOKUP($A515,Assumptions!$A$43:$M$98,11,FALSE)*J515)","v":5.0417262241284853},0,null,50.413403346880159,39.809033795936109,-16.719405410213817,21.693573045750792,13.411859754664125,0]
[{"$f":"'Gas Use Per Customer'!B515","v":2064},{"$f":"'Gas Use Per Customer'!C515","v":10},49,{"$f":"'Gas Use Per Customer'!J515","v":226.18928817417833},{"$f":"'Gas Use Per Customer'!L515","v":46.640793362376797},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.312634689901437},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":203.57035935676049},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6640793362376796},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.618928817417835},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6640793362376796},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F516*'Daily efficiency'!BD517","v":527.70828711527292},{"$f":"G516*'Daily efficiency'!BE517","v":3513.7438987254},{"$f":"H516*'Daily efficiency'!BF517","v":53.571428979431936},{"$f":"I516*'Daily efficiency'!BG517","v":495.98203396541777},{"$f":"J516*'Daily efficiency'!BH517","v":132.24921730815865},{"$f":"K516*'Daily efficiency'!BI517","v":0},74.281566171038023,52.94537163254838,0.27312046542909019,0.27265306018306218,{"$f":"IFERROR(VLOOKUP($A516,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A516,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A516,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A516,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A516,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A516,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},186.23757667197987,1026.5287785724413,19.900951212876535,202.31625351503595,36.058153805884245,0,{"$f":"(V516+AB516)-(VLOOKUP($A516,Assumptions!$A$43:$M$98,11,FALSE)*F516)","v":126.9712517640711},{"$f":"(W516+AC516)-(VLOOKUP($A516,Assumptions!$A$43:$R$98,16,FALSE)*G516)","v":724.26742582947008},{"$f":"(X516+AD516)-VLOOKUP($A516,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A516,Assumptions!$A$44:$M$98,11,FALSE)*$H516)","v":-11.487411830928401},{"$f":"(Y516+AE516)-VLOOKUP($A516,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A516,Assumptions!$A$43:$R$98,16,FALSE)*I516)","v":144.75158633550058},{"$f":"(Z516+AF516)-(VLOOKUP($A516,Assumptions!$A$43:$M$98,11,FALSE)*J516)","v":28.649863192395649},0,null,{"$f":"IF(F516<10,AB516+AH516,IFERROR((AH516)/(F516/10),0))","v":34.029023364151641},35.578235855062729,8.4135393819481337,63.995774293269712,64.708016998279902,0]
[{"$f":"'Gas Use Per Customer'!B516","v":2064},{"$f":"'Gas Use Per Customer'!C516","v":11},40,{"$f":"'Gas Use Per Customer'!J516","v":356.65190398865565},{"$f":"'Gas Use Per Customer'!L516","v":81.806972233386006},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.5420916700158},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.99557119659669},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.084183340031601},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":249.65633279205895},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1806972233386013},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F517*'Daily efficiency'!BD518","v":353.33975914767439},{"$f":"G517*'Daily efficiency'!BE518","v":1845.6465540697729},{"$f":"H517*'Daily efficiency'!BF518","v":639.18514305018914},{"$f":"I517*'Daily efficiency'!BG518","v":5851.9444406458642},{"$f":"J517*'Daily efficiency'!BH518","v":239.69442864382091},{"$f":"K517*'Daily efficiency'!BI518","v":0},74.281566171038023,52.94537163254838,0.27312046542909019,0.27265306018306218,{"$f":"IFERROR(VLOOKUP($A517,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A517,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A517,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A517,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A517,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A517,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},112.22277810572407,526.36831571644427,206.04300825571147,1620.5702591456866,65.353419478568412,0,{"$f":"(V517+AB517)-(VLOOKUP($A517,Assumptions!$A$43:$M$98,11,FALSE)*F517)","v":73.240819556747653},{"$f":"(W517+AC517)-(VLOOKUP($A517,Assumptions!$A$43:$R$98,16,FALSE)*G517)","v":367.50124788997005},{"$f":"(X517+AD517)-VLOOKUP($A517,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A517,Assumptions!$A$44:$M$98,11,FALSE)*$H517)","v":104.09901872744227},{"$f":"(Y517+AE517)-VLOOKUP($A517,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A517,Assumptions!$A$43:$R$98,16,FALSE)*I517)","v":1225.9003617869303},{"$f":"(Z517+AF517)-(VLOOKUP($A517,Assumptions!$A$43:$M$98,11,FALSE)*J517)","v":52.359433295576267},0,null,29.842941075079317,34.347332677416418,21.208261326524344,49.103515543825353,117.71285277414468,0]
[{"$f":"'Gas Use Per Customer'!B517","v":2064},{"$f":"'Gas Use Per Customer'!C517","v":12},35,{"$f":"'Gas Use Per Customer'!J517","v":505.6180472358372},{"$f":"'Gas Use Per Customer'!L517","v":111.22090057067804},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.366270171203411},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.68541417075116},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.732540342406821},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":353.93263306508601},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.122090057067805},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F518*'Daily efficiency'!BD519","v":542.82488287895808},{"$f":"G518*'Daily efficiency'!BE519","v":2698.1990027259112},{"$f":"H518*'Daily efficiency'!BF519","v":1107.502055188435},{"$f":"I518*'Daily efficiency'!BG519","v":8296.1809190456206},{"$f":"J518*'Daily efficiency'!BH519","v":325.87723867208649},{"$f":"K518*'Daily efficiency'!BI519","v":0},74.281566171038023,52.94537163254838,0.27312046542909019,0.27265306018306218,{"$f":"IFERROR(VLOOKUP($A518,Assumptions!$B$11:$H$35,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A518,Assumptions!$B$11:$H$35,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A518,Assumptions!$B$11:$H$35,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A518,Assumptions!$B$11:$H$35,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A518,Assumptions!$B$11:$H$35,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A518,Assumptions!$B$11:$H$35,7,FALSE),0)","v":0},163.88647695022476,759.21783729611923,333.73104748568642,2288.1412637449885,88.851426367950509,0,{"$f":"(V518+AB518)-(VLOOKUP($A518,Assumptions!$A$43:$M$98,11,FALSE)*F518)","v":110.88844490648891},{"$f":"(W518+AC518)-(VLOOKUP($A518,Assumptions!$A$43:$R$98,16,FALSE)*G518)","v":533.9952723632814},{"$f":"(X518+AD518)-VLOOKUP($A518,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A518,Assumptions!$A$44:$M$98,11,FALSE)*$H518)","v":203.75491096789838},{"$f":"(Y518+AE518)-VLOOKUP($A518,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A518,Assumptions!$A$43:$R$98,16,FALSE)*I518)","v":1738.6418731380506},{"$f":"(Z518+AF518)-(VLOOKUP($A518,Assumptions!$A$43:$M$98,11,FALSE)*J518)","v":71.185415686705227},0,null,33.233695087139409,35.204127917148767,30.533066765093213,49.123525516177118,64.003631800723213,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelized",{"$f":"-PMT(Assumptions!$AD$2,COUNT(AP528:AP547),NPV(Assumptions!$AD$2,AP528:AP547,AP528:AP547))","v":26.859385603102925},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AQ528:AQ547),NPV(Assumptions!$AD$2,AQ528:AQ547,AQ528:AQ547))","v":20.593776600995994},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AR528:AR547),NPV(Assumptions!$AD$2,AR528:AR547,AR528:AR547))","v":27.860549696666887},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AS528:AS547),NPV(Assumptions!$AD$2,AS528:AS547,AS528:AS547))","v":91.691535309081431},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AT528:AT547),NPV(Assumptions!$AD$2,AT528:AT547,AT528:AT547))","v":33.021691871685121},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AU528:AU547),NPV(Assumptions!$AD$2,AU528:AU547,AU528:AU547))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1","v":"Water Heat - Total "},null,{"$f":"AJ1","v":"Space Heat"},null,{"$f":"AL1","v":"Other - Total"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro_Year","v":2023},{"$f":"AVERAGEIF($A$1:$A$518,$AO528,AO$3:AO$518)","v":27.297143063344109},20.338947082044069,49.645951893625494,161.79244055988536,{"$f":"AVERAGEIF($A$1:$A$518,$AO528,AS$3:AS$518)","v":24.751059282850942},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO528+1","v":2024},28.916727085197493,21.697865034094004,46.583788490108446,141.71026385406986,25.175152088802012,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO529+1","v":2025},29.139693621888238,21.993647362760441,46.679754041747401,141.57089417109123,26.258979021738554,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,29.505959880525626,22.263137630629135,{"$f":"AVERAGEIF($A$1:$A$518,$AO531,AQ$3:AQ$518)","v":47.494991242553745},135.28902527060094,26.885158879320997,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,27.294572288109322,20.551993297758496,46.096530654990438,134.22986557593293,26.6932697762864,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,14.33694870597135,10.494183125888034,{"$f":"AVERAGEIF($A$1:$A$518,$AO533,AQ$3:AQ$518)","v":5.3080872625642508},23.473726849535705,20.692456747192772,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,14.719927884079668,10.936417356625652,5.5167138250248735,24.169601672537031,22.004133685573422,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,14.921623056526913,11.168666249196775,5.2682601142965071,25.962198910525618,22.227507547569058,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,15.291784905475298,11.613058608303582,5.8718680475087277,25.31757725394047,23.229707737861858,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,15.749798813118787,12.020921466092133,5.5991667097619562,27.132710012778372,23.771535271998591,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,{"$f":"AVERAGEIF($A$1:$A$518,$AO538,AO$3:AO$518)","v":16.162266372876317},12.514358437084248,5.7532974912358261,27.680257847801013,25.038695290151665,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,16.522949320636791,12.913766297782066,5.9525707849443839,28.285600797545232,25.850977118958109,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,16.949193606344036,13.408416548107303,6.264147433202556,28.892956407842217,27.042392945585572,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,17.344400102884034,13.767361648269251,7.0652738853121448,28.275468831472171,27.352640902144032,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,17.971517955773315,14.493353778320513,7.015211331676583,28.885931565068351,27.861916944511957,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,18.475317119130384,15.044393013173613,6.7618410742355692,30.901601756527032,28.971818281464675,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,18.677611760125451,15.354554681716174,7.0605066525680442,31.712223522211247,30.154394934718621,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,19.322864075949674,15.954006783641971,7.1792434868432577,32.482890252224507,33.574608246153055,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,19.74397141035455,16.476513898409248,7.4696193469631504,33.264755483905297,34.712268742038674,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,20.307206205898471,17.077638248019579,7.7503333517293429,34.16557415939679,35.135979749795077,0]

{"sheet":"Klamath","index":3,"n_rows":547,"n_cols":46,"rows_kept":547,"cut":false,"hidden":false,"merged":[[0,5,0,6],[0,7,0,8],[0,9,0,10],[0,33,0,34],[0,35,0,36],[0,27,0,28],[0,29,0,30],[0,31,0,32],[0,11,0,12],[0,13,0,14],[0,15,0,16],[0,21,0,26],[0,40,0,45],[0,37,0,38],[525,33,525,34],[525,35,525,36],[525,37,525,38]]}
[null,null,null,null,null,"Water Heat - Energy Factor",null,"Space Heat - Energy Conversion (kWh)",null,"Other - Energy Conversion (kWh)",null,"Water Heat - Energy Conversion (kWh)",null,"Space Heat - Energy Conversion (kWh)",null,"Other - Energy Conversion (kWh)",null,null,null,null,null,"Conversion Costs",null,null,null,null,null,"Water Heat - Energy Costs per DTh",null,"Space Heat - Energy Costs per DTh",null,"Other - Energy Costs per DTh",null,"Water Heat - Total ",null,"Space Heat",null,"Other - Total",null,null,"Per DTh"]
[{"$f":"'Gas Use Per Customer'!B1","v":"Year"},{"$f":"'Gas Use Per Customer'!C1","v":"Month"},"Avg Temp","Klamath - Com - UPC - Natural Gas - Therms","Klamath - Res - UPC - Natural Gas - Therms","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Com - Delivery Charge","Res - Delivery Charge","Com - Energy Charge","Res - Energy Charge","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other",null,"Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other"]
[{"$f":"'Gas Use Per Customer'!B2","v":2022},{"$f":"'Gas Use Per Customer'!C2","v":1},{"$f":"'Daily efficiency'!CS4","v":31},{"$f":"'Gas Use Per Customer'!G2","v":399.00221729490022},{"$f":"'Gas Use Per Customer'!I2","v":99.452848406823307},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.890569681364664},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":79.800443458980055},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.58963630511748},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.20177383592022},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9726424203411659},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F3*'Daily efficiency'!BP4","v":360.77704722056171},{"$f":"G3*'Daily efficiency'!BQ4","v":1504.7519264121536},{"$f":"H3*'Daily efficiency'!BR4","v":1783.7284855712571},{"$f":"I3*'Daily efficiency'!BS4","v":7391.5804305843685},{"$f":"J3*'Daily efficiency'!BT4","v":159.79827029496346},{"$f":"K3*'Daily efficiency'!BU4","v":0},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U3+S3)*L3),0)","v":38.260405857740572},{"$f":"IFERROR(((T3+R3)*M3),0)","v":151.87461193277863},189.16440589483182,{"$f":"IFERROR(((T3+R3)*O3),0)","v":746.03221285888026},16.946606564780875,{"$f":"IFERROR((T3*Q3),0)","v":0},{"$f":"(V3+AB3)-(VLOOKUP($A3,Assumptions!$A$43:$M$98,11,FALSE)*F3)","v":{"$error":"#N/A"}},{"$f":"(W3+AC3)-(VLOOKUP($A3,Assumptions!$A$43:$R$98,16,FALSE)*G3)","v":{"$error":"#N/A"}},{"$f":"(X3+AD3)-VLOOKUP($A3,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A3,Assumptions!$A$44:$M$98,11,FALSE)*$H3)","v":{"$error":"#N/A"}},{"$f":"(Y3+AE3)-VLOOKUP($A3,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A3,Assumptions!$A$43:$R$98,16,FALSE)*I3)","v":{"$error":"#N/A"}},{"$f":"(Z3+AF3)-(VLOOKUP($A3,Assumptions!$A$43:$M$98,11,FALSE)*J3)","v":{"$error":"#N/A"}},{"$f":"AA3+AG3","v":{"$error":"#N/A"}},null,{"$f":"IF(F3<10,V3+AB3,IFERROR((AH3)/(F3/10),0))","v":0},{"$f":"IF(G3<10,W3+AC3,IFERROR((AI3)/(G3/10),0))","v":0},{"$f":"IF(H3<10,X3+AD3,IFERROR((AJ3)/(H3/10),0))","v":0},{"$f":"IF(I3<10,Y3+AE3,IFERROR((AK3)/(I3/10),0))","v":0},{"$f":"IF(J3<10,Z3+AF3,IFERROR((AL3)/(J3/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K3<10,AA3+AG3,IFERROR((AM3)/(K3/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B3","v":2022},{"$f":"'Gas Use Per Customer'!C3","v":2},{"$f":"'Daily efficiency'!CS5","v":34},{"$f":"'Gas Use Per Customer'!G3","v":329.46379215035932},{"$f":"'Gas Use Per Customer'!I3","v":80.22515278224509},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.067545834673528},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.839137645107797},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.135091669347055},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":230.6246545052515},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0225152782245086},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F4*'Daily efficiency'!BP5","v":467.76443729408464},{"$f":"G4*'Daily efficiency'!BQ5","v":2024.2270192151539},{"$f":"H4*'Daily efficiency'!BR5","v":949.07084554194978},{"$f":"I4*'Daily efficiency'!BS5","v":5212.7761194029854},{"$f":"J4*'Daily efficiency'!BT5","v":302.21961126682891},{"$f":"K4*'Daily efficiency'!BU5","v":0},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},49.606418575037679,204.30523304938546,100.64896316972379,526.12549373134323,32.050389774847204,{"$f":"IFERROR((T4*Q4),0)","v":0},{"$f":"(V4+AB4)-(VLOOKUP($A4,Assumptions!$A$43:$M$98,11,FALSE)*F4)","v":{"$error":"#N/A"}},{"$f":"(W4+AC4)-(VLOOKUP($A4,Assumptions!$A$43:$R$98,16,FALSE)*G4)","v":{"$error":"#N/A"}},{"$f":"(X4+AD4)-VLOOKUP($A4,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A4,Assumptions!$A$44:$M$98,11,FALSE)*$H4)","v":{"$error":"#N/A"}},{"$f":"(Y4+AE4)-VLOOKUP($A4,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A4,Assumptions!$A$43:$R$98,16,FALSE)*I4)","v":{"$error":"#N/A"}},{"$f":"(Z4+AF4)-(VLOOKUP($A4,Assumptions!$A$43:$M$98,11,FALSE)*J4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F4<10,V4+AB4,IFERROR((AH4)/(F4/10),0))","v":0},0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B4","v":2022},{"$f":"'Gas Use Per Customer'!C4","v":3},{"$f":"'Daily efficiency'!CS6","v":39},{"$f":"'Gas Use Per Customer'!G4","v":297.64788438580996},{"$f":"'Gas Use Per Customer'!I4","v":73.268662469484781},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.980598740845434},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":89.294365315742979},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.961197481690867},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":208.35351907006697},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3268662469484784},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F5*'Daily efficiency'!BP6","v":362.99959702381631},{"$f":"G5*'Daily efficiency'!BQ6","v":1590.3151375743005},{"$f":"H5*'Daily efficiency'!BR6","v":736.03604926488106},{"$f":"I5*'Daily efficiency'!BS6","v":4883.8064870023718},{"$f":"J5*'Daily efficiency'!BT6","v":214.67718103559028},{"$f":"K5*'Daily efficiency'!BU6","v":0},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},38.496107264375723,160.51050683537414,78.056623024540642,492.92258873314933,22.766515048824349,0,{"$f":"(V5+AB5)-(VLOOKUP($A5,Assumptions!$A$43:$M$98,11,FALSE)*F5)","v":{"$error":"#N/A"}},{"$f":"(W5+AC5)-(VLOOKUP($A5,Assumptions!$A$43:$R$98,16,FALSE)*G5)","v":{"$error":"#N/A"}},{"$f":"(X5+AD5)-VLOOKUP($A5,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A5,Assumptions!$A$44:$M$98,11,FALSE)*$H5)","v":{"$error":"#N/A"}},{"$f":"(Y5+AE5)-VLOOKUP($A5,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A5,Assumptions!$A$43:$R$98,16,FALSE)*I5)","v":{"$error":"#N/A"}},{"$f":"(Z5+AF5)-(VLOOKUP($A5,Assumptions!$A$43:$M$98,11,FALSE)*J5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B5","v":2022},{"$f":"'Gas Use Per Customer'!C5","v":4},{"$f":"'Daily efficiency'!CS7","v":43},{"$f":"'Gas Use Per Customer'!G5","v":204.73393185803275},{"$f":"'Gas Use Per Customer'!I5","v":50.516721227293154},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.155016368187946},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":61.420179557409824},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":30.310032736375891},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":143.31375230062292},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0516721227293155},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F6*'Daily efficiency'!BP7","v":250.27820667682005},{"$f":"G6*'Daily efficiency'!BQ7","v":1093.8813547450068},{"$f":"H6*'Daily efficiency'!BR7","v":507.47654810046475},{"$f":"I6*'Daily efficiency'!BS7","v":3359.2743539266025},{"$f":"J6*'Daily efficiency'!BT7","v":148.01399319596888},{"$f":"K6*'Daily efficiency'!BU7","v":0},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},26.542003818076768,110.40544513441353,53.81788792605429,339.05156054181197,15.696883978432501,0,{"$f":"(V6+AB6)-(VLOOKUP($A6,Assumptions!$A$43:$M$98,11,FALSE)*F6)","v":{"$error":"#N/A"}},{"$f":"(W6+AC6)-(VLOOKUP($A6,Assumptions!$A$43:$R$98,16,FALSE)*G6)","v":{"$error":"#N/A"}},{"$f":"(X6+AD6)-VLOOKUP($A6,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A6,Assumptions!$A$44:$M$98,11,FALSE)*$H6)","v":{"$error":"#N/A"}},{"$f":"(Y6+AE6)-VLOOKUP($A6,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A6,Assumptions!$A$43:$R$98,16,FALSE)*I6)","v":{"$error":"#N/A"}},{"$f":"(Z6+AF6)-(VLOOKUP($A6,Assumptions!$A$43:$M$98,11,FALSE)*J6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B6","v":2022},{"$f":"'Gas Use Per Customer'!C6","v":5},{"$f":"'Daily efficiency'!CS8","v":51},{"$f":"'Gas Use Per Customer'!G6","v":126.34256204478649},{"$f":"'Gas Use Per Customer'!I6","v":30.114839289151217},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.091871431320975},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.70830584030784},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0114839289151218},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.63425620447865},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0114839289151218},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F7*'Daily efficiency'!BP8","v":340.60515015875222},{"$f":"G7*'Daily efficiency'!BQ8","v":1963.4938232577813},{"$f":"H7*'Daily efficiency'!BR8","v":39.561387902814388},{"$f":"I7*'Daily efficiency'!BS8","v":296.1469654329797},{"$f":"J7*'Daily efficiency'!BT8","v":88.236479117213023},{"$f":"K7*'Daily efficiency'!BU8","v":0},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},36.121176174335673,198.17543158140785,4.1954851870934657,29.890113221150639,9.3574786103804417,0,{"$f":"(V7+AB7)-(VLOOKUP($A7,Assumptions!$A$43:$M$98,11,FALSE)*F7)","v":{"$error":"#N/A"}},{"$f":"(W7+AC7)-(VLOOKUP($A7,Assumptions!$A$43:$R$98,16,FALSE)*G7)","v":{"$error":"#N/A"}},{"$f":"(X7+AD7)-VLOOKUP($A7,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A7,Assumptions!$A$44:$M$98,11,FALSE)*$H7)","v":{"$error":"#N/A"}},{"$f":"(Y7+AE7)-VLOOKUP($A7,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A7,Assumptions!$A$43:$R$98,16,FALSE)*I7)","v":{"$error":"#N/A"}},{"$f":"(Z7+AF7)-(VLOOKUP($A7,Assumptions!$A$43:$M$98,11,FALSE)*J7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B7","v":2022},{"$f":"'Gas Use Per Customer'!C7","v":6},{"$f":"'Daily efficiency'!CS9","v":58},{"$f":"'Gas Use Per Customer'!G7","v":87.747582488722983},{"$f":"'Gas Use Per Customer'!I7","v":16.690267765190526},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.352214212152422},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.972824239850681},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6690267765190527},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.774758248872299},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6690267765190527},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F8*'Daily efficiency'!BP9","v":186.58178721381594},{"$f":"G8*'Daily efficiency'!BQ9","v":1353.4154010765349},{"$f":"H8*'Daily efficiency'!BR9","v":20.492469717032034},{"$f":"I8*'Daily efficiency'!BS9","v":205.68033335356677},{"$f":"J8*'Daily efficiency'!BT9","v":48.902484552008225},{"$f":"K8*'Daily efficiency'!BU9","v":0},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},19.78699853402518,136.60021643065465,2.1732264134912471,20.759316045375492,5.1861084867404728,0,{"$f":"(V8+AB8)-(VLOOKUP($A8,Assumptions!$A$43:$M$98,11,FALSE)*F8)","v":{"$error":"#N/A"}},{"$f":"(W8+AC8)-(VLOOKUP($A8,Assumptions!$A$43:$R$98,16,FALSE)*G8)","v":{"$error":"#N/A"}},{"$f":"(X8+AD8)-VLOOKUP($A8,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A8,Assumptions!$A$44:$M$98,11,FALSE)*$H8)","v":{"$error":"#N/A"}},{"$f":"(Y8+AE8)-VLOOKUP($A8,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A8,Assumptions!$A$43:$R$98,16,FALSE)*I8)","v":{"$error":"#N/A"}},{"$f":"(Z8+AF8)-(VLOOKUP($A8,Assumptions!$A$43:$M$98,11,FALSE)*J8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B8","v":2022},{"$f":"'Gas Use Per Customer'!C8","v":7},{"$f":"'Daily efficiency'!CS10","v":64},{"$f":"'Gas Use Per Customer'!G8","v":73.317689213245458},{"$f":"'Gas Use Per Customer'!I8","v":11.44021211925241},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":10.868201513289788},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":73.317689213245458},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.57201060596262054},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F9*'Daily efficiency'!BP10","v":166.70867333860571},{"$f":"G9*'Daily efficiency'!BQ10","v":1321.2688786409917},{"$f":"H9*'Daily efficiency'!BR10","v":0},{"$f":"I9*'Daily efficiency'!BS10","v":0},{"$f":"J9*'Daily efficiency'!BT10","v":10.001882224581879},{"$f":"K9*'Daily efficiency'!BU10","v":0},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},17.679454807559136,133.35566792123529,0,0,1.0606996099169084,0,{"$f":"(V9+AB9)-(VLOOKUP($A9,Assumptions!$A$43:$M$98,11,FALSE)*F9)","v":{"$error":"#N/A"}},{"$f":"(W9+AC9)-(VLOOKUP($A9,Assumptions!$A$43:$R$98,16,FALSE)*G9)","v":{"$error":"#N/A"}},{"$f":"(X9+AD9)-VLOOKUP($A9,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A9,Assumptions!$A$44:$M$98,11,FALSE)*$H9)","v":{"$error":"#N/A"}},{"$f":"(Y9+AE9)-VLOOKUP($A9,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A9,Assumptions!$A$43:$R$98,16,FALSE)*I9)","v":{"$error":"#N/A"}},{"$f":"(Z9+AF9)-(VLOOKUP($A9,Assumptions!$A$43:$M$98,11,FALSE)*J9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B9","v":2022},{"$f":"'Gas Use Per Customer'!C9","v":8},{"$f":"'Daily efficiency'!CS11","v":63},{"$f":"'Gas Use Per Customer'!G9","v":73.775968239579811},{"$f":"'Gas Use Per Customer'!I9","v":11.232449297971918},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":8.9859594383775345},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":66.398371415621838},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1232449297971918},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.3775968239579814},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1232449297971918},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F10*'Daily efficiency'!BP11","v":136.20122404896188},{"$f":"G10*'Daily efficiency'!BQ11","v":1195.0175655471112},{"$f":"H10*'Daily efficiency'!BR11","v":7.5629754775444447},{"$f":"I10*'Daily efficiency'!BS11","v":94.833057497121814},{"$f":"J10*'Daily efficiency'!BT11","v":25.479543052689831},{"$f":"K10*'Daily efficiency'!BU11","v":0},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},14.444139810392407,120.61312289066993,0.80205354939358842,9.5715004931845034,2.7021055407377568,0,{"$f":"(V10+AB10)-(VLOOKUP($A10,Assumptions!$A$43:$M$98,11,FALSE)*F10)","v":{"$error":"#N/A"}},{"$f":"(W10+AC10)-(VLOOKUP($A10,Assumptions!$A$43:$R$98,16,FALSE)*G10)","v":{"$error":"#N/A"}},{"$f":"(X10+AD10)-VLOOKUP($A10,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A10,Assumptions!$A$44:$M$98,11,FALSE)*$H10)","v":{"$error":"#N/A"}},{"$f":"(Y10+AE10)-VLOOKUP($A10,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A10,Assumptions!$A$43:$R$98,16,FALSE)*I10)","v":{"$error":"#N/A"}},{"$f":"(Z10+AF10)-(VLOOKUP($A10,Assumptions!$A$43:$M$98,11,FALSE)*J10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B10","v":2022},{"$f":"'Gas Use Per Customer'!C10","v":9},{"$f":"'Daily efficiency'!CS12","v":57},{"$f":"'Gas Use Per Customer'!G10","v":104.68886896188275},{"$f":"'Gas Use Per Customer'!I10","v":15.573930594439744},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.459144475551795},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.219982065694481},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5573930594439744},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.468886896188275},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5573930594439744},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F11*'Daily efficiency'!BP12","v":174.10216810990289},{"$f":"G11*'Daily efficiency'!BQ12","v":1614.7171643447218},{"$f":"H11*'Daily efficiency'!BR12","v":19.121820307001641},{"$f":"I11*'Daily efficiency'!BS12","v":245.39070884665327},{"$f":"J11*'Daily efficiency'!BT12","v":45.631616641708433},{"$f":"K11*'Daily efficiency'!BU12","v":0},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},18.463534928055203,162.97340339731275,2.0278690435575242,24.767284243892714,4.8392329448531797,0,{"$f":"(V11+AB11)-(VLOOKUP($A11,Assumptions!$A$43:$M$98,11,FALSE)*F11)","v":{"$error":"#N/A"}},{"$f":"(W11+AC11)-(VLOOKUP($A11,Assumptions!$A$43:$R$98,16,FALSE)*G11)","v":{"$error":"#N/A"}},{"$f":"(X11+AD11)-VLOOKUP($A11,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A11,Assumptions!$A$44:$M$98,11,FALSE)*$H11)","v":{"$error":"#N/A"}},{"$f":"(Y11+AE11)-VLOOKUP($A11,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A11,Assumptions!$A$43:$R$98,16,FALSE)*I11)","v":{"$error":"#N/A"}},{"$f":"(Z11+AF11)-(VLOOKUP($A11,Assumptions!$A$43:$M$98,11,FALSE)*J11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B11","v":2022},{"$f":"'Gas Use Per Customer'!C11","v":10},{"$f":"'Daily efficiency'!CS13","v":47},{"$f":"'Gas Use Per Customer'!G11","v":198.02911647096684},{"$f":"'Gas Use Per Customer'!I11","v":41.18445723152518},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.355337169457554},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":59.408734941290049},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":24.710674338915108},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":138.62038152967679},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.1184457231525178},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F12*'Daily efficiency'!BP13","v":191.89134638555976},{"$f":"G12*'Daily efficiency'!BQ13","v":1052.9060864705775},{"$f":"H12*'Daily efficiency'!BR13","v":399.22459179480956},{"$f":"I12*'Daily efficiency'!BS13","v":3249.2617430556256},{"$f":"J12*'Daily efficiency'!BT13","v":120.67045968836869},{"$f":"K12*'Daily efficiency'!BU13","v":0},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},20.350077284188615,106.26981130747538,42.337767959839553,327.94798772660425,12.7971022499515,0,{"$f":"(V12+AB12)-(VLOOKUP($A12,Assumptions!$A$43:$M$98,11,FALSE)*F12)","v":{"$error":"#N/A"}},{"$f":"(W12+AC12)-(VLOOKUP($A12,Assumptions!$A$43:$R$98,16,FALSE)*G12)","v":{"$error":"#N/A"}},{"$f":"(X12+AD12)-VLOOKUP($A12,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A12,Assumptions!$A$44:$M$98,11,FALSE)*$H12)","v":{"$error":"#N/A"}},{"$f":"(Y12+AE12)-VLOOKUP($A12,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A12,Assumptions!$A$43:$R$98,16,FALSE)*I12)","v":{"$error":"#N/A"}},{"$f":"(Z12+AF12)-(VLOOKUP($A12,Assumptions!$A$43:$M$98,11,FALSE)*J12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B12","v":2022},{"$f":"'Gas Use Per Customer'!C12","v":11},{"$f":"'Daily efficiency'!CS14","v":36},{"$f":"'Gas Use Per Customer'!G12","v":303.51978969848284},{"$f":"'Gas Use Per Customer'!I12","v":74.544053429231951},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.363216028769585},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":91.055936909544855},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.726432057539171},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":212.46385278893797},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4544053429231951},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F13*'Daily efficiency'!BP14","v":380.45652000538183},{"$f":"G13*'Daily efficiency'!BQ14","v":1653.265812799252},{"$f":"H13*'Daily efficiency'!BR14","v":832.73563611141344},{"$f":"I13*'Daily efficiency'!BS14","v":4959.4020730836546},{"$f":"J13*'Daily efficiency'!BT14","v":225.69454576590451},{"$f":"K13*'Daily efficiency'!BU14","v":0},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},40.347413946570747,166.8641184858285,88.311614209615399,500.55245123633324,23.934906578474173,0,{"$f":"(V13+AB13)-(VLOOKUP($A13,Assumptions!$A$43:$M$98,11,FALSE)*F13)","v":{"$error":"#N/A"}},{"$f":"(W13+AC13)-(VLOOKUP($A13,Assumptions!$A$43:$R$98,16,FALSE)*G13)","v":{"$error":"#N/A"}},{"$f":"(X13+AD13)-VLOOKUP($A13,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A13,Assumptions!$A$44:$M$98,11,FALSE)*$H13)","v":{"$error":"#N/A"}},{"$f":"(Y13+AE13)-VLOOKUP($A13,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A13,Assumptions!$A$43:$R$98,16,FALSE)*I13)","v":{"$error":"#N/A"}},{"$f":"(Z13+AF13)-(VLOOKUP($A13,Assumptions!$A$43:$M$98,11,FALSE)*J13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B13","v":2022},{"$f":"'Gas Use Per Customer'!C13","v":12},{"$f":"'Daily efficiency'!CS15","v":26},{"$f":"'Gas Use Per Customer'!G13","v":446.02354414776715},{"$f":"'Gas Use Per Customer'!I13","v":111.79624664879356},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.359249329758711},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":89.204708829553439},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.847184986595167},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":356.81883531821376},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5898123324396778},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F14*'Daily efficiency'!BP15","v":363.7509153581002},{"$f":"G14*'Daily efficiency'!BQ15","v":1607.0360777884885},{"$f":"H14*'Daily efficiency'!BR15","v":2088.4645719857249},{"$f":"I14*'Daily efficiency'!BS15","v":8363.8334998589344},{"$f":"J14*'Daily efficiency'!BT15","v":163.78150134048246},{"$f":"K14*'Daily efficiency'!BU15","v":0},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},38.57578457372653,162.19815133119212,221.48166785908614,844.16171514076223,17.369028217158167,0,{"$f":"(V14+AB14)-(VLOOKUP($A14,Assumptions!$A$43:$M$98,11,FALSE)*F14)","v":{"$error":"#N/A"}},{"$f":"(W14+AC14)-(VLOOKUP($A14,Assumptions!$A$43:$R$98,16,FALSE)*G14)","v":{"$error":"#N/A"}},{"$f":"(X14+AD14)-VLOOKUP($A14,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A14,Assumptions!$A$44:$M$98,11,FALSE)*$H14)","v":{"$error":"#N/A"}},{"$f":"(Y14+AE14)-VLOOKUP($A14,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A14,Assumptions!$A$43:$R$98,16,FALSE)*I14)","v":{"$error":"#N/A"}},{"$f":"(Z14+AF14)-(VLOOKUP($A14,Assumptions!$A$43:$M$98,11,FALSE)*J14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B14","v":2023},{"$f":"'Gas Use Per Customer'!C14","v":1},{"$f":"'Daily efficiency'!CS16","v":31},{"$f":"'Gas Use Per Customer'!G14","v":397.18883346854142},{"$f":"'Gas Use Per Customer'!I14","v":98.96356584218222},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.792713168436446},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":79.437766693708284},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.222674381636665},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":317.75106677483313},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9481782921091115},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F15*'Daily efficiency'!BP16","v":357.99791474501188},{"$f":"G15*'Daily efficiency'!BQ16","v":1497.009416996367},{"$f":"H15*'Daily efficiency'!BR16","v":1738.3539442571036},{"$f":"I15*'Daily efficiency'!BS16","v":7357.9872027198089},{"$f":"J15*'Daily efficiency'!BT16","v":159.01210369674499},{"$f":"K15*'Daily efficiency'!BU16","v":0},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.924761488346725,154.91005060686396,189.00951618874572,761.40213748618601,17.289229783823192,0,{"$f":"(V15+AB15)-(VLOOKUP($A15,Assumptions!$A$43:$M$98,11,FALSE)*F15)","v":56.492031752290963},{"$f":"(W15+AC15)-(VLOOKUP($A15,Assumptions!$A$43:$R$98,16,FALSE)*G15)","v":228.59599835045685},{"$f":"(X15+AD15)-VLOOKUP($A15,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A15,Assumptions!$A$44:$M$98,11,FALSE)*$H15)","v":206.27855590955821},{"$f":"(Y15+AE15)-VLOOKUP($A15,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A15,Assumptions!$A$43:$R$98,16,FALSE)*I15)","v":855.38012903918388},{"$f":"(Z15+AF15)-(VLOOKUP($A15,Assumptions!$A$43:$M$98,11,FALSE)*J15)","v":21.879825990280448},0,null,{"$f":"IF(F15<10,V15+AB15,IFERROR((AH15)/(F15/10),0))","v":28.541833184537392},28.776740316965927,27.79185169870318,26.919819269885537,25.321234510659416,0]
[{"$f":"'Gas Use Per Customer'!B15","v":2023},{"$f":"'Gas Use Per Customer'!C15","v":2},{"$f":"'Daily efficiency'!CS17","v":34},{"$f":"'Gas Use Per Customer'!G15","v":328.99972698163282},{"$f":"'Gas Use Per Customer'!I15","v":80.104146821616823},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.031244046485046},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.699918094489846},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.062488092970092},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":230.29980888714294},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0104146821616826},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F16*'Daily efficiency'!BP17","v":458.95960723089689},{"$f":"G16*'Daily efficiency'!BQ17","v":1989.0536784585545},{"$f":"H16*'Daily efficiency'!BR17","v":942.89171460853186},{"$f":"I16*'Daily efficiency'!BS17","v":5229.5329103047998},{"$f":"J16*'Daily efficiency'!BT17","v":293.38143773417153},{"$f":"K16*'Daily efficiency'!BU17","v":0},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.902227103675813,205.82663174424866,102.5196896094121,541.15037526683989,31.899075437477777,0,{"$f":"(V16+AB16)-(VLOOKUP($A16,Assumptions!$A$43:$M$98,11,FALSE)*F16)","v":64.521641527246018},{"$f":"(W16+AC16)-(VLOOKUP($A16,Assumptions!$A$43:$R$98,16,FALSE)*G16)","v":266.9894843761374},{"$f":"(X16+AD16)-VLOOKUP($A16,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A16,Assumptions!$A$44:$M$98,11,FALSE)*$H16)","v":137.9828772921293},{"$f":"(Y16+AE16)-VLOOKUP($A16,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A16,Assumptions!$A$43:$R$98,16,FALSE)*I16)","v":691.98392762294066},{"$f":"(Z16+AF16)-(VLOOKUP($A16,Assumptions!$A$43:$M$98,11,FALSE)*J16)","v":34.359916857017367},0,null,{"$f":"IF(F16<10,V16+AB16,IFERROR((AH16)/(F16/10),0))","v":26.849064244213917},{"$f":"IF(G16<10,W16+AC16,IFERROR((AI16)/(G16/10),0))","v":27.050628767547348},{"$f":"IF(H16<10,X16+AD16,IFERROR((AJ16)/(H16/10),0))","v":28.709058304518262},{"$f":"IF(I16<10,Y16+AE16,IFERROR((AK16)/(I16/10),0))","v":30.047090832022498},{"$f":"IF(J16<10,Z16+AF16,IFERROR((AL16)/(J16/10),0))","v":39.931080164313997},{"$f":"IF(K16<10,AA16+AG16,IFERROR((AM16)/(K16/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B16","v":2023},{"$f":"'Gas Use Per Customer'!C16","v":3},{"$f":"'Daily efficiency'!CS18","v":39},{"$f":"'Gas Use Per Customer'!G16","v":294.70490142691517},{"$f":"'Gas Use Per Customer'!I16","v":72.462388116549235},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.738716434964768},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.411470428074551},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.477432869929537},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":206.29343099884062},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2462388116549237},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F17*'Daily efficiency'!BP18","v":359.0050206886998},{"$f":"G17*'Daily efficiency'!BQ18","v":1574.5909527415704},{"$f":"H17*'Daily efficiency'!BR18","v":727.9364474793914},{"$f":"I17*'Daily efficiency'!BS18","v":4835.5180226128268},{"$f":"J17*'Daily efficiency'!BT18","v":212.31479718148913},{"$f":"K17*'Daily efficiency'!BU18","v":0},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.03426312798468,162.93816284984584,79.147814637388308,500.37784204210766,23.084779269238251,0,{"$f":"(V17+AB17)-(VLOOKUP($A17,Assumptions!$A$43:$M$98,11,FALSE)*F17)","v":55.24810758009113},{"$f":"(W17+AC17)-(VLOOKUP($A17,Assumptions!$A$43:$R$98,16,FALSE)*G17)","v":230.78994684757785},{"$f":"(X17+AD17)-VLOOKUP($A17,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A17,Assumptions!$A$44:$M$98,11,FALSE)*$H17)","v":117.79986237717796},{"$f":"(Y17+AE17)-VLOOKUP($A17,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A17,Assumptions!$A$43:$R$98,16,FALSE)*I17)","v":666.81890091850926},{"$f":"(Z17+AF17)-(VLOOKUP($A17,Assumptions!$A$43:$M$98,11,FALSE)*J17)","v":26.077097364956593},0,null,25.414613482528125,26.104072891235599,27.094484333883553,32.323806807123049,31.116783996074474,0]
[{"$f":"'Gas Use Per Customer'!B17","v":2023},{"$f":"'Gas Use Per Customer'!C17","v":4},{"$f":"'Daily efficiency'!CS19","v":43},{"$f":"'Gas Use Per Customer'!G17","v":204.11156873249502},{"$f":"'Gas Use Per Customer'!I17","v":50.330452465683784},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.099135739705135},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":61.233470619748502},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":30.19827147941027},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":142.8780981127465},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0330452465683786},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F18*'Daily efficiency'!BP19","v":249.35536349771212},{"$f":"G18*'Daily efficiency'!BQ19","v":1090.5561051748541},{"$f":"H18*'Daily efficiency'!BR19","v":505.60534534098321},{"$f":"I18*'Daily efficiency'!BS19","v":3349.0626197627794},{"$f":"J18*'Daily efficiency'!BT19","v":147.46822572445342},{"$f":"K18*'Daily efficiency'!BU19","v":0},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.112163647382477,112.85039327355888,54.973972372572781,346.55991740783259,16.034075275333727,0,{"$f":"(V18+AB18)-(VLOOKUP($A18,Assumptions!$A$43:$M$98,11,FALSE)*F18)","v":47.943770077235051},{"$f":"(W18+AC18)-(VLOOKUP($A18,Assumptions!$A$43:$R$98,16,FALSE)*G18)","v":198.37168206667599},{"$f":"(X18+AD18)-VLOOKUP($A18,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A18,Assumptions!$A$44:$M$98,11,FALSE)*$H18)","v":102.86154406785471},{"$f":"(Y18+AE18)-VLOOKUP($A18,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A18,Assumptions!$A$43:$R$98,16,FALSE)*I18)","v":554.22982080679947},{"$f":"(Z18+AF18)-(VLOOKUP($A18,Assumptions!$A$43:$M$98,11,FALSE)*J18)","v":20.565647363634106},0,null,31.752658498963417,32.3959560121191,34.062063498564008,38.790397417625989,24.066080002169947,0]
[{"$f":"'Gas Use Per Customer'!B18","v":2023},{"$f":"'Gas Use Per Customer'!C18","v":5},{"$f":"'Daily efficiency'!CS20","v":51},{"$f":"'Gas Use Per Customer'!G18","v":126.35129891388016},{"$f":"'Gas Use Per Customer'!I18","v":30.117796879974531},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.094237503979627},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.71616902249214},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0117796879974534},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.635129891388017},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0117796879974534},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F19*'Daily efficiency'!BP20","v":340.63860113143755},{"$f":"G19*'Daily efficiency'!BQ20","v":1968.560248804052},{"$f":"H19*'Daily efficiency'!BR20","v":40.424680644623372},{"$f":"I19*'Daily efficiency'!BS20","v":296.16744465413524},{"$f":"J19*'Daily efficiency'!BT20","v":88.245144858325332},{"$f":"K19*'Daily efficiency'!BU20","v":0},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,7,FALSE)","v":0},37.037300377040893,{"$f":"IFERROR(((T19+R19)*M19),0)","v":203.7059782674944},4.3953358037163692,{"$f":"IFERROR(((T19+R19)*O19),0)","v":30.647311445462346},9.5948078875305232,0,{"$f":"(V19+AB19)-(VLOOKUP($A19,Assumptions!$A$43:$M$98,11,FALSE)*F19)","v":51.612903480858193},{"$f":"(W19+AC19)-(VLOOKUP($A19,Assumptions!$A$43:$R$98,16,FALSE)*G19)","v":255.10616552105174},{"$f":"(X19+AD19)-VLOOKUP($A19,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A19,Assumptions!$A$44:$M$98,11,FALSE)*$H19)","v":71.190840675007976},{"$f":"(Y19+AE19)-VLOOKUP($A19,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A19,Assumptions!$A$43:$R$98,16,FALSE)*I19)","v":322.99337820386319},{"$f":"(Z19+AF19)-(VLOOKUP($A19,Assumptions!$A$43:$M$98,11,FALSE)*J19)","v":15.532149959161396},{"$f":"AA19+AG19","v":0},null,21.421264512866749,22.433587739892452,83.785503330213331,255.63122894685267,17.626812614366745,0]
[{"$f":"'Gas Use Per Customer'!B19","v":2023},{"$f":"'Gas Use Per Customer'!C19","v":6},{"$f":"'Daily efficiency'!CS21","v":58},{"$f":"'Gas Use Per Customer'!G19","v":88.051628681872643},{"$f":"'Gas Use Per Customer'!I19","v":16.791450694311127},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.433160555448902},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":79.246465813685376},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6791450694311127},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.8051628681872653},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6791450694311127},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F20*'Daily efficiency'!BP21","v":187.71291896175737},{"$f":"G20*'Daily efficiency'!BQ21","v":1358.104998086234},{"$f":"H20*'Daily efficiency'!BR21","v":20.616703081053249},{"$f":"I20*'Daily efficiency'!BS21","v":206.39301763030957},{"$f":"J20*'Daily efficiency'!BT21","v":49.19895053433158},{"$f":"K20*'Daily efficiency'!BU21","v":0},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,7,FALSE)","v":0},20.40984122511448,140.53626623477945,2.2416338672744804,21.357482753959331,5.3493535469050064,0,{"$f":"(V20+AB20)-(VLOOKUP($A20,Assumptions!$A$43:$M$98,11,FALSE)*F20)","v":42.400116735865417},{"$f":"(W20+AC20)-(VLOOKUP($A20,Assumptions!$A$43:$R$98,16,FALSE)*G20)","v":214.34658633251044},{"$f":"(X20+AD20)-VLOOKUP($A20,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A20,Assumptions!$A$44:$M$98,11,FALSE)*$H20)","v":69.963972789432816},{"$f":"(Y20+AE20)-VLOOKUP($A20,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A20,Assumptions!$A$43:$R$98,16,FALSE)*I20)","v":316.19356427282395},{"$f":"(Z20+AF20)-(VLOOKUP($A20,Assumptions!$A$43:$M$98,11,FALSE)*J20)","v":12.213529669402583},0,null,31.563768303704691,27.048094086171108,81.631801393771454,338.91815285994721,13.381358273741228,0]
[{"$f":"'Gas Use Per Customer'!B20","v":2023},{"$f":"'Gas Use Per Customer'!C20","v":7},{"$f":"'Daily efficiency'!CS22","v":64},{"$f":"'Gas Use Per Customer'!G20","v":73.620055195933389},{"$f":"'Gas Use Per Customer'!I20","v":11.49787672114271},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":10.922982885085574},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":73.620055195933389},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.57489383605713551},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F21*'Daily efficiency'!BP22","v":167.01654277534476},{"$f":"G21*'Daily efficiency'!BQ22","v":1328.1156173543525},{"$f":"H21*'Daily efficiency'!BR22","v":0},{"$f":"I21*'Daily efficiency'!BS22","v":0},{"$f":"J21*'Daily efficiency'!BT22","v":11.410715397611463},{"$f":"K21*'Daily efficiency'!BU22","v":0},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,7,FALSE)","v":0},18.15954457938399,137.43297480982272,0,0,1.2406758725949263,0,{"$f":"(V21+AB21)-(VLOOKUP($A21,Assumptions!$A$43:$M$98,11,FALSE)*F21)","v":41.89562355809592},{"$f":"(W21+AC21)-(VLOOKUP($A21,Assumptions!$A$43:$R$98,16,FALSE)*G21)","v":214.90124950657895},{"$f":"(X21+AD21)-VLOOKUP($A21,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A21,Assumptions!$A$44:$M$98,11,FALSE)*$H21)","v":68.890167526496967},{"$f":"(Y21+AE21)-VLOOKUP($A21,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A21,Assumptions!$A$43:$R$98,16,FALSE)*I21)","v":300.56067010598787},{"$f":"(Z21+AF21)-(VLOOKUP($A21,Assumptions!$A$43:$M$98,11,FALSE)*J21)","v":8.8728476853917702},0,null,38.355478534440358,29.190585219562511,79.390167526496967,317.56067010598787,9.2726805994311476,0]
[{"$f":"'Gas Use Per Customer'!B21","v":2023},{"$f":"'Gas Use Per Customer'!C21","v":8},{"$f":"'Daily efficiency'!CS23","v":63},{"$f":"'Gas Use Per Customer'!G21","v":73.809839415414615},{"$f":"'Gas Use Per Customer'!I21","v":11.236100336177916},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":8.9888802689423333},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":66.428855473873156},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1236100336177917},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.3809839415414622},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1236100336177917},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F22*'Daily efficiency'!BP23","v":132.44682918581282},{"$f":"G22*'Daily efficiency'!BQ23","v":1175.1640545717635},{"$f":"H22*'Daily efficiency'!BR23","v":9.7905613571370953},{"$f":"I22*'Daily efficiency'!BS23","v":122.78147738626132},{"$f":"J22*'Daily efficiency'!BT23","v":28.142806793630125},{"$f":"K22*'Daily efficiency'!BU23","v":0},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,7,FALSE)","v":0},14.400813590262389,121.60559653013934,1.0645181157969177,12.705387594457212,3.0599397285174823,0,{"$f":"(V22+AB22)-(VLOOKUP($A22,Assumptions!$A$43:$M$98,11,FALSE)*F22)","v":39.482041597475785},{"$f":"(W22+AC22)-(VLOOKUP($A22,Assumptions!$A$43:$R$98,16,FALSE)*G22)","v":203.74915781419583},{"$f":"(X22+AD22)-VLOOKUP($A22,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A22,Assumptions!$A$44:$M$98,11,FALSE)*$H22)","v":69.173226100013039},{"$f":"(Y22+AE22)-VLOOKUP($A22,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A22,Assumptions!$A$43:$R$98,16,FALSE)*I22)","v":308.46738480069132},{"$f":"(Z22+AF22)-(VLOOKUP($A22,Assumptions!$A$43:$M$98,11,FALSE)*J22)","v":10.310484913072866},0,null,45.733717935722488,30.671785079050704,80.454685642293882,330.26605770044506,11.091944455353705,0]
[{"$f":"'Gas Use Per Customer'!B22","v":2023},{"$f":"'Gas Use Per Customer'!C22","v":9},{"$f":"'Daily efficiency'!CS24","v":57},{"$f":"'Gas Use Per Customer'!G22","v":105.03050817499341},{"$f":"'Gas Use Per Customer'!I22","v":15.616509250873333},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.493207400698667},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.527457357494072},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5616509250873334},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.503050817499343},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5616509250873334},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F23*'Daily efficiency'!BP24","v":174.57815818545527},{"$f":"G23*'Daily efficiency'!BQ24","v":1619.986594675695},{"$f":"H23*'Daily efficiency'!BR24","v":19.174098786881817},{"$f":"I23*'Daily efficiency'!BS24","v":246.1915111621847},{"$f":"J23*'Daily efficiency'!BT24","v":45.756372105058844},{"$f":"K23*'Daily efficiency'!BU24","v":0},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,7,FALSE)","v":0},18.981711592604729,167.6356892043934,2.0847809199250991,25.475818000954433,4.9750453770939815,0,{"$f":"(V23+AB23)-(VLOOKUP($A23,Assumptions!$A$43:$M$98,11,FALSE)*F23)","v":41.625715122952911},{"$f":"(W23+AC23)-(VLOOKUP($A23,Assumptions!$A$43:$R$98,16,FALSE)*G23)","v":231.51122545983259},{"$f":"(X23+AD23)-VLOOKUP($A23,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A23,Assumptions!$A$44:$M$98,11,FALSE)*$H23)","v":69.888835844533077},{"$f":"(Y23+AE23)-VLOOKUP($A23,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A23,Assumptions!$A$43:$R$98,16,FALSE)*I23)","v":319.20803464845329},{"$f":"(Z23+AF23)-(VLOOKUP($A23,Assumptions!$A$43:$M$98,11,FALSE)*J23)","v":11.920937502041214},0,null,33.318677732529316,24.491426293661814,81.474948446422061,303.91934704972999,13.007050103930204,0]
[{"$f":"'Gas Use Per Customer'!B23","v":2023},{"$f":"'Gas Use Per Customer'!C23","v":10},{"$f":"'Daily efficiency'!CS25","v":47},{"$f":"'Gas Use Per Customer'!G23","v":197.10714109430555},{"$f":"'Gas Use Per Customer'!I23","v":40.972667778775822},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.291800333632747},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":59.132142328291664},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":24.583600667265493},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":137.97499876601387},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0972667778775822},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F24*'Daily efficiency'!BP25","v":190.90455267816992},{"$f":"G24*'Daily efficiency'!BQ25","v":1048.0040119526366},{"$f":"H24*'Daily efficiency'!BR25","v":397.17159502117266},{"$f":"I24*'Daily efficiency'!BS25","v":3234.1339710753668},{"$f":"J24*'Daily efficiency'!BT25","v":120.04991659181309},{"$f":"K24*'Daily efficiency'!BU25","v":0},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,7,FALSE)","v":0},20.756864422883694,108.44711642062663,43.184077251278993,334.66713798893812,13.052909465577695,0,{"$f":"(V24+AB24)-(VLOOKUP($A24,Assumptions!$A$43:$M$98,11,FALSE)*F24)","v":43.540944554305547},{"$f":"(W24+AC24)-(VLOOKUP($A24,Assumptions!$A$43:$R$98,16,FALSE)*G24)","v":195.33456278915145},{"$f":"(X24+AD24)-VLOOKUP($A24,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A24,Assumptions!$A$44:$M$98,11,FALSE)*$H24)","v":94.976596349699477},{"$f":"(Y24+AE24)-VLOOKUP($A24,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A24,Assumptions!$A$43:$R$98,16,FALSE)*I24)","v":545.5247423971897},{"$f":"(Z24+AF24)-(VLOOKUP($A24,Assumptions!$A$43:$M$98,11,FALSE)*J24)","v":18.23530612106784},0,null,35.422756123990304,33.033567717652936,38.634127536966702,39.537941458678517,21.084914192413919,0]
[{"$f":"'Gas Use Per Customer'!B24","v":2023},{"$f":"'Gas Use Per Customer'!C24","v":11},{"$f":"'Daily efficiency'!CS26","v":37},{"$f":"'Gas Use Per Customer'!G24","v":302.71735207060152},{"$f":"'Gas Use Per Customer'!I24","v":74.334818586887337},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.300445576066199},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":90.815205621180453},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.600891152132398},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":211.90214644942105},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4334818586887339},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F25*'Daily efficiency'!BP26","v":392.8338369307329},{"$f":"G25*'Daily efficiency'!BQ26","v":1703.8759104392191},{"$f":"H25*'Daily efficiency'!BR26","v":827.25935384647471},{"$f":"I25*'Daily efficiency'!BS26","v":4904.8989838647512},{"$f":"J25*'Daily efficiency'!BT26","v":239.58112030553781},{"$f":"K25*'Daily efficiency'!BU26","v":0},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.712437076545633,176.31652848486817,89.947096648351419,507.55736148711765,26.049419789627137,0,{"$f":"(V25+AB25)-(VLOOKUP($A25,Assumptions!$A$43:$M$98,11,FALSE)*F25)","v":58.535604528307452},{"$f":"(W25+AC25)-(VLOOKUP($A25,Assumptions!$A$43:$R$98,16,FALSE)*G25)","v":242.60554808415429},{"$f":"(X25+AD25)-VLOOKUP($A25,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A25,Assumptions!$A$44:$M$98,11,FALSE)*$H25)","v":127.81779038745181},{"$f":"(Y25+AE25)-VLOOKUP($A25,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A25,Assumptions!$A$43:$R$98,16,FALSE)*I25)","v":670.35197010047898},{"$f":"(Z25+AF25)-(VLOOKUP($A25,Assumptions!$A$43:$M$98,11,FALSE)*J25)","v":28.911512218563928},0,null,26.248625539182225,26.714199062229774,28.658124778598904,31.63497781087769,34.081424516463358,0]
[{"$f":"'Gas Use Per Customer'!B25","v":2023},{"$f":"'Gas Use Per Customer'!C25","v":12},{"$f":"'Daily efficiency'!CS27","v":26},{"$f":"'Gas Use Per Customer'!G25","v":447.44996458520853},{"$f":"'Gas Use Per Customer'!I25","v":112.1727583154167},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.43455166308334},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":89.489992917041718},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.129568736562533},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":357.95997166816687},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.608637915770835},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F26*'Daily efficiency'!BP27","v":364.97596957487923},{"$f":"G26*'Daily efficiency'!BQ27","v":1612.1755129935138},{"$f":"H26*'Daily efficiency'!BR27","v":2095.4981826860198},{"$f":"I26*'Daily efficiency'!BS27","v":8390.5817359018365},{"$f":"J26*'Daily efficiency'!BT27","v":164.33309093208538},{"$f":"K26*'Daily efficiency'!BU27","v":0},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.683478533105649,166.82740099662192,227.84145829009702,868.25468602428725,17.86777549732458,0,{"$f":"(V26+AB26)-(VLOOKUP($A26,Assumptions!$A$43:$M$98,11,FALSE)*F26)","v":55.413376542407917},{"$f":"(W26+AC26)-(VLOOKUP($A26,Assumptions!$A$43:$R$98,16,FALSE)*G26)","v":233.97799438337677},{"$f":"(X26+AD26)-VLOOKUP($A26,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A26,Assumptions!$A$44:$M$98,11,FALSE)*$H26)","v":238.2203520560021},{"$f":"(Y26+AE26)-VLOOKUP($A26,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A26,Assumptions!$A$43:$R$98,16,FALSE)*I26)","v":936.09126014993308},{"$f":"(Z26+AF26)-(VLOOKUP($A26,Assumptions!$A$43:$M$98,11,FALSE)*J26)","v":21.999028640121342},0,null,24.700015126039769,26.145716046740233,28.315888888239606,26.150724501054007,25.8997802241608,0]
[{"$f":"'Gas Use Per Customer'!B26","v":2024},{"$f":"'Gas Use Per Customer'!C26","v":1},{"$f":"'Daily efficiency'!CS28","v":31},{"$f":"'Gas Use Per Customer'!G26","v":400.10245672121454},{"$f":"'Gas Use Per Customer'!I26","v":99.748047367094998},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.949609473419002},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.020491344242913},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.811035525321245},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":320.08196537697165},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9874023683547506},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F27*'Daily efficiency'!BP28","v":350.20805354047974},{"$f":"G27*'Daily efficiency'!BQ28","v":1462.018340747981},{"$f":"H27*'Daily efficiency'!BR28","v":1794.1181922347278},{"$f":"I27*'Daily efficiency'!BS28","v":7472.4683600957496},{"$f":"J27*'Daily efficiency'!BT28","v":150.84478905062619},{"$f":"K27*'Daily efficiency'!BU28","v":0},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.416931921845368,156.60986290393879,201.93320492809954,800.44293071583468,16.978018411236771,0,{"$f":"(V27+AB27)-(VLOOKUP($A27,Assumptions!$A$43:$M$98,11,FALSE)*F27)","v":56.434975181161846},{"$f":"(W27+AC27)-(VLOOKUP($A27,Assumptions!$A$43:$R$98,16,FALSE)*G27)","v":228.26674019769951},{"$f":"(X27+AD27)-VLOOKUP($A27,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A27,Assumptions!$A$44:$M$98,11,FALSE)*$H27)","v":216.80958338155796},{"$f":"(Y27+AE27)-VLOOKUP($A27,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A27,Assumptions!$A$43:$R$98,16,FALSE)*I27)","v":892.47158046950403},{"$f":"(Z27+AF27)-(VLOOKUP($A27,Assumptions!$A$43:$M$98,11,FALSE)*J27)","v":21.43130786653709},0,null,28.288761870930955,28.526035814465438,28.98096274956314,27.882594991517539,25.010023138072995,0]
[{"$f":"'Gas Use Per Customer'!B27","v":2024},{"$f":"'Gas Use Per Customer'!C27","v":2},{"$f":"'Daily efficiency'!CS29","v":34},{"$f":"'Gas Use Per Customer'!G27","v":339.3258820471878},{"$f":"'Gas Use Per Customer'!I27","v":82.580239144115794},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.774071743234739},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.79776461415634},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.548143486469478},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":237.52811743303144},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.258023914411579},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F28*'Daily efficiency'!BP29","v":470.2672803423219},{"$f":"G28*'Daily efficiency'!BQ29","v":2042.6405430269715},{"$f":"H28*'Daily efficiency'!BR29","v":954.06641757380112},{"$f":"I28*'Daily efficiency'!BS29","v":5399.6693592319316},{"$f":"J28*'Daily efficiency'!BT29","v":300.36426292832175},{"$f":"K28*'Daily efficiency'!BU29","v":0},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.929946033300126,218.80550092266199,107.38294179770649,578.40688759299314,33.806868756752984,0,{"$f":"(V28+AB28)-(VLOOKUP($A28,Assumptions!$A$43:$M$98,11,FALSE)*F28)","v":66.486191842407294},{"$f":"(W28+AC28)-(VLOOKUP($A28,Assumptions!$A$43:$R$98,16,FALSE)*G28)","v":275.85500124392701},{"$f":"(X28+AD28)-VLOOKUP($A28,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A28,Assumptions!$A$44:$M$98,11,FALSE)*$H28)","v":140.38673225149762},{"$f":"(Y28+AE28)-VLOOKUP($A28,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A28,Assumptions!$A$43:$R$98,16,FALSE)*I28)","v":725.80955789097175},{"$f":"(Z28+AF28)-(VLOOKUP($A28,Assumptions!$A$43:$M$98,11,FALSE)*J28)","v":35.913320638138231},0,null,26.837006258595029,27.098335831783647,28.33339906869249,30.556784844455567,41.838873483589204,0]
[{"$f":"'Gas Use Per Customer'!B28","v":2024},{"$f":"'Gas Use Per Customer'!C28","v":3},{"$f":"'Daily efficiency'!CS30","v":39},{"$f":"'Gas Use Per Customer'!G28","v":293.70613113149579},{"$f":"'Gas Use Per Customer'!I28","v":72.19389361032421},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.658168083097262},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.111839339448736},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.316336166194525},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":205.59429179204704},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2193893610324213},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F29*'Daily efficiency'!BP30","v":357.6748012704951},{"$f":"G29*'Daily efficiency'!BQ30","v":1569.2545818043386},{"$f":"H29*'Daily efficiency'!BR30","v":725.2392283825709},{"$f":"I29*'Daily efficiency'!BS30","v":4819.1301996055854},{"$f":"J29*'Daily efficiency'!BT30","v":211.52810827824982},{"$f":"K29*'Daily efficiency'!BU30","v":0},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.257336030135214,168.09689596097817,81.627778125619812,516.22014501564945,23.808101953305773,0,{"$f":"(V29+AB29)-(VLOOKUP($A29,Assumptions!$A$43:$M$98,11,FALSE)*F29)","v":56.049401448248005},{"$f":"(W29+AC29)-(VLOOKUP($A29,Assumptions!$A$43:$R$98,16,FALSE)*G29)","v":234.32640092411248},{"$f":"(X29+AD29)-VLOOKUP($A29,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A29,Assumptions!$A$44:$M$98,11,FALSE)*$H29)","v":119.10320779742219},{"$f":"(Y29+AE29)-VLOOKUP($A29,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A29,Assumptions!$A$43:$R$98,16,FALSE)*I29)","v":685.04282614465637},{"$f":"(Z29+AF29)-(VLOOKUP($A29,Assumptions!$A$43:$M$98,11,FALSE)*J29)","v":26.659827037692889},0,null,25.879105394879069,26.594201492193992,27.496140795576842,33.320128694893839,31.840106680141993,0]
[{"$f":"'Gas Use Per Customer'!B29","v":2024},{"$f":"'Gas Use Per Customer'!C29","v":4},{"$f":"'Daily efficiency'!CS31","v":44},{"$f":"'Gas Use Per Customer'!G29","v":201.74299090225657},{"$f":"'Gas Use Per Customer'!I29","v":49.643735418374426},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.893120625512328},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":60.522897270676964},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.786241251024656},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":141.22009363157957},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9643735418374426},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F30*'Daily efficiency'!BP31","v":245.95311753005163},{"$f":"G30*'Daily efficiency'!BQ31","v":1077.9009331559978},{"$f":"H30*'Daily efficiency'!BR31","v":498.70678208858408},{"$f":"I30*'Daily efficiency'!BS31","v":3310.1989947242264},{"$f":"J30*'Daily efficiency'!BT31","v":145.456144775837},{"$f":"K30*'Daily efficiency'!BU31","v":0},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.682736566556681,115.46361126989962,56.130894420667936,354.58502557724023,16.371510872694813,0,{"$f":"(V30+AB30)-(VLOOKUP($A30,Assumptions!$A$43:$M$98,11,FALSE)*F30)","v":48.329068165946282},{"$f":"(W30+AC30)-(VLOOKUP($A30,Assumptions!$A$43:$R$98,16,FALSE)*G30)","v":200.19874235417305},{"$f":"(X30+AD30)-VLOOKUP($A30,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A30,Assumptions!$A$44:$M$98,11,FALSE)*$H30)","v":103.3148564550239},{"$f":"(Y30+AE30)-VLOOKUP($A30,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A30,Assumptions!$A$43:$R$98,16,FALSE)*I30)","v":566.58750098890516},{"$f":"(Z30+AF30)-(VLOOKUP($A30,Assumptions!$A$43:$M$98,11,FALSE)*J30)","v":20.8413246841742},0,null,32.450598757091413,33.07818220578946,34.685429284055715,40.120884104994325,24.403515599531033,0]
[{"$f":"'Gas Use Per Customer'!B30","v":2024},{"$f":"'Gas Use Per Customer'!C30","v":5},{"$f":"'Daily efficiency'!CS32","v":51},{"$f":"'Gas Use Per Customer'!G30","v":126.16694939693805},{"$f":"'Gas Use Per Customer'!I30","v":30.06131091587131},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.049048732697049},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.55025445724425},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0061310915871311},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.616694939693806},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0061310915871311},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F31*'Daily efficiency'!BP32","v":338.02872008214251},{"$f":"G31*'Daily efficiency'!BQ32","v":1955.8411697906174},{"$f":"H31*'Daily efficiency'!BR32","v":38.629213974193455},{"$f":"I31*'Daily efficiency'!BS32","v":295.73532938642296},{"$f":"J31*'Daily efficiency'!BT32","v":88.079640983502884},{"$f":"K31*'Daily efficiency'!BU32","v":0},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.04611262478074,209.50764359500451,4.3478300456593644,31.678856619106227,9.9136189966174317,0,{"$f":"(V31+AB31)-(VLOOKUP($A31,Assumptions!$A$43:$M$98,11,FALSE)*F31)","v":52.122599378650925},{"$f":"(W31+AC31)-(VLOOKUP($A31,Assumptions!$A$43:$R$98,16,FALSE)*G31)","v":258.67401514364269},{"$f":"(X31+AD31)-VLOOKUP($A31,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A31,Assumptions!$A$44:$M$98,11,FALSE)*$H31)","v":70.747885373207595},{"$f":"(Y31+AE31)-VLOOKUP($A31,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A31,Assumptions!$A$43:$R$98,16,FALSE)*I31)","v":329.94366163251607},{"$f":"(Z31+AF31)-(VLOOKUP($A31,Assumptions!$A$43:$M$98,11,FALSE)*J31)","v":15.788571524504913},0,null,21.673455760345782,22.780575559259777,83.737997572156331,261.51354471959945,17.945623723453654,0]
[{"$f":"'Gas Use Per Customer'!B31","v":2024},{"$f":"'Gas Use Per Customer'!C31","v":6},{"$f":"'Daily efficiency'!CS33","v":58},{"$f":"'Gas Use Per Customer'!G31","v":88.619346274078652},{"$f":"'Gas Use Per Customer'!I31","v":16.973700927455216},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.578960741964174},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":79.757411646670789},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6973700927455218},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.8619346274078659},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6973700927455218},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F32*'Daily efficiency'!BP33","v":189.75030833732387},{"$f":"G32*'Daily efficiency'!BQ33","v":1366.8614528051141},{"$f":"H32*'Daily efficiency'!BR33","v":20.840471653024068},{"$f":"I32*'Daily efficiency'!BS33","v":207.72374766644046},{"$f":"J32*'Daily efficiency'!BT33","v":49.732943717443767},{"$f":"K32*'Daily efficiency'!BU33","v":0},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,7,FALSE)","v":0},21.356947421019086,146.41675741425416,2.3456555155189953,22.251148797004955,5.5975870256703262,0,{"$f":"(V32+AB32)-(VLOOKUP($A32,Assumptions!$A$43:$M$98,11,FALSE)*F32)","v":42.946255683838601},{"$f":"(W32+AC32)-(VLOOKUP($A32,Assumptions!$A$43:$R$98,16,FALSE)*G32)","v":218.25009868808328},{"$f":"(X32+AD32)-VLOOKUP($A32,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A32,Assumptions!$A$44:$M$98,11,FALSE)*$H32)","v":69.68481353168589},{"$f":"(Y32+AE32)-VLOOKUP($A32,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A32,Assumptions!$A$43:$R$98,16,FALSE)*I32)","v":323.03450600210266},{"$f":"(Z32+AF32)-(VLOOKUP($A32,Assumptions!$A$43:$M$98,11,FALSE)*J32)","v":12.411642242176477},0,null,31.627056370461599,27.364240411278868,81.735823042015966,339.8118189029928,13.629591752506549,0]
[{"$f":"'Gas Use Per Customer'!B32","v":2024},{"$f":"'Gas Use Per Customer'!C32","v":7},{"$f":"'Daily efficiency'!CS34","v":63},{"$f":"'Gas Use Per Customer'!G32","v":73.822084091481358},{"$f":"'Gas Use Per Customer'!I32","v":11.551724137931034},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.2413793103448274},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":66.439875682333223},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1551724137931034},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.3822084091481361},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1551724137931034},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F33*'Daily efficiency'!BP34","v":143.19694960212203},{"$f":"G33*'Daily efficiency'!BQ34","v":1212.0889773065667},{"$f":"H33*'Daily efficiency'!BR34","v":5.9478425764076466},{"$f":"I33*'Daily efficiency'!BS34","v":72.564727304374827},{"$f":"J33*'Daily efficiency'!BT34","v":24.020133481646262},{"$f":"K33*'Daily efficiency'!BU34","v":0},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,7,FALSE)","v":0},16.117231904920615,129.83769305263343,0.66944692889255486,7.773057066428966,2.7035356743737786,0,{"$f":"(V33+AB33)-(VLOOKUP($A33,Assumptions!$A$43:$M$98,11,FALSE)*F33)","v":40.81897581347036},{"$f":"(W33+AC33)-(VLOOKUP($A33,Assumptions!$A$43:$R$98,16,FALSE)*G33)","v":210.6039372553434},{"$f":"(X33+AD33)-VLOOKUP($A33,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A33,Assumptions!$A$44:$M$98,11,FALSE)*$H33)","v":68.397659400775723},{"$f":"(Y33+AE33)-VLOOKUP($A33,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A33,Assumptions!$A$43:$R$98,16,FALSE)*I33)","v":309.54895904140238},{"$f":"(Z33+AF33)-(VLOOKUP($A33,Assumptions!$A$43:$M$98,11,FALSE)*J33)","v":9.906645346596207},0,null,47.450136250380709,31.698424341173819,80.059614455389521,325.33372717241684,10.735540401210001,0]
[{"$f":"'Gas Use Per Customer'!B33","v":2024},{"$f":"'Gas Use Per Customer'!C33","v":8},{"$f":"'Daily efficiency'!CS35","v":63},{"$f":"'Gas Use Per Customer'!G33","v":74.01149414411006},{"$f":"'Gas Use Per Customer'!I33","v":11.242945100051308},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":8.9943560800410474},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":66.610344729699051},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1242945100051309},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4011494144110062},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1242945100051309},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F34*'Daily efficiency'!BP35","v":132.52751262975087},{"$f":"G34*'Daily efficiency'!BQ35","v":1178.3747022370908},{"$f":"H34*'Daily efficiency'!BR35","v":9.7965255332010805},{"$f":"I34*'Daily efficiency'!BS35","v":123.11692677495056},{"$f":"J34*'Daily efficiency'!BT35","v":28.159950719144625},{"$f":"K34*'Daily efficiency'!BU35","v":0},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,7,FALSE)","v":0},14.916355835587837,126.22625546024659,1.1026273556789374,13.188155364394943,3.1694841086535561,0,{"$f":"(V34+AB34)-(VLOOKUP($A34,Assumptions!$A$43:$M$98,11,FALSE)*F34)","v":39.795351495935563},{"$f":"(W34+AC34)-(VLOOKUP($A34,Assumptions!$A$43:$R$98,16,FALSE)*G34)","v":206.8781554286646},{"$f":"(X34+AD34)-VLOOKUP($A34,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A34,Assumptions!$A$44:$M$98,11,FALSE)*$H34)","v":68.852996296536844},{"$f":"(Y34+AE34)-VLOOKUP($A34,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A34,Assumptions!$A$43:$R$98,16,FALSE)*I34)","v":314.95135242444701},{"$f":"(Z34+AF34)-(VLOOKUP($A34,Assumptions!$A$43:$M$98,11,FALSE)*J34)","v":10.394750249850732},0,null,46.24926018104793,31.05796198295689,80.4927948821759,330.74882547038283,11.201488835489778,0]
[{"$f":"'Gas Use Per Customer'!B34","v":2024},{"$f":"'Gas Use Per Customer'!C34","v":9},{"$f":"'Daily efficiency'!CS36","v":57},{"$f":"'Gas Use Per Customer'!G34","v":106.0530064161715},{"$f":"'Gas Use Per Customer'!I34","v":15.754698826095323},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.603759060876259},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.44770577455435},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5754698826095324},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.60530064161715},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5754698826095324},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F35*'Daily efficiency'!BP36","v":176.12299007682921},{"$f":"G35*'Daily efficiency'!BQ36","v":1635.7575689627865},{"$f":"H35*'Daily efficiency'!BR36","v":19.34376926343057},{"$f":"I35*'Daily efficiency'!BS36","v":248.58824703950609},{"$f":"J35*'Daily efficiency'!BT36","v":46.161267560459279},{"$f":"K35*'Daily efficiency'!BU36","v":0},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,7,FALSE)","v":0},19.823153235760149,175.22062581532356,2.1771973215927067,26.628510876593996,5.1955845174371369,0,{"$f":"(V35+AB35)-(VLOOKUP($A35,Assumptions!$A$43:$M$98,11,FALSE)*F35)","v":42.112218384264445},{"$f":"(W35+AC35)-(VLOOKUP($A35,Assumptions!$A$43:$R$98,16,FALSE)*G35)","v":236.52950710306359},{"$f":"(X35+AD35)-VLOOKUP($A35,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A35,Assumptions!$A$44:$M$98,11,FALSE)*$H35)","v":69.603824948470191},{"$f":"(Y35+AE35)-VLOOKUP($A35,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A35,Assumptions!$A$43:$R$98,16,FALSE)*I35)","v":326.24248363879298},{"$f":"(Z35+AF35)-(VLOOKUP($A35,Assumptions!$A$43:$M$98,11,FALSE)*J35)","v":12.097109344653884},0,null,33.412427340813238,24.781057353200481,81.567364848089667,307.62209829163868,13.227589244273359,0]
[{"$f":"'Gas Use Per Customer'!B35","v":2024},{"$f":"'Gas Use Per Customer'!C35","v":10},{"$f":"'Daily efficiency'!CS37","v":47},{"$f":"'Gas Use Per Customer'!G35","v":197.29780355416602},{"$f":"'Gas Use Per Customer'!I35","v":41.016345481142274},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.304903644342682},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":59.189341066249803},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":24.609807288685364},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":138.1084624879162},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.1016345481142276},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F36*'Daily efficiency'!BP37","v":192.11654664739942},{"$f":"G36*'Daily efficiency'!BQ37","v":1049.017750073707},{"$f":"H36*'Daily efficiency'!BR37","v":397.62821697996782},{"$f":"I36*'Daily efficiency'!BS37","v":3237.2623607167575},{"$f":"J36*'Daily efficiency'!BT37","v":120.1778922597468},{"$f":"K36*'Daily efficiency'!BU37","v":0},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,7,FALSE)","v":0},21.623274404182908,112.36967515659975,44.754208820878851,346.77213025696636,13.526370252835328,0,{"$f":"(V36+AB36)-(VLOOKUP($A36,Assumptions!$A$43:$M$98,11,FALSE)*F36)","v":44.126783538581755},{"$f":"(W36+AC36)-(VLOOKUP($A36,Assumptions!$A$43:$R$98,16,FALSE)*G36)","v":197.99930565549874},{"$f":"(X36+AD36)-VLOOKUP($A36,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A36,Assumptions!$A$44:$M$98,11,FALSE)*$H36)","v":95.652525925253315},{"$f":"(Y36+AE36)-VLOOKUP($A36,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A36,Assumptions!$A$43:$R$98,16,FALSE)*I36)","v":560.86177096942424},{"$f":"(Z36+AF36)-(VLOOKUP($A36,Assumptions!$A$43:$M$98,11,FALSE)*J36)","v":18.615243242651133},0,null,35.861137001970384,33.451851649080005,38.867645245328937,40.61023929062253,21.558374979671548,0]
[{"$f":"'Gas Use Per Customer'!B36","v":2024},{"$f":"'Gas Use Per Customer'!C36","v":11},{"$f":"'Daily efficiency'!CS38","v":37},{"$f":"'Gas Use Per Customer'!G36","v":299.91296969326356},{"$f":"'Gas Use Per Customer'!I36","v":73.563000820241029},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.068900246072307},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":89.973890907979069},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.137800492144613},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":209.93907878528449},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3563000820241031},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F37*'Daily efficiency'!BP38","v":388.17654212823976},{"$f":"G37*'Daily efficiency'!BQ38","v":1687.5623037047187},{"$f":"H37*'Daily efficiency'!BR38","v":807.42505859688504},{"$f":"I37*'Daily efficiency'!BS38","v":4859.4598566429804},{"$f":"J37*'Daily efficiency'!BT38","v":237.09355164363677},{"$f":"K37*'Daily efficiency'!BU38","v":0},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.690395409360832,180.76989437070856,90.87803162992283,520.54021534825415,26.685566736018924,0,{"$f":"(V37+AB37)-(VLOOKUP($A37,Assumptions!$A$43:$M$98,11,FALSE)*F37)","v":59.187739576692586},{"$f":"(W37+AC37)-(VLOOKUP($A37,Assumptions!$A$43:$R$98,16,FALSE)*G37)","v":245.75040507883998},{"$f":"(X37+AD37)-VLOOKUP($A37,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A37,Assumptions!$A$44:$M$98,11,FALSE)*$H37)","v":127.76401880016313},{"$f":"(Y37+AE37)-VLOOKUP($A37,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A37,Assumptions!$A$43:$R$98,16,FALSE)*I37)","v":686.44857654892098},{"$f":"(Z37+AF37)-(VLOOKUP($A37,Assumptions!$A$43:$M$98,11,FALSE)*J37)","v":29.439051403479034},0,null,26.819523817108411,27.313524245626056,28.946621121934211,32.697513036674188,34.717571462855148,0]
[{"$f":"'Gas Use Per Customer'!B37","v":2024},{"$f":"'Gas Use Per Customer'!C37","v":12},{"$f":"'Daily efficiency'!CS39","v":26},{"$f":"'Gas Use Per Customer'!G37","v":446.38540285799087},{"$f":"'Gas Use Per Customer'!I37","v":111.89118034225538},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.378236068451077},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":89.277080571598177},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.918385256691536},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":357.10832228639271},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5945590171127693},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F38*'Daily efficiency'!BP39","v":357.5029774963956},{"$f":"G38*'Daily efficiency'!BQ39","v":1608.339865469703},{"$f":"H38*'Daily efficiency'!BR39","v":2085.4398401312992},{"$f":"I38*'Daily efficiency'!BS39","v":8370.6190743930492},{"$f":"J38*'Daily efficiency'!BT39","v":163.92057920140405},{"$f":"K38*'Daily efficiency'!BU39","v":0},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.237996766124105,172.28367033021257,234.72230114222091,896.65188809540643,18.449736508484847,0,{"$f":"(V38+AB38)-(VLOOKUP($A38,Assumptions!$A$43:$M$98,11,FALSE)*F38)","v":55.51337672246617},{"$f":"(W38+AC38)-(VLOOKUP($A38,Assumptions!$A$43:$R$98,16,FALSE)*G38)","v":237.73157524034951},{"$f":"(X38+AD38)-VLOOKUP($A38,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A38,Assumptions!$A$44:$M$98,11,FALSE)*$H38)","v":243.06369220952527},{"$f":"(Y38+AE38)-VLOOKUP($A38,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A38,Assumptions!$A$43:$R$98,16,FALSE)*I38)","v":963.84464831458058},{"$f":"(Z38+AF38)-(VLOOKUP($A38,Assumptions!$A$43:$M$98,11,FALSE)*J38)","v":22.467360138041556},0,null,24.806859911862823,26.628511340006714,28.964295662510224,26.990260046126824,26.481741235321067,0]
[{"$f":"'Gas Use Per Customer'!B38","v":2025},{"$f":"'Gas Use Per Customer'!C38","v":1},{"$f":"'Daily efficiency'!CS40","v":31},{"$f":"'Gas Use Per Customer'!G38","v":398.49138426899293},{"$f":"'Gas Use Per Customer'!I38","v":99.313058140261035},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.862611628052207},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":79.698276853798589},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.484793605195776},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":318.79310741519436},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9656529070130517},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F39*'Daily efficiency'!BP40","v":354.72732690403308},{"$f":"G39*'Daily efficiency'!BQ40","v":1479.7050371905257},{"$f":"H39*'Daily efficiency'!BR40","v":1792.9398497075483},{"$f":"I39*'Daily efficiency'!BS40","v":7412.2482568620599},{"$f":"J39*'Daily efficiency'!BT40","v":154.88031599325541},{"$f":"K39*'Daily efficiency'!BU40","v":0},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.920942414624648,162.45599162239736,206.83150910055863,813.78660642138846,17.866817725135387,0,{"$f":"(V39+AB39)-(VLOOKUP($A39,Assumptions!$A$43:$M$98,11,FALSE)*F39)","v":57.666152202633299},{"$f":"(W39+AC39)-(VLOOKUP($A39,Assumptions!$A$43:$R$98,16,FALSE)*G39)","v":233.07149584938239},{"$f":"(X39+AD39)-VLOOKUP($A39,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A39,Assumptions!$A$44:$M$98,11,FALSE)*$H39)","v":220.42993686898768},{"$f":"(Y39+AE39)-VLOOKUP($A39,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A39,Assumptions!$A$43:$R$98,16,FALSE)*I39)","v":901.39493874032985},{"$f":"(Z39+AF39)-(VLOOKUP($A39,Assumptions!$A$43:$M$98,11,FALSE)*J39)","v":22.251898812608751},0,null,29.032512583184527,29.244232755111781,29.593951489933556,28.27523298884747,25.898822451971611,0]
[{"$f":"'Gas Use Per Customer'!B39","v":2025},{"$f":"'Gas Use Per Customer'!C39","v":2},{"$f":"'Daily efficiency'!CS41","v":35},{"$f":"'Gas Use Per Customer'!G39","v":326.05580468541234},{"$f":"'Gas Use Per Customer'!I39","v":79.317231479747861},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.795169443924358},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.816741405623702},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.590338887848716},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":228.23906327978861},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9317231479747861},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F40*'Daily efficiency'!BP41","v":445.0946042776863},{"$f":"G40*'Daily efficiency'!BQ41","v":1937.9904928593498},{"$f":"H40*'Daily efficiency'!BR41","v":902.94710188419708},{"$f":"I40*'Daily efficiency'!BS41","v":5206.6221171190064},{"$f":"J40*'Daily efficiency'!BT41","v":282.19937857187432},{"$f":"K40*'Daily efficiency'!BU41","v":0},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.345609118055989,212.7708964686764,104.16295435184119,571.63214139330091,32.554200491879939,0,{"$f":"(V40+AB40)-(VLOOKUP($A40,Assumptions!$A$43:$M$98,11,FALSE)*F40)","v":65.202631122820605},{"$f":"(W40+AC40)-(VLOOKUP($A40,Assumptions!$A$43:$R$98,16,FALSE)*G40)","v":270.94733681943097},{"$f":"(X40+AD40)-VLOOKUP($A40,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A40,Assumptions!$A$44:$M$98,11,FALSE)*$H40)","v":137.51347202932223},{"$f":"(Y40+AE40)-VLOOKUP($A40,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A40,Assumptions!$A$43:$R$98,16,FALSE)*I40)","v":721.40951325913034},{"$f":"(Z40+AF40)-(VLOOKUP($A40,Assumptions!$A$43:$M$98,11,FALSE)*J40)","v":34.760911105151003},0,null,27.401625055235254,27.699485070339261,28.895249591179873,31.607626796767253,40.586205218716159,0]
[{"$f":"'Gas Use Per Customer'!B40","v":2025},{"$f":"'Gas Use Per Customer'!C40","v":3},{"$f":"'Daily efficiency'!CS42","v":39},{"$f":"'Gas Use Per Customer'!G40","v":294.98703017722892},{"$f":"'Gas Use Per Customer'!I40","v":72.539960039960036},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.761988011988009},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.496109053168666},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.523976023976019},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":206.49092112406024},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2539960039960043},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F41*'Daily efficiency'!BP42","v":359.38934020524903},{"$f":"G41*'Daily efficiency'!BQ42","v":1576.0983500586879},{"$f":"H41*'Daily efficiency'!BR42","v":728.71571285856965},{"$f":"I41*'Daily efficiency'!BS42","v":4840.1471911479748},{"$f":"J41*'Daily efficiency'!BT42","v":212.54208291708281},{"$f":"K41*'Daily efficiency'!BU42","v":0},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,7,FALSE)","v":0},41.458746985533516,173.03895973710885,84.063818772510373,531.39706345073478,24.518613808648858,0,{"$f":"(V41+AB41)-(VLOOKUP($A41,Assumptions!$A$43:$M$98,11,FALSE)*F41)","v":56.808998091504591},{"$f":"(W41+AC41)-(VLOOKUP($A41,Assumptions!$A$43:$R$98,16,FALSE)*G41)","v":237.61439382529741},{"$f":"(X41+AD41)-VLOOKUP($A41,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A41,Assumptions!$A$44:$M$98,11,FALSE)*$H41)","v":120.4007946524043},{"$f":"(Y41+AE41)-VLOOKUP($A41,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A41,Assumptions!$A$43:$R$98,16,FALSE)*I41)","v":696.10542070390989},{"$f":"(Z41+AF41)-(VLOOKUP($A41,Assumptions!$A$43:$M$98,11,FALSE)*J41)","v":27.223067455655404},0,null,26.104691382152339,26.850264533386223,27.663096447364829,33.711187732350133,32.550618535485079,0]
[{"$f":"'Gas Use Per Customer'!B41","v":2025},{"$f":"'Gas Use Per Customer'!C41","v":4},{"$f":"'Daily efficiency'!CS43","v":44},{"$f":"'Gas Use Per Customer'!G41","v":201.7116370009787},{"$f":"'Gas Use Per Customer'!I41","v":49.627869160047531},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.888360748014259},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":60.513491100293606},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.776721496028518},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":141.19814590068509},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9627869160047533},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F42*'Daily efficiency'!BP43","v":245.8745103167517},{"$f":"G42*'Daily efficiency'!BQ43","v":1077.7334111058171},{"$f":"H42*'Daily efficiency'!BR43","v":498.54739419064873},{"$f":"I42*'Daily efficiency'!BS43","v":3309.6845399120598},{"$f":"J42*'Daily efficiency'!BT43","v":145.4096566389392},{"$f":"K42*'Daily efficiency'!BU43","v":0},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.363804857407612,118.32375075117126,57.511862383683649,363.36842166166167,16.774293195241061,0,{"$f":"(V42+AB42)-(VLOOKUP($A42,Assumptions!$A$43:$M$98,11,FALSE)*F42)","v":48.762252892679086},{"$f":"(W42+AC42)-(VLOOKUP($A42,Assumptions!$A$43:$R$98,16,FALSE)*G42)","v":202.11039179038715},{"$f":"(X42+AD42)-VLOOKUP($A42,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A42,Assumptions!$A$44:$M$98,11,FALSE)*$H42)","v":103.94523212217835},{"$f":"(Y42+AE42)-VLOOKUP($A42,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A42,Assumptions!$A$43:$R$98,16,FALSE)*I42)","v":572.90292846723401},{"$f":"(Z42+AF42)-(VLOOKUP($A42,Assumptions!$A$43:$M$98,11,FALSE)*J42)","v":21.161479152014412},0,null,32.751928649487333,33.399228521688535,34.908219206080858,40.574394572447019,24.806297922077285,0]
[{"$f":"'Gas Use Per Customer'!B42","v":2025},{"$f":"'Gas Use Per Customer'!C42","v":5},{"$f":"'Daily efficiency'!CS44","v":52},{"$f":"'Gas Use Per Customer'!G42","v":125.86879022673766},{"$f":"'Gas Use Per Customer'!I42","v":29.958625877632898},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.966900702106319},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.28191120406389},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9958625877632898},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.586879022673767},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9958625877632898},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F43*'Daily efficiency'!BP44","v":336.87406344908828},{"$f":"G43*'Daily efficiency'!BQ44","v":1951.2191036868085},{"$f":"H43*'Daily efficiency'!BR44","v":38.497262233127977},{"$f":"I43*'Daily efficiency'!BS44","v":295.03644429147323},{"$f":"J43*'Daily efficiency'!BT44","v":87.778773821464341},{"$f":"K43*'Daily efficiency'!BU44","v":0},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.86141017579444,214.22325828116433,4.4410005417730991,32.391886840583886,10.126059867235069,0,{"$f":"(V43+AB43)-(VLOOKUP($A43,Assumptions!$A$43:$M$98,11,FALSE)*F43)","v":52.592307621148798},{"$f":"(W43+AC43)-(VLOOKUP($A43,Assumptions!$A$43:$R$98,16,FALSE)*G43)","v":261.78222967204675},{"$f":"(X43+AD43)-VLOOKUP($A43,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A43,Assumptions!$A$44:$M$98,11,FALSE)*$H43)","v":70.543032038131841},{"$f":"(Y43+AE43)-VLOOKUP($A43,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A43,Assumptions!$A$43:$R$98,16,FALSE)*I43)","v":330.22326666884027},{"$f":"(Z43+AF43)-(VLOOKUP($A43,Assumptions!$A$43:$M$98,11,FALSE)*J43)","v":15.957813731558073},0,null,21.943724920814123,23.108917115679414,83.83116806827006,262.35516053978296,18.158064594071291,0]
[{"$f":"'Gas Use Per Customer'!B43","v":2025},{"$f":"'Gas Use Per Customer'!C43","v":6},{"$f":"'Daily efficiency'!CS45","v":58},{"$f":"'Gas Use Per Customer'!G43","v":89.029822134155054},{"$f":"'Gas Use Per Customer'!I43","v":17.116038805594052},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.692831044475241},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.126839920739556},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7116038805594052},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9029822134155054},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7116038805594052},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F44*'Daily efficiency'!BP45","v":191.34151442610545},{"$f":"G44*'Daily efficiency'!BQ45","v":1373.1926169812775},{"$f":"H44*'Daily efficiency'!BR45","v":21.015235455401768},{"$f":"I44*'Daily efficiency'!BS45","v":208.68590308245953},{"$f":"J44*'Daily efficiency'!BT45","v":50.149993700390546},{"$f":"K44*'Daily efficiency'!BU45","v":0},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,7,FALSE)","v":0},22.072940254405619,150.76205235052146,2.4242937452995439,22.911509031047007,5.7852464376466344,0,{"$f":"(V44+AB44)-(VLOOKUP($A44,Assumptions!$A$43:$M$98,11,FALSE)*F44)","v":43.349420971187968},{"$f":"(W44+AC44)-(VLOOKUP($A44,Assumptions!$A$43:$R$98,16,FALSE)*G44)","v":221.0833305767643},{"$f":"(X44+AD44)-VLOOKUP($A44,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A44,Assumptions!$A$44:$M$98,11,FALSE)*$H44)","v":69.469523150586795},{"$f":"(Y44+AE44)-VLOOKUP($A44,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A44,Assumptions!$A$43:$R$98,16,FALSE)*I44)","v":323.27203406323235},{"$f":"(Z44+AF44)-(VLOOKUP($A44,Assumptions!$A$43:$M$98,11,FALSE)*J44)","v":12.560198210898138},0,null,31.658479411880652,27.59166975703236,81.814461271796517,340.47217913703486,13.817251164482856,0]
[{"$f":"'Gas Use Per Customer'!B44","v":2025},{"$f":"'Gas Use Per Customer'!C44","v":7},{"$f":"'Daily efficiency'!CS46","v":63},{"$f":"'Gas Use Per Customer'!G44","v":74.04704040790395},{"$f":"'Gas Use Per Customer'!I44","v":11.600075983030457},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.2800607864243663},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":66.642336367113558},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1600075983030458},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4047040407903957},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1600075983030458},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F45*'Daily efficiency'!BP46","v":139.87460851691844},{"$f":"G45*'Daily efficiency'!BQ46","v":1195.3148281393646},{"$f":"H45*'Daily efficiency'!BR46","v":8.2699454141877577},{"$f":"I45*'Daily efficiency'!BS46","v":100.78041060936398},{"$f":"J45*'Daily efficiency'!BT46","v":26.861659820704549},{"$f":"K45*'Daily efficiency'!BU46","v":0},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,7,FALSE)","v":0},16.135776316825705,131.23294901734712,0.95401153054560128,11.064625131467,3.0987306342532306,0,{"$f":"(V45+AB45)-(VLOOKUP($A45,Assumptions!$A$43:$M$98,11,FALSE)*F45)","v":40.653127160965269},{"$f":"(W45+AC45)-(VLOOKUP($A45,Assumptions!$A$43:$R$98,16,FALSE)*G45)","v":210.81188815426106},{"$f":"(X45+AD45)-VLOOKUP($A45,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A45,Assumptions!$A$44:$M$98,11,FALSE)*$H45)","v":68.404349701752494},{"$f":"(Y45+AE45)-VLOOKUP($A45,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A45,Assumptions!$A$43:$R$98,16,FALSE)*I45)","v":312.45377915372688},{"$f":"(Z45+AF45)-(VLOOKUP($A45,Assumptions!$A$43:$M$98,11,FALSE)*J45)","v":10.278791173424386},0,null,47.468680662285806,31.63332794831182,80.344179057042567,328.62529523745485,11.130735361089453,0]
[{"$f":"'Gas Use Per Customer'!B45","v":2025},{"$f":"'Gas Use Per Customer'!C45","v":8},{"$f":"'Daily efficiency'!CS47","v":63},{"$f":"'Gas Use Per Customer'!G45","v":74.140462440493593},{"$f":"'Gas Use Per Customer'!I45","v":11.242528297087626},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":8.9940226376701009},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":66.726416196444234},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1242528297087626},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4140462440493593},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1242528297087626},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F46*'Daily efficiency'!BP47","v":129.48192801729613},{"$f":"G46*'Daily efficiency'!BQ47","v":1164.0332378487453},{"$f":"H46*'Daily efficiency'!BR47","v":11.577282780207053},{"$f":"I46*'Daily efficiency'!BS47","v":145.75536590236908},{"$f":"J46*'Daily efficiency'!BT47","v":30.284107272525862},{"$f":"K46*'Daily efficiency'!BU47","v":0},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,7,FALSE)","v":0},14.936888472547242,127.79856064773195,1.3355422208417742,16.002400415499746,3.4935402935917894,0,{"$f":"(V46+AB46)-(VLOOKUP($A46,Assumptions!$A$43:$M$98,11,FALSE)*F46)","v":39.664314266745883},{"$f":"(W46+AC46)-(VLOOKUP($A46,Assumptions!$A$43:$R$98,16,FALSE)*G46)","v":207.31977555725587},{"$f":"(X46+AD46)-VLOOKUP($A46,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A46,Assumptions!$A$44:$M$98,11,FALSE)*$H46)","v":68.812139760806062},{"$f":"(Y46+AE46)-VLOOKUP($A46,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A46,Assumptions!$A$43:$R$98,16,FALSE)*I46)","v":317.38514063471632},{"$f":"(Z46+AF46)-(VLOOKUP($A46,Assumptions!$A$43:$M$98,11,FALSE)*J46)","v":10.69986020152033},0,null,46.269792818007339,31.07011995772428,80.72570974733874,333.56307052148759,11.525545020428012,0]
[{"$f":"'Gas Use Per Customer'!B46","v":2025},{"$f":"'Gas Use Per Customer'!C46","v":9},{"$f":"'Daily efficiency'!CS48","v":57},{"$f":"'Gas Use Per Customer'!G46","v":106.25107656472301},{"$f":"'Gas Use Per Customer'!I46","v":15.778427880946325},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.622742304757061},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.625968908250712},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5778427880946326},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.625107656472302},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5778427880946326},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F47*'Daily efficiency'!BP48","v":176.38825900632048},{"$f":"G47*'Daily efficiency'!BQ48","v":1638.8125954596997},{"$f":"H47*'Daily efficiency'!BR48","v":19.372904022967628},{"$f":"I47*'Daily efficiency'!BS48","v":249.05252346771084},{"$f":"J47*'Daily efficiency'!BT48","v":46.230793691172714},{"$f":"K47*'Daily efficiency'!BU48","v":0},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,7,FALSE)","v":0},20.347949655895185,179.924321798737,2.2348362525291967,27.343337793069733,5.3331319662628518,0,{"$f":"(V47+AB47)-(VLOOKUP($A47,Assumptions!$A$43:$M$98,11,FALSE)*F47)","v":42.410335467973795},{"$f":"(W47+AC47)-(VLOOKUP($A47,Assumptions!$A$43:$R$98,16,FALSE)*G47)","v":239.60481669865959},{"$f":"(X47+AD47)-VLOOKUP($A47,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A47,Assumptions!$A$44:$M$98,11,FALSE)*$H47)","v":69.378303794728467},{"$f":"(Y47+AE47)-VLOOKUP($A47,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A47,Assumptions!$A$43:$R$98,16,FALSE)*I47)","v":326.52155356677503},{"$f":"(Z47+AF47)-(VLOOKUP($A47,Assumptions!$A$43:$M$98,11,FALSE)*J47)","v":12.206321876426388},0,null,33.598353229464927,25.056458975966123,81.625003779026159,307.31128956408634,13.365136693099075,0]
[{"$f":"'Gas Use Per Customer'!B47","v":2025},{"$f":"'Gas Use Per Customer'!C47","v":10},{"$f":"'Daily efficiency'!CS49","v":47},{"$f":"'Gas Use Per Customer'!G47","v":196.6925818374034},{"$f":"'Gas Use Per Customer'!I47","v":40.874117053481335},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.262235116044399},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":59.007774551221019},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":24.524470232088799},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":137.68480728618238},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.087411705348134},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F48*'Daily efficiency'!BP49","v":191.45036261669705},{"$f":"G48*'Daily efficiency'!BQ49","v":1047.0790970596449},{"$f":"H48*'Daily efficiency'!BR49","v":399.74841271907991},{"$f":"I48*'Daily efficiency'!BS49","v":3227.3318827881167},{"$f":"J48*'Daily efficiency'!BT49","v":119.76116296670025},{"$f":"K48*'Daily efficiency'!BU49","v":0},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,7,FALSE)","v":0},22.085496858313217,114.95823069094992,46.114523851275052,354.32696931842224,13.815512032978084,0,{"$f":"(V48+AB48)-(VLOOKUP($A48,Assumptions!$A$43:$M$98,11,FALSE)*F48)","v":44.412649905093154},{"$f":"(W48+AC48)-(VLOOKUP($A48,Assumptions!$A$43:$R$98,16,FALSE)*G48)","v":199.77860746863516},{"$f":"(X48+AD48)-VLOOKUP($A48,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A48,Assumptions!$A$44:$M$98,11,FALSE)*$H48)","v":96.405303612786696},{"$f":"(Y48+AE48)-VLOOKUP($A48,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A48,Assumptions!$A$43:$R$98,16,FALSE)*I48)","v":566.273526180423},{"$f":"(Z48+AF48)-(VLOOKUP($A48,Assumptions!$A$43:$M$98,11,FALSE)*J48)","v":18.845599660254251},0,null,36.219049369704109,33.856319610091319,39.309841436104143,41.128250628510152,21.847516759814305,0]
[{"$f":"'Gas Use Per Customer'!B48","v":2025},{"$f":"'Gas Use Per Customer'!C48","v":11},{"$f":"'Daily efficiency'!CS50","v":37},{"$f":"'Gas Use Per Customer'!G48","v":298.3316856154832},{"$f":"'Gas Use Per Customer'!I48","v":73.126016768864972},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.93780503065949},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":89.499505684644959},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.87561006131898},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":208.83217993083824},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3126016768864979},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F49*'Daily efficiency'!BP50","v":385.87066884769149},{"$f":"G49*'Daily efficiency'!BQ50","v":1678.6646711553833},{"$f":"H49*'Daily efficiency'!BR50","v":802.62873613377087},{"$f":"I49*'Daily efficiency'!BS50","v":4833.8384688591132},{"$f":"J49*'Daily efficiency'!BT50","v":235.68515204605174},{"$f":"K49*'Daily efficiency'!BU50","v":0},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.513603046096627,184.29965898596828,92.590341370961283,530.70443234551578,27.188372035029946,0,{"$f":"(V49+AB49)-(VLOOKUP($A49,Assumptions!$A$43:$M$98,11,FALSE)*F49)","v":59.734728888260037},{"$f":"(W49+AC49)-(VLOOKUP($A49,Assumptions!$A$43:$R$98,16,FALSE)*G49)","v":248.18622041850614},{"$f":"(X49+AD49)-VLOOKUP($A49,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A49,Assumptions!$A$44:$M$98,11,FALSE)*$H49)","v":128.66906672323989},{"$f":"(Y49+AE49)-VLOOKUP($A49,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A49,Assumptions!$A$43:$R$98,16,FALSE)*I49)","v":693.80542006883957},{"$f":"(Z49+AF49)-(VLOOKUP($A49,Assumptions!$A$43:$M$98,11,FALSE)*J49)","v":29.84978392743394},0,null,27.229127437670687,27.730457114813582,29.325875251288039,33.223108636734835,35.22037676186617,0]
[{"$f":"'Gas Use Per Customer'!B49","v":2025},{"$f":"'Gas Use Per Customer'!C49","v":12},{"$f":"'Daily efficiency'!CS51","v":26},{"$f":"'Gas Use Per Customer'!G49","v":445.72691757153558},{"$f":"'Gas Use Per Customer'!I49","v":111.70728674459089},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.34145734891818},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":89.145383514307127},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.78046505844317},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":356.58153405722851},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.585364337229545},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F50*'Daily efficiency'!BP51","v":363.46146694141459},{"$f":"G50*'Daily efficiency'!BQ51","v":1605.9673234236359},{"$f":"H50*'Daily efficiency'!BR51","v":2086.8027128998992},{"$f":"I50*'Daily efficiency'!BS51","v":8358.2711583014407},{"$f":"J50*'Daily efficiency'!BT51","v":163.65117508082557},{"$f":"K50*'Daily efficiency'!BU51","v":0},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,7,FALSE)","v":0},41.928502910824172,176.31825768148747,240.73119595988021,917.64993369817694,18.878614089350499,0,{"$f":"(V50+AB50)-(VLOOKUP($A50,Assumptions!$A$43:$M$98,11,FALSE)*F50)","v":56.853174447963127},{"$f":"(W50+AC50)-(VLOOKUP($A50,Assumptions!$A$43:$R$98,16,FALSE)*G50)","v":240.44793840728676},{"$f":"(X50+AD50)-VLOOKUP($A50,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A50,Assumptions!$A$44:$M$98,11,FALSE)*$H50)","v":247.50260528754785},{"$f":"(Y50+AE50)-VLOOKUP($A50,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A50,Assumptions!$A$43:$R$98,16,FALSE)*I50)","v":979.31497201237539},{"$f":"(Z50+AF50)-(VLOOKUP($A50,Assumptions!$A$43:$M$98,11,FALSE)*J50)","v":22.808560614106433},0,null,25.44738848502919,26.972562002461604,29.541803702676535,27.463984488192906,26.910618816186719,0]
[{"$f":"'Gas Use Per Customer'!B50","v":2026},{"$f":"'Gas Use Per Customer'!C50","v":1},{"$f":"'Daily efficiency'!CS52","v":31},{"$f":"'Gas Use Per Customer'!G50","v":396.31698126563634},{"$f":"'Gas Use Per Customer'!I50","v":98.730021063065294},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.746004212613059},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":79.263396253127269},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":74.047515797298971},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":317.05358501250907},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9365010531532647},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F51*'Daily efficiency'!BP52","v":347.13475405773738},{"$f":"G51*'Daily efficiency'!BQ52","v":1448.6366647885905},{"$f":"H51*'Daily efficiency'!BR52","v":1794.0638043784556},{"$f":"I51*'Daily efficiency'!BS52","v":7401.7693551420334},{"$f":"J51*'Daily efficiency'!BT52","v":149.30527056246771},{"$f":"K51*'Daily efficiency'!BU52","v":0},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.702866781237802,161.65754374711778,210.36078690787403,825.98479136904223,17.506609368274326,0,{"$f":"(V51+AB51)-(VLOOKUP($A51,Assumptions!$A$43:$M$98,11,FALSE)*F51)","v":57.209837314753834},{"$f":"(W51+AC51)-(VLOOKUP($A51,Assumptions!$A$43:$R$98,16,FALSE)*G51)","v":231.35628593774172},{"$f":"(X51+AD51)-VLOOKUP($A51,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A51,Assumptions!$A$44:$M$98,11,FALSE)*$H51)","v":222.81818803654551},{"$f":"(Y51+AE51)-VLOOKUP($A51,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A51,Assumptions!$A$43:$R$98,16,FALSE)*I51)","v":909.67844610712893},{"$f":"(Z51+AF51)-(VLOOKUP($A51,Assumptions!$A$43:$M$98,11,FALSE)*J51)","v":21.832130642124532},0,null,28.972867978125002,29.188288273556505,30.091244201425759,28.691630976865895,25.538614095110546,0]
[{"$f":"'Gas Use Per Customer'!B51","v":2026},{"$f":"'Gas Use Per Customer'!C51","v":2},{"$f":"'Daily efficiency'!CS53","v":35},{"$f":"'Gas Use Per Customer'!G51","v":325.64112178941861},{"$f":"'Gas Use Per Customer'!I51","v":79.213622291021679},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.764086687306502},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.692336536825579},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.528173374613004},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.94878525259301},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9213622291021686},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F52*'Daily efficiency'!BP53","v":452.52244026031451},{"$f":"G52*'Daily efficiency'!BQ53","v":1967.5178868591604},{"$f":"H52*'Daily efficiency'!BR53","v":906.46245496326901},{"$f":"I52*'Daily efficiency'!BS53","v":5176.1470411232576},{"$f":"J52*'Daily efficiency'!BT53","v":290.11989164086685},{"$f":"K52*'Daily efficiency'!BU53","v":0},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.059972780405268,219.5609959344697,106.28616154182886,577.62117795355664,34.017657874962467,0,{"$f":"(V52+AB52)-(VLOOKUP($A52,Assumptions!$A$43:$M$98,11,FALSE)*F52)","v":66.550038010989937},{"$f":"(W52+AC52)-(VLOOKUP($A52,Assumptions!$A$43:$R$98,16,FALSE)*G52)","v":276.32495380882204},{"$f":"(X52+AD52)-VLOOKUP($A52,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A52,Assumptions!$A$44:$M$98,11,FALSE)*$H52)","v":138.65513623553971},{"$f":"(Y52+AE52)-VLOOKUP($A52,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A52,Assumptions!$A$43:$R$98,16,FALSE)*I52)","v":723.85512793903717},{"$f":"(Z52+AF52)-(VLOOKUP($A52,Assumptions!$A$43:$M$98,11,FALSE)*J52)","v":36.102049563506881},0,null,28.004458528817519,28.285223140779323,29.173251650693953,31.755164965539251,42.049662601798687,0]
[{"$f":"'Gas Use Per Customer'!B52","v":2026},{"$f":"'Gas Use Per Customer'!C52","v":3},{"$f":"'Daily efficiency'!CS54","v":39},{"$f":"'Gas Use Per Customer'!G52","v":294.80624963354876},{"$f":"'Gas Use Per Customer'!I52","v":72.48172469334655},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.744517408003965},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.441874890064625},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.48903481600793},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":206.36437474348412},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.248172469334655},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F53*'Daily efficiency'!BP54","v":359.10082112163616},{"$f":"G53*'Daily efficiency'!BQ54","v":1575.1324502479545},{"$f":"H53*'Daily efficiency'!BR54","v":728.13069720516103},{"$f":"I53*'Daily efficiency'!BS54","v":4837.1809439872704},{"$f":"J53*'Daily efficiency'!BT54","v":212.37145335150527},{"$f":"K53*'Daily efficiency'!BU54","v":0},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.10593353817859,175.77357330012333,85.376086436859836,539.7949734894114,24.901358544084115,0,{"$f":"(V53+AB53)-(VLOOKUP($A53,Assumptions!$A$43:$M$98,11,FALSE)*F53)","v":57.112356212080783},{"$f":"(W53+AC53)-(VLOOKUP($A53,Assumptions!$A$43:$R$98,16,FALSE)*G53)","v":239.03018481515392},{"$f":"(X53+AD53)-VLOOKUP($A53,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A53,Assumptions!$A$44:$M$98,11,FALSE)*$H53)","v":120.77777601720572},{"$f":"(Y53+AE53)-VLOOKUP($A53,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A53,Assumptions!$A$43:$R$98,16,FALSE)*I53)","v":701.17844863647429},{"$f":"(Z53+AF53)-(VLOOKUP($A53,Assumptions!$A$43:$M$98,11,FALSE)*J53)","v":27.491202713734371},0,null,26.265175326934703,27.026811124512477,27.77200655939793,33.977688712407648,32.933363270920339,0]
[{"$f":"'Gas Use Per Customer'!B53","v":2026},{"$f":"'Gas Use Per Customer'!C53","v":4},{"$f":"'Daily efficiency'!CS55","v":44},{"$f":"'Gas Use Per Customer'!G53","v":200.49970283776764},{"$f":"'Gas Use Per Customer'!I53","v":49.264568981567677},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.779370694470302},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":60.14991085133029},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.558741388940604},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":140.34979198643734},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9264568981567685},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F54*'Daily efficiency'!BP55","v":244.07458912340667},{"$f":"G54*'Daily efficiency'!BQ55","v":1071.2581181620255},{"$f":"H54*'Daily efficiency'!BR55","v":494.89778439769105},{"$f":"I54*'Daily efficiency'!BS55","v":3289.7991241620925},{"$f":"J54*'Daily efficiency'!BT55","v":144.34518711599324},{"$f":"K54*'Daily efficiency'!BU55","v":0},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.618671480306482,119.54478325074398,58.028642632879517,367.11817307970421,16.925020767923193,0,{"$f":"(V54+AB54)-(VLOOKUP($A54,Assumptions!$A$43:$M$98,11,FALSE)*F54)","v":48.8547498887784},{"$f":"(W54+AC54)-(VLOOKUP($A54,Assumptions!$A$43:$R$98,16,FALSE)*G54)","v":202.65877381694273},{"$f":"(X54+AD54)-VLOOKUP($A54,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A54,Assumptions!$A$44:$M$98,11,FALSE)*$H54)","v":103.88964368236483},{"$f":"(Y54+AE54)-VLOOKUP($A54,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A54,Assumptions!$A$43:$R$98,16,FALSE)*I54)","v":574.83553267949299},{"$f":"(Z54+AF54)-(VLOOKUP($A54,Assumptions!$A$43:$M$98,11,FALSE)*J54)","v":21.258083515763353},0,null,33.056042032329152,33.692281659044333,35.146842795287327,40.957348389589491,24.957025494759414,0]
[{"$f":"'Gas Use Per Customer'!B54","v":2026},{"$f":"'Gas Use Per Customer'!C54","v":5},{"$f":"'Daily efficiency'!CS56","v":52},{"$f":"'Gas Use Per Customer'!G54","v":125.56287231471747},{"$f":"'Gas Use Per Customer'!I54","v":29.845732769345606},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.876586215476486},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.00658508324572},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9845732769345608},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.556287231471748},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9845732769345608},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F55*'Daily efficiency'!BP56","v":335.60462070897478},{"$f":"G55*'Daily efficiency'!BQ56","v":1946.4767614984194},{"$f":"H55*'Daily efficiency'!BR56","v":38.352192976220117},{"$f":"I55*'Daily efficiency'!BS56","v":294.3193727056979},{"$f":"J55*'Daily efficiency'!BT56","v":87.447997014182576},{"$f":"K55*'Daily efficiency'!BU56","v":0},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.35091490612669,217.21295606624713,4.4969401168624268,32.843947709786249,10.253609386982721,0,{"$f":"(V55+AB55)-(VLOOKUP($A55,Assumptions!$A$43:$M$98,11,FALSE)*F55)","v":52.756511879712924},{"$f":"(W55+AC55)-(VLOOKUP($A55,Assumptions!$A$43:$R$98,16,FALSE)*G55)","v":263.22824913055933},{"$f":"(X55+AD55)-VLOOKUP($A55,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A55,Assumptions!$A$44:$M$98,11,FALSE)*$H55)","v":70.31067961883987},{"$f":"(Y55+AE55)-VLOOKUP($A55,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A55,Assumptions!$A$43:$R$98,16,FALSE)*I55)","v":330.25617828856906},{"$f":"(Z55+AF55)-(VLOOKUP($A55,Assumptions!$A$43:$M$98,11,FALSE)*J55)","v":16.044700692334711},0,null,22.095500338116533,23.293177909646026,83.8871076433594,263.02056666941911,18.285614113818944,0]
[{"$f":"'Gas Use Per Customer'!B55","v":2026},{"$f":"'Gas Use Per Customer'!C55","v":6},{"$f":"'Daily efficiency'!CS57","v":58},{"$f":"'Gas Use Per Customer'!G55","v":88.630505226948287},{"$f":"'Gas Use Per Customer'!I55","v":16.983372921615203},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.586698337292162},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":79.767454704253467},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6983372921615203},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.8630505226948291},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6983372921615203},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F56*'Daily efficiency'!BP57","v":189.8584323040379},{"$f":"G56*'Daily efficiency'!BQ57","v":1367.033568073083},{"$f":"H56*'Daily efficiency'!BR57","v":20.852347019567929},{"$f":"I56*'Daily efficiency'!BS57","v":207.74990425196685},{"$f":"J56*'Daily efficiency'!BT57","v":49.761282660332519},{"$f":"K56*'Daily efficiency'!BU57","v":0},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,7,FALSE)","v":0},22.261621422326911,152.55121881566052,2.445016792160331,23.183411031483907,5.8346991631098764,0,{"$f":"(V56+AB56)-(VLOOKUP($A56,Assumptions!$A$43:$M$98,11,FALSE)*F56)","v":43.393196521494531},{"$f":"(W56+AC56)-(VLOOKUP($A56,Assumptions!$A$43:$R$98,16,FALSE)*G56)","v":221.89617575071668},{"$f":"(X56+AD56)-VLOOKUP($A56,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A56,Assumptions!$A$44:$M$98,11,FALSE)*$H56)","v":69.224503559835441},{"$f":"(Y56+AE56)-VLOOKUP($A56,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A56,Assumptions!$A$43:$R$98,16,FALSE)*I56)","v":323.18782648479379},{"$f":"(Z56+AF56)-(VLOOKUP($A56,Assumptions!$A$43:$M$98,11,FALSE)*J56)","v":12.591537734159539},0,null,31.93799953767342,27.817883442993253,81.835184318657298,340.74408113747177,13.866703889946098,0]
[{"$f":"'Gas Use Per Customer'!B56","v":2026},{"$f":"'Gas Use Per Customer'!C56","v":7},{"$f":"'Daily efficiency'!CS58","v":63},{"$f":"'Gas Use Per Customer'!G56","v":74.339310385008275},{"$f":"'Gas Use Per Customer'!I56","v":11.660488785575172},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.3283910284601372},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":66.905379346507445},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1660488785575172},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4339310385008277},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1660488785575172},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F57*'Daily efficiency'!BP58","v":139.81464230310118},{"$f":"G57*'Daily efficiency'!BQ58","v":1195.9231361050872},{"$f":"H57*'Daily efficiency'!BR58","v":8.7748491768020465},{"$f":"I57*'Daily efficiency'!BS58","v":106.79921055828156},{"$f":"J57*'Daily efficiency'!BT58","v":27.552606565915514},{"$f":"K57*'Daily efficiency'!BU58","v":0},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,7,FALSE)","v":0},16.393797201829603,133.45651217609654,1.028884353680769,11.918031948682335,3.2306476416411707,0,{"$f":"(V57+AB57)-(VLOOKUP($A57,Assumptions!$A$43:$M$98,11,FALSE)*F57)","v":40.722646120645955},{"$f":"(W57+AC57)-(VLOOKUP($A57,Assumptions!$A$43:$R$98,16,FALSE)*G57)","v":211.82901860944048},{"$f":"(X57+AD57)-VLOOKUP($A57,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A57,Assumptions!$A$44:$M$98,11,FALSE)*$H57)","v":68.208030348811974},{"$f":"(Y57+AE57)-VLOOKUP($A57,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A57,Assumptions!$A$43:$R$98,16,FALSE)*I57)","v":312.92550845735752},{"$f":"(Z57+AF57)-(VLOOKUP($A57,Assumptions!$A$43:$M$98,11,FALSE)*J57)","v":10.387145440146925},0,null,47.7267015472897,31.660984614161411,80.419051880177733,329.47870205467018,11.262652368477394,0]
[{"$f":"'Gas Use Per Customer'!B57","v":2026},{"$f":"'Gas Use Per Customer'!C57","v":8},{"$f":"'Daily efficiency'!CS59","v":62},{"$f":"'Gas Use Per Customer'!G57","v":74.364427263469508},{"$f":"'Gas Use Per Customer'!I57","v":11.250630994447247},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0005047955577986},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":66.927984537122555},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1250630994447248},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.436442726346951},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1250630994447248},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F58*'Daily efficiency'!BP59","v":126.53238506193443},{"$f":"G58*'Daily efficiency'!BQ59","v":1151.1052099424599},{"$f":"H58*'Daily efficiency'!BR59","v":13.368030855337695},{"$f":"I58*'Daily efficiency'!BS59","v":168.68730726345737},{"$f":"J58*'Daily efficiency'!BT59","v":32.432665768347668},{"$f":"K58*'Daily efficiency'!BU59","v":0},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,7,FALSE)","v":0},14.836402153590146,128.45515052662637,1.5674523298862377,18.824303164731436,3.8028530958035387,0,{"$f":"(V58+AB58)-(VLOOKUP($A58,Assumptions!$A$43:$M$98,11,FALSE)*F58)","v":39.411438581257151},{"$f":"(W58+AC58)-(VLOOKUP($A58,Assumptions!$A$43:$R$98,16,FALSE)*G58)","v":206.8117909763308},{"$f":"(X58+AD58)-VLOOKUP($A58,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A58,Assumptions!$A$44:$M$98,11,FALSE)*$H58)","v":68.777371763623776},{"$f":"(Y58+AE58)-VLOOKUP($A58,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A58,Assumptions!$A$43:$R$98,16,FALSE)*I58)","v":319.83001678633559},{"$f":"(Z58+AF58)-(VLOOKUP($A58,Assumptions!$A$43:$M$98,11,FALSE)*J58)","v":10.990124332915624},0,null,46.169306499050244,30.900645284129201,80.957619856383204,336.38497327071929,11.83485782263976,0]
[{"$f":"'Gas Use Per Customer'!B58","v":2026},{"$f":"'Gas Use Per Customer'!C58","v":9},{"$f":"'Daily efficiency'!CS60","v":57},{"$f":"'Gas Use Per Customer'!G58","v":106.07004733092391},{"$f":"'Gas Use Per Customer'!I58","v":15.759909113860136},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.60792729108811},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.463042597831517},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5759909113860138},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.607004733092392},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5759909113860138},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F59*'Daily efficiency'!BP60","v":176.18123628454342},{"$f":"G59*'Daily efficiency'!BQ60","v":1636.0204073888742},{"$f":"H59*'Daily efficiency'!BR60","v":19.350166504369994},{"$f":"I59*'Daily efficiency'!BS60","v":248.62819094368575},{"$f":"J59*'Daily efficiency'!BT60","v":46.176533703610183},{"$f":"K59*'Daily efficiency'!BU60","v":0},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,7,FALSE)","v":0},20.657918304114304,182.56823605748033,2.2688804281784547,27.745136949237175,5.4143737490622179,0,{"$f":"(V59+AB59)-(VLOOKUP($A59,Assumptions!$A$43:$M$98,11,FALSE)*F59)","v":42.524386123440429},{"$f":"(W59+AC59)-(VLOOKUP($A59,Assumptions!$A$43:$R$98,16,FALSE)*G59)","v":240.89687621060523},{"$f":"(X59+AD59)-VLOOKUP($A59,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A59,Assumptions!$A$44:$M$98,11,FALSE)*$H59)","v":69.140228785873376},{"$f":"(Y59+AE59)-VLOOKUP($A59,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A59,Assumptions!$A$43:$R$98,16,FALSE)*I59)","v":326.52551720455472},{"$f":"(Z59+AF59)-(VLOOKUP($A59,Assumptions!$A$43:$M$98,11,FALSE)*J59)","v":12.263073910131693},{"$f":"AA59+AG59","v":0},null,33.728292638155288,25.234569279910765,81.659047954675415,307.83951305861132,13.44637847589844,0]
[{"$f":"'Gas Use Per Customer'!B59","v":2026},{"$f":"'Gas Use Per Customer'!C59","v":10},{"$f":"'Daily efficiency'!CS61","v":47},{"$f":"'Gas Use Per Customer'!G59","v":195.82498391971635},{"$f":"'Gas Use Per Customer'!I59","v":40.667250876314469},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.200175262894341},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":58.747495175914899},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":24.400350525788681},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":137.07748874380144},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0667250876314469},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F60*'Daily efficiency'!BP61","v":190.48142169548018},{"$f":"G60*'Daily efficiency'!BQ61","v":1041.1868775988869},{"$f":"H60*'Daily efficiency'!BR61","v":394.24395971261021},{"$f":"I60*'Daily efficiency'!BS61","v":3213.0963361547074},{"$f":"J60*'Daily efficiency'!BT61","v":119.15504506760132},{"$f":"K60*'Daily efficiency'!BU61","v":0},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,7,FALSE)","v":0},22.33466929180581,116.189046781396,46.226599854709598,358.55868773101651,13.971381053054376,0,{"$f":"(V60+AB60)-(VLOOKUP($A60,Assumptions!$A$43:$M$98,11,FALSE)*F60)","v":44.507290422789048},{"$f":"(W60+AC60)-(VLOOKUP($A60,Assumptions!$A$43:$R$98,16,FALSE)*G60)","v":200.28735570795661},{"$f":"(X60+AD60)-VLOOKUP($A60,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A60,Assumptions!$A$44:$M$98,11,FALSE)*$H60)","v":95.960686349217553},{"$f":"(Y60+AE60)-VLOOKUP($A60,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A60,Assumptions!$A$43:$R$98,16,FALSE)*I60)","v":568.57279017164956},{"$f":"(Z60+AF60)-(VLOOKUP($A60,Assumptions!$A$43:$M$98,11,FALSE)*J60)","v":18.949958041731648},0,null,36.48086151528797,34.092918363278528,39.327585170465845,41.47820297717265,22.0033857798906,0]
[{"$f":"'Gas Use Per Customer'!B60","v":2026},{"$f":"'Gas Use Per Customer'!C60","v":11},{"$f":"'Daily efficiency'!CS62","v":37},{"$f":"'Gas Use Per Customer'!G60","v":297.53246252338897},{"$f":"'Gas Use Per Customer'!I60","v":72.911360954096523},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.873408286228955},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":89.259738757016692},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.746816572457909},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":208.27272376637228},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2911360954096525},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F61*'Daily efficiency'!BP62","v":391.0451550081487},{"$f":"G61*'Daily efficiency'!BQ62","v":1700.9248712323847},{"$f":"H61*'Daily efficiency'!BR62","v":793.16065127513468},{"$f":"I61*'Daily efficiency'!BS62","v":4800.5474343323704},{"$f":"J61*'Daily efficiency'!BT62","v":242.11432594156983},{"$f":"K61*'Daily efficiency'!BU62","v":0},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.851527868332695,189.81111238264688,93.001095244995199,535.70693448446764,28.388823185908397,0,{"$f":"(V61+AB61)-(VLOOKUP($A61,Assumptions!$A$43:$M$98,11,FALSE)*F61)","v":60.761175133450848},{"$f":"(W61+AC61)-(VLOOKUP($A61,Assumptions!$A$43:$R$98,16,FALSE)*G61)","v":252.49368694513197},{"$f":"(X61+AD61)-VLOOKUP($A61,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A61,Assumptions!$A$44:$M$98,11,FALSE)*$H61)","v":128.20923400777301},{"$f":"(Y61+AE61)-VLOOKUP($A61,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A61,Assumptions!$A$43:$R$98,16,FALSE)*I61)","v":695.75099007559106},{"$f":"(Z61+AF61)-(VLOOKUP($A61,Assumptions!$A$43:$M$98,11,FALSE)*J61)","v":30.946408885963972},0,null,27.778558484506881,28.287522511405907,29.307100276752681,33.405766126919353,36.42082791274462,0]
[{"$f":"'Gas Use Per Customer'!B61","v":2026},{"$f":"'Gas Use Per Customer'!C61","v":12},{"$f":"'Daily efficiency'!CS63","v":27},{"$f":"'Gas Use Per Customer'!G61","v":444.94879218787531},{"$f":"'Gas Use Per Customer'!I61","v":111.5},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.3},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.989758437575063},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.625},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":355.95903375030025},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5750000000000002},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F62*'Daily efficiency'!BP63","v":356.25311904761895},{"$f":"G62*'Daily efficiency'!BQ63","v":1603.1637145536727},{"$f":"H62*'Daily efficiency'!BR63","v":2078.1489788862909},{"$f":"I62*'Daily efficiency'!BS63","v":8343.6797511070417},{"$f":"J62*'Daily efficiency'!BT63","v":163.34749999999991},{"$f":"K62*'Daily efficiency'!BU63","v":0},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,7,FALSE)","v":0},41.772029667141531,178.90166293497319,243.67085130607563,931.09528922034417,19.153114039519036,0,{"$f":"(V62+AB62)-(VLOOKUP($A62,Assumptions!$A$43:$M$98,11,FALSE)*F62)","v":56.361378179914979},{"$f":"(W62+AC62)-(VLOOKUP($A62,Assumptions!$A$43:$R$98,16,FALSE)*G62)","v":241.7737295218426},{"$f":"(X62+AD62)-VLOOKUP($A62,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A62,Assumptions!$A$44:$M$98,11,FALSE)*$H62)","v":248.93716985696236},{"$f":"(Y62+AE62)-VLOOKUP($A62,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A62,Assumptions!$A$43:$R$98,16,FALSE)*I62)","v":987.48224154341278},{"$f":"(Z62+AF62)-(VLOOKUP($A62,Assumptions!$A$43:$M$98,11,FALSE)*J62)","v":22.999229808183596},0,null,25.274160618795953,27.168713992121141,29.768271432820608,27.741457525028462,27.185118766355259,0]
[{"$f":"'Gas Use Per Customer'!B62","v":2027},{"$f":"'Gas Use Per Customer'!C62","v":1},{"$f":"'Daily efficiency'!CS64","v":32},{"$f":"'Gas Use Per Customer'!G62","v":395.76811376766136},{"$f":"'Gas Use Per Customer'!I62","v":98.585137795275585},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.717027559055119},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":79.153622753532275},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.938853346456682},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":316.6144910141291},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9292568897637796},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F63*'Daily efficiency'!BP64","v":363.1313132733406},{"$f":"G63*'Daily efficiency'!BQ64","v":1515.5175809978286},{"$f":"H63*'Daily efficiency'!BR64","v":1756.5330630767667},{"$f":"I63*'Daily efficiency'!BS64","v":7301.742965026493},{"$f":"J63*'Daily efficiency'!BT64","v":163.06299807912109},{"$f":"K63*'Daily efficiency'!BU64","v":0},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.76380231267246,181.77283464292279,221.36794298928811,875.77902970482739,20.550094513571764,0,{"$f":"(V63+AB63)-(VLOOKUP($A63,Assumptions!$A$43:$M$98,11,FALSE)*F63)","v":61.961902823470538},{"$f":"(W63+AC63)-(VLOOKUP($A63,Assumptions!$A$43:$R$98,16,FALSE)*G63)","v":250.30787711371914},{"$f":"(X63+AD63)-VLOOKUP($A63,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A63,Assumptions!$A$44:$M$98,11,FALSE)*$H63)","v":232.41392170663272},{"$f":"(Y63+AE63)-VLOOKUP($A63,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A63,Assumptions!$A$43:$R$98,16,FALSE)*I63)","v":954.56472573746942},{"$f":"(Z63+AF63)-(VLOOKUP($A63,Assumptions!$A$43:$M$98,11,FALSE)*J63)","v":24.798398281742479},0,null,31.425580066714623,31.623047487431524,31.433260212679578,30.149116759626502,28.582099240407985,0]
[{"$f":"'Gas Use Per Customer'!B63","v":2027},{"$f":"'Gas Use Per Customer'!C63","v":2},{"$f":"'Daily efficiency'!CS65","v":35},{"$f":"'Gas Use Per Customer'!G63","v":323.30605944990913},{"$f":"'Gas Use Per Customer'!I63","v":78.589436143392973},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.576830843017891},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.991817834972736},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.153661686035782},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":226.31424161493638},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8589436143392977},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F64*'Daily efficiency'!BP65","v":446.97012776534842},{"$f":"G64*'Daily efficiency'!BQ65","v":1951.5770149050174},{"$f":"H64*'Daily efficiency'!BR65","v":860.70583346919034},{"$f":"I64*'Daily efficiency'!BS65","v":5139.0306414711695},{"$f":"J64*'Daily efficiency'!BT65","v":287.83380987517671},{"$f":"K64*'Daily efficiency'!BU65","v":0},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.329630133896451,234.07427961983299,108.47087588560152,616.38095046182821,36.274397421947668,0,{"$f":"(V64+AB64)-(VLOOKUP($A64,Assumptions!$A$43:$M$98,11,FALSE)*F64)","v":69.564943005016431},{"$f":"(W64+AC64)-(VLOOKUP($A64,Assumptions!$A$43:$R$98,16,FALSE)*G64)","v":289.80954934522282},{"$f":"(X64+AD64)-VLOOKUP($A64,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A64,Assumptions!$A$44:$M$98,11,FALSE)*$H64)","v":140.07718603424848},{"$f":"(Y64+AE64)-VLOOKUP($A64,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A64,Assumptions!$A$43:$R$98,16,FALSE)*I64)","v":759.96146827359507},{"$f":"(Z64+AF64)-(VLOOKUP($A64,Assumptions!$A$43:$M$98,11,FALSE)*J64)","v":38.273871657337182},0,null,29.505637745887967,29.879793555196674,29.706534132370749,33.579922449893175,44.306402148783889,0]
[{"$f":"'Gas Use Per Customer'!B64","v":2027},{"$f":"'Gas Use Per Customer'!C64","v":3},{"$f":"'Daily efficiency'!CS66","v":39},{"$f":"'Gas Use Per Customer'!G64","v":291.20103187745889},{"$f":"'Gas Use Per Customer'!I64","v":71.488340614040482},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.446502184212143},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":87.360309563237664},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.893004368424286},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":203.84072231422121},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1488340614040489},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F65*'Daily efficiency'!BP66","v":354.17923516217962},{"$f":"G65*'Daily efficiency'!BQ66","v":1555.8699838487989},{"$f":"H65*'Daily efficiency'!BR66","v":718.15144456847497},{"$f":"I65*'Daily efficiency'!BS66","v":4778.0265310453478},{"$f":"J65*'Daily efficiency'!BT66","v":209.4608379991385},{"$f":"K65*'Daily efficiency'!BU66","v":0},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.63561226683526,186.61274593319277,90.505388928145251,573.08172299483761,26.39740510404236,0,{"$f":"(V65+AB65)-(VLOOKUP($A65,Assumptions!$A$43:$M$98,11,FALSE)*F65)","v":59.506166872938579},{"$f":"(W65+AC65)-(VLOOKUP($A65,Assumptions!$A$43:$R$98,16,FALSE)*G65)","v":249.25909138742574},{"$f":"(X65+AD65)-VLOOKUP($A65,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A65,Assumptions!$A$44:$M$98,11,FALSE)*$H65)","v":125.38218254675891},{"$f":"(Y65+AE65)-VLOOKUP($A65,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A65,Assumptions!$A$43:$R$98,16,FALSE)*I65)","v":732.78808417390519},{"$f":"(Z65+AF65)-(VLOOKUP($A65,Assumptions!$A$43:$M$98,11,FALSE)*J65)","v":28.941959917759657},0,null,27.746327285362216,28.532304044434976,29.231382691173547,35.94905256685216,34.429409830878583,0]
[{"$f":"'Gas Use Per Customer'!B65","v":2027},{"$f":"'Gas Use Per Customer'!C65","v":4},{"$f":"'Daily efficiency'!CS67","v":44},{"$f":"'Gas Use Per Customer'!G65","v":199.24642440016075},{"$f":"'Gas Use Per Customer'!I65","v":48.90285996055227},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.670857988165681},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":59.773927320048223},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.341715976331361},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":139.4724970801125},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8902859960552272},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F66*'Daily efficiency'!BP67","v":242.28255110274327},{"$f":"G66*'Daily efficiency'!BQ67","v":1064.5619251921528},{"$f":"H66*'Daily efficiency'!BR67","v":491.26415891800491},{"$f":"I66*'Daily efficiency'!BS67","v":3269.2353315578384},{"$f":"J66*'Daily efficiency'!BT67","v":143.2853796844181},{"$f":"K66*'Daily efficiency'!BU67","v":0},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.533777636878661,127.6847205346818,61.911807189984394,392.11565790005528,18.057610430412115,0,{"$f":"(V66+AB66)-(VLOOKUP($A66,Assumptions!$A$43:$M$98,11,FALSE)*F66)","v":50.605321360306306},{"$f":"(W66+AC66)-(VLOOKUP($A66,Assumptions!$A$43:$R$98,16,FALSE)*G66)","v":210.12563724282597},{"$f":"(X66+AD66)-VLOOKUP($A66,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A66,Assumptions!$A$44:$M$98,11,FALSE)*$H66)","v":107.19057904324671},{"$f":"(Y66+AE66)-VLOOKUP($A66,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A66,Assumptions!$A$43:$R$98,16,FALSE)*I66)","v":598.00935200491563},{"$f":"(Z66+AF66)-(VLOOKUP($A66,Assumptions!$A$43:$M$98,11,FALSE)*J66)","v":22.335828283237522},0,null,34.493770849071907,35.153393237447467,36.53180309212744,42.87650716265739,26.089615157248339,0]
[{"$f":"'Gas Use Per Customer'!B66","v":2027},{"$f":"'Gas Use Per Customer'!C66","v":5},{"$f":"'Daily efficiency'!CS68","v":52},{"$f":"'Gas Use Per Customer'!G66","v":125.91798955109101},{"$f":"'Gas Use Per Customer'!I66","v":29.972196478220575},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.977757182576461},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.32619059598191},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9972196478220576},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.591798955109102},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9972196478220576},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F67*'Daily efficiency'!BP68","v":337.02666001283217},{"$f":"G67*'Daily efficiency'!BQ68","v":1951.9817920497762},{"$f":"H67*'Daily efficiency'!BR68","v":38.514700648748871},{"$f":"I67*'Daily efficiency'!BS68","v":295.15176750775748},{"$f":"J67*'Daily efficiency'!BT68","v":87.818535681186233},{"$f":"K67*'Daily efficiency'!BU68","v":0},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U67+S67)*L67),0)","v":42.473950549446748},234.12282903286786,4.8538340875449411,35.400825501760288,11.067374140981935,0,{"$f":"(V67+AB67)-(VLOOKUP($A67,Assumptions!$A$43:$M$98,11,FALSE)*F67)","v":55.401512088212307},{"$f":"(W67+AC67)-(VLOOKUP($A67,Assumptions!$A$43:$R$98,16,FALSE)*G67)","v":278.13739168418789},{"$f":"(X67+AD67)-VLOOKUP($A67,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A67,Assumptions!$A$44:$M$98,11,FALSE)*$H67)","v":70.354659334035347},{"$f":"(Y67+AE67)-VLOOKUP($A67,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A67,Assumptions!$A$43:$R$98,16,FALSE)*I67)","v":332.33759287518723},{"$f":"(Z67+AF67)-(VLOOKUP($A67,Assumptions!$A$43:$M$98,11,FALSE)*J67)","v":16.79871101698134},0,null,23.105377065236965,24.543081367287179,84.244001614041906,263.93178136023351,19.099378867818157,0]
[{"$f":"'Gas Use Per Customer'!B67","v":2027},{"$f":"'Gas Use Per Customer'!C67","v":6},{"$f":"'Daily efficiency'!CS69","v":58},{"$f":"'Gas Use Per Customer'!G67","v":89.198710243099313},{"$f":"'Gas Use Per Customer'!I67","v":17.167515211722339},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.734012169377872},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.278839218789386},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.716751521172234},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9198710243099324},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.716751521172234},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F68*'Daily efficiency'!BP69","v":191.91697312993711},{"$f":"G68*'Daily efficiency'!BQ69","v":1375.7975408004975},{"$f":"H68*'Daily efficiency'!BR69","v":21.078438677097569},{"$f":"I68*'Daily efficiency'!BS69","v":209.0817768098249},{"$f":"J68*'Daily efficiency'!BT69","v":50.300819570346434},{"$f":"K68*'Daily efficiency'!BU69","v":0},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.186430907305922,165.01466035215,2.6564205988822969,25.077496770362604,6.3391855200600222,{"$f":"IFERROR((T68*Q68),0)","v":0},{"$f":"(V68+AB68)-(VLOOKUP($A68,Assumptions!$A$43:$M$98,11,FALSE)*F68)","v":44.977098121747055},{"$f":"(W68+AC68)-(VLOOKUP($A68,Assumptions!$A$43:$R$98,16,FALSE)*G68)","v":232.7423052707318},{"$f":"(X68+AD68)-VLOOKUP($A68,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A68,Assumptions!$A$44:$M$98,11,FALSE)*$H68)","v":69.140134054832146},{"$f":"(Y68+AE68)-VLOOKUP($A68,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A68,Assumptions!$A$43:$R$98,16,FALSE)*I68)","v":324.64905106237416},{"$f":"(Z68+AF68)-(VLOOKUP($A68,Assumptions!$A$43:$M$98,11,FALSE)*J68)","v":13.053410605518874},0,null,32.748695404559584,28.991737740056674,82.046588125379259,342.63816687635045,14.371190246896244,0]
[{"$f":"'Gas Use Per Customer'!B68","v":2027},{"$f":"'Gas Use Per Customer'!C68","v":7},{"$f":"'Daily efficiency'!CS70","v":63},{"$f":"'Gas Use Per Customer'!G68","v":74.559519525177123},{"$f":"'Gas Use Per Customer'!I68","v":11.713679480778831},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.3709435846230651},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.103567572659415},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1713679480778831},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4559519525177125},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1713679480778831},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F69*'Daily efficiency'!BP70","v":134.9082486846653},{"$f":"G69*'Daily efficiency'!BQ70","v":1170.6125922130263},{"$f":"H69*'Daily efficiency'!BR70","v":12.062462834166569},{"$f":"I69*'Daily efficiency'!BS70","v":146.57920509491598},{"$f":"J69*'Daily efficiency'!BT70","v":31.553251775562444},{"$f":"K69*'Daily efficiency'!BU70","v":0},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,7,FALSE)","v":0},17.0018783770007,140.40455341676866,1.5201778099792549,17.580870023471807,3.9765140702473056,0,{"$f":"(V69+AB69)-(VLOOKUP($A69,Assumptions!$A$43:$M$98,11,FALSE)*F69)","v":41.141640020085262},{"$f":"(W69+AC69)-(VLOOKUP($A69,Assumptions!$A$43:$R$98,16,FALSE)*G69)","v":217.58609667873844},{"$f":"(X69+AD69)-VLOOKUP($A69,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A69,Assumptions!$A$44:$M$98,11,FALSE)*$H69)","v":68.422528069509539},{"$f":"(Y69+AE69)-VLOOKUP($A69,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A69,Assumptions!$A$43:$R$98,16,FALSE)*I69)","v":318.20285746474872},{"$f":"(Z69+AF69)-(VLOOKUP($A69,Assumptions!$A$43:$M$98,11,FALSE)*J69)","v":11.109375959286586},0,null,48.334782722460801,32.425414109784441,80.910345336476226,335.14154012945966,12.008518797083529,0]
[{"$f":"'Gas Use Per Customer'!B69","v":2027},{"$f":"'Gas Use Per Customer'!C69","v":8},{"$f":"'Daily efficiency'!CS71","v":62},{"$f":"'Gas Use Per Customer'!G69","v":74.476720244163261},{"$f":"'Gas Use Per Customer'!I69","v":11.255953873151165},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0047630985209324},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.02904821974694},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1255953873151165},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4476720244163266},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1255953873151165},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F70*'Daily efficiency'!BP71","v":126.59224984090856},{"$f":"G70*'Daily efficiency'!BQ71","v":1152.8434205341798},{"$f":"H70*'Daily efficiency'!BR71","v":13.374355514531326},{"$f":"I70*'Daily efficiency'!BS71","v":168.9420312119214},{"$f":"J70*'Daily efficiency'!BT71","v":32.448010254004949},{"$f":"K70*'Daily efficiency'!BU71","v":0},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,7,FALSE)","v":0},15.953850533608339,138.27329954956241,1.6855097301005659,20.263091823392109,4.0892764474598922,0,{"$f":"(V70+AB70)-(VLOOKUP($A70,Assumptions!$A$43:$M$98,11,FALSE)*F70)","v":40.374692568178773},{"$f":"(W70+AC70)-(VLOOKUP($A70,Assumptions!$A$43:$R$98,16,FALSE)*G70)","v":215.50831407238897},{"$f":"(X70+AD70)-VLOOKUP($A70,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A70,Assumptions!$A$44:$M$98,11,FALSE)*$H70)","v":68.622995038566586},{"$f":"(Y70+AE70)-VLOOKUP($A70,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A70,Assumptions!$A$43:$R$98,16,FALSE)*I70)","v":320.89102051587537},{"$f":"(Z70+AF70)-(VLOOKUP($A70,Assumptions!$A$43:$M$98,11,FALSE)*J70)","v":11.257273385434907},0,null,47.28675487906844,32.151480558976466,81.07567725659753,337.82376192938,12.121281174296115,0]
[{"$f":"'Gas Use Per Customer'!B70","v":2027},{"$f":"'Gas Use Per Customer'!C70","v":9},{"$f":"'Daily efficiency'!CS72","v":57},{"$f":"'Gas Use Per Customer'!G70","v":106.37898770608938},{"$f":"'Gas Use Per Customer'!I70","v":15.798382546548806},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.638706037239047},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.741088935480434},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5798382546548808},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.637898770608938},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5798382546548808},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F71*'Daily efficiency'!BP72","v":176.61133374806491},{"$f":"G71*'Daily efficiency'!BQ72","v":1640.7854920772988},{"$f":"H71*'Daily efficiency'!BR72","v":19.39740455143879},{"$f":"I71*'Daily efficiency'!BS72","v":249.35234718307359},{"$f":"J71*'Daily efficiency'!BT72","v":46.289260861387987},{"$f":"K71*'Daily efficiency'!BU72","v":0},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,7,FALSE)","v":0},22.257530178180954,196.79760477572506,2.4445674466051299,29.907592983837812,5.8336268612167839,0,{"$f":"(V71+AB71)-(VLOOKUP($A71,Assumptions!$A$43:$M$98,11,FALSE)*F71)","v":43.888955128501514},{"$f":"(W71+AC71)-(VLOOKUP($A71,Assumptions!$A$43:$R$98,16,FALSE)*G71)","v":253.43033333069513},{"$f":"(X71+AD71)-VLOOKUP($A71,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A71,Assumptions!$A$44:$M$98,11,FALSE)*$H71)","v":69.03337561953991},{"$f":"(Y71+AE71)-VLOOKUP($A71,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A71,Assumptions!$A$43:$R$98,16,FALSE)*I71)","v":328.24637879100362},{"$f":"(Z71+AF71)-(VLOOKUP($A71,Assumptions!$A$43:$M$98,11,FALSE)*J71)","v":12.652946663660565},0,null,34.72582952652418,26.47038342142535,81.834734973102101,308.56317198458737,13.865631588053006,0]
[{"$f":"'Gas Use Per Customer'!B71","v":2027},{"$f":"'Gas Use Per Customer'!C71","v":10},{"$f":"'Daily efficiency'!CS73","v":47},{"$f":"'Gas Use Per Customer'!G71","v":194.74943766181022},{"$f":"'Gas Use Per Customer'!I71","v":40.399204079094638},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.119761223728391},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":58.424831298543062},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":24.239522447456782},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":136.32460636326715},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0399204079094639},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F72*'Daily efficiency'!BP73","v":187.23929294185473},{"$f":"G72*'Daily efficiency'!BQ73","v":1032.9350223988774},{"$f":"H72*'Daily efficiency'!BR73","v":384.66323707932315},{"$f":"I72*'Daily efficiency'!BS73","v":3195.4487731549834},{"$f":"J72*'Daily efficiency'!BT73","v":118.36966795174722},{"$f":"K72*'Daily efficiency'!BU73","v":0},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,7,FALSE)","v":0},23.596923961513642,123.89135525552436,48.47737359790829,383.26561746000857,14.91759560785345,0,{"$f":"(V72+AB72)-(VLOOKUP($A72,Assumptions!$A$43:$M$98,11,FALSE)*F72)","v":45.626691305482275},{"$f":"(W72+AC72)-(VLOOKUP($A72,Assumptions!$A$43:$R$98,16,FALSE)*G72)","v":207.30031398855732},{"$f":"(X72+AD72)-VLOOKUP($A72,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A72,Assumptions!$A$44:$M$98,11,FALSE)*$H72)","v":97.672592692252579},{"$f":"(Y72+AE72)-VLOOKUP($A72,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A72,Assumptions!$A$43:$R$98,16,FALSE)*I72)","v":591.4180762896093},{"$f":"(Z72+AF72)-(VLOOKUP($A72,Assumptions!$A$43:$M$98,11,FALSE)*J72)","v":19.84855466752585},0,null,37.646526580204501,35.481542587479709,40.29476773066559,43.383076032044031,22.94960033468967,0]
[{"$f":"'Gas Use Per Customer'!B72","v":2027},{"$f":"'Gas Use Per Customer'!C72","v":11},{"$f":"'Daily efficiency'!CS74","v":37},{"$f":"'Gas Use Per Customer'!G72","v":296.25578859517509},{"$f":"'Gas Use Per Customer'!I72","v":72.568501604542092},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.770550481362626},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.876736578552524},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.541100962725253},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":207.37905201662255},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2568501604542099},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F73*'Daily efficiency'!BP74","v":375.50988973915889},{"$f":"G73*'Daily efficiency'!BQ74","v":1639.2966388405559},{"$f":"H73*'Daily efficiency'!BR74","v":781.40235595508705},{"$f":"I73*'Daily efficiency'!BS74","v":4820.4569377757198},{"$f":"J73*'Daily efficiency'!BT74","v":226.80075701472884},{"$f":"K73*'Daily efficiency'!BU74","v":0},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.32381849851869,196.6190300916677,98.476616137114746,578.17087234099949,28.58267692429407,0,{"$f":"(V73+AB73)-(VLOOKUP($A73,Assumptions!$A$43:$M$98,11,FALSE)*F73)","v":61.945633410180768},{"$f":"(W73+AC73)-(VLOOKUP($A73,Assumptions!$A$43:$R$98,16,FALSE)*G73)","v":258.17726539280449},{"$f":"(X73+AD73)-VLOOKUP($A73,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A73,Assumptions!$A$44:$M$98,11,FALSE)*$H73)","v":132.85593036684594},{"$f":"(Y73+AE73)-VLOOKUP($A73,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A73,Assumptions!$A$43:$R$98,16,FALSE)*I73)","v":735.33830982950917},{"$f":"(Z73+AF73)-(VLOOKUP($A73,Assumptions!$A$43:$M$98,11,FALSE)*J73)","v":31.044318506530949},0,null,28.453866365580097,29.048913735105241,30.512763212069785,35.458659043854048,36.61468165113029,0]
[{"$f":"'Gas Use Per Customer'!B73","v":2027},{"$f":"'Gas Use Per Customer'!C73","v":12},{"$f":"'Daily efficiency'!CS75","v":27},{"$f":"'Gas Use Per Customer'!G73","v":443.37368496014938},{"$f":"'Gas Use Per Customer'!I73","v":111.08316977428854},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.216633954857709},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.674736992029878},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.312377330716402},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":354.69894796811951},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5541584887144273},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F74*'Daily efficiency'!BP75","v":367.32030439506525},{"$f":"G74*'Daily efficiency'!BQ75","v":1648.93746323605},{"$f":"H74*'Daily efficiency'!BR75","v":2044.1652738063808},{"$f":"I74*'Daily efficiency'!BS75","v":8247.0937973052041},{"$f":"J74*'Daily efficiency'!BT75","v":173.2359949270315},{"$f":"K74*'Daily efficiency'!BU75","v":0},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.291721978580881,197.77536110401385,257.61693377978679,989.16544149571371,21.832151443552831,0,{"$f":"(V74+AB74)-(VLOOKUP($A74,Assumptions!$A$43:$M$98,11,FALSE)*F74)","v":60.571122911005396},{"$f":"(W74+AC74)-(VLOOKUP($A74,Assumptions!$A$43:$R$98,16,FALSE)*G74)","v":259.47854093515224},{"$f":"(X74+AD74)-VLOOKUP($A74,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A74,Assumptions!$A$44:$M$98,11,FALSE)*$H74)","v":261.46778907823057},{"$f":"(Y74+AE74)-VLOOKUP($A74,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A74,Assumptions!$A$43:$R$98,16,FALSE)*I74)","v":1040.6236869697238},{"$f":"(Z74+AF74)-(VLOOKUP($A74,Assumptions!$A$43:$M$98,11,FALSE)*J74)","v":25.600780317130159},0,null,27.263861408564736,29.261833723676485,31.384026894384409,29.338223102461967,29.864156170389052,0]
[{"$f":"'Gas Use Per Customer'!B74","v":2028},{"$f":"'Gas Use Per Customer'!C74","v":1},{"$f":"'Daily efficiency'!CS76","v":32},{"$f":"'Gas Use Per Customer'!G74","v":393.89004170807834},{"$f":"'Gas Use Per Customer'!I74","v":98.074572127139362},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.614914425427873},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.778008341615674},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.555929095354514},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":315.1120333664627},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9037286063569683},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F75*'Daily efficiency'!BP76","v":361.25068110373712},{"$f":"G75*'Daily efficiency'!BQ76","v":1508.3258666437266},{"$f":"H75*'Daily efficiency'!BR76","v":1747.4360987978757},{"$f":"I75*'Daily efficiency'!BS76","v":7267.0933836887616},{"$f":"J75*'Daily efficiency'!BT76","v":162.21850599416351},{"$f":"K75*'Daily efficiency'!BU76","v":0},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.448076806280483,188.54486927479948,229.51508901382391,908.40659988429331,21.306412788743991,0,{"$f":"(V75+AB75)-(VLOOKUP($A75,Assumptions!$A$43:$M$98,11,FALSE)*F75)","v":32.055394997646808},{"$f":"(W75+AC75)-(VLOOKUP($A75,Assumptions!$A$43:$R$98,16,FALSE)*G75)","v":130.75537845316063},{"$f":"(X75+AD75)-VLOOKUP($A75,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A75,Assumptions!$A$44:$M$98,11,FALSE)*$H75)","v":159.94504407335978},{"$f":"(Y75+AE75)-VLOOKUP($A75,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A75,Assumptions!$A$43:$R$98,16,FALSE)*I75)","v":665.40114843965},{"$f":"(Z75+AF75)-(VLOOKUP($A75,Assumptions!$A$43:$M$98,11,FALSE)*J75)","v":17.45824233658557},0,null,16.34235781120292,16.597954328338499,21.744684084679893,21.116335714980934,21.306412788743991,0]
[{"$f":"'Gas Use Per Customer'!B75","v":2028},{"$f":"'Gas Use Per Customer'!C75","v":2},{"$f":"'Daily efficiency'!CS77","v":35},{"$f":"'Gas Use Per Customer'!G75","v":333.1527619521292},{"$f":"'Gas Use Per Customer'!I75","v":80.942197238176703},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.282659171453009},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.94582858563875},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.565318342906018},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":233.20693336649043},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0942197238176714},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F76*'Daily efficiency'!BP77","v":442.50160402118132},{"$f":"G76*'Daily efficiency'!BQ77","v":1939.846304802144},{"$f":"H76*'Daily efficiency'!BR77","v":874.68003064716504},{"$f":"I76*'Daily efficiency'!BS77","v":5348.5608086684988},{"$f":"J76*'Daily efficiency'!BT77","v":278.05040306438485},{"$f":"K76*'Daily efficiency'!BU77","v":0},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.119890681867346,242.48610730648858,114.88389488502786,668.58476724440925,36.520227007759402,0,{"$f":"(V76+AB76)-(VLOOKUP($A76,Assumptions!$A$43:$M$98,11,FALSE)*F76)","v":39.06422528425891},{"$f":"(W76+AC76)-(VLOOKUP($A76,Assumptions!$A$43:$R$98,16,FALSE)*G76)","v":169.16845603172669},{"$f":"(X76+AD76)-VLOOKUP($A76,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A76,Assumptions!$A$44:$M$98,11,FALSE)*$H76)","v":64.925075931723114},{"$f":"(Y76+AE76)-VLOOKUP($A76,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A76,Assumptions!$A$43:$R$98,16,FALSE)*I76)","v":485.66275944521033},{"$f":"(Z76+AF76)-(VLOOKUP($A76,Assumptions!$A$43:$M$98,11,FALSE)*J76)","v":30.168338541889923},0,null,16.087292997211481,16.926014664711534,13.368609152997921,20.825399675488178,36.520227007759402,0]
[{"$f":"'Gas Use Per Customer'!B76","v":2028},{"$f":"'Gas Use Per Customer'!C76","v":3},{"$f":"'Daily efficiency'!CS78","v":39},{"$f":"'Gas Use Per Customer'!G76","v":290.92820160055197},{"$f":"'Gas Use Per Customer'!I76","v":71.412850767255605},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.423855230176681},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":87.278460480165592},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.847710460353362},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":203.64974112038638},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1412850767255609},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F77*'Daily efficiency'!BP78","v":353.80523101035396},{"$f":"G77*'Daily efficiency'!BQ78","v":1554.4122677281252},{"$f":"H77*'Daily efficiency'!BR78","v":717.39309513620174},{"$f":"I77*'Daily efficiency'!BS78","v":4773.5499318618595},{"$f":"J77*'Daily efficiency'!BT78","v":209.2396527480588},{"$f":"K77*'Daily efficiency'!BU78","v":0},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.470162282192085,194.305795782769,94.225213844076137,596.70683091998785,27.482354037855533,0,{"$f":"(V77+AB77)-(VLOOKUP($A77,Assumptions!$A$43:$M$98,11,FALSE)*F77)","v":29.657925454646072},{"$f":"(W77+AC77)-(VLOOKUP($A77,Assumptions!$A$43:$R$98,16,FALSE)*G77)","v":130.28059513320085},{"$f":"(X77+AD77)-VLOOKUP($A77,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A77,Assumptions!$A$44:$M$98,11,FALSE)*$H77)","v":48.753252030896242},{"$f":"(Y77+AE77)-VLOOKUP($A77,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A77,Assumptions!$A$43:$R$98,16,FALSE)*I77)","v":435.46720791290755},{"$f":"(Z77+AF77)-(VLOOKUP($A77,Assumptions!$A$43:$M$98,11,FALSE)*J77)","v":21.878275095340193},0,null,13.843411998448929,14.927004259293469,11.378263040683871,21.383145665551503,27.482354037855533,0]
[{"$f":"'Gas Use Per Customer'!B77","v":2028},{"$f":"'Gas Use Per Customer'!C77","v":4},{"$f":"'Daily efficiency'!CS79","v":44},{"$f":"'Gas Use Per Customer'!G77","v":198.27097402689841},{"$f":"'Gas Use Per Customer'!I77","v":48.612727384087705},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.58381821522631},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":59.481292208069519},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.167636430452621},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":138.78968181882888},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8612727384087711},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F78*'Daily efficiency'!BP79","v":240.84512881618272},{"$f":"G78*'Daily efficiency'!BQ79","v":1059.350151227246},{"$f":"H78*'Daily efficiency'!BR79","v":488.34956994986368},{"$f":"I78*'Daily efficiency'!BS79","v":3253.23014183335},{"$f":"J78*'Daily efficiency'!BT79","v":142.43529123537692},{"$f":"K78*'Daily efficiency'!BU79","v":0},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.633540829801735,132.42167372215363,64.141741774713211,406.66268833383964,18.708008017624689,0,{"$f":"(V78+AB78)-(VLOOKUP($A78,Assumptions!$A$43:$M$98,11,FALSE)*F78)","v":20.188980406386193},{"$f":"(W78+AC78)-(VLOOKUP($A78,Assumptions!$A$43:$R$98,16,FALSE)*G78)","v":88.787750213813339},{"$f":"(X78+AD78)-VLOOKUP($A78,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A78,Assumptions!$A$44:$M$98,11,FALSE)*$H78)","v":29.405132769794253},{"$f":"(Y78+AE78)-VLOOKUP($A78,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A78,Assumptions!$A$43:$R$98,16,FALSE)*I78)","v":293.00271198962446},{"$f":"(Z78+AF78)-(VLOOKUP($A78,Assumptions!$A$43:$M$98,11,FALSE)*J78)","v":14.893154543152841},0,null,13.843411998448929,14.927004259293472,10.081424609055286,21.111274854862756,18.708008017624689,0]
[{"$f":"'Gas Use Per Customer'!B78","v":2028},{"$f":"'Gas Use Per Customer'!C78","v":5},{"$f":"'Daily efficiency'!CS80","v":51},{"$f":"'Gas Use Per Customer'!G78","v":126.37402596678685},{"$f":"'Gas Use Per Customer'!I78","v":30.122183336403268},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.097746669122614},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.73662337010816},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0122183336403268},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.637402596678685},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0122183336403268},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F79*'Daily efficiency'!BP80","v":338.71320874127997},{"$f":"G79*'Daily efficiency'!BQ80","v":1959.0512726150509},{"$f":"H79*'Daily efficiency'!BR80","v":38.707435904183029},{"$f":"I79*'Daily efficiency'!BS80","v":296.22071686614851},{"$f":"J79*'Daily efficiency'!BT80","v":88.257997175661529},{"$f":"K79*'Daily efficiency'!BU80","v":0},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.487917073415616,244.8867809445855,5.0839859627239212,37.028401868021263,11.59215040360502,0,{"$f":"(V79+AB79)-(VLOOKUP($A79,Assumptions!$A$43:$M$98,11,FALSE)*F79)","v":25.577360609197186},{"$f":"(W79+AC79)-(VLOOKUP($A79,Assumptions!$A$43:$R$98,16,FALSE)*G79)","v":161.45256255423698},{"$f":"(X79+AD79)-VLOOKUP($A79,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A79,Assumptions!$A$44:$M$98,11,FALSE)*$H79)","v":-9.1273217533912536},{"$f":"(Y79+AE79)-VLOOKUP($A79,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A79,Assumptions!$A$43:$R$98,16,FALSE)*I79)","v":15.910444999894668},{"$f":"(Z79+AF79)-(VLOOKUP($A79,Assumptions!$A$43:$M$98,11,FALSE)*J79)","v":9.228330845577716},0,null,10.614005101966839,14.195301194133158,5.0839859627239212,12.589964494821265,11.59215040360502,0]
[{"$f":"'Gas Use Per Customer'!B79","v":2028},{"$f":"'Gas Use Per Customer'!C79","v":6},{"$f":"'Daily efficiency'!CS81","v":58},{"$f":"'Gas Use Per Customer'!G79","v":89.437765803650947},{"$f":"'Gas Use Per Customer'!I79","v":17.238400789733465},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.790720631786773},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.493989223285851},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7238400789733466},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9437765803650944},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7238400789733466},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F80*'Daily efficiency'!BP81","v":192.70940845926026},{"$f":"G80*'Daily efficiency'!BQ81","v":1379.4847247454813},{"$f":"H80*'Daily efficiency'!BR81","v":21.165472664880372},{"$f":"I80*'Daily efficiency'!BS81","v":209.64212304375789},{"$f":"J80*'Daily efficiency'!BT81","v":50.508514313919029},{"$f":"K80*'Daily efficiency'!BU81","v":0},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,7,FALSE)","v":0},25.311207126117907,172.43937324530091,2.7799559285982061,26.205840235128186,6.6339857387002592,0,{"$f":"(V80+AB80)-(VLOOKUP($A80,Assumptions!$A$43:$M$98,11,FALSE)*F80)","v":14.48902508683925},{"$f":"(W80+AC80)-(VLOOKUP($A80,Assumptions!$A$43:$R$98,16,FALSE)*G80)","v":113.3910836357902},{"$f":"(X80+AD80)-VLOOKUP($A80,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A80,Assumptions!$A$44:$M$98,11,FALSE)*$H80)","v":-10.420304984399497},{"$f":"(Y80+AE80)-VLOOKUP($A80,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A80,Assumptions!$A$43:$R$98,16,FALSE)*I80)","v":7.7974310093169024},{"$f":"(Z80+AF80)-(VLOOKUP($A80,Assumptions!$A$43:$M$98,11,FALSE)*J80)","v":5.2812129837904269},0,null,{"$f":"IF(F80<10,V80+AB80,IFERROR((AH80)/(F80/10),0))","v":10.506358205417436},{"$f":"IF(G80<10,W80+AC80,IFERROR((AI80)/(G80/10),0))","v":14.086900740035338},{"$f":"IF(H80<10,X80+AD80,IFERROR((AJ80)/(H80/10),0))","v":2.7799559285982061},{"$f":"IF(I80<10,Y80+AE80,IFERROR((AK80)/(I80/10),0))","v":26.205840235128186},{"$f":"IF(J80<10,Z80+AF80,IFERROR((AL80)/(J80/10),0))","v":6.6339857387002592},{"$f":"IF(K80<10,AA80+AG80,IFERROR((AM80)/(K80/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B80","v":2028},{"$f":"'Gas Use Per Customer'!C80","v":7},{"$f":"'Daily efficiency'!CS82","v":63},{"$f":"'Gas Use Per Customer'!G80","v":74.829852116101705},{"$f":"'Gas Use Per Customer'!I80","v":11.769812724792262},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.415850179833809},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.346866904491534},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1769812724792261},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4829852116101705},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1769812724792261},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F81*'Daily efficiency'!BP82","v":133.96310306337588},{"$f":"G81*'Daily efficiency'!BQ82","v":1166.5832756500035},{"$f":"H81*'Daily efficiency'!BR82","v":13.052595754668546},{"$f":"I81*'Daily efficiency'!BS82","v":158.42686626077381},{"$f":"J81*'Daily efficiency'!BT82","v":32.816895576368339},{"$f":"K81*'Daily efficiency'!BU82","v":0},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,7,FALSE)","v":0},17.595237700142764,145.8261083163876,1.7143789570074168,19.803792701122788,4.3102993663396667,0,{"$f":"(V81+AB81)-(VLOOKUP($A81,Assumptions!$A$43:$M$98,11,FALSE)*F81)","v":10.206207973453736},{"$f":"(W81+AC81)-(VLOOKUP($A81,Assumptions!$A$43:$R$98,16,FALSE)*G81)","v":96.422204501428254},{"$f":"(X81+AD81)-VLOOKUP($A81,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A81,Assumptions!$A$44:$M$98,11,FALSE)*$H81)","v":-11.056737916916582},{"$f":"(Y81+AE81)-VLOOKUP($A81,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A81,Assumptions!$A$43:$R$98,16,FALSE)*I81)","v":2.4669818969283233},{"$f":"(Z81+AF81)-(VLOOKUP($A81,Assumptions!$A$43:$M$98,11,FALSE)*J81)","v":3.3866706505035382},0,null,17.595237700142764,14.317251704993215,1.7143789570074168,19.803792701122788,4.3102993663396667,0]
[{"$f":"'Gas Use Per Customer'!B81","v":2028},{"$f":"'Gas Use Per Customer'!C81","v":8},{"$f":"'Daily efficiency'!CS83","v":62},{"$f":"'Gas Use Per Customer'!G81","v":74.694473970738557},{"$f":"'Gas Use Per Customer'!I81","v":11.254359740906827},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.003487792725462},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.225026573664707},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1254359740906827},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4694473970738562},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1254359740906827},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F82*'Daily efficiency'!BP83","v":125.8133532635774},{"$f":"G82*'Daily efficiency'!BQ83","v":1152.0847478652763},{"$f":"H82*'Daily efficiency'!BR83","v":13.818210074263893},{"$f":"I82*'Daily efficiency'!BS83","v":175.08384698741128},{"$f":"J82*'Daily efficiency'!BT83","v":32.975274040856988},{"$f":"K82*'Daily efficiency'!BU83","v":0},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,7,FALSE)","v":0},16.524817699074962,144.01375258722996,1.8149377349982505,21.885960966661482,4.3311014130640029,0,{"$f":"(V82+AB82)-(VLOOKUP($A82,Assumptions!$A$43:$M$98,11,FALSE)*F82)","v":9.4593867848476894},{"$f":"(W82+AC82)-(VLOOKUP($A82,Assumptions!$A$43:$R$98,16,FALSE)*G82)","v":94.69922765894529},{"$f":"(X82+AD82)-VLOOKUP($A82,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A82,Assumptions!$A$44:$M$98,11,FALSE)*$H82)","v":-10.915729287368029},{"$f":"(Y82+AE82)-VLOOKUP($A82,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A82,Assumptions!$A$43:$R$98,16,FALSE)*I82)","v":4.5590811498753157},{"$f":"(Z82+AF82)-(VLOOKUP($A82,Assumptions!$A$43:$M$98,11,FALSE)*J82)","v":3.447922548785594},0,null,16.524817699074962,14.086900740035341,1.8149377349982505,21.885960966661482,4.3311014130640029,0]
[{"$f":"'Gas Use Per Customer'!B82","v":2028},{"$f":"'Gas Use Per Customer'!C82","v":9},{"$f":"'Daily efficiency'!CS84","v":57},{"$f":"'Gas Use Per Customer'!G82","v":106.35884626992079},{"$f":"'Gas Use Per Customer'!I82","v":15.793408510373185},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.634726808298549},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.722961642928709},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5793408510373186},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.63588462699208},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5793408510373186},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F83*'Daily efficiency'!BP84","v":176.55572861503944},{"$f":"G83*'Daily efficiency'!BQ84","v":1640.4748313258888},{"$f":"H83*'Daily efficiency'!BR84","v":19.391297382450588},{"$f":"I83*'Daily efficiency'!BS84","v":249.30513565669446},{"$f":"J83*'Daily efficiency'!BT84","v":46.274686935393412},{"$f":"K83*'Daily efficiency'!BU84","v":0},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,7,FALSE)","v":0},23.189519660752115,{"$f":"IFERROR(((T83+R83)*M83),0)","v":205.06385222258953},2.5469288106663255,{"$f":"IFERROR(((T83+R83)*O83),0)","v":31.16382557074482},6.0778982981809992,0,{"$f":"(V83+AB83)-(VLOOKUP($A83,Assumptions!$A$43:$M$98,11,FALSE)*F83)","v":13.274496567557513},{"$f":"(W83+AC83)-(VLOOKUP($A83,Assumptions!$A$43:$R$98,16,FALSE)*G83)","v":134.84398592061464},{"$f":"(X83+AD83)-VLOOKUP($A83,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A83,Assumptions!$A$44:$M$98,11,FALSE)*$H83)","v":-10.539937234070869},{"$f":"(Y83+AE83)-VLOOKUP($A83,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A83,Assumptions!$A$43:$R$98,16,FALSE)*I83)","v":11.514130045770848},{"$f":"(Z83+AF83)-(VLOOKUP($A83,Assumptions!$A$43:$M$98,11,FALSE)*J83)","v":4.8385204115316736},0,null,10.506358205417438,14.086900740035336,2.5469288106663255,10.825738008242332,6.0778982981809992,0]
[{"$f":"'Gas Use Per Customer'!B83","v":2028},{"$f":"'Gas Use Per Customer'!C83","v":10},{"$f":"'Daily efficiency'!CS85","v":47},{"$f":"'Gas Use Per Customer'!G83","v":193.25306726839094},{"$f":"'Gas Use Per Customer'!I83","v":40.050673587937212},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.015202076381163},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.975920180517278},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":24.030404152762326},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":135.27714708787366},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0050673587937213},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F84*'Daily efficiency'!BP85","v":182.66972186137914},{"$f":"G84*'Daily efficiency'!BQ85","v":1024.9983967305268},{"$f":"H84*'Daily efficiency'!BR85","v":381.24734514710815},{"$f":"I84*'Daily efficiency'!BS85","v":3170.8963277397602},{"$f":"J84*'Daily efficiency'!BT85","v":117.34847361265597},{"$f":"K84*'Daily efficiency'!BU85","v":0},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,7,FALSE)","v":0},23.992555437069729,128.12761021493819,50.074516840941058,396.37073580655579,15.413007311325119,0,{"$f":"(V84+AB84)-(VLOOKUP($A84,Assumptions!$A$43:$M$98,11,FALSE)*F84)","v":14.563700514898152},{"$f":"(W84+AC84)-(VLOOKUP($A84,Assumptions!$A$43:$R$98,16,FALSE)*G84)","v":85.597988335957893},{"$f":"(X84+AD84)-VLOOKUP($A84,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A84,Assumptions!$A$44:$M$98,11,FALSE)*$H84)","v":19.369318838510033},{"$f":"(Y84+AE84)-VLOOKUP($A84,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A84,Assumptions!$A$43:$R$98,16,FALSE)*I84)","v":285.28746326418059},{"$f":"(Z84+AF84)-(VLOOKUP($A84,Assumptions!$A$43:$M$98,11,FALSE)*J84)","v":12.270055670601259},0,null,12.121061653658483,14.764403578146737,8.0603383594293412,21.089109979445595,15.413007311325119,0]
[{"$f":"'Gas Use Per Customer'!B84","v":2028},{"$f":"'Gas Use Per Customer'!C84","v":11},{"$f":"'Daily efficiency'!CS86","v":37},{"$f":"'Gas Use Per Customer'!G84","v":295.09632398482466},{"$f":"'Gas Use Per Customer'!I84","v":72.246074582924436},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.673822374877329},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.528897195447399},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.347644749754657},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":206.56742678937727},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2246074582924438},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F85*'Daily efficiency'!BP86","v":372.70517628266379},{"$f":"G85*'Daily efficiency'!BQ86","v":1631.8401630994085},{"$f":"H85*'Daily efficiency'!BR86","v":755.84340400345127},{"$f":"I85*'Daily efficiency'!BS86","v":4801.5909799101455},{"$f":"J85*'Daily efficiency'!BT86","v":225.79306509649976},{"$f":"K85*'Daily efficiency'!BU86","v":0},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.952554985716255,203.98449501736198,99.275427736502166,600.2120388167117,29.656543933124723,0,{"$f":"(V85+AB85)-(VLOOKUP($A85,Assumptions!$A$43:$M$98,11,FALSE)*F85)","v":31.944157999755184},{"$f":"(W85+AC85)-(VLOOKUP($A85,Assumptions!$A$43:$R$98,16,FALSE)*G85)","v":139.04200662973045},{"$f":"(X85+AD85)-VLOOKUP($A85,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A85,Assumptions!$A$44:$M$98,11,FALSE)*$H85)","v":53.411145606492155},{"$f":"(Y85+AE85)-VLOOKUP($A85,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A85,Assumptions!$A$43:$R$98,16,FALSE)*I85)","v":436.83207775415019},{"$f":"(Z85+AF85)-(VLOOKUP($A85,Assumptions!$A$43:$M$98,11,FALSE)*J85)","v":23.987078271137698},0,null,14.738589920706584,15.70583290140439,12.32157961864686,21.147190752371532,29.656543933124723,0]
[{"$f":"'Gas Use Per Customer'!B85","v":2028},{"$f":"'Gas Use Per Customer'!C85","v":12},{"$f":"'Daily efficiency'!CS87","v":27},{"$f":"'Gas Use Per Customer'!G85","v":439.62936602200585},{"$f":"'Gas Use Per Customer'!I85","v":110.07071445988784},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.014142891977571},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":87.925873204401171},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":82.553035844915883},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":351.70349281760468},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5035357229943926},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F86*'Daily efficiency'!BP87","v":350.56950759555002},{"$f":"G86*'Daily efficiency'!BQ87","v":1582.9973813787672},{"$f":"H86*'Daily efficiency'!BR87","v":2010.8030630978776},{"$f":"I86*'Daily efficiency'!BS87","v":8243.9298716446574},{"$f":"J86*'Daily efficiency'!BT87","v":161.25359668373562},{"$f":"K86*'Daily efficiency'!BU87","v":0},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.045169718467584,197.87901337165664,264.10673576771609,1030.513839438783,21.179677827491059,0,{"$f":"(V86+AB86)-(VLOOKUP($A86,Assumptions!$A$43:$M$98,11,FALSE)*F86)","v":28.769708328397627},{"$f":"(W86+AC86)-(VLOOKUP($A86,Assumptions!$A$43:$R$98,16,FALSE)*G86)","v":133.3788876449936},{"$f":"(X86+AD86)-VLOOKUP($A86,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A86,Assumptions!$A$44:$M$98,11,FALSE)*$H86)","v":187.47626739686589},{"$f":"(Y86+AE86)-VLOOKUP($A86,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A86,Assumptions!$A$43:$R$98,16,FALSE)*I86)","v":760.66584837404275},{"$f":"(Z86+AF86)-(VLOOKUP($A86,Assumptions!$A$43:$M$98,11,FALSE)*J86)","v":16.860812479973568},0,null,13.068738796495198,15.169469779950649,22.709796857023981,21.628043619360021,21.179677827491059,0]
[{"$f":"'Gas Use Per Customer'!B86","v":2029},{"$f":"'Gas Use Per Customer'!C86","v":1},{"$f":"'Daily efficiency'!CS88","v":32},{"$f":"'Gas Use Per Customer'!G86","v":390.45127962259932},{"$f":"'Gas Use Per Customer'!I86","v":97.144419466553245},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.428883893310651},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.090255924519866},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":72.858314599914934},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":312.36102369807946},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8572209733276628},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F87*'Daily efficiency'!BP88","v":374.08928159148689},{"$f":"G87*'Daily efficiency'!BQ88","v":1563.1195089366515},{"$f":"H87*'Daily efficiency'!BR88","v":1696.4751656389135},{"$f":"I87*'Daily efficiency'!BS88","v":7115.0803117395126},{"$f":"J87*'Daily efficiency'!BT88","v":174.45257521622639},{"$f":"K87*'Daily efficiency'!BU88","v":0},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.57789679207653,201.13483092606529,229.36809489159802,915.53490782073061,23.586466596585485,0,{"$f":"(V87+AB87)-(VLOOKUP($A87,Assumptions!$A$43:$M$98,11,FALSE)*F87)","v":34.995773982554404},{"$f":"(W87+AC87)-(VLOOKUP($A87,Assumptions!$A$43:$R$98,16,FALSE)*G87)","v":142.58958790816993},{"$f":"(X87+AD87)-VLOOKUP($A87,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A87,Assumptions!$A$44:$M$98,11,FALSE)*$H87)","v":158.82700145832425},{"$f":"(Y87+AE87)-VLOOKUP($A87,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A87,Assumptions!$A$43:$R$98,16,FALSE)*I87)","v":669.24580285158333},{"$f":"(Z87+AF87)-(VLOOKUP($A87,Assumptions!$A$43:$M$98,11,FALSE)*J87)","v":19.690935894204951},0,null,18.012241040054505,18.259587732174108,21.799433919174088,21.425394081768026,23.586466596585485,0]
[{"$f":"'Gas Use Per Customer'!B87","v":2029},{"$f":"'Gas Use Per Customer'!C87","v":2},{"$f":"'Daily efficiency'!CS89","v":36},{"$f":"'Gas Use Per Customer'!G87","v":317.38925782956846},{"$f":"'Gas Use Per Customer'!I87","v":77.017916793197699},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.105375037959309},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.216777348870536},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.210750075918618},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.17248048069791},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.7017916793197703},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F88*'Daily efficiency'!BP89","v":421.15990362983922},{"$f":"G88*'Daily efficiency'!BQ89","v":1852.2991173489852},{"$f":"H88*'Daily efficiency'!BR89","v":809.13742558942124},{"$f":"I88*'Daily efficiency'!BS89","v":5091.4791267874798},{"$f":"J88*'Daily efficiency'!BT89","v":265.95937052622446},{"$f":"K88*'Daily efficiency'!BU89","v":0},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.94197398045862,238.34509624023056,109.39759895809739,655.14747111475845,35.95843627524863,0,{"$f":"(V88+AB88)-(VLOOKUP($A88,Assumptions!$A$43:$M$98,11,FALSE)*F88)","v":38.411275388682732},{"$f":"(W88+AC88)-(VLOOKUP($A88,Assumptions!$A$43:$R$98,16,FALSE)*G88)","v":166.95988558528501},{"$f":"(X88+AD88)-VLOOKUP($A88,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A88,Assumptions!$A$44:$M$98,11,FALSE)*$H88)","v":60.228068876979805},{"$f":"(Y88+AE88)-VLOOKUP($A88,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A88,Assumptions!$A$43:$R$98,16,FALSE)*I88)","v":476.47384668898633},{"$f":"(Z88+AF88)-(VLOOKUP($A88,Assumptions!$A$43:$M$98,11,FALSE)*J88)","v":29.781536744656666},0,null,16.624389487544651,17.534712918664592,13.033345872558321,21.446123554909935,35.95843627524863,0]
[{"$f":"'Gas Use Per Customer'!B88","v":2029},{"$f":"'Gas Use Per Customer'!C88","v":3},{"$f":"'Daily efficiency'!CS90","v":40},{"$f":"'Gas Use Per Customer'!G88","v":288.27711299238644},{"$f":"'Gas Use Per Customer'!I88","v":70.683682771194171},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.205104831358252},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.483133897715931},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.410209662716504},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":201.7939790946705},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0683682771194176},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F89*'Daily efficiency'!BP90","v":350.19266760586709},{"$f":"G89*'Daily efficiency'!BQ90","v":1540.2476572410856},{"$f":"H89*'Daily efficiency'!BR90","v":710.06808178148174},{"$f":"I89*'Daily efficiency'!BS90","v":4730.0508699790789},{"$f":"J89*'Daily efficiency'!BT90","v":207.10319051959883},{"$f":"K89*'Daily efficiency'!BU90","v":0},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.347009045967219,198.19178914490092,96.003151982606354,608.64059118047044,28.000919328260185,0,{"$f":"(V89+AB89)-(VLOOKUP($A89,Assumptions!$A$43:$M$98,11,FALSE)*F89)","v":30.340342606173486},{"$f":"(W89+AC89)-(VLOOKUP($A89,Assumptions!$A$43:$R$98,16,FALSE)*G89)","v":133.35430038209159},{"$f":"(X89+AD89)-VLOOKUP($A89,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A89,Assumptions!$A$44:$M$98,11,FALSE)*$H89)","v":49.881686205453079},{"$f":"(Y89+AE89)-VLOOKUP($A89,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A89,Assumptions!$A$43:$R$98,16,FALSE)*I89)","v":445.2449845030161},{"$f":"(Z89+AF89)-(VLOOKUP($A89,Assumptions!$A$43:$M$98,11,FALSE)*J89)","v":22.332030514995608},0,null,14.308037072896704,15.419688715236713,11.76171648340255,22.064334451432366,28.000919328260185,0]
[{"$f":"'Gas Use Per Customer'!B89","v":2029},{"$f":"'Gas Use Per Customer'!C89","v":4},{"$f":"'Daily efficiency'!CS91","v":45},{"$f":"'Gas Use Per Customer'!G89","v":196.30196313558943},{"$f":"'Gas Use Per Customer'!I89","v":48.030441400304412},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.409132420091323},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":58.890588940676828},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":28.818264840182646},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":137.41137419491258},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8030441400304413},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F90*'Daily efficiency'!BP91","v":235.51965413460189},{"$f":"G90*'Daily efficiency'!BQ91","v":1048.8298418591521},{"$f":"H90*'Daily efficiency'!BR91","v":482.41967464231345},{"$f":"I90*'Daily efficiency'!BS91","v":3220.9226111287521},{"$f":"J90*'Daily efficiency'!BT91","v":140.72919330289187},{"$f":"K90*'Daily efficiency'!BU91","v":0},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.842903139720796,134.95846715908513,65.22446302316439,414.45309914660999,19.026972877235817,0,{"$f":"(V90+AB90)-(VLOOKUP($A90,Assumptions!$A$43:$M$98,11,FALSE)*F90)","v":20.286661814616501},{"$f":"(W90+AC90)-(VLOOKUP($A90,Assumptions!$A$43:$R$98,16,FALSE)*G90)","v":90.807454972219844},{"$f":"(X90+AD90)-VLOOKUP($A90,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A90,Assumptions!$A$44:$M$98,11,FALSE)*$H90)","v":30.003847475389996},{"$f":"(Y90+AE90)-VLOOKUP($A90,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A90,Assumptions!$A$43:$R$98,16,FALSE)*I90)","v":299.32593781302523},{"$f":"(Z90+AF90)-(VLOOKUP($A90,Assumptions!$A$43:$M$98,11,FALSE)*J90)","v":15.174892435534385},0,null,14.079030730767569,15.419688715236713,10.411399729228053,21.783199503444546,19.026972877235817,0]
[{"$f":"'Gas Use Per Customer'!B90","v":2029},{"$f":"'Gas Use Per Customer'!C90","v":5},{"$f":"'Daily efficiency'!CS92","v":51},{"$f":"'Gas Use Per Customer'!G90","v":126.09670898939835},{"$f":"'Gas Use Per Customer'!I90","v":30.033567287152884},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.02685382972231},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.48703809045851},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0033567287152887},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.609670898939836},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0033567287152887},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F91*'Daily efficiency'!BP92","v":337.71675287178471},{"$f":"G91*'Daily efficiency'!BQ92","v":1952.2919470484785},{"$f":"H91*'Daily efficiency'!BR92","v":38.165061054400034},{"$f":"I91*'Daily efficiency'!BS92","v":295.57068587114992},{"$f":"J91*'Daily efficiency'!BT92","v":87.998352151357906},{"$f":"K91*'Daily efficiency'!BU92","v":0},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.660231159355014,251.21170098826298,5.160020920301803,38.032638956593182,11.897618541887333,0,{"$f":"(V91+AB91)-(VLOOKUP($A91,Assumptions!$A$43:$M$98,11,FALSE)*F91)","v":26.390499086373094},{"$f":"(W91+AC91)-(VLOOKUP($A91,Assumptions!$A$43:$R$98,16,FALSE)*G91)","v":166.12904700376214},{"$f":"(X91+AD91)-VLOOKUP($A91,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A91,Assumptions!$A$44:$M$98,11,FALSE)*$H91)","v":-9.3568284863867408},{"$f":"(Y91+AE91)-VLOOKUP($A91,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A91,Assumptions!$A$43:$R$98,16,FALSE)*I91)","v":16.470877838527286},{"$f":"(Z91+AF91)-(VLOOKUP($A91,Assumptions!$A$43:$M$98,11,FALSE)*J91)","v":9.4889020327645923},0,null,10.983751461344827,14.638592195114265,5.160020920301803,13.062099693586836,11.897618541887333,0]
[{"$f":"'Gas Use Per Customer'!B91","v":2029},{"$f":"'Gas Use Per Customer'!C91","v":6},{"$f":"'Daily efficiency'!CS93","v":58},{"$f":"'Gas Use Per Customer'!G91","v":89.403266146611884},{"$f":"'Gas Use Per Customer'!I91","v":17.233977307574364},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.787181846059491},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.462939531950695},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7233977307574364},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9403266146611884},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7233977307574364},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F92*'Daily efficiency'!BP93","v":192.6599580119358},{"$f":"G92*'Daily efficiency'!BQ93","v":1378.9526033371847},{"$f":"H92*'Daily efficiency'!BR93","v":21.160041471357026},{"$f":"I92*'Daily efficiency'!BS93","v":209.56125584765834},{"$f":"J92*'Daily efficiency'!BT93","v":50.495553511192867},{"$f":"K92*'Daily efficiency'!BU93","v":0},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.048154683390525,177.43710390765943,2.8608956372694694,26.96535199170167,6.8271373162112283,0,{"$f":"(V92+AB92)-(VLOOKUP($A92,Assumptions!$A$43:$M$98,11,FALSE)*F92)","v":14.990722774165929},{"$f":"(W92+AC92)-(VLOOKUP($A92,Assumptions!$A$43:$R$98,16,FALSE)*G92)","v":117.11303026925899},{"$f":"(X92+AD92)-VLOOKUP($A92,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A92,Assumptions!$A$44:$M$98,11,FALSE)*$H92)","v":-10.629416248949408},{"$f":"(Y92+AE92)-VLOOKUP($A92,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A92,Assumptions!$A$43:$R$98,16,FALSE)*I92)","v":8.1545442454247059},{"$f":"(Z92+AF92)-(VLOOKUP($A92,Assumptions!$A$43:$M$98,11,FALSE)*J92)","v":5.4449583275581537},0,null,10.872941940959764,14.554903282244002,2.8608956372694694,26.96535199170167,6.8271373162112283,0]
[{"$f":"'Gas Use Per Customer'!B92","v":2029},{"$f":"'Gas Use Per Customer'!C92","v":7},{"$f":"'Daily efficiency'!CS94","v":62},{"$f":"'Gas Use Per Customer'!G92","v":75.138152965496673},{"$f":"'Gas Use Per Customer'!I92","v":11.841943040315622},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.4735544322524969},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.624337668947007},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1841943040315621},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5138152965496676},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1841943040315621},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F93*'Daily efficiency'!BP94","v":133.18268969964808},{"$f":"G93*'Daily efficiency'!BQ94","v":1163.0818998659142},{"$f":"H93*'Daily efficiency'!BR94","v":14.070629463202676},{"$f":"I93*'Daily efficiency'!BS94","v":170.44241666237835},{"$f":"J93*'Daily efficiency'!BT94","v":34.137265799929189},{"$f":"K93*'Daily efficiency'!BU94","v":0},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,7,FALSE)","v":0},18.006664894173348,149.65988201493184,1.9023876914136408,21.931724645506158,4.6154519558728628,0,{"$f":"(V93+AB93)-(VLOOKUP($A93,Assumptions!$A$43:$M$98,11,FALSE)*F93)","v":10.408797234010127},{"$f":"(W93+AC93)-(VLOOKUP($A93,Assumptions!$A$43:$R$98,16,FALSE)*G93)","v":98.961069008358123},{"$f":"(X93+AD93)-VLOOKUP($A93,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A93,Assumptions!$A$44:$M$98,11,FALSE)*$H93)","v":-11.155478663672566},{"$f":"(Y93+AE93)-VLOOKUP($A93,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A93,Assumptions!$A$43:$R$98,16,FALSE)*I93)","v":4.1903903027654961},{"$f":"(Z93+AF93)-(VLOOKUP($A93,Assumptions!$A$43:$M$98,11,FALSE)*J93)","v":3.6657184983524602},0,null,18.006664894173348,14.63394281106592,1.9023876914136408,21.931724645506158,4.6154519558728628,0]
[{"$f":"'Gas Use Per Customer'!B93","v":2029},{"$f":"'Gas Use Per Customer'!C93","v":8},{"$f":"'Daily efficiency'!CS95","v":62},{"$f":"'Gas Use Per Customer'!G93","v":74.803382767047836},{"$f":"'Gas Use Per Customer'!I93","v":11.26106605584102},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0088528446728162},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.323044490343051},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.126106605584102},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4803382767047841},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.126106605584102},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F94*'Daily efficiency'!BP95","v":125.88832367409712},{"$f":"G94*'Daily efficiency'!BQ95","v":1153.7645530297846},{"$f":"H94*'Daily efficiency'!BR95","v":13.826444151609762},{"$f":"I94*'Daily efficiency'!BS95","v":175.33912920596023},{"$f":"J94*'Daily efficiency'!BT95","v":32.994923543614171},{"$f":"K94*'Daily efficiency'!BU95","v":0},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,7,FALSE)","v":0},17.020446603089486,148.46096985891936,1.8693731676204295,22.56181047318346,4.4610041500032933,0,{"$f":"(V94+AB94)-(VLOOKUP($A94,Assumptions!$A$43:$M$98,11,FALSE)*F94)","v":9.7952733934777747},{"$f":"(W94+AC94)-(VLOOKUP($A94,Assumptions!$A$43:$R$98,16,FALSE)*G94)","v":97.988040122315368},{"$f":"(X94+AD94)-VLOOKUP($A94,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A94,Assumptions!$A$44:$M$98,11,FALSE)*$H94)","v":-11.141906381146839},{"$f":"(Y94+AE94)-VLOOKUP($A94,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A94,Assumptions!$A$43:$R$98,16,FALSE)*I94)","v":4.8455742715505448},{"$f":"(Z94+AF94)-(VLOOKUP($A94,Assumptions!$A$43:$M$98,11,FALSE)*J94)","v":3.5578574988018294},0,null,17.020446603089486,14.554903282244013,1.8693731676204295,22.56181047318346,4.4610041500032933,0]
[{"$f":"'Gas Use Per Customer'!B94","v":2029},{"$f":"'Gas Use Per Customer'!C94","v":9},{"$f":"'Daily efficiency'!CS96","v":57},{"$f":"'Gas Use Per Customer'!G94","v":107.30645151444358},{"$f":"'Gas Use Per Customer'!I94","v":15.928655477797733},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.742924382238186},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.575806362999231},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5928655477797733},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.730645151444358},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5928655477797733},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F95*'Daily efficiency'!BP96","v":178.06766486749135},{"$f":"G95*'Daily efficiency'!BQ96","v":1655.0906588587202},{"$f":"H95*'Daily efficiency'!BR96","v":19.557354897120803},{"$f":"I95*'Daily efficiency'!BS96","v":251.52632234985586},{"$f":"J95*'Daily efficiency'!BT96","v":46.670960549947338},{"$f":"K95*'Daily efficiency'!BU96","v":0},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.075236631636773,212.96924383172674,2.6442080171459765,32.365218417438065,6.3100418590983489,0,{"$f":"(V95+AB95)-(VLOOKUP($A95,Assumptions!$A$43:$M$98,11,FALSE)*F95)","v":13.855307696611639},{"$f":"(W95+AC95)-(VLOOKUP($A95,Assumptions!$A$43:$R$98,16,FALSE)*G95)","v":140.56515210181789},{"$f":"(X95+AD95)-VLOOKUP($A95,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A95,Assumptions!$A$44:$M$98,11,FALSE)*$H95)","v":-10.74141599729797},{"$f":"(Y95+AE95)-VLOOKUP($A95,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A95,Assumptions!$A$43:$R$98,16,FALSE)*I95)","v":12.21218643877128},{"$f":"(Z95+AF95)-(VLOOKUP($A95,Assumptions!$A$43:$M$98,11,FALSE)*J95)","v":5.0325507422202076},0,null,10.872941940959766,14.554903282244005,2.6442080171459765,11.380663759184605,6.3100418590983489,0]
[{"$f":"'Gas Use Per Customer'!B95","v":2029},{"$f":"'Gas Use Per Customer'!C95","v":10},{"$f":"'Daily efficiency'!CS97","v":47},{"$f":"'Gas Use Per Customer'!G95","v":192.78834358376238},{"$f":"'Gas Use Per Customer'!I95","v":39.933648706764146},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.980094612029243},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.836503075128711},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.960189224058485},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":134.95184050863367},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9933648706764147},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F96*'Daily efficiency'!BP97","v":182.13597547012785},{"$f":"G96*'Daily efficiency'!BQ97","v":1020.0257942082012},{"$f":"H96*'Daily efficiency'!BR97","v":373.29636203186237},{"$f":"I96*'Daily efficiency'!BS97","v":3163.2711415223748},{"$f":"J96*'Daily efficiency'!BT97","v":117.00559071081888},{"$f":"K96*'Daily efficiency'!BU97","v":0},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.625283382248998,131.25209843862723,50.470691893073564,407.03478050518623,15.819476746009016,0,{"$f":"(V96+AB96)-(VLOOKUP($A96,Assumptions!$A$43:$M$98,11,FALSE)*F96)","v":15.017150123569833},{"$f":"(W96+AC96)-(VLOOKUP($A96,Assumptions!$A$43:$R$98,16,FALSE)*G96)","v":87.891347628544878},{"$f":"(X96+AD96)-VLOOKUP($A96,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A96,Assumptions!$A$44:$M$98,11,FALSE)*$H96)","v":19.14629247814943},{"$f":"(Y96+AE96)-VLOOKUP($A96,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A96,Assumptions!$A$43:$R$98,16,FALSE)*I96)","v":293.751562384095},{"$f":"(Z96+AF96)-(VLOOKUP($A96,Assumptions!$A$43:$M$98,11,FALSE)*J96)","v":12.616765659782628},0,null,12.535084746735702,15.196518280916015,7.9908769914573927,21.767140135098934,15.819476746009016,0]
[{"$f":"'Gas Use Per Customer'!B96","v":2029},{"$f":"'Gas Use Per Customer'!C96","v":11},{"$f":"'Daily efficiency'!CS98","v":38},{"$f":"'Gas Use Per Customer'!G96","v":295.06800158240753},{"$f":"'Gas Use Per Customer'!I96","v":72.242209890847008},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.672662967254102},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.520400474722251},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.345325934508203},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":206.54760110768527},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2242209890847011},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F97*'Daily efficiency'!BP98","v":372.68523899540895},{"$f":"G97*'Daily efficiency'!BQ98","v":1631.6835442938752},{"$f":"H97*'Daily efficiency'!BR98","v":755.80297132898295},{"$f":"I97*'Daily efficiency'!BS98","v":4801.1301385477755},{"$f":"J97*'Daily efficiency'!BT98","v":225.78098664552712},{"$f":"K97*'Daily efficiency'!BU98","v":0},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.388066382571083,209.95732695425789,102.18663447504667,617.7867355310317,30.526208587395551,0,{"$f":"(V97+AB97)-(VLOOKUP($A97,Assumptions!$A$43:$M$98,11,FALSE)*F97)","v":33.006414517256907},{"$f":"(W97+AC97)-(VLOOKUP($A97,Assumptions!$A$43:$R$98,16,FALSE)*G97)","v":143.59247392005523},{"$f":"(X97+AD97)-VLOOKUP($A97,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A97,Assumptions!$A$44:$M$98,11,FALSE)*$H97)","v":55.315197846852513},{"$f":"(Y97+AE97)-VLOOKUP($A97,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A97,Assumptions!$A$43:$R$98,16,FALSE)*I97)","v":450.82727888699299},{"$f":"(Z97+AF97)-(VLOOKUP($A97,Assumptions!$A$43:$M$98,11,FALSE)*J97)","v":24.732324632290826},0,null,15.229514973368673,16.221399039090347,12.761513878204529,21.826798107035408,30.526208587395551,0]
[{"$f":"'Gas Use Per Customer'!B97","v":2029},{"$f":"'Gas Use Per Customer'!C97","v":12},{"$f":"'Daily efficiency'!CS99","v":27},{"$f":"'Gas Use Per Customer'!G97","v":436.00446012244049},{"$f":"'Gas Use Per Customer'!I97","v":109.0980724936356},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.81961449872712},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":87.200892024488098},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":81.823554370226702},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":348.80356809795239},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4549036246817799},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F98*'Daily efficiency'!BP99","v":366.59578268177853},{"$f":"G98*'Daily efficiency'!BQ99","v":1621.0347878274561},{"$f":"H98*'Daily efficiency'!BR99","v":1992.1401804141565},{"$f":"I98*'Daily efficiency'!BS99","v":8110.0205101174924},{"$f":"J98*'Daily efficiency'!BT99","v":170.14020370015515},{"$f":"K98*'Daily efficiency'!BU99","v":0},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.56475518894274,208.58709529941589,269.34281573553875,1043.5591103453573,23.003422141152186,0,{"$f":"(V98+AB98)-(VLOOKUP($A98,Assumptions!$A$43:$M$98,11,FALSE)*F98)","v":32.065247000896186},{"$f":"(W98+AC98)-(VLOOKUP($A98,Assumptions!$A$43:$R$98,16,FALSE)*G98)","v":143.2114942783939},{"$f":"(X98+AD98)-VLOOKUP($A98,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A98,Assumptions!$A$44:$M$98,11,FALSE)*$H98)","v":191.61152713279839},{"$f":"(Y98+AE98)-VLOOKUP($A98,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A98,Assumptions!$A$43:$R$98,16,FALSE)*I98)","v":769.94857336370364},{"$f":"(Z98+AF98)-(VLOOKUP($A98,Assumptions!$A$43:$M$98,11,FALSE)*J98)","v":18.628545094140549},0,null,14.695606562053039,16.423168496737016,23.4176489407701,22.073987876967006,23.003422141152186,0]
[{"$f":"'Gas Use Per Customer'!B98","v":2030},{"$f":"'Gas Use Per Customer'!C98","v":1},{"$f":"'Daily efficiency'!CS100","v":32},{"$f":"'Gas Use Per Customer'!G98","v":390.45400927802592},{"$f":"'Gas Use Per Customer'!I98","v":97.148553132362707},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.429710626472541},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.090801855605193},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":72.861414849272023},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":312.36320742242077},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8574276566181354},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F99*'Daily efficiency'!BP100","v":368.19049303261204},{"$f":"G99*'Daily efficiency'!BQ100","v":1540.0321751073825},{"$f":"H99*'Daily efficiency'!BR100","v":1690.0466018162283},{"$f":"I99*'Daily efficiency'!BS100","v":7144.6534146755394},{"$f":"J99*'Daily efficiency'!BT100","v":169.86894588837805},{"$f":"K99*'Daily efficiency'!BU100","v":0},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.404691931399114,204.63013233037344,235.95482925295465,949.33820041634374,23.716149649008312,0,{"$f":"(V99+AB99)-(VLOOKUP($A99,Assumptions!$A$43:$M$98,11,FALSE)*F99)","v":35.479084786323838},{"$f":"(W99+AC99)-(VLOOKUP($A99,Assumptions!$A$43:$R$98,16,FALSE)*G99)","v":144.79647567030122},{"$f":"(X99+AD99)-VLOOKUP($A99,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A99,Assumptions!$A$44:$M$98,11,FALSE)*$H99)","v":163.85929063761014},{"$f":"(Y99+AE99)-VLOOKUP($A99,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A99,Assumptions!$A$43:$R$98,16,FALSE)*I99)","v":697.62906195474261},{"$f":"(Z99+AF99)-(VLOOKUP($A99,Assumptions!$A$43:$M$98,11,FALSE)*J99)","v":19.734747862739493},0,null,18.260222948449055,18.542065419950355,22.489172215031083,22.333906342923161,23.716149649008312,0]
[{"$f":"'Gas Use Per Customer'!B99","v":2030},{"$f":"'Gas Use Per Customer'!C99","v":2},{"$f":"'Daily efficiency'!CS101","v":36},{"$f":"'Gas Use Per Customer'!G99","v":316.8719668600462},{"$f":"'Gas Use Per Customer'!I99","v":76.882661996497376},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.064798598949213},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.061590058013863},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.129597197898427},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.81037680203232},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.6882661996497381},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F100*'Daily efficiency'!BP101","v":413.94231436564417},{"$f":"G100*'Daily efficiency'!BQ101","v":1819.3468674378071},{"$f":"H100*'Daily efficiency'!BR101","v":828.34330161240075},{"$f":"I100*'Daily efficiency'!BS101","v":5106.3917459496452},{"$f":"J100*'Daily efficiency'!BT101","v":257.4470853139855},{"$f":"K100*'Daily efficiency'!BU101","v":0},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.792304662933212,241.7437740952976,115.64864666142246,678.50635564256504,35.943318362730956,0,{"$f":"(V100+AB100)-(VLOOKUP($A100,Assumptions!$A$43:$M$98,11,FALSE)*F100)","v":38.887189273994721},{"$f":"(W100+AC100)-(VLOOKUP($A100,Assumptions!$A$43:$R$98,16,FALSE)*G100)","v":168.90699427058803},{"$f":"(X100+AD100)-VLOOKUP($A100,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A100,Assumptions!$A$44:$M$98,11,FALSE)*$H100)","v":65.463904062233226},{"$f":"(Y100+AE100)-VLOOKUP($A100,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A100,Assumptions!$A$43:$R$98,16,FALSE)*I100)","v":496.17935756359719},{"$f":"(Z100+AF100)-(VLOOKUP($A100,Assumptions!$A$43:$M$98,11,FALSE)*J100)","v":29.64161323308479},0,null,16.859973481739548,17.76816421516914,14.191301905670148,22.369528636004326,35.943318362730956,0]
[{"$f":"'Gas Use Per Customer'!B100","v":2030},{"$f":"'Gas Use Per Customer'!C100","v":3},{"$f":"'Daily efficiency'!CS102","v":40},{"$f":"'Gas Use Per Customer'!G100","v":286.54696973779244},{"$f":"'Gas Use Per Customer'!I100","v":70.213923132704863},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.064176939811457},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.964090921337728},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.128353879622914},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":200.58287881645469},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0213923132704865},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F101*'Daily efficiency'!BP102","v":347.86530753510425},{"$f":"G101*'Daily efficiency'!BQ102","v":1531.0036036049223},{"$f":"H101*'Daily efficiency'!BR102","v":705.34901067025771},{"$f":"I101*'Daily efficiency'!BS102","v":4701.6626794577005},{"$f":"J101*'Daily efficiency'!BT102","v":205.72679477882514},{"$f":"K101*'Daily efficiency'!BU102","v":0},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.56700350999985,203.43047052384409,98.476873476497431,624.72841270548292,28.722421430645081,0,{"$f":"(V101+AB101)-(VLOOKUP($A101,Assumptions!$A$43:$M$98,11,FALSE)*F101)","v":31.301702279999297},{"$f":"(W101+AC101)-(VLOOKUP($A101,Assumptions!$A$43:$R$98,16,FALSE)*G101)","v":137.56425095558697},{"$f":"(X101+AD101)-VLOOKUP($A101,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A101,Assumptions!$A$44:$M$98,11,FALSE)*$H101)","v":51.571759195184072},{"$f":"(Y101+AE101)-VLOOKUP($A101,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A101,Assumptions!$A$43:$R$98,16,FALSE)*I101)","v":458.66605522490408},{"$f":"(Z101+AF101)-(VLOOKUP($A101,Assumptions!$A$43:$M$98,11,FALSE)*J101)","v":22.967321020644896},{"$f":"AA101+AG101","v":0},null,14.860159202726233,16.002524947476786,12.241579469861232,22.866660301780339,28.722421430645081,0]
[{"$f":"'Gas Use Per Customer'!B101","v":2030},{"$f":"'Gas Use Per Customer'!C101","v":4},{"$f":"'Daily efficiency'!CS103","v":45},{"$f":"'Gas Use Per Customer'!G101","v":194.29423834566677},{"$f":"'Gas Use Per Customer'!I101","v":47.448083792456259},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.234425137736878},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":58.288271503700031},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":28.468850275473756},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":136.00596684196674},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7448083792456259},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F102*'Daily efficiency'!BP103","v":232.66403469025963},{"$f":"G102*'Daily efficiency'!BQ103","v":1038.1026864080536},{"$f":"H102*'Daily efficiency'!BR103","v":476.57045153478231},{"$f":"I102*'Daily efficiency'!BS103","v":3187.9798627757013},{"$f":"J102*'Daily efficiency'!BT103","v":139.02288551189679},{"$f":"K102*'Daily efficiency'!BU103","v":0},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.483247810827663,137.93678698783302,66.536093974005396,423.59942326586156,19.409595675030744,0,{"$f":"(V102+AB102)-(VLOOKUP($A102,Assumptions!$A$43:$M$98,11,FALSE)*F102)","v":20.815968403654249},{"$f":"(W102+AC102)-(VLOOKUP($A102,Assumptions!$A$43:$R$98,16,FALSE)*G102)","v":93.27595188832602},{"$f":"(X102+AD102)-VLOOKUP($A102,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A102,Assumptions!$A$44:$M$98,11,FALSE)*$H102)","v":30.827023338346315},{"$f":"(Y102+AE102)-VLOOKUP($A102,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A102,Assumptions!$A$43:$R$98,16,FALSE)*I102)","v":307.01629621236634},{"$f":"(Z102+AF102)-(VLOOKUP($A102,Assumptions!$A$43:$M$98,11,FALSE)*J102)","v":15.520502539306273},0,null,14.62368041015513,16.00252494747679,10.828334491928588,22.573737266182334,19.409595675030744,0]
[{"$f":"'Gas Use Per Customer'!B102","v":2030},{"$f":"'Gas Use Per Customer'!C102","v":5},{"$f":"'Daily efficiency'!CS104","v":51},{"$f":"'Gas Use Per Customer'!G102","v":126.33361183175619},{"$f":"'Gas Use Per Customer'!I102","v":30.120774412817866},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.096619530254294},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.70025064858056},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0120774412817868},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.633361183175619},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0120774412817868},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F103*'Daily efficiency'!BP104","v":338.6973658980454},{"$f":"G103*'Daily efficiency'!BQ104","v":1953.4948169609336},{"$f":"H103*'Daily efficiency'!BR104","v":37.846133052198553},{"$f":"I103*'Daily efficiency'!BS104","v":296.12598613363667},{"$f":"J103*'Daily efficiency'!BT104","v":88.253869029556299},{"$f":"K103*'Daily efficiency'!BU104","v":0},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.287026909799273,259.56853977647665,5.2838648665778845,39.347424494402645,12.321510291729767,0,{"$f":"(V103+AB103)-(VLOOKUP($A103,Assumptions!$A$43:$M$98,11,FALSE)*F103)","v":27.536177113800612},{"$f":"(W103+AC103)-(VLOOKUP($A103,Assumptions!$A$43:$R$98,16,FALSE)*G103)","v":172.45070262005092},{"$f":"(X103+AD103)-VLOOKUP($A103,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A103,Assumptions!$A$44:$M$98,11,FALSE)*$H103)","v":-9.5595031792341985},{"$f":"(Y103+AE103)-VLOOKUP($A103,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A103,Assumptions!$A$43:$R$98,16,FALSE)*I103)","v":17.29315298904309},{"$f":"(Z103+AF103)-(VLOOKUP($A103,Assumptions!$A$43:$M$98,11,FALSE)*J103)","v":9.8526540672299348},0,null,11.427402536371465,15.167134780824144,5.2838648665778845,13.688481424937896,12.321510291729767,0]
[{"$f":"'Gas Use Per Customer'!B103","v":2030},{"$f":"'Gas Use Per Customer'!C103","v":6},{"$f":"'Daily efficiency'!CS105","v":58},{"$f":"'Gas Use Per Customer'!G103","v":89.637256854868184},{"$f":"'Gas Use Per Customer'!I103","v":17.30194547783131},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.841556382265049},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.673531169381363},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7301945477831311},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9637256854868195},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7301945477831311},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F104*'Daily efficiency'!BP105","v":193.41977941555902},{"$f":"G104*'Daily efficiency'!BQ105","v":1382.5616671914918},{"$f":"H104*'Daily efficiency'!BR105","v":21.243493438114413},{"$f":"I104*'Daily efficiency'!BS105","v":210.10973006781111},{"$f":"J104*'Daily efficiency'!BT105","v":50.69470025004572},{"$f":"K104*'Daily efficiency'!BU105","v":0},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.004184959809166,183.70640658372599,2.9658974264613782,27.918106233512503,7.0777097676919194,0,{"$f":"(V104+AB104)-(VLOOKUP($A104,Assumptions!$A$43:$M$98,11,FALSE)*F104)","v":15.658921334522612},{"$f":"(W104+AC104)-(VLOOKUP($A104,Assumptions!$A$43:$R$98,16,FALSE)*G104)","v":121.89384670670218},{"$f":"(X104+AD104)-VLOOKUP($A104,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A104,Assumptions!$A$44:$M$98,11,FALSE)*$H104)","v":-10.826772348011691},{"$f":"(Y104+AE104)-VLOOKUP($A104,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A104,Assumptions!$A$43:$R$98,16,FALSE)*I104)","v":8.6755322036420495},{"$f":"(Z104+AF104)-(VLOOKUP($A104,Assumptions!$A$43:$M$98,11,FALSE)*J104)","v":5.6595518145310999},0,null,11.312977314159644,15.109521665882585,2.9658974264613782,27.918106233512503,7.0777097676919194,0]
[{"$f":"'Gas Use Per Customer'!B104","v":2030},{"$f":"'Gas Use Per Customer'!C104","v":7},{"$f":"'Daily efficiency'!CS106","v":62},{"$f":"'Gas Use Per Customer'!G104","v":75.347973972874243},{"$f":"'Gas Use Per Customer'!I104","v":11.885497119038863},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.5083976952310909},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.813176575586823},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1885497119038864},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5347973972874245},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1885497119038864},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F105*'Daily efficiency'!BP106","v":132.86888656274451},{"$f":"G105*'Daily efficiency'!BQ106","v":1162.1643072378397},{"$f":"H105*'Daily efficiency'!BR106","v":14.593126557966581},{"$f":"I105*'Daily efficiency'!BS106","v":176.61565099241733},{"$f":"J105*'Daily efficiency'!BT106","v":34.824506558783852},{"$f":"K105*'Daily efficiency'!BU106","v":0},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,7,FALSE)","v":0},18.550408851596639,154.42134250418098,2.0374104959894952,23.467616208520706,4.8620023199749269,0,{"$f":"(V105+AB105)-(VLOOKUP($A105,Assumptions!$A$43:$M$98,11,FALSE)*F105)","v":10.756828742015713},{"$f":"(W105+AC105)-(VLOOKUP($A105,Assumptions!$A$43:$R$98,16,FALSE)*G105)","v":102.4624660701151},{"$f":"(X105+AD105)-VLOOKUP($A105,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A105,Assumptions!$A$44:$M$98,11,FALSE)*$H105)","v":-11.311298839020372},{"$f":"(Y105+AE105)-VLOOKUP($A105,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A105,Assumptions!$A$43:$R$98,16,FALSE)*I105)","v":5.3198958945344685},{"$f":"(Z105+AF105)-(VLOOKUP($A105,Assumptions!$A$43:$M$98,11,FALSE)*J105)","v":3.8878048062773112},0,null,18.550408851596639,15.109521665882591,2.0374104959894952,23.467616208520706,4.8620023199749269,0]
[{"$f":"'Gas Use Per Customer'!B105","v":2030},{"$f":"'Gas Use Per Customer'!C105","v":8},{"$f":"'Daily efficiency'!CS107","v":62},{"$f":"'Gas Use Per Customer'!G105","v":74.949004070832487},{"$f":"'Gas Use Per Customer'!I105","v":11.265698103915291},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0125584831322332},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.454103663749237},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1265698103915291},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4949004070832492},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1265698103915291},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F106*'Daily efficiency'!BP107","v":125.94010569583078},{"$f":"G106*'Daily efficiency'!BQ107","v":1156.0106105242155},{"$f":"H106*'Daily efficiency'!BR107","v":13.832131424350095},{"$f":"I106*'Daily efficiency'!BS107","v":175.68046554203144},{"$f":"J106*'Daily efficiency'!BT107","v":33.008495444471784},{"$f":"K106*'Daily efficiency'!BU107","v":0},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,7,FALSE)","v":0},17.58305132155763,153.60367661824446,1.9311646228746113,23.34335443947516,4.6084610318598633,0,{"$f":"(V106+AB106)-(VLOOKUP($A106,Assumptions!$A$43:$M$98,11,FALSE)*F106)","v":10.195886966221195},{"$f":"(W106+AC106)-(VLOOKUP($A106,Assumptions!$A$43:$R$98,16,FALSE)*G106)","v":101.91992407601091},{"$f":"(X106+AD106)-VLOOKUP($A106,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A106,Assumptions!$A$44:$M$98,11,FALSE)*$H106)","v":-11.366742742854694},{"$f":"(Y106+AE106)-VLOOKUP($A106,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A106,Assumptions!$A$43:$R$98,16,FALSE)*I106)","v":5.2262034468036269},{"$f":"(Z106+AF106)-(VLOOKUP($A106,Assumptions!$A$43:$M$98,11,FALSE)*J106)","v":3.685065487442809},0,null,17.58305132155763,15.109521665882587,1.9311646228746113,23.34335443947516,4.6084610318598633,0]
[{"$f":"'Gas Use Per Customer'!B106","v":2030},{"$f":"'Gas Use Per Customer'!C106","v":9},{"$f":"'Daily efficiency'!CS108","v":57},{"$f":"'Gas Use Per Customer'!G106","v":108.29816159625275},{"$f":"'Gas Use Per Customer'!I106","v":16.060102223043287},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.848081778434631},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.468345436627487},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6060102223043289},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.829816159625276},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6060102223043289},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F107*'Daily efficiency'!BP108","v":179.5371181438795},{"$f":"G107*'Daily efficiency'!BQ108","v":1670.3867577375229},{"$f":"H107*'Daily efficiency'!BR108","v":19.718746462807061},{"$f":"I107*'Daily efficiency'!BS108","v":253.85089078161656},{"$f":"J107*'Daily efficiency'!BT108","v":47.056099513516813},{"$f":"K107*'Daily efficiency'!BU108","v":0},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,7,FALSE)","v":0},25.065965643007189,221.9508584324864,2.7530208041090876,33.730166299417313,6.569708737078499,0,{"$f":"(V107+AB107)-(VLOOKUP($A107,Assumptions!$A$43:$M$98,11,FALSE)*F107)","v":14.535005768989882},{"$f":"(W107+AC107)-(VLOOKUP($A107,Assumptions!$A$43:$R$98,16,FALSE)*G107)","v":147.27000771124509},{"$f":"(X107+AD107)-VLOOKUP($A107,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A107,Assumptions!$A$44:$M$98,11,FALSE)*$H107)","v":-10.937861001455326},{"$f":"(Y107+AE107)-VLOOKUP($A107,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A107,Assumptions!$A$43:$R$98,16,FALSE)*I107)","v":13.057782175744919},{"$f":"(Z107+AF107)-(VLOOKUP($A107,Assumptions!$A$43:$M$98,11,FALSE)*J107)","v":5.2533387528263358},0,null,11.312977314159641,15.109521665882584,2.7530208041090876,12.057251926792386,6.569708737078499,0]
[{"$f":"'Gas Use Per Customer'!B107","v":2030},{"$f":"'Gas Use Per Customer'!C107","v":10},{"$f":"'Daily efficiency'!CS109","v":48},{"$f":"'Gas Use Per Customer'!G107","v":191.26328824638708},{"$f":"'Gas Use Per Customer'!I107","v":39.571114369501466},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.87133431085044},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.378986473916122},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.742668621700879},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":133.88430177247093},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9571114369501466},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F108*'Daily efficiency'!BP109","v":181.45542034944521},{"$f":"G108*'Daily efficiency'!BQ109","v":1009.468954821295},{"$f":"H108*'Daily efficiency'!BR109","v":363.16454036987977},{"$f":"I108*'Daily efficiency'!BS109","v":3138.2480335467203},{"$f":"J108*'Daily efficiency'!BT109","v":115.94336510263922},{"$f":"K108*'Daily efficiency'!BU109","v":0},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,7,FALSE)","v":0},25.333788239664226,134.13211045027805,50.702996604717598,416.99135951196735,16.187362458766682,0,{"$f":"(V108+AB108)-(VLOOKUP($A108,Assumptions!$A$43:$M$98,11,FALSE)*F108)","v":15.603421681097497},{"$f":"(W108+AC108)-(VLOOKUP($A108,Assumptions!$A$43:$R$98,16,FALSE)*G108)","v":90.167975179501639},{"$f":"(X108+AD108)-VLOOKUP($A108,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A108,Assumptions!$A$44:$M$98,11,FALSE)*$H108)","v":18.867751666271886},{"$f":"(Y108+AE108)-VLOOKUP($A108,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A108,Assumptions!$A$43:$R$98,16,FALSE)*I108)","v":302.03386539217684},{"$f":"(Z108+AF108)-(VLOOKUP($A108,Assumptions!$A$43:$M$98,11,FALSE)*J108)","v":12.943906939244439},0,null,13.143780869548857,15.714459372768992,7.946769576283728,22.559318859164453,16.187362458766682,0]
[{"$f":"'Gas Use Per Customer'!B108","v":2030},{"$f":"'Gas Use Per Customer'!C108","v":11},{"$f":"'Daily efficiency'!CS110","v":38},{"$f":"'Gas Use Per Customer'!G108","v":289.47803466736553},{"$f":"'Gas Use Per Customer'!I108","v":70.709520921770775},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.21285627653123},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.843410400209663},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.425712553062461},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":202.63462426715586},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0709520921770777},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F109*'Daily efficiency'!BP110","v":370.89506829535918},{"$f":"G109*'Daily efficiency'!BQ110","v":1626.8047927727225},{"$f":"H109*'Daily efficiency'!BR110","v":732.87061930504035},{"$f":"I109*'Daily efficiency'!BS110","v":4690.3836479118572},{"$f":"J109*'Daily efficiency'!BT110","v":227.89678593086714},{"$f":"K109*'Daily efficiency'!BU110","v":0},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.782289563107888,216.15995133189745,102.31928614086306,623.22972342152468,31.817671272393767,0,{"$f":"(V109+AB109)-(VLOOKUP($A109,Assumptions!$A$43:$M$98,11,FALSE)*F109)","v":34.395122971717782},{"$f":"(W109+AC109)-(VLOOKUP($A109,Assumptions!$A$43:$R$98,16,FALSE)*G109)","v":149.61999172584916},{"$f":"(X109+AD109)-VLOOKUP($A109,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A109,Assumptions!$A$44:$M$98,11,FALSE)*$H109)","v":55.170441136770592},{"$f":"(Y109+AE109)-VLOOKUP($A109,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A109,Assumptions!$A$43:$R$98,16,FALSE)*I109)","v":455.5953058527665},{"$f":"(Z109+AF109)-(VLOOKUP($A109,Assumptions!$A$43:$M$98,11,FALSE)*J109)","v":26.021949075263731},0,null,16.214281812567933,17.228709816477675,13.004010496645899,22.483586282475809,31.817671272393767,0]
[{"$f":"'Gas Use Per Customer'!B109","v":2030},{"$f":"'Gas Use Per Customer'!C109","v":12},{"$f":"'Daily efficiency'!CS111","v":28},{"$f":"'Gas Use Per Customer'!G109","v":433.22979549862089},{"$f":"'Gas Use Per Customer'!I109","v":108.35493399240461},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.670986798480925},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.64595909972418},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":81.266200494303462},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":346.58383639889672},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4177466996202313},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F110*'Daily efficiency'!BP111","v":382.24037025525962},{"$f":"G110*'Daily efficiency'!BQ111","v":1686.1264952065121},{"$f":"H110*'Daily efficiency'!BR111","v":1940.2140038541529},{"$f":"I110*'Daily efficiency'!BS111","v":7960.136312182276},{"$f":"J110*'Daily efficiency'!BT111","v":184.34320060514244},{"$f":"K110*'Daily efficiency'!BU111","v":0},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.36625700157655,224.04225925721269,270.8817990590407,1057.6946204491423,25.73696392512807,0,{"$f":"(V110+AB110)-(VLOOKUP($A110,Assumptions!$A$43:$M$98,11,FALSE)*F110)","v":35.603582670827812},{"$f":"(W110+AC110)-(VLOOKUP($A110,Assumptions!$A$43:$R$98,16,FALSE)*G110)","v":157.6535880620861},{"$f":"(X110+AD110)-VLOOKUP($A110,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A110,Assumptions!$A$44:$M$98,11,FALSE)*$H110)","v":191.89725849742069},{"$f":"(Y110+AE110)-VLOOKUP($A110,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A110,Assumptions!$A$43:$R$98,16,FALSE)*I110)","v":779.76542384732352},{"$f":"(Z110+AF110)-(VLOOKUP($A110,Assumptions!$A$43:$M$98,11,FALSE)*J110)","v":21.296295342440885},0,null,16.429146952054587,18.195146051835668,23.613415827269069,22.498609050823173,25.73696392512807,0]
[{"$f":"'Gas Use Per Customer'!B110","v":2031},{"$f":"'Gas Use Per Customer'!C110","v":1},{"$f":"'Daily efficiency'!CS112","v":32},{"$f":"'Gas Use Per Customer'!G110","v":391.34692827811892},{"$f":"'Gas Use Per Customer'!I110","v":97.398461908195159},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.479692381639033},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.269385655623793},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.048846431146373},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":313.07754262249517},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8699230954097583},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F111*'Daily efficiency'!BP112","v":363.20771886128756},{"$f":"G111*'Daily efficiency'!BQ112","v":1520.4029497202268},{"$f":"H111*'Daily efficiency'!BR112","v":1687.8766698444579},{"$f":"I111*'Daily efficiency'!BS112","v":7190.5832119932393},{"$f":"J111*'Daily efficiency'!BT112","v":165.70306067865198},{"$f":"K111*'Daily efficiency'!BU112","v":0},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.141403705605427,211.71238092791327,246.95547715419843,1001.2710724821335,24.244234870299259,0,{"$f":"(V111+AB111)-(VLOOKUP($A111,Assumptions!$A$43:$M$98,11,FALSE)*F111)","v":36.823564253852808},{"$f":"(W111+AC111)-(VLOOKUP($A111,Assumptions!$A$43:$R$98,16,FALSE)*G111)","v":150.42254150193062},{"$f":"(X111+AD111)-VLOOKUP($A111,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A111,Assumptions!$A$44:$M$98,11,FALSE)*$H111)","v":173.11682812874497},{"$f":"(Y111+AE111)-VLOOKUP($A111,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A111,Assumptions!$A$43:$R$98,16,FALSE)*I111)","v":743.46496369682177},{"$f":"(Z111+AF111)-(VLOOKUP($A111,Assumptions!$A$43:$M$98,11,FALSE)*J111)","v":20.164775007361104},0,null,18.903565586364998,19.218566779579994,23.698776447061302,23.746991159735853,24.244234870299259,0]
[{"$f":"'Gas Use Per Customer'!B111","v":2031},{"$f":"'Gas Use Per Customer'!C111","v":2},{"$f":"'Daily efficiency'!CS113","v":36},{"$f":"'Gas Use Per Customer'!G111","v":316.71364689365873},{"$f":"'Gas Use Per Customer'!I111","v":76.833443450057061},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.050033035017119},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.01409406809762},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.100066070034238},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.69955282556111},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.6833443450057066},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F112*'Daily efficiency'!BP113","v":390.37155344591031},{"$f":"G112*'Daily efficiency'!BQ113","v":1725.0925800402072},{"$f":"H112*'Daily efficiency'!BR113","v":814.15170161334527},{"$f":"I112*'Daily efficiency'!BS113","v":5173.4382435961925},{"$f":"J112*'Daily efficiency'!BT113","v":233.16206035540523},{"$f":"K112*'Daily efficiency'!BU113","v":0},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.115780418686846,240.21490980966246,119.11961669945612,720.38858405057488,34.114250702115172,0,{"$f":"(V112+AB112)-(VLOOKUP($A112,Assumptions!$A$43:$M$98,11,FALSE)*F112)","v":37.807121377565167},{"$f":"(W112+AC112)-(VLOOKUP($A112,Assumptions!$A$43:$R$98,16,FALSE)*G112)","v":165.81291316871284},{"$f":"(X112+AD112)-VLOOKUP($A112,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A112,Assumptions!$A$44:$M$98,11,FALSE)*$H112)","v":67.855547535831647},{"$f":"(Y112+AE112)-VLOOKUP($A112,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A112,Assumptions!$A$43:$R$98,16,FALSE)*I112)","v":534.13717414031123},{"$f":"(Z112+AF112)-(VLOOKUP($A112,Assumptions!$A$43:$M$98,11,FALSE)*J112)","v":27.67803102174128},0,null,16.402198348318805,17.451401794124664,14.719186613040195,24.092839490776242,34.114250702115172,0]
[{"$f":"'Gas Use Per Customer'!B112","v":2031},{"$f":"'Gas Use Per Customer'!C112","v":3},{"$f":"'Daily efficiency'!CS114","v":40},{"$f":"'Gas Use Per Customer'!G112","v":284.56362873057338},{"$f":"'Gas Use Per Customer'!I112","v":69.66163831961056},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.898491495883167},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.369088619172018},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.796982991766335},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":199.19454011140135},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9661638319610564},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F113*'Daily efficiency'!BP114","v":345.129087740194},{"$f":"G113*'Daily efficiency'!BQ114","v":1520.406729270469},{"$f":"H113*'Daily efficiency'!BR114","v":699.80091523357328},{"$f":"I113*'Daily efficiency'!BS114","v":4669.1200202112504},{"$f":"J113*'Daily efficiency'!BT114","v":204.10860027645884},{"$f":"K113*'Daily efficiency'!BU114","v":0},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.496295176902422,211.71290722101259,102.38880128035517,650.1635086271101,29.863400373436921,0,{"$f":"(V113+AB113)-(VLOOKUP($A113,Assumptions!$A$43:$M$98,11,FALSE)*F113)","v":32.989949474283812},{"$f":"(W113+AC113)-(VLOOKUP($A113,Assumptions!$A$43:$R$98,16,FALSE)*G113)","v":144.8635549540501},{"$f":"(X113+AD113)-VLOOKUP($A113,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A113,Assumptions!$A$44:$M$98,11,FALSE)*$H113)","v":54.729358793736822},{"$f":"(Y113+AE113)-VLOOKUP($A113,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A113,Assumptions!$A$43:$R$98,16,FALSE)*I113)","v":481.53493558948321},{"$f":"(Z113+AF113)-(VLOOKUP($A113,Assumptions!$A$43:$M$98,11,FALSE)*J113)","v":24.027951805897384},0,null,15.785804195859093,16.969087675315411,13.094093132156944,24.174103131550716,29.863400373436921,0]
[{"$f":"'Gas Use Per Customer'!B113","v":2031},{"$f":"'Gas Use Per Customer'!C113","v":4},{"$f":"'Daily efficiency'!CS115","v":45},{"$f":"'Gas Use Per Customer'!G113","v":192.30894565918521},{"$f":"'Gas Use Per Customer'!I113","v":46.868978805394988},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.060693641618496},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.692683697755562},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":28.121387283236992},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":134.61626196142964},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6868978805394992},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F114*'Daily efficiency'!BP115","v":232.20596426694678},{"$f":"G114*'Daily efficiency'!BQ115","v":1027.4953843661053},{"$f":"H114*'Daily efficiency'!BR115","v":470.83236994219629},{"$f":"I114*'Daily efficiency'!BS115","v":3155.4051803759121},{"$f":"J114*'Daily efficiency'!BT115","v":137.32610789980725},{"$f":"K114*'Daily efficiency'!BU115","v":0},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.974363013666775,143.07621164285325,68.888109336467195,439.38243059353664,20.092365223136266,0,{"$f":"(V114+AB114)-(VLOOKUP($A114,Assumptions!$A$43:$M$98,11,FALSE)*F114)","v":22.195935668455057},{"$f":"(W114+AC114)-(VLOOKUP($A114,Assumptions!$A$43:$R$98,16,FALSE)*G114)","v":97.899220789145446},{"$f":"(X114+AD114)-VLOOKUP($A114,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A114,Assumptions!$A$44:$M$98,11,FALSE)*$H114)","v":32.684503564662649},{"$f":"(Y114+AE114)-VLOOKUP($A114,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A114,Assumptions!$A$43:$R$98,16,FALSE)*I114)","v":321.32270085350399},{"$f":"(Z114+AF114)-(VLOOKUP($A114,Assumptions!$A$43:$M$98,11,FALSE)*J114)","v":16.166222774732361},0,null,15.785804195859097,16.969087675315414,11.622649777362053,23.869530781174834,20.092365223136266,0]
[{"$f":"'Gas Use Per Customer'!B114","v":2031},{"$f":"'Gas Use Per Customer'!C114","v":5},{"$f":"'Daily efficiency'!CS116","v":52},{"$f":"'Gas Use Per Customer'!G114","v":125.26627829911557},{"$f":"'Gas Use Per Customer'!I114","v":29.733808172873786},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.78704653829903},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.73965046920401},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9733808172873788},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.526627829911558},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9733808172873788},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F115*'Daily efficiency'!BP116","v":334.34606853881291},{"$f":"G115*'Daily efficiency'!BQ116","v":1934.5465017009142},{"$f":"H115*'Daily efficiency'!BR116","v":36.935692769953285},{"$f":"I115*'Daily efficiency'!BS116","v":293.62415633312708},{"$f":"J115*'Daily efficiency'!BT116","v":87.120057946520149},{"$f":"K115*'Daily efficiency'!BU116","v":0},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.918617317130035,269.38085457294824,5.4041102617202812,40.88644345676591,12.746651378188041,0,{"$f":"(V115+AB115)-(VLOOKUP($A115,Assumptions!$A$43:$M$98,11,FALSE)*F115)","v":28.992573371528874},{"$f":"(W115+AC115)-(VLOOKUP($A115,Assumptions!$A$43:$R$98,16,FALSE)*G115)","v":181.09863520558002},{"$f":"(X115+AD115)-VLOOKUP($A115,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A115,Assumptions!$A$44:$M$98,11,FALSE)*$H115)","v":-9.7333963128609842},{"$f":"(Y115+AE115)-VLOOKUP($A115,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A115,Assumptions!$A$43:$R$98,16,FALSE)*I115)","v":18.430556890121657},{"$f":"(Z115+AF115)-(VLOOKUP($A115,Assumptions!$A$43:$M$98,11,FALSE)*J115)","v":10.255895884987895},0,null,12.188387206813815,16.063437703760574,5.4041102617202812,14.713103271187217,12.746651378188041,0]
[{"$f":"'Gas Use Per Customer'!B115","v":2031},{"$f":"'Gas Use Per Customer'!C115","v":6},{"$f":"'Daily efficiency'!CS117","v":58},{"$f":"'Gas Use Per Customer'!G115","v":89.493355236696743},{"$f":"'Gas Use Per Customer'!I115","v":17.274216049008309},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.819372839206649},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.544019713027069},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7274216049008311},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9493355236696743},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7274216049008311},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F116*'Daily efficiency'!BP117","v":193.1097899977137},{"$f":"G116*'Daily efficiency'!BQ117","v":1380.3421340630653},{"$f":"H116*'Daily efficiency'!BR117","v":21.209446981315732},{"$f":"I116*'Daily efficiency'!BS117","v":209.77242467481724},{"$f":"J116*'Daily efficiency'!BT117","v":50.613453023594325},{"$f":"K116*'Daily efficiency'!BU117","v":0},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.254149834553466,192.20925594190894,3.1031823551007287,29.210295526655717,7.4053215292176429,0,{"$f":"(V116+AB116)-(VLOOKUP($A116,Assumptions!$A$43:$M$98,11,FALSE)*F116)","v":16.677873223191959},{"$f":"(W116+AC116)-(VLOOKUP($A116,Assumptions!$A$43:$R$98,16,FALSE)*G116)","v":129.13823534319403},{"$f":"(X116+AD116)-VLOOKUP($A116,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A116,Assumptions!$A$44:$M$98,11,FALSE)*$H116)","v":-10.990603302700579},{"$f":"(Y116+AE116)-VLOOKUP($A116,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A116,Assumptions!$A$43:$R$98,16,FALSE)*I116)","v":9.5556532676396042},{"$f":"(Z116+AF116)-(VLOOKUP($A116,Assumptions!$A$43:$M$98,11,FALSE)*J116)","v":5.9582869527974545},0,null,12.068473307178976,16.033249371375415,3.1031823551007287,29.210295526655717,7.4053215292176429,0]
[{"$f":"'Gas Use Per Customer'!B116","v":2031},{"$f":"'Gas Use Per Customer'!C116","v":7},{"$f":"'Daily efficiency'!CS118","v":62},{"$f":"'Gas Use Per Customer'!G116","v":75.541663523571842},{"$f":"'Gas Use Per Customer'!I116","v":11.93001706900756},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.5440136552060491},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.987497171214656},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1930017069007561},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5541663523571847},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1930017069007561},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F117*'Daily efficiency'!BP118","v":133.36657850805611},{"$f":"G117*'Daily efficiency'!BQ118","v":1165.1517675587595},{"$f":"H117*'Daily efficiency'!BR118","v":14.647788576537671},{"$f":"I117*'Daily efficiency'!BS118","v":177.06965929925249},{"$f":"J117*'Daily efficiency'!BT118","v":34.954950012192135},{"$f":"K117*'Daily efficiency'!BU118","v":0},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,7,FALSE)","v":0},19.513041219365252,162.24452530667821,2.143137399669151,24.65651567384646,5.1143051583013781,0,{"$f":"(V117+AB117)-(VLOOKUP($A117,Assumptions!$A$43:$M$98,11,FALSE)*F117)","v":11.518167404120582},{"$f":"(W117+AC117)-(VLOOKUP($A117,Assumptions!$A$43:$R$98,16,FALSE)*G117)","v":109.00604962817653},{"$f":"(X117+AD117)-VLOOKUP($A117,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A117,Assumptions!$A$44:$M$98,11,FALSE)*$H117)","v":-11.502972908617554},{"$f":"(Y117+AE117)-VLOOKUP($A117,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A117,Assumptions!$A$43:$R$98,16,FALSE)*I117)","v":6.094378405965152},{"$f":"(Z117+AF117)-(VLOOKUP($A117,Assumptions!$A$43:$M$98,11,FALSE)*J117)","v":4.1149459313957939},0,null,19.513041219365252,16.033249371375415,2.143137399669151,24.65651567384646,5.1143051583013781,0]
[{"$f":"'Gas Use Per Customer'!B117","v":2031},{"$f":"'Gas Use Per Customer'!C117","v":8},{"$f":"'Daily efficiency'!CS119","v":61},{"$f":"'Gas Use Per Customer'!G117","v":75.105514934365928},{"$f":"'Gas Use Per Customer'!I117","v":11.264846332802742},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0118770662421941},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.594963440929334},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1264846332802743},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5105514934365933},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1264846332802743},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F118*'Daily efficiency'!BP119","v":125.93058368104275},{"$f":"G118*'Daily efficiency'!BQ119","v":1158.4246281772848},{"$f":"H118*'Daily efficiency'!BR119","v":13.831085611666001},{"$f":"I118*'Daily efficiency'!BS119","v":176.04732700615384},{"$f":"J118*'Daily efficiency'!BT119","v":33.005999755112015},{"$f":"K118*'Daily efficiency'!BU119","v":0},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,7,FALSE)","v":0},18.425070940831535,161.3077876506851,2.0236445042541571,24.514158409996611,4.8291516578792342,0,{"$f":"(V118+AB118)-(VLOOKUP($A118,Assumptions!$A$43:$M$98,11,FALSE)*F118)","v":10.875959782152226},{"$f":"(W118+AC118)-(VLOOKUP($A118,Assumptions!$A$43:$R$98,16,FALSE)*G118)","v":108.37669050974245},{"$f":"(X118+AD118)-VLOOKUP($A118,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A118,Assumptions!$A$44:$M$98,11,FALSE)*$H118)","v":-11.566745471961877},{"$f":"(Y118+AE118)-VLOOKUP($A118,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A118,Assumptions!$A$43:$R$98,16,FALSE)*I118)","v":5.9861743129551952},{"$f":"(Z118+AF118)-(VLOOKUP($A118,Assumptions!$A$43:$M$98,11,FALSE)*J118)","v":3.8855127630443205},0,null,18.425070940831535,16.033249371375415,2.0236445042541571,24.514158409996611,4.8291516578792342,0]
[{"$f":"'Gas Use Per Customer'!B118","v":2031},{"$f":"'Gas Use Per Customer'!C118","v":9},{"$f":"'Daily efficiency'!CS120","v":57},{"$f":"'Gas Use Per Customer'!G118","v":108.21157143511836},{"$f":"'Gas Use Per Customer'!I118","v":16.051197256414966},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.840957805131973},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.390414291606518},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6051197256414966},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.821157143511837},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6051197256414966},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F119*'Daily efficiency'!BP120","v":179.43756883694405},{"$f":"G119*'Daily efficiency'!BQ120","v":1669.0511943597389},{"$f":"H119*'Daily efficiency'!BR120","v":19.7078128599716},{"$f":"I119*'Daily efficiency'!BS120","v":253.64792344391753},{"$f":"J119*'Daily efficiency'!BT120","v":47.03000796129583},{"$f":"K119*'Daily efficiency'!BU120","v":0},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.253748999090323,232.41128433320924,2.8834762725575422,35.319851095799571,6.8810229231486746,0,{"$f":"(V119+AB119)-(VLOOKUP($A119,Assumptions!$A$43:$M$98,11,FALSE)*F119)","v":15.497075650984673},{"$f":"(W119+AC119)-(VLOOKUP($A119,Assumptions!$A$43:$R$98,16,FALSE)*G119)","v":156.14847987188915},{"$f":"(X119+AD119)-VLOOKUP($A119,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A119,Assumptions!$A$44:$M$98,11,FALSE)*$H119)","v":-11.107858977336784},{"$f":"(Y119+AE119)-VLOOKUP($A119,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A119,Assumptions!$A$43:$R$98,16,FALSE)*I119)","v":14.199455074271775},{"$f":"(Z119+AF119)-(VLOOKUP($A119,Assumptions!$A$43:$M$98,11,FALSE)*J119)","v":5.5364387546354683},0,null,12.068473307178973,16.033249371375415,2.8834762725575422,13.121937779810823,6.8810229231486746,0]
[{"$f":"'Gas Use Per Customer'!B119","v":2031},{"$f":"'Gas Use Per Customer'!C119","v":10},{"$f":"'Daily efficiency'!CS121","v":48},{"$f":"'Gas Use Per Customer'!G119","v":191.23003407532369},{"$f":"'Gas Use Per Customer'!I119","v":39.564979646394072},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.869493893918222},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.369010222597105},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.738987787836443},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":133.86102385272656},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9564979646394072},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F120*'Daily efficiency'!BP121","v":180.45448877630656},{"$f":"G120*'Daily efficiency'!BQ121","v":1011.7809186912499},{"$f":"H120*'Daily efficiency'!BR121","v":369.85007491594098},{"$f":"I120*'Daily efficiency'!BS121","v":3137.7023991079122},{"$f":"J120*'Daily efficiency'!BT121","v":115.92539036393457},{"$f":"K120*'Daily efficiency'!BU121","v":0},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.402535905941775,140.88801084802725,54.113255641361008,436.91736173005938,16.961197819180924,0,{"$f":"(V120+AB120)-(VLOOKUP($A120,Assumptions!$A$43:$M$98,11,FALSE)*F120)","v":16.459642972115123},{"$f":"(W120+AC120)-(VLOOKUP($A120,Assumptions!$A$43:$R$98,16,FALSE)*G120)","v":95.964476631965681},{"$f":"(X120+AD120)-VLOOKUP($A120,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A120,Assumptions!$A$44:$M$98,11,FALSE)*$H120)","v":21.580718692326585},{"$f":"(Y120+AE120)-VLOOKUP($A120,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A120,Assumptions!$A$43:$R$98,16,FALSE)*I120)","v":319.44903081120128},{"$f":"(Z120+AF120)-(VLOOKUP($A120,Assumptions!$A$43:$M$98,11,FALSE)*J120)","v":13.646900174572041},0,null,13.867181801701618,16.727581016234126,9.090833562576865,23.864230350027654,16.961197819180924,0]
[{"$f":"'Gas Use Per Customer'!B120","v":2031},{"$f":"'Gas Use Per Customer'!C120","v":11},{"$f":"'Daily efficiency'!CS122","v":38},{"$f":"'Gas Use Per Customer'!G120","v":287.09858527215141},{"$f":"'Gas Use Per Customer'!I120","v":70.068150292503475},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.020445087751042},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.129575581645426},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.040890175502085},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":200.96900969050597},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0068150292503475},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F121*'Daily efficiency'!BP122","v":354.30636610881214},{"$f":"G121*'Daily efficiency'!BQ122","v":1560.7823365236056},{"$f":"H121*'Daily efficiency'!BR122","v":718.47121428353591},{"$f":"I121*'Daily efficiency'!BS122","v":4691.0856138656882},{"$f":"J121*'Daily efficiency'!BT122","v":212.14300303560293},{"$f":"K121*'Daily efficiency'!BU122","v":0},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.839034962924735,217.33511148241894,105.12047752949724,653.22216365795691,31.038924511237983,0,{"$f":"(V121+AB121)-(VLOOKUP($A121,Assumptions!$A$43:$M$98,11,FALSE)*F121)","v":34.230530607403566},{"$f":"(W121+AC121)-(VLOOKUP($A121,Assumptions!$A$43:$R$98,16,FALSE)*G121)","v":149.89025021247761},{"$f":"(X121+AD121)-VLOOKUP($A121,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A121,Assumptions!$A$44:$M$98,11,FALSE)*$H121)","v":57.256717737073764},{"$f":"(Y121+AE121)-VLOOKUP($A121,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A121,Assumptions!$A$43:$R$98,16,FALSE)*I121)","v":483.20406961337932},{"$f":"(Z121+AF121)-(VLOOKUP($A121,Assumptions!$A$43:$M$98,11,FALSE)*J121)","v":25.169423059397591},0,null,16.284398576959848,17.402878070656588,13.619292431262123,24.043710538133109,31.038924511237983,0]
[{"$f":"'Gas Use Per Customer'!B121","v":2031},{"$f":"'Gas Use Per Customer'!C121","v":12},{"$f":"'Daily efficiency'!CS123","v":28},{"$f":"'Gas Use Per Customer'!G121","v":433.21959492073978},{"$f":"'Gas Use Per Customer'!I121","v":108.33932853717026},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.667865707434053},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.643918984147959},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":81.254496402877692},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":346.57567593659184},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4169664268585134},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F122*'Daily efficiency'!BP123","v":381.93796802038878},{"$f":"G122*'Daily efficiency'!BQ123","v":1660.4586302213438},{"$f":"H122*'Daily efficiency'!BR123","v":1937.3308565156447},{"$f":"I122*'Daily efficiency'!BS123","v":7992.7058787286569},{"$f":"J122*'Daily efficiency'!BT123","v":179.19674421752907},{"$f":"K122*'Daily efficiency'!BU123","v":0},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,7,FALSE)","v":0},55.881851334832461,231.21479085603585,283.45345049437879,1112.9646860745374,26.218513629195918,0,{"$f":"(V122+AB122)-(VLOOKUP($A122,Assumptions!$A$43:$M$98,11,FALSE)*F122)","v":37.731012658893611},{"$f":"(W122+AC122)-(VLOOKUP($A122,Assumptions!$A$43:$R$98,16,FALSE)*G122)","v":163.36716643310521},{"$f":"(X122+AD122)-VLOOKUP($A122,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A122,Assumptions!$A$44:$M$98,11,FALSE)*$H122)","v":202.74105437822698},{"$f":"(Y122+AE122)-VLOOKUP($A122,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A122,Assumptions!$A$43:$R$98,16,FALSE)*I122)","v":828.92743730143377},{"$f":"(Z122+AF122)-(VLOOKUP($A122,Assumptions!$A$43:$M$98,11,FALSE)*J122)","v":21.680803960211207},0,null,17.413349874117241,18.855006600404842,24.951364337179836,23.917646126241451,26.218513629195918,0]
[{"$f":"'Gas Use Per Customer'!B122","v":2032},{"$f":"'Gas Use Per Customer'!C122","v":1},{"$f":"'Daily efficiency'!CS124","v":32},{"$f":"'Gas Use Per Customer'!G122","v":390.35185329635596},{"$f":"'Gas Use Per Customer'!I122","v":97.12578428443382},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.425156856886765},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.070370659271191},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":72.844338213325358},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":312.28148263708476},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8562892142216914},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F123*'Daily efficiency'!BP124","v":356.77033544286593},{"$f":"G123*'Daily efficiency'!BQ124","v":1493.8888949922725},{"$f":"H123*'Daily efficiency'!BR124","v":1694.6117460574931},{"$f":"I123*'Daily efficiency'!BS124","v":7201.8154053840244},{"$f":"J123*'Daily efficiency'!BT124","v":160.64918029626912},{"$f":"K123*'Daily efficiency'!BU124","v":0},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.980196071303332,211.13134959161465,251.64890029159221,1017.832725810761,23.8563137829981,0,{"$f":"(V123+AB123)-(VLOOKUP($A123,Assumptions!$A$43:$M$98,11,FALSE)*F123)","v":36.350052762609053},{"$f":"(W123+AC123)-(VLOOKUP($A123,Assumptions!$A$43:$R$98,16,FALSE)*G123)","v":148.65240343320374},{"$f":"(X123+AD123)-VLOOKUP($A123,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A123,Assumptions!$A$44:$M$98,11,FALSE)*$H123)","v":176.3608832788172},{"$f":"(Y123+AE123)-VLOOKUP($A123,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A123,Assumptions!$A$43:$R$98,16,FALSE)*I123)","v":754.99196157194581},{"$f":"(Z123+AF123)-(VLOOKUP($A123,Assumptions!$A$43:$M$98,11,FALSE)*J123)","v":19.698777955824532},0,null,18.712874768741923,19.040822040153927,24.210650766342692,24.176648426168555,23.8563137829981,0]
[{"$f":"'Gas Use Per Customer'!B123","v":2032},{"$f":"'Gas Use Per Customer'!C123","v":2},{"$f":"'Daily efficiency'!CS125","v":36},{"$f":"'Gas Use Per Customer'!G123","v":324.62143996103265},{"$f":"'Gas Use Per Customer'!I123","v":78.67980884109916},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.603942652329746},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.386431988309795},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.207885304659492},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.23500797272283},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8679808841099161},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F124*'Daily efficiency'!BP125","v":398.12941666251982},{"$f":"G124*'Daily efficiency'!BQ125","v":1765.8176771420062},{"$f":"H124*'Daily efficiency'!BR125","v":807.33903219995193},{"$f":"I124*'Daily efficiency'!BS125","v":5303.4300153854492},{"$f":"J124*'Daily efficiency'!BT125","v":238.48121369422805},{"$f":"K124*'Daily efficiency'!BU125","v":0},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,7,FALSE)","v":0},59.121996592992531,249.56305020906547,119.88939654659012,749.53387789846283,35.414327385596096,0,{"$f":"(V124+AB124)-(VLOOKUP($A124,Assumptions!$A$43:$M$98,11,FALSE)*F124)","v":38.914337429649429},{"$f":"(W124+AC124)-(VLOOKUP($A124,Assumptions!$A$43:$R$98,16,FALSE)*G124)","v":171.62565104757215},{"$f":"(X124+AD124)-VLOOKUP($A124,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A124,Assumptions!$A$44:$M$98,11,FALSE)*$H124)","v":66.549098614732415},{"$f":"(Y124+AE124)-VLOOKUP($A124,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A124,Assumptions!$A$43:$R$98,16,FALSE)*I124)","v":554.75496691647368},{"$f":"(Z124+AF124)-(VLOOKUP($A124,Assumptions!$A$43:$M$98,11,FALSE)*J124)","v":28.678440997815059},0,null,16.486371790862034,17.623158333614068,14.097030228160616,24.413270290776065,35.414327385596096,0]
[{"$f":"'Gas Use Per Customer'!B124","v":2032},{"$f":"'Gas Use Per Customer'!C124","v":3},{"$f":"'Daily efficiency'!CS126","v":40},{"$f":"'Gas Use Per Customer'!G124","v":282.97361479253203},{"$f":"'Gas Use Per Customer'!I124","v":69.234907352062166},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.770472205618649},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.892084437759607},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.540944411237298},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":198.08153035477241},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9234907352062169},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F125*'Daily efficiency'!BP126","v":343.01490735206198},{"$f":"G125*'Daily efficiency'!BQ126","v":1511.9113783297457},{"$f":"H125*'Daily efficiency'!BR126","v":695.51409785671569},{"$f":"I125*'Daily efficiency'!BS126","v":4643.0310715158676},{"$f":"J125*'Daily efficiency'!BT126","v":202.85827854154203},{"$f":"K125*'Daily efficiency'!BU126","v":0},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.93752266239764,213.67846754850447,103.28345608965422,656.19968098766583,30.124341359482475,0,{"$f":"(V125+AB125)-(VLOOKUP($A125,Assumptions!$A$43:$M$98,11,FALSE)*F125)","v":33.155636425209821},{"$f":"(W125+AC125)-(VLOOKUP($A125,Assumptions!$A$43:$R$98,16,FALSE)*G125)","v":145.74017126436627},{"$f":"(X125+AD125)-VLOOKUP($A125,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A125,Assumptions!$A$44:$M$98,11,FALSE)*$H125)","v":54.794704010107083},{"$f":"(Y125+AE125)-VLOOKUP($A125,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A125,Assumptions!$A$43:$R$98,16,FALSE)*I125)","v":484.7520100528385},{"$f":"(Z125+AF125)-(VLOOKUP($A125,Assumptions!$A$43:$M$98,11,FALSE)*J125)","v":24.197045947086536},0,null,15.962870798980122,17.167698523319768,13.190529196366679,24.472347784502027,30.124341359482475,0]
[{"$f":"'Gas Use Per Customer'!B125","v":2032},{"$f":"'Gas Use Per Customer'!C125","v":4},{"$f":"'Daily efficiency'!CS127","v":45},{"$f":"'Gas Use Per Customer'!G125","v":190.23650832315684},{"$f":"'Gas Use Per Customer'!I125","v":46.248278340020363},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.874483502006109},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.070952496947051},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.748967004012218},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":133.16555582620978},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6248278340020361},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F126*'Daily efficiency'!BP127","v":226.78072908348},{"$f":"G126*'Daily efficiency'!BQ127","v":1016.4224735877843},{"$f":"H126*'Daily efficiency'!BR127","v":464.51955757829808},{"$f":"I126*'Daily efficiency'!BS127","v":3121.4006285663586},{"$f":"J126*'Daily efficiency'!BT127","v":135.50745553625958},{"$f":"K126*'Daily efficiency'!BU127","v":0},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.676811938754888,143.65101000696993,68.980895535790623,441.14761782785627,20.12278166154918,0,{"$f":"(V126+AB126)-(VLOOKUP($A126,Assumptions!$A$43:$M$98,11,FALSE)*F126)","v":21.798676247373116},{"$f":"(W126+AC126)-(VLOOKUP($A126,Assumptions!$A$43:$R$98,16,FALSE)*G126)","v":97.977690690629061},{"$f":"(X126+AD126)-VLOOKUP($A126,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A126,Assumptions!$A$44:$M$98,11,FALSE)*$H126)","v":32.299644547855578},{"$f":"(Y126+AE126)-VLOOKUP($A126,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A126,Assumptions!$A$43:$R$98,16,FALSE)*I126)","v":321.65155981788939},{"$f":"(Z126+AF126)-(VLOOKUP($A126,Assumptions!$A$43:$M$98,11,FALSE)*J126)","v":16.163403097755257},0,null,15.711342511756383,17.167698523319771,11.639944846662356,24.154261049130966,20.12278166154918,0]
[{"$f":"'Gas Use Per Customer'!B126","v":2032},{"$f":"'Gas Use Per Customer'!C126","v":5},{"$f":"'Daily efficiency'!CS128","v":52},{"$f":"'Gas Use Per Customer'!G126","v":123.83125232247957},{"$f":"'Gas Use Per Customer'!I126","v":29.23945014706765},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.391560117654123},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.44812709023162},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9239450147067654},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.383125232247957},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9239450147067654},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F127*'Daily efficiency'!BP128","v":328.78718884812866},{"$f":"G127*'Daily efficiency'!BQ128","v":1912.384715459272},{"$f":"H127*'Daily efficiency'!BR128","v":36.321595307113185},{"$f":"I127*'Daily efficiency'!BS128","v":290.26045544389228},{"$f":"J127*'Daily efficiency'!BT128","v":85.671588930908172},{"$f":"K127*'Daily efficiency'!BU128","v":0},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.824714390235641,270.27737288011679,5.3937366698514477,41.022516397554924,12.722183232149595,0,{"$f":"(V127+AB127)-(VLOOKUP($A127,Assumptions!$A$43:$M$98,11,FALSE)*F127)","v":28.798878828830002},{"$f":"(W127+AC127)-(VLOOKUP($A127,Assumptions!$A$43:$R$98,16,FALSE)*G127)","v":181.08653808420934},{"$f":"(X127+AD127)-VLOOKUP($A127,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A127,Assumptions!$A$44:$M$98,11,FALSE)*$H127)","v":-10.034472380495764},{"$f":"(Y127+AE127)-VLOOKUP($A127,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A127,Assumptions!$A$43:$R$98,16,FALSE)*I127)","v":18.187444037282589},{"$f":"(Z127+AF127)-(VLOOKUP($A127,Assumptions!$A$43:$M$98,11,FALSE)*J127)","v":10.21895378697389},0,null,12.311653726377514,16.248504377071896,5.3937366698514477,14.687281034612415,12.722183232149595,0]
[{"$f":"'Gas Use Per Customer'!B127","v":2032},{"$f":"'Gas Use Per Customer'!C127","v":6},{"$f":"'Daily efficiency'!CS129","v":58},{"$f":"'Gas Use Per Customer'!G127","v":89.25168006369411},{"$f":"'Gas Use Per Customer'!I127","v":17.190421617709148},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.752337294167319},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.326512057324706},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7190421617709148},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.925168006369411},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7190421617709148},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F128*'Daily efficiency'!BP129","v":192.17304560449489},{"$f":"G128*'Daily efficiency'!BQ129","v":1376.6145453144907},{"$f":"H128*'Daily efficiency'!BR129","v":21.10656338052442},{"$f":"I128*'Daily efficiency'!BS129","v":209.20593806929907},{"$f":"J128*'Daily efficiency'!BT129","v":50.367935339887779},{"$f":"K128*'Daily efficiency'!BU129","v":0},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.537590220631238,194.55696323467134,3.1343129044164906,29.567079717383766,7.4796103400848013,0,{"$f":"(V128+AB128)-(VLOOKUP($A128,Assumptions!$A$43:$M$98,11,FALSE)*F128)","v":16.764025573691381},{"$f":"(W128+AC128)-(VLOOKUP($A128,Assumptions!$A$43:$R$98,16,FALSE)*G128)","v":130.27244941026385},{"$f":"(X128+AD128)-VLOOKUP($A128,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A128,Assumptions!$A$44:$M$98,11,FALSE)*$H128)","v":-11.262362281622497},{"$f":"(Y128+AE128)-VLOOKUP($A128,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A128,Assumptions!$A$43:$R$98,16,FALSE)*I128)","v":9.4993763539447649},{"$f":"(Z128+AF128)-(VLOOKUP($A128,Assumptions!$A$43:$M$98,11,FALSE)*J128)","v":6.0079147592173197},0,null,12.189946490624099,16.217864572196962,3.1343129044164906,29.567079717383766,7.4796103400848013,0]
[{"$f":"'Gas Use Per Customer'!B128","v":2032},{"$f":"'Gas Use Per Customer'!C128","v":7},{"$f":"'Daily efficiency'!CS130","v":62},{"$f":"'Gas Use Per Customer'!G128","v":75.693524255041183},{"$f":"'Gas Use Per Customer'!I128","v":11.966537342386031},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.5732298739088257},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.124171829537062},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1966537342386032},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5693524255041185},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1966537342386032},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F129*'Daily efficiency'!BP130","v":133.77484145340583},{"$f":"G129*'Daily efficiency'!BQ130","v":1167.4940617503491},{"$f":"H129*'Daily efficiency'!BR130","v":14.692628516003886},{"$f":"I129*'Daily efficiency'!BS130","v":177.42562085381664},{"$f":"J129*'Daily efficiency'!BT130","v":35.061954413191053},{"$f":"K129*'Daily efficiency'!BU130","v":0},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,7,FALSE)","v":0},19.865489435412869,165.00196080433557,2.1818471499723842,25.075566803239546,5.2066806987977285,0,{"$f":"(V129+AB129)-(VLOOKUP($A129,Assumptions!$A$43:$M$98,11,FALSE)*F129)","v":11.669715990539263},{"$f":"(W129+AC129)-(VLOOKUP($A129,Assumptions!$A$43:$R$98,16,FALSE)*G129)","v":110.4828592824508},{"$f":"(X129+AD129)-VLOOKUP($A129,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A129,Assumptions!$A$44:$M$98,11,FALSE)*$H129)","v":-11.767604135808323},{"$f":"(Y129+AE129)-VLOOKUP($A129,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A129,Assumptions!$A$43:$R$98,16,FALSE)*I129)","v":6.0929092511919549},{"$f":"(Z129+AF129)-(VLOOKUP($A129,Assumptions!$A$43:$M$98,11,FALSE)*J129)","v":4.1822090181885283},0,null,19.865489435412869,16.217864572196969,2.1818471499723842,25.075566803239546,5.2066806987977285,0]
[{"$f":"'Gas Use Per Customer'!B129","v":2032},{"$f":"'Gas Use Per Customer'!C129","v":8},{"$f":"'Daily efficiency'!CS131","v":61},{"$f":"'Gas Use Per Customer'!G129","v":75.299959883484661},{"$f":"'Gas Use Per Customer'!I129","v":11.274808230853525},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0198465846828206},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.7699638951362},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1274808230853526},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5299959883484666},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1274808230853526},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F130*'Daily efficiency'!BP131","v":126.0419485056523},{"$f":"G130*'Daily efficiency'!BQ131","v":1161.423739734947},{"$f":"H130*'Daily efficiency'!BR131","v":13.843316924967974},{"$f":"I130*'Daily efficiency'!BS131","v":176.50310596688814},{"$f":"J130*'Daily efficiency'!BT131","v":33.035188116400811},{"$f":"K130*'Daily efficiency'!BU131","v":0},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,7,FALSE)","v":0},18.717159140345526,164.14404206361544,2.0557248518198259,24.945187754470609,4.9057070327518524,0,{"$f":"(V130+AB130)-(VLOOKUP($A130,Assumptions!$A$43:$M$98,11,FALSE)*F130)","v":10.995144722092206},{"$f":"(W130+AC130)-(VLOOKUP($A130,Assumptions!$A$43:$R$98,16,FALSE)*G130)","v":109.90840965139969},{"$f":"(X130+AD130)-VLOOKUP($A130,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A130,Assumptions!$A$44:$M$98,11,FALSE)*$H130)","v":-11.834506555633345},{"$f":"(Y130+AE130)-VLOOKUP($A130,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A130,Assumptions!$A$43:$R$98,16,FALSE)*I130)","v":5.9940267701640195},{"$f":"(Z130+AF130)-(VLOOKUP($A130,Assumptions!$A$43:$M$98,11,FALSE)*J130)","v":3.9404552304701874},0,null,18.717159140345526,16.217864572196966,2.0557248518198259,24.945187754470609,4.9057070327518524,0]
[{"$f":"'Gas Use Per Customer'!B130","v":2032},{"$f":"'Gas Use Per Customer'!C130","v":9},{"$f":"'Daily efficiency'!CS132","v":56},{"$f":"'Gas Use Per Customer'!G130","v":109.50366451953188},{"$f":"'Gas Use Per Customer'!I130","v":16.223128920284999},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.978503136227999},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.553298067578694},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6223128920284999},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.950366451953188},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6223128920284999},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F131*'Daily efficiency'!BP132","v":181.35960613285977},{"$f":"G131*'Daily efficiency'!BQ132","v":1688.9803893355036},{"$f":"H131*'Daily efficiency'!BR132","v":19.918912194315645},{"$f":"I131*'Daily efficiency'!BS132","v":256.67658963378284},{"$f":"J131*'Daily efficiency'!BT132","v":47.533767736435024},{"$f":"K131*'Daily efficiency'!BU132","v":0},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U131+S131)*L131),0)","v":26.931800482812228},238.70363467426418,2.9579473648557237,36.276107921823694,7.0587380297693345,0,{"$f":"(V131+AB131)-(VLOOKUP($A131,Assumptions!$A$43:$M$98,11,FALSE)*F131)","v":15.820725875901635},{"$f":"(W131+AC131)-(VLOOKUP($A131,Assumptions!$A$43:$R$98,16,FALSE)*G131)","v":159.83240412033518},{"$f":"(X131+AD131)-VLOOKUP($A131,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A131,Assumptions!$A$44:$M$98,11,FALSE)*$H131)","v":-11.355916566179607},{"$f":"(Y131+AE131)-VLOOKUP($A131,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A131,Assumptions!$A$43:$R$98,16,FALSE)*I131)","v":14.58765825510452},{"$f":"(Z131+AF131)-(VLOOKUP($A131,Assumptions!$A$43:$M$98,11,FALSE)*J131)","v":5.6698537039055106},0,null,12.189946490624099,16.217864572196962,2.9579473648557237,13.321616513119118,7.0587380297693345,0]
[{"$f":"'Gas Use Per Customer'!B131","v":2032},{"$f":"'Gas Use Per Customer'!C131","v":10},{"$f":"'Daily efficiency'!CS133","v":48},{"$f":"'Gas Use Per Customer'!G131","v":189.93863814146977},{"$f":"'Gas Use Per Customer'!I131","v":39.262839879154079},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.778851963746224},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.98159144244093},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.557703927492447},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.95704669902884},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9262839879154079},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F132*'Daily efficiency'!BP133","v":179.07643986225247},{"$f":"G132*'Daily efficiency'!BQ133","v":1003.7129199234992},{"$f":"H132*'Daily efficiency'!BR133","v":363.6646179626045},{"$f":"I132*'Daily efficiency'!BS133","v":3116.5131746252373},{"$f":"J132*'Daily efficiency'!BT133","v":115.04012084592138},{"$f":"K132*'Daily efficiency'!BU133","v":0},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.592751563484313,141.85476851481971,54.003993184965559,440.4568738574614,17.083393861537541,{"$f":"IFERROR((T132*Q132),0)","v":0},{"$f":"(V132+AB132)-(VLOOKUP($A132,Assumptions!$A$43:$M$98,11,FALSE)*F132)","v":16.508714785189355},{"$f":"(W132+AC132)-(VLOOKUP($A132,Assumptions!$A$43:$R$98,16,FALSE)*G132)","v":96.252963967346972},{"$f":"(X132+AD132)-VLOOKUP($A132,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A132,Assumptions!$A$44:$M$98,11,FALSE)*$H132)","v":20.91094002320413},{"$f":"(Y132+AE132)-VLOOKUP($A132,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A132,Assumptions!$A$43:$R$98,16,FALSE)*I132)","v":321.12768364152015},{"$f":"(Z132+AF132)-(VLOOKUP($A132,Assumptions!$A$43:$M$98,11,FALSE)*J132)","v":13.722048268772554},0,null,14.015555026925403,16.891940279445411,8.8764762846011163,24.152738919393112,17.083393861537541,0]
[{"$f":"'Gas Use Per Customer'!B132","v":2032},{"$f":"'Gas Use Per Customer'!C132","v":11},{"$f":"'Daily efficiency'!CS134","v":39},{"$f":"'Gas Use Per Customer'!G132","v":284.69902458088183},{"$f":"'Gas Use Per Customer'!I132","v":69.415786948176589},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.824736084452976},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.409707374264542},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.649472168905952},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":199.28931720661726},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9415786948176592},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F133*'Daily efficiency'!BP134","v":344.45694120219173},{"$f":"G133*'Daily efficiency'!BQ134","v":1521.632164483161},{"$f":"H133*'Daily efficiency'!BR134","v":707.94208655319994},{"$f":"I133*'Daily efficiency'!BS134","v":4671.3415953231097},{"$f":"J133*'Daily efficiency'!BT134","v":203.38825575815733},{"$f":"K133*'Daily efficiency'!BU134","v":0},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.151663885844634,215.0523064641975,105.12900548796489,660.20080792495355,30.203042680921513,0,{"$f":"(V133+AB133)-(VLOOKUP($A133,Assumptions!$A$43:$M$98,11,FALSE)*F133)","v":33.32332159745738},{"$f":"(W133+AC133)-(VLOOKUP($A133,Assumptions!$A$43:$R$98,16,FALSE)*G133)","v":146.69976165905001},{"$f":"(X133+AD133)-VLOOKUP($A133,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A133,Assumptions!$A$44:$M$98,11,FALSE)*$H133)","v":56.547341306018886},{"$f":"(Y133+AE133)-VLOOKUP($A133,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A133,Assumptions!$A$43:$R$98,16,FALSE)*I133)","v":487.78655710777122},{"$f":"(Z133+AF133)-(VLOOKUP($A133,Assumptions!$A$43:$M$98,11,FALSE)*J133)","v":24.260261918125764},0,null,16.001797795812362,17.17600565193521,13.576964691580214,24.476302289803549,30.203042680921513,0]
[{"$f":"'Gas Use Per Customer'!B133","v":2032},{"$f":"'Gas Use Per Customer'!C133","v":12},{"$f":"'Daily efficiency'!CS135","v":28},{"$f":"'Gas Use Per Customer'!G133","v":431.37029047431685},{"$f":"'Gas Use Per Customer'!I133","v":107.84687854033749},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.569375708067497},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.274058094863378},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":80.885158905253121},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":345.09623237945351},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3923439270168743},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F134*'Daily efficiency'!BP135","v":379.65472044740176},{"$f":"G134*'Daily efficiency'!BQ135","v":1652.8798084897619},{"$f":"H134*'Daily efficiency'!BR135","v":1908.5826781661135},{"$f":"I134*'Daily efficiency'!BS135","v":7958.5870468619041},{"$f":"J134*'Daily efficiency'!BT135","v":178.38221603728388},{"$f":"K134*'Daily efficiency'!BU135","v":0},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.378514496534798,233.60153880853244,283.42346451538725,1124.7872781429228,26.489659712199789,0,{"$f":"(V134+AB134)-(VLOOKUP($A134,Assumptions!$A$43:$M$98,11,FALSE)*F134)","v":37.912676009518329},{"$f":"(W134+AC134)-(VLOOKUP($A134,Assumptions!$A$43:$R$98,16,FALSE)*G134)","v":164.55726266307954},{"$f":"(X134+AD134)-VLOOKUP($A134,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A134,Assumptions!$A$44:$M$98,11,FALSE)*$H134)","v":201.25159058390395},{"$f":"(Y134+AE134)-VLOOKUP($A134,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A134,Assumptions!$A$43:$R$98,16,FALSE)*I134)","v":835.68519395593967},{"$f":"(Z134+AF134)-(VLOOKUP($A134,Assumptions!$A$43:$M$98,11,FALSE)*J134)","v":21.873200090445671},0,null,17.577085457943053,19.073782582724835,24.881151660917808,24.216004567591305,26.489659712199789,0]
[{"$f":"'Gas Use Per Customer'!B134","v":2033},{"$f":"'Gas Use Per Customer'!C134","v":1},{"$f":"'Daily efficiency'!CS136","v":32},{"$f":"'Gas Use Per Customer'!G134","v":389.16278001081196},{"$f":"'Gas Use Per Customer'!I134","v":96.796624271960056},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.359324854392014},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.832556002162391},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":72.597468203970038},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":311.33022400864957},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8398312135980035},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F135*'Daily efficiency'!BP136","v":343.77467771738526},{"$f":"G135*'Daily efficiency'!BQ136","v":1443.2945222703449},{"$f":"H135*'Daily efficiency'!BR136","v":1675.9142895233167},{"$f":"I135*'Daily efficiency'!BS136","v":7238.7289955146634},{"$f":"J135*'Daily efficiency'!BT136","v":150.95589678799701},{"$f":"K135*'Daily efficiency'!BU136","v":0},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.659043249997332,210.40867640121826,256.71478667736039,1055.2879978907513,23.123265362599636,0,{"$f":"(V135+AB135)-(VLOOKUP($A135,Assumptions!$A$43:$M$98,11,FALSE)*F135)","v":35.720636382070623},{"$f":"(W135+AC135)-(VLOOKUP($A135,Assumptions!$A$43:$R$98,16,FALSE)*G135)","v":146.74970120319688},{"$f":"(X135+AD135)-VLOOKUP($A135,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A135,Assumptions!$A$44:$M$98,11,FALSE)*$H135)","v":179.98643176614996},{"$f":"(Y135+AE135)-VLOOKUP($A135,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A135,Assumptions!$A$43:$R$98,16,FALSE)*I135)","v":787.44276794218058},{"$f":"(Z135+AF135)-(VLOOKUP($A135,Assumptions!$A$43:$M$98,11,FALSE)*J135)","v":18.888663645617957},0,null,18.451385392175361,18.854539634946562,24.792384117371643,25.292846862189112,23.123265362599636,0]
[{"$f":"'Gas Use Per Customer'!B135","v":2033},{"$f":"'Gas Use Per Customer'!C135","v":2},{"$f":"'Daily efficiency'!CS137","v":36},{"$f":"'Gas Use Per Customer'!G135","v":311.96387314461077},{"$f":"'Gas Use Per Customer'!I135","v":75.582224334600767},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.674667300380229},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.589161943383232},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.349334600760457},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":218.37471120122754},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5582224334600774},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F136*'Daily efficiency'!BP137","v":382.74074167192782},{"$f":"G136*'Daily efficiency'!BQ137","v":1698.042475248476},{"$f":"H136*'Daily efficiency'!BR137","v":776.13582442804056},{"$f":"I136*'Daily efficiency'!BS137","v":5095.8518768489312},{"$f":"J136*'Daily efficiency'!BT137","v":229.36505720396519},{"$f":"K136*'Daily efficiency'!BU137","v":0},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.627823907981927,247.54675097641453,118.88766856768878,742.89164962521113,35.133898015813344,0,{"$f":"(V136+AB136)-(VLOOKUP($A136,Assumptions!$A$43:$M$98,11,FALSE)*F136)","v":38.788664060339833},{"$f":"(W136+AC136)-(VLOOKUP($A136,Assumptions!$A$43:$R$98,16,FALSE)*G136)","v":171.00050291548854},{"$f":"(X136+AD136)-VLOOKUP($A136,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A136,Assumptions!$A$44:$M$98,11,FALSE)*$H136)","v":66.000019715919308},{"$f":"(Y136+AE136)-VLOOKUP($A136,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A136,Assumptions!$A$43:$R$98,16,FALSE)*I136)","v":551.07440832656516},{"$f":"(Z136+AF136)-(VLOOKUP($A136,Assumptions!$A$43:$M$98,11,FALSE)*J136)","v":28.520844733265978},0,null,17.106607804423835,18.271400166926945,14.553690874840877,25.235266725493783,35.133898015813344,0]
[{"$f":"'Gas Use Per Customer'!B136","v":2033},{"$f":"'Gas Use Per Customer'!C136","v":3},{"$f":"'Daily efficiency'!CS138","v":40},{"$f":"'Gas Use Per Customer'!G136","v":281.70043213871219},{"$f":"'Gas Use Per Customer'!I136","v":68.872243029546397},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.661672908863917},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.510129641613659},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.323345817727834},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.19030249709851},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8872243029546398},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F137*'Daily efficiency'!BP138","v":341.21813642038336},{"$f":"G137*'Daily efficiency'!BQ138","v":1505.1088383034837},{"$f":"H137*'Daily efficiency'!BR138","v":691.87087569110008},{"$f":"I137*'Daily efficiency'!BS138","v":4622.1406905319918},{"$f":"J137*'Daily efficiency'!BT138","v":201.79567207657084},{"$f":"K137*'Daily efficiency'!BU138","v":0},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.267434945327778,219.42019014182341,105.98005242370611,673.83232585489043,30.91084862358095,0,{"$f":"(V137+AB137)-(VLOOKUP($A137,Assumptions!$A$43:$M$98,11,FALSE)*F137)","v":34.189540962214132},{"$f":"(W137+AC137)-(VLOOKUP($A137,Assumptions!$A$43:$R$98,16,FALSE)*G137)","v":150.2996508306438},{"$f":"(X137+AD137)-VLOOKUP($A137,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A137,Assumptions!$A$44:$M$98,11,FALSE)*$H137)","v":56.614935300993537},{"$f":"(Y137+AE137)-VLOOKUP($A137,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A137,Assumptions!$A$43:$R$98,16,FALSE)*I137)","v":499.34173830565271},{"$f":"(Z137+AF137)-(VLOOKUP($A137,Assumptions!$A$43:$M$98,11,FALSE)*J137)","v":24.884883962543068},0,null,16.547324659053491,17.784808929772922,13.700472258639225,25.322834438727028,30.91084862358095,0]
[{"$f":"'Gas Use Per Customer'!B137","v":2033},{"$f":"'Gas Use Per Customer'!C137","v":4},{"$f":"'Daily efficiency'!CS139","v":46},{"$f":"'Gas Use Per Customer'!G137","v":189.53317844251583},{"$f":"'Gas Use Per Customer'!I137","v":46.045265038713517},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.813579511614055},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.859953532754751},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.62715902322811},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.67322490976107},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6045265038713517},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F138*'Daily efficiency'!BP139","v":225.78524328084049},{"$f":"G138*'Daily efficiency'!BQ139","v":1012.6646234078654},{"$f":"H138*'Daily efficiency'!BR139","v":462.48048385944003},{"$f":"I138*'Daily efficiency'!BS139","v":3109.8603918848007},{"$f":"J138*'Daily efficiency'!BT139","v":134.91262656343054},{"$f":"K138*'Daily efficiency'!BU139","v":0},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.585545887447047,147.62989796040819,70.842273676291583,453.36665438164084,20.665774117938028,0,{"$f":"(V138+AB138)-(VLOOKUP($A138,Assumptions!$A$43:$M$98,11,FALSE)*F138)","v":22.499379048984569},{"$f":"(W138+AC138)-(VLOOKUP($A138,Assumptions!$A$43:$R$98,16,FALSE)*G138)","v":101.12434093358102},{"$f":"(X138+AD138)-VLOOKUP($A138,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A138,Assumptions!$A$44:$M$98,11,FALSE)*$H138)","v":33.460610842881344},{"$f":"(Y138+AE138)-VLOOKUP($A138,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A138,Assumptions!$A$43:$R$98,16,FALSE)*I138)","v":331.6443588292255},{"$f":"(Z138+AF138)-(VLOOKUP($A138,Assumptions!$A$43:$M$98,11,FALSE)*J138)","v":16.637051838450535},0,null,16.287870229485229,17.784808929772925,12.111491744318927,24.997082799095029,20.665774117938028,0]
[{"$f":"'Gas Use Per Customer'!B138","v":2033},{"$f":"'Gas Use Per Customer'!C138","v":5},{"$f":"'Daily efficiency'!CS140","v":52},{"$f":"'Gas Use Per Customer'!G138","v":123.72327989435199},{"$f":"'Gas Use Per Customer'!I138","v":29.20597014925373},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.364776119402986},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.3509519049168},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9205970149253733},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.372327989435199},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9205970149253733},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F139*'Daily efficiency'!BP140","v":326.49578691159564},{"$f":"G139*'Daily efficiency'!BQ140","v":1910.7172460816346},{"$f":"H139*'Daily efficiency'!BR140","v":36.276062573767128},{"$f":"I139*'Daily efficiency'!BS140","v":290.0073680723612},{"$f":"J139*'Daily efficiency'!BT140","v":85.573492537313385},{"$f":"K139*'Daily efficiency'!BU140","v":0},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.012280945409934,278.55124544684764,5.5567290781726113,42.278319165737621,13.108057505853411,0,{"$f":"(V139+AB139)-(VLOOKUP($A139,Assumptions!$A$43:$M$98,11,FALSE)*F139)","v":29.569311613311569},{"$f":"(W139+AC139)-(VLOOKUP($A139,Assumptions!$A$43:$R$98,16,FALSE)*G139)","v":187.47769152945824},{"$f":"(X139+AD139)-VLOOKUP($A139,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A139,Assumptions!$A$44:$M$98,11,FALSE)*$H139)","v":-10.207971244824963},{"$f":"(Y139+AE139)-VLOOKUP($A139,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A139,Assumptions!$A$43:$R$98,16,FALSE)*I139)","v":18.949706240653519},{"$f":"(Z139+AF139)-(VLOOKUP($A139,Assumptions!$A$43:$M$98,11,FALSE)*J139)","v":10.552686339341115},0,null,12.655508215529659,16.836649199869122,5.5567290781726113,15.316201006661625,13.108057505853411,0]
[{"$f":"'Gas Use Per Customer'!B139","v":2033},{"$f":"'Gas Use Per Customer'!C139","v":6},{"$f":"'Daily efficiency'!CS141","v":58},{"$f":"'Gas Use Per Customer'!G139","v":89.110693022348357},{"$f":"'Gas Use Per Customer'!I139","v":17.139600455936169},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.711680364748936},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.199623720113522},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.713960045593617},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9110693022348357},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.713960045593617},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F140*'Daily efficiency'!BP141","v":191.60491192771462},{"$f":"G140*'Daily efficiency'!BQ141","v":1374.4399665090393},{"$f":"H140*'Daily efficiency'!BR141","v":21.044164674088492},{"$f":"I140*'Daily efficiency'!BS141","v":208.87546444438462},{"$f":"J140*'Daily efficiency'!BT141","v":50.219029335892955},{"$f":"K140*'Daily efficiency'!BU141","v":0},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.349838711529973,200.37081114337695,3.2235229921265667,30.450617894190639,7.6924980493929374,0,{"$f":"(V140+AB140)-(VLOOKUP($A140,Assumptions!$A$43:$M$98,11,FALSE)*F140)","v":17.35282835047969},{"$f":"(W140+AC140)-(VLOOKUP($A140,Assumptions!$A$43:$R$98,16,FALSE)*G140)","v":134.77581954182259},{"$f":"(X140+AD140)-VLOOKUP($A140,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A140,Assumptions!$A$44:$M$98,11,FALSE)*$H140)","v":-11.485432459489997},{"$f":"(Y140+AE140)-VLOOKUP($A140,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A140,Assumptions!$A$43:$R$98,16,FALSE)*I140)","v":9.9529563375326529},{"$f":"(Z140+AF140)-(VLOOKUP($A140,Assumptions!$A$43:$M$98,11,FALSE)*J140)","v":6.1928717542616525},0,null,12.655508215529661,16.805043875538995,3.2235229921265667,30.450617894190639,7.6924980493929374,0]
[{"$f":"'Gas Use Per Customer'!B140","v":2033},{"$f":"'Gas Use Per Customer'!C140","v":7},{"$f":"'Daily efficiency'!CS142","v":62},{"$f":"'Gas Use Per Customer'!G140","v":75.935213775383374},{"$f":"'Gas Use Per Customer'!I140","v":12.01543377343703},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.6123470187496238},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.341692397845037},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.201543377343703},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5935213775383374},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.201543377343703},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F141*'Daily efficiency'!BP142","v":134.32145841738887},{"$f":"G141*'Daily efficiency'!BQ142","v":1171.2218717917478},{"$f":"H141*'Daily efficiency'!BR142","v":14.752664019728595},{"$f":"I141*'Daily efficiency'!BS142","v":177.99214108949872},{"$f":"J141*'Daily efficiency'!BT142","v":35.205220956170479},{"$f":"K141*'Daily efficiency'!BU142","v":0},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,7,FALSE)","v":0},20.575219603634853,170.74494499446246,2.2597975447924634,25.948335726757037,5.3926986864365549,0,{"$f":"(V141+AB141)-(VLOOKUP($A141,Assumptions!$A$43:$M$98,11,FALSE)*F141)","v":12.16491366663079},{"$f":"(W141+AC141)-(VLOOKUP($A141,Assumptions!$A$43:$R$98,16,FALSE)*G141)","v":114.84851392743759},{"$f":"(X141+AD141)-VLOOKUP($A141,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A141,Assumptions!$A$44:$M$98,11,FALSE)*$H141)","v":-12.000819853818324},{"$f":"(Y141+AE141)-VLOOKUP($A141,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A141,Assumptions!$A$43:$R$98,16,FALSE)*I141)","v":6.5282920072689956},{"$f":"(Z141+AF141)-(VLOOKUP($A141,Assumptions!$A$43:$M$98,11,FALSE)*J141)","v":4.3414104443110473},0,null,20.575219603634853,16.805043875538999,2.2597975447924634,25.948335726757037,5.3926986864365549,0]
[{"$f":"'Gas Use Per Customer'!B141","v":2033},{"$f":"'Gas Use Per Customer'!C141","v":8},{"$f":"'Daily efficiency'!CS143","v":61},{"$f":"'Gas Use Per Customer'!G141","v":75.439429875470097},{"$f":"'Gas Use Per Customer'!I141","v":11.279288006296543},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0234304050372351},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.895486887923084},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1279288006296544},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5439429875470099},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1279288006296544},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F142*'Daily efficiency'!BP143","v":126.09202825992791},{"$f":"G142*'Daily efficiency'!BQ143","v":1163.5749196283118},{"$f":"H142*'Daily efficiency'!BR143","v":13.848817235921439},{"$f":"I142*'Daily efficiency'!BS143","v":176.830023628102},{"$f":"J142*'Daily efficiency'!BT143","v":33.048313858448857},{"$f":"K142*'Daily efficiency'!BU143","v":0},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,7,FALSE)","v":0},19.314644155024219,169.63014475211065,2.1213472459051204,25.778918055517913,5.062305927728123,0,{"$f":"(V142+AB142)-(VLOOKUP($A142,Assumptions!$A$43:$M$98,11,FALSE)*F142)","v":11.419609762320885},{"$f":"(W142+AC142)-(VLOOKUP($A142,Assumptions!$A$43:$R$98,16,FALSE)*G142)","v":114.09866361026303},{"$f":"(X142+AD142)-VLOOKUP($A142,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A142,Assumptions!$A$44:$M$98,11,FALSE)*$H142)","v":-12.074861209668075},{"$f":"(Y142+AE142)-VLOOKUP($A142,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A142,Assumptions!$A$43:$R$98,16,FALSE)*I142)","v":6.3994243277162308},{"$f":"(Z142+AF142)-(VLOOKUP($A142,Assumptions!$A$43:$M$98,11,FALSE)*J142)","v":4.0754266286402068},0,null,19.314644155024219,16.805043875538999,2.1213472459051204,25.778918055517913,5.062305927728123,0]
[{"$f":"'Gas Use Per Customer'!B142","v":2033},{"$f":"'Gas Use Per Customer'!C142","v":9},{"$f":"'Daily efficiency'!CS144","v":56},{"$f":"'Gas Use Per Customer'!G142","v":110.98625102427363},{"$f":"'Gas Use Per Customer'!I142","v":16.425413360789776},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.140330688631821},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.887625921846265},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6425413360789776},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.098625102427363},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6425413360789776},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F143*'Daily efficiency'!BP144","v":183.62095945360423},{"$f":"G143*'Daily efficiency'!BQ144","v":1711.8477476379796},{"$f":"H143*'Daily efficiency'!BR144","v":20.167278956885891},{"$f":"I143*'Daily efficiency'!BS144","v":260.15177240089747},{"$f":"J143*'Daily efficiency'!BT144","v":48.126461147114021},{"$f":"K143*'Daily efficiency'!BU144","v":0},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.126865276046939,249.55933333296952,3.0892025610404885,37.925862843433393,7.3719606570284331,0,{"$f":"(V143+AB143)-(VLOOKUP($A143,Assumptions!$A$43:$M$98,11,FALSE)*F143)","v":16.629756298475652},{"$f":"(W143+AC143)-(VLOOKUP($A143,Assumptions!$A$43:$R$98,16,FALSE)*G143)","v":167.86159362400525},{"$f":"(X143+AD143)-VLOOKUP($A143,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A143,Assumptions!$A$44:$M$98,11,FALSE)*$H143)","v":-11.5572652176412},{"$f":"(Y143+AE143)-VLOOKUP($A143,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A143,Assumptions!$A$43:$R$98,16,FALSE)*I143)","v":15.639007052618751},{"$f":"(Z143+AF143)-(VLOOKUP($A143,Assumptions!$A$43:$M$98,11,FALSE)*J143)","v":5.9348220348320222},0,null,12.655508215529659,16.805043875538992,3.0892025610404885,14.090940912310273,7.3719606570284331,0]
[{"$f":"'Gas Use Per Customer'!B143","v":2033},{"$f":"'Gas Use Per Customer'!C143","v":10},{"$f":"'Daily efficiency'!CS145","v":48},{"$f":"'Gas Use Per Customer'!G143","v":189.6494521098015},{"$f":"'Gas Use Per Customer'!I143","v":39.192356228592033},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.757706868577609},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.894835632940449},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.515413737155217},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.75461647686103},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9192356228592033},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F144*'Daily efficiency'!BP145","v":178.75496639650225},{"$f":"G144*'Daily efficiency'!BQ145","v":1002.1847434603687},{"$f":"H144*'Daily efficiency'!BR145","v":363.01177649894191},{"$f":"I144*'Daily efficiency'!BS145","v":3111.7682102176241},{"$f":"J144*'Daily efficiency'!BT145","v":114.8336037497746},{"$f":"K144*'Daily efficiency'!BU145","v":0},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.381497581865663,146.10210329717631,55.605761790957608,453.64478301306656,17.590090540012532,0,{"$f":"(V144+AB144)-(VLOOKUP($A144,Assumptions!$A$43:$M$98,11,FALSE)*F144)","v":17.094112857878159},{"$f":"(W144+AC144)-(VLOOKUP($A144,Assumptions!$A$43:$R$98,16,FALSE)*G144)","v":99.568016322668711},{"$f":"(X144+AD144)-VLOOKUP($A144,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A144,Assumptions!$A$44:$M$98,11,FALSE)*$H144)","v":21.821663186497322},{"$f":"(Y144+AE144)-VLOOKUP($A144,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A144,Assumptions!$A$43:$R$98,16,FALSE)*I144)","v":331.85591758273023},{"$f":"(Z144+AF144)-(VLOOKUP($A144,Assumptions!$A$43:$M$98,11,FALSE)*J144)","v":14.160962298683364},0,null,{"$f":"IF(F144<10,V144+AB144,IFERROR((AH144)/(F144/10),0))","v":14.538645204331516},{"$f":"IF(G144<10,W144+AC144,IFERROR((AI144)/(G144/10),0))","v":17.500361010801782},{"$f":"IF(H144<10,X144+AD144,IFERROR((AJ144)/(H144/10),0))","v":9.2797275142211486},{"$f":"IF(I144<10,Y144+AE144,IFERROR((AK144)/(I144/10),0))","v":24.997693216986718},{"$f":"IF(J144<10,Z144+AF144,IFERROR((AL144)/(J144/10),0))","v":17.590090540012532},{"$f":"IF(K144<10,AA144+AG144,IFERROR((AM144)/(K144/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B144","v":2033},{"$f":"'Gas Use Per Customer'!C144","v":11},{"$f":"'Daily efficiency'!CS146","v":39},{"$f":"'Gas Use Per Customer'!G144","v":283.87790861813028},{"$f":"'Gas Use Per Customer'!I144","v":69.188092823480289},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.756427847044087},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.163372585439078},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.512855694088174},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":198.71453603269117},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9188092823480289},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F145*'Daily efficiency'!BP146","v":349.85627055876756},{"$f":"G145*'Daily efficiency'!BQ146","v":1543.2734545885548},{"$f":"H145*'Daily efficiency'!BR146","v":709.44720043746133},{"$f":"I145*'Daily efficiency'!BS146","v":4638.4609382537565},{"$f":"J145*'Daily efficiency'!BT146","v":209.47848237189041},{"$f":"K145*'Daily efficiency'!BU146","v":0},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.590615239504075,224.98396543092414,108.67237534620924,676.21155037815322,32.087693417121422,0,{"$f":"(V145+AB145)-(VLOOKUP($A145,Assumptions!$A$43:$M$98,11,FALSE)*F145)","v":35.429815591667477},{"$f":"(W145+AC145)-(VLOOKUP($A145,Assumptions!$A$43:$R$98,16,FALSE)*G145)","v":155.32914100185494},{"$f":"(X145+AD145)-VLOOKUP($A145,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A145,Assumptions!$A$44:$M$98,11,FALSE)*$H145)","v":59.141446894050759},{"$f":"(Y145+AE145)-VLOOKUP($A145,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A145,Assumptions!$A$43:$R$98,16,FALSE)*I145)","v":500.47429755383973},{"$f":"(Z145+AF145)-(VLOOKUP($A145,Assumptions!$A$43:$M$98,11,FALSE)*J145)","v":26.034093534509221},0,null,17.069322261399144,18.238960751116675,14.246537826708236,25.185590724550977,32.087693417121422,0]
[{"$f":"'Gas Use Per Customer'!B145","v":2033},{"$f":"'Gas Use Per Customer'!C145","v":12},{"$f":"'Daily efficiency'!CS147","v":28},{"$f":"'Gas Use Per Customer'!G145","v":429.50231414945705},{"$f":"'Gas Use Per Customer'!I145","v":107.34195231882339},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.468390463764678},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.90046282989141},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":80.506464239117548},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":343.60185131956564},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3670976159411694},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F146*'Daily efficiency'!BP147","v":378.42183171669581},{"$f":"G146*'Daily efficiency'!BQ147","v":1646.2109114893192},{"$f":"H146*'Daily efficiency'!BR147","v":1919.4957106877348},{"$f":"I146*'Daily efficiency'!BS147","v":7924.1237272704511},{"$f":"J146*'Daily efficiency'!BT147","v":177.54705177895696},{"$f":"K146*'Daily efficiency'!BU147","v":0},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.966257827444799,239.99055883538543,294.02633235943563,1155.2073117216194,27.19647049229069,0,{"$f":"(V146+AB146)-(VLOOKUP($A146,Assumptions!$A$43:$M$98,11,FALSE)*F146)","v":39.182527753703852},{"$f":"(W146+AC146)-(VLOOKUP($A146,Assumptions!$A$43:$R$98,16,FALSE)*G146)","v":169.73287087464712},{"$f":"(X146+AD146)-VLOOKUP($A146,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A146,Assumptions!$A$44:$M$98,11,FALSE)*$H146)","v":210.37801542642177},{"$f":"(Y146+AE146)-VLOOKUP($A146,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A146,Assumptions!$A$43:$R$98,16,FALSE)*I146)","v":860.96723072218106},{"$f":"(Z146+AF146)-(VLOOKUP($A146,Assumptions!$A$43:$M$98,11,FALSE)*J146)","v":22.500537973855451},0,null,18.251264723286031,19.75924986699652,26.131816546006068,25.057118505494945,27.19647049229069,0]
[{"$f":"'Gas Use Per Customer'!B146","v":2034},{"$f":"'Gas Use Per Customer'!C146","v":1},{"$f":"'Daily efficiency'!CS148","v":33},{"$f":"'Gas Use Per Customer'!G146","v":383.90392173034013},{"$f":"'Gas Use Per Customer'!I146","v":95.377157720501302},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.075431544100262},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.780784346068032},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.532868290375973},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":307.12313738427213},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7688578860250654},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F147*'Daily efficiency'!BP148","v":338.24951586602083},{"$f":"G147*'Daily efficiency'!BQ148","v":1423.3541607816708},{"$f":"H147*'Daily efficiency'!BR148","v":1633.7016172795027},{"$f":"I147*'Daily efficiency'!BS148","v":7140.9101601237353},{"$f":"J147*'Daily efficiency'!BT148","v":148.74221580637527},{"$f":"K147*'Daily efficiency'!BU148","v":0},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.246682221583519,{"$f":"IFERROR(((T147+R147)*M147),0)","v":213.24455182520842},257.17462044978885,{"$f":"IFERROR(((T147+R147)*O147),0)","v":1069.8392773049547},23.41475486727186,0,{"$f":"(V147+AB147)-(VLOOKUP($A147,Assumptions!$A$43:$M$98,11,FALSE)*F147)","v":36.189486972587332},{"$f":"(W147+AC147)-(VLOOKUP($A147,Assumptions!$A$43:$R$98,16,FALSE)*G147)","v":149.0642448177866},{"$f":"(X147+AD147)-VLOOKUP($A147,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A147,Assumptions!$A$44:$M$98,11,FALSE)*$H147)","v":179.71020386812521},{"$f":"(Y147+AE147)-VLOOKUP($A147,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A147,Assumptions!$A$43:$R$98,16,FALSE)*I147)","v":799.61811487733951},{"$f":"(Z147+AF147)-(VLOOKUP($A147,Assumptions!$A$43:$M$98,11,FALSE)*J147)","v":19.150456055022811},0,null,18.971778902574911,19.414264400572019,25.122745412447468,26.035749754563696,23.41475486727186,0]
[{"$f":"'Gas Use Per Customer'!B147","v":2034},{"$f":"'Gas Use Per Customer'!C147","v":2},{"$f":"'Daily efficiency'!CS149","v":37},{"$f":"'Gas Use Per Customer'!G147","v":309.21023218959385},{"$f":"'Gas Use Per Customer'!I147","v":74.855218059331051},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.456565417799315},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.763069656878159},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.913130835598629},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.44716253271568},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4855218059331055},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F148*'Daily efficiency'!BP149","v":385.99711199196378},{"$f":"G148*'Daily efficiency'!BQ149","v":1712.8479433155285},{"$f":"H148*'Daily efficiency'!BR149","v":760.84718435365471},{"$f":"I148*'Daily efficiency'!BS149","v":5028.2221907510821},{"$f":"J148*'Daily efficiency'!BT149","v":234.99191669339993},{"$f":"K148*'Daily efficiency'!BU149","v":0},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,7,FALSE)","v":0},60.763030238381951,256.61602859014414,119.77131183984454,753.31988136770815,36.992040863025082,0,{"$f":"(V148+AB148)-(VLOOKUP($A148,Assumptions!$A$43:$M$98,11,FALSE)*F148)","v":40.682434941352938},{"$f":"(W148+AC148)-(VLOOKUP($A148,Assumptions!$A$43:$R$98,16,FALSE)*G148)","v":179.07628553809002},{"$f":"(X148+AD148)-VLOOKUP($A148,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A148,Assumptions!$A$44:$M$98,11,FALSE)*$H148)","v":66.110186847858557},{"$f":"(Y148+AE148)-VLOOKUP($A148,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A148,Assumptions!$A$43:$R$98,16,FALSE)*I148)","v":558.89387984832058},{"$f":"(Z148+AF148)-(VLOOKUP($A148,Assumptions!$A$43:$M$98,11,FALSE)*J148)","v":30.298509097348742},0,null,18.116053895359975,19.30469595286964,14.719567667159581,25.821261563724338,36.992040863025082,0]
[{"$f":"'Gas Use Per Customer'!B148","v":2034},{"$f":"'Gas Use Per Customer'!C148","v":3},{"$f":"'Daily efficiency'!CS150","v":40},{"$f":"'Gas Use Per Customer'!G148","v":281.93713598004172},{"$f":"'Gas Use Per Customer'!I148","v":68.943291348826207},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.682987404647861},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.581140794012512},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.365974809295722},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.35599518602919},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8943291348826214},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F149*'Daily efficiency'!BP150","v":341.57013562984804},{"$f":"G149*'Daily efficiency'!BQ150","v":1506.3735330039519},{"$f":"H149*'Daily efficiency'!BR150","v":692.58460680706526},{"$f":"I149*'Daily efficiency'!BS150","v":4626.0245271605263},{"$f":"J149*'Daily efficiency'!BT150","v":202.00384365206068},{"$f":"K149*'Daily efficiency'!BU150","v":0},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.769408720956399,225.68237602254536,109.02552920378258,693.06329668859132,31.799112684436583,0,{"$f":"(V149+AB149)-(VLOOKUP($A149,Assumptions!$A$43:$M$98,11,FALSE)*F149)","v":35.274741710252712},{"$f":"(W149+AC149)-(VLOOKUP($A149,Assumptions!$A$43:$R$98,16,FALSE)*G149)","v":154.98182731845174},{"$f":"(X149+AD149)-VLOOKUP($A149,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A149,Assumptions!$A$44:$M$98,11,FALSE)*$H149)","v":58.536260784447258},{"$f":"(Y149+AE149)-VLOOKUP($A149,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A149,Assumptions!$A$43:$R$98,16,FALSE)*I149)","v":514.59541531444484},{"$f":"(Z149+AF149)-(VLOOKUP($A149,Assumptions!$A$43:$M$98,11,FALSE)*J149)","v":25.634223680868686},0,null,17.054954886413462,18.323449632334928,14.150823485801924,26.074475965596257,31.799112684436583,0]
[{"$f":"'Gas Use Per Customer'!B149","v":2034},{"$f":"'Gas Use Per Customer'!C149","v":4},{"$f":"'Daily efficiency'!CS151","v":46},{"$f":"'Gas Use Per Customer'!G149","v":189.40648624432015},{"$f":"'Gas Use Per Customer'!I149","v":46.007109004739334},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.802132701421799},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.821945873296045},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.604265402843598},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.5845403710241},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6007109004739339},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F150*'Daily efficiency'!BP151","v":224.42924097703226},{"$f":"G150*'Daily efficiency'!BQ151","v":1011.9877144453882},{"$f":"H150*'Daily efficiency'!BR151","v":462.05872860528081},{"$f":"I150*'Daily efficiency'!BS151","v":3107.7816262968063},{"$f":"J150*'Daily efficiency'!BT151","v":134.8008293838862},{"$f":"K150*'Daily efficiency'!BU151","v":0},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.329281831902506,151.61431537250806,72.736524771551984,465.60267172460561,21.220124756225051,0,{"$f":"(V150+AB150)-(VLOOKUP($A150,Assumptions!$A$43:$M$98,11,FALSE)*F150)","v":22.987455027280596},{"$f":"(W150+AC150)-(VLOOKUP($A150,Assumptions!$A$43:$R$98,16,FALSE)*G150)","v":104.11740632206019},{"$f":"(X150+AD150)-VLOOKUP($A150,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A150,Assumptions!$A$44:$M$98,11,FALSE)*$H150)","v":34.552936764380206},{"$f":"(Y150+AE150)-VLOOKUP($A150,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A150,Assumptions!$A$43:$R$98,16,FALSE)*I150)","v":341.27661620896595},{"$f":"(Z150+AF150)-(VLOOKUP($A150,Assumptions!$A$43:$M$98,11,FALSE)*J150)","v":17.106182488017748},0,null,16.655002183041315,18.323449632334935,12.517245527142629,25.740302395282185,21.220124756225051,0]
[{"$f":"'Gas Use Per Customer'!B150","v":2034},{"$f":"'Gas Use Per Customer'!C150","v":5},{"$f":"'Daily efficiency'!CS152","v":52},{"$f":"'Gas Use Per Customer'!G150","v":124.01534781053027},{"$f":"'Gas Use Per Customer'!I150","v":29.299287410926368},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.439429928741095},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.61381302947724},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9299287410926369},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.401534781053028},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9299287410926369},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F151*'Daily efficiency'!BP152","v":327.53898775808494},{"$f":"G151*'Daily efficiency'!BQ152","v":1917.6475338495877},{"$f":"H151*'Daily efficiency'!BR152","v":36.809995464678877},{"$f":"I151*'Daily efficiency'!BS152","v":290.69197526788315},{"$f":"J151*'Daily efficiency'!BT152","v":85.846912114014216},{"$f":"K151*'Daily efficiency'!BU152","v":0},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.560648510261096,287.29876244567163,5.7945689177631765,43.550988006485873,13.513879649866823,0,{"$f":"(V151+AB151)-(VLOOKUP($A151,Assumptions!$A$43:$M$98,11,FALSE)*F151)","v":30.601178634290868},{"$f":"(W151+AC151)-(VLOOKUP($A151,Assumptions!$A$43:$R$98,16,FALSE)*G151)","v":194.00186729787328},{"$f":"(X151+AD151)-VLOOKUP($A151,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A151,Assumptions!$A$44:$M$98,11,FALSE)*$H151)","v":-10.325299214661058},{"$f":"(Y151+AE151)-VLOOKUP($A151,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A151,Assumptions!$A$43:$R$98,16,FALSE)*I151)","v":19.684731925469208},{"$f":"(Z151+AF151)-(VLOOKUP($A151,Assumptions!$A$43:$M$98,11,FALSE)*J151)","v":10.893945915370544},0,null,13.05542785269199,17.381528507285861,5.7945689177631765,15.872819189721094,13.513879649866823,0]
[{"$f":"'Gas Use Per Customer'!B151","v":2034},{"$f":"'Gas Use Per Customer'!C151","v":6},{"$f":"'Daily efficiency'!CS153","v":58},{"$f":"'Gas Use Per Customer'!G151","v":89.389801915812896},{"$f":"'Gas Use Per Customer'!I151","v":17.232531773972195},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.786025419177756},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.450821724231602},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7232531773972195},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9389801915812903},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7232531773972195},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F152*'Daily efficiency'!BP153","v":192.64379828060228},{"$f":"G152*'Daily efficiency'!BQ153","v":1378.7449315494252},{"$f":"H152*'Daily efficiency'!BR153","v":21.158266631433296},{"$f":"I152*'Daily efficiency'!BS153","v":209.52969569066553},{"$f":"J152*'Daily efficiency'!BT153","v":50.491318097738507},{"$f":"K152*'Daily efficiency'!BU153","v":0},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.325669743365058,206.56127133395381,3.3306995186645216,31.391390338923475,7.9482602149948747,0,{"$f":"(V152+AB152)-(VLOOKUP($A152,Assumptions!$A$43:$M$98,11,FALSE)*F152)","v":17.998246023545303},{"$f":"(W152+AC152)-(VLOOKUP($A152,Assumptions!$A$43:$R$98,16,FALSE)*G152)","v":139.31321596129516},{"$f":"(X152+AD152)-VLOOKUP($A152,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A152,Assumptions!$A$44:$M$98,11,FALSE)*$H152)","v":-11.710162844240905},{"$f":"(Y152+AE152)-VLOOKUP($A152,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A152,Assumptions!$A$43:$R$98,16,FALSE)*I152)","v":10.419449788477893},{"$f":"(Z152+AF152)-(VLOOKUP($A152,Assumptions!$A$43:$M$98,11,FALSE)*J152)","v":6.4073322500174053},0,null,13.055427852691988,17.316568429696265,3.3306995186645216,31.391390338923475,7.9482602149948747,0]
[{"$f":"'Gas Use Per Customer'!B152","v":2034},{"$f":"'Gas Use Per Customer'!C152","v":7},{"$f":"'Daily efficiency'!CS154","v":61},{"$f":"'Gas Use Per Customer'!G152","v":76.185256935380067},{"$f":"'Gas Use Per Customer'!I152","v":12.06524346366035},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.6521947709282809},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.566731241842064},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2065243463660351},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6185256935380075},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2065243463660351},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F153*'Daily efficiency'!BP154","v":134.87828477591},{"$f":"G153*'Daily efficiency'!BQ154","v":1175.078528055946},{"$f":"H153*'Daily efficiency'!BR154","v":14.813820831762792},{"$f":"I153*'Daily efficiency'!BS154","v":178.57824225653098},{"$f":"J153*'Daily efficiency'!BT154","v":35.351163348524807},{"$f":"K153*'Daily efficiency'!BU154","v":0},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,7,FALSE)","v":0},21.232317656589977,176.0483096751577,2.3319673002245551,26.75429509041825,5.5649219664449552,0,{"$f":"(V153+AB153)-(VLOOKUP($A153,Assumptions!$A$43:$M$98,11,FALSE)*F153)","v":12.601353245198499},{"$f":"(W153+AC153)-(VLOOKUP($A153,Assumptions!$A$43:$R$98,16,FALSE)*G153)","v":118.73404935499515},{"$f":"(X153+AD153)-VLOOKUP($A153,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A153,Assumptions!$A$44:$M$98,11,FALSE)*$H153)","v":-12.246837649127336},{"$f":"(Y153+AE153)-VLOOKUP($A153,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A153,Assumptions!$A$43:$R$98,16,FALSE)*I153)","v":6.8861095458055654},{"$f":"(Z153+AF153)-(VLOOKUP($A153,Assumptions!$A$43:$M$98,11,FALSE)*J153)","v":4.48605141502102},0,null,21.232317656589977,17.316568429696275,2.3319673002245551,26.75429509041825,5.5649219664449552,0]
[{"$f":"'Gas Use Per Customer'!B153","v":2034},{"$f":"'Gas Use Per Customer'!C153","v":8},{"$f":"'Daily efficiency'!CS155","v":61},{"$f":"'Gas Use Per Customer'!G153","v":75.58864512530495},{"$f":"'Gas Use Per Customer'!I153","v":11.279055762977237},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0232446103817896},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.029780612774459},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1279055762977237},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5588645125304952},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1279055762977237},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F154*'Daily efficiency'!BP155","v":126.08943199399651},{"$f":"G154*'Daily efficiency'!BQ155","v":1165.8764100110006},{"$f":"H154*'Daily efficiency'!BR155","v":13.848532085362153},{"$f":"I154*'Daily efficiency'!BS155","v":177.17978417371489},{"$f":"J154*'Daily efficiency'!BT155","v":33.047633385523284},{"$f":"K154*'Daily efficiency'!BU155","v":0},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,7,FALSE)","v":0},19.848790913106946,174.66966366251711,2.1800131340816411,26.544780427565343,5.2023040699675471,0,{"$f":"(V154+AB154)-(VLOOKUP($A154,Assumptions!$A$43:$M$98,11,FALSE)*F154)","v":11.780231900803125},{"$f":"(W154+AC154)-(VLOOKUP($A154,Assumptions!$A$43:$R$98,16,FALSE)*G154)","v":117.80423512383339},{"$f":"(X154+AD154)-VLOOKUP($A154,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A154,Assumptions!$A$44:$M$98,11,FALSE)*$H154)","v":-12.328491140384294},{"$f":"(Y154+AE154)-VLOOKUP($A154,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A154,Assumptions!$A$43:$R$98,16,FALSE)*I154)","v":6.7264650808947506},{"$f":"(Z154+AF154)-(VLOOKUP($A154,Assumptions!$A$43:$M$98,11,FALSE)*J154)","v":4.1937341934295693},0,null,19.848790913106946,17.316568429696275,2.1800131340816411,26.544780427565343,5.2023040699675471,0]
[{"$f":"'Gas Use Per Customer'!B154","v":2034},{"$f":"'Gas Use Per Customer'!C154","v":9},{"$f":"'Daily efficiency'!CS156","v":56},{"$f":"'Gas Use Per Customer'!G154","v":110.99314825970343},{"$f":"'Gas Use Per Customer'!I154","v":16.42672128185049},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.141377025480393},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.893833433733093},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6426721281850492},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.099314825970344},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6426721281850492},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F155*'Daily efficiency'!BP156","v":183.63558080375128},{"$f":"G155*'Daily efficiency'!BQ156","v":1711.954130336976},{"$f":"H155*'Daily efficiency'!BR156","v":20.168884834820627},{"$f":"I155*'Daily efficiency'!BS156","v":260.16793952074494},{"$f":"J155*'Daily efficiency'!BT156","v":48.130293355821919},{"$f":"K155*'Daily efficiency'!BU156","v":0},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.907610970554309,256.48211901705355,3.174952664200668,38.977927764598853,7.5765915850243166,0,{"$f":"(V155+AB155)-(VLOOKUP($A155,Assumptions!$A$43:$M$98,11,FALSE)*F155)","v":17.156629964118331},{"$f":"(W155+AC155)-(VLOOKUP($A155,Assumptions!$A$43:$R$98,16,FALSE)*G155)","v":172.981840235992},{"$f":"(X155+AD155)-VLOOKUP($A155,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A155,Assumptions!$A$44:$M$98,11,FALSE)*$H155)","v":-11.793854359531785},{"$f":"(Y155+AE155)-VLOOKUP($A155,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A155,Assumptions!$A$43:$R$98,16,FALSE)*I155)","v":16.200184613219612},{"$f":"(Z155+AF155)-(VLOOKUP($A155,Assumptions!$A$43:$M$98,11,FALSE)*J155)","v":6.1077189592198193},0,null,13.055427852691986,17.316568429696268,3.174952664200668,14.595661864923569,7.5765915850243166,0]
[{"$f":"'Gas Use Per Customer'!B155","v":2034},{"$f":"'Gas Use Per Customer'!C155","v":10},{"$f":"'Daily efficiency'!CS157","v":48},{"$f":"'Gas Use Per Customer'!G155","v":187.58807317989624},{"$f":"'Gas Use Per Customer'!I155","v":38.696951583980869},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.609085475194261},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.276421953968871},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.218170950388522},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.31165122592736},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8696951583980872},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F156*'Daily efficiency'!BP157","v":176.49544313427148},{"$f":"G156*'Daily efficiency'!BQ157","v":990.07152865587898},{"$f":"H156*'Daily efficiency'!BR157","v":355.11054742577272},{"$f":"I156*'Daily efficiency'!BS157","v":3077.9451047357388},{"$f":"J156*'Daily efficiency'!BT157","v":113.38206814106388},{"$f":"K156*'Daily efficiency'!BU157","v":0},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.783622247224574,148.33086888731614,55.900918066065294,461.13261371401262,17.848418604461429,0,{"$f":"(V156+AB156)-(VLOOKUP($A156,Assumptions!$A$43:$M$98,11,FALSE)*F156)","v":17.402811875785389},{"$f":"(W156+AC156)-(VLOOKUP($A156,Assumptions!$A$43:$R$98,16,FALSE)*G156)","v":101.28995794786051},{"$f":"(X156+AD156)-VLOOKUP($A156,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A156,Assumptions!$A$44:$M$98,11,FALSE)*$H156)","v":21.639362925258961},{"$f":"(Y156+AE156)-VLOOKUP($A156,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A156,Assumptions!$A$43:$R$98,16,FALSE)*I156)","v":337.87055379068818},{"$f":"(Z156+AF156)-(VLOOKUP($A156,Assumptions!$A$43:$M$98,11,FALSE)*J156)","v":14.388148480648367},0,null,14.990682869008834,17.998649244386989,9.3200118870245721,25.730432192141677,17.848418604461429,0]
[{"$f":"'Gas Use Per Customer'!B156","v":2034},{"$f":"'Gas Use Per Customer'!C156","v":11},{"$f":"'Daily efficiency'!CS158","v":39},{"$f":"'Gas Use Per Customer'!G156","v":283.3701466721962},{"$f":"'Gas Use Per Customer'!I156","v":69.052281763693543},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.715684529108064},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.01104400165886},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.431369058216127},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":198.35910267053734},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9052281763693548},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F157*'Daily efficiency'!BP158","v":349.16952882419127},{"$f":"G157*'Daily efficiency'!BQ158","v":1540.5130582751372},{"$f":"H157*'Daily efficiency'!BR158","v":708.05460855897195},{"$f":"I157*'Daily efficiency'!BS158","v":4630.1642942365743},{"$f":"J157*'Daily efficiency'!BT158","v":209.06729175320942},{"$f":"K157*'Daily efficiency'!BU158","v":0},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.965692693337118,230.79710288854281,111.46079142475614,693.68350970311462,32.911029062106991,0,{"$f":"(V157+AB157)-(VLOOKUP($A157,Assumptions!$A$43:$M$98,11,FALSE)*F157)","v":36.441788009309555},{"$f":"(W157+AC157)-(VLOOKUP($A157,Assumptions!$A$43:$R$98,16,FALSE)*G157)","v":159.73720229601497},{"$f":"(X157+AD157)-VLOOKUP($A157,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A157,Assumptions!$A$44:$M$98,11,FALSE)*$H157)","v":60.913047658773053},{"$f":"(Y157+AE157)-VLOOKUP($A157,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A157,Assumptions!$A$43:$R$98,16,FALSE)*I157)","v":514.37714058928839},{"$f":"(Z157+AF157)-(VLOOKUP($A157,Assumptions!$A$43:$M$98,11,FALSE)*J157)","v":26.736394167431136},0,null,17.591399385380868,18.790170638640546,14.70215661306842,25.931612598774365,32.911029062106991,0]
[{"$f":"'Gas Use Per Customer'!B157","v":2034},{"$f":"'Gas Use Per Customer'!C157","v":12},{"$f":"'Daily efficiency'!CS159","v":29},{"$f":"'Gas Use Per Customer'!G157","v":423.87030800116696},{"$f":"'Gas Use Per Customer'!I157","v":105.82300884955752},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.164601769911506},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.774061600233395},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":79.36725663716814},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":339.09624640093358},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2911504424778766},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F158*'Daily efficiency'!BP159","v":356.90619262153774},{"$f":"G158*'Daily efficiency'!BQ159","v":1571.5712767087161},{"$f":"H158*'Daily efficiency'!BR159","v":1769.5260501424013},{"$f":"I158*'Daily efficiency'!BS159","v":7884.3158864795178},{"$f":"J158*'Daily efficiency'!BT159","v":165.03268912360824},{"$f":"K158*'Daily efficiency'!BU159","v":0},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.183585578173385,235.45019349160171,278.55587918141174,1181.2150861577375,25.979174372030197,0,{"$f":"(V158+AB158)-(VLOOKUP($A158,Assumptions!$A$43:$M$98,11,FALSE)*F158)","v":37.258260406786349},{"$f":"(W158+AC158)-(VLOOKUP($A158,Assumptions!$A$43:$R$98,16,FALSE)*G158)","v":164.58838417162835},{"$f":"(X158+AD158)-VLOOKUP($A158,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A158,Assumptions!$A$44:$M$98,11,FALSE)*$H158)","v":194.08597539078238},{"$f":"(Y158+AE158)-VLOOKUP($A158,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A158,Assumptions!$A$43:$R$98,16,FALSE)*I158)","v":884.26791447991604},{"$f":"(Z158+AF158)-(VLOOKUP($A158,Assumptions!$A$43:$M$98,11,FALSE)*J158)","v":21.24784307918344},0,null,17.604045099376389,19.414946159802167,24.454162032846529,26.077195600519676,25.979174372030197,0]
[{"$f":"'Gas Use Per Customer'!B158","v":2035},{"$f":"'Gas Use Per Customer'!C158","v":1},{"$f":"'Daily efficiency'!CS160","v":33},{"$f":"'Gas Use Per Customer'!G158","v":383.78234341192791},{"$f":"'Gas Use Per Customer'!I158","v":95.348426933254913},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.069685386650985},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.756468682385588},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.511320199941181},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":307.02587472954235},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7674213466627462},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F159*'Daily efficiency'!BP160","v":360.40054325758518},{"$f":"G159*'Daily efficiency'!BQ160","v":1512.8445165491858},{"$f":"H159*'Daily efficiency'!BR160","v":1623.4685828506797},{"$f":"I159*'Daily efficiency'!BS160","v":7022.573120507398},{"$f":"J159*'Daily efficiency'!BT160","v":166.72133812635747},{"$f":"K159*'Daily efficiency'!BU160","v":0},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.43426397753116,233.4457850866213,263.22433055191692,1083.6474452672239,27.03169810651433,0,{"$f":"(V159+AB159)-(VLOOKUP($A159,Assumptions!$A$43:$M$98,11,FALSE)*F159)","v":41.007061670627337},{"$f":"(W159+AC159)-(VLOOKUP($A159,Assumptions!$A$43:$R$98,16,FALSE)*G159)","v":167.8742837055548},{"$f":"(X159+AD159)-VLOOKUP($A159,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A159,Assumptions!$A$44:$M$98,11,FALSE)*$H159)","v":184.07538894634524},{"$f":"(Y159+AE159)-VLOOKUP($A159,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A159,Assumptions!$A$43:$R$98,16,FALSE)*I159)","v":807.56450678827548},{"$f":"(Z159+AF159)-(VLOOKUP($A159,Assumptions!$A$43:$M$98,11,FALSE)*J159)","v":22.674897529788375},0,null,21.503795599760018,21.871027496094193,25.740734254616186,26.302815927148004,27.03169810651433,0]
[{"$f":"'Gas Use Per Customer'!B159","v":2035},{"$f":"'Gas Use Per Customer'!C159","v":2},{"$f":"'Daily efficiency'!CS161","v":37},{"$f":"'Gas Use Per Customer'!G159","v":309.24480844704578},{"$f":"'Gas Use Per Customer'!I159","v":74.861845972957084},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.458553791887123},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.773442534113727},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.917107583774246},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.47136591293204},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4861845972957086},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F160*'Daily efficiency'!BP161","v":386.0312893757789},{"$f":"G160*'Daily efficiency'!BQ161","v":1713.0394760181969},{"$f":"H160*'Daily efficiency'!BR161","v":760.91455212775577},{"$f":"I160*'Daily efficiency'!BS161","v":5028.7844525616374},{"$f":"J160*'Daily efficiency'!BT161","v":235.01272360796165},{"$f":"K160*'Daily efficiency'!BU161","v":0},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,7,FALSE)","v":0},62.589956338797016,264.33770357024042,123.37240505100812,775.98756628171907,38.104258681905222,0,{"$f":"(V160+AB160)-(VLOOKUP($A160,Assumptions!$A$43:$M$98,11,FALSE)*F160)","v":42.065770830960766},{"$f":"(W160+AC160)-(VLOOKUP($A160,Assumptions!$A$43:$R$98,16,FALSE)*G160)","v":185.08322483146083},{"$f":"(X160+AD160)-VLOOKUP($A160,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A160,Assumptions!$A$44:$M$98,11,FALSE)*$H160)","v":68.527101080653239},{"$f":"(Y160+AE160)-VLOOKUP($A160,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A160,Assumptions!$A$43:$R$98,16,FALSE)*I160)","v":577.26351626988435},{"$f":"(Z160+AF160)-(VLOOKUP($A160,Assumptions!$A$43:$M$98,11,FALSE)*J160)","v":31.26286351262647},0,null,18.73040055061627,19.95002230982254,15.256347696218938,26.666968808339675,38.104258681905222,0]
[{"$f":"'Gas Use Per Customer'!B160","v":2035},{"$f":"'Gas Use Per Customer'!C160","v":3},{"$f":"'Daily efficiency'!CS162","v":40},{"$f":"'Gas Use Per Customer'!G160","v":282.16427730632728},{"$f":"'Gas Use Per Customer'!I160","v":69.009941761280075},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.702982528384023},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.649283191898178},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.405965056768046},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.51499411442907},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.900994176128008},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F161*'Daily efficiency'!BP162","v":341.90034600965811},{"$f":"G161*'Daily efficiency'!BQ162","v":1507.5871357490412},{"$f":"H161*'Daily efficiency'!BR162","v":693.25415780760193},{"$f":"I161*'Daily efficiency'!BS162","v":4629.7514620422198},{"$f":"J161*'Daily efficiency'!BT162","v":202.19912936055053},{"$f":"K161*'Daily efficiency'!BU162","v":0},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,7,FALSE)","v":0},55.434697440115805,232.63452300716546,112.40215149147909,714.41311581555374,32.7839608516814,0,{"$f":"(V161+AB161)-(VLOOKUP($A161,Assumptions!$A$43:$M$98,11,FALSE)*F161)","v":36.514874823062847},{"$f":"(W161+AC161)-(VLOOKUP($A161,Assumptions!$A$43:$R$98,16,FALSE)*G161)","v":160.32034955695289},{"$f":"(X161+AD161)-VLOOKUP($A161,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A161,Assumptions!$A$44:$M$98,11,FALSE)*$H161)","v":60.765573302690797},{"$f":"(Y161+AE161)-VLOOKUP($A161,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A161,Assumptions!$A$43:$R$98,16,FALSE)*I161)","v":531.88311147704212},{"$f":"(Z161+AF161)-(VLOOKUP($A161,Assumptions!$A$43:$M$98,11,FALSE)*J161)","v":26.477353312663748},0,null,17.63749487447064,18.939362923311467,14.67556020476289,26.92874603580217,32.7839608516814,0]
[{"$f":"'Gas Use Per Customer'!B161","v":2035},{"$f":"'Gas Use Per Customer'!C161","v":4},{"$f":"'Daily efficiency'!CS163","v":46},{"$f":"'Gas Use Per Customer'!G161","v":188.91771059611801},{"$f":"'Gas Use Per Customer'!I161","v":45.868694012258366},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.76060820367751},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.675313178835403},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.52121640735502},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.2423974172826},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5868694012258366},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F162*'Daily efficiency'!BP163","v":222.58864730978576},{"$f":"G162*'Daily efficiency'!BQ163","v":1009.3762149085528},{"$f":"H162*'Daily efficiency'!BR163","v":460.63020010776575},{"$f":"I162*'Daily efficiency'!BS163","v":3099.7617954611055},{"$f":"J162*'Daily efficiency'!BT163","v":134.39527345591696},{"$f":"K162*'Daily efficiency'!BU163","v":0},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,7,FALSE)","v":0},36.089856185387013,155.75600820801753,74.685200154879851,478.32167681946049,21.790446860793551,0,{"$f":"(V162+AB162)-(VLOOKUP($A162,Assumptions!$A$43:$M$98,11,FALSE)*F162)","v":23.514457159695823},{"$f":"(W162+AC162)-(VLOOKUP($A162,Assumptions!$A$43:$R$98,16,FALSE)*G162)","v":107.33943250863013},{"$f":"(X162+AD162)-VLOOKUP($A162,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A162,Assumptions!$A$44:$M$98,11,FALSE)*$H162)","v":35.737469148815094},{"$f":"(Y162+AE162)-VLOOKUP($A162,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A162,Assumptions!$A$43:$R$98,16,FALSE)*I162)","v":351.55273389954084},{"$f":"(Z162+AF162)-(VLOOKUP($A162,Assumptions!$A$43:$M$98,11,FALSE)*J162)","v":17.598647185563152},0,null,17.088239714151303,18.939362923311471,12.985424997153938,26.583965563648867,21.790446860793551,0]
[{"$f":"'Gas Use Per Customer'!B162","v":2035},{"$f":"'Gas Use Per Customer'!C162","v":5},{"$f":"'Daily efficiency'!CS164","v":52},{"$f":"'Gas Use Per Customer'!G162","v":124.06036647557809},{"$f":"'Gas Use Per Customer'!I162","v":29.32002126779701},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.456017014237609},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.65432982802028},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9320021267797012},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.40603664755781},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9320021267797012},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F163*'Daily efficiency'!BP164","v":329.69318236557535},{"$f":"G163*'Daily efficiency'!BQ164","v":1918.3436568176744},{"$f":"H163*'Daily efficiency'!BR164","v":36.840003207956258},{"$f":"I163*'Daily efficiency'!BS164","v":290.79749901875522},{"$f":"J163*'Daily efficiency'!BT164","v":85.907662314645194},{"$f":"K163*'Daily efficiency'!BU164","v":0},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.455464511253567,296.01802176818887,5.9731277120973187,44.872721364986482,13.928810905811336,0,{"$f":"(V163+AB163)-(VLOOKUP($A163,Assumptions!$A$43:$M$98,11,FALSE)*F163)","v":32.019727867824571},{"$f":"(W163+AC163)-(VLOOKUP($A163,Assumptions!$A$43:$R$98,16,FALSE)*G163)","v":200.63398224423122},{"$f":"(X163+AD163)-VLOOKUP($A163,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A163,Assumptions!$A$44:$M$98,11,FALSE)*$H163)","v":-10.503272323013679},{"$f":"(Y163+AE163)-VLOOKUP($A163,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A163,Assumptions!$A$43:$R$98,16,FALSE)*I163)","v":20.477561796531035},{"$f":"(Z163+AF163)-(VLOOKUP($A163,Assumptions!$A$43:$M$98,11,FALSE)*J163)","v":11.249343825382711},0,null,13.650965485056076,17.969207513337384,5.9731277120973187,16.506127120430637,13.928810905811336,0]
[{"$f":"'Gas Use Per Customer'!B163","v":2035},{"$f":"'Gas Use Per Customer'!C163","v":6},{"$f":"'Daily efficiency'!CS165","v":58},{"$f":"'Gas Use Per Customer'!G163","v":89.609583765309651},{"$f":"'Gas Use Per Customer'!I163","v":17.291938739166568},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.833550991333254},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.648625388778683},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7291938739166568},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9609583765309662},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7291938739166568},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F164*'Daily efficiency'!BP165","v":193.30791331427673},{"$f":"G164*'Daily efficiency'!BQ165","v":1382.1348385024085},{"$f":"H164*'Daily efficiency'!BR165","v":21.231207069079566},{"$f":"I164*'Daily efficiency'!BS165","v":210.04486434588591},{"$f":"J164*'Daily efficiency'!BT165","v":50.665380505758023},{"$f":"K164*'Daily efficiency'!BU165","v":0},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.342365728563365,213.27608286259411,3.4423642850879914,32.41184915187813,8.2147329530508841,0,{"$f":"(V164+AB164)-(VLOOKUP($A164,Assumptions!$A$43:$M$98,11,FALSE)*F164)","v":18.700306519888976},{"$f":"(W164+AC164)-(VLOOKUP($A164,Assumptions!$A$43:$R$98,16,FALSE)*G164)","v":144.37959059503117},{"$f":"(X164+AD164)-VLOOKUP($A164,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A164,Assumptions!$A$44:$M$98,11,FALSE)*$H164)","v":-11.93482607067868},{"$f":"(Y164+AE164)-VLOOKUP($A164,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A164,Assumptions!$A$43:$R$98,16,FALSE)*I164)","v":10.959750389688764},{"$f":"(Z164+AF164)-(VLOOKUP($A164,Assumptions!$A$43:$M$98,11,FALSE)*J164)","v":6.6344755519665854},0,null,13.518081172075595,17.902300243683992,3.4423642850879914,32.41184915187813,8.2147329530508841,0]
[{"$f":"'Gas Use Per Customer'!B164","v":2035},{"$f":"'Gas Use Per Customer'!C164","v":7},{"$f":"'Daily efficiency'!CS166","v":61},{"$f":"'Gas Use Per Customer'!G164","v":76.420903172305003},{"$f":"'Gas Use Per Customer'!I164","v":12.121935214460418},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.6975481715683358},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.778812855074506},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.212193521446042},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.642090317230501},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.212193521446042},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F165*'Daily efficiency'!BP166","v":135.51204621900789},{"$f":"G165*'Daily efficiency'!BQ166","v":1178.7131267219654},{"$f":"H165*'Daily efficiency'!BR166","v":14.883427503316552},{"$f":"I165*'Daily efficiency'!BS166","v":179.13059703588303},{"$f":"J165*'Daily efficiency'!BT166","v":35.51727017836901},{"$f":"K165*'Daily efficiency'!BU166","v":0},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,7,FALSE)","v":0},21.971517049677065,181.88624690075289,2.4131543303408787,27.641494152659238,5.7586637428589098,0,{"$f":"(V165+AB165)-(VLOOKUP($A165,Assumptions!$A$43:$M$98,11,FALSE)*F165)","v":13.109224335337398},{"$f":"(W165+AC165)-(VLOOKUP($A165,Assumptions!$A$43:$R$98,16,FALSE)*G165)","v":123.12989581356968},{"$f":"(X165+AD165)-VLOOKUP($A165,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A165,Assumptions!$A$44:$M$98,11,FALSE)*$H165)","v":-12.491565213633951},{"$f":"(Y165+AE165)-VLOOKUP($A165,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A165,Assumptions!$A$43:$R$98,16,FALSE)*I165)","v":7.3160777438453959},{"$f":"(Z165+AF165)-(VLOOKUP($A165,Assumptions!$A$43:$M$98,11,FALSE)*J165)","v":4.6508771535664515},{"$f":"AA165+AG165","v":0},null,21.971517049677065,17.902300243684003,2.4131543303408787,27.641494152659238,5.7586637428589098,0]
[{"$f":"'Gas Use Per Customer'!B165","v":2035},{"$f":"'Gas Use Per Customer'!C165","v":8},{"$f":"'Daily efficiency'!CS167","v":61},{"$f":"'Gas Use Per Customer'!G165","v":75.724181195363599},{"$f":"'Gas Use Per Customer'!I165","v":11.28017731983466},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0241418558677289},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.151763075827247},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1280177319834661},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5724181195363602},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1280177319834661},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F166*'Daily efficiency'!BP167","v":126.10196996437925},{"$f":"G166*'Daily efficiency'!BQ167","v":1167.9669132410165},{"$f":"H166*'Daily efficiency'!BR167","v":13.849909143553193},{"$f":"I166*'Daily efficiency'!BS167","v":177.49748072193236},{"$f":"J166*'Daily efficiency'!BT167","v":33.050919547115541},{"$f":"K166*'Daily efficiency'!BU167","v":0},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,7,FALSE)","v":0},20.445795487380018,180.22800759372166,2.2455827609027241,27.389489326070976,5.3587770430633128,0,{"$f":"(V166+AB166)-(VLOOKUP($A166,Assumptions!$A$43:$M$98,11,FALSE)*F166)","v":12.19890821159448},{"$f":"(W166+AC166)-(VLOOKUP($A166,Assumptions!$A$43:$R$98,16,FALSE)*G166)","v":122.00733247198764},{"$f":"(X166+AD166)-VLOOKUP($A166,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A166,Assumptions!$A$44:$M$98,11,FALSE)*$H166)","v":-12.58221110325284},{"$f":"(Y166+AE166)-VLOOKUP($A166,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A166,Assumptions!$A$43:$R$98,16,FALSE)*I166)","v":7.1235924689737136},{"$f":"(Z166+AF166)-(VLOOKUP($A166,Assumptions!$A$43:$M$98,11,FALSE)*J166)","v":4.3279161335901204},{"$f":"AA166+AG166","v":0},null,20.445795487380018,17.902300243684,2.2455827609027241,27.389489326070976,5.3587770430633128,0]
[{"$f":"'Gas Use Per Customer'!B166","v":2035},{"$f":"'Gas Use Per Customer'!C166","v":9},{"$f":"'Daily efficiency'!CS168","v":56},{"$f":"'Gas Use Per Customer'!G166","v":111.93668613970566},{"$f":"'Gas Use Per Customer'!I166","v":16.551806795709236},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.241445436567389},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.7430175257351},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6551806795709236},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.193668613970566},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6551806795709236},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F167*'Daily efficiency'!BP168","v":185.03392138514079},{"$f":"G167*'Daily efficiency'!BQ168","v":1726.5072229929274},{"$f":"H167*'Daily efficiency'!BR168","v":20.322466020027004},{"$f":"I167*'Daily efficiency'!BS168","v":262.37959231147016},{"$f":"J167*'Daily efficiency'!BT168","v":48.496793911428043},{"$f":"K167*'Daily efficiency'!BU168","v":0},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.000845474001661,266.41590045793873,3.2950237348557927,40.487577704002184,7.8631248218149539,0,{"$f":"(V167+AB167)-(VLOOKUP($A167,Assumptions!$A$43:$M$98,11,FALSE)*F167)","v":17.89989342471279},{"$f":"(W167+AC167)-(VLOOKUP($A167,Assumptions!$A$43:$R$98,16,FALSE)*G167)","v":180.35317472004286},{"$f":"(X167+AD167)-VLOOKUP($A167,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A167,Assumptions!$A$44:$M$98,11,FALSE)*$H167)","v":-12.014528225987689},{"$f":"(Y167+AE167)-VLOOKUP($A167,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A167,Assumptions!$A$43:$R$98,16,FALSE)*I167)","v":17.128119667331383},{"$f":"(Z167+AF167)-(VLOOKUP($A167,Assumptions!$A$43:$M$98,11,FALSE)*J167)","v":6.350505815653845},0,null,13.518081172075592,17.902300243683996,3.2950237348557927,15.301614026659822,7.8631248218149539,0]
[{"$f":"'Gas Use Per Customer'!B167","v":2035},{"$f":"'Gas Use Per Customer'!C167","v":10},{"$f":"'Daily efficiency'!CS169","v":48},{"$f":"'Gas Use Per Customer'!G167","v":188.04307773294286},{"$f":"'Gas Use Per Customer'!I167","v":38.814224548049474},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.644267364414842},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.412923319882857},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.288534728829685},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.63015441305998},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8814224548049476},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F168*'Daily efficiency'!BP169","v":177.03032102293511},{"$f":"G168*'Daily efficiency'!BQ169","v":992.47299824690276},{"$f":"H168*'Daily efficiency'!BR169","v":356.18672693769804},{"$f":"I168*'Daily efficiency'!BS169","v":3085.4108194421274},{"$f":"J168*'Daily efficiency'!BT169","v":113.72567792578489},{"$f":"K168*'Daily efficiency'!BU169","v":0},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.703165697749139,153.14768683665216,57.75104842806644,476.10718958904016,18.439140587502813,0,{"$f":"(V168+AB168)-(VLOOKUP($A168,Assumptions!$A$43:$M$98,11,FALSE)*F168)","v":18.061825845473095},{"$f":"(W168+AC168)-(VLOOKUP($A168,Assumptions!$A$43:$R$98,16,FALSE)*G168)","v":104.95526549577072},{"$f":"(X168+AD168)-VLOOKUP($A168,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A168,Assumptions!$A$44:$M$98,11,FALSE)*$H168)","v":22.671435768831977},{"$f":"(Y168+AE168)-VLOOKUP($A168,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A168,Assumptions!$A$43:$R$98,16,FALSE)*I168)","v":349.86127350563447},{"$f":"(Z168+AF168)-(VLOOKUP($A168,Assumptions!$A$43:$M$98,11,FALSE)*J168)","v":14.892027303410798},0,null,15.511345866782881,18.604826575044552,9.7350202719135535,26.579112898991038,18.439140587502813,0]
[{"$f":"'Gas Use Per Customer'!B168","v":2035},{"$f":"'Gas Use Per Customer'!C168","v":11},{"$f":"'Daily efficiency'!CS170","v":39},{"$f":"'Gas Use Per Customer'!G168","v":282.93008056216047},{"$f":"'Gas Use Per Customer'!I168","v":68.939662297791941},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.681898689337583},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.879024168648144},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.363797378675166},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":198.05105639351231},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8939662297791946},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F169*'Daily efficiency'!BP170","v":348.05791134358594},{"$f":"G169*'Daily efficiency'!BQ170","v":1537.6217796197809},{"$f":"H169*'Daily efficiency'!BR170","v":696.36167741288523},{"$f":"I169*'Daily efficiency'!BS170","v":4622.9737753561631},{"$f":"J169*'Daily efficiency'!BT170","v":208.72631755028132},{"$f":"K169*'Daily efficiency'!BU170","v":0},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.433066629377734,237.26914404158288,112.90599540716569,713.36725659328101,33.842259583038057,0,{"$f":"(V169+AB169)-(VLOOKUP($A169,Assumptions!$A$43:$M$98,11,FALSE)*F169)","v":37.53251188806675},{"$f":"(W169+AC169)-(VLOOKUP($A169,Assumptions!$A$43:$R$98,16,FALSE)*G169)","v":164.75870751370604},{"$f":"(X169+AD169)-VLOOKUP($A169,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A169,Assumptions!$A$44:$M$98,11,FALSE)*$H169)","v":61.307952969861347},{"$f":"(Y169+AE169)-VLOOKUP($A169,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A169,Assumptions!$A$43:$R$98,16,FALSE)*I169)","v":530.3793050735527},{"$f":"(Z169+AF169)-(VLOOKUP($A169,Assumptions!$A$43:$M$98,11,FALSE)*J169)","v":27.542074669267727},0,null,18.147517523338607,19.411003970349974,14.821645219998167,26.779928101960209,33.842259583038057,0]
[{"$f":"'Gas Use Per Customer'!B169","v":2035},{"$f":"'Gas Use Per Customer'!C169","v":12},{"$f":"'Daily efficiency'!CS171","v":28},{"$f":"'Gas Use Per Customer'!G169","v":424.61632189802799},{"$f":"'Gas Use Per Customer'!I169","v":106.02805658273169},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.205611316546339},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.923264379605598},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":79.521042437048777},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":339.69305751842239},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3014028291365847},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F170*'Daily efficiency'!BP171","v":377.74372450894367},{"$f":"G170*'Daily efficiency'!BQ171","v":1675.2971791065697},{"$f":"H170*'Daily efficiency'!BR171","v":1816.393557501965},{"$f":"I170*'Daily efficiency'!BS171","v":7769.7664310971841},{"$f":"J170*'Daily efficiency'!BT171","v":185.3951873247409},{"$f":"K170*'Daily efficiency'!BU171","v":0},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.246235408794313,258.5137209751191,294.50460775331493,1198.9462265325842,30.05942005074861,0,{"$f":"(V170+AB170)-(VLOOKUP($A170,Assumptions!$A$43:$M$98,11,FALSE)*F170)","v":41.867075713075636},{"$f":"(W170+AC170)-(VLOOKUP($A170,Assumptions!$A$43:$R$98,16,FALSE)*G170)","v":185.96549092828946},{"$f":"(X170+AD170)-VLOOKUP($A170,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A170,Assumptions!$A$44:$M$98,11,FALSE)*$H170)","v":208.03582593968756},{"$f":"(Y170+AE170)-VLOOKUP($A170,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A170,Assumptions!$A$43:$R$98,16,FALSE)*I170)","v":894.95637339058317},{"$f":"(Z170+AF170)-(VLOOKUP($A170,Assumptions!$A$43:$M$98,11,FALSE)*J170)","v":25.214630126818943},0,null,19.743394843989972,21.898062007723436,26.161103975010754,26.346030735174722,30.05942005074861,0]
[{"$f":"'Gas Use Per Customer'!B170","v":2036},{"$f":"'Gas Use Per Customer'!C170","v":1},{"$f":"'Daily efficiency'!CS172","v":33},{"$f":"'Gas Use Per Customer'!G170","v":385.34106900118644},{"$f":"'Gas Use Per Customer'!I170","v":95.763852319934458},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.152770463986894},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.068213800237288},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.82288923995084},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":308.27285520094915},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7881926159967234},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F171*'Daily efficiency'!BP172","v":357.11211110579183},{"$f":"G171*'Daily efficiency'!BQ172","v":1497.0698774499792},{"$f":"H171*'Daily efficiency'!BR172","v":1659.5495347514016},{"$f":"I171*'Daily efficiency'!BS172","v":7080.2319411136732},{"$f":"J171*'Daily efficiency'!BT172","v":162.92211520494652},{"$f":"K171*'Daily efficiency'!BU172","v":0},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,7,FALSE)","v":0},70.102425209365933,279.69205897132434,325.77569766790617,1322.7736924195685,31.982212422706123,0,{"$f":"(V171+AB171)-(VLOOKUP($A171,Assumptions!$A$43:$M$98,11,FALSE)*F171)","v":52.21422510429862},{"$f":"(W171+AC171)-(VLOOKUP($A171,Assumptions!$A$43:$R$98,16,FALSE)*G171)","v":212.40580801392662},{"$f":"(X171+AD171)-VLOOKUP($A171,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A171,Assumptions!$A$44:$M$98,11,FALSE)*$H171)","v":244.59448179421838},{"$f":"(Y171+AE171)-VLOOKUP($A171,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A171,Assumptions!$A$43:$R$98,16,FALSE)*I171)","v":1039.5282231102922},{"$f":"(Z171+AF171)-(VLOOKUP($A171,Assumptions!$A$43:$M$98,11,FALSE)*J171)","v":27.510162396439295},0,null,27.261969855733113,27.560753978869645,34.055227293496969,33.721043081547698,31.982212422706123,0]
[{"$f":"'Gas Use Per Customer'!B171","v":2036},{"$f":"'Gas Use Per Customer'!C171","v":2},{"$f":"'Daily efficiency'!CS173","v":37},{"$f":"'Gas Use Per Customer'!G171","v":321.39911961402595},{"$f":"'Gas Use Per Customer'!I171","v":77.831071595694894},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.349321478708468},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.419735884207782},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.698642957416936},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.97938372981815},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.7831071595694894},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F172*'Daily efficiency'!BP173","v":408.39772237428048},{"$f":"G172*'Daily efficiency'!BQ173","v":1808.676401834836},{"$f":"H172*'Daily efficiency'!BR173","v":795.230207221505},{"$f":"I172*'Daily efficiency'!BS173","v":5205.3247276274533},{"$f":"J172*'Daily efficiency'!BT173","v":251.6359059590466},{"$f":"K172*'Daily efficiency'!BU173","v":0},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.169979953261972,337.90835983134275,156.10662420087826,972.49167364474965,49.397056915438242,0,{"$f":"(V172+AB172)-(VLOOKUP($A172,Assumptions!$A$43:$M$98,11,FALSE)*F172)","v":58.362308018068816},{"$f":"(W172+AC172)-(VLOOKUP($A172,Assumptions!$A$43:$R$98,16,FALSE)*G172)","v":253.72679876951318},{"$f":"(X172+AD172)-VLOOKUP($A172,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A172,Assumptions!$A$44:$M$98,11,FALSE)*$H172)","v":98.390814850806578},{"$f":"(Y172+AE172)-VLOOKUP($A172,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A172,Assumptions!$A$43:$R$98,16,FALSE)*I172)","v":761.96756568746196},{"$f":"(Z172+AF172)-(VLOOKUP($A172,Assumptions!$A$43:$M$98,11,FALSE)*J172)","v":42.127832937040523},0,null,24.995290793048362,26.314819932116212,21.069309217513268,33.868328424373445,49.397056915438242,0]
[{"$f":"'Gas Use Per Customer'!B172","v":2036},{"$f":"'Gas Use Per Customer'!C172","v":3},{"$f":"'Daily efficiency'!CS174","v":40},{"$f":"'Gas Use Per Customer'!G172","v":282.55496751980218},{"$f":"'Gas Use Per Customer'!I172","v":69.107404155692123},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.732221246707635},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.766490255940653},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.46444249341527},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.78847726386152},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9107404155692125},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F173*'Daily efficiency'!BP174","v":342.38321015244605},{"$f":"G173*'Daily efficiency'!BQ174","v":1509.6745705778603},{"$f":"H173*'Daily efficiency'!BR174","v":694.2332371754668},{"$f":"I173*'Daily efficiency'!BS174","v":4636.1619070649167},{"$f":"J173*'Daily efficiency'!BT174","v":202.48469417617781},{"$f":"K173*'Daily efficiency'!BU174","v":0},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,7,FALSE)","v":0},67.211087600286078,282.04694742826388,136.2805462862944,866.15707726357232,39.748492666835858,0,{"$f":"(V173+AB173)-(VLOOKUP($A173,Assumptions!$A$43:$M$98,11,FALSE)*F173)","v":47.847720666976386},{"$f":"(W173+AC173)-(VLOOKUP($A173,Assumptions!$A$43:$R$98,16,FALSE)*G173)","v":208.03953172607888},{"$f":"(X173+AD173)-VLOOKUP($A173,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A173,Assumptions!$A$44:$M$98,11,FALSE)*$H173)","v":83.453346939989643},{"$f":"(Y173+AE173)-VLOOKUP($A173,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A173,Assumptions!$A$43:$R$98,16,FALSE)*I173)","v":679.37264181212197},{"$f":"(Z173+AF173)-(VLOOKUP($A173,Assumptions!$A$43:$M$98,11,FALSE)*J173)","v":33.294037022399294},0,null,23.078916676414888,24.542661976204556,20.126484747321129,34.34844391393937,39.748492666835858,0]
[{"$f":"'Gas Use Per Customer'!B173","v":2036},{"$f":"'Gas Use Per Customer'!C173","v":4},{"$f":"'Daily efficiency'!CS175","v":46},{"$f":"'Gas Use Per Customer'!G173","v":187.98280316974714},{"$f":"'Gas Use Per Customer'!I173","v":45.584613580391697},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.675384074117508},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.394840950924142},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.350768148235016},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.58796221882298},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5584613580391702},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F174*'Daily efficiency'!BP175","v":223.52641598345343},{"$f":"G174*'Daily efficiency'!BQ175","v":1004.3810595240077},{"$f":"H174*'Daily efficiency'!BR175","v":457.85368218599729},{"$f":"I174*'Daily efficiency'!BS175","v":3084.4218344092119},{"$f":"J174*'Daily efficiency'!BT175","v":133.56291779054763},{"$f":"K174*'Daily efficiency'!BU175","v":0},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.87906030483412,187.64481923086194,89.878367364494892,576.25118679929244,26.218893630249386,0,{"$f":"(V174+AB174)-(VLOOKUP($A174,Assumptions!$A$43:$M$98,11,FALSE)*F174)","v":31.106599668319909},{"$f":"(W174+AC174)-(VLOOKUP($A174,Assumptions!$A$43:$R$98,16,FALSE)*G174)","v":138.40795186603498},{"$f":"(X174+AD174)-VLOOKUP($A174,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A174,Assumptions!$A$44:$M$98,11,FALSE)*$H174)","v":50.232980611781088},{"$f":"(Y174+AE174)-VLOOKUP($A174,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A174,Assumptions!$A$43:$R$98,16,FALSE)*I174)","v":447.26469746834414},{"$f":"(Z174+AF174)-(VLOOKUP($A174,Assumptions!$A$43:$M$98,11,FALSE)*J174)","v":21.961406751411314},0,null,22.746417577546001,24.54266197620456,18.366204685561161,33.98978826988516,26.218893630249386,0]
[{"$f":"'Gas Use Per Customer'!B174","v":2036},{"$f":"'Gas Use Per Customer'!C174","v":5},{"$f":"'Daily efficiency'!CS176","v":52},{"$f":"'Gas Use Per Customer'!G174","v":124.26031061357524},{"$f":"'Gas Use Per Customer'!I174","v":29.395168400634809},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.51613472050785},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.83427955221772},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9395168400634812},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.426031061357525},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9395168400634812},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F175*'Daily efficiency'!BP176","v":330.53818507361075},{"$f":"G175*'Daily efficiency'!BQ176","v":1921.4353901386478},{"$f":"H175*'Daily efficiency'!BR176","v":36.934424033559615},{"$f":"I175*'Daily efficiency'!BS176","v":291.26616807822052},{"$f":"J175*'Daily efficiency'!BT176","v":86.127843413859949},{"$f":"K175*'Daily efficiency'!BU176","v":0},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,7,FALSE)","v":0},64.885865467323683,358.97470688785836,7.2503637315638159,54.416186903211049,16.907213487294619,0,{"$f":"(V175+AB175)-(VLOOKUP($A175,Assumptions!$A$43:$M$98,11,FALSE)*F175)","v":42.922394210299096},{"$f":"(W175+AC175)-(VLOOKUP($A175,Assumptions!$A$43:$R$98,16,FALSE)*G175)","v":261.33510907526284},{"$f":"(X175+AD175)-VLOOKUP($A175,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A175,Assumptions!$A$44:$M$98,11,FALSE)*$H175)","v":-9.5955356552496411},{"$f":"(Y175+AE175)-VLOOKUP($A175,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A175,Assumptions!$A$43:$R$98,16,FALSE)*I175)","v":29.466877222126161},{"$f":"(Z175+AF175)-(VLOOKUP($A175,Assumptions!$A$43:$M$98,11,FALSE)*J175)","v":14.161779580166545},0,null,18.252316854124636,23.368068370596522,7.2503637315638159,23.713828717008653,16.907213487294619,0]
[{"$f":"'Gas Use Per Customer'!B175","v":2036},{"$f":"'Gas Use Per Customer'!C175","v":6},{"$f":"'Daily efficiency'!CS177","v":57},{"$f":"'Gas Use Per Customer'!G175","v":90.444416921349443},{"$f":"'Gas Use Per Customer'!I175","v":17.569243489045061},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.055394791236049},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":81.399975229214505},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7569243489045061},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.044441692134944},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7569243489045061},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F176*'Daily efficiency'!BP177","v":196.40792444430301},{"$f":"G176*'Daily efficiency'!BQ177","v":1395.0112735980283},{"$f":"H176*'Daily efficiency'!BR177","v":21.571684481978},{"$f":"I176*'Daily efficiency'!BS177","v":212.00171326364315},{"$f":"J176*'Daily efficiency'!BT177","v":51.477883422902003},{"$f":"K176*'Daily efficiency'!BU177","v":0},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.555600344242258,260.62482538586693,4.2346012666871342,39.607500345379087,10.105298477321561,0,{"$f":"(V176+AB176)-(VLOOKUP($A176,Assumptions!$A$43:$M$98,11,FALSE)*F176)","v":25.428219370606669},{"$f":"(W176+AC176)-(VLOOKUP($A176,Assumptions!$A$43:$R$98,16,FALSE)*G176)","v":189.55662630452241},{"$f":"(X176+AD176)-VLOOKUP($A176,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A176,Assumptions!$A$44:$M$98,11,FALSE)*$H176)","v":-11.506786834702698},{"$f":"(Y176+AE176)-VLOOKUP($A176,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A176,Assumptions!$A$43:$R$98,16,FALSE)*I176)","v":17.610568301099871},{"$f":"(Z176+AF176)-(VLOOKUP($A176,Assumptions!$A$43:$M$98,11,FALSE)*J176)","v":8.4643758556171118},0,null,18.091430193381626,23.287061915037341,4.2346012666871342,39.607500345379087,10.105298477321561,0]
[{"$f":"'Gas Use Per Customer'!B176","v":2036},{"$f":"'Gas Use Per Customer'!C176","v":7},{"$f":"'Daily efficiency'!CS178","v":61},{"$f":"'Gas Use Per Customer'!G176","v":76.65528111992414},{"$f":"'Gas Use Per Customer'!I176","v":12.172829248026591},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.7382633984212745},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.989753007931725},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2172829248026593},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6655281119924146},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2172829248026593},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F177*'Daily efficiency'!BP178","v":136.08099453516979},{"$f":"G177*'Daily efficiency'!BQ178","v":1182.328163341592},{"$f":"H177*'Daily efficiency'!BR178","v":14.945915682434181},{"$f":"I177*'Daily efficiency'!BS178","v":179.67997894510228},{"$f":"J177*'Daily efficiency'!BT178","v":35.6663896967179},{"$f":"K177*'Daily efficiency'!BU178","v":0},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.713201387314015,220.89002214650682,2.933938401218056,33.568949602193179,7.0014439119976268,0,{"$f":"(V177+AB177)-(VLOOKUP($A177,Assumptions!$A$43:$M$98,11,FALSE)*F177)","v":17.617911247730177},{"$f":"(W177+AC177)-(VLOOKUP($A177,Assumptions!$A$43:$R$98,16,FALSE)*G177)","v":160.65686497988406},{"$f":"(X177+AD177)-VLOOKUP($A177,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A177,Assumptions!$A$44:$M$98,11,FALSE)*$H177)","v":-12.303438345915307},{"$f":"(Y177+AE177)-VLOOKUP($A177,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A177,Assumptions!$A$43:$R$98,16,FALSE)*I177)","v":12.775911103994154},{"$f":"(Z177+AF177)-(VLOOKUP($A177,Assumptions!$A$43:$M$98,11,FALSE)*J177)","v":5.8645326445496471},0,null,26.713201387314015,23.287061915037352,2.933938401218056,33.568949602193179,7.0014439119976268,0]
[{"$f":"'Gas Use Per Customer'!B177","v":2036},{"$f":"'Gas Use Per Customer'!C177","v":8},{"$f":"'Daily efficiency'!CS179","v":61},{"$f":"'Gas Use Per Customer'!G177","v":75.923562060454969},{"$f":"'Gas Use Per Customer'!I177","v":11.287919423088384},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0303355384707071},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.331205854409475},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1287919423088384},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5923562060454977},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1287919423088384},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F178*'Daily efficiency'!BP179","v":126.18851953219902},{"$f":"G178*'Daily efficiency'!BQ179","v":1171.0421561803796},{"$f":"H178*'Daily efficiency'!BR179","v":13.85941497166243},{"$f":"I178*'Daily efficiency'!BS179","v":177.96482946970656},{"$f":"J178*'Daily efficiency'!BT179","v":33.073603909648945},{"$f":"K178*'Daily efficiency'!BU179","v":0},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.771272039457649,218.78149893858458,2.72065430233675,33.248514534035813,6.4924704942126921,0,{"$f":"(V178+AB178)-(VLOOKUP($A178,Assumptions!$A$43:$M$98,11,FALSE)*F178)","v":16.337168501705602},{"$f":"(W178+AC178)-(VLOOKUP($A178,Assumptions!$A$43:$R$98,16,FALSE)*G178)","v":159.12330214607965},{"$f":"(X178+AD178)-VLOOKUP($A178,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A178,Assumptions!$A$44:$M$98,11,FALSE)*$H178)","v":-12.434074119567638},{"$f":"(Y178+AE178)-VLOOKUP($A178,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A178,Assumptions!$A$43:$R$98,16,FALSE)*I178)","v":12.519360521849883},{"$f":"(Z178+AF178)-(VLOOKUP($A178,Assumptions!$A$43:$M$98,11,FALSE)*J178)","v":5.4382075519936866},0,null,24.771272039457649,23.287061915037356,2.72065430233675,33.248514534035813,6.4924704942126921,0]
[{"$f":"'Gas Use Per Customer'!B178","v":2036},{"$f":"'Gas Use Per Customer'!C178","v":9},{"$f":"'Daily efficiency'!CS180","v":56},{"$f":"'Gas Use Per Customer'!G178","v":111.98672383842948},{"$f":"'Gas Use Per Customer'!I178","v":16.56233231979968},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.249865855839744},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.78805145458654},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.656233231979968},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.198672383842949},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.656233231979968},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F179*'Daily efficiency'!BP180","v":185.15158702860356},{"$f":"G179*'Daily efficiency'!BQ180","v":1727.2790025698287},{"$f":"H179*'Daily efficiency'!BR180","v":20.335389358748337},{"$f":"I179*'Daily efficiency'!BS180","v":262.4968806772788},{"$f":"J179*'Daily efficiency'!BT180","v":48.527633697013037},{"$f":"K179*'Daily efficiency'!BU180","v":0},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,7,FALSE)","v":0},36.345939771902572,322.70118310682034,3.991911971875632,49.041326751717534,9.5261535692486596,0,{"$f":"(V179+AB179)-(VLOOKUP($A179,Assumptions!$A$43:$M$98,11,FALSE)*F179)","v":23.97090232025954},{"$f":"(W179+AC179)-(VLOOKUP($A179,Assumptions!$A$43:$R$98,16,FALSE)*G179)","v":234.70575945189267},{"$f":"(X179+AD179)-VLOOKUP($A179,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A179,Assumptions!$A$44:$M$98,11,FALSE)*$H179)","v":-11.65543318926513},{"$f":"(Y179+AE179)-VLOOKUP($A179,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A179,Assumptions!$A$43:$R$98,16,FALSE)*I179)","v":25.163591977040188},{"$f":"(Z179+AF179)-(VLOOKUP($A179,Assumptions!$A$43:$M$98,11,FALSE)*J179)","v":7.9792738877932807},0,null,18.091430193381623,23.287061915037349,3.991911971875632,22.470156385095553,9.5261535692486596,0]
[{"$f":"'Gas Use Per Customer'!B179","v":2036},{"$f":"'Gas Use Per Customer'!C179","v":10},{"$f":"'Daily efficiency'!CS181","v":48},{"$f":"'Gas Use Per Customer'!G179","v":188.69598764773903},{"$f":"'Gas Use Per Customer'!I179","v":38.963497603975625},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.689049281192688},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.608796294321706},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.378098562385375},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.08719135341732},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8963497603975625},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F180*'Daily efficiency'!BP181","v":178.66916180311429},{"$f":"G180*'Daily efficiency'!BQ181","v":998.3735068539545},{"$f":"H180*'Daily efficiency'!BR181","v":364.25903760437359},{"$f":"I180*'Daily efficiency'!BS181","v":3096.1237653241037},{"$f":"J180*'Daily efficiency'!BT181","v":114.16304797964851},{"$f":"K180*'Daily efficiency'!BU181","v":0},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.073415778980511,186.52245026133335,71.505393254309226,578.43741551234439,22.410627597829365,0,{"$f":"(V180+AB180)-(VLOOKUP($A180,Assumptions!$A$43:$M$98,11,FALSE)*F180)","v":24.156141279548013},{"$f":"(W180+AC180)-(VLOOKUP($A180,Assumptions!$A$43:$R$98,16,FALSE)*G180)","v":137.09878405662616},{"$f":"(X180+AD180)-VLOOKUP($A180,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A180,Assumptions!$A$44:$M$98,11,FALSE)*$H180)","v":35.570378775758847},{"$f":"(Y180+AE180)-VLOOKUP($A180,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A180,Assumptions!$A$43:$R$98,16,FALSE)*I180)","v":449.01506222167558},{"$f":"(Z180+AF180)-(VLOOKUP($A180,Assumptions!$A$43:$M$98,11,FALSE)*J180)","v":18.771536098018533},0,null,20.665616765269768,24.218636153967861,15.215257426021152,33.993838283704164,22.410627597829365,0]
[{"$f":"'Gas Use Per Customer'!B180","v":2036},{"$f":"'Gas Use Per Customer'!C180","v":11},{"$f":"'Daily efficiency'!CS182","v":39},{"$f":"'Gas Use Per Customer'!G180","v":281.002895498447},{"$f":"'Gas Use Per Customer'!I180","v":68.409304511278194},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.522791353383457},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.300868649534095},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.045582706766915},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":196.70202684891288},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8409304511278197},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F181*'Daily efficiency'!BP182","v":338.92457065960332},{"$f":"G181*'Daily efficiency'!BQ182","v":1501.381941066114},{"$f":"H181*'Daily efficiency'!BR182","v":687.22032760472575},{"$f":"I181*'Daily efficiency'!BS182","v":4610.6955093385195},{"$f":"J181*'Daily efficiency'!BT182","v":200.43926221804503},{"$f":"K181*'Daily efficiency'!BU182","v":0},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,7,FALSE)","v":0},66.532143904922748,280.49766595692904,134.90388625882954,861.39928384192444,39.346966825491961,0,{"$f":"(V181+AB181)-(VLOOKUP($A181,Assumptions!$A$43:$M$98,11,FALSE)*F181)","v":47.36437916121848},{"$f":"(W181+AC181)-(VLOOKUP($A181,Assumptions!$A$43:$R$98,16,FALSE)*G181)","v":206.89677235659354},{"$f":"(X181+AD181)-VLOOKUP($A181,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A181,Assumptions!$A$44:$M$98,11,FALSE)*$H181)","v":82.467891291735612},{"$f":"(Y181+AE181)-VLOOKUP($A181,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A181,Assumptions!$A$43:$R$98,16,FALSE)*I181)","v":675.5633999614563},{"$f":"(Z181+AF181)-(VLOOKUP($A181,Assumptions!$A$43:$M$98,11,FALSE)*J181)","v":32.957711910923869},0,null,23.078916676414888,24.54266197620456,20.091782319401613,34.344506296336114,39.346966825491961,0]
[{"$f":"'Gas Use Per Customer'!B181","v":2036},{"$f":"'Gas Use Per Customer'!C181","v":12},{"$f":"'Daily efficiency'!CS183","v":29},{"$f":"'Gas Use Per Customer'!G181","v":423.42333831558238},{"$f":"'Gas Use Per Customer'!I181","v":105.71161595514805},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.142323191029611},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.684667663116485},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":79.283711966361039},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.73867065246594},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2855807977574027},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F182*'Daily efficiency'!BP183","v":364.81691885019342},{"$f":"G182*'Daily efficiency'!BQ183","v":1621.4564604027701},{"$f":"H182*'Daily efficiency'!BR183","v":1835.9196656969191},{"$f":"I182*'Daily efficiency'!BS183","v":7811.9693684793892},{"$f":"J182*'Daily efficiency'!BT183","v":174.85042284194239},{"$f":"K182*'Daily efficiency'!BU183","v":0},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,7,FALSE)","v":0},71.614907401532321,302.93074676974072,360.39780520575857,1459.4815046393326,34.323783229161052,0,{"$f":"(V182+AB182)-(VLOOKUP($A182,Assumptions!$A$43:$M$98,11,FALSE)*F182)","v":51.868515690825404},{"$f":"(W182+AC182)-(VLOOKUP($A182,Assumptions!$A$43:$R$98,16,FALSE)*G182)","v":228.99476824305617},{"$f":"(X182+AD182)-VLOOKUP($A182,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A182,Assumptions!$A$44:$M$98,11,FALSE)*$H182)","v":272.24837081092227},{"$f":"(Y182+AE182)-VLOOKUP($A182,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A182,Assumptions!$A$43:$R$98,16,FALSE)*I182)","v":1149.6371250529089},{"$f":"(Z182+AF182)-(VLOOKUP($A182,Assumptions!$A$43:$M$98,11,FALSE)*J182)","v":29.387185301484323},0,null,24.533025638749329,27.040877004326067,34.338499555423617,33.938762375093468,34.323783229161052,0]
[{"$f":"'Gas Use Per Customer'!B182","v":2037},{"$f":"'Gas Use Per Customer'!C182","v":1},{"$f":"'Daily efficiency'!CS184","v":33},{"$f":"'Gas Use Per Customer'!G182","v":384.4538165268176},{"$f":"'Gas Use Per Customer'!I182","v":95.528904931012406},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.105780986202483},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.890763305363521},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.646678698259308},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":307.56305322145408},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7764452465506206},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F183*'Daily efficiency'!BP184","v":367.38349111252393},{"$f":"G183*'Daily efficiency'!BQ184","v":1538.6720958129056},{"$f":"H183*'Daily efficiency'!BR184","v":1650.5983164176519},{"$f":"I183*'Daily efficiency'!BS184","v":7005.7902829440454},{"$f":"J183*'Daily efficiency'!BT184","v":171.55142379062772},{"$f":"K183*'Daily efficiency'!BU184","v":0},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.638968074058653,293.52407993558785,330.84871712035101,1336.4563850990096,34.386057417338023,0,{"$f":"(V183+AB183)-(VLOOKUP($A183,Assumptions!$A$43:$M$98,11,FALSE)*F183)","v":55.402080056352155},{"$f":"(W183+AC183)-(VLOOKUP($A183,Assumptions!$A$43:$R$98,16,FALSE)*G183)","v":224.9158672671397},{"$f":"(X183+AD183)-VLOOKUP($A183,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A183,Assumptions!$A$44:$M$98,11,FALSE)*$H183)","v":248.04971133371316},{"$f":"(Y183+AE183)-VLOOKUP($A183,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A183,Assumptions!$A$43:$R$98,16,FALSE)*I183)","v":1047.6128587049784},{"$f":"(Z183+AF183)-(VLOOKUP($A183,Assumptions!$A$43:$M$98,11,FALSE)*J183)","v":29.8268354129114},0,null,28.997547965383657,29.251350565205104,34.621243558040838,34.06172645680779,34.386057417338023,0]
[{"$f":"'Gas Use Per Customer'!B183","v":2037},{"$f":"'Gas Use Per Customer'!C183","v":2},{"$f":"'Daily efficiency'!CS185","v":36},{"$f":"'Gas Use Per Customer'!G183","v":311.76446079031371},{"$f":"'Gas Use Per Customer'!I183","v":75.526714003026427},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.658014200907928},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.529338237094109},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.316028401815856},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":218.23512255321958},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5526714003026427},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F184*'Daily efficiency'!BP185","v":381.82327084758185},{"$f":"G184*'Daily efficiency'!BQ185","v":1696.3680423480009},{"$f":"H184*'Daily efficiency'!BR185","v":763.19611355968073},{"$f":"I184*'Daily efficiency'!BS185","v":5092.5945258945767},{"$f":"J184*'Daily efficiency'!BT185","v":229.19660317275549},{"$f":"K184*'Daily efficiency'!BU185","v":0},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,7,FALSE)","v":0},76.53330193671087,323.60687518627515,152.97631929643097,971.48646990214638,45.940554630289093,0,{"$f":"(V184+AB184)-(VLOOKUP($A184,Assumptions!$A$43:$M$98,11,FALSE)*F184)","v":54.905729214927433},{"$f":"(W184+AC184)-(VLOOKUP($A184,Assumptions!$A$43:$R$98,16,FALSE)*G184)","v":240.15236839427195},{"$f":"(X184+AD184)-VLOOKUP($A184,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A184,Assumptions!$A$44:$M$98,11,FALSE)*$H184)","v":95.310498132625639},{"$f":"(Y184+AE184)-VLOOKUP($A184,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A184,Assumptions!$A$43:$R$98,16,FALSE)*I184)","v":762.34861166723374},{"$f":"(Z184+AF184)-(VLOOKUP($A184,Assumptions!$A$43:$M$98,11,FALSE)*J184)","v":38.731363723027947},0,null,24.232365964678099,25.676688504466139,21.032403212282929,34.932443629980995,45.940554630289093,0]
[{"$f":"'Gas Use Per Customer'!B184","v":2037},{"$f":"'Gas Use Per Customer'!C184","v":3},{"$f":"'Daily efficiency'!CS186","v":40},{"$f":"'Gas Use Per Customer'!G184","v":282.78336248167147},{"$f":"'Gas Use Per Customer'!I184","v":69.174771416923889},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.752431425077166},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.835008744501437},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.504862850154332},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.94835373717001},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9174771416923893},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F185*'Daily efficiency'!BP186","v":342.71697206177419},{"$f":"G185*'Daily efficiency'!BQ186","v":1510.8948714241301},{"$f":"H185*'Daily efficiency'!BR186","v":694.90998943401223},{"$f":"I185*'Daily efficiency'!BS186","v":4639.9094115992675},{"$f":"J185*'Daily efficiency'!BT186","v":202.68208025158688},{"$f":"K185*'Daily efficiency'!BU186","v":0},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,7,FALSE)","v":0},68.694769293172286,288.22517040569727,139.28893312901295,885.13020072975496,40.625938829295436,0,{"$f":"(V185+AB185)-(VLOOKUP($A185,Assumptions!$A$43:$M$98,11,FALSE)*F185)","v":48.886117227728022},{"$f":"(W185+AC185)-(VLOOKUP($A185,Assumptions!$A$43:$R$98,16,FALSE)*G185)","v":212.52845377203093},{"$f":"(X185+AD185)-VLOOKUP($A185,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A185,Assumptions!$A$44:$M$98,11,FALSE)*$H185)","v":85.26095327788596},{"$f":"(Y185+AE185)-VLOOKUP($A185,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A185,Assumptions!$A$43:$R$98,16,FALSE)*I185)","v":694.09385286429506},{"$f":"(Z185+AF185)-(VLOOKUP($A185,Assumptions!$A$43:$M$98,11,FALSE)*J185)","v":34.023054807480676},0,null,23.556814248114659,25.051975230191264,20.542400919551266,35.064391279853353,40.625938829295436,0]
[{"$f":"'Gas Use Per Customer'!B185","v":2037},{"$f":"'Gas Use Per Customer'!C185","v":4},{"$f":"'Daily efficiency'!CS187","v":46},{"$f":"'Gas Use Per Customer'!G185","v":189.18756287466093},{"$f":"'Gas Use Per Customer'!I185","v":45.945157526254377},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.783547257876313},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.756268862398279},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.567094515752625},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.43129401226264},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5945157526254379},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F186*'Daily efficiency'!BP187","v":226.46168941909886},{"$f":"G186*'Daily efficiency'!BQ187","v":1010.8180197591442},{"$f":"H186*'Daily efficiency'!BR187","v":461.51346266044322},{"$f":"I186*'Daily efficiency'!BS187","v":3104.1895316474374},{"$f":"J186*'Daily efficiency'!BT187","v":134.61931155192528},{"$f":"K186*'Daily efficiency'!BU187","v":0},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.392363893734903,192.82823808887269,92.506538711592356,592.16929890518338,26.983322401081196,0,{"$f":"(V186+AB186)-(VLOOKUP($A186,Assumptions!$A$43:$M$98,11,FALSE)*F186)","v":32.235664986206046},{"$f":"(W186+AC186)-(VLOOKUP($A186,Assumptions!$A$43:$R$98,16,FALSE)*G186)","v":142.18566416988781},{"$f":"(X186+AD186)-VLOOKUP($A186,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A186,Assumptions!$A$44:$M$98,11,FALSE)*$H186)","v":51.782465176296185},{"$f":"(Y186+AE186)-VLOOKUP($A186,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A186,Assumptions!$A$43:$R$98,16,FALSE)*I186)","v":459.59261737398015},{"$f":"(Z186+AF186)-(VLOOKUP($A186,Assumptions!$A$43:$M$98,11,FALSE)*J186)","v":22.597756098571576},0,null,23.38706022702949,25.051975230191278,18.784157738025751,34.704230658006225,26.983322401081196,0]
[{"$f":"'Gas Use Per Customer'!B186","v":2037},{"$f":"'Gas Use Per Customer'!C186","v":5},{"$f":"'Daily efficiency'!CS188","v":52},{"$f":"'Gas Use Per Customer'!G186","v":124.54883223007263},{"$f":"'Gas Use Per Customer'!I186","v":29.481256213813669},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.585004971050935},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.09394900706538},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9481256213813669},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.454883223007265},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9481256213813669},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F187*'Daily efficiency'!BP188","v":331.50621183016028},{"$f":"G187*'Daily efficiency'!BQ188","v":1925.8967957316381},{"$f":"H187*'Daily efficiency'!BR188","v":37.042591598811633},{"$f":"I187*'Daily efficiency'!BS188","v":291.94246274729045},{"$f":"J187*'Daily efficiency'!BT188","v":86.380080706474004},{"$f":"K187*'Daily efficiency'!BU188","v":0},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,7,FALSE)","v":0},66.447665558919596,367.39282304289151,7.4248796859786124,55.692270630771077,17.314169414951721,0,{"$f":"(V187+AB187)-(VLOOKUP($A187,Assumptions!$A$43:$M$98,11,FALSE)*F187)","v":43.935259765891701},{"$f":"(W187+AC187)-(VLOOKUP($A187,Assumptions!$A$43:$R$98,16,FALSE)*G187)","v":267.37345580393384},{"$f":"(X187+AD187)-VLOOKUP($A187,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A187,Assumptions!$A$44:$M$98,11,FALSE)*$H187)","v":-9.7998467583883375},{"$f":"(Y187+AE187)-VLOOKUP($A187,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A187,Assumptions!$A$43:$R$98,16,FALSE)*I187)","v":30.168331883981768},{"$f":"(Z187+AF187)-(VLOOKUP($A187,Assumptions!$A$43:$M$98,11,FALSE)*J187)","v":14.500118690823234},0,null,18.628471700480617,23.852621677828573,7.4248796859786124,24.222091322585314,17.314169414951721,0]
[{"$f":"'Gas Use Per Customer'!B187","v":2037},{"$f":"'Gas Use Per Customer'!C187","v":6},{"$f":"'Daily efficiency'!CS189","v":57},{"$f":"'Gas Use Per Customer'!G187","v":90.816814778690201},{"$f":"'Gas Use Per Customer'!I187","v":17.698907039605125},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.1591256316841},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":81.73513330082119},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7698907039605125},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.0816814778690205},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7698907039605125},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F188*'Daily efficiency'!BP189","v":197.85744325013323},{"$f":"G188*'Daily efficiency'!BQ189","v":1400.755124096903},{"$f":"H188*'Daily efficiency'!BR189","v":21.730886624246605},{"$f":"I188*'Daily efficiency'!BS189","v":212.87461384124992},{"$f":"J188*'Daily efficiency'!BT189","v":51.857797626042995},{"$f":"K188*'Daily efficiency'!BU189","v":0},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.65888043197036,267.21441178692692,4.3557756542025858,40.608928529626198,10.394464629347073,0,{"$f":"(V188+AB188)-(VLOOKUP($A188,Assumptions!$A$43:$M$98,11,FALSE)*F188)","v":26.143683709044616},{"$f":"(W188+AC188)-(VLOOKUP($A188,Assumptions!$A$43:$R$98,16,FALSE)*G188)","v":194.28365694819152},{"$f":"(X188+AD188)-VLOOKUP($A188,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A188,Assumptions!$A$44:$M$98,11,FALSE)*$H188)","v":-11.744299656401594},{"$f":"(Y188+AE188)-VLOOKUP($A188,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A188,Assumptions!$A$43:$R$98,16,FALSE)*I188)","v":18.094835605083802},{"$f":"(Z188+AF188)-(VLOOKUP($A188,Assumptions!$A$43:$M$98,11,FALSE)*J188)","v":8.7050650389813562},0,null,18.464193615559481,23.769907639734594,4.3557756542025858,40.608928529626198,10.394464629347073,0]
[{"$f":"'Gas Use Per Customer'!B188","v":2037},{"$f":"'Gas Use Per Customer'!C188","v":7},{"$f":"'Daily efficiency'!CS190","v":61},{"$f":"'Gas Use Per Customer'!G188","v":76.797425623236663},{"$f":"'Gas Use Per Customer'!I188","v":12.199586654856805},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.7596693238854453},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.117683060912995},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2199586654856807},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6797425623236668},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2199586654856807},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F189*'Daily efficiency'!BP190","v":136.38011764438681},{"$f":"G189*'Daily efficiency'!BQ190","v":1184.5205947967409},{"$f":"H189*'Daily efficiency'!BR190","v":14.978768681372763},{"$f":"I189*'Daily efficiency'!BS190","v":180.01316566086683},{"$f":"J189*'Daily efficiency'!BT190","v":35.74478889873042},{"$f":"K189*'Daily efficiency'!BU190","v":0},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.336261351154128,225.96453051862281,3.0023697182911251,34.340129369138403,7.1647459186492686,0,{"$f":"(V189+AB189)-(VLOOKUP($A189,Assumptions!$A$43:$M$98,11,FALSE)*F189)","v":18.020442402005735},{"$f":"(W189+AC189)-(VLOOKUP($A189,Assumptions!$A$43:$R$98,16,FALSE)*G189)","v":164.2920942630351},{"$f":"(X189+AD189)-VLOOKUP($A189,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A189,Assumptions!$A$44:$M$98,11,FALSE)*$H189)","v":-12.572783370590887},{"$f":"(Y189+AE189)-VLOOKUP($A189,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A189,Assumptions!$A$43:$R$98,16,FALSE)*I189)","v":13.076960731612417},{"$f":"(Z189+AF189)-(VLOOKUP($A189,Assumptions!$A$43:$M$98,11,FALSE)*J189)","v":6.0002685500057193},0,null,27.336261351154128,23.769907639734608,3.0023697182911251,34.340129369138403,7.1647459186492686,0]
[{"$f":"'Gas Use Per Customer'!B189","v":2037},{"$f":"'Gas Use Per Customer'!C189","v":8},{"$f":"'Daily efficiency'!CS191","v":60},{"$f":"'Gas Use Per Customer'!G189","v":76.057806903612445},{"$f":"'Gas Use Per Customer'!I189","v":11.289653127779426},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0317225022235412},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.452026213251202},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1289653127779427},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6057806903612448},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1289653127779427},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F190*'Daily efficiency'!BP191","v":126.20790075030209},{"$f":"G190*'Daily efficiency'!BQ191","v":1173.1127435753972},{"$f":"H190*'Daily efficiency'!BR191","v":13.861543630793564},{"$f":"I190*'Daily efficiency'!BS191","v":178.27949938206766},{"$f":"J190*'Daily efficiency'!BT191","v":33.078683664393701},{"$f":"K190*'Daily efficiency'!BU191","v":0},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,7,FALSE)","v":0},25.297324999285024,223.78831698820332,2.7784312403208622,34.00940731290261,6.6303472780384149,0,{"$f":"(V190+AB190)-(VLOOKUP($A190,Assumptions!$A$43:$M$98,11,FALSE)*F190)","v":16.67634729630608},{"$f":"(W190+AC190)-(VLOOKUP($A190,Assumptions!$A$43:$R$98,16,FALSE)*G190)","v":162.70983408416731},{"$f":"(X190+AD190)-VLOOKUP($A190,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A190,Assumptions!$A$44:$M$98,11,FALSE)*$H190)","v":-12.709866692789968},{"$f":"(Y190+AE190)-VLOOKUP($A190,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A190,Assumptions!$A$43:$R$98,16,FALSE)*I190)","v":12.8122334922157},{"$f":"(Z190+AF190)-(VLOOKUP($A190,Assumptions!$A$43:$M$98,11,FALSE)*J190)","v":5.5527250651660474},0,null,25.297324999285024,23.769907639734605,2.7784312403208622,34.00940731290261,6.6303472780384149,0]
[{"$f":"'Gas Use Per Customer'!B190","v":2037},{"$f":"'Gas Use Per Customer'!C190","v":9},{"$f":"'Daily efficiency'!CS192","v":56},{"$f":"'Gas Use Per Customer'!G190","v":111.94058576445656},{"$f":"'Gas Use Per Customer'!I190","v":16.553973902728352},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.243179122182681},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.7465271880109},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6553973902728352},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.194058576445656},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6553973902728352},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F191*'Daily efficiency'!BP192","v":185.05814764120802},{"$f":"G191*'Daily efficiency'!BQ192","v":1726.5673706579296},{"$f":"H191*'Daily efficiency'!BR192","v":20.325126814664188},{"$f":"I191*'Daily efficiency'!BS192","v":262.38873303188626},{"$f":"J191*'Daily efficiency'!BT192","v":48.503143534994045},{"$f":"K191*'Daily efficiency'!BU192","v":0},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,7,FALSE)","v":0},37.093367981038263,329.36783626496515,4.0740027813275548,50.054466873242056,9.7220520918043842,0,{"$f":"(V191+AB191)-(VLOOKUP($A191,Assumptions!$A$43:$M$98,11,FALSE)*F191)","v":24.452462339751612},{"$f":"(W191+AC191)-(VLOOKUP($A191,Assumptions!$A$43:$R$98,16,FALSE)*G191)","v":239.47356462830297},{"$f":"(X191+AD191)-VLOOKUP($A191,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A191,Assumptions!$A$44:$M$98,11,FALSE)*$H191)","v":-11.91678614407174},{"$f":"(Y191+AE191)-VLOOKUP($A191,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A191,Assumptions!$A$43:$R$98,16,FALSE)*I191)","v":25.655538748930013},{"$f":"(Z191+AF191)-(VLOOKUP($A191,Assumptions!$A$43:$M$98,11,FALSE)*J191)","v":8.1419388866435529},0,null,18.464193615559484,23.769907639734598,4.0740027813275548,22.918889135450794,9.7220520918043842,0]
[{"$f":"'Gas Use Per Customer'!B191","v":2037},{"$f":"'Gas Use Per Customer'!C191","v":10},{"$f":"'Daily efficiency'!CS193","v":48},{"$f":"'Gas Use Per Customer'!G191","v":187.29928903235106},{"$f":"'Gas Use Per Customer'!I191","v":38.630878803931957},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.589263641179587},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.189786709705317},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.178527282359173},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.10950232264574},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8630878803931958},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F192*'Daily efficiency'!BP193","v":176.19408749470546},{"$f":"G192*'Daily efficiency'!BQ193","v":989.76552708688268},{"$f":"H192*'Daily efficiency'!BR193","v":357.81119819736972},{"$f":"I192*'Daily efficiency'!BS193","v":3073.2067344428178},{"$f":"J192*'Daily efficiency'!BT193","v":113.18847489552057},{"$f":"K192*'Daily efficiency'!BU193","v":0},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.316640779284626,188.81216893496267,71.720281498785511,586.25887974046054,22.687689269711143,0,{"$f":"(V192+AB192)-(VLOOKUP($A192,Assumptions!$A$43:$M$98,11,FALSE)*F192)","v":24.254433828179064},{"$f":"(W192+AC192)-(VLOOKUP($A192,Assumptions!$A$43:$R$98,16,FALSE)*G192)","v":138.67505661284721},{"$f":"(X192+AD192)-VLOOKUP($A192,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A192,Assumptions!$A$44:$M$98,11,FALSE)*$H192)","v":35.185191876335928},{"$f":"(Y192+AE192)-VLOOKUP($A192,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A192,Assumptions!$A$43:$R$98,16,FALSE)*I192)","v":454.8616086019527},{"$f":"(Z192+AF192)-(VLOOKUP($A192,Assumptions!$A$43:$M$98,11,FALSE)*J192)","v":19.000286952675957},0,null,20.928364889376514,24.679762058768365,15.180080877319091,34.69326025527802,22.687689269711143,0]
[{"$f":"'Gas Use Per Customer'!B192","v":2037},{"$f":"'Gas Use Per Customer'!C192","v":11},{"$f":"'Daily efficiency'!CS194","v":39},{"$f":"'Gas Use Per Customer'!G192","v":281.30107530421373},{"$f":"'Gas Use Per Customer'!I192","v":68.482262871836824},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.544678861551045},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.390322591264109},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.08935772310209},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":196.9107527129496},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8482262871836825},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F193*'Daily efficiency'!BP194","v":339.28603290812367},{"$f":"G193*'Daily efficiency'!BQ194","v":1502.9750982283369},{"$f":"H193*'Daily efficiency'!BR194","v":687.95324644965183},{"$f":"I193*'Daily efficiency'!BS194","v":4615.5880435915406},{"$f":"J193*'Daily efficiency'!BT194","v":200.65303021448182},{"$f":"K193*'Daily efficiency'!BU194","v":0},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,7,FALSE)","v":0},68.007066048710698,286.71435848747274,137.89451180383739,880.49054606475545,40.219232609452575,0,{"$f":"(V193+AB193)-(VLOOKUP($A193,Assumptions!$A$43:$M$98,11,FALSE)*F193)","v":48.39671837287257},{"$f":"(W193+AC193)-(VLOOKUP($A193,Assumptions!$A$43:$R$98,16,FALSE)*G193)","v":211.41442712241997},{"$f":"(X193+AD193)-VLOOKUP($A193,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A193,Assumptions!$A$44:$M$98,11,FALSE)*$H193)","v":84.263140731922675},{"$f":"(Y193+AE193)-VLOOKUP($A193,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A193,Assumptions!$A$43:$R$98,16,FALSE)*I193)","v":690.38003049272709},{"$f":"(Z193+AF193)-(VLOOKUP($A193,Assumptions!$A$43:$M$98,11,FALSE)*J193)","v":33.682450050839861},0,null,23.556814248114655,25.051975230191278,20.50729079285329,35.060555149019301,40.219232609452575,0]
[{"$f":"'Gas Use Per Customer'!B193","v":2037},{"$f":"'Gas Use Per Customer'!C193","v":12},{"$f":"'Daily efficiency'!CS195","v":29},{"$f":"'Gas Use Per Customer'!G193","v":420.71347604623111},{"$f":"'Gas Use Per Customer'!I193","v":104.97414143761985},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.994828287523973},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.142695209246227},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.73060607821489},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.57078083698491},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2487070718809932},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F194*'Daily efficiency'!BP195","v":373.98896520219085},{"$f":"G194*'Daily efficiency'!BQ195","v":1659.8987445462203},{"$f":"H194*'Daily efficiency'!BR195","v":1798.3386695653819},{"$f":"I194*'Daily efficiency'!BS195","v":7698.3508987184723},{"$f":"J194*'Daily efficiency'!BT195","v":183.55236569761877},{"$f":"K194*'Daily efficiency'!BU195","v":0},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.962980468110459,316.64982623978779,360.46204328193306,1468.5723948050379,36.791546502520873,0,{"$f":"(V194+AB194)-(VLOOKUP($A194,Assumptions!$A$43:$M$98,11,FALSE)*F194)","v":54.922955268038606},{"$f":"(W194+AC194)-(VLOOKUP($A194,Assumptions!$A$43:$R$98,16,FALSE)*G194)","v":241.57084822930818},{"$f":"(X194+AD194)-VLOOKUP($A194,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A194,Assumptions!$A$44:$M$98,11,FALSE)*$H194)","v":270.90127306142517},{"$f":"(Y194+AE194)-VLOOKUP($A194,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A194,Assumptions!$A$43:$R$98,16,FALSE)*I194)","v":1153.845807042881},{"$f":"(Z194+AF194)-(VLOOKUP($A194,Assumptions!$A$43:$M$98,11,FALSE)*J194)","v":31.78154020250291},0,null,26.160230755817221,28.709663700285482,34.408635542866065,34.282411686881872,36.791546502520873,0]
[{"$f":"'Gas Use Per Customer'!B194","v":2038},{"$f":"'Gas Use Per Customer'!C194","v":1},{"$f":"'Daily efficiency'!CS196","v":33},{"$f":"'Gas Use Per Customer'!G194","v":380.40725400922929},{"$f":"'Gas Use Per Customer'!I194","v":94.433503243744212},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.886700648748842},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.081450801845861},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":70.825127432808159},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":304.32580320738344},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7216751621872106},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F195*'Daily efficiency'!BP196","v":373.23227385064718},{"$f":"G195*'Daily efficiency'!BQ196","v":1566.1863665773808},{"$f":"H195*'Daily efficiency'!BR196","v":1591.9239443575941},{"$f":"I195*'Daily efficiency'!BS196","v":6874.5235552269187},{"$f":"J195*'Daily efficiency'!BT196","v":178.5097835510777},{"$f":"K195*'Daily efficiency'!BU196","v":0},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U195+S195)*L195),0)","v":78.986618616404556},315.44770432362719,336.89661443804346,1384.6070430009006,37.777773200524777,0,{"$f":"(V195+AB195)-(VLOOKUP($A195,Assumptions!$A$43:$M$98,11,FALSE)*F195)","v":60.562236635160133},{"$f":"(W195+AC195)-(VLOOKUP($A195,Assumptions!$A$43:$R$98,16,FALSE)*G195)","v":246.06813258756128},{"$f":"(X195+AD195)-VLOOKUP($A195,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A195,Assumptions!$A$44:$M$98,11,FALSE)*$H195)","v":253.07747142229314},{"$f":"(Y195+AE195)-VLOOKUP($A195,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A195,Assumptions!$A$43:$R$98,16,FALSE)*I195)","v":1092.3610454705531},{"$f":"(Z195+AF195)-(VLOOKUP($A195,Assumptions!$A$43:$M$98,11,FALSE)*J195)","v":33.171677705213675},0,null,32.066075362491702,32.342723488336958,35.732723765642056,35.894460277696574,37.777773200524777,0]
[{"$f":"'Gas Use Per Customer'!B195","v":2038},{"$f":"'Gas Use Per Customer'!C195","v":2},{"$f":"'Daily efficiency'!CS197","v":36},{"$f":"'Gas Use Per Customer'!G195","v":310.93687443327769},{"$f":"'Gas Use Per Customer'!I195","v":75.302565290404772},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.590769587121432},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.2810623299833},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.181539174242864},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":217.65581210329438},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5302565290404777},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F196*'Daily efficiency'!BP197","v":380.69009306089771},{"$f":"G196*'Daily efficiency'!BQ197","v":1691.8649920490659},{"$f":"H196*'Daily efficiency'!BR197","v":760.93109477009853},{"$f":"I196*'Daily efficiency'!BS197","v":5079.076109648985},{"$f":"J196*'Daily efficiency'!BT197","v":228.51639188306041},{"$f":"K196*'Daily efficiency'!BU197","v":0},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.56490635554546,340.76080545489879,161.03477214304345,1022.9835561492181,48.360601046218562,{"$f":"IFERROR((T196*Q196),0)","v":0},{"$f":"(V196+AB196)-(VLOOKUP($A196,Assumptions!$A$43:$M$98,11,FALSE)*F196)","v":58.527125598376671},{"$f":"(W196+AC196)-(VLOOKUP($A196,Assumptions!$A$43:$R$98,16,FALSE)*G196)","v":255.69670523952152},{"$f":"(X196+AD196)-VLOOKUP($A196,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A196,Assumptions!$A$44:$M$98,11,FALSE)*$H196)","v":102.23150004262217},{"$f":"(Y196+AE196)-VLOOKUP($A196,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A196,Assumptions!$A$43:$R$98,16,FALSE)*I196)","v":809.7729450605874},{"$f":"(Z196+AF196)-(VLOOKUP($A196,Assumptions!$A$43:$M$98,11,FALSE)*J196)","v":41.014674127162294},0,null,25.907539525232405,27.411427234285796,22.626829875884884,37.204287688687501,48.360601046218562,0]
[{"$f":"'Gas Use Per Customer'!B196","v":2038},{"$f":"'Gas Use Per Customer'!C196","v":3},{"$f":"'Daily efficiency'!CS198","v":40},{"$f":"'Gas Use Per Customer'!G196","v":282.70785716278573},{"$f":"'Gas Use Per Customer'!I196","v":69.156333294703899},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.746899988411169},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.812357148835716},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.493799976822338},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.89550001395},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9156333294703902},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F197*'Daily efficiency'!BP198","v":342.62562289952461},{"$f":"G197*'Daily efficiency'!BQ198","v":1510.4914509468128},{"$f":"H197*'Daily efficiency'!BR198","v":694.72476532622522},{"$f":"I197*'Daily efficiency'!BS198","v":4638.6705203269903},{"$f":"J197*'Daily efficiency'!BT198","v":202.62805655348231},{"$f":"K197*'Daily efficiency'!BU198","v":0},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,7,FALSE)","v":0},72.509376332772021,304.23011639598212,147.02362021391565,934.28087357733943,42.881889229058721,0,{"$f":"(V197+AB197)-(VLOOKUP($A197,Assumptions!$A$43:$M$98,11,FALSE)*F197)","v":52.270329957115877},{"$f":"(W197+AC197)-(VLOOKUP($A197,Assumptions!$A$43:$R$98,16,FALSE)*G197)","v":226.88872825345044},{"$f":"(X197+AD197)-VLOOKUP($A197,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A197,Assumptions!$A$44:$M$98,11,FALSE)*$H197)","v":91.817816876519657},{"$f":"(Y197+AE197)-VLOOKUP($A197,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A197,Assumptions!$A$43:$R$98,16,FALSE)*I197)","v":739.08992399201509},{"$f":"(Z197+AF197)-(VLOOKUP($A197,Assumptions!$A$43:$M$98,11,FALSE)*J197)","v":36.13554043717334},0,null,25.194284440717944,26.751847947733303,22.128081045314573,37.34748510905581,42.881889229058721,0]
[{"$f":"'Gas Use Per Customer'!B197","v":2038},{"$f":"'Gas Use Per Customer'!C197","v":4},{"$f":"'Daily efficiency'!CS199","v":46},{"$f":"'Gas Use Per Customer'!G197","v":188.0045192989534},{"$f":"'Gas Use Per Customer'!I197","v":45.597027921286355},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.679108376385907},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.401355789686015},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.358216752771813},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.60316350926738},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5597027921286353},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F198*'Daily efficiency'!BP199","v":222.42880695087101},{"$f":"G198*'Daily efficiency'!BQ199","v":1004.4970875249373},{"$f":"H198*'Daily efficiency'!BR199","v":457.9402010962857},{"$f":"I198*'Daily efficiency'!BS199","v":3084.7781526572285},{"$f":"J198*'Daily efficiency'!BT199","v":133.59929180936896},{"$f":"K198*'Daily efficiency'!BU199","v":0},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.072294050756994,202.3171105441082,96.913237539544056,621.30932012255198,28.273429306360267,0,{"$f":"(V198+AB198)-(VLOOKUP($A198,Assumptions!$A$43:$M$98,11,FALSE)*F198)","v":33.728030138464305},{"$f":"(W198+AC198)-(VLOOKUP($A198,Assumptions!$A$43:$R$98,16,FALSE)*G198)","v":150.88404941316878},{"$f":"(X198+AD198)-VLOOKUP($A198,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A198,Assumptions!$A$44:$M$98,11,FALSE)*$H198)","v":55.496999128874975},{"$f":"(Y198+AE198)-VLOOKUP($A198,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A198,Assumptions!$A$43:$R$98,16,FALSE)*I198)","v":486.57113356427629},{"$f":"(Z198+AF198)-(VLOOKUP($A198,Assumptions!$A$43:$M$98,11,FALSE)*J198)","v":23.825341335596036},0,null,24.656599838545493,26.751847947733303,20.285313048867582,36.972601614551031,28.273429306360267,0]
[{"$f":"'Gas Use Per Customer'!B198","v":2038},{"$f":"'Gas Use Per Customer'!C198","v":5},{"$f":"'Daily efficiency'!CS200","v":52},{"$f":"'Gas Use Per Customer'!G198","v":124.8979007163381},{"$f":"'Gas Use Per Customer'!I198","v":29.615406993657999},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.692325594926402},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.40811064470429},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9615406993658002},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.489790071633811},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9615406993658002},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F199*'Daily efficiency'!BP200","v":333.01468950552544},{"$f":"G199*'Daily efficiency'!BQ200","v":1933.7314012871504},{"$f":"H199*'Daily efficiency'!BR200","v":37.633685178228816},{"$f":"I199*'Daily efficiency'!BS200","v":292.76067927909668},{"$f":"J199*'Daily efficiency'!BT200","v":86.7731424914179},{"$f":"K199*'Daily efficiency'!BU200","v":0},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,7,FALSE)","v":0},70.475428081975096,389.47544451403218,7.9643636056299272,58.965322496474407,18.363677506782871,0,{"$f":"(V199+AB199)-(VLOOKUP($A199,Assumptions!$A$43:$M$98,11,FALSE)*F199)","v":47.363055788731003},{"$f":"(W199+AC199)-(VLOOKUP($A199,Assumptions!$A$43:$R$98,16,FALSE)*G199)","v":286.96916349552293},{"$f":"(X199+AD199)-VLOOKUP($A199,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A199,Assumptions!$A$44:$M$98,11,FALSE)*$H199)","v":-9.6523935171092923},{"$f":"(Y199+AE199)-VLOOKUP($A199,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A199,Assumptions!$A$43:$R$98,16,FALSE)*I199)","v":32.848025130556337},{"$f":"(Z199+AF199)-(VLOOKUP($A199,Assumptions!$A$43:$M$98,11,FALSE)*J199)","v":15.474630970127359},0,null,19.99088506485559,25.529222210892346,7.9643636056299272,26.299901713447639,18.363677506782871,0]
[{"$f":"'Gas Use Per Customer'!B199","v":2038},{"$f":"'Gas Use Per Customer'!C199","v":6},{"$f":"'Daily efficiency'!CS201","v":57},{"$f":"'Gas Use Per Customer'!G199","v":91.180992907015323},{"$f":"'Gas Use Per Customer'!I199","v":17.81830936513504},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.254647492108033},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.062893616313787},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7818309365135041},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.118099290701533},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7818309365135041},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F200*'Daily efficiency'!BP201","v":199.19225103202643},{"$f":"G200*'Daily efficiency'!BQ201","v":1406.3721938056185},{"$f":"H200*'Daily efficiency'!BR201","v":21.877489936697241},{"$f":"I200*'Daily efficiency'!BS201","v":213.728247374044},{"$f":"J200*'Daily efficiency'!BT201","v":52.207646439845647},{"$f":"K200*'Daily efficiency'!BU201","v":0},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.154774562463814,283.25931666105259,4.6299022752936496,43.047294001536343,11.048630429678017,0,{"$f":"(V200+AB200)-(VLOOKUP($A200,Assumptions!$A$43:$M$98,11,FALSE)*F200)","v":28.249059885931125},{"$f":"(W200+AC200)-(VLOOKUP($A200,Assumptions!$A$43:$R$98,16,FALSE)*G200)","v":208.4251967209521},{"$f":"(X200+AD200)-VLOOKUP($A200,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A200,Assumptions!$A$44:$M$98,11,FALSE)*$H200)","v":-11.836022645356643},{"$f":"(Y200+AE200)-VLOOKUP($A200,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A200,Assumptions!$A$43:$R$98,16,FALSE)*I200)","v":20.004681199885912},{"$f":"(Z200+AF200)-(VLOOKUP($A200,Assumptions!$A$43:$M$98,11,FALSE)*J200)","v":9.3104160951114316},0,null,19.817438418993511,25.398226596230817,4.6299022752936496,43.047294001536343,11.048630429678017,0]
[{"$f":"'Gas Use Per Customer'!B200","v":2038},{"$f":"'Gas Use Per Customer'!C200","v":7},{"$f":"'Daily efficiency'!CS202","v":60},{"$f":"'Gas Use Per Customer'!G200","v":77.028483361644945},{"$f":"'Gas Use Per Customer'!I200","v":12.259883686776714},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.8079069494213726},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.325635025480452},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2259883686776716},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7028483361644948},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2259883686776716},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F201*'Daily efficiency'!BP202","v":137.05418280245271},{"$f":"G201*'Daily efficiency'!BQ202","v":1188.0844206347901},{"$f":"H201*'Daily efficiency'!BR202","v":15.052801951421475},{"$f":"I201*'Daily efficiency'!BS202","v":180.55476499969586},{"$f":"J201*'Daily efficiency'!BT202","v":35.921459202255754},{"$f":"K201*'Daily efficiency'!BU202","v":0},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.0045830043418,239.29368243124372,3.1856032024737959,36.365778261952485,7.6020076422670044,0,{"$f":"(V201+AB201)-(VLOOKUP($A201,Assumptions!$A$43:$M$98,11,FALSE)*F201)","v":19.436759198937658},{"$f":"(W201+AC201)-(VLOOKUP($A201,Assumptions!$A$43:$R$98,16,FALSE)*G201)","v":176.07481873047487},{"$f":"(X201+AD201)-VLOOKUP($A201,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A201,Assumptions!$A$44:$M$98,11,FALSE)*$H201)","v":-12.73808535928543},{"$f":"(Y201+AE201)-VLOOKUP($A201,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A201,Assumptions!$A$43:$R$98,16,FALSE)*I201)","v":14.613749486894459},{"$f":"(Z201+AF201)-(VLOOKUP($A201,Assumptions!$A$43:$M$98,11,FALSE)*J201)","v":6.4060296665914862},0,null,29.0045830043418,25.398226596230824,3.1856032024737959,36.365778261952485,7.6020076422670044,0]
[{"$f":"'Gas Use Per Customer'!B201","v":2038},{"$f":"'Gas Use Per Customer'!C201","v":8},{"$f":"'Daily efficiency'!CS203","v":60},{"$f":"'Gas Use Per Customer'!G201","v":76.293251079322587},{"$f":"'Gas Use Per Customer'!I201","v":11.295935822568277},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0367486580546217},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.663925971390327},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1295935822568277},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6293251079322593},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1295935822568277},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F202*'Daily efficiency'!BP203","v":126.27813547863087},{"$f":"G202*'Daily efficiency'!BQ203","v":1176.7442256568645},{"$f":"H202*'Daily efficiency'!BR203","v":13.869257583290503},{"$f":"I202*'Daily efficiency'!BS203","v":178.83138052993226},{"$f":"J202*'Daily efficiency'!BT203","v":33.097091960125034},{"$f":"K202*'Daily efficiency'!BU203","v":0},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.724063339261484,237.00963849579153,2.9351313805794135,36.018669076062977,7.0042907945645032,0,{"$f":"(V202+AB202)-(VLOOKUP($A202,Assumptions!$A$43:$M$98,11,FALSE)*F202)","v":17.90852100389197},{"$f":"(W202+AC202)-(VLOOKUP($A202,Assumptions!$A$43:$R$98,16,FALSE)*G202)","v":174.39419508081903},{"$f":"(X202+AD202)-VLOOKUP($A202,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A202,Assumptions!$A$44:$M$98,11,FALSE)*$H202)","v":-12.894521997425484},{"$f":"(Y202+AE202)-VLOOKUP($A202,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A202,Assumptions!$A$43:$R$98,16,FALSE)*I202)","v":14.333686999426767},{"$f":"(Z202+AF202)-(VLOOKUP($A202,Assumptions!$A$43:$M$98,11,FALSE)*J202)","v":5.9023480026433139},0,null,26.724063339261484,25.398226596230824,2.9351313805794135,36.018669076062977,7.0042907945645032,0]
[{"$f":"'Gas Use Per Customer'!B202","v":2038},{"$f":"'Gas Use Per Customer'!C202","v":9},{"$f":"'Daily efficiency'!CS204","v":56},{"$f":"'Gas Use Per Customer'!G202","v":112.10004651716838},{"$f":"'Gas Use Per Customer'!I202","v":16.574227047439226},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.259381637951382},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.89004186545155},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6574227047439227},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.210004651716838},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6574227047439227},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F203*'Daily efficiency'!BP204","v":185.28455910386512},{"$f":"G203*'Daily efficiency'!BQ204","v":1729.0268872903698},{"$f":"H203*'Daily efficiency'!BR204","v":20.349993818627294},{"$f":"I203*'Daily efficiency'!BS204","v":262.76250903624276},{"$f":"J203*'Daily efficiency'!BT204","v":48.562485248996914},{"$f":"K203*'Daily efficiency'!BU204","v":0},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.211509375799622,348.24563279878771,4.3066404306753849,52.92335064755774,10.277210118657161,0,{"$f":"(V203+AB203)-(VLOOKUP($A203,Assumptions!$A$43:$M$98,11,FALSE)*F203)","v":26.276697908403484},{"$f":"(W203+AC203)-(VLOOKUP($A203,Assumptions!$A$43:$R$98,16,FALSE)*G203)","v":256.24281446019518},{"$f":"(X203+AD203)-VLOOKUP($A203,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A203,Assumptions!$A$44:$M$98,11,FALSE)*$H203)","v":-12.037921588832839},{"$f":"(Y203+AE203)-VLOOKUP($A203,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A203,Assumptions!$A$43:$R$98,16,FALSE)*I203)","v":27.973104690519307},{"$f":"(Z203+AF203)-(VLOOKUP($A203,Assumptions!$A$43:$M$98,11,FALSE)*J203)","v":8.6603586852326444},0,null,19.817438418993511,25.398226596230813,4.3066404306753849,24.953695881147702,10.277210118657161,0]
[{"$f":"'Gas Use Per Customer'!B203","v":2038},{"$f":"'Gas Use Per Customer'!C203","v":10},{"$f":"'Daily efficiency'!CS205","v":49},{"$f":"'Gas Use Per Customer'!G203","v":185.91133456956464},{"$f":"'Gas Use Per Customer'!I203","v":38.294882304719522},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.635905843775618},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":167.32020111260817},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8294882304719522},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.591133456956467},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8294882304719522},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F204*'Daily efficiency'!BP205","v":455.72088246687133},{"$f":"G204*'Daily efficiency'!BQ205","v":2936.4107229443071},{"$f":"H204*'Daily efficiency'!BR205","v":57.456723744618728},{"$f":"I204*'Daily efficiency'!BS205","v":435.77616823105978},{"$f":"J204*'Daily efficiency'!BT205","v":112.20400515282813},{"$f":"K204*'Daily efficiency'!BU205","v":0},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,7,FALSE)","v":0},96.443566274620224,591.42643638783022,12.159485241033494,87.770264638325756,23.745575029736031,0,{"$f":"(V204+AB204)-(VLOOKUP($A204,Assumptions!$A$43:$M$98,11,FALSE)*F204)","v":66.557582369614977},{"$f":"(W204+AC204)-(VLOOKUP($A204,Assumptions!$A$43:$R$98,16,FALSE)*G204)","v":438.84517283885054},{"$f":"(X204+AD204)-VLOOKUP($A204,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A204,Assumptions!$A$44:$M$98,11,FALSE)*$H204)","v":-6.3039733331758701},{"$f":"(Y204+AE204)-VLOOKUP($A204,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A204,Assumptions!$A$43:$R$98,16,FALSE)*I204)","v":56.089080324577644},{"$f":"(Z204+AF204)-(VLOOKUP($A204,Assumptions!$A$43:$M$98,11,FALSE)*J204)","v":20.009827041610375},0,null,21.725351523476387,26.227865489087201,12.159485241033494,30.169801348819927,23.745575029736031,0]
[{"$f":"'Gas Use Per Customer'!B204","v":2038},{"$f":"'Gas Use Per Customer'!C204","v":11},{"$f":"'Daily efficiency'!CS206","v":39},{"$f":"'Gas Use Per Customer'!G204","v":280.52198514052003},{"$f":"'Gas Use Per Customer'!I204","v":68.279069767441854},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.483720930232554},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.156595542156012},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.967441860465108},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":196.365389598364},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8279069767441856},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F205*'Daily efficiency'!BP206","v":338.2793403805494},{"$f":"G205*'Daily efficiency'!BQ206","v":1498.8124653125549},{"$f":"H205*'Daily efficiency'!BR206","v":685.91202657807276},{"$f":"I205*'Daily efficiency'!BS206","v":4602.8047321856538},{"$f":"J205*'Daily efficiency'!BT206","v":200.05767441860453},{"$f":"K205*'Daily efficiency'!BU206","v":0},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,7,FALSE)","v":0},71.589578705992253,301.87783617839455,145.15859276791059,927.05709690913454,42.337922890640591,0,{"$f":"(V205+AB205)-(VLOOKUP($A205,Assumptions!$A$43:$M$98,11,FALSE)*F205)","v":51.607269152056645},{"$f":"(W205+AC205)-(VLOOKUP($A205,Assumptions!$A$43:$R$98,16,FALSE)*G205)","v":225.13444477426481},{"$f":"(X205+AD205)-VLOOKUP($A205,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A205,Assumptions!$A$44:$M$98,11,FALSE)*$H205)","v":90.466263073955673},{"$f":"(Y205+AE205)-VLOOKUP($A205,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A205,Assumptions!$A$43:$R$98,16,FALSE)*I205)","v":733.26147304674805},{"$f":"(Z205+AF205)-(VLOOKUP($A205,Assumptions!$A$43:$M$98,11,FALSE)*J205)","v":35.677153039328722},0,null,25.19428444071794,26.751847947733303,22.082477930177649,37.341686055089674,42.337922890640591,0]
[{"$f":"'Gas Use Per Customer'!B205","v":2038},{"$f":"'Gas Use Per Customer'!C205","v":12},{"$f":"'Daily efficiency'!CS207","v":29},{"$f":"'Gas Use Per Customer'!G205","v":419.40601153040529},{"$f":"'Gas Use Per Customer'!I205","v":104.63032545233828},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.92606509046766},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.881202306081065},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.472744089253709},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.52480922432426},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2315162726169149},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F206*'Daily efficiency'!BP207","v":378.36454525685116},{"$f":"G206*'Daily efficiency'!BQ207","v":1654.2630905682524},{"$f":"H206*'Daily efficiency'!BR207","v":1777.5881160864753},{"$f":"I206*'Daily efficiency'!BS207","v":7674.4264912451445},{"$f":"J206*'Daily efficiency'!BT207","v":182.95118681109662},{"$f":"K206*'Daily efficiency'!BU207","v":0},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.072753960530591,333.18735586202126,376.18846069715909,1545.7165700874471,38.717701095295077,0,{"$f":"(V206+AB206)-(VLOOKUP($A206,Assumptions!$A$43:$M$98,11,FALSE)*F206)","v":59.658928181134804},{"$f":"(W206+AC206)-(VLOOKUP($A206,Assumptions!$A$43:$R$98,16,FALSE)*G206)","v":256.69509879584803},{"$f":"(X206+AD206)-VLOOKUP($A206,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A206,Assumptions!$A$44:$M$98,11,FALSE)*$H206)","v":284.90890343834116},{"$f":"(Y206+AE206)-VLOOKUP($A206,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A206,Assumptions!$A$43:$R$98,16,FALSE)*I206)","v":1225.0198312366701},{"$f":"(Z206+AF206)-(VLOOKUP($A206,Assumptions!$A$43:$M$98,11,FALSE)*J206)","v":33.614244650446132},0,null,28.509386701808033,30.602219774958883,36.30673385325867,36.510558908257956,38.717701095295077,0]
[{"$f":"'Gas Use Per Customer'!B206","v":2039},{"$f":"'Gas Use Per Customer'!C206","v":1},{"$f":"'Daily efficiency'!CS208","v":33},{"$f":"'Gas Use Per Customer'!G206","v":382.1579165922459},{"$f":"'Gas Use Per Customer'!I206","v":94.906073527716956},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.98121470554339},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.431583318449185},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.179555145787717},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":305.72633327379674},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7453036763858476},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F207*'Daily efficiency'!BP208","v":353.91337600972247},{"$f":"G207*'Daily efficiency'!BQ208","v":1484.703166579764},{"$f":"H207*'Daily efficiency'!BR208","v":1644.6845688894568},{"$f":"I207*'Daily efficiency'!BS208","v":7021.7449041164718},{"$f":"J207*'Daily efficiency'!BT208","v":161.46278444683196},{"$f":"K207*'Daily efficiency'!BU208","v":0},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,7,FALSE)","v":0},76.535798936730345,305.57433711279879,355.67247810212314,1445.1811599441958,34.917253892794037,0,{"$f":"(V207+AB207)-(VLOOKUP($A207,Assumptions!$A$43:$M$98,11,FALSE)*F207)","v":57.611851649458288},{"$f":"(W207+AC207)-(VLOOKUP($A207,Assumptions!$A$43:$R$98,16,FALSE)*G207)","v":234.34210045042542},{"$f":"(X207+AD207)-VLOOKUP($A207,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A207,Assumptions!$A$44:$M$98,11,FALSE)*$H207)","v":269.65595555587538},{"$f":"(Y207+AE207)-VLOOKUP($A207,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A207,Assumptions!$A$43:$R$98,16,FALSE)*I207)","v":1145.2004930757248},{"$f":"(Z207+AF207)-(VLOOKUP($A207,Assumptions!$A$43:$M$98,11,FALSE)*J207)","v":30.186267070976022},0,null,30.352036233293841,30.660374975361727,37.883905709100674,37.458353057540755,34.917253892794037,0]
[{"$f":"'Gas Use Per Customer'!B207","v":2039},{"$f":"'Gas Use Per Customer'!C207","v":2},{"$f":"'Daily efficiency'!CS209","v":37},{"$f":"'Gas Use Per Customer'!G207","v":308.01303739903773},{"$f":"'Gas Use Per Customer'!I207","v":74.53194308427905},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.359582925283714},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.403911219711318},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.719165850567428},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":215.60912617932641},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4531943084279053},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F208*'Daily efficiency'!BP209","v":369.2583485642761},{"$f":"G208*'Daily efficiency'!BQ209","v":1645.6955404090941},{"$f":"H208*'Daily efficiency'!BR209","v":748.7266053837858},{"$f":"I208*'Daily efficiency'!BS209","v":5053.8779176434118},{"$f":"J208*'Daily efficiency'!BT209","v":218.37859323693752},{"$f":"K208*'Daily efficiency'!BU209","v":0},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,7,FALSE)","v":0},79.85423732797301,338.70899932709295,161.91642591847065,1040.1644108367502,47.225624226220603,0,{"$f":"(V208+AB208)-(VLOOKUP($A208,Assumptions!$A$43:$M$98,11,FALSE)*F208)","v":57.562114552506827},{"$f":"(W208+AC208)-(VLOOKUP($A208,Assumptions!$A$43:$R$98,16,FALSE)*G208)","v":252.59097080075458},{"$f":"(X208+AD208)-VLOOKUP($A208,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A208,Assumptions!$A$44:$M$98,11,FALSE)*$H208)","v":102.28046014856073},{"$f":"(Y208+AE208)-VLOOKUP($A208,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A208,Assumptions!$A$43:$R$98,16,FALSE)*I208)","v":824.17062405631646},{"$f":"(Z208+AF208)-(VLOOKUP($A208,Assumptions!$A$43:$M$98,11,FALSE)*J208)","v":39.79491663439854},{"$f":"AA208+AG208","v":0},null,{"$f":"IF(F208<10,V208+AB208,IFERROR((AH208)/(F208/10),0))","v":25.743823015328644},{"$f":"IF(G208<10,W208+AC208,IFERROR((AI208)/(G208/10),0))","v":27.335528060079845},{"$f":"IF(H208<10,X208+AD208,IFERROR((AJ208)/(H208/10),0))","v":22.871728084181814},{"$f":"IF(I208<10,Y208+AE208,IFERROR((AK208)/(I208/10),0))","v":38.225219806829386},{"$f":"IF(J208<10,Z208+AF208,IFERROR((AL208)/(J208/10),0))","v":47.225624226220603},{"$f":"IF(K208<10,AA208+AG208,IFERROR((AM208)/(K208/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B208","v":2039},{"$f":"'Gas Use Per Customer'!C208","v":3},{"$f":"'Daily efficiency'!CS210","v":41},{"$f":"'Gas Use Per Customer'!G208","v":280.47977882690037},{"$f":"'Gas Use Per Customer'!I208","v":68.539973485503481},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.561992045651042},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.143933648070103},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.123984091302084},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":196.33584517883025},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8539973485503483},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F209*'Daily efficiency'!BP210","v":339.57195227390599},{"$f":"G209*'Daily efficiency'!BQ210","v":1498.586959461609},{"$f":"H209*'Daily efficiency'!BR210","v":688.53299078580039},{"$f":"I209*'Daily efficiency'!BS210","v":4602.1122109917833},{"$f":"J209*'Daily efficiency'!BT210","v":200.8221223125251},{"$f":"K209*'Daily efficiency'!BU210","v":0},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.434383737659857,308.43183139312316,148.89921126530115,947.18420479436611,43.428936619046162,0,{"$f":"(V209+AB209)-(VLOOKUP($A209,Assumptions!$A$43:$M$98,11,FALSE)*F209)","v":52.934428406583578},{"$f":"(W209+AC209)-(VLOOKUP($A209,Assumptions!$A$43:$R$98,16,FALSE)*G209)","v":230.01188593223165},{"$f":"(X209+AD209)-VLOOKUP($A209,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A209,Assumptions!$A$44:$M$98,11,FALSE)*$H209)","v":92.847580384171039},{"$f":"(Y209+AE209)-VLOOKUP($A209,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A209,Assumptions!$A$43:$R$98,16,FALSE)*I209)","v":749.15261183330836},{"$f":"(Z209+AF209)-(VLOOKUP($A209,Assumptions!$A$43:$M$98,11,FALSE)*J209)","v":36.595618175354069},0,null,25.74382301532864,27.335528060079842,22.577476972570061,38.156690702655503,43.428936619046162,0]
[{"$f":"'Gas Use Per Customer'!B209","v":2039},{"$f":"'Gas Use Per Customer'!C209","v":4},{"$f":"'Daily efficiency'!CS211","v":46},{"$f":"'Gas Use Per Customer'!G209","v":186.98732352633169},{"$f":"'Gas Use Per Customer'!I209","v":45.299688185702735},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.589906455710819},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.096197057899509},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.179812911421639},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.89112646843219},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.529968818570274},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F210*'Daily efficiency'!BP211","v":223.28019902490379},{"$f":"G210*'Daily efficiency'!BQ211","v":999.06227034686515},{"$f":"H210*'Daily efficiency'!BR211","v":455.02980243512093},{"$f":"I210*'Daily efficiency'!BS211","v":3068.0880044200517},{"$f":"J210*'Daily efficiency'!BT211","v":132.72808638410896},{"$f":"K210*'Daily efficiency'!BU211","v":0},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.285624611864669,205.62210539290976,98.402806534325023,631.45885269048449,28.70321050672036,0,{"$f":"(V210+AB210)-(VLOOKUP($A210,Assumptions!$A$43:$M$98,11,FALSE)*F210)","v":34.736719686843045},{"$f":"(W210+AC210)-(VLOOKUP($A210,Assumptions!$A$43:$R$98,16,FALSE)*G210)","v":153.34191687399806},{"$f":"(X210+AD210)-VLOOKUP($A210,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A210,Assumptions!$A$44:$M$98,11,FALSE)*$H210)","v":56.253276465304218},{"$f":"(Y210+AE210)-VLOOKUP($A210,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A210,Assumptions!$A$43:$R$98,16,FALSE)*I210)","v":494.42002592737958},{"$f":"(Z210+AF210)-(VLOOKUP($A210,Assumptions!$A$43:$M$98,11,FALSE)*J210)","v":24.186908865046483},0,null,25.560676079742851,27.335528060079845,20.696712169665151,37.773380004229843,28.70321050672036,0]
[{"$f":"'Gas Use Per Customer'!B210","v":2039},{"$f":"'Gas Use Per Customer'!C210","v":5},{"$f":"'Daily efficiency'!CS212","v":52},{"$f":"'Gas Use Per Customer'!G210","v":125.59431148785761},{"$f":"'Gas Use Per Customer'!I210","v":29.858779951383266},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.887023961106614},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.03488033907185},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9858779951383267},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.559431148785762},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9858779951383267},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F211*'Daily efficiency'!BP212","v":335.75133161779746},{"$f":"G211*'Daily efficiency'!BQ212","v":1944.5135791248738},{"$f":"H211*'Daily efficiency'!BR212","v":37.942950597876376},{"$f":"I211*'Daily efficiency'!BS212","v":294.39306612753842},{"$f":"J211*'Daily efficiency'!BT212","v":87.486225257552917},{"$f":"K211*'Daily efficiency'!BU212","v":0},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,7,FALSE)","v":0},72.608152591365439,{"$f":"IFERROR(((T211+R211)*M211),0)","v":400.21026513786774},8.2053808498766152,{"$f":"IFERROR(((T211+R211)*O211),0)","v":60.590539615915844},18.919398361088298,0,{"$f":"(V211+AB211)-(VLOOKUP($A211,Assumptions!$A$43:$M$98,11,FALSE)*F211)","v":48.793197157677071},{"$f":"(W211+AC211)-(VLOOKUP($A211,Assumptions!$A$43:$R$98,16,FALSE)*G211)","v":294.86471297432541},{"$f":"(X211+AD211)-VLOOKUP($A211,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A211,Assumptions!$A$44:$M$98,11,FALSE)*$H211)","v":-9.8232087983119829},{"$f":"(Y211+AE211)-VLOOKUP($A211,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A211,Assumptions!$A$43:$R$98,16,FALSE)*I211)","v":33.833758045433591},{"$f":"(Z211+AF211)-(VLOOKUP($A211,Assumptions!$A$43:$M$98,11,FALSE)*J211)","v":15.942528931877252},0,null,20.426653917676493,26.086170223723581,8.2053808498766152,26.938925533028314,18.919398361088298,0]
[{"$f":"'Gas Use Per Customer'!B211","v":2039},{"$f":"'Gas Use Per Customer'!C211","v":6},{"$f":"'Daily efficiency'!CS213","v":57},{"$f":"'Gas Use Per Customer'!G211","v":91.438907995253984},{"$f":"'Gas Use Per Customer'!I211","v":17.903244563321316},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.322595650657053},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.29501719572859},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7903244563321317},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.1438907995253995},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7903244563321317},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F212*'Daily efficiency'!BP213","v":200.1417481460276},{"$f":"G212*'Daily efficiency'!BQ213","v":1410.3502663939669},{"$f":"H212*'Daily efficiency'!BR213","v":21.981774181936999},{"$f":"I212*'Daily efficiency'!BS213","v":214.33280034087545},{"$f":"J212*'Daily efficiency'!BT213","v":52.456506570531431},{"$f":"K212*'Daily efficiency'!BU213","v":0},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.281801800362821,290.27138720461699,4.753684836752603,44.112927661203479,11.344020633159612,0,{"$f":"(V212+AB212)-(VLOOKUP($A212,Assumptions!$A$43:$M$98,11,FALSE)*F212)","v":29.00241824590622},{"$f":"(W212+AC212)-(VLOOKUP($A212,Assumptions!$A$43:$R$98,16,FALSE)*G212)","v":213.57458352077612},{"$f":"(X212+AD212)-VLOOKUP($A212,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A212,Assumptions!$A$44:$M$98,11,FALSE)*$H212)","v":-12.082958326532024},{"$f":"(Y212+AE212)-VLOOKUP($A212,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A212,Assumptions!$A$43:$R$98,16,FALSE)*I212)","v":20.539340366243607},{"$f":"(Z212+AF212)-(VLOOKUP($A212,Assumptions!$A$43:$M$98,11,FALSE)*J212)","v":9.5590976888525372},0,null,20.249414947754758,25.952310455542552,4.753684836752603,44.112927661203479,11.344020633159612,0]
[{"$f":"'Gas Use Per Customer'!B212","v":2039},{"$f":"'Gas Use Per Customer'!C212","v":7},{"$f":"'Daily efficiency'!CS214","v":60},{"$f":"'Gas Use Per Customer'!G212","v":77.255915220257506},{"$f":"'Gas Use Per Customer'!I212","v":12.299152789950336},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.8393222319602689},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.530323698231754},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2299152789950336},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7255915220257512},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2299152789950336},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F213*'Daily efficiency'!BP214","v":137.49317512753086},{"$f":"G213*'Daily efficiency'!BQ214","v":1191.5923210396961},{"$f":"H213*'Daily efficiency'!BR214","v":15.101016930289505},{"$f":"I213*'Daily efficiency'!BS214","v":181.08786527628371},{"$f":"J213*'Daily efficiency'!BT214","v":36.036517674554467},{"$f":"K213*'Daily efficiency'!BU214","v":0},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.733688297907875,245.24769786085355,3.2656815872510228,37.270617882796408,7.7931037877581142,0,{"$f":"(V213+AB213)-(VLOOKUP($A213,Assumptions!$A$43:$M$98,11,FALSE)*F213)","v":19.924051867963193},{"$f":"(W213+AC213)-(VLOOKUP($A213,Assumptions!$A$43:$R$98,16,FALSE)*G213)","v":180.44725466908787},{"$f":"(X213+AD213)-VLOOKUP($A213,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A213,Assumptions!$A$44:$M$98,11,FALSE)*$H213)","v":-13.012243185469616},{"$f":"(Y213+AE213)-VLOOKUP($A213,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A213,Assumptions!$A$43:$R$98,16,FALSE)*I213)","v":15.018848420289338},{"$f":"(Z213+AF213)-(VLOOKUP($A213,Assumptions!$A$43:$M$98,11,FALSE)*J213)","v":6.566899234015029},0,null,29.733688297907875,25.952310455542563,3.2656815872510228,37.270617882796408,7.7931037877581142,0]
[{"$f":"'Gas Use Per Customer'!B213","v":2039},{"$f":"'Gas Use Per Customer'!C213","v":8},{"$f":"'Daily efficiency'!CS215","v":60},{"$f":"'Gas Use Per Customer'!G213","v":76.435255651720567},{"$f":"'Gas Use Per Customer'!I213","v":11.299501320035203},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0396010560281628},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.791730086548512},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1299501320035203},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6435255651720571},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1299501320035203},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F214*'Daily efficiency'!BP215","v":126.31799444908268},{"$f":"G214*'Daily efficiency'!BQ215","v":1178.9344988228679},{"$f":"H214*'Daily efficiency'!BR215","v":13.873635335037514},{"$f":"I214*'Daily efficiency'!BS215","v":179.16423924763311},{"$f":"J214*'Daily efficiency'!BT215","v":33.107538867703127},{"$f":"K214*'Daily efficiency'!BU215","v":0},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.316991333439805,242.64252686084197,3.000253272413131,36.874706591038375,7.1596953091676916,0,{"$f":"(V214+AB214)-(VLOOKUP($A214,Assumptions!$A$43:$M$98,11,FALSE)*F214)","v":18.304663274567634},{"$f":"(W214+AC214)-(VLOOKUP($A214,Assumptions!$A$43:$R$98,16,FALSE)*G214)","v":178.53043359799943},{"$f":"(X214+AD214)-VLOOKUP($A214,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A214,Assumptions!$A$44:$M$98,11,FALSE)*$H214)","v":-13.178007953923442},{"$f":"(Y214+AE214)-VLOOKUP($A214,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A214,Assumptions!$A$43:$R$98,16,FALSE)*I214)","v":14.69942045396721},{"$f":"(Z214+AF214)-(VLOOKUP($A214,Assumptions!$A$43:$M$98,11,FALSE)*J214)","v":6.0331543018086702},0,null,27.316991333439805,25.952310455542555,3.000253272413131,36.874706591038375,7.1596953091676916,0]
[{"$f":"'Gas Use Per Customer'!B214","v":2039},{"$f":"'Gas Use Per Customer'!C214","v":9},{"$f":"'Daily efficiency'!CS216","v":56},{"$f":"'Gas Use Per Customer'!G214","v":112.09700346469795},{"$f":"'Gas Use Per Customer'!I214","v":16.573742590527612},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.258994072422091},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.88730311822816},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6573742590527614},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.209700346469795},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6573742590527614},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F215*'Daily efficiency'!BP216","v":185.27914332278428},{"$f":"G215*'Daily efficiency'!BQ216","v":1728.9799513638982},{"$f":"H215*'Daily efficiency'!BR216","v":20.349398997817339},{"$f":"I215*'Daily efficiency'!BS216","v":262.75537612125208},{"$f":"J215*'Daily efficiency'!BT216","v":48.561065790245884},{"$f":"K215*'Daily efficiency'!BU216","v":0},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.067678199686654,355.85018905592688,4.4006743337597509,54.079025146850569,10.501609205563035,0,{"$f":"(V215+AB215)-(VLOOKUP($A215,Assumptions!$A$43:$M$98,11,FALSE)*F215)","v":26.848687276229562},{"$f":"(W215+AC215)-(VLOOKUP($A215,Assumptions!$A$43:$R$98,16,FALSE)*G215)","v":261.82586115466836},{"$f":"(X215+AD215)-VLOOKUP($A215,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A215,Assumptions!$A$44:$M$98,11,FALSE)*$H215)","v":-12.303419750649937},{"$f":"(Y215+AE215)-VLOOKUP($A215,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A215,Assumptions!$A$43:$R$98,16,FALSE)*I215)","v":28.580157383288739},{"$f":"(Z215+AF215)-(VLOOKUP($A215,Assumptions!$A$43:$M$98,11,FALSE)*J215)","v":8.8492353401308996},0,null,20.249414947754758,25.952310455542552,4.4006743337597509,25.495915590900982,10.501609205563035,0]
[{"$f":"'Gas Use Per Customer'!B215","v":2039},{"$f":"'Gas Use Per Customer'!C215","v":10},{"$f":"'Daily efficiency'!CS217","v":49},{"$f":"'Gas Use Per Customer'!G215","v":184.58461338706795},{"$f":"'Gas Use Per Customer'!I215","v":37.987069718679017},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.389655774943215},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":166.12615204836115},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7987069718679018},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.458461338706794},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7987069718679018},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F216*'Daily efficiency'!BP217","v":452.05781798142442},{"$f":"G216*'Daily efficiency'!BQ217","v":2915.455581528855},{"$f":"H216*'Daily efficiency'!BR217","v":56.994889116677697},{"$f":"I216*'Daily efficiency'!BS217","v":432.66633377928747},{"$f":"J216*'Daily efficiency'!BT217","v":111.30211427572947},{"$f":"K216*'Daily efficiency'!BU217","v":0},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,7,FALSE)","v":0},97.760097837762629,600.04479465062639,12.325471907949167,89.049266622230093,24.069721058540033,0,{"$f":"(V216+AB216)-(VLOOKUP($A216,Assumptions!$A$43:$M$98,11,FALSE)*F216)","v":67.462129405035569},{"$f":"(W216+AC216)-(VLOOKUP($A216,Assumptions!$A$43:$R$98,16,FALSE)*G216)","v":445.21956580230705},{"$f":"(X216+AD216)-VLOOKUP($A216,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A216,Assumptions!$A$44:$M$98,11,FALSE)*$H216)","v":-6.5134943651192678},{"$f":"(Y216+AE216)-VLOOKUP($A216,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A216,Assumptions!$A$43:$R$98,16,FALSE)*I216)","v":56.794743197883726},{"$f":"(Z216+AF216)-(VLOOKUP($A216,Assumptions!$A$43:$M$98,11,FALSE)*J216)","v":20.28247500444915},0,null,22.199043616893888,26.80008898735575,12.325471907949167,30.768947723062375,24.069721058540033,0]
[{"$f":"'Gas Use Per Customer'!B216","v":2039},{"$f":"'Gas Use Per Customer'!C216","v":11},{"$f":"'Daily efficiency'!CS218","v":39},{"$f":"'Gas Use Per Customer'!G216","v":279.08924940066368},{"$f":"'Gas Use Per Customer'!I216","v":67.877385772122608},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.363215731636782},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.726774820199097},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.726431463273563},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":195.36247458046455},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7877385772122611},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F217*'Daily efficiency'!BP218","v":336.28925180083053},{"$f":"G217*'Daily efficiency'!BQ218","v":1491.1574425330753},{"$f":"H217*'Daily efficiency'!BR218","v":681.87682392795136},{"$f":"I217*'Daily efficiency'!BS218","v":4579.2964041660907},{"$f":"J217*'Daily efficiency'!BT218","v":198.88074031231915},{"$f":"K217*'Daily efficiency'!BU218","v":0},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,7,FALSE)","v":0},72.7244809184742,306.90272459143506,147.4597769775514,942.48836713240735,43.00910161845249,0,{"$f":"(V217+AB217)-(VLOOKUP($A217,Assumptions!$A$43:$M$98,11,FALSE)*F217)","v":52.422702181821329},{"$f":"(W217+AC217)-(VLOOKUP($A217,Assumptions!$A$43:$R$98,16,FALSE)*G217)","v":228.87156024775393},{"$f":"(X217+AD217)-VLOOKUP($A217,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A217,Assumptions!$A$44:$M$98,11,FALSE)*$H217)","v":91.804499285268108},{"$f":"(Y217+AE217)-VLOOKUP($A217,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A217,Assumptions!$A$43:$R$98,16,FALSE)*I217)","v":745.3639301115071},{"$f":"(Z217+AF217)-(VLOOKUP($A217,Assumptions!$A$43:$M$98,11,FALSE)*J217)","v":36.241842039568198},0,null,25.74382301532864,27.335528060079849,22.541748929821143,38.152871052240478,43.00910161845249,0]
[{"$f":"'Gas Use Per Customer'!B217","v":2039},{"$f":"'Gas Use Per Customer'!C217","v":12},{"$f":"'Daily efficiency'!CS219","v":29},{"$f":"'Gas Use Per Customer'!G217","v":418.59692991585638},{"$f":"'Gas Use Per Customer'!I217","v":104.41083443556271},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.882166887112543},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.719385983171279},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.308125826672025},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":334.87754393268511},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2205417217781358},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F218*'Daily efficiency'!BP219","v":370.92260809752094},{"$f":"G218*'Daily efficiency'!BQ219","v":1650.5956160936755},{"$f":"H218*'Daily efficiency'!BR219","v":1750.0749326690106},{"$f":"I218*'Daily efficiency'!BS219","v":7659.6216548680595},{"$f":"J218*'Daily efficiency'!BT219","v":182.56739614773144},{"$f":"K218*'Daily efficiency'!BU219","v":0},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.21414300447239,339.71750891528751,378.46374918388983,1576.4658299429855,39.481247308328115,0,{"$f":"(V218+AB218)-(VLOOKUP($A218,Assumptions!$A$43:$M$98,11,FALSE)*F218)","v":59.39497881787652},{"$f":"(W218+AC218)-(VLOOKUP($A218,Assumptions!$A$43:$R$98,16,FALSE)*G218)","v":261.69323077446882},{"$f":"(X218+AD218)-VLOOKUP($A218,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A218,Assumptions!$A$44:$M$98,11,FALSE)*$H218)","v":285.34016326517781},{"$f":"(Y218+AE218)-VLOOKUP($A218,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A218,Assumptions!$A$43:$R$98,16,FALSE)*I218)","v":1249.3169971607331},{"$f":"(Z218+AF218)-(VLOOKUP($A218,Assumptions!$A$43:$M$98,11,FALSE)*J218)","v":34.276456261679144},0,null,28.442919328708271,31.258379131814547,36.438129536742146,37.306681794461042,39.481247308328115,0]
[{"$f":"'Gas Use Per Customer'!B218","v":2040},{"$f":"'Gas Use Per Customer'!C218","v":1},{"$f":"'Daily efficiency'!CS220","v":33},{"$f":"'Gas Use Per Customer'!G218","v":382.99717279095069},{"$f":"'Gas Use Per Customer'!I218","v":95.127264388901622},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.025452877780324},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.59943455819014},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.34544829167622},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.39773823276056},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7563632194450811},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F219*'Daily efficiency'!BP220","v":337.84592079937164},{"$f":"G219*'Daily efficiency'!BQ220","v":1420.4280314752873},{"$f":"H219*'Daily efficiency'!BR220","v":1647.0113799082649},{"$f":"I219*'Daily efficiency'!BS220","v":7124.0439278519125},{"$f":"J219*'Daily efficiency'!BT220","v":148.35250312520796},{"$f":"K219*'Daily efficiency'!BU220","v":0},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.850873300456655,295.50565104642334,360.02574325663363,1482.0851126098216,32.428871380724722,0,{"$f":"(V219+AB219)-(VLOOKUP($A219,Assumptions!$A$43:$M$98,11,FALSE)*F219)","v":54.46552416627317},{"$f":"(W219+AC219)-(VLOOKUP($A219,Assumptions!$A$43:$R$98,16,FALSE)*G219)","v":222.54643068677774},{"$f":"(X219+AD219)-VLOOKUP($A219,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A219,Assumptions!$A$44:$M$98,11,FALSE)*$H219)","v":271.94782593965044},{"$f":"(Y219+AE219)-VLOOKUP($A219,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A219,Assumptions!$A$43:$R$98,16,FALSE)*I219)","v":1174.8653731074442},{"$f":"(Z219+AF219)-(VLOOKUP($A219,Assumptions!$A$43:$M$98,11,FALSE)*J219)","v":27.582534097178851},0,null,28.627714943849259,29.053273300303065,38.117053358171731,38.344453189629505,32.428871380724722,0]
[{"$f":"'Gas Use Per Customer'!B219","v":2040},{"$f":"'Gas Use Per Customer'!C219","v":2},{"$f":"'Daily efficiency'!CS221","v":37},{"$f":"'Gas Use Per Customer'!G219","v":314.83221427379215},{"$f":"'Gas Use Per Customer'!I219","v":76.084589374749271},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.825376812424782},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.449664282137647},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.650753624849564},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.38254999165449},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.6084589374749276},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F220*'Daily efficiency'!BP221","v":376.95072288591666},{"$f":"G220*'Daily efficiency'!BQ221","v":1682.1300013228554},{"$f":"H220*'Daily efficiency'!BR221","v":764.3240464046238},{"$f":"I220*'Daily efficiency'!BS221","v":5165.7669718043826},{"$f":"J220*'Daily efficiency'!BT221","v":222.92784686801528},{"$f":"K220*'Daily efficiency'!BU221","v":0},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,7,FALSE)","v":0},82.398923185149059,349.95009262761056,167.07615761044053,1074.6854457467268,48.730545969711827,0,{"$f":"(V220+AB220)-(VLOOKUP($A220,Assumptions!$A$43:$M$98,11,FALSE)*F220)","v":59.141768600150087},{"$f":"(W220+AC220)-(VLOOKUP($A220,Assumptions!$A$43:$R$98,16,FALSE)*G220)","v":259.98893418041371},{"$f":"(X220+AD220)-VLOOKUP($A220,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A220,Assumptions!$A$44:$M$98,11,FALSE)*$H220)","v":105.17899037664753},{"$f":"(Y220+AE220)-VLOOKUP($A220,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A220,Assumptions!$A$43:$R$98,16,FALSE)*I220)","v":849.39321797280581},{"$f":"(Z220+AF220)-(VLOOKUP($A220,Assumptions!$A$43:$M$98,11,FALSE)*J220)","v":40.978161108045505},0,null,25.910533300793887,27.526718719060913,23.039924212640891,38.541763765097137,48.730545969711827,0]
[{"$f":"'Gas Use Per Customer'!B220","v":2040},{"$f":"'Gas Use Per Customer'!C220","v":3},{"$f":"'Daily efficiency'!CS222","v":41},{"$f":"'Gas Use Per Customer'!G220","v":278.66139448893205},{"$f":"'Gas Use Per Customer'!I220","v":68.035325151966973},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.41059754559009},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.598418346679608},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.821195091180179},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":195.06297614225241},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8035325151966974},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F221*'Daily efficiency'!BP222","v":337.07174092108124},{"$f":"G221*'Daily efficiency'!BQ222","v":1488.8714389076288},{"$f":"H221*'Daily efficiency'!BR222","v":683.46343781233077},{"$f":"I221*'Daily efficiency'!BS222","v":4572.2761607743987},{"$f":"J221*'Daily efficiency'!BT222","v":199.34350269526311},{"$f":"K221*'Daily efficiency'!BU222","v":0},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.681642723487997,309.74460805441981,149.40056589094343,951.21569957357383,43.575165051525161,0,{"$f":"(V221+AB221)-(VLOOKUP($A221,Assumptions!$A$43:$M$98,11,FALSE)*F221)","v":52.884946739411411},{"$f":"(W221+AC221)-(VLOOKUP($A221,Assumptions!$A$43:$R$98,16,FALSE)*G221)","v":230.11901471874302},{"$f":"(X221+AD221)-VLOOKUP($A221,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A221,Assumptions!$A$44:$M$98,11,FALSE)*$H221)","v":92.4243158589952},{"$f":"(Y221+AE221)-VLOOKUP($A221,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A221,Assumptions!$A$43:$R$98,16,FALSE)*I221)","v":750.03979039319961},{"$f":"(Z221+AF221)-(VLOOKUP($A221,Assumptions!$A$43:$M$98,11,FALSE)*J221)","v":36.642933056832966},0,null,25.910533300793894,27.526718719060906,22.641256742374107,38.451161016133717,43.575165051525161,0]
[{"$f":"'Gas Use Per Customer'!B221","v":2040},{"$f":"'Gas Use Per Customer'!C221","v":4},{"$f":"'Daily efficiency'!CS223","v":46},{"$f":"'Gas Use Per Customer'!G221","v":187.07323486646368},{"$f":"'Gas Use Per Customer'!I221","v":45.3208479347389},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.596254380421669},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.121970459939099},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.192508760843339},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.95126440652456},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5320847934738904},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F222*'Daily efficiency'!BP223","v":224.53596097703627},{"$f":"G222*'Daily efficiency'!BQ223","v":999.52128958358196},{"$f":"H222*'Daily efficiency'!BR223","v":455.28028953869114},{"$f":"I222*'Daily efficiency'!BS223","v":3069.4976376889367},{"$f":"J222*'Daily efficiency'!BT223","v":132.79008444878494},{"$f":"K222*'Daily efficiency'!BU223","v":0},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.082069028024883,207.94027072697614,99.521245955442168,638.5778636518753,29.027030070337304,0,{"$f":"(V222+AB222)-(VLOOKUP($A222,Assumptions!$A$43:$M$98,11,FALSE)*F222)","v":35.22862018899805},{"$f":"(W222+AC222)-(VLOOKUP($A222,Assumptions!$A$43:$R$98,16,FALSE)*G222)","v":154.48536948101892},{"$f":"(X222+AD222)-VLOOKUP($A222,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A222,Assumptions!$A$44:$M$98,11,FALSE)*$H222)","v":56.431490213593442},{"$f":"(Y222+AE222)-VLOOKUP($A222,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A222,Assumptions!$A$43:$R$98,16,FALSE)*I222)","v":498.46690268084672},{"$f":"(Z222+AF222)-(VLOOKUP($A222,Assumptions!$A$43:$M$98,11,FALSE)*J222)","v":24.409213790661692},0,null,25.910533300793894,27.526718719060913,20.752586938522438,38.065069851743331,29.027030070337304,0]
[{"$f":"'Gas Use Per Customer'!B222","v":2040},{"$f":"'Gas Use Per Customer'!C222","v":5},{"$f":"'Daily efficiency'!CS224","v":51},{"$f":"'Gas Use Per Customer'!G222","v":125.61756037332648},{"$f":"'Gas Use Per Customer'!I222","v":29.861231070420914},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.888984856336734},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.05580433599384},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9861231070420917},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.56175603733265},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9861231070420917},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F223*'Daily efficiency'!BP224","v":337.73678800039113},{"$f":"G223*'Daily efficiency'!BQ224","v":1947.3245362685529},{"$f":"H223*'Daily efficiency'!BR224","v":38.376140468747494},{"$f":"I223*'Daily efficiency'!BS224","v":294.44756151507744},{"$f":"J223*'Daily efficiency'!BT224","v":87.493407036333238},{"$f":"K223*'Daily efficiency'!BU224","v":0},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.827017595787012,405.12112696835692,8.3887692969986265,61.256829938911672,19.125477384415845,0,{"$f":"(V223+AB223)-(VLOOKUP($A223,Assumptions!$A$43:$M$98,11,FALSE)*F223)","v":49.48613515392114},{"$f":"(W223+AC223)-(VLOOKUP($A223,Assumptions!$A$43:$R$98,16,FALSE)*G223)","v":297.43804302573778},{"$f":"(X223+AD223)-VLOOKUP($A223,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A223,Assumptions!$A$44:$M$98,11,FALSE)*$H223)","v":-10.036699072029666},{"$f":"(Y223+AE223)-VLOOKUP($A223,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A223,Assumptions!$A$43:$R$98,16,FALSE)*I223)","v":33.909184770381145},{"$f":"(Z223+AF223)-(VLOOKUP($A223,Assumptions!$A$43:$M$98,11,FALSE)*J223)","v":16.082867079182609},0,null,20.715043126160534,26.308958197473256,8.3887692969986265,26.993984495165684,19.125477384415845,0]
[{"$f":"'Gas Use Per Customer'!B223","v":2040},{"$f":"'Gas Use Per Customer'!C223","v":6},{"$f":"'Daily efficiency'!CS225","v":57},{"$f":"'Gas Use Per Customer'!G223","v":91.848371744994381},{"$f":"'Gas Use Per Customer'!I223","v":18.031933356473445},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.425546685178757},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.663534570494946},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8031933356473446},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.1848371744994388},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8031933356473446},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F224*'Daily efficiency'!BP225","v":201.58037006381318},{"$f":"G224*'Daily efficiency'!BQ225","v":1416.6658198185005},{"$f":"H224*'Daily efficiency'!BR225","v":22.139779507776737},{"$f":"I224*'Daily efficiency'!BS225","v":215.29258337026693},{"$f":"J224*'Daily efficiency'!BT225","v":52.833564734467174},{"$f":"K224*'Daily efficiency'!BU225","v":0},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.064129394305596,294.72296105412676,4.8396086815558421,44.789439242634359,11.549066171894614,0,{"$f":"(V224+AB224)-(VLOOKUP($A224,Assumptions!$A$43:$M$98,11,FALSE)*F224)","v":29.365700886974359},{"$f":"(W224+AC224)-(VLOOKUP($A224,Assumptions!$A$43:$R$98,16,FALSE)*G224)","v":215.98782326594488},{"$f":"(X224+AD224)-VLOOKUP($A224,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A224,Assumptions!$A$44:$M$98,11,FALSE)*$H224)","v":-12.380552945655623},{"$f":"(Y224+AE224)-VLOOKUP($A224,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A224,Assumptions!$A$43:$R$98,16,FALSE)*I224)","v":20.658232535707981},{"$f":"(Z224+AF224)-(VLOOKUP($A224,Assumptions!$A$43:$M$98,11,FALSE)*J224)","v":9.7117626084782085},0,null,20.356733458944451,26.128549231312125,4.8396086815558421,44.789439242634359,11.549066171894614,0]
[{"$f":"'Gas Use Per Customer'!B224","v":2040},{"$f":"'Gas Use Per Customer'!C224","v":7},{"$f":"'Daily efficiency'!CS226","v":60},{"$f":"'Gas Use Per Customer'!G224","v":77.441242622562541},{"$f":"'Gas Use Per Customer'!I224","v":12.340870778352613},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.872696622682092},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.697118360306291},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2340870778352615},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7441242622562543},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2340870778352615},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F225*'Daily efficiency'!BP226","v":137.95954372895596},{"$f":"G225*'Daily efficiency'!BQ226","v":1194.4508038993622},{"$f":"H225*'Daily efficiency'!BR226","v":15.152238673763998},{"$f":"I225*'Daily efficiency'!BS226","v":181.5222727072867},{"$f":"J225*'Daily efficiency'!BT226","v":36.158751380573143},{"$f":"K225*'Daily efficiency'!BU226","v":0},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.157039517923597,248.4933799022578,3.3121786874524419,37.763868486938129,7.9040627768751381,0,{"$f":"(V225+AB225)-(VLOOKUP($A225,Assumptions!$A$43:$M$98,11,FALSE)*F225)","v":20.097585366896038},{"$f":"(W225+AC225)-(VLOOKUP($A225,Assumptions!$A$43:$R$98,16,FALSE)*G225)","v":182.1084588357852},{"$f":"(X225+AD225)-VLOOKUP($A225,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A225,Assumptions!$A$44:$M$98,11,FALSE)*$H225)","v":-13.328111145221062},{"$f":"(Y225+AE225)-VLOOKUP($A225,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A225,Assumptions!$A$43:$R$98,16,FALSE)*I225)","v":15.004908082423892},{"$f":"(Z225+AF225)-(VLOOKUP($A225,Assumptions!$A$43:$M$98,11,FALSE)*J225)","v":6.6466310079966933},0,null,30.157039517923597,26.128549231312139,3.3121786874524419,37.763868486938129,7.9040627768751381,0]
[{"$f":"'Gas Use Per Customer'!B225","v":2040},{"$f":"'Gas Use Per Customer'!C225","v":8},{"$f":"'Daily efficiency'!CS227","v":60},{"$f":"'Gas Use Per Customer'!G225","v":76.61369701922105},{"$f":"'Gas Use Per Customer'!I225","v":11.305667425436292},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0445339403490337},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.952327317298952},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1305667425436292},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.661369701922105},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1305667425436292},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F226*'Daily efficiency'!BP227","v":126.38692581567724},{"$f":"G226*'Daily efficiency'!BQ227","v":1181.6867717415589},{"$f":"H226*'Daily efficiency'!BR227","v":13.881206137973784},{"$f":"I226*'Daily efficiency'!BS227","v":179.58250581305424},{"$f":"J226*'Daily efficiency'!BT227","v":33.125605556528313},{"$f":"K226*'Daily efficiency'!BU227","v":0},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.627342142131777,245.83795241900006,3.0343394211404369,37.360319650772794,7.2410372549942164,0,{"$f":"(V226+AB226)-(VLOOKUP($A226,Assumptions!$A$43:$M$98,11,FALSE)*F226)","v":18.411716668406182},{"$f":"(W226+AC226)-(VLOOKUP($A226,Assumptions!$A$43:$R$98,16,FALSE)*G226)","v":180.16242789235937},{"$f":"(X226+AD226)-VLOOKUP($A226,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A226,Assumptions!$A$44:$M$98,11,FALSE)*$H226)","v":-13.500471826870321},{"$f":"(Y226+AE226)-VLOOKUP($A226,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A226,Assumptions!$A$43:$R$98,16,FALSE)*I226)","v":14.680181084017661},{"$f":"(Z226+AF226)-(VLOOKUP($A226,Assumptions!$A$43:$M$98,11,FALSE)*J226)","v":6.089084070778517},0,null,27.627342142131777,26.128549231312128,3.0343394211404369,37.360319650772794,7.2410372549942164,0]
[{"$f":"'Gas Use Per Customer'!B226","v":2040},{"$f":"'Gas Use Per Customer'!C226","v":9},{"$f":"'Daily efficiency'!CS228","v":56},{"$f":"'Gas Use Per Customer'!G226","v":111.89637557184379},{"$f":"'Gas Use Per Customer'!I226","v":16.546972616336777},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.237578093069423},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.70673801465941},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6546972616336779},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.18963755718438},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6546972616336779},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F227*'Daily efficiency'!BP228","v":184.97987972207613},{"$f":"G227*'Daily efficiency'!BQ228","v":1725.8854743153793},{"$f":"H227*'Daily efficiency'!BR228","v":20.316530568553699},{"$f":"I227*'Daily efficiency'!BS228","v":262.28510434040197},{"$f":"J227*'Daily efficiency'!BT228","v":48.48262976586674},{"$f":"K227*'Daily efficiency'!BU228","v":0},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.435372515867193,359.05297517215638,4.4410585789316546,54.565756800356432,10.597980699723259,0,{"$f":"(V227+AB227)-(VLOOKUP($A227,Assumptions!$A$43:$M$98,11,FALSE)*F227)","v":26.947384888257638},{"$f":"(W227+AC227)-(VLOOKUP($A227,Assumptions!$A$43:$R$98,16,FALSE)*G227)","v":263.13209621408805},{"$f":"(X227+AD227)-VLOOKUP($A227,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A227,Assumptions!$A$44:$M$98,11,FALSE)*$H227)","v":-12.627797938314599},{"$f":"(Y227+AE227)-VLOOKUP($A227,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A227,Assumptions!$A$43:$R$98,16,FALSE)*I227)","v":28.525023296775998},{"$f":"(Z227+AF227)-(VLOOKUP($A227,Assumptions!$A$43:$M$98,11,FALSE)*J227)","v":8.9119822462720641},0,null,20.356733458944447,26.128549231312125,4.4410585789316546,25.492356790825028,10.597980699723259,0]
[{"$f":"'Gas Use Per Customer'!B227","v":2040},{"$f":"'Gas Use Per Customer'!C227","v":10},{"$f":"'Daily efficiency'!CS229","v":49},{"$f":"'Gas Use Per Customer'!G227","v":182.26806368957565},{"$f":"'Gas Use Per Customer'!I227","v":37.43045897079277},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.944367176634216},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.04125732061809},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.743045897079277},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.226806368957565},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.743045897079277},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F228*'Daily efficiency'!BP229","v":445.43397881673258},{"$f":"G228*'Daily efficiency'!BQ229","v":2864.6410064465449},{"$f":"H228*'Daily efficiency'!BR229","v":54.02361716969078},{"$f":"I228*'Daily efficiency'!BS229","v":427.23634128836551},{"$f":"J228*'Daily efficiency'!BT229","v":109.67124478442275},{"$f":"K228*'Daily efficiency'!BU229","v":0},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,7,FALSE)","v":0},97.36890786036092,595.95951844533522,11.809203726335562,88.882189301758288,23.973405344407038,0,{"$f":"(V228+AB228)-(VLOOKUP($A228,Assumptions!$A$43:$M$98,11,FALSE)*F228)","v":66.858096052081777},{"$f":"(W228+AC228)-(VLOOKUP($A228,Assumptions!$A$43:$R$98,16,FALSE)*G228)","v":439.71394940218062},{"$f":"(X228+AD228)-VLOOKUP($A228,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A228,Assumptions!$A$44:$M$98,11,FALSE)*$H228)","v":-7.3875058134943901},{"$f":"(Y228+AE228)-VLOOKUP($A228,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A228,Assumptions!$A$43:$R$98,16,FALSE)*I228)","v":56.138712455390504},{"$f":"(Z228+AF228)-(VLOOKUP($A228,Assumptions!$A$43:$M$98,11,FALSE)*J228)","v":20.159553868372143},0,null,22.327436628632977,26.805082854416387,11.809203726335562,30.80008165939671,23.973405344407038,0]
[{"$f":"'Gas Use Per Customer'!B228","v":2040},{"$f":"'Gas Use Per Customer'!C228","v":11},{"$f":"'Daily efficiency'!CS230","v":40},{"$f":"'Gas Use Per Customer'!G228","v":278.18123766881558},{"$f":"'Gas Use Per Customer'!I228","v":67.63724249050523},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.291172747151567},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.454371300644667},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.582345494303134},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":194.7268663681709},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7637242490505232},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F229*'Daily efficiency'!BP230","v":335.09949465886831},{"$f":"G229*'Daily efficiency'!BQ230","v":1486.3059892622657},{"$f":"H229*'Daily efficiency'!BR230","v":679.4644131331894},{"$f":"I229*'Daily efficiency'!BS230","v":4564.3977476699274},{"$f":"J229*'Daily efficiency'!BT230","v":198.17712049718023},{"$f":"K229*'Daily efficiency'!BU230","v":0},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.250522796145489,309.21089226531893,148.5264056696038,949.57667560188304,43.320201653634435,0,{"$f":"(V229+AB229)-(VLOOKUP($A229,Assumptions!$A$43:$M$98,11,FALSE)*F229)","v":52.575510717723205},{"$f":"(W229+AC229)-(VLOOKUP($A229,Assumptions!$A$43:$R$98,16,FALSE)*G229)","v":229.72250046689152},{"$f":"(X229+AD229)-VLOOKUP($A229,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A229,Assumptions!$A$44:$M$98,11,FALSE)*$H229)","v":91.79352344896418},{"$f":"(Y229+AE229)-VLOOKUP($A229,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A229,Assumptions!$A$43:$R$98,16,FALSE)*I229)","v":748.72090334175732},{"$f":"(Z229+AF229)-(VLOOKUP($A229,Assumptions!$A$43:$M$98,11,FALSE)*J229)","v":36.428530960827004},0,null,25.910533300793887,27.526718719060913,22.619077909592477,38.44979983019639,43.320201653634435,0]
[{"$f":"'Gas Use Per Customer'!B229","v":2040},{"$f":"'Gas Use Per Customer'!C229","v":12},{"$f":"'Daily efficiency'!CS231","v":29},{"$f":"'Gas Use Per Customer'!G229","v":417.20193638477502},{"$f":"'Gas Use Per Customer'!I229","v":104.02838178072786},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.805676356145572},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.440387276955008},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.021286335545895},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":333.76154910782003},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2014190890363929},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F230*'Daily efficiency'!BP231","v":369.5639336173096},{"$f":"G230*'Daily efficiency'!BQ231","v":1645.0949302493127},{"$f":"H230*'Daily efficiency'!BR231","v":1743.6644791200326},{"$f":"I230*'Daily efficiency'!BS231","v":7634.095613238419},{"$f":"J230*'Daily efficiency'!BT231","v":181.89865917497906},{"$f":"K230*'Daily efficiency'!BU231","v":0},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.78422013624936,342.24532156802297,381.15346848444108,1588.1961946341046,39.761838178983602,0,{"$f":"(V230+AB230)-(VLOOKUP($A230,Assumptions!$A$43:$M$98,11,FALSE)*F230)","v":59.58497180677864},{"$f":"(W230+AC230)-(VLOOKUP($A230,Assumptions!$A$43:$R$98,16,FALSE)*G230)","v":262.7702492343119},{"$f":"(X230+AD230)-VLOOKUP($A230,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A230,Assumptions!$A$44:$M$98,11,FALSE)*$H230)","v":286.27342918513079},{"$f":"(Y230+AE230)-VLOOKUP($A230,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A230,Assumptions!$A$43:$R$98,16,FALSE)*I230)","v":1254.9130472354652},{"$f":"(Z230+AF230)-(VLOOKUP($A230,Assumptions!$A$43:$M$98,11,FALSE)*J230)","v":34.462026096615922},0,null,28.638805481167861,31.491973828228517,36.691708459401141,37.599089846927562,39.761838178983602,0]
[{"$f":"'Gas Use Per Customer'!B230","v":2041},{"$f":"'Gas Use Per Customer'!C230","v":1},{"$f":"'Daily efficiency'!CS232","v":33},{"$f":"'Gas Use Per Customer'!G230","v":383.66764082147671},{"$f":"'Gas Use Per Customer'!I230","v":95.311163082539508},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.062232616507902},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.73352816429535},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.483372311904631},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.9341126571814},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7655581541269756},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F231*'Daily efficiency'!BP232","v":344.3018804783905},{"$f":"G231*'Daily efficiency'!BQ232","v":1445.6114049132752},{"$f":"H231*'Daily efficiency'!BR232","v":1656.5731610147923},{"$f":"I231*'Daily efficiency'!BS232","v":7107.5049280954117},{"$f":"J231*'Daily efficiency'!BT232","v":153.1435171981062},{"$f":"K231*'Daily efficiency'!BU232","v":0},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,7,FALSE)","v":0},76.672376807667106,306.38020184575964,368.90127185571998,1506.3514213352805,34.103436902377318,0,{"$f":"(V231+AB231)-(VLOOKUP($A231,Assumptions!$A$43:$M$98,11,FALSE)*F231)","v":56.822250046734887},{"$f":"(W231+AC231)-(VLOOKUP($A231,Assumptions!$A$43:$R$98,16,FALSE)*G231)","v":231.68534766178715},{"$f":"(X231+AD231)-VLOOKUP($A231,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A231,Assumptions!$A$44:$M$98,11,FALSE)*$H231)","v":278.7420155610256},{"$f":"(Y231+AE231)-VLOOKUP($A231,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A231,Assumptions!$A$43:$R$98,16,FALSE)*I231)","v":1191.850723658192},{"$f":"(Z231+AF231)-(VLOOKUP($A231,Assumptions!$A$43:$M$98,11,FALSE)*J231)","v":29.140905212144261},0,null,29.808811585651721,30.193496012032973,38.993965525966757,38.830832889187043,34.103436902377318,0]
[{"$f":"'Gas Use Per Customer'!B231","v":2041},{"$f":"'Gas Use Per Customer'!C231","v":2},{"$f":"'Daily efficiency'!CS233","v":37},{"$f":"'Gas Use Per Customer'!G231","v":304.02688233769862},{"$f":"'Gas Use Per Customer'!I231","v":73.471715328467155},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.041514598540147},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":91.208064701309581},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.083029197080293},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":212.81881763638901},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3471715328467155},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F232*'Daily efficiency'!BP233","v":364.00559472461822},{"$f":"G232*'Daily efficiency'!BQ233","v":1624.3977483960687},{"$f":"H232*'Daily efficiency'!BR233","v":738.07586027111552},{"$f":"I232*'Daily efficiency'!BS233","v":4988.4730853969595},{"$f":"J232*'Daily efficiency'!BT233","v":215.27212591240865},{"$f":"K232*'Daily efficiency'!BU233","v":0},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.060184975018046,344.2718481189915,164.36166538713343,1057.2477400299354,47.938819071247238,0,{"$f":"(V232+AB232)-(VLOOKUP($A232,Assumptions!$A$43:$M$98,11,FALSE)*F232)","v":58.107634369531176},{"$f":"(W232+AC232)-(VLOOKUP($A232,Assumptions!$A$43:$R$98,16,FALSE)*G232)","v":255.48702020543962},{"$f":"(X232+AD232)-VLOOKUP($A232,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A232,Assumptions!$A$44:$M$98,11,FALSE)*$H232)","v":102.73528323496113},{"$f":"(Y232+AE232)-VLOOKUP($A232,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A232,Assumptions!$A$43:$R$98,16,FALSE)*I232)","v":834.36186062378238},{"$f":"(Z232+AF232)-(VLOOKUP($A232,Assumptions!$A$43:$M$98,11,FALSE)*J232)","v":40.287968869418279},0,null,26.362813730314048,28.011450636751785,23.304950931494854,39.205267179396188,47.938819071247238,0]
[{"$f":"'Gas Use Per Customer'!B232","v":2041},{"$f":"'Gas Use Per Customer'!C232","v":3},{"$f":"'Daily efficiency'!CS234","v":41},{"$f":"'Gas Use Per Customer'!G232","v":277.15677432901964},{"$f":"'Gas Use Per Customer'!I232","v":67.634807417974329},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.290442225392297},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.147032298705895},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.580884450784595},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":194.00974203031373},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7634807417974336},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F233*'Daily efficiency'!BP234","v":335.08743042406934},{"$f":"G233*'Daily efficiency'!BQ234","v":1480.8323419002852},{"$f":"H233*'Daily efficiency'!BR234","v":679.43995109027901},{"$f":"I233*'Daily efficiency'!BS234","v":4547.5883531905565},{"$f":"J233*'Daily efficiency'!BT234","v":198.16998573466469},{"$f":"K233*'Daily efficiency'!BU234","v":0},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.620416517300114,313.84486195192716,151.30407035765924,963.80744702656409,44.130353854317278,0,{"$f":"(V233+AB233)-(VLOOKUP($A233,Assumptions!$A$43:$M$98,11,FALSE)*F233)","v":53.491314889371623},{"$f":"(W233+AC233)-(VLOOKUP($A233,Assumptions!$A$43:$R$98,16,FALSE)*G233)","v":232.9068990827605},{"$f":"(X233+AD233)-VLOOKUP($A233,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A233,Assumptions!$A$44:$M$98,11,FALSE)*$H233)","v":93.324586160603701},{"$f":"(Y233+AE233)-VLOOKUP($A233,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A233,Assumptions!$A$43:$R$98,16,FALSE)*I233)","v":759.23091939064341},{"$f":"(Z233+AF233)-(VLOOKUP($A233,Assumptions!$A$43:$M$98,11,FALSE)*J233)","v":37.087319978341114},0,null,26.362813730314063,28.011450636751768,22.997178948572511,39.133649240769294,44.130353854317278,0]
[{"$f":"'Gas Use Per Customer'!B233","v":2041},{"$f":"'Gas Use Per Customer'!C233","v":4},{"$f":"'Daily efficiency'!CS235","v":46},{"$f":"'Gas Use Per Customer'!G233","v":187.26292032689392},{"$f":"'Gas Use Per Customer'!I233","v":45.375557333943064},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.612667200182919},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.178876098068173},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.225334400365838},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.08404422882575},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5375557333943064},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F234*'Daily efficiency'!BP235","v":224.8070112350207},{"$f":"G234*'Daily efficiency'!BQ235","v":1000.5347678406926},{"$f":"H234*'Daily efficiency'!BR235","v":455.8298845318393},{"$f":"I234*'Daily efficiency'!BS235","v":3072.6099967236764},{"$f":"J234*'Daily efficiency'!BT235","v":132.95038298845313},{"$f":"K234*'Daily efficiency'!BU235","v":0},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.062136897038464,212.05148429437148,101.50848034422548,651.20326789755393,29.606640100399098,0,{"$f":"(V234+AB234)-(VLOOKUP($A234,Assumptions!$A$43:$M$98,11,FALSE)*F234)","v":35.886820977117807},{"$f":"(W234+AC234)-(VLOOKUP($A234,Assumptions!$A$43:$R$98,16,FALSE)*G234)","v":157.36518146492313},{"$f":"(X234+AD234)-VLOOKUP($A234,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A234,Assumptions!$A$44:$M$98,11,FALSE)*$H234)","v":57.436567563185619},{"$f":"(Y234+AE234)-VLOOKUP($A234,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A234,Assumptions!$A$43:$R$98,16,FALSE)*I234)","v":507.88061368764255},{"$f":"(Z234+AF234)-(VLOOKUP($A234,Assumptions!$A$43:$M$98,11,FALSE)*J234)","v":24.881534793758878},0,null,26.362813730314056,28.011450636751785,21.096735385705241,38.744655512845256,29.606640100399098,0]
[{"$f":"'Gas Use Per Customer'!B234","v":2041},{"$f":"'Gas Use Per Customer'!C234","v":5},{"$f":"'Daily efficiency'!CS236","v":51},{"$f":"'Gas Use Per Customer'!G234","v":125.95186512740538},{"$f":"'Gas Use Per Customer'!I234","v":29.983383945453504},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.986707156362804},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.35667861466484},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9983383945453506},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.59518651274054},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9983383945453506},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F235*'Daily efficiency'!BP236","v":341.08426619504343},{"$f":"G235*'Daily efficiency'!BQ236","v":1952.5069315345836},{"$f":"H235*'Daily efficiency'!BR236","v":38.537173599352172},{"$f":"I235*'Daily efficiency'!BS236","v":295.23117185863839},{"$f":"J235*'Daily efficiency'!BT236","v":87.851314960178726},{"$f":"K235*'Daily efficiency'!BU236","v":0},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,7,FALSE)","v":0},75.955848235671695,413.81070027231709,8.5818198007125304,62.570747379124491,19.563556011709395,0,{"$f":"(V235+AB235)-(VLOOKUP($A235,Assumptions!$A$43:$M$98,11,FALSE)*F235)","v":50.977704950460449},{"$f":"(W235+AC235)-(VLOOKUP($A235,Assumptions!$A$43:$R$98,16,FALSE)*G235)","v":303.46570790115106},{"$f":"(X235+AD235)-VLOOKUP($A235,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A235,Assumptions!$A$44:$M$98,11,FALSE)*$H235)","v":-10.261729051137426},{"$f":"(Y235+AE235)-VLOOKUP($A235,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A235,Assumptions!$A$43:$R$98,16,FALSE)*I235)","v":34.588911730018602},{"$f":"(Z235+AF235)-(VLOOKUP($A235,Assumptions!$A$43:$M$98,11,FALSE)*J235)","v":16.441288101057989},0,null,21.252481475740161,26.770871518980091,8.5818198007125304,27.462008359328799,19.563556011709395,0]
[{"$f":"'Gas Use Per Customer'!B235","v":2041},{"$f":"'Gas Use Per Customer'!C235","v":6},{"$f":"'Daily efficiency'!CS237","v":57},{"$f":"'Gas Use Per Customer'!G235","v":92.048778764989478},{"$f":"'Gas Use Per Customer'!I235","v":18.098088878655307},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.478471102924246},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.843900888490538},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8098088878655307},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.2048778764989478},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8098088878655307},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F236*'Daily efficiency'!BP237","v":202.31992773517052},{"$f":"G236*'Daily efficiency'!BQ237","v":1419.7568901323759},{"$f":"H236*'Daily efficiency'!BR237","v":22.221005887964218},{"$f":"I236*'Daily efficiency'!BS237","v":215.76233742513543},{"$f":"J236*'Daily efficiency'!BT237","v":53.027400414460026},{"$f":"K236*'Daily efficiency'!BU237","v":0},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.05450191981911,300.90064390212865,4.9483823153103978,45.728269897671197,11.808639616081622,0,{"$f":"(V236+AB236)-(VLOOKUP($A236,Assumptions!$A$43:$M$98,11,FALSE)*F236)","v":29.977596056827366},{"$f":"(W236+AC236)-(VLOOKUP($A236,Assumptions!$A$43:$R$98,16,FALSE)*G236)","v":220.25775877832695},{"$f":"(X236+AD236)-VLOOKUP($A236,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A236,Assumptions!$A$44:$M$98,11,FALSE)*$H236)","v":-12.65751185876212},{"$f":"(Y236+AE236)-VLOOKUP($A236,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A236,Assumptions!$A$43:$R$98,16,FALSE)*I236)","v":21.046668387161347},{"$f":"(Z236+AF236)-(VLOOKUP($A236,Assumptions!$A$43:$M$98,11,FALSE)*J236)","v":9.9240263832076536},0,null,20.704945877035822,26.587082020050946,4.9483823153103978,45.728269897671197,11.808639616081622,0]
[{"$f":"'Gas Use Per Customer'!B236","v":2041},{"$f":"'Gas Use Per Customer'!C236","v":7},{"$f":"'Daily efficiency'!CS238","v":60},{"$f":"'Gas Use Per Customer'!G236","v":77.612773501025572},{"$f":"'Gas Use Per Customer'!I236","v":12.377812481924924},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.9022499855399388},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.851496150923012},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2377812481924924},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7612773501025574},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2377812481924924},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F237*'Daily efficiency'!BP238","v":138.37251787486031},{"$f":"G237*'Daily efficiency'!BQ238","v":1197.0964896959124},{"$f":"H237*'Daily efficiency'!BR238","v":15.197596049235827},{"$f":"I237*'Daily efficiency'!BS238","v":181.92434108640404},{"$f":"J237*'Daily efficiency'!BT238","v":36.266990572040008},{"$f":"K237*'Daily efficiency'!BU238","v":0},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.814092027571192,253.71041131477998,3.3843434408161945,38.556707669342934,8.0762741201295469,0,{"$f":"(V237+AB237)-(VLOOKUP($A237,Assumptions!$A$43:$M$98,11,FALSE)*F237)","v":20.502555001148316},{"$f":"(W237+AC237)-(VLOOKUP($A237,Assumptions!$A$43:$R$98,16,FALSE)*G237)","v":185.71474573878641},{"$f":"(X237+AD237)-VLOOKUP($A237,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A237,Assumptions!$A$44:$M$98,11,FALSE)*$H237)","v":-13.625879628685215},{"$f":"(Y237+AE237)-VLOOKUP($A237,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A237,Assumptions!$A$43:$R$98,16,FALSE)*I237)","v":15.280352775256208},{"$f":"(Z237+AF237)-(VLOOKUP($A237,Assumptions!$A$43:$M$98,11,FALSE)*J237)","v":6.7873319918266874},0,null,30.814092027571192,26.587082020050961,3.3843434408161945,38.556707669342934,8.0762741201295469,0]
[{"$f":"'Gas Use Per Customer'!B237","v":2041},{"$f":"'Gas Use Per Customer'!C237","v":8},{"$f":"'Daily efficiency'!CS239","v":59},{"$f":"'Gas Use Per Customer'!G237","v":76.801507933086953},{"$f":"'Gas Use Per Customer'!I237","v":11.307933557904519},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0463468463236154},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.121357139778254},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1307933557904519},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6801507933086954},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1307933557904519},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F238*'Daily efficiency'!BP239","v":126.41225908485744},{"$f":"G238*'Daily efficiency'!BQ239","v":1184.5835601898223},{"$f":"H238*'Daily efficiency'!BR239","v":13.883988517000489},{"$f":"I238*'Daily efficiency'!BS239","v":180.02273459515592},{"$f":"J238*'Daily efficiency'!BT239","v":33.132245324660225},{"$f":"K238*'Daily efficiency'!BU239","v":0},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.150669256280612,251.05844422685593,3.0918169766882739,38.153684714045518,7.3781996034606463,0,{"$f":"(V238+AB238)-(VLOOKUP($A238,Assumptions!$A$43:$M$98,11,FALSE)*F238)","v":18.730412183802411},{"$f":"(W238+AC238)-(VLOOKUP($A238,Assumptions!$A$43:$R$98,16,FALSE)*G238)","v":183.77351916125195},{"$f":"(X238+AD238)-VLOOKUP($A238,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A238,Assumptions!$A$44:$M$98,11,FALSE)*$H238)","v":-13.80699609857005},{"$f":"(Y238+AE238)-VLOOKUP($A238,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A238,Assumptions!$A$43:$R$98,16,FALSE)*I238)","v":14.95630098777986},{"$f":"(Z238+AF238)-(VLOOKUP($A238,Assumptions!$A$43:$M$98,11,FALSE)*J238)","v":6.2006674694008712},0,null,28.150669256280612,26.587082020050961,3.0918169766882739,38.153684714045518,7.3781996034606463,0]
[{"$f":"'Gas Use Per Customer'!B238","v":2041},{"$f":"'Gas Use Per Customer'!C238","v":9},{"$f":"'Daily efficiency'!CS240","v":56},{"$f":"'Gas Use Per Customer'!G238","v":112.7993705748773},{"$f":"'Gas Use Per Customer'!I238","v":16.668603300023239},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.334882640018591},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.51943351738957},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6668603300023239},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.27993705748773},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6668603300023239},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F239*'Daily efficiency'!BP240","v":186.33959849121351},{"$f":"G239*'Daily efficiency'!BQ240","v":1739.8132351668851},{"$f":"H239*'Daily efficiency'!BR240","v":20.465869880371397},{"$f":"I239*'Daily efficiency'!BS240","v":264.40172462751252},{"$f":"J239*'Daily efficiency'!BT240","v":48.839007669068067},{"$f":"K239*'Daily efficiency'!BU240","v":0},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,7,FALSE)","v":0},41.495852098909531,368.73279247290708,4.5575321429677951,56.036811472585214,10.875928977536775,0,{"$f":"(V239+AB239)-(VLOOKUP($A239,Assumptions!$A$43:$M$98,11,FALSE)*F239)","v":27.609802333820944},{"$f":"(W239+AC239)-(VLOOKUP($A239,Assumptions!$A$43:$R$98,16,FALSE)*G239)","v":269.91055055559457},{"$f":"(X239+AD239)-VLOOKUP($A239,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A239,Assumptions!$A$44:$M$98,11,FALSE)*$H239)","v":-12.899505018866829},{"$f":"(Y239+AE239)-VLOOKUP($A239,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A239,Assumptions!$A$43:$R$98,16,FALSE)*I239)","v":29.335281429463052},{"$f":"(Z239+AF239)-(VLOOKUP($A239,Assumptions!$A$43:$M$98,11,FALSE)*J239)","v":9.1401727569007019},0,null,20.704945877035819,26.587082020050946,4.5575321429677951,26.006600285052134,10.875928977536775,0]
[{"$f":"'Gas Use Per Customer'!B239","v":2041},{"$f":"'Gas Use Per Customer'!C239","v":10},{"$f":"'Daily efficiency'!CS241","v":49},{"$f":"'Gas Use Per Customer'!G239","v":182.17523980884062},{"$f":"'Gas Use Per Customer'!I239","v":37.408453953059222},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.926763162447379},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.95771582795655},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7408453953059224},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.217523980884064},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7408453953059224},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F240*'Daily efficiency'!BP241","v":445.17211233492867},{"$f":"G240*'Daily efficiency'!BQ241","v":2870.2912075919312},{"$f":"H240*'Daily efficiency'!BR241","v":55.05930253819848},{"$f":"I240*'Daily efficiency'!BS241","v":427.01876211192268},{"$f":"J240*'Daily efficiency'!BT241","v":109.60677008246347},{"$f":"K240*'Daily efficiency'!BU241","v":0},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,7,FALSE)","v":0},99.135107521874318,608.32419870876845,12.26112266685994,90.501565000883502,24.408265109552381,0,{"$f":"(V240+AB240)-(VLOOKUP($A240,Assumptions!$A$43:$M$98,11,FALSE)*F240)","v":67.971389489993328},{"$f":"(W240+AC240)-(VLOOKUP($A240,Assumptions!$A$43:$R$98,16,FALSE)*G240)","v":448.722549089783},{"$f":"(X240+AD240)-VLOOKUP($A240,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A240,Assumptions!$A$44:$M$98,11,FALSE)*$H240)","v":-7.355623028323734},{"$f":"(Y240+AE240)-VLOOKUP($A240,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A240,Assumptions!$A$43:$R$98,16,FALSE)*I240)","v":57.046767435353246},{"$f":"(Z240+AF240)-(VLOOKUP($A240,Assumptions!$A$43:$M$98,11,FALSE)*J240)","v":20.512800355567258},0,null,22.712576405618435,27.368187390499802,12.26112266685994,31.314226617850661,24.408265109552381,0]
[{"$f":"'Gas Use Per Customer'!B240","v":2041},{"$f":"'Gas Use Per Customer'!C240","v":11},{"$f":"'Daily efficiency'!CS242","v":40},{"$f":"'Gas Use Per Customer'!G240","v":276.17017875088334},{"$f":"'Gas Use Per Customer'!I240","v":67.084693351657791},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.125408005497338},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.851053625264996},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.250816010994676},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.31912512561831},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7084693351657796},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F241*'Daily efficiency'!BP242","v":332.36196529805858},{"$f":"G241*'Daily efficiency'!BQ242","v":1475.5610197613371},{"$f":"H241*'Daily efficiency'!BR242","v":673.91366235551061},{"$f":"I241*'Daily efficiency'!BS242","v":4531.400292944495},{"$f":"J241*'Daily efficiency'!BT242","v":196.55815152035726},{"$f":"K241*'Daily efficiency'!BU242","v":0},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.013484342467663,312.72766770772307,150.07342447320633,960.37657954113695,43.771415471351851,0,{"$f":"(V241+AB241)-(VLOOKUP($A241,Assumptions!$A$43:$M$98,11,FALSE)*F241)","v":53.056238249549764},{"$f":"(W241+AC241)-(VLOOKUP($A241,Assumptions!$A$43:$R$98,16,FALSE)*G241)","v":232.07781988269852},{"$f":"(X241+AD241)-VLOOKUP($A241,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A241,Assumptions!$A$44:$M$98,11,FALSE)*$H241)","v":92.437651346171975},{"$f":"(Y241+AE241)-VLOOKUP($A241,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A241,Assumptions!$A$43:$R$98,16,FALSE)*I241)","v":756.47232034154786},{"$f":"(Z241+AF241)-(VLOOKUP($A241,Assumptions!$A$43:$M$98,11,FALSE)*J241)","v":36.785666773712549},0,null,26.362813730314059,28.011450636751782,22.965410520105298,39.130754386044003,43.771415471351851,0]
[{"$f":"'Gas Use Per Customer'!B241","v":2041},{"$f":"'Gas Use Per Customer'!C241","v":12},{"$f":"'Daily efficiency'!CS243","v":29},{"$f":"'Gas Use Per Customer'!G241","v":417.10982224374851},{"$f":"'Gas Use Per Customer'!I241","v":104.00888332099538},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.801776664199078},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.421964448749705},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.006662490746535},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":333.68785779499882},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2004441660497696},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F242*'Daily efficiency'!BP243","v":375.29935100679359},{"$f":"G242*'Daily efficiency'!BQ243","v":1668.9323385354053},{"$f":"H242*'Daily efficiency'!BR243","v":1731.0650065199218},{"$f":"I242*'Daily efficiency'!BS243","v":7600.8711943478265},{"$f":"J242*'Daily efficiency'!BT243","v":186.77982369289711},{"$f":"K242*'Daily efficiency'!BU243","v":0},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,7,FALSE)","v":0},83.575184707339446,353.7104266122393,385.48981572231759,1610.9145533945298,41.593885581900729,0,{"$f":"(V242+AB242)-(VLOOKUP($A242,Assumptions!$A$43:$M$98,11,FALSE)*F242)","v":61.913613791487421},{"$f":"(W242+AC242)-(VLOOKUP($A242,Assumptions!$A$43:$R$98,16,FALSE)*G242)","v":272.50483605346562},{"$f":"(X242+AD242)-VLOOKUP($A242,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A242,Assumptions!$A$44:$M$98,11,FALSE)*$H242)","v":288.53764384667397},{"$f":"(Y242+AE242)-VLOOKUP($A242,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A242,Assumptions!$A$43:$R$98,16,FALSE)*I242)","v":1270.3709102182365},{"$f":"(Z242+AF242)-(VLOOKUP($A242,Assumptions!$A$43:$M$98,11,FALSE)*J242)","v":36.178492852937723},0,null,29.763618171155507,32.665837810721783,36.988846161813612,38.070636390931824,41.593885581900729,0]
[{"$f":"'Gas Use Per Customer'!B242","v":2042},{"$f":"'Gas Use Per Customer'!C242","v":1},{"$f":"'Daily efficiency'!CS244","v":33},{"$f":"'Gas Use Per Customer'!G242","v":383.74791243076129},{"$f":"'Gas Use Per Customer'!I242","v":95.333522565994897},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.066704513198982},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.749582486152264},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.500141924496177},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.99832994460905},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7666761282997454},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F243*'Daily efficiency'!BP244","v":344.86633533747909},{"$f":"G243*'Daily efficiency'!BQ244","v":1446.3504264327387},{"$f":"H243*'Daily efficiency'!BR244","v":1674.5900732477742},{"$f":"I243*'Daily efficiency'!BS244","v":7108.99197260444},{"$f":"J243*'Daily efficiency'!BT244","v":153.17944383910339},{"$f":"K243*'Daily efficiency'!BU244","v":0},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.091238485084375,323.67284084878605,393.7600428919929,1590.8922106928283,36.018333883514281,0,{"$f":"(V243+AB243)-(VLOOKUP($A243,Assumptions!$A$43:$M$98,11,FALSE)*F243)","v":60.799649754902163},{"$f":"(W243+AC243)-(VLOOKUP($A243,Assumptions!$A$43:$R$98,16,FALSE)*G243)","v":247.31872827450258},{"$f":"(X243+AD243)-VLOOKUP($A243,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A243,Assumptions!$A$44:$M$98,11,FALSE)*$H243)","v":301.59943603190465},{"$f":"(Y243+AE243)-VLOOKUP($A243,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A243,Assumptions!$A$43:$R$98,16,FALSE)*I243)","v":1269.4086112737893},{"$f":"(Z243+AF243)-(VLOOKUP($A243,Assumptions!$A$43:$M$98,11,FALSE)*J243)","v":30.945436700968727},0,null,31.887864897058339,32.22411383399065,42.181655576347282,41.34903963493305,36.018333883514281,0]
[{"$f":"'Gas Use Per Customer'!B243","v":2042},{"$f":"'Gas Use Per Customer'!C243","v":2},{"$f":"'Daily efficiency'!CS245","v":37},{"$f":"'Gas Use Per Customer'!G243","v":301.8242725542728},{"$f":"'Gas Use Per Customer'!I243","v":72.888762769580026},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.866628830874006},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":90.547281766281841},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.733257661748013},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":211.27699078799094},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2888762769580033},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F244*'Daily efficiency'!BP245","v":361.11743576514272},{"$f":"G244*'Daily efficiency'!BQ245","v":1612.6293338885059},{"$f":"H244*'Daily efficiency'!BR245","v":732.21968542240927},{"$f":"I244*'Daily efficiency'!BS245","v":4952.3326640705091},{"$f":"J244*'Daily efficiency'!BT245","v":213.56407491486939},{"$f":"K244*'Daily efficiency'!BU245","v":0},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,7,FALSE)","v":0},84.912492476533359,360.88371683420092,172.17279580495247,1108.2622529876107,50.217065443111139,0,{"$f":"(V244+AB244)-(VLOOKUP($A244,Assumptions!$A$43:$M$98,11,FALSE)*F244)","v":61.64110654591898},{"$f":"(W244+AC244)-(VLOOKUP($A244,Assumptions!$A$43:$R$98,16,FALSE)*G244)","v":270.8030008052184},{"$f":"(X244+AD244)-VLOOKUP($A244,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A244,Assumptions!$A$44:$M$98,11,FALSE)*$H244)","v":109.5628748218188},{"$f":"(Y244+AE244)-VLOOKUP($A244,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A244,Assumptions!$A$43:$R$98,16,FALSE)*I244)","v":882.00676646474653},{"$f":"(Z244+AF244)-(VLOOKUP($A244,Assumptions!$A$43:$M$98,11,FALSE)*J244)","v":42.459936799573015},0,null,28.18957920888402,29.907358401349658,25.052529969119977,41.746465773445699,50.217065443111139,0]
[{"$f":"'Gas Use Per Customer'!B244","v":2042},{"$f":"'Gas Use Per Customer'!C244","v":3},{"$f":"'Daily efficiency'!CS246","v":41},{"$f":"'Gas Use Per Customer'!G244","v":275.83384959403696},{"$f":"'Gas Use Per Customer'!I244","v":67.266738599579767},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.18002157987393},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.750154878211092},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.36004315974786},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.08369471582586},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7266738599579767},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F245*'Daily efficiency'!BP246","v":333.26388365453602},{"$f":"G245*'Daily efficiency'!BQ246","v":1473.7640328603748},{"$f":"H245*'Daily efficiency'!BR246","v":675.74243690320679},{"$f":"I245*'Daily efficiency'!BS246","v":4525.8818041389604},{"$f":"J245*'Daily efficiency'!BT246","v":197.09154409676862},{"$f":"K245*'Daily efficiency'!BU246","v":0},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,7,FALSE)","v":0},78.363059245691517,329.80761960515417,158.89283902352199,1012.8285608519579,46.343744715193907,0,{"$f":"(V245+AB245)-(VLOOKUP($A245,Assumptions!$A$43:$M$98,11,FALSE)*F245)","v":56.886631676284509},{"$f":"(W245+AC245)-(VLOOKUP($A245,Assumptions!$A$43:$R$98,16,FALSE)*G245)","v":247.48385397098514},{"$f":"(X245+AD245)-VLOOKUP($A245,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A245,Assumptions!$A$44:$M$98,11,FALSE)*$H245)","v":99.872834762803052},{"$f":"(Y245+AE245)-VLOOKUP($A245,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A245,Assumptions!$A$43:$R$98,16,FALSE)*I245)","v":804.67262525032527},{"$f":"(Z245+AF245)-(VLOOKUP($A245,Assumptions!$A$43:$M$98,11,FALSE)*J245)","v":39.184935525391566},0,null,28.189579208884023,29.907358401349651,24.745472735868844,41.674809798653143,46.343744715193907,0]
[{"$f":"'Gas Use Per Customer'!B245","v":2042},{"$f":"'Gas Use Per Customer'!C245","v":4},{"$f":"'Daily efficiency'!CS247","v":46},{"$f":"'Gas Use Per Customer'!G245","v":186.55736642757708},{"$f":"'Gas Use Per Customer'!I245","v":45.172668828582808},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.551800648574842},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":55.967209928273121},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.103601297149684},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.59015649930396},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5172668828582809},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F246*'Daily efficiency'!BP247","v":220.35872275872259},{"$f":"G246*'Daily efficiency'!BQ247","v":996.76503485981323},{"$f":"H246*'Daily efficiency'!BR247","v":453.67827664399084},{"$f":"I246*'Daily efficiency'!BS247","v":3061.0332683436859},{"$f":"J246*'Daily efficiency'!BT247","v":132.35591966774757},{"$f":"K246*'Daily efficiency'!BU247","v":0},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.81474649304279,223.06196658546665,106.67707908004027,685.01610383665923,31.121928547148528,0,{"$f":"(V246+AB246)-(VLOOKUP($A246,Assumptions!$A$43:$M$98,11,FALSE)*F246)","v":37.392350366646838},{"$f":"(W246+AC246)-(VLOOKUP($A246,Assumptions!$A$43:$R$98,16,FALSE)*G246)","v":167.3831406048439},{"$f":"(X246+AD246)-VLOOKUP($A246,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A246,Assumptions!$A$44:$M$98,11,FALSE)*$H246)","v":61.765137705343442},{"$f":"(Y246+AE246)-VLOOKUP($A246,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A246,Assumptions!$A$43:$R$98,16,FALSE)*I246)","v":539.03169409330121},{"$f":"(Z246+AF246)-(VLOOKUP($A246,Assumptions!$A$43:$M$98,11,FALSE)*J246)","v":26.314463171683208},0,null,27.59216382848663,29.907358401349654,22.788535378816579,41.276594541501616,31.121928547148528,0]
[{"$f":"'Gas Use Per Customer'!B246","v":2042},{"$f":"'Gas Use Per Customer'!C246","v":5},{"$f":"'Daily efficiency'!CS248","v":51},{"$f":"'Gas Use Per Customer'!G246","v":125.88879394236312},{"$f":"'Gas Use Per Customer'!I246","v":29.955520072992702},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.964416058394164},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.29991454812681},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9955520072992705},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.588879394236313},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9955520072992705},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F247*'Daily efficiency'!BP248","v":338.80321640038767},{"$f":"G247*'Daily efficiency'!BQ248","v":1953.9855000184391},{"$f":"H247*'Daily efficiency'!BR248","v":38.924704342245818},{"$f":"I247*'Daily efficiency'!BS248","v":295.08333300089936},{"$f":"J247*'Daily efficiency'!BT248","v":87.769673813868579},{"$f":"K247*'Daily efficiency'!BU248","v":0},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,7,FALSE)","v":0},79.665567802528543,437.27441580542552,9.1526836903045794,66.035491077425334,20.638000354640553,0,{"$f":"(V247+AB247)-(VLOOKUP($A247,Assumptions!$A$43:$M$98,11,FALSE)*F247)","v":54.161628488879316},{"$f":"(W247+AC247)-(VLOOKUP($A247,Assumptions!$A$43:$R$98,16,FALSE)*G247)","v":324.55830517869686},{"$f":"(X247+AD247)-VLOOKUP($A247,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A247,Assumptions!$A$44:$M$98,11,FALSE)*$H247)","v":-10.102457845806493},{"$f":"(Y247+AE247)-VLOOKUP($A247,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A247,Assumptions!$A$43:$R$98,16,FALSE)*I247)","v":37.444329663661676},{"$f":"(Z247+AF247)-(VLOOKUP($A247,Assumptions!$A$43:$M$98,11,FALSE)*J247)","v":17.4500079404344},0,null,22.600854682585847,28.645944392202789,9.1526836903045794,29.74397362231079,20.638000354640553,0]
[{"$f":"'Gas Use Per Customer'!B247","v":2042},{"$f":"'Gas Use Per Customer'!C247","v":6},{"$f":"'Daily efficiency'!CS249","v":57},{"$f":"'Gas Use Per Customer'!G247","v":92.448679680590132},{"$f":"'Gas Use Per Customer'!I247","v":18.24119163563449},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.592953308507592},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.20381171253112},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8241191635634491},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.2448679680590136},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8241191635634491},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F248*'Daily efficiency'!BP249","v":203.91968446334519},{"$f":"G248*'Daily efficiency'!BQ249","v":1425.9249467639997},{"$f":"H248*'Daily efficiency'!BR249","v":22.39670881586666},{"$f":"I248*'Daily efficiency'!BS249","v":216.69970517130335},{"$f":"J248*'Daily efficiency'!BT249","v":53.44669149240903},{"$f":"K248*'Daily efficiency'!BU249","v":0},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.949301135578786,319.10190637173434,5.2663210924637269,48.494339893052135,12.567357152470247,0,{"$f":"(V248+AB248)-(VLOOKUP($A248,Assumptions!$A$43:$M$98,11,FALSE)*F248)","v":32.418866566248674},{"$f":"(W248+AC248)-(VLOOKUP($A248,Assumptions!$A$43:$R$98,16,FALSE)*G248)","v":236.32682147463623},{"$f":"(X248+AD248)-VLOOKUP($A248,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A248,Assumptions!$A$44:$M$98,11,FALSE)*$H248)","v":-12.742132350607456},{"$f":"(Y248+AE248)-VLOOKUP($A248,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A248,Assumptions!$A$43:$R$98,16,FALSE)*I248)","v":23.229959115914092},{"$f":"(Z248+AF248)-(VLOOKUP($A248,Assumptions!$A$43:$M$98,11,FALSE)*J248)","v":10.626052831303983},0,null,22.215425404910118,28.403364775059174,5.2663210924637269,48.494339893052135,12.567357152470247,0]
[{"$f":"'Gas Use Per Customer'!B248","v":2042},{"$f":"'Gas Use Per Customer'!C248","v":7},{"$f":"'Daily efficiency'!CS250","v":60},{"$f":"'Gas Use Per Customer'!G248","v":77.884498630402589},{"$f":"'Gas Use Per Customer'!I248","v":12.4395579092793},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.9516463274234397},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":70.096048767362333},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.24395579092793},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7884498630402597},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.24395579092793},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F249*'Daily efficiency'!BP250","v":139.06277475690314},{"$f":"G249*'Daily efficiency'!BQ250","v":1201.2875678376452},{"$f":"H249*'Daily efficiency'!BR250","v":15.273407672993219},{"$f":"I249*'Daily efficiency'!BS250","v":182.56126478966377},{"$f":"J249*'Daily efficiency'!BT250","v":36.447904674188329},{"$f":"K249*'Daily efficiency'!BU250","v":0},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.698966169528802,268.83122696436067,3.5913611077132286,40.854638076304305,8.5702935524974695,0,{"$f":"(V249+AB249)-(VLOOKUP($A249,Assumptions!$A$43:$M$98,11,FALSE)*F249)","v":22.108005664292314},{"$f":"(W249+AC249)-(VLOOKUP($A249,Assumptions!$A$43:$R$98,16,FALSE)*G249)","v":199.09636424297298},{"$f":"(X249+AD249)-VLOOKUP($A249,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A249,Assumptions!$A$44:$M$98,11,FALSE)*$H249)","v":-13.799658077346249},{"$f":"(Y249+AE249)-VLOOKUP($A249,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A249,Assumptions!$A$43:$R$98,16,FALSE)*I249)","v":17.039170874245197},{"$f":"(Z249+AF249)-(VLOOKUP($A249,Assumptions!$A$43:$M$98,11,FALSE)*J249)","v":7.2464234893429085},0,null,32.698966169528802,28.403364775059181,3.5913611077132286,40.854638076304305,8.5702935524974695,0]
[{"$f":"'Gas Use Per Customer'!B249","v":2042},{"$f":"'Gas Use Per Customer'!C249","v":8},{"$f":"'Daily efficiency'!CS251","v":59},{"$f":"'Gas Use Per Customer'!G249","v":76.927622425574484},{"$f":"'Gas Use Per Customer'!I249","v":11.311484885266747},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0491879082133977},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.234860183017034},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1311484885266747},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6927622425574489},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1311484885266747},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F250*'Daily efficiency'!BP251","v":126.45195964661882},{"$f":"G250*'Daily efficiency'!BQ251","v":1186.5287453629123},{"$f":"H250*'Daily efficiency'!BR251","v":13.888348870557998},{"$f":"I250*'Daily efficiency'!BS251","v":180.31834696554668},{"$f":"J250*'Daily efficiency'!BT251","v":33.14265071383155},{"$f":"K250*'Daily efficiency'!BU251","v":0},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.733682200600228,265.52841050254256,3.2656809175774484,40.352704678522628,7.7931021896734487,0,{"$f":"(V250+AB250)-(VLOOKUP($A250,Assumptions!$A$43:$M$98,11,FALSE)*F250)","v":20.103155894992931},{"$f":"(W250+AC250)-(VLOOKUP($A250,Assumptions!$A$43:$R$98,16,FALSE)*G250)","v":196.65029889284531},{"$f":"(X250+AD250)-VLOOKUP($A250,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A250,Assumptions!$A$44:$M$98,11,FALSE)*$H250)","v":-14.005283992528382},{"$f":"(Y250+AE250)-VLOOKUP($A250,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A250,Assumptions!$A$43:$R$98,16,FALSE)*I250)","v":16.632432044429123},{"$f":"(Z250+AF250)-(VLOOKUP($A250,Assumptions!$A$43:$M$98,11,FALSE)*J250)","v":6.5892864014725365},0,null,29.733682200600228,28.403364775059174,3.2656809175774484,40.352704678522628,7.7931021896734487,0]
[{"$f":"'Gas Use Per Customer'!B250","v":2042},{"$f":"'Gas Use Per Customer'!C250","v":9},{"$f":"'Daily efficiency'!CS252","v":56},{"$f":"'Gas Use Per Customer'!G250","v":113.05060081273214},{"$f":"'Gas Use Per Customer'!I250","v":16.710031801098584},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.368025440878867},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.74554073145893},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6710031801098584},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.305060081273215},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6710031801098584},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F251*'Daily efficiency'!BP252","v":186.80273089154258},{"$f":"G251*'Daily efficiency'!BQ252","v":1743.6882008751718},{"$f":"H251*'Daily efficiency'!BR252","v":20.516736188548858},{"$f":"I251*'Daily efficiency'!BS252","v":264.99060830504425},{"$f":"J251*'Daily efficiency'!BT252","v":48.960393177218826},{"$f":"K251*'Daily efficiency'!BU252","v":0},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.924452021585502,390.21284414715922,4.8242677719560154,59.301163411611348,11.512457183076846,0,{"$f":"(V251+AB251)-(VLOOKUP($A251,Assumptions!$A$43:$M$98,11,FALSE)*F251)","v":29.697637199278518},{"$f":"(W251+AC251)-(VLOOKUP($A251,Assumptions!$A$43:$R$98,16,FALSE)*G251)","v":288.99157076312684},{"$f":"(X251+AD251)-VLOOKUP($A251,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A251,Assumptions!$A$44:$M$98,11,FALSE)*$H251)","v":-13.021233202737275},{"$f":"(Y251+AE251)-VLOOKUP($A251,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A251,Assumptions!$A$43:$R$98,16,FALSE)*I251)","v":31.987206135925053},{"$f":"(Z251+AF251)-(VLOOKUP($A251,Assumptions!$A$43:$M$98,11,FALSE)*J251)","v":9.7341053302884717},0,null,22.215425404910118,28.403364775059167,4.8242677719560154,28.294591895987999,11.512457183076846,0]
[{"$f":"'Gas Use Per Customer'!B251","v":2042},{"$f":"'Gas Use Per Customer'!C251","v":10},{"$f":"'Daily efficiency'!CS253","v":49},{"$f":"'Gas Use Per Customer'!G251","v":180.68838408655199},{"$f":"'Gas Use Per Customer'!I251","v":37.052341597796143},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.641873278236915},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.61954567789681},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7052341597796143},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.0688384086552},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7052341597796143},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F252*'Daily efficiency'!BP253","v":440.93426573426564},{"$f":"G252*'Daily efficiency'!BQ253","v":2836.2882262578851},{"$f":"H252*'Daily efficiency'!BR253","v":52.949236119045487},{"$f":"I252*'Daily efficiency'!BS253","v":423.53357229887808},{"$f":"J252*'Daily efficiency'!BT253","v":108.56336088154264},{"$f":"K252*'Daily efficiency'!BU253","v":0},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,7,FALSE)","v":0},103.68047569477289,634.7213309315855,12.450386407043228,94.780844279156213,25.527389849091804,0,{"$f":"(V252+AB252)-(VLOOKUP($A252,Assumptions!$A$43:$M$98,11,FALSE)*F252)","v":72.134347661069711},{"$f":"(W252+AC252)-(VLOOKUP($A252,Assumptions!$A$43:$R$98,16,FALSE)*G252)","v":472.93971994094227},{"$f":"(X252+AD252)-VLOOKUP($A252,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A252,Assumptions!$A$44:$M$98,11,FALSE)*$H252)","v":-7.5600287190745892},{"$f":"(Y252+AE252)-VLOOKUP($A252,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A252,Assumptions!$A$43:$R$98,16,FALSE)*I252)","v":60.737960602735384},{"$f":"(Z252+AF252)-(VLOOKUP($A252,Assumptions!$A$43:$M$98,11,FALSE)*J252)","v":21.584123844878906},0,null,24.335286432126676,29.082587703061336,12.450386407043228,33.614756648463434,25.527389849091804,0]
[{"$f":"'Gas Use Per Customer'!B252","v":2042},{"$f":"'Gas Use Per Customer'!C252","v":11},{"$f":"'Daily efficiency'!CS254","v":40},{"$f":"'Gas Use Per Customer'!G252","v":275.22999480873159},{"$f":"'Gas Use Per Customer'!I252","v":66.83385579937304},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.050156739811911},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.568998442619474},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.100313479623821},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":192.6609963661121},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.6833855799373048},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F253*'Daily efficiency'!BP254","v":331.11922485038451},{"$f":"G253*'Daily efficiency'!BQ254","v":1470.5376722633582},{"$f":"H253*'Daily efficiency'!BR254","v":671.39381997313001},{"$f":"I253*'Daily efficiency'!BS254","v":4515.973754821669},{"$f":"J253*'Daily efficiency'!BT254","v":195.82319749216293},{"$f":"K253*'Daily efficiency'!BU254","v":0},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,7,FALSE)","v":0},77.858768102323182,329.08560557525232,157.87031320286729,1010.6112790569042,46.045508017502968,0,{"$f":"(V253+AB253)-(VLOOKUP($A253,Assumptions!$A$43:$M$98,11,FALSE)*F253)","v":56.52054815674677},{"$f":"(W253+AC253)-(VLOOKUP($A253,Assumptions!$A$43:$R$98,16,FALSE)*G253)","v":246.94206292639024},{"$f":"(X253+AD253)-VLOOKUP($A253,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A253,Assumptions!$A$44:$M$98,11,FALSE)*$H253)","v":99.126724189809551},{"$f":"(Y253+AE253)-VLOOKUP($A253,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A253,Assumptions!$A$43:$R$98,16,FALSE)*I253)","v":802.87586375432113},{"$f":"(Z253+AF253)-(VLOOKUP($A253,Assumptions!$A$43:$M$98,11,FALSE)*J253)","v":38.932768035644159},0,null,28.189579208884023,29.907358401349654,24.719688099241125,41.672984096304724,46.045508017502968,0]
[{"$f":"'Gas Use Per Customer'!B253","v":2042},{"$f":"'Gas Use Per Customer'!C253","v":12},{"$f":"'Daily efficiency'!CS255","v":30},{"$f":"'Gas Use Per Customer'!G253","v":415.39668187174993},{"$f":"'Gas Use Per Customer'!I253","v":103.54814940769711},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.709629881539424},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.079336374349992},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":77.661112055772833},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":332.31734549739997},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.177407470384856},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F254*'Daily efficiency'!BP255","v":373.11150550369734},{"$f":"G254*'Daily efficiency'!BQ255","v":1661.6051788092311},{"$f":"H254*'Daily efficiency'!BR255","v":1704.249541739717},{"$f":"I254*'Daily efficiency'!BS255","v":7569.65313471223},{"$f":"J254*'Daily efficiency'!BT255","v":185.95243475891922},{"$f":"K254*'Daily efficiency'!BU255","v":0},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,7,FALSE)","v":0},87.732756068293014,371.84382067124841,400.73411599329273,1693.9816863020544,43.724514946237072,0,{"$f":"(V254+AB254)-(VLOOKUP($A254,Assumptions!$A$43:$M$98,11,FALSE)*F254)","v":65.692697073326997},{"$f":"(W254+AC254)-(VLOOKUP($A254,Assumptions!$A$43:$R$98,16,FALSE)*G254)","v":289.19256972446419},{"$f":"(X254+AD254)-VLOOKUP($A254,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A254,Assumptions!$A$44:$M$98,11,FALSE)*$H254)","v":302.01674564026524},{"$f":"(Y254+AE254)-VLOOKUP($A254,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A254,Assumptions!$A$43:$R$98,16,FALSE)*I254)","v":1347.3095333930125},{"$f":"(Z254+AF254)-(VLOOKUP($A254,Assumptions!$A$43:$M$98,11,FALSE)*J254)","v":38.214500197495568},0,null,31.720845543398873,34.809205555203476,38.889057553459956,40.542859157002802,43.724514946237072,0]
[{"$f":"'Gas Use Per Customer'!B254","v":2043},{"$f":"'Gas Use Per Customer'!C254","v":1},{"$f":"'Daily efficiency'!CS256","v":33},{"$f":"'Gas Use Per Customer'!G254","v":382.58851590487325},{"$f":"'Gas Use Per Customer'!I254","v":95.02175509973442},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.004351019946885},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.51770318097465},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.266316324800812},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.0708127238986},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7510877549867212},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F255*'Daily efficiency'!BP256","v":364.95100091560488},{"$f":"G255*'Daily efficiency'!BQ256","v":1530.7714869274689},{"$f":"H255*'Daily efficiency'!BR256","v":1624.2648770787912},{"$f":"I255*'Daily efficiency'!BS256","v":6971.7994512492432},{"$f":"J255*'Daily efficiency'!BT256","v":170.64068085168432},{"$f":"K255*'Daily efficiency'!BU256","v":0},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,7,FALSE)","v":0},87.863738959551441,350.74790511574776,391.04971572285535,1597.458584312302,41.082578758839155,0,{"$f":"(V255+AB255)-(VLOOKUP($A255,Assumptions!$A$43:$M$98,11,FALSE)*F255)","v":67.19355438950511},{"$f":"(W255+AC255)-(VLOOKUP($A255,Assumptions!$A$43:$R$98,16,FALSE)*G255)","v":272.94976161730716},{"$f":"(X255+AD255)-VLOOKUP($A255,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A255,Assumptions!$A$44:$M$98,11,FALSE)*$H255)","v":297.11589718259484},{"$f":"(Y255+AE255)-VLOOKUP($A255,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A255,Assumptions!$A$43:$R$98,16,FALSE)*I255)","v":1269.8453839159529},{"$f":"(Z255+AF255)-(VLOOKUP($A255,Assumptions!$A$43:$M$98,11,FALSE)*J255)","v":35.915032616327572},0,null,35.356931851542335,35.671452522789963,41.690929530925949,41.488614109097014,41.082578758839155,0]
[{"$f":"'Gas Use Per Customer'!B255","v":2043},{"$f":"'Gas Use Per Customer'!C255","v":2},{"$f":"'Daily efficiency'!CS257","v":38},{"$f":"'Gas Use Per Customer'!G255","v":300.56927850826673},{"$f":"'Gas Use Per Customer'!I255","v":72.560872267103548},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.768261680131065},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":90.170783552480017},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.53652336026213},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":210.3984949557867},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2560872267103553},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F256*'Daily efficiency'!BP257","v":359.49294698296427},{"$f":"G256*'Daily efficiency'!BQ257","v":1605.9239745238747},{"$f":"H256*'Daily efficiency'!BR257","v":728.92579111753139},{"$f":"I256*'Daily efficiency'!BS257","v":4931.740721763641},{"$f":"J256*'Daily efficiency'!BT257","v":212.6033557426133},{"$f":"K256*'Daily efficiency'!BU257","v":0},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,7,FALSE)","v":0},86.54968577224264,367.96770429138104,175.49245041376392,1130.0169499528863,51.185298037347799,0,{"$f":"(V256+AB256)-(VLOOKUP($A256,Assumptions!$A$43:$M$98,11,FALSE)*F256)","v":62.873318911563942},{"$f":"(W256+AC256)-(VLOOKUP($A256,Assumptions!$A$43:$R$98,16,FALSE)*G256)","v":276.28801101058605},{"$f":"(X256+AD256)-VLOOKUP($A256,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A256,Assumptions!$A$44:$M$98,11,FALSE)*$H256)","v":111.71909028981969},{"$f":"(Y256+AE256)-VLOOKUP($A256,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A256,Assumptions!$A$43:$R$98,16,FALSE)*I256)","v":899.67703922844464},{"$f":"(Z256+AF256)-(VLOOKUP($A256,Assumptions!$A$43:$M$98,11,FALSE)*J256)","v":43.2931757504549},0,null,28.883022372407176,30.640524582974766,25.66100406441527,42.76062143018197,51.185298037347799,0]
[{"$f":"'Gas Use Per Customer'!B256","v":2043},{"$f":"'Gas Use Per Customer'!C256","v":3},{"$f":"'Daily efficiency'!CS258","v":41},{"$f":"'Gas Use Per Customer'!G256","v":276.37475325598894},{"$f":"'Gas Use Per Customer'!I256","v":67.410966647823628},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.223289994347088},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.912425976796683},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.446579988694175},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.46232727919224},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7410966647823631},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F257*'Daily efficiency'!BP258","v":333.97844185209908},{"$f":"G257*'Daily efficiency'!BQ258","v":1476.6540493083216},{"$f":"H257*'Daily efficiency'!BR258","v":677.19131066785076},{"$f":"I257*'Daily efficiency'!BS258","v":4534.7569514242687},{"$f":"J257*'Daily efficiency'!BT258","v":197.51413227812313},{"$f":"K257*'Daily efficiency'!BU258","v":0},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.406943834623206,338.34789764419008,163.03712113932818,1039.0554792169974,47.552493665637378,0,{"$f":"(V257+AB257)-(VLOOKUP($A257,Assumptions!$A$43:$M$98,11,FALSE)*F257)","v":58.410973735040514},{"$f":"(W257+AC257)-(VLOOKUP($A257,Assumptions!$A$43:$R$98,16,FALSE)*G257)","v":254.04802263761127},{"$f":"(X257+AD257)-VLOOKUP($A257,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A257,Assumptions!$A$44:$M$98,11,FALSE)*$H257)","v":102.62455453757596},{"$f":"(Y257+AE257)-VLOOKUP($A257,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A257,Assumptions!$A$43:$R$98,16,FALSE)*I257)","v":825.93514446572669},{"$f":"(Z257+AF257)-(VLOOKUP($A257,Assumptions!$A$43:$M$98,11,FALSE)*J257)","v":40.220503632443148},0,null,28.883022372407179,30.640524582974749,25.37286330915051,42.69229860311723,47.552493665637378,0]
[{"$f":"'Gas Use Per Customer'!B257","v":2043},{"$f":"'Gas Use Per Customer'!C257","v":4},{"$f":"'Daily efficiency'!CS259","v":46},{"$f":"'Gas Use Per Customer'!G257","v":186.39656713940212},{"$f":"'Gas Use Per Customer'!I257","v":45.124023105674489},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.537206931702347},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":55.918970141820637},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.074413863404693},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.47759699758149},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5124023105674489},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F258*'Daily efficiency'!BP259","v":221.26788772219953},{"$f":"G258*'Daily efficiency'!BQ259","v":995.90589372187605},{"$f":"H258*'Daily efficiency'!BR259","v":453.22749303431874},{"$f":"I258*'Daily efficiency'!BS259","v":3058.394873623311},{"$f":"J258*'Daily efficiency'!BT259","v":132.2133876996262},{"$f":"K258*'Daily efficiency'!BU259","v":0},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.271326501856933,228.19337105403355,109.11673632172945,700.77448143045171,31.831019930492825,0,{"$f":"(V258+AB258)-(VLOOKUP($A258,Assumptions!$A$43:$M$98,11,FALSE)*F258)","v":38.547510595304601},{"$f":"(W258+AC258)-(VLOOKUP($A258,Assumptions!$A$43:$R$98,16,FALSE)*G258)","v":171.33865792850867},{"$f":"(X258+AD258)-VLOOKUP($A258,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A258,Assumptions!$A$44:$M$98,11,FALSE)*$H258)","v":63.248478106037965},{"$f":"(Y258+AE258)-VLOOKUP($A258,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A258,Assumptions!$A$43:$R$98,16,FALSE)*I258)","v":551.69285773497359},{"$f":"(Z258+AF258)-(VLOOKUP($A258,Assumptions!$A$43:$M$98,11,FALSE)*J258)","v":26.923081294975383},0,null,28.475231847886906,30.640524582974756,23.360977794436462,42.282573440189864,31.831019930492825,0]
[{"$f":"'Gas Use Per Customer'!B258","v":2043},{"$f":"'Gas Use Per Customer'!C258","v":5},{"$f":"'Daily efficiency'!CS260","v":52},{"$f":"'Gas Use Per Customer'!G258","v":125.06971982388164},{"$f":"'Gas Use Per Customer'!I258","v":29.675881251064315},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.740705000851452},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.56274784149348},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9675881251064316},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.506971982388166},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9675881251064316},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F259*'Daily efficiency'!BP260","v":335.64044265889044},{"$f":"G259*'Daily efficiency'!BQ260","v":1936.3915901429475},{"$f":"H259*'Daily efficiency'!BR260","v":37.714539578139316},{"$f":"I259*'Daily efficiency'!BS260","v":293.16342326717876},{"$f":"J259*'Daily efficiency'!BT260","v":86.950332065618397},{"$f":"K259*'Daily efficiency'!BU260","v":0},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U259+S259)*L259),0)","v":80.807078660043913},443.68823140914151,9.0799599183442385,67.172963074923246,20.933717841279503,0,{"$f":"(V259+AB259)-(VLOOKUP($A259,Assumptions!$A$43:$M$98,11,FALSE)*F259)","v":54.985373216087481},{"$f":"(W259+AC259)-(VLOOKUP($A259,Assumptions!$A$43:$R$98,16,FALSE)*G259)","v":329.24186873618726},{"$f":"(X259+AD259)-VLOOKUP($A259,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A259,Assumptions!$A$44:$M$98,11,FALSE)*$H259)","v":-10.568379664737142},{"$f":"(Y259+AE259)-VLOOKUP($A259,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A259,Assumptions!$A$43:$R$98,16,FALSE)*I259)","v":38.036074153119273},{"$f":"(Z259+AF259)-(VLOOKUP($A259,Assumptions!$A$43:$M$98,11,FALSE)*J259)","v":17.706004660784949},0,null,23.160800496074334,29.249629655435648,9.0799599183442385,30.411896825770619,20.933717841279503,0]
[{"$f":"'Gas Use Per Customer'!B259","v":2043},{"$f":"'Gas Use Per Customer'!C259","v":6},{"$f":"'Daily efficiency'!CS261","v":57},{"$f":"'Gas Use Per Customer'!G259","v":92.400443154902234},{"$f":"'Gas Use Per Customer'!I259","v":18.213959854014597},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.571167883211679},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.160398839412011},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8213959854014599},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.2400443154902234},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8213959854014599},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F260*'Daily efficiency'!BP261","v":203.61525828186399},{"$f":"G260*'Daily efficiency'!BQ261","v":1425.1809484120358},{"$f":"H260*'Daily efficiency'!BR261","v":22.363273375043455},{"$f":"I260*'Daily efficiency'!BS261","v":216.58663875509092},{"$f":"J260*'Daily efficiency'!BT261","v":53.36690237226275},{"$f":"K260*'Daily efficiency'!BU261","v":0},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.02136960023438,326.553790905619,5.3840674752945645,49.626812668094104,12.84834283877111,{"$f":"IFERROR((T260*Q260),0)","v":0},{"$f":"(V260+AB260)-(VLOOKUP($A260,Assumptions!$A$43:$M$98,11,FALSE)*F260)","v":33.172960505338679},{"$f":"(W260+AC260)-(VLOOKUP($A260,Assumptions!$A$43:$R$98,16,FALSE)*G260)","v":242.00179348099221},{"$f":"(X260+AD260)-VLOOKUP($A260,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A260,Assumptions!$A$44:$M$98,11,FALSE)*$H260)","v":-13.017610064154225},{"$f":"(Y260+AE260)-VLOOKUP($A260,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A260,Assumptions!$A$43:$R$98,16,FALSE)*I260)","v":23.811519884993189},{"$f":"(Z260+AF260)-(VLOOKUP($A260,Assumptions!$A$43:$M$98,11,FALSE)*J260)","v":10.867291701909148},0,null,22.766164504603125,29.100605198913605,5.3840674752945645,49.626812668094104,12.84834283877111,0]
[{"$f":"'Gas Use Per Customer'!B260","v":2043},{"$f":"'Gas Use Per Customer'!C260","v":7},{"$f":"'Daily efficiency'!CS262","v":60},{"$f":"'Gas Use Per Customer'!G260","v":77.814792321109479},{"$f":"'Gas Use Per Customer'!I260","v":12.422644969057988},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.9381159752463901},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":70.03331308899854},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2422644969057988},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7814792321109483},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2422644969057988},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F261*'Daily efficiency'!BP262","v":138.87370369717368},{"$f":"G261*'Daily efficiency'!BQ262","v":1200.2124203535352},{"$f":"H261*'Daily efficiency'!BR262","v":15.252641803913871},{"$f":"I261*'Daily efficiency'!BS262","v":182.39787320068072},{"$f":"J261*'Daily efficiency'!BT262","v":36.398349759339879},{"$f":"K261*'Daily efficiency'!BU262","v":0},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.43452359188425,275.00642370721806,3.6721481364358319,41.793090914645347,8.763080780130954,0,{"$f":"(V261+AB261)-(VLOOKUP($A261,Assumptions!$A$43:$M$98,11,FALSE)*F261)","v":22.625278315828361},{"$f":"(W261+AC261)-(VLOOKUP($A261,Assumptions!$A$43:$R$98,16,FALSE)*G261)","v":203.80117949748558},{"$f":"(X261+AD261)-VLOOKUP($A261,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A261,Assumptions!$A$44:$M$98,11,FALSE)*$H261)","v":-14.099633925657981},{"$f":"(Y261+AE261)-VLOOKUP($A261,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A261,Assumptions!$A$43:$R$98,16,FALSE)*I261)","v":17.460770710977133},{"$f":"(Z261+AF261)-(VLOOKUP($A261,Assumptions!$A$43:$M$98,11,FALSE)*J261)","v":7.4119251206239678},0,null,33.43452359188425,29.100605198913613,3.6721481364358319,41.793090914645347,8.763080780130954,0]
[{"$f":"'Gas Use Per Customer'!B261","v":2043},{"$f":"'Gas Use Per Customer'!C261","v":8},{"$f":"'Daily efficiency'!CS263","v":59},{"$f":"'Gas Use Per Customer'!G261","v":76.851353823366864},{"$f":"'Gas Use Per Customer'!I261","v":11.311201887118118},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0489615096944949},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.166218441030182},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1311201887118119},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6851353823366866},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1311201887118119},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F262*'Daily efficiency'!BP263","v":126.44879598854621},{"$f":"G262*'Daily efficiency'!BQ263","v":1185.3523813205227},{"$f":"H262*'Daily efficiency'!BR263","v":13.88800140273589},{"$f":"I262*'Daily efficiency'!BS263","v":180.13957336197203},{"$f":"J262*'Daily efficiency'!BT263","v":33.14182152925607},{"$f":"K262*'Daily efficiency'!BU263","v":0},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.44316627331693,271.60152127385157,3.3436042834749049,41.275643376384636,7.9790556764741973,0,{"$f":"(V262+AB262)-(VLOOKUP($A262,Assumptions!$A$43:$M$98,11,FALSE)*F262)","v":20.601014632552666},{"$f":"(W262+AC262)-(VLOOKUP($A262,Assumptions!$A$43:$R$98,16,FALSE)*G262)","v":201.27788159542374},{"$f":"(X262+AD262)-VLOOKUP($A262,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A262,Assumptions!$A$44:$M$98,11,FALSE)*$H262)","v":-14.307291074207455},{"$f":"(Y262+AE262)-VLOOKUP($A262,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A262,Assumptions!$A$43:$R$98,16,FALSE)*I262)","v":17.041279231750273},{"$f":"(Z262+AF262)-(VLOOKUP($A262,Assumptions!$A$43:$M$98,11,FALSE)*J262)","v":6.7487867213786643},0,null,30.44316627331693,29.100605198913613,3.3436042834749049,41.275643376384636,7.9790556764741973,0]
[{"$f":"'Gas Use Per Customer'!B262","v":2043},{"$f":"'Gas Use Per Customer'!C262","v":9},{"$f":"'Daily efficiency'!CS264","v":56},{"$f":"'Gas Use Per Customer'!G262","v":113.09718063974586},{"$f":"'Gas Use Per Customer'!I262","v":16.714631057902611},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.371704846322089},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.78746257577127},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6714631057902611},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.309718063974586},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6714631057902611},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F263*'Daily efficiency'!BP264","v":186.85414633714379},{"$f":"G263*'Daily efficiency'!BQ264","v":1744.4066463693021},{"$f":"H263*'Daily efficiency'!BR264","v":20.522383199855287},{"$f":"I263*'Daily efficiency'!BS264","v":265.09979141956438},{"$f":"J263*'Daily efficiency'!BT264","v":48.973868999654627},{"$f":"K263*'Daily efficiency'!BU264","v":0},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.986049897348352,399.69844102081208,4.9408641592325804,60.742702147965751,11.790698561805014,0,{"$f":"(V263+AB263)-(VLOOKUP($A263,Assumptions!$A$43:$M$98,11,FALSE)*F263)","v":30.442243223836748},{"$f":"(W263+AC263)-(VLOOKUP($A263,Assumptions!$A$43:$R$98,16,FALSE)*G263)","v":296.20767626167134},{"$f":"(X263+AD263)-VLOOKUP($A263,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A263,Assumptions!$A$44:$M$98,11,FALSE)*$H263)","v":-13.297738077543196},{"$f":"(Y263+AE263)-VLOOKUP($A263,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A263,Assumptions!$A$43:$R$98,16,FALSE)*I263)","v":32.823101883252178},{"$f":"(Z263+AF263)-(VLOOKUP($A263,Assumptions!$A$43:$M$98,11,FALSE)*J263)","v":9.9727227276160644},0,null,22.766164504603118,29.100605198913602,4.9408641592325804,29.0220337037448,11.790698561805014,0]
[{"$f":"'Gas Use Per Customer'!B263","v":2043},{"$f":"'Gas Use Per Customer'!C263","v":10},{"$f":"'Daily efficiency'!CS265","v":49},{"$f":"'Gas Use Per Customer'!G263","v":180.25628319062699},{"$f":"'Gas Use Per Customer'!I263","v":36.95937839227561},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.567502713820488},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.2306548715643},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.695937839227561},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.025628319062701},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.695937839227561},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F264*'Daily efficiency'!BP265","v":434.98138572848035},{"$f":"G264*'Daily efficiency'!BQ265","v":2829.5054843020962},{"$f":"H264*'Daily efficiency'!BR265","v":52.806407350137818},{"$f":"I264*'Daily efficiency'!BS265","v":422.52072779882991},{"$f":"J264*'Daily efficiency'!BT265","v":108.29097868936748},{"$f":"K264*'Daily efficiency'!BU265","v":0},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,7,FALSE)","v":0},104.72389672045135,648.3287215680308,12.71340092002432,96.812791072350706,26.071582923092862,0,{"$f":"(V264+AB264)-(VLOOKUP($A264,Assumptions!$A$43:$M$98,11,FALSE)*F264)","v":72.56464341427224},{"$f":"(W264+AC264)-(VLOOKUP($A264,Assumptions!$A$43:$R$98,16,FALSE)*G264)","v":483.38331360547068},{"$f":"(X264+AD264)-VLOOKUP($A264,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A264,Assumptions!$A$44:$M$98,11,FALSE)*$H264)","v":-7.7271321458348954},{"$f":"(Y264+AE264)-VLOOKUP($A264,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A264,Assumptions!$A$43:$R$98,16,FALSE)*I264)","v":62.064897118368307},{"$f":"(Z264+AF264)-(VLOOKUP($A264,Assumptions!$A$43:$M$98,11,FALSE)*J264)","v":22.051676259820475},0,null,24.542026466223664,29.796052662683167,12.71340092002432,34.431475019782035,26.071582923092862,0]
[{"$f":"'Gas Use Per Customer'!B264","v":2043},{"$f":"'Gas Use Per Customer'!C264","v":11},{"$f":"'Daily efficiency'!CS266","v":40},{"$f":"'Gas Use Per Customer'!G264","v":275.18338332024643},{"$f":"'Gas Use Per Customer'!I264","v":66.812301407172043},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.043690422151613},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.555014996073922},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.087380844303226},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":192.6283683241725},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.6812301407172043},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F265*'Daily efficiency'!BP266","v":331.01243655345996},{"$f":"G265*'Daily efficiency'!BQ266","v":1470.288629822234},{"$f":"H265*'Daily efficiency'!BR266","v":671.17729070747657},{"$f":"I265*'Daily efficiency'!BS266","v":4515.2089535186051},{"$f":"J265*'Daily efficiency'!BT266","v":195.76004312301399},{"$f":"K265*'Daily efficiency'!BU266","v":0},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,7,FALSE)","v":0},79.692863548068402,336.88937978636824,161.58921641082998,1034.5764179245896,47.130188119825412,0,{"$f":"(V265+AB265)-(VLOOKUP($A265,Assumptions!$A$43:$M$98,11,FALSE)*F265)","v":57.892235888860839},{"$f":"(W265+AC265)-(VLOOKUP($A265,Assumptions!$A$43:$R$98,16,FALSE)*G265)","v":252.95289664350526},{"$f":"(X265+AD265)-VLOOKUP($A265,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A265,Assumptions!$A$44:$M$98,11,FALSE)*$H265)","v":101.56733468982802},{"$f":"(Y265+AE265)-VLOOKUP($A265,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A265,Assumptions!$A$43:$R$98,16,FALSE)*I265)","v":822.30399752198912},{"$f":"(Z265+AF265)-(VLOOKUP($A265,Assumptions!$A$43:$M$98,11,FALSE)*J265)","v":39.863312233422889},0,null,28.883022372407172,30.640524582974752,25.336485584904867,42.688623938201111,47.130188119825412,0]
[{"$f":"'Gas Use Per Customer'!B265","v":2043},{"$f":"'Gas Use Per Customer'!C265","v":12},{"$f":"'Daily efficiency'!CS267","v":30},{"$f":"'Gas Use Per Customer'!G265","v":414.1264838440481},{"$f":"'Gas Use Per Customer'!I265","v":103.20505586276944},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.641011172553888},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.825296768809622},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":77.403791897077085},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":331.30118707523849},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.1602527931384721},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F266*'Daily efficiency'!BP267","v":370.82800735359132},{"$f":"G266*'Daily efficiency'!BQ267","v":1655.5820739412961},{"$f":"H266*'Daily efficiency'!BR267","v":1660.4350725737017},{"$f":"I266*'Daily efficiency'!BS267","v":7546.5066848205888},{"$f":"J266*'Daily efficiency'!BT267","v":185.33630515743135},{"$f":"K266*'Daily efficiency'!BU267","v":0},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,7,FALSE)","v":0},89.27865701220874,379.34593709192143,399.75786724760127,1729.1420915839312,44.620622207434579,0,{"$f":"(V266+AB266)-(VLOOKUP($A266,Assumptions!$A$43:$M$98,11,FALSE)*F266)","v":66.828350227132859},{"$f":"(W266+AC266)-(VLOOKUP($A266,Assumptions!$A$43:$R$98,16,FALSE)*G266)","v":295.13464930560787},{"$f":"(X266+AD266)-VLOOKUP($A266,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A266,Assumptions!$A$44:$M$98,11,FALSE)*$H266)","v":299.14859040097991},{"$f":"(Y266+AE266)-VLOOKUP($A266,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A266,Assumptions!$A$43:$R$98,16,FALSE)*I266)","v":1375.8763140360902},{"$f":"(Z266+AF266)-(VLOOKUP($A266,Assumptions!$A$43:$M$98,11,FALSE)*J266)","v":39.008045511165612},0,null,32.376490506431068,35.633394725939546,38.647795291315227,41.529471300192739,44.620622207434579,0]
[{"$f":"'Gas Use Per Customer'!B266","v":2044},{"$f":"'Gas Use Per Customer'!C266","v":1},{"$f":"'Daily efficiency'!CS268","v":33},{"$f":"'Gas Use Per Customer'!G266","v":383.40545376806426},{"$f":"'Gas Use Per Customer'!I266","v":95.240506329113927},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.048101265822787},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.68109075361285},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.430379746835442},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.7243630144514},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7620253164556967},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F267*'Daily efficiency'!BP268","v":354.67729475587686},{"$f":"G267*'Daily efficiency'!BQ268","v":1489.1137340908642},{"$f":"H267*'Daily efficiency'!BR268","v":1632.8690672092239},{"$f":"I267*'Daily efficiency'!BS268","v":7044.6670716986882},{"$f":"J267*'Daily efficiency'!BT268","v":162.03175173540214},{"$f":"K267*'Daily efficiency'!BU268","v":0},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,7,FALSE)","v":0},86.004676556881861,343.65775539160734,395.94972122962417,1625.768682349292,39.290613202460534,0,{"$f":"(V267+AB267)-(VLOOKUP($A267,Assumptions!$A$43:$M$98,11,FALSE)*F267)","v":64.831115861946245},{"$f":"(W267+AC267)-(VLOOKUP($A267,Assumptions!$A$43:$R$98,16,FALSE)*G267)","v":263.978276373634},{"$f":"(X267+AD267)-VLOOKUP($A267,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A267,Assumptions!$A$44:$M$98,11,FALSE)*$H267)","v":299.76698844017193},{"$f":"(Y267+AE267)-VLOOKUP($A267,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A267,Assumptions!$A$43:$R$98,16,FALSE)*I267)","v":1290.268886093955},{"$f":"(Z267+AF267)-(VLOOKUP($A267,Assumptions!$A$43:$M$98,11,FALSE)*J267)","v":33.99722302872663},0,null,34.035474169947854,34.42547227475329,41.96631594324576,42.06607109436441,39.290613202460534,0]
[{"$f":"'Gas Use Per Customer'!B267","v":2044},{"$f":"'Gas Use Per Customer'!C267","v":2},{"$f":"'Daily efficiency'!CS269","v":38},{"$f":"'Gas Use Per Customer'!G267","v":310.47424610728353},{"$f":"'Gas Use Per Customer'!I267","v":74.932508436445445},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.479752530933634},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.142273832185055},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.959505061867269},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":217.33197227509845},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4932508436445451},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F268*'Daily efficiency'!BP269","v":371.24289497903652},{"$f":"G268*'Daily efficiency'!BQ269","v":1658.8456337602681},{"$f":"H268*'Daily efficiency'!BR269","v":752.750570464406},{"$f":"I268*'Daily efficiency'!BS269","v":5094.2614301283093},{"$f":"J268*'Daily efficiency'!BT269","v":219.55224971878508},{"$f":"K268*'Daily efficiency'!BU269","v":0},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,7,FALSE)","v":0},90.021621284466079,382.82849320926124,182.53231965513865,1175.6539533394091,53.238593232748769,0,{"$f":"(V268+AB268)-(VLOOKUP($A268,Assumptions!$A$43:$M$98,11,FALSE)*F268)","v":65.0334926527226},{"$f":"(W268+AC268)-(VLOOKUP($A268,Assumptions!$A$43:$R$98,16,FALSE)*G268)","v":286.04416501882991},{"$f":"(X268+AD268)-VLOOKUP($A268,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A268,Assumptions!$A$44:$M$98,11,FALSE)*$H268)","v":115.77418220820793},{"$f":"(Y268+AE268)-VLOOKUP($A268,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A268,Assumptions!$A$43:$R$98,16,FALSE)*I268)","v":933.04197404495892},{"$f":"(Z268+AF268)-(VLOOKUP($A268,Assumptions!$A$43:$M$98,11,FALSE)*J268)","v":44.90921702216761},0,null,28.92980808540138,30.710455440909385,25.750768841626471,42.931648034920329,53.238593232748769,0]
[{"$f":"'Gas Use Per Customer'!B268","v":2044},{"$f":"'Gas Use Per Customer'!C268","v":3},{"$f":"'Daily efficiency'!CS270","v":41},{"$f":"'Gas Use Per Customer'!G268","v":276.81735806696884},{"$f":"'Gas Use Per Customer'!I268","v":67.531517334533987},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.259455200360197},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.045207420090648},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.518910400720394},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.77215064687817},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7531517334533993},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F269*'Daily efficiency'!BP270","v":334.57569379067559},{"$f":"G269*'Daily efficiency'!BQ270","v":1479.01886077781},{"$f":"H269*'Daily efficiency'!BR270","v":678.40232842348973},{"$f":"I269*'Daily efficiency'!BS270","v":4542.0192111628267},{"$f":"J269*'Daily efficiency'!BT270","v":197.86734579018449},{"$f":"K269*'Daily efficiency'!BU270","v":0},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.130297184845688,341.32805993295597,164.50382839323549,1048.2074614715302,47.98028328136035,0,{"$f":"(V269+AB269)-(VLOOKUP($A269,Assumptions!$A$43:$M$98,11,FALSE)*F269)","v":58.610215086120753},{"$f":"(W269+AC269)-(VLOOKUP($A269,Assumptions!$A$43:$R$98,16,FALSE)*G269)","v":255.03561420557702},{"$f":"(X269+AD269)-VLOOKUP($A269,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A269,Assumptions!$A$44:$M$98,11,FALSE)*$H269)","v":102.68178401234188},{"$f":"(Y269+AE269)-VLOOKUP($A269,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A269,Assumptions!$A$43:$R$98,16,FALSE)*I269)","v":830.07654125753561},{"$f":"(Z269+AF269)-(VLOOKUP($A269,Assumptions!$A$43:$M$98,11,FALSE)*J269)","v":40.473589248452036},0,null,28.929808085401383,30.710455440909374,25.341694284680539,42.837762727329711,47.98028328136035,0]
[{"$f":"'Gas Use Per Customer'!B269","v":2044},{"$f":"'Gas Use Per Customer'!C269","v":4},{"$f":"'Daily efficiency'!CS271","v":46},{"$f":"'Gas Use Per Customer'!G269","v":186.33865180397001},{"$f":"'Gas Use Per Customer'!I269","v":45.105999097880016},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.531799729364005},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":55.901595541191},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.06359945872801},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.43705626277901},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5105999097880014},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F270*'Daily efficiency'!BP271","v":223.47152171238761},{"$f":"G270*'Daily efficiency'!BQ271","v":995.5964554914467},{"$f":"H270*'Daily efficiency'!BR271","v":453.12197950898883},{"$f":"I270*'Daily efficiency'!BS271","v":3057.4445987995409},{"$f":"J270*'Daily efficiency'!BT271","v":132.16057735678839},{"$f":"K270*'Daily efficiency'!BU271","v":0},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.188966220058937,229.76380872540764,109.87624487016562,705.59724485996185,32.047238087131632,0,{"$f":"(V270+AB270)-(VLOOKUP($A270,Assumptions!$A$43:$M$98,11,FALSE)*F270)","v":39.147236922058696},{"$f":"(W270+AC270)-(VLOOKUP($A270,Assumptions!$A$43:$R$98,16,FALSE)*G270)","v":171.67634589434849},{"$f":"(X270+AD270)-VLOOKUP($A270,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A270,Assumptions!$A$44:$M$98,11,FALSE)*$H270)","v":63.010906090721413},{"$f":"(Y270+AE270)-VLOOKUP($A270,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A270,Assumptions!$A$43:$R$98,16,FALSE)*I270)","v":553.2779514040468},{"$f":"(Z270+AF270)-(VLOOKUP($A270,Assumptions!$A$43:$M$98,11,FALSE)*J270)","v":27.033328321131552},0,null,28.929808085401376,30.710455440909385,23.282529800521562,42.417236884694084,32.047238087131632,0]
[{"$f":"'Gas Use Per Customer'!B270","v":2044},{"$f":"'Gas Use Per Customer'!C270","v":5},{"$f":"'Daily efficiency'!CS272","v":52},{"$f":"'Gas Use Per Customer'!G270","v":124.61751572351427},{"$f":"'Gas Use Per Customer'!I270","v":29.511161345012717},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.608929076010174},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.15576415116284},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9511161345012717},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.461751572351428},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9511161345012717},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F271*'Daily efficiency'!BP272","v":333.77742596482324},{"$f":"G271*'Daily efficiency'!BQ272","v":1929.390341413738},{"$f":"H271*'Daily efficiency'!BR272","v":37.505200035244776},{"$f":"I271*'Daily efficiency'!BS272","v":292.10345685591761},{"$f":"J271*'Daily efficiency'!BT272","v":86.467702740887205},{"$f":"K271*'Daily efficiency'!BU272","v":0},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.93672751691571,445.26481680010716,9.0945280285070567,67.41165300346934,20.967304411085056,0,{"$f":"(V271+AB271)-(VLOOKUP($A271,Assumptions!$A$43:$M$98,11,FALSE)*F271)","v":54.693424535833046},{"$f":"(W271+AC271)-(VLOOKUP($A271,Assumptions!$A$43:$R$98,16,FALSE)*G271)","v":328.72353173751435},{"$f":"(X271+AD271)-VLOOKUP($A271,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A271,Assumptions!$A$44:$M$98,11,FALSE)*$H271)","v":-10.967765027572012},{"$f":"(Y271+AE271)-VLOOKUP($A271,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A271,Assumptions!$A$43:$R$98,16,FALSE)*I271)","v":37.680741146404181},{"$f":"(Z271+AF271)-(VLOOKUP($A271,Assumptions!$A$43:$M$98,11,FALSE)*J271)","v":17.686891538449725},0,null,23.16641485928681,29.309553033267449,9.0945280285070567,30.237114684588551,20.967304411085056,0]
[{"$f":"'Gas Use Per Customer'!B271","v":2044},{"$f":"'Gas Use Per Customer'!C271","v":6},{"$f":"'Daily efficiency'!CS273","v":57},{"$f":"'Gas Use Per Customer'!G271","v":92.25199216513883},{"$f":"'Gas Use Per Customer'!I271","v":18.168398342133653},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.534718673706923},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.026792948624944},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8168398342133654},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.2251992165138841},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8168398342133654},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F272*'Daily efficiency'!BP273","v":203.10592263581523},{"$f":"G272*'Daily efficiency'!BQ273","v":1422.8912459478493},{"$f":"H272*'Daily efficiency'!BR273","v":22.307332516836869},{"$f":"I272*'Daily efficiency'!BS273","v":216.23866963508553},{"$f":"J272*'Daily efficiency'!BT273","v":53.233407142451583},{"$f":"K272*'Daily efficiency'!BU273","v":0},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.250570705698998,328.37492567170682,5.4092408685982818,49.90357293362144,12.908415709154982,0,{"$f":"(V272+AB272)-(VLOOKUP($A272,Assumptions!$A$43:$M$98,11,FALSE)*F272)","v":33.094012961346095},{"$f":"(W272+AC272)-(VLOOKUP($A272,Assumptions!$A$43:$R$98,16,FALSE)*G272)","v":242.10161445947836},{"$f":"(X272+AD272)-VLOOKUP($A272,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A272,Assumptions!$A$44:$M$98,11,FALSE)*$H272)","v":-13.392209032889568},{"$f":"(Y272+AE272)-VLOOKUP($A272,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A272,Assumptions!$A$43:$R$98,16,FALSE)*I272)","v":23.535769282152312},{"$f":"(Z272+AF272)-(VLOOKUP($A272,Assumptions!$A$43:$M$98,11,FALSE)*J272)","v":10.888845991110868},{"$f":"AA272+AG272","v":0},null,{"$f":"IF(F272<10,V272+AB272,IFERROR((AH272)/(F272/10),0))","v":22.76893946438237},{"$f":"IF(G272<10,W272+AC272,IFERROR((AI272)/(G272/10),0))","v":29.159456346734387},{"$f":"IF(H272<10,X272+AD272,IFERROR((AJ272)/(H272/10),0))","v":5.4092408685982818},{"$f":"IF(I272<10,Y272+AE272,IFERROR((AK272)/(I272/10),0))","v":49.90357293362144},{"$f":"IF(J272<10,Z272+AF272,IFERROR((AL272)/(J272/10),0))","v":12.908415709154982},{"$f":"IF(K272<10,AA272+AG272,IFERROR((AM272)/(K272/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B272","v":2044},{"$f":"'Gas Use Per Customer'!C272","v":7},{"$f":"'Daily efficiency'!CS274","v":60},{"$f":"'Gas Use Per Customer'!G272","v":77.78562778553183},{"$f":"'Gas Use Per Customer'!I272","v":12.413006274957217},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.9304050199657752},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":70.00706500697865},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2413006274957219},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7785627785531837},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2413006274957219},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F273*'Daily efficiency'!BP274","v":138.76595199438319},{"$f":"G273*'Daily efficiency'!BQ274","v":1199.7625876573338},{"$f":"H273*'Daily efficiency'!BR274","v":15.24080732349986},{"$f":"I273*'Daily efficiency'!BS274","v":182.32951152928672},{"$f":"J273*'Daily efficiency'!BT274","v":36.370108385624633},{"$f":"K273*'Daily efficiency'!BU274","v":0},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.648956374834228,276.88128074976663,3.6956995096784175,42.078015425771014,8.819282920823488,0,{"$f":"(V273+AB273)-(VLOOKUP($A273,Assumptions!$A$43:$M$98,11,FALSE)*F273)","v":22.610479075639951},{"$f":"(W273+AC273)-(VLOOKUP($A273,Assumptions!$A$43:$R$98,16,FALSE)*G273)","v":204.13679560339909},{"$f":"(X273+AD273)-VLOOKUP($A273,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A273,Assumptions!$A$44:$M$98,11,FALSE)*$H273)","v":-14.465990336164602},{"$f":"(Y273+AE273)-VLOOKUP($A273,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A273,Assumptions!$A$43:$R$98,16,FALSE)*I273)","v":17.213414670508662},{"$f":"(Z273+AF273)-(VLOOKUP($A273,Assumptions!$A$43:$M$98,11,FALSE)*J273)","v":7.4394732584242034},{"$f":"AA273+AG273","v":0},null,33.648956374834228,29.159456346734395,3.6956995096784175,42.078015425771014,8.819282920823488,0]
[{"$f":"'Gas Use Per Customer'!B273","v":2044},{"$f":"'Gas Use Per Customer'!C273","v":8},{"$f":"'Daily efficiency'!CS275","v":59},{"$f":"'Gas Use Per Customer'!G273","v":76.826763204184914},{"$f":"'Gas Use Per Customer'!I273","v":11.312217194570136},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0497737556561102},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.14408688376642},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1312217194570138},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6826763204184916},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1312217194570138},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F274*'Daily efficiency'!BP275","v":126.4601461886529},{"$f":"G274*'Daily efficiency'!BQ275","v":1184.973096538208},{"$f":"H274*'Daily efficiency'!BR275","v":13.889248006895075},{"$f":"I274*'Daily efficiency'!BS275","v":180.08193295060954},{"$f":"J274*'Daily efficiency'!BT275","v":33.144796380090483},{"$f":"K274*'Daily efficiency'!BU275","v":0},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.664956937198685,273.46816111690936,3.3679637803528553,41.559319108806335,8.0371862940238508,0,{"$f":"(V274+AB274)-(VLOOKUP($A274,Assumptions!$A$43:$M$98,11,FALSE)*F274)","v":20.605375080889022},{"$f":"(W274+AC274)-(VLOOKUP($A274,Assumptions!$A$43:$R$98,16,FALSE)*G274)","v":201.62039831219971},{"$f":"(X274+AD274)-VLOOKUP($A274,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A274,Assumptions!$A$44:$M$98,11,FALSE)*$H274)","v":-14.671364135129588},{"$f":"(Y274+AE274)-VLOOKUP($A274,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A274,Assumptions!$A$43:$R$98,16,FALSE)*I274)","v":16.794354169283746},{"$f":"(Z274+AF274)-(VLOOKUP($A274,Assumptions!$A$43:$M$98,11,FALSE)*J274)","v":6.7797385619851429},0,null,30.664956937198685,29.159456346734395,3.3679637803528553,41.559319108806335,8.0371862940238508,0]
[{"$f":"'Gas Use Per Customer'!B274","v":2044},{"$f":"'Gas Use Per Customer'!C274","v":9},{"$f":"'Daily efficiency'!CS276","v":56},{"$f":"'Gas Use Per Customer'!G274","v":112.79775579690094},{"$f":"'Gas Use Per Customer'!I274","v":16.67335128631181},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.338681029049448},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.51798021721085},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6673351286311811},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.279775579690096},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6673351286311811},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F275*'Daily efficiency'!BP276","v":186.39267659516318},{"$f":"G275*'Daily efficiency'!BQ276","v":1739.7883288923128},{"$f":"H275*'Daily efficiency'!BR276","v":20.471699503155421},{"$f":"I275*'Daily efficiency'!BS276","v":264.39793958793592},{"$f":"J275*'Daily efficiency'!BT276","v":48.852919268893579},{"$f":"K275*'Daily efficiency'!BU276","v":0},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.197823768708759,{"$f":"IFERROR(((T275+R275)*M275),0)","v":401.50845316638856},4.9641235014787695,{"$f":"IFERROR(((T275+R275)*O275),0)","v":61.017772094103542},11.846203810347054,0,{"$f":"(V275+AB275)-(VLOOKUP($A275,Assumptions!$A$43:$M$98,11,FALSE)*F275)","v":30.370762088513246},{"$f":"(W275+AC275)-(VLOOKUP($A275,Assumptions!$A$43:$R$98,16,FALSE)*G275)","v":296.02091125524049},{"$f":"(X275+AD275)-VLOOKUP($A275,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A275,Assumptions!$A$44:$M$98,11,FALSE)*$H275)","v":-13.671139391989405},{"$f":"(Y275+AE275)-VLOOKUP($A275,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A275,Assumptions!$A$43:$R$98,16,FALSE)*I275)","v":32.515053920532239},{"$f":"(Z275+AF275)-(VLOOKUP($A275,Assumptions!$A$43:$M$98,11,FALSE)*J275)","v":9.9928211003226153},0,null,22.768939464382374,29.159456346734387,4.9641235014787695,28.825975916646353,11.846203810347054,0]
[{"$f":"'Gas Use Per Customer'!B275","v":2044},{"$f":"'Gas Use Per Customer'!C275","v":10},{"$f":"'Daily efficiency'!CS277","v":49},{"$f":"'Gas Use Per Customer'!G275","v":180.53412930403809},{"$f":"'Gas Use Per Customer'!I275","v":37.020816744397678},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.616653395518142},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.48071637363429},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7020816744397678},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.053412930403809},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7020816744397678},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F276*'Daily efficiency'!BP277","v":440.55911027886896},{"$f":"G276*'Daily efficiency'!BQ277","v":2830.3443501754377},{"$f":"H276*'Daily efficiency'!BR277","v":52.375993792352553},{"$f":"I276*'Daily efficiency'!BS277","v":423.17199908866547},{"$f":"J276*'Daily efficiency'!BT277","v":108.47099306108514},{"$f":"K276*'Daily efficiency'!BU277","v":0},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,7,FALSE)","v":0},106.82991086249663,653.1870360865646,12.700504013252441,97.659658911262383,26.302818962357122,0,{"$f":"(V276+AB276)-(VLOOKUP($A276,Assumptions!$A$43:$M$98,11,FALSE)*F276)","v":73.908518882287268},{"$f":"(W276+AC276)-(VLOOKUP($A276,Assumptions!$A$43:$R$98,16,FALSE)*G276)","v":484.35298972803264},{"$f":"(X276+AD276)-VLOOKUP($A276,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A276,Assumptions!$A$44:$M$98,11,FALSE)*$H276)","v":-8.196550167717465},{"$f":"(Y276+AE276)-VLOOKUP($A276,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A276,Assumptions!$A$43:$R$98,16,FALSE)*I276)","v":62.118440243537322},{"$f":"(Z276+AF276)-(VLOOKUP($A276,Assumptions!$A$43:$M$98,11,FALSE)*J276)","v":22.187644964830952},0,null,24.955054136356868,29.809875321711004,12.700504013252441,34.408142373414314,26.302818962357122,0]
[{"$f":"'Gas Use Per Customer'!B276","v":2044},{"$f":"'Gas Use Per Customer'!C276","v":11},{"$f":"'Daily efficiency'!CS278","v":40},{"$f":"'Gas Use Per Customer'!G276","v":275.94192961059497},{"$f":"'Gas Use Per Customer'!I276","v":67.033836072981984},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.110150821894596},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.782578883178488},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.220301643789192},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.15935072741647},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7033836072981989},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F277*'Daily efficiency'!BP278","v":332.10999984594275},{"$f":"G277*'Daily efficiency'!BQ278","v":1474.3414980311964},{"$f":"H277*'Daily efficiency'!BR278","v":673.40276466458454},{"$f":"I277*'Daily efficiency'!BS278","v":4527.6551810506435},{"$f":"J277*'Daily efficiency'!BT278","v":196.40913969383715},{"$f":"K277*'Daily efficiency'!BU278","v":0},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.532398155670535,340.24861788238962,163.29149856449328,1044.8925297549517,47.626687081310536,0,{"$f":"(V277+AB277)-(VLOOKUP($A277,Assumptions!$A$43:$M$98,11,FALSE)*F277)","v":58.17828038458876},{"$f":"(W277+AC277)-(VLOOKUP($A277,Assumptions!$A$43:$R$98,16,FALSE)*G277)","v":254.22907000754191},{"$f":"(X277+AD277)-VLOOKUP($A277,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A277,Assumptions!$A$44:$M$98,11,FALSE)*$H277)","v":101.80138283888598},{"$f":"(Y277+AE277)-VLOOKUP($A277,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A277,Assumptions!$A$43:$R$98,16,FALSE)*I277)","v":827.39837119686342},{"$f":"(Z277+AF277)-(VLOOKUP($A277,Assumptions!$A$43:$M$98,11,FALSE)*J277)","v":40.175314490949944},0,null,28.929808085401383,30.710455440909382,25.310944641959473,42.835015135481349,47.626687081310536,0]
[{"$f":"'Gas Use Per Customer'!B277","v":2044},{"$f":"'Gas Use Per Customer'!C277","v":12},{"$f":"'Daily efficiency'!CS279","v":30},{"$f":"'Gas Use Per Customer'!G277","v":414.89072921798322},{"$f":"'Gas Use Per Customer'!I277","v":103.40992079096681},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.681984158193362},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.97814584359665},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":77.55744059322511},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":331.9125833743866},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.1704960395483406},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F278*'Daily efficiency'!BP279","v":366.31751276194177},{"$f":"G278*'Daily efficiency'!BQ279","v":1635.0374701609139},{"$f":"H278*'Daily efficiency'!BR279","v":1695.054768073586},{"$f":"I278*'Daily efficiency'!BS279","v":7591.8043989497619},{"$f":"J278*'Daily efficiency'!BT279","v":180.81725020885011},{"$f":"K278*'Daily efficiency'!BU279","v":0},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,7,FALSE)","v":0},88.827279524326585,377.33404380943387,411.02895288155065,1752.0370670061984,43.845854668595912,0,{"$f":"(V278+AB278)-(VLOOKUP($A278,Assumptions!$A$43:$M$98,11,FALSE)*F278)","v":65.83752108310442},{"$f":"(W278+AC278)-(VLOOKUP($A278,Assumptions!$A$43:$R$98,16,FALSE)*G278)","v":291.11128190403309},{"$f":"(X278+AD278)-VLOOKUP($A278,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A278,Assumptions!$A$44:$M$98,11,FALSE)*$H278)","v":308.03547854352382},{"$f":"(Y278+AE278)-VLOOKUP($A278,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A278,Assumptions!$A$43:$R$98,16,FALSE)*I278)","v":1390.3641392011516},{"$f":"(Z278+AF278)-(VLOOKUP($A278,Assumptions!$A$43:$M$98,11,FALSE)*J278)","v":38.098415058290371},0,null,31.833271208179642,35.082885854396068,39.717076296923558,41.889467553957303,43.845854668595912,0]
[{"$f":"'Gas Use Per Customer'!B278","v":2045},{"$f":"'Gas Use Per Customer'!C278","v":1},{"$f":"'Daily efficiency'!CS280","v":33},{"$f":"'Gas Use Per Customer'!G278","v":383.59120994843624},{"$f":"'Gas Use Per Customer'!I278","v":95.295435452254267},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.059087090450856},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.718241989687257},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.471576589190704},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.87296795874903},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7647717726127139},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F279*'Daily efficiency'!BP280","v":366.48561803173936},{"$f":"G279*'Daily efficiency'!BQ280","v":1535.2197470137426},{"$f":"H279*'Daily efficiency'!BR280","v":1646.5643088170059},{"$f":"I279*'Daily efficiency'!BS280","v":6990.0712537003701},{"$f":"J279*'Daily efficiency'!BT280","v":171.13215779441913},{"$f":"K279*'Daily efficiency'!BU280","v":0},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,7,FALSE)","v":0},94.554202149711486,376.9676189212052,424.8176922863579,1716.3865444817031,44.152522899298212,0,{"$f":"(V279+AB279)-(VLOOKUP($A279,Assumptions!$A$43:$M$98,11,FALSE)*F279)","v":72.902342798232752},{"$f":"(W279+AC279)-(VLOOKUP($A279,Assumptions!$A$43:$R$98,16,FALSE)*G279)","v":295.49573815270128},{"$f":"(X279+AD279)-VLOOKUP($A279,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A279,Assumptions!$A$44:$M$98,11,FALSE)*$H279)","v":326.47213817083315},{"$f":"(Y279+AE279)-VLOOKUP($A279,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A279,Assumptions!$A$43:$R$98,16,FALSE)*I279)","v":1373.347939860208},{"$f":"(Z279+AF279)-(VLOOKUP($A279,Assumptions!$A$43:$M$98,11,FALSE)*J279)","v":38.739558061428532},0,null,38.250700283939047,38.517011142203032,45.678597527986881,44.752978699799272,44.152522899298212,0]
[{"$f":"'Gas Use Per Customer'!B279","v":2045},{"$f":"'Gas Use Per Customer'!C279","v":2},{"$f":"'Daily efficiency'!CS281","v":38},{"$f":"'Gas Use Per Customer'!G279","v":301.26946347684395},{"$f":"'Gas Use Per Customer'!I279","v":72.742034828377854},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.822610448513355},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":90.380839043053186},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.645220897026711},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":210.88862443379077},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2742034828377857},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F280*'Daily efficiency'!BP281","v":360.39049218881217},{"$f":"G280*'Daily efficiency'!BQ281","v":1609.6650216236317},{"$f":"H280*'Daily efficiency'!BR281","v":730.74569844736118},{"$f":"I280*'Daily efficiency'!BS281","v":4943.2293567280567},{"$f":"J280*'Daily efficiency'!BT281","v":213.13416204714702},{"$f":"K280*'Daily efficiency'!BU281","v":0},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,7,FALSE)","v":0},92.981644502905937,395.24738503560883,188.53421005197521,1213.7919695287085,54.989144598492764,0,{"$f":"(V280+AB280)-(VLOOKUP($A280,Assumptions!$A$43:$M$98,11,FALSE)*F280)","v":68.190315837953392},{"$f":"(W280+AC280)-(VLOOKUP($A280,Assumptions!$A$43:$R$98,16,FALSE)*G280)","v":299.26634126686861},{"$f":"(X280+AD280)-VLOOKUP($A280,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A280,Assumptions!$A$44:$M$98,11,FALSE)*$H280)","v":121.80047117459063},{"$f":"(Y280+AE280)-VLOOKUP($A280,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A280,Assumptions!$A$43:$R$98,16,FALSE)*I280)","v":972.68511918750198},{"$f":"(Z280+AF280)-(VLOOKUP($A280,Assumptions!$A$43:$M$98,11,FALSE)*J280)","v":46.725368376841914},0,null,31.247552165602073,33.111702041658653,27.906943457098684,46.123166756814797,54.989144598492764,0]
[{"$f":"'Gas Use Per Customer'!B280","v":2045},{"$f":"'Gas Use Per Customer'!C280","v":3},{"$f":"'Daily efficiency'!CS282","v":41},{"$f":"'Gas Use Per Customer'!G280","v":275.94212118830364},{"$f":"'Gas Use Per Customer'!I280","v":67.290452711788433},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.187135813536528},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.782636356491096},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.374271627073057},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.15948483181253},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.729045271178844},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F281*'Daily efficiency'!BP282","v":333.38137198973124},{"$f":"G281*'Daily efficiency'!BQ282","v":1474.3425216196244},{"$f":"H281*'Daily efficiency'!BR282","v":675.98066209899434},{"$f":"I281*'Daily efficiency'!BS282","v":4527.6583244576877},{"$f":"J281*'Daily efficiency'!BT282","v":197.16102644554002},{"$f":"K281*'Daily efficiency'!BU282","v":0},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,7,FALSE)","v":0},86.013224227901901,362.01943788849678,174.40469428699006,1111.7500157091906,50.868035833705441,0,{"$f":"(V281+AB281)-(VLOOKUP($A281,Assumptions!$A$43:$M$98,11,FALSE)*F281)","v":63.079857940757634},{"$f":"(W281+AC281)-(VLOOKUP($A281,Assumptions!$A$43:$R$98,16,FALSE)*G281)","v":274.10739892591113},{"$f":"(X281+AD281)-VLOOKUP($A281,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A281,Assumptions!$A$44:$M$98,11,FALSE)*$H281)","v":111.38688016522204},{"$f":"(Y281+AE281)-VLOOKUP($A281,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A281,Assumptions!$A$43:$R$98,16,FALSE)*I281)","v":889.47084324901141},{"$f":"(Z281+AF281)-(VLOOKUP($A281,Assumptions!$A$43:$M$98,11,FALSE)*J281)","v":43.223580404657355},0,null,31.247552165602066,33.111702041658646,27.588579478058328,46.048520165783721,50.868035833705441,0]
[{"$f":"'Gas Use Per Customer'!B281","v":2045},{"$f":"'Gas Use Per Customer'!C281","v":4},{"$f":"'Daily efficiency'!CS283","v":46},{"$f":"'Gas Use Per Customer'!G281","v":186.37997897847708},{"$f":"'Gas Use Per Customer'!I281","v":45.111136057476429},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.533340817242928},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":55.913993693543127},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.066681634485857},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.46598528493396},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5111136057476431},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F282*'Daily efficiency'!BP283","v":222.35083375986375},{"$f":"G282*'Daily efficiency'!BQ283","v":995.81726415382786},{"$f":"H282*'Daily efficiency'!BR283","v":453.13581947206347},{"$f":"I282*'Daily efficiency'!BS283","v":3058.1226950788532},{"$f":"J282*'Daily efficiency'!BT283","v":132.17562864840588},{"$f":"K282*'Daily efficiency'!BU283","v":0},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.367068853616665,244.51930329771676,116.91016991538807,750.9108927078272,34.101641362101695,0,{"$f":"(V282+AB282)-(VLOOKUP($A282,Assumptions!$A$43:$M$98,11,FALSE)*F282)","v":41.992670775684459},{"$f":"(W282+AC282)-(VLOOKUP($A282,Assumptions!$A$43:$R$98,16,FALSE)*G282)","v":185.14074991397808},{"$f":"(X282+AD282)-VLOOKUP($A282,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A282,Assumptions!$A$44:$M$98,11,FALSE)*$H282)","v":69.010292212044149},{"$f":"(Y282+AE282)-VLOOKUP($A282,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A282,Assumptions!$A$43:$R$98,16,FALSE)*I282)","v":595.20985326495747},{"$f":"(Z282+AF282)-(VLOOKUP($A282,Assumptions!$A$43:$M$98,11,FALSE)*J282)","v":28.97684200279096},0,null,31.029049916618732,33.111702041658653,25.496399279369964,45.621841736375671,34.101641362101695,0]
[{"$f":"'Gas Use Per Customer'!B282","v":2045},{"$f":"'Gas Use Per Customer'!C282","v":5},{"$f":"'Daily efficiency'!CS284","v":52},{"$f":"'Gas Use Per Customer'!G282","v":124.61063756315477},{"$f":"'Gas Use Per Customer'!I282","v":29.507735583684951},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.606188466947962},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.1495738068393},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9507735583684953},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.461063756315477},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9507735583684953},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F283*'Daily efficiency'!BP284","v":333.73867988551507},{"$f":"G283*'Daily efficiency'!BQ284","v":1931.7152099247799},{"$f":"H283*'Daily efficiency'!BR284","v":37.921845988320491},{"$f":"I283*'Daily efficiency'!BS284","v":292.08733444803494},{"$f":"J283*'Daily efficiency'!BT284","v":86.457665260196862},{"$f":"K283*'Daily efficiency'!BU284","v":0},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,7,FALSE)","v":0},86.105410554855411,474.3256361414571,9.7839307057319385,71.720981441317932,22.306292951710738,0,{"$f":"(V283+AB283)-(VLOOKUP($A283,Assumptions!$A$43:$M$98,11,FALSE)*F283)","v":59.287868345976939},{"$f":"(W283+AC283)-(VLOOKUP($A283,Assumptions!$A$43:$R$98,16,FALSE)*G283)","v":355.22701671978712},{"$f":"(X283+AD283)-VLOOKUP($A283,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A283,Assumptions!$A$44:$M$98,11,FALSE)*$H283)","v":-10.719343617857369},{"$f":"(Y283+AE283)-VLOOKUP($A283,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A283,Assumptions!$A$43:$R$98,16,FALSE)*I283)","v":41.336719958097326},{"$f":"(Z283+AF283)-(VLOOKUP($A283,Assumptions!$A$43:$M$98,11,FALSE)*J283)","v":18.954100175600928},0,null,25.115392274779314,31.674397383944765,9.7839307057319385,33.172705610423648,22.306292951710738,0]
[{"$f":"'Gas Use Per Customer'!B283","v":2045},{"$f":"'Gas Use Per Customer'!C283","v":6},{"$f":"'Daily efficiency'!CS285","v":57},{"$f":"'Gas Use Per Customer'!G283","v":92.056430006984456},{"$f":"'Gas Use Per Customer'!I283","v":18.103204657209066},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.482563725767253},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.850787006286012},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8103204657209067},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.205643000698446},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8103204657209067},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F284*'Daily efficiency'!BP285","v":202.37711741714443},{"$f":"G284*'Daily efficiency'!BQ285","v":1419.8749026001803},{"$f":"H284*'Daily efficiency'!BR285","v":22.227287089594224},{"$f":"I284*'Daily efficiency'!BS285","v":215.78027193637166},{"$f":"J284*'Daily efficiency'!BT285","v":53.042389645622542},{"$f":"K284*'Daily efficiency'!BU285","v":0},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.213800294557096,348.64511236278207,5.7346954240565831,52.984060086673729,13.685068625589563,0,{"$f":"(V284+AB284)-(VLOOKUP($A284,Assumptions!$A$43:$M$98,11,FALSE)*F284)","v":35.761048315882832},{"$f":"(W284+AC284)-(VLOOKUP($A284,Assumptions!$A$43:$R$98,16,FALSE)*G284)","v":260.66069997934648},{"$f":"(X284+AD284)-VLOOKUP($A284,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A284,Assumptions!$A$44:$M$98,11,FALSE)*$H284)","v":-13.4729801207572},{"$f":"(Y284+AE284)-VLOOKUP($A284,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A284,Assumptions!$A$43:$R$98,16,FALSE)*I284)","v":26.056932718812497},{"$f":"(Z284+AF284)-(VLOOKUP($A284,Assumptions!$A$43:$M$98,11,FALSE)*J284)","v":11.628474628255281},0,null,24.692484696101896,31.461463360579756,5.7346954240565831,52.984060086673729,13.685068625589563,0]
[{"$f":"'Gas Use Per Customer'!B284","v":2045},{"$f":"'Gas Use Per Customer'!C284","v":7},{"$f":"'Daily efficiency'!CS286","v":60},{"$f":"'Gas Use Per Customer'!G284","v":77.806391232628982},{"$f":"'Gas Use Per Customer'!I284","v":12.419785337043557},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.9358282696348468},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":70.025752109366081},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2419785337043558},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7806391232628984},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2419785337043558},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F285*'Daily efficiency'!BP286","v":138.84173565091268},{"$f":"G285*'Daily efficiency'!BQ286","v":1200.082842281834},{"$f":"H285*'Daily efficiency'!BR286","v":15.249130720491964},{"$f":"I285*'Daily efficiency'!BS286","v":182.37818104928243},{"$f":"J285*'Daily efficiency'!BT286","v":36.389971037537606},{"$f":"K285*'Daily efficiency'!BU286","v":0},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.821513570052971,294.6759722464185,3.9343137023944554,44.782298291212015,9.3887031534413055,0,{"$f":"(V285+AB285)-(VLOOKUP($A285,Assumptions!$A$43:$M$98,11,FALSE)*F285)","v":24.534028749105495},{"$f":"(W285+AC285)-(VLOOKUP($A285,Assumptions!$A$43:$R$98,16,FALSE)*G285)","v":220.31126342858624},{"$f":"(X285+AD285)-VLOOKUP($A285,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A285,Assumptions!$A$44:$M$98,11,FALSE)*$H285)","v":-14.627703447703478},{"$f":"(Y285+AE285)-VLOOKUP($A285,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A285,Assumptions!$A$43:$R$98,16,FALSE)*I285)","v":19.368471319528929},{"$f":"(Z285+AF285)-(VLOOKUP($A285,Assumptions!$A$43:$M$98,11,FALSE)*J285)","v":7.9777675508228709},0,null,35.821513570052971,31.461463360579771,3.9343137023944554,44.782298291212015,9.3887031534413055,0]
[{"$f":"'Gas Use Per Customer'!B285","v":2045},{"$f":"'Gas Use Per Customer'!C285","v":8},{"$f":"'Daily efficiency'!CS287","v":59},{"$f":"'Gas Use Per Customer'!G285","v":76.802839890238658},{"$f":"'Gas Use Per Customer'!I285","v":11.307521240805153},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0460169926441232},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.122555901214795},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1307521240805154},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6802839890238666},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1307521240805154},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F286*'Daily efficiency'!BP287","v":126.40764976028693},{"$f":"G286*'Daily efficiency'!BQ287","v":1184.6041042466677},{"$f":"H286*'Daily efficiency'!BR287","v":13.883482270139059},{"$f":"I286*'Daily efficiency'!BS287","v":180.02585670271952},{"$f":"J286*'Daily efficiency'!BT287","v":33.131037235559084},{"$f":"K286*'Daily efficiency'!BU287","v":0},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.613488444365004,290.87522448221614,3.5819730011860229,44.204693613068002,8.5478901164666361,0,{"$f":"(V286+AB286)-(VLOOKUP($A286,Assumptions!$A$43:$M$98,11,FALSE)*F286)","v":22.336863615154265},{"$f":"(W286+AC286)-(VLOOKUP($A286,Assumptions!$A$43:$R$98,16,FALSE)*G286)","v":217.46967598756956},{"$f":"(X286+AD286)-VLOOKUP($A286,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A286,Assumptions!$A$44:$M$98,11,FALSE)*$H286)","v":-14.853686649944819},{"$f":"(Y286+AE286)-VLOOKUP($A286,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A286,Assumptions!$A$43:$R$98,16,FALSE)*I286)","v":18.897440010627772},{"$f":"(Z286+AF286)-(VLOOKUP($A286,Assumptions!$A$43:$M$98,11,FALSE)*J286)","v":7.2633120128152937},0,null,32.613488444365004,31.46146336057976,3.5819730011860229,44.204693613068002,8.5478901164666361,0]
[{"$f":"'Gas Use Per Customer'!B286","v":2045},{"$f":"'Gas Use Per Customer'!C286","v":9},{"$f":"'Daily efficiency'!CS288","v":56},{"$f":"'Gas Use Per Customer'!G286","v":112.45244018339115},{"$f":"'Gas Use Per Customer'!I286","v":16.628636622932117},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.302909298345694},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.20719616505204},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6628636622932118},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.245244018339115},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6628636622932118},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F287*'Daily efficiency'!BP288","v":185.89280793365211},{"$f":"G287*'Daily efficiency'!BQ288","v":1734.4621939003157},{"$f":"H287*'Daily efficiency'!BR288","v":20.4167984136039},{"$f":"I287*'Daily efficiency'!BS288","v":263.58851978986894},{"$f":"J287*'Daily efficiency'!BT288","v":48.721905305191086},{"$f":"K287*'Daily efficiency'!BU288","v":0},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.960807395213493,425.89087628352326,5.267584836801487,64.723201270327593,12.570372906003538,0,{"$f":"(V287+AB287)-(VLOOKUP($A287,Assumptions!$A$43:$M$98,11,FALSE)*F287)","v":32.848188426303267},{"$f":"(W287+AC287)-(VLOOKUP($A287,Assumptions!$A$43:$R$98,16,FALSE)*G287)","v":318.41264939737925},{"$f":"(X287+AD287)-VLOOKUP($A287,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A287,Assumptions!$A$44:$M$98,11,FALSE)*$H287)","v":-13.772574081791792},{"$f":"(Y287+AE287)-VLOOKUP($A287,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A287,Assumptions!$A$43:$R$98,16,FALSE)*I287)","v":35.630094513276539},{"$f":"(Z287+AF287)-(VLOOKUP($A287,Assumptions!$A$43:$M$98,11,FALSE)*J287)","v":10.68129553488976},0,null,24.692484696101893,31.461463360579756,5.267584836801487,31.684589907671015,12.570372906003538,0]
[{"$f":"'Gas Use Per Customer'!B287","v":2045},{"$f":"'Gas Use Per Customer'!C287","v":10},{"$f":"'Daily efficiency'!CS289","v":49},{"$f":"'Gas Use Per Customer'!G287","v":179.86508140526422},{"$f":"'Gas Use Per Customer'!I287","v":36.86147921621928},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.489183372975425},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.87857326473781},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.6861479216219282},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.986508140526421},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.6861479216219282},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F288*'Daily efficiency'!BP289","v":438.66294466661429},{"$f":"G288*'Daily efficiency'!BQ289","v":2826.8742059985693},{"$f":"H288*'Daily efficiency'!BR289","v":53.202405106478622},{"$f":"I288*'Daily efficiency'!BS289","v":421.60375081393954},{"$f":"J288*'Daily efficiency'!BT289","v":108.00413410352243},{"$f":"K288*'Daily efficiency'!BU289","v":0},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,7,FALSE)","v":0},113.17613217226607,694.12866822349054,13.726353012993695,103.52326589188749,27.865335572717019,0,{"$f":"(V288+AB288)-(VLOOKUP($A288,Assumptions!$A$43:$M$98,11,FALSE)*F288)","v":79.675280439365721},{"$f":"(W288+AC288)-(VLOOKUP($A288,Assumptions!$A$43:$R$98,16,FALSE)*G288)","v":522.21972612634113},{"$f":"(X288+AD288)-VLOOKUP($A288,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A288,Assumptions!$A$44:$M$98,11,FALSE)*$H288)","v":-7.6123350010983479},{"$f":"(Y288+AE288)-VLOOKUP($A288,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A288,Assumptions!$A$43:$R$98,16,FALSE)*I288)","v":67.271190778058056},{"$f":"(Z288+AF288)-(VLOOKUP($A288,Assumptions!$A$43:$M$98,11,FALSE)*J288)","v":23.677729106104476},0,null,27.018476378827771,32.259965948198584,13.726353012993695,37.400917539122297,27.865335572717019,0]
[{"$f":"'Gas Use Per Customer'!B288","v":2045},{"$f":"'Gas Use Per Customer'!C288","v":11},{"$f":"'Daily efficiency'!CS290","v":40},{"$f":"'Gas Use Per Customer'!G288","v":275.40870017828138},{"$f":"'Gas Use Per Customer'!I288","v":66.878550936603474},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.063565280981042},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.622610053484408},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.127130561962083},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":192.78609012479694},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.6878550936603478},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F289*'Daily efficiency'!BP290","v":331.34066081300125},{"$f":"G289*'Daily efficiency'!BQ290","v":1471.492484540782},{"$f":"H289*'Daily efficiency'!BR290","v":671.84281455170776},{"$f":"I289*'Daily efficiency'!BS290","v":4518.9059525252424},{"$f":"J289*'Daily efficiency'!BT290","v":195.95415424424809},{"$f":"K289*'Daily efficiency'!BU290","v":0},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,7,FALSE)","v":0},85.486715662108764,361.31962166118586,173.33711931487497,1109.6009026498357,50.556659800171865,0,{"$f":"(V289+AB289)-(VLOOKUP($A289,Assumptions!$A$43:$M$98,11,FALSE)*F289)","v":62.693730274541757},{"$f":"(W289+AC289)-(VLOOKUP($A289,Assumptions!$A$43:$R$98,16,FALSE)*G289)","v":273.57752459951263},{"$f":"(X289+AD289)-VLOOKUP($A289,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A289,Assumptions!$A$44:$M$98,11,FALSE)*$H289)","v":110.60006699226146},{"$f":"(Y289+AE289)-VLOOKUP($A289,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A289,Assumptions!$A$43:$R$98,16,FALSE)*I289)","v":887.71826129178544},{"$f":"(Z289+AF289)-(VLOOKUP($A289,Assumptions!$A$43:$M$98,11,FALSE)*J289)","v":42.958998004316193},0,null,31.247552165602066,33.111702041658653,27.562416111832114,46.046800405420093,50.556659800171865,0]
[{"$f":"'Gas Use Per Customer'!B289","v":2045},{"$f":"'Gas Use Per Customer'!C61","v":12},{"$f":"'Daily efficiency'!CS63","v":27},{"$f":"'Gas Use Per Customer'!G61","v":444.94879218787531},{"$f":"'Gas Use Per Customer'!I61","v":111.5},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.3},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.989758437575063},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.625},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":355.95903375030025},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5750000000000002},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F290*'Daily efficiency'!BP63","v":356.25311904761895},{"$f":"G290*'Daily efficiency'!BQ63","v":1603.1637145536727},{"$f":"H290*'Daily efficiency'!BR63","v":2078.1489788862909},{"$f":"I290*'Daily efficiency'!BS63","v":8343.6797511070417},{"$f":"J290*'Daily efficiency'!BT63","v":163.34749999999991},{"$f":"K290*'Daily efficiency'!BU63","v":0},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,7,FALSE)","v":0},91.914191928744373,393.65101275678347,536.16761198474433,2048.7601823348227,42.144061801389334,{"$f":"IFERROR((T290*Q290),0)","v":0},{"$f":"(V290+AB290)-(VLOOKUP($A290,Assumptions!$A$43:$M$98,11,FALSE)*F290)","v":66.580530287631959},{"$f":"(W290+AC290)-(VLOOKUP($A290,Assumptions!$A$43:$R$98,16,FALSE)*G290)","v":299.14724414828652},{"$f":"(X290+AD290)-VLOOKUP($A290,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A290,Assumptions!$A$44:$M$98,11,FALSE)*$H290)","v":424.01529928309321},{"$f":"(Y290+AE290)-VLOOKUP($A290,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A290,Assumptions!$A$43:$R$98,16,FALSE)*I290)","v":1653.5940263533553},{"$f":"(Z290+AF290)-(VLOOKUP($A290,Assumptions!$A$43:$M$98,11,FALSE)*J290)","v":35.810646391111227},{"$f":"AA290+AG290","v":0},null,29.856740039296842,33.615918213569898,50.704370616812341,46.454616109373021,42.144061801389334,0]
[{"$f":"A279+1","v":2046},{"$f":"B279","v":1},{"$f":"'Daily efficiency'!CS64","v":32},{"$f":"'Gas Use Per Customer'!G62","v":395.76811376766136},{"$f":"'Gas Use Per Customer'!I62","v":98.585137795275585},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.717027559055119},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":79.153622753532275},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.938853346456682},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":316.6144910141291},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9292568897637796},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F291*'Daily efficiency'!BP64","v":363.1313132733406},{"$f":"G291*'Daily efficiency'!BQ64","v":1515.5175809978286},{"$f":"H291*'Daily efficiency'!BR64","v":1756.5330630767667},{"$f":"I291*'Daily efficiency'!BS64","v":7301.742965026493},{"$f":"J291*'Daily efficiency'!BT64","v":163.06299807912109},{"$f":"K291*'Daily efficiency'!BU64","v":0},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,7,FALSE)","v":0},94.206762776018309,374.18722761129419,455.6954675427445,1802.828941789392,42.303256745096206,{"$f":"IFERROR((T291*Q291),0)","v":0},{"$f":"(V291+AB291)-(VLOOKUP($A291,Assumptions!$A$43:$M$98,11,FALSE)*F291)","v":71.350851743293219},{"$f":"(W291+AC291)-(VLOOKUP($A291,Assumptions!$A$43:$R$98,16,FALSE)*G291)","v":288.41555344150311},{"$f":"(X291+AD291)-VLOOKUP($A291,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A291,Assumptions!$A$44:$M$98,11,FALSE)*$H291)","v":352.48509784847249},{"$f":"(Y291+AE291)-VLOOKUP($A291,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A291,Assumptions!$A$43:$R$98,16,FALSE)*I291)","v":1442.2415417886746},{"$f":"(Z291+AF291)-(VLOOKUP($A291,Assumptions!$A$43:$M$98,11,FALSE)*J291)","v":36.589278986914934},{"$f":"AA291+AG291","v":0},null,36.187428114906233,36.437441952539359,47.672513420897452,45.55197512183085,42.303256745096206,0]
[{"$f":"A280+1","v":2046},{"$f":"B280","v":2},{"$f":"'Daily efficiency'!CS65","v":35},{"$f":"'Gas Use Per Customer'!G63","v":323.30605944990913},{"$f":"'Gas Use Per Customer'!I63","v":78.589436143392973},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.576830843017891},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.991817834972736},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.153661686035782},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":226.31424161493638},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8589436143392977},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F292*'Daily efficiency'!BP65","v":446.97012776534842},{"$f":"G292*'Daily efficiency'!BQ65","v":1951.5770149050174},{"$f":"H292*'Daily efficiency'!BR65","v":860.70583346919034},{"$f":"I292*'Daily efficiency'!BS65","v":5139.0306414711695},{"$f":"J292*'Daily efficiency'!BT65","v":287.83380987517671},{"$f":"K292*'Daily efficiency'!BU65","v":0},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,7,FALSE)","v":0},115.95697549404402,481.8520100548277,223.29198091636997,1268.8467969309179,74.672413131767925,0,{"$f":"(V292+AB292)-(VLOOKUP($A292,Assumptions!$A$43:$M$98,11,FALSE)*F292)","v":88.626793671878445},{"$f":"(W292+AC292)-(VLOOKUP($A292,Assumptions!$A$43:$R$98,16,FALSE)*G292)","v":376.75068547766841},{"$f":"(X292+AD292)-VLOOKUP($A292,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A292,Assumptions!$A$44:$M$98,11,FALSE)*$H292)","v":151.1309139504859},{"$f":"(Y292+AE292)-VLOOKUP($A292,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A292,Assumptions!$A$43:$R$98,16,FALSE)*I292)","v":1006.1096695959933},{"$f":"(Z292+AF292)-(VLOOKUP($A292,Assumptions!$A$43:$M$98,11,FALSE)*J292)","v":65.562352524379406},0,null,37.590630505848765,38.843553393204047,32.050727037226515,44.456312709999231,74.672413131767925,0]
[2046,3,{"$f":"'Daily efficiency'!CS66","v":39},{"$f":"'Gas Use Per Customer'!G64","v":291.20103187745889},{"$f":"'Gas Use Per Customer'!I64","v":71.488340614040482},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.446502184212143},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":87.360309563237664},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.893004368424286},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":203.84072231422121},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1488340614040489},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F293*'Daily efficiency'!BP66","v":354.17923516217962},{"$f":"G293*'Daily efficiency'!BQ66","v":1555.8699838487989},{"$f":"H293*'Daily efficiency'!BR66","v":718.15144456847497},{"$f":"I293*'Daily efficiency'!BS66","v":4778.0265310453478},{"$f":"J293*'Daily efficiency'!BT66","v":209.4608379991385},{"$f":"K293*'Daily efficiency'!BU66","v":0},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,7,FALSE)","v":0},91.884334860429234,384.15039395101894,186.30925040824366,1179.7134678753882,54.340198035737721,0,{"$f":"(V293+AB293)-(VLOOKUP($A293,Assumptions!$A$43:$M$98,11,FALSE)*F293)","v":67.023622746630906},{"$f":"(W293+AC293)-(VLOOKUP($A293,Assumptions!$A$43:$R$98,16,FALSE)*G293)","v":289.4858701229453},{"$f":"(X293+AD293)-VLOOKUP($A293,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A293,Assumptions!$A$44:$M$98,11,FALSE)*$H293)","v":119.08712285909408},{"$f":"(Y293+AE293)-VLOOKUP($A293,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A293,Assumptions!$A$43:$R$98,16,FALSE)*I293)","v":941.32887562166354},{"$f":"(Z293+AF293)-(VLOOKUP($A293,Assumptions!$A$43:$M$98,11,FALSE)*J293)","v":46.053293997804943},0,null,31.251540307570707,33.137001410622823,27.763763488379038,46.179628139788562,54.340198035737721,0]
[2046,4,{"$f":"'Daily efficiency'!CS67","v":44},{"$f":"'Gas Use Per Customer'!G65","v":199.24642440016075},{"$f":"'Gas Use Per Customer'!I65","v":48.90285996055227},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.670857988165681},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":59.773927320048223},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.341715976331361},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":139.4724970801125},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8902859960552272},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F294*'Daily efficiency'!BP67","v":242.28255110274327},{"$f":"G294*'Daily efficiency'!BQ67","v":1064.5619251921528},{"$f":"H294*'Daily efficiency'!BR67","v":491.26415891800491},{"$f":"I294*'Daily efficiency'!BS67","v":3269.2353315578384},{"$f":"J294*'Daily efficiency'!BT67","v":143.2853796844181},{"$f":"K294*'Daily efficiency'!BU67","v":0},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,7,FALSE)","v":0},62.855099470102203,262.84450962681666,127.44812795781095,807.18701020880496,37.172370654361529,0,{"$f":"(V294+AB294)-(VLOOKUP($A294,Assumptions!$A$43:$M$98,11,FALSE)*F294)","v":45.848690976380539},{"$f":"(W294+AC294)-(VLOOKUP($A294,Assumptions!$A$43:$R$98,16,FALSE)*G294)","v":198.07287139229049},{"$f":"(X294+AD294)-VLOOKUP($A294,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A294,Assumptions!$A$44:$M$98,11,FALSE)*$H294)","v":75.934607648814705},{"$f":"(Y294+AE294)-VLOOKUP($A294,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A294,Assumptions!$A$43:$R$98,16,FALSE)*I294)","v":638.55248434002431},{"$f":"(Z294+AF294)-(VLOOKUP($A294,Assumptions!$A$43:$M$98,11,FALSE)*J294)","v":31.503567823120974},0,null,31.251540307570703,33.137001410622837,25.879402455557724,45.783397996613054,37.172370654361529,0]
[2046,5,{"$f":"'Daily efficiency'!CS68","v":52},{"$f":"'Gas Use Per Customer'!G66","v":125.91798955109101},{"$f":"'Gas Use Per Customer'!I66","v":29.972196478220575},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.977757182576461},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.32619059598191},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9972196478220576},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.591798955109102},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9972196478220576},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F295*'Daily efficiency'!BP68","v":337.02666001283217},{"$f":"G295*'Daily efficiency'!BQ68","v":1951.9817920497762},{"$f":"H295*'Daily efficiency'!BR68","v":38.514700648748871},{"$f":"I295*'Daily efficiency'!BS68","v":295.15176750775748},{"$f":"J295*'Daily efficiency'!BT68","v":87.818535681186233},{"$f":"K295*'Daily efficiency'!BU68","v":0},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,7,FALSE)","v":0},87.434460891901296,481.95195111753577,9.9918270189904312,72.874127620205599,22.782667470010725,0,{"$f":"(V295+AB295)-(VLOOKUP($A295,Assumptions!$A$43:$M$98,11,FALSE)*F295)","v":59.639526625677874},{"$f":"(W295+AC295)-(VLOOKUP($A295,Assumptions!$A$43:$R$98,16,FALSE)*G295)","v":359.15053336096901},{"$f":"(X295+AD295)-VLOOKUP($A295,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A295,Assumptions!$A$44:$M$98,11,FALSE)*$H295)","v":-10.983243085840416},{"$f":"(Y295+AE295)-VLOOKUP($A295,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A295,Assumptions!$A$43:$R$98,16,FALSE)*I295)","v":41.728822325700818},{"$f":"(Z295+AF295)-(VLOOKUP($A295,Assumptions!$A$43:$M$98,11,FALSE)*J295)","v":19.3083006867328},0,null,24.87285452578325,31.691750289337183,9.9918270189904312,33.139682800263756,22.782667470010725,0]
[2046,6,{"$f":"'Daily efficiency'!CS69","v":58},{"$f":"'Gas Use Per Customer'!G67","v":89.198710243099313},{"$f":"'Gas Use Per Customer'!I67","v":17.167515211722339},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.734012169377872},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.278839218789386},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.716751521172234},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9198710243099324},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.716751521172234},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F296*'Daily efficiency'!BP69","v":191.91697312993711},{"$f":"G296*'Daily efficiency'!BQ69","v":1375.7975408004975},{"$f":"H296*'Daily efficiency'!BR69","v":21.078438677097569},{"$f":"I296*'Daily efficiency'!BS69","v":209.0817768098249},{"$f":"J296*'Daily efficiency'!BT69","v":50.300819570346434},{"$f":"K296*'Daily efficiency'!BU69","v":0},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.788812199553171,339.68980234965164,5.4683564858188261,51.623109747760729,13.049487068431279,0,{"$f":"(V296+AB296)-(VLOOKUP($A296,Assumptions!$A$43:$M$98,11,FALSE)*F296)","v":33.868392180588238},{"$f":"(W296+AC296)-(VLOOKUP($A296,Assumptions!$A$43:$R$98,16,FALSE)*G296)","v":252.69883212402448},{"$f":"(X296+AD296)-VLOOKUP($A296,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A296,Assumptions!$A$44:$M$98,11,FALSE)*$H296)","v":-14.022399338104709},{"$f":"(Y296+AE296)-VLOOKUP($A296,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A296,Assumptions!$A$43:$R$98,16,FALSE)*I296)","v":24.456743067804791},{"$f":"(Z296+AF296)-(VLOOKUP($A296,Assumptions!$A$43:$M$98,11,FALSE)*J296)","v":11.059434566060663},0,null,24.660231666390331,31.477639012109673,5.4683564858188261,51.623109747760729,13.049487068431279,0]
[2046,7,{"$f":"'Daily efficiency'!CS70","v":63},{"$f":"'Gas Use Per Customer'!G68","v":74.559519525177123},{"$f":"'Gas Use Per Customer'!I68","v":11.713679480778831},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.3709435846230651},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.103567572659415},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1713679480778831},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4559519525177125},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1713679480778831},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F297*'Daily efficiency'!BP70","v":134.9082486846653},{"$f":"G297*'Daily efficiency'!BQ70","v":1170.6125922130263},{"$f":"H297*'Daily efficiency'!BR70","v":12.062462834166569},{"$f":"I297*'Daily efficiency'!BS70","v":146.57920509491598},{"$f":"J297*'Daily efficiency'!BT70","v":31.553251775562444},{"$f":"K297*'Daily efficiency'!BU70","v":0},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.999100644338192,289.02883475535901,3.1293516509756034,36.190979944832776,8.1858258877137136,0,{"$f":"(V297+AB297)-(VLOOKUP($A297,Assumptions!$A$43:$M$98,11,FALSE)*F297)","v":24.136334833349249},{"$f":"(W297+AC297)-(VLOOKUP($A297,Assumptions!$A$43:$R$98,16,FALSE)*G297)","v":216.31472347084605},{"$f":"(X297+AD297)-VLOOKUP($A297,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A297,Assumptions!$A$44:$M$98,11,FALSE)*$H297)","v":-15.729197396950934},{"$f":"(Y297+AE297)-VLOOKUP($A297,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A297,Assumptions!$A$43:$R$98,16,FALSE)*I297)","v":10.610930925000639},{"$f":"(Z297+AF297)-(VLOOKUP($A297,Assumptions!$A$43:$M$98,11,FALSE)*J297)","v":6.8279801613400952},0,null,34.999100644338192,32.235949785623774,3.1293516509756034,36.190979944832776,8.1858258877137136,0]
[2046,8,{"$f":"'Daily efficiency'!CS71","v":62},{"$f":"'Gas Use Per Customer'!G69","v":74.476720244163261},{"$f":"'Gas Use Per Customer'!I69","v":11.255953873151165},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0047630985209324},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.02904821974694},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1255953873151165},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4476720244163266},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1255953873151165},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F298*'Daily efficiency'!BP71","v":126.59224984090856},{"$f":"G298*'Daily efficiency'!BQ71","v":1152.8434205341798},{"$f":"H298*'Daily efficiency'!BR71","v":13.374355514531326},{"$f":"I298*'Daily efficiency'!BS71","v":168.9420312119214},{"$f":"J298*'Daily efficiency'!BT71","v":32.448010254004949},{"$f":"K298*'Daily efficiency'!BU71","v":0},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.841690083245304,284.6415566591993,3.4696945462568149,41.712449316878086,8.4179521093844247,0,{"$f":"(V298+AB298)-(VLOOKUP($A298,Assumptions!$A$43:$M$98,11,FALSE)*F298)","v":22.403399441609494},{"$f":"(W298+AC298)-(VLOOKUP($A298,Assumptions!$A$43:$R$98,16,FALSE)*G298)","v":212.00819530671731},{"$f":"(X298+AD298)-VLOOKUP($A298,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A298,Assumptions!$A$44:$M$98,11,FALSE)*$H298)","v":-15.33579510550058},{"$f":"(Y298+AE298)-VLOOKUP($A298,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A298,Assumptions!$A$43:$R$98,16,FALSE)*I298)","v":16.141372511716057},{"$f":"(Z298+AF298)-(VLOOKUP($A298,Assumptions!$A$43:$M$98,11,FALSE)*J298)","v":7.1131657791799485},0,null,32.841690083245304,31.6293011668125,3.4696945462568149,41.712449316878086,8.4179521093844247,0]
[2046,9,{"$f":"'Daily efficiency'!CS72","v":57},{"$f":"'Gas Use Per Customer'!G70","v":106.37898770608938},{"$f":"'Gas Use Per Customer'!I70","v":15.798382546548806},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.638706037239047},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.741088935480434},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5798382546548808},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.637898770608938},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5798382546548808},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F299*'Daily efficiency'!BP72","v":176.61133374806491},{"$f":"G299*'Daily efficiency'!BQ72","v":1640.7854920772988},{"$f":"H299*'Daily efficiency'!BR72","v":19.39740455143879},{"$f":"I299*'Daily efficiency'!BS72","v":249.35234718307359},{"$f":"J299*'Daily efficiency'!BT72","v":46.289260861387987},{"$f":"K299*'Daily efficiency'!BU72","v":0},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.81808677412571,405.11636557921082,5.0322476257296334,61.566071328166856,12.008772743218435,0,{"$f":"(V299+AB299)-(VLOOKUP($A299,Assumptions!$A$43:$M$98,11,FALSE)*F299)","v":31.16734188417211},{"$f":"(W299+AC299)-(VLOOKUP($A299,Assumptions!$A$43:$R$98,16,FALSE)*G299)","v":301.37034361373406},{"$f":"(X299+AD299)-VLOOKUP($A299,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A299,Assumptions!$A$44:$M$98,11,FALSE)*$H299)","v":-14.299798807067486},{"$f":"(Y299+AE299)-VLOOKUP($A299,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A299,Assumptions!$A$43:$R$98,16,FALSE)*I299)","v":32.538032232672073},{"$f":"(Z299+AF299)-(VLOOKUP($A299,Assumptions!$A$43:$M$98,11,FALSE)*J299)","v":10.177429631974235},0,null,24.660231666390338,31.477639012109673,5.0322476257296334,30.58689778339517,12.008772743218435,0]
[2046,10,{"$f":"'Daily efficiency'!CS73","v":47},{"$f":"'Gas Use Per Customer'!G71","v":194.74943766181022},{"$f":"'Gas Use Per Customer'!I71","v":40.399204079094638},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.119761223728391},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":58.424831298543062},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":24.239522447456782},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":136.32460636326715},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0399204079094639},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F300*'Daily efficiency'!BP73","v":187.23929294185473},{"$f":"G300*'Daily efficiency'!BQ73","v":1032.9350223988774},{"$f":"H300*'Daily efficiency'!BR73","v":384.66323707932315},{"$f":"I300*'Daily efficiency'!BS73","v":3195.4487731549834},{"$f":"J300*'Daily efficiency'!BT73","v":118.36966795174722},{"$f":"K300*'Daily efficiency'!BU73","v":0},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.575286701439353,255.03570343246307,99.792766417005936,788.9688198889246,30.708514581369698,0,{"$f":"(V300+AB300)-(VLOOKUP($A300,Assumptions!$A$43:$M$98,11,FALSE)*F300)","v":34.526100867634987},{"$f":"(W300+AC300)-(VLOOKUP($A300,Assumptions!$A$43:$R$98,16,FALSE)*G300)","v":191.72595942785247},{"$f":"(X300+AD300)-VLOOKUP($A300,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A300,Assumptions!$A$44:$M$98,11,FALSE)*$H300)","v":54.193691427844286},{"$f":"(Y300+AE300)-VLOOKUP($A300,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A300,Assumptions!$A$43:$R$98,16,FALSE)*I300)","v":623.74538055661355},{"$f":"(Z300+AF300)-(VLOOKUP($A300,Assumptions!$A$43:$M$98,11,FALSE)*J300)","v":26.025452636768243},0,null,28.487443135462822,32.815834494781591,22.357573894171459,45.754423738771386,30.708514581369698,0]
[2046,11,{"$f":"'Daily efficiency'!CS74","v":37},{"$f":"'Gas Use Per Customer'!G72","v":296.25578859517509},{"$f":"'Gas Use Per Customer'!I72","v":72.568501604542092},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.770550481362626},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.876736578552524},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.541100962725253},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":207.37905201662255},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2568501604542099},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F301*'Daily efficiency'!BP74","v":375.50988973915889},{"$f":"G301*'Daily efficiency'!BQ74","v":1639.2966388405559},{"$f":"H301*'Daily efficiency'!BR74","v":781.40235595508705},{"$f":"I301*'Daily efficiency'!BS74","v":4820.4569377757198},{"$f":"J301*'Daily efficiency'!BT74","v":226.80075701472884},{"$f":"K301*'Daily efficiency'!BU74","v":0},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,7,FALSE)","v":0},97.418123443618882,404.74876188265051,202.718365751817,1190.1897015132745,58.838674420305175,0,{"$f":"(V301+AB301)-(VLOOKUP($A301,Assumptions!$A$43:$M$98,11,FALSE)*F301)","v":72.181775650061297},{"$f":"(W301+AC301)-(VLOOKUP($A301,Assumptions!$A$43:$R$98,16,FALSE)*G301)","v":308.44102225048346},{"$f":"(X301+AD301)-VLOOKUP($A301,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A301,Assumptions!$A$44:$M$98,11,FALSE)*$H301)","v":134.74496684314892},{"$f":"(Y301+AE301)-VLOOKUP($A301,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A301,Assumptions!$A$43:$R$98,16,FALSE)*I301)","v":947.97093904999838},{"$f":"(Z301+AF301)-(VLOOKUP($A301,Assumptions!$A$43:$M$98,11,FALSE)*J301)","v":50.426558489119316},0,null,33.155696137245037,34.704359557337249,30.946614546678926,45.711991150100033,58.838674420305175,0]
[2046,12,{"$f":"'Daily efficiency'!CS75","v":27},{"$f":"'Gas Use Per Customer'!G73","v":443.37368496014938},{"$f":"'Gas Use Per Customer'!I73","v":111.08316977428854},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.216633954857709},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.674736992029878},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.312377330716402},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":354.69894796811951},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5541584887144273},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F302*'Daily efficiency'!BP75","v":367.32030439506525},{"$f":"G302*'Daily efficiency'!BQ75","v":1648.93746323605},{"$f":"H302*'Daily efficiency'!BR75","v":2044.1652738063808},{"$f":"I302*'Daily efficiency'!BS75","v":8247.0937973052041},{"$f":"J302*'Daily efficiency'!BT75","v":173.2359949270315},{"$f":"K302*'Daily efficiency'!BU75","v":0},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,7,FALSE)","v":0},95.293508199644478,407.12911919270039,530.31558002681925,2036.2397655803616,44.942426284438262,0,{"$f":"(V302+AB302)-(VLOOKUP($A302,Assumptions!$A$43:$M$98,11,FALSE)*F302)","v":69.540061966535845},{"$f":"(W302+AC302)-(VLOOKUP($A302,Assumptions!$A$43:$R$98,16,FALSE)*G302)","v":311.04026837591454},{"$f":"(X302+AD302)-VLOOKUP($A302,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A302,Assumptions!$A$44:$M$98,11,FALSE)*$H302)","v":416.23945333110896},{"$f":"(Y302+AE302)-VLOOKUP($A302,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A302,Assumptions!$A$43:$R$98,16,FALSE)*I302)","v":1634.3836589916652},{"$f":"(Z302+AF302)-(VLOOKUP($A302,Assumptions!$A$43:$M$98,11,FALSE)*J302)","v":38.504064726161104},0,null,31.300899185644091,35.076536895042722,49.961298268900293,46.078052059476768,44.942426284438262,0]
[2047,1,{"$f":"'Daily efficiency'!CS76","v":32},{"$f":"'Gas Use Per Customer'!G74","v":393.89004170807834},{"$f":"'Gas Use Per Customer'!I74","v":98.074572127139362},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.614914425427873},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.778008341615674},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.555929095354514},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":315.1120333664627},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9037286063569683},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F303*'Daily efficiency'!BP76","v":361.25068110373712},{"$f":"G303*'Daily efficiency'!BQ76","v":1508.3258666437266},{"$f":"H303*'Daily efficiency'!BR76","v":1747.4360987978757},{"$f":"I303*'Daily efficiency'!BS76","v":7267.0933836887616},{"$f":"J303*'Daily efficiency'!BT76","v":162.21850599416351},{"$f":"K303*'Daily efficiency'!BU76","v":0},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},96.030837530567126,381.59864271155607,464.51885318527326,1838.5370383154627,43.122351896973882,0,{"$f":"(V303+AB303)-(VLOOKUP($A303,Assumptions!$A$43:$M$98,11,FALSE)*F303)","v":{"$error":"#N/A"}},{"$f":"(W303+AC303)-(VLOOKUP($A303,Assumptions!$A$43:$R$98,16,FALSE)*G303)","v":{"$error":"#N/A"}},{"$f":"(X303+AD303)-VLOOKUP($A303,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A303,Assumptions!$A$44:$M$98,11,FALSE)*$H303)","v":{"$error":"#N/A"}},{"$f":"(Y303+AE303)-VLOOKUP($A303,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A303,Assumptions!$A$43:$R$98,16,FALSE)*I303)","v":{"$error":"#N/A"}},{"$f":"(Z303+AF303)-(VLOOKUP($A303,Assumptions!$A$43:$M$98,11,FALSE)*J303)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,2,{"$f":"'Daily efficiency'!CS77","v":35},{"$f":"'Gas Use Per Customer'!G75","v":333.1527619521292},{"$f":"'Gas Use Per Customer'!I75","v":80.942197238176703},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.282659171453009},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.94582858563875},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.565318342906018},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":233.20693336649043},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0942197238176714},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F304*'Daily efficiency'!BP77","v":442.50160402118132},{"$f":"G304*'Daily efficiency'!BQ77","v":1939.846304802144},{"$f":"H304*'Daily efficiency'!BR77","v":874.68003064716504},{"$f":"I304*'Daily efficiency'!BS77","v":5348.5608086684988},{"$f":"J304*'Daily efficiency'!BT77","v":278.05040306438485},{"$f":"K304*'Daily efficiency'!BU77","v":0},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},117.62967342495016,490.77108160233803,232.5151489200623,1353.1582201064355,73.91380689000566,0,{"$f":"(V304+AB304)-(VLOOKUP($A304,Assumptions!$A$43:$M$98,11,FALSE)*F304)","v":{"$error":"#N/A"}},{"$f":"(W304+AC304)-(VLOOKUP($A304,Assumptions!$A$43:$R$98,16,FALSE)*G304)","v":{"$error":"#N/A"}},{"$f":"(X304+AD304)-VLOOKUP($A304,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A304,Assumptions!$A$44:$M$98,11,FALSE)*$H304)","v":{"$error":"#N/A"}},{"$f":"(Y304+AE304)-VLOOKUP($A304,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A304,Assumptions!$A$43:$R$98,16,FALSE)*I304)","v":{"$error":"#N/A"}},{"$f":"(Z304+AF304)-(VLOOKUP($A304,Assumptions!$A$43:$M$98,11,FALSE)*J304)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,3,{"$f":"'Daily efficiency'!CS78","v":39},{"$f":"'Gas Use Per Customer'!G76","v":290.92820160055197},{"$f":"'Gas Use Per Customer'!I76","v":71.412850767255605},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.423855230176681},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":87.278460480165592},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.847710460353362},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":203.64974112038638},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1412850767255609},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F305*'Daily efficiency'!BP78","v":353.80523101035396},{"$f":"G305*'Daily efficiency'!BQ78","v":1554.4122677281252},{"$f":"H305*'Daily efficiency'!BR78","v":717.39309513620174},{"$f":"I305*'Daily efficiency'!BS78","v":4773.5499318618595},{"$f":"J305*'Daily efficiency'!BT78","v":209.2396527480588},{"$f":"K305*'Daily efficiency'!BU78","v":0},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},94.051622415802242,393.25826381213415,190.70375052052071,1207.6834424166193,55.621927235151865,0,{"$f":"(V305+AB305)-(VLOOKUP($A305,Assumptions!$A$43:$M$98,11,FALSE)*F305)","v":{"$error":"#N/A"}},{"$f":"(W305+AC305)-(VLOOKUP($A305,Assumptions!$A$43:$R$98,16,FALSE)*G305)","v":{"$error":"#N/A"}},{"$f":"(X305+AD305)-VLOOKUP($A305,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A305,Assumptions!$A$44:$M$98,11,FALSE)*$H305)","v":{"$error":"#N/A"}},{"$f":"(Y305+AE305)-VLOOKUP($A305,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A305,Assumptions!$A$43:$R$98,16,FALSE)*I305)","v":{"$error":"#N/A"}},{"$f":"(Z305+AF305)-(VLOOKUP($A305,Assumptions!$A$43:$M$98,11,FALSE)*J305)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,4,{"$f":"'Daily efficiency'!CS79","v":44},{"$f":"'Gas Use Per Customer'!G77","v":198.27097402689841},{"$f":"'Gas Use Per Customer'!I77","v":48.612727384087705},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.58381821522631},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":59.481292208069519},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.167636430452621},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":138.78968181882888},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8612727384087711},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F306*'Daily efficiency'!BP79","v":240.84512881618272},{"$f":"G306*'Daily efficiency'!BQ79","v":1059.350151227246},{"$f":"H306*'Daily efficiency'!BR79","v":488.34956994986368},{"$f":"I306*'Daily efficiency'!BS79","v":3253.23014183335},{"$f":"J306*'Daily efficiency'!BT79","v":142.43529123537692},{"$f":"K306*'Daily efficiency'!BU79","v":0},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},64.023573228180936,268.01010895882462,129.81738350414571,823.05039912516486,37.863403522042503,0,{"$f":"(V306+AB306)-(VLOOKUP($A306,Assumptions!$A$43:$M$98,11,FALSE)*F306)","v":{"$error":"#N/A"}},{"$f":"(W306+AC306)-(VLOOKUP($A306,Assumptions!$A$43:$R$98,16,FALSE)*G306)","v":{"$error":"#N/A"}},{"$f":"(X306+AD306)-VLOOKUP($A306,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A306,Assumptions!$A$44:$M$98,11,FALSE)*$H306)","v":{"$error":"#N/A"}},{"$f":"(Y306+AE306)-VLOOKUP($A306,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A306,Assumptions!$A$43:$R$98,16,FALSE)*I306)","v":{"$error":"#N/A"}},{"$f":"(Z306+AF306)-(VLOOKUP($A306,Assumptions!$A$43:$M$98,11,FALSE)*J306)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,5,{"$f":"'Daily efficiency'!CS80","v":51},{"$f":"'Gas Use Per Customer'!G78","v":126.37402596678685},{"$f":"'Gas Use Per Customer'!I78","v":30.122183336403268},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.097746669122614},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.73662337010816},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0122183336403268},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.637402596678685},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0122183336403268},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F307*'Daily efficiency'!BP80","v":338.71320874127997},{"$f":"G307*'Daily efficiency'!BQ80","v":1959.0512726150509},{"$f":"H307*'Daily efficiency'!BR80","v":38.707435904183029},{"$f":"I307*'Daily efficiency'!BS80","v":296.22071686614851},{"$f":"J307*'Daily efficiency'!BT80","v":88.257997175661529},{"$f":"K307*'Daily efficiency'!BU80","v":0},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},90.039728143101996,495.62983912469741,10.289551502525839,74.942309217764262,23.461518083935111,0,{"$f":"(V307+AB307)-(VLOOKUP($A307,Assumptions!$A$43:$M$98,11,FALSE)*F307)","v":{"$error":"#N/A"}},{"$f":"(W307+AC307)-(VLOOKUP($A307,Assumptions!$A$43:$R$98,16,FALSE)*G307)","v":{"$error":"#N/A"}},{"$f":"(X307+AD307)-VLOOKUP($A307,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A307,Assumptions!$A$44:$M$98,11,FALSE)*$H307)","v":{"$error":"#N/A"}},{"$f":"(Y307+AE307)-VLOOKUP($A307,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A307,Assumptions!$A$43:$R$98,16,FALSE)*I307)","v":{"$error":"#N/A"}},{"$f":"(Z307+AF307)-(VLOOKUP($A307,Assumptions!$A$43:$M$98,11,FALSE)*J307)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,6,{"$f":"'Daily efficiency'!CS81","v":58},{"$f":"'Gas Use Per Customer'!G79","v":89.437765803650947},{"$f":"'Gas Use Per Customer'!I79","v":17.238400789733465},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.790720631786773},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.493989223285851},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7238400789733466},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9437765803650944},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7238400789733466},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F308*'Daily efficiency'!BP81","v":192.70940845926026},{"$f":"G308*'Daily efficiency'!BQ81","v":1379.4847247454813},{"$f":"H308*'Daily efficiency'!BR81","v":21.165472664880372},{"$f":"I308*'Daily efficiency'!BS81","v":209.64212304375789},{"$f":"J308*'Daily efficiency'!BT81","v":50.508514313919029},{"$f":"K308*'Daily efficiency'!BU81","v":0},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},51.227712118966785,349.00250021936438,5.6263923448634845,53.038372793193766,13.426618095696941,0,{"$f":"(V308+AB308)-(VLOOKUP($A308,Assumptions!$A$43:$M$98,11,FALSE)*F308)","v":{"$error":"#N/A"}},{"$f":"(W308+AC308)-(VLOOKUP($A308,Assumptions!$A$43:$R$98,16,FALSE)*G308)","v":{"$error":"#N/A"}},{"$f":"(X308+AD308)-VLOOKUP($A308,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A308,Assumptions!$A$44:$M$98,11,FALSE)*$H308)","v":{"$error":"#N/A"}},{"$f":"(Y308+AE308)-VLOOKUP($A308,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A308,Assumptions!$A$43:$R$98,16,FALSE)*I308)","v":{"$error":"#N/A"}},{"$f":"(Z308+AF308)-(VLOOKUP($A308,Assumptions!$A$43:$M$98,11,FALSE)*J308)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,7,{"$f":"'Daily efficiency'!CS82","v":63},{"$f":"'Gas Use Per Customer'!G80","v":74.829852116101705},{"$f":"'Gas Use Per Customer'!I80","v":11.769812724792262},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.415850179833809},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.346866904491534},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1769812724792261},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4829852116101705},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1769812724792261},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F309*'Daily efficiency'!BP82","v":133.96310306337588},{"$f":"G309*'Daily efficiency'!BQ82","v":1166.5832756500035},{"$f":"H309*'Daily efficiency'!BR82","v":13.052595754668546},{"$f":"I309*'Daily efficiency'!BS82","v":158.42686626077381},{"$f":"J309*'Daily efficiency'!BT82","v":32.816895576368339},{"$f":"K309*'Daily efficiency'!BU82","v":0},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},35.611251848893978,295.1395347933742,3.469755955723175,40.081177728974367,8.7236761954971804,0,{"$f":"(V309+AB309)-(VLOOKUP($A309,Assumptions!$A$43:$M$98,11,FALSE)*F309)","v":{"$error":"#N/A"}},{"$f":"(W309+AC309)-(VLOOKUP($A309,Assumptions!$A$43:$R$98,16,FALSE)*G309)","v":{"$error":"#N/A"}},{"$f":"(X309+AD309)-VLOOKUP($A309,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A309,Assumptions!$A$44:$M$98,11,FALSE)*$H309)","v":{"$error":"#N/A"}},{"$f":"(Y309+AE309)-VLOOKUP($A309,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A309,Assumptions!$A$43:$R$98,16,FALSE)*I309)","v":{"$error":"#N/A"}},{"$f":"(Z309+AF309)-(VLOOKUP($A309,Assumptions!$A$43:$M$98,11,FALSE)*J309)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,8,{"$f":"'Daily efficiency'!CS83","v":62},{"$f":"'Gas Use Per Customer'!G81","v":74.694473970738557},{"$f":"'Gas Use Per Customer'!I81","v":11.254359740906827},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.003487792725462},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.225026573664707},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1254359740906827},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4694473970738562},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1254359740906827},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F310*'Daily efficiency'!BP83","v":125.8133532635774},{"$f":"G310*'Daily efficiency'!BQ83","v":1152.0847478652763},{"$f":"H310*'Daily efficiency'!BR83","v":13.818210074263893},{"$f":"I310*'Daily efficiency'!BS83","v":175.08384698741128},{"$f":"J310*'Daily efficiency'!BT83","v":32.975274040856988},{"$f":"K310*'Daily efficiency'!BU83","v":0},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},33.444813583509834,291.47148225491401,3.6732782968063842,44.295307697521004,8.7657777537424995,0,{"$f":"(V310+AB310)-(VLOOKUP($A310,Assumptions!$A$43:$M$98,11,FALSE)*F310)","v":{"$error":"#N/A"}},{"$f":"(W310+AC310)-(VLOOKUP($A310,Assumptions!$A$43:$R$98,16,FALSE)*G310)","v":{"$error":"#N/A"}},{"$f":"(X310+AD310)-VLOOKUP($A310,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A310,Assumptions!$A$44:$M$98,11,FALSE)*$H310)","v":{"$error":"#N/A"}},{"$f":"(Y310+AE310)-VLOOKUP($A310,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A310,Assumptions!$A$43:$R$98,16,FALSE)*I310)","v":{"$error":"#N/A"}},{"$f":"(Z310+AF310)-(VLOOKUP($A310,Assumptions!$A$43:$M$98,11,FALSE)*J310)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,9,{"$f":"'Daily efficiency'!CS84","v":57},{"$f":"'Gas Use Per Customer'!G82","v":106.35884626992079},{"$f":"'Gas Use Per Customer'!I82","v":15.793408510373185},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.634726808298549},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.722961642928709},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5793408510373186},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.63588462699208},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5793408510373186},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F311*'Daily efficiency'!BP84","v":176.55572861503944},{"$f":"G311*'Daily efficiency'!BQ84","v":1640.4748313258888},{"$f":"H311*'Daily efficiency'!BR84","v":19.391297382450588},{"$f":"I311*'Daily efficiency'!BS84","v":249.30513565669446},{"$f":"J311*'Daily efficiency'!BT84","v":46.274686935393412},{"$f":"K311*'Daily efficiency'!BU84","v":0},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},46.9335986797849,415.03164725894919,5.1547654463972714,63.072909834335,12.301144815266206,0,{"$f":"(V311+AB311)-(VLOOKUP($A311,Assumptions!$A$43:$M$98,11,FALSE)*F311)","v":{"$error":"#N/A"}},{"$f":"(W311+AC311)-(VLOOKUP($A311,Assumptions!$A$43:$R$98,16,FALSE)*G311)","v":{"$error":"#N/A"}},{"$f":"(X311+AD311)-VLOOKUP($A311,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A311,Assumptions!$A$44:$M$98,11,FALSE)*$H311)","v":{"$error":"#N/A"}},{"$f":"(Y311+AE311)-VLOOKUP($A311,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A311,Assumptions!$A$43:$R$98,16,FALSE)*I311)","v":{"$error":"#N/A"}},{"$f":"(Z311+AF311)-(VLOOKUP($A311,Assumptions!$A$43:$M$98,11,FALSE)*J311)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,10,{"$f":"'Daily efficiency'!CS85","v":47},{"$f":"'Gas Use Per Customer'!G83","v":193.25306726839094},{"$f":"'Gas Use Per Customer'!I83","v":40.050673587937212},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.015202076381163},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.975920180517278},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":24.030404152762326},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":135.27714708787366},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0050673587937213},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F312*'Daily efficiency'!BP85","v":182.66972186137914},{"$f":"G312*'Daily efficiency'!BQ85","v":1024.9983967305268},{"$f":"H312*'Daily efficiency'!BR85","v":381.24734514710815},{"$f":"I312*'Daily efficiency'!BS85","v":3170.8963277397602},{"$f":"J312*'Daily efficiency'!BT85","v":117.34847361265597},{"$f":"K312*'Daily efficiency'!BU85","v":0},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},48.558874209531602,259.31929274954126,101.34652687414199,802.22037001660703,31.194604725799724,0,{"$f":"(V312+AB312)-(VLOOKUP($A312,Assumptions!$A$43:$M$98,11,FALSE)*F312)","v":{"$error":"#N/A"}},{"$f":"(W312+AC312)-(VLOOKUP($A312,Assumptions!$A$43:$R$98,16,FALSE)*G312)","v":{"$error":"#N/A"}},{"$f":"(X312+AD312)-VLOOKUP($A312,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A312,Assumptions!$A$44:$M$98,11,FALSE)*$H312)","v":{"$error":"#N/A"}},{"$f":"(Y312+AE312)-VLOOKUP($A312,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A312,Assumptions!$A$43:$R$98,16,FALSE)*I312)","v":{"$error":"#N/A"}},{"$f":"(Z312+AF312)-(VLOOKUP($A312,Assumptions!$A$43:$M$98,11,FALSE)*J312)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,11,{"$f":"'Daily efficiency'!CS86","v":37},{"$f":"'Gas Use Per Customer'!G84","v":295.09632398482466},{"$f":"'Gas Use Per Customer'!I84","v":72.246074582924436},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.673822374877329},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.528897195447399},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.347644749754657},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":206.56742678937727},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2246074582924438},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F313*'Daily efficiency'!BP86","v":372.70517628266379},{"$f":"G313*'Daily efficiency'!BQ86","v":1631.8401630994085},{"$f":"H313*'Daily efficiency'!BR86","v":755.84340400345127},{"$f":"I313*'Daily efficiency'!BS86","v":4801.5909799101455},{"$f":"J313*'Daily efficiency'!BT86","v":225.79306509649976},{"$f":"K313*'Daily efficiency'!BU86","v":0},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},99.075772317018902,412.84712085894699,200.92495024961036,1214.7776825354642,60.022301088988655,0,{"$f":"(V313+AB313)-(VLOOKUP($A313,Assumptions!$A$43:$M$98,11,FALSE)*F313)","v":{"$error":"#N/A"}},{"$f":"(W313+AC313)-(VLOOKUP($A313,Assumptions!$A$43:$R$98,16,FALSE)*G313)","v":{"$error":"#N/A"}},{"$f":"(X313+AD313)-VLOOKUP($A313,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A313,Assumptions!$A$44:$M$98,11,FALSE)*$H313)","v":{"$error":"#N/A"}},{"$f":"(Y313+AE313)-VLOOKUP($A313,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A313,Assumptions!$A$43:$R$98,16,FALSE)*I313)","v":{"$error":"#N/A"}},{"$f":"(Z313+AF313)-(VLOOKUP($A313,Assumptions!$A$43:$M$98,11,FALSE)*J313)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2047,12,{"$f":"'Daily efficiency'!CS87","v":27},{"$f":"'Gas Use Per Customer'!G85","v":439.62936602200585},{"$f":"'Gas Use Per Customer'!I85","v":110.07071445988784},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.014142891977571},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":87.925873204401171},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":82.553035844915883},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":351.70349281760468},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5035357229943926},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F314*'Daily efficiency'!BP87","v":350.56950759555002},{"$f":"G314*'Daily efficiency'!BQ87","v":1582.9973813787672},{"$f":"H314*'Daily efficiency'!BR87","v":2010.8030630978776},{"$f":"I314*'Daily efficiency'!BS87","v":8243.9298716446574},{"$f":"J314*'Daily efficiency'!BT87","v":161.25359668373562},{"$f":"K314*'Daily efficiency'!BU87","v":0},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},93.191473921157154,400.49014971429182,534.52937906812815,2085.6716172539941,42.865851206267017,0,{"$f":"(V314+AB314)-(VLOOKUP($A314,Assumptions!$A$43:$M$98,11,FALSE)*F314)","v":{"$error":"#N/A"}},{"$f":"(W314+AC314)-(VLOOKUP($A314,Assumptions!$A$43:$R$98,16,FALSE)*G314)","v":{"$error":"#N/A"}},{"$f":"(X314+AD314)-VLOOKUP($A314,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A314,Assumptions!$A$44:$M$98,11,FALSE)*$H314)","v":{"$error":"#N/A"}},{"$f":"(Y314+AE314)-VLOOKUP($A314,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A314,Assumptions!$A$43:$R$98,16,FALSE)*I314)","v":{"$error":"#N/A"}},{"$f":"(Z314+AF314)-(VLOOKUP($A314,Assumptions!$A$43:$M$98,11,FALSE)*J314)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,1,{"$f":"'Daily efficiency'!CS88","v":32},{"$f":"'Gas Use Per Customer'!G86","v":390.45127962259932},{"$f":"'Gas Use Per Customer'!I86","v":97.144419466553245},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.428883893310651},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.090255924519866},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":72.858314599914934},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":312.36102369807946},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8572209733276628},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F315*'Daily efficiency'!BP88","v":374.08928159148689},{"$f":"G315*'Daily efficiency'!BQ88","v":1563.1195089366515},{"$f":"H315*'Daily efficiency'!BR88","v":1696.4751656389135},{"$f":"I315*'Daily efficiency'!BS88","v":7115.0803117395126},{"$f":"J315*'Daily efficiency'!BT88","v":174.45257521622639},{"$f":"K315*'Daily efficiency'!BU88","v":0},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},101.83783814706939,404.98197150806942,461.8292259106255,1843.4158332824536,47.490997452875988,0,{"$f":"(V315+AB315)-(VLOOKUP($A315,Assumptions!$A$43:$M$98,11,FALSE)*F315)","v":{"$error":"#N/A"}},{"$f":"(W315+AC315)-(VLOOKUP($A315,Assumptions!$A$43:$R$98,16,FALSE)*G315)","v":{"$error":"#N/A"}},{"$f":"(X315+AD315)-VLOOKUP($A315,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A315,Assumptions!$A$44:$M$98,11,FALSE)*$H315)","v":{"$error":"#N/A"}},{"$f":"(Y315+AE315)-VLOOKUP($A315,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A315,Assumptions!$A$43:$R$98,16,FALSE)*I315)","v":{"$error":"#N/A"}},{"$f":"(Z315+AF315)-(VLOOKUP($A315,Assumptions!$A$43:$M$98,11,FALSE)*J315)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,2,{"$f":"'Daily efficiency'!CS89","v":36},{"$f":"'Gas Use Per Customer'!G87","v":317.38925782956846},{"$f":"'Gas Use Per Customer'!I87","v":77.017916793197699},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.105375037959309},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.216777348870536},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.210750075918618},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.17248048069791},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.7017916793197703},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F316*'Daily efficiency'!BP89","v":421.15990362983922},{"$f":"G316*'Daily efficiency'!BQ89","v":1852.2991173489852},{"$f":"H316*'Daily efficiency'!BR89","v":809.13742558942124},{"$f":"I316*'Daily efficiency'!BS89","v":5091.4791267874798},{"$f":"J316*'Daily efficiency'!BT89","v":265.95937052622446},{"$f":"K316*'Daily efficiency'!BU89","v":0},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},114.6518123091473,479.90428375943844,220.27042805224031,1319.1296269223024,72.401773218734391,0,{"$f":"(V316+AB316)-(VLOOKUP($A316,Assumptions!$A$43:$M$98,11,FALSE)*F316)","v":{"$error":"#N/A"}},{"$f":"(W316+AC316)-(VLOOKUP($A316,Assumptions!$A$43:$R$98,16,FALSE)*G316)","v":{"$error":"#N/A"}},{"$f":"(X316+AD316)-VLOOKUP($A316,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A316,Assumptions!$A$44:$M$98,11,FALSE)*$H316)","v":{"$error":"#N/A"}},{"$f":"(Y316+AE316)-VLOOKUP($A316,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A316,Assumptions!$A$43:$R$98,16,FALSE)*I316)","v":{"$error":"#N/A"}},{"$f":"(Z316+AF316)-(VLOOKUP($A316,Assumptions!$A$43:$M$98,11,FALSE)*J316)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,3,{"$f":"'Daily efficiency'!CS90","v":40},{"$f":"'Gas Use Per Customer'!G88","v":288.27711299238644},{"$f":"'Gas Use Per Customer'!I88","v":70.683682771194171},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.205104831358252},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.483133897715931},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.410209662716504},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":201.7939790946705},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0683682771194176},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F317*'Daily efficiency'!BP90","v":350.19266760586709},{"$f":"G317*'Daily efficiency'!BQ90","v":1540.2476572410856},{"$f":"H317*'Daily efficiency'!BR90","v":710.06808178148174},{"$f":"I317*'Daily efficiency'!BS90","v":4730.0508699790789},{"$f":"J317*'Daily efficiency'!BT90","v":207.10319051959883},{"$f":"K317*'Daily efficiency'!BU90","v":0},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},95.332494029811144,399.05620093278463,193.30090955353413,1225.488720283907,56.379431953114114,0,{"$f":"(V317+AB317)-(VLOOKUP($A317,Assumptions!$A$43:$M$98,11,FALSE)*F317)","v":{"$error":"#N/A"}},{"$f":"(W317+AC317)-(VLOOKUP($A317,Assumptions!$A$43:$R$98,16,FALSE)*G317)","v":{"$error":"#N/A"}},{"$f":"(X317+AD317)-VLOOKUP($A317,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A317,Assumptions!$A$44:$M$98,11,FALSE)*$H317)","v":{"$error":"#N/A"}},{"$f":"(Y317+AE317)-VLOOKUP($A317,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A317,Assumptions!$A$43:$R$98,16,FALSE)*I317)","v":{"$error":"#N/A"}},{"$f":"(Z317+AF317)-(VLOOKUP($A317,Assumptions!$A$43:$M$98,11,FALSE)*J317)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,4,{"$f":"'Daily efficiency'!CS91","v":45},{"$f":"'Gas Use Per Customer'!G89","v":196.30196313558943},{"$f":"'Gas Use Per Customer'!I89","v":48.030441400304412},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.409132420091323},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":58.890588940676828},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":28.818264840182646},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":137.41137419491258},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8030441400304413},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F318*'Daily efficiency'!BP91","v":235.51965413460189},{"$f":"G318*'Daily efficiency'!BQ91","v":1048.8298418591521},{"$f":"H318*'Daily efficiency'!BR91","v":482.41967464231345},{"$f":"I318*'Daily efficiency'!BS91","v":3220.9226111287521},{"$f":"J318*'Daily efficiency'!BT91","v":140.72919330289187},{"$f":"K318*'Daily efficiency'!BU91","v":0},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},64.115208851146008,271.73685358297848,131.32848002535181,834.49511164837293,38.310525094910084,0,{"$f":"(V318+AB318)-(VLOOKUP($A318,Assumptions!$A$43:$M$98,11,FALSE)*F318)","v":{"$error":"#N/A"}},{"$f":"(W318+AC318)-(VLOOKUP($A318,Assumptions!$A$43:$R$98,16,FALSE)*G318)","v":{"$error":"#N/A"}},{"$f":"(X318+AD318)-VLOOKUP($A318,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A318,Assumptions!$A$44:$M$98,11,FALSE)*$H318)","v":{"$error":"#N/A"}},{"$f":"(Y318+AE318)-VLOOKUP($A318,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A318,Assumptions!$A$43:$R$98,16,FALSE)*I318)","v":{"$error":"#N/A"}},{"$f":"(Z318+AF318)-(VLOOKUP($A318,Assumptions!$A$43:$M$98,11,FALSE)*J318)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,5,{"$f":"'Daily efficiency'!CS92","v":51},{"$f":"'Gas Use Per Customer'!G90","v":126.09670898939835},{"$f":"'Gas Use Per Customer'!I90","v":30.033567287152884},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.02685382972231},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.48703809045851},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0033567287152887},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.609670898939836},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0033567287152887},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F319*'Daily efficiency'!BP92","v":337.71675287178471},{"$f":"G319*'Daily efficiency'!BQ92","v":1952.2919470484785},{"$f":"H319*'Daily efficiency'!BR92","v":38.165061054400034},{"$f":"I319*'Daily efficiency'!BS92","v":295.57068587114992},{"$f":"J319*'Daily efficiency'!BT92","v":87.998352151357906},{"$f":"K319*'Daily efficiency'!BU92","v":0},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},91.936192002602681,505.81099983383461,10.389624888465288,76.578149271209497,23.955676851990134,0,{"$f":"(V319+AB319)-(VLOOKUP($A319,Assumptions!$A$43:$M$98,11,FALSE)*F319)","v":{"$error":"#N/A"}},{"$f":"(W319+AC319)-(VLOOKUP($A319,Assumptions!$A$43:$R$98,16,FALSE)*G319)","v":{"$error":"#N/A"}},{"$f":"(X319+AD319)-VLOOKUP($A319,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A319,Assumptions!$A$44:$M$98,11,FALSE)*$H319)","v":{"$error":"#N/A"}},{"$f":"(Y319+AE319)-VLOOKUP($A319,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A319,Assumptions!$A$43:$R$98,16,FALSE)*I319)","v":{"$error":"#N/A"}},{"$f":"(Z319+AF319)-(VLOOKUP($A319,Assumptions!$A$43:$M$98,11,FALSE)*J319)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,6,{"$f":"'Daily efficiency'!CS93","v":58},{"$f":"'Gas Use Per Customer'!G91","v":89.403266146611884},{"$f":"'Gas Use Per Customer'!I91","v":17.233977307574364},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.787181846059491},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.462939531950695},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7233977307574364},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9403266146611884},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7233977307574364},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F320*'Daily efficiency'!BP93","v":192.6599580119358},{"$f":"G320*'Daily efficiency'!BQ93","v":1378.9526033371847},{"$f":"H320*'Daily efficiency'!BR93","v":21.160041471357026},{"$f":"I320*'Daily efficiency'!BS93","v":209.56125584765834},{"$f":"J320*'Daily efficiency'!BT93","v":50.495553511192867},{"$f":"K320*'Daily efficiency'!BU93","v":0},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},52.447569569411563,357.26695286119048,5.7603705441058848,54.294332621198883,13.746338798434488,0,{"$f":"(V320+AB320)-(VLOOKUP($A320,Assumptions!$A$43:$M$98,11,FALSE)*F320)","v":{"$error":"#N/A"}},{"$f":"(W320+AC320)-(VLOOKUP($A320,Assumptions!$A$43:$R$98,16,FALSE)*G320)","v":{"$error":"#N/A"}},{"$f":"(X320+AD320)-VLOOKUP($A320,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A320,Assumptions!$A$44:$M$98,11,FALSE)*$H320)","v":{"$error":"#N/A"}},{"$f":"(Y320+AE320)-VLOOKUP($A320,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A320,Assumptions!$A$43:$R$98,16,FALSE)*I320)","v":{"$error":"#N/A"}},{"$f":"(Z320+AF320)-(VLOOKUP($A320,Assumptions!$A$43:$M$98,11,FALSE)*J320)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,7,{"$f":"'Daily efficiency'!CS94","v":62},{"$f":"'Gas Use Per Customer'!G92","v":75.138152965496673},{"$f":"'Gas Use Per Customer'!I92","v":11.841943040315622},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.4735544322524969},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.624337668947007},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1841943040315621},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5138152965496676},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1841943040315621},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F321*'Daily efficiency'!BP94","v":133.18268969964808},{"$f":"G321*'Daily efficiency'!BQ94","v":1163.0818998659142},{"$f":"H321*'Daily efficiency'!BR94","v":14.070629463202676},{"$f":"I321*'Daily efficiency'!BS94","v":170.44241666237835},{"$f":"J321*'Daily efficiency'!BT94","v":34.137265799929189},{"$f":"K321*'Daily efficiency'!BU94","v":0},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},36.256150242858972,301.33793234624534,3.8304291419549426,44.159199302353038,9.2931434296293123,0,{"$f":"(V321+AB321)-(VLOOKUP($A321,Assumptions!$A$43:$M$98,11,FALSE)*F321)","v":{"$error":"#N/A"}},{"$f":"(W321+AC321)-(VLOOKUP($A321,Assumptions!$A$43:$R$98,16,FALSE)*G321)","v":{"$error":"#N/A"}},{"$f":"(X321+AD321)-VLOOKUP($A321,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A321,Assumptions!$A$44:$M$98,11,FALSE)*$H321)","v":{"$error":"#N/A"}},{"$f":"(Y321+AE321)-VLOOKUP($A321,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A321,Assumptions!$A$43:$R$98,16,FALSE)*I321)","v":{"$error":"#N/A"}},{"$f":"(Z321+AF321)-(VLOOKUP($A321,Assumptions!$A$43:$M$98,11,FALSE)*J321)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,8,{"$f":"'Daily efficiency'!CS95","v":62},{"$f":"'Gas Use Per Customer'!G93","v":74.803382767047836},{"$f":"'Gas Use Per Customer'!I93","v":11.26106605584102},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0088528446728162},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.323044490343051},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.126106605584102},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4803382767047841},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.126106605584102},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F322*'Daily efficiency'!BP95","v":125.88832367409712},{"$f":"G322*'Daily efficiency'!BQ95","v":1153.7645530297846},{"$f":"H322*'Daily efficiency'!BR95","v":13.826444151609762},{"$f":"I322*'Daily efficiency'!BS95","v":175.33912920596023},{"$f":"J322*'Daily efficiency'!BT95","v":32.994923543614171},{"$f":"K322*'Daily efficiency'!BU95","v":0},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},34.270414475356446,298.92394066528476,3.763954892454668,45.427867685333638,8.9821650842668124,0,{"$f":"(V322+AB322)-(VLOOKUP($A322,Assumptions!$A$43:$M$98,11,FALSE)*F322)","v":{"$error":"#N/A"}},{"$f":"(W322+AC322)-(VLOOKUP($A322,Assumptions!$A$43:$R$98,16,FALSE)*G322)","v":{"$error":"#N/A"}},{"$f":"(X322+AD322)-VLOOKUP($A322,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A322,Assumptions!$A$44:$M$98,11,FALSE)*$H322)","v":{"$error":"#N/A"}},{"$f":"(Y322+AE322)-VLOOKUP($A322,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A322,Assumptions!$A$43:$R$98,16,FALSE)*I322)","v":{"$error":"#N/A"}},{"$f":"(Z322+AF322)-(VLOOKUP($A322,Assumptions!$A$43:$M$98,11,FALSE)*J322)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,9,{"$f":"'Daily efficiency'!CS96","v":57},{"$f":"'Gas Use Per Customer'!G94","v":107.30645151444358},{"$f":"'Gas Use Per Customer'!I94","v":15.928655477797733},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.742924382238186},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.575806362999231},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5928655477797733},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.730645151444358},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5928655477797733},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F323*'Daily efficiency'!BP96","v":178.06766486749135},{"$f":"G323*'Daily efficiency'!BQ96","v":1655.0906588587202},{"$f":"H323*'Daily efficiency'!BR96","v":19.557354897120803},{"$f":"I323*'Daily efficiency'!BS96","v":251.52632234985586},{"$f":"J323*'Daily efficiency'!BT96","v":46.670960549947338},{"$f":"K323*'Daily efficiency'!BU96","v":0},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U323+S323)*L323),0)","v":48.475128602601622},428.81038475757299,5.3240732643410427,65.166882844878515,12.705174835359298,0,{"$f":"(V323+AB323)-(VLOOKUP($A323,Assumptions!$A$43:$M$98,11,FALSE)*F323)","v":{"$error":"#N/A"}},{"$f":"(W323+AC323)-(VLOOKUP($A323,Assumptions!$A$43:$R$98,16,FALSE)*G323)","v":{"$error":"#N/A"}},{"$f":"(X323+AD323)-VLOOKUP($A323,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A323,Assumptions!$A$44:$M$98,11,FALSE)*$H323)","v":{"$error":"#N/A"}},{"$f":"(Y323+AE323)-VLOOKUP($A323,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A323,Assumptions!$A$43:$R$98,16,FALSE)*I323)","v":{"$error":"#N/A"}},{"$f":"(Z323+AF323)-(VLOOKUP($A323,Assumptions!$A$43:$M$98,11,FALSE)*J323)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,10,{"$f":"'Daily efficiency'!CS97","v":47},{"$f":"'Gas Use Per Customer'!G95","v":192.78834358376238},{"$f":"'Gas Use Per Customer'!I95","v":39.933648706764146},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.980094612029243},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.836503075128711},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.960189224058485},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":134.95184050863367},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9933648706764147},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F324*'Daily efficiency'!BP97","v":182.13597547012785},{"$f":"G324*'Daily efficiency'!BQ97","v":1020.0257942082012},{"$f":"H324*'Daily efficiency'!BR97","v":373.29636203186237},{"$f":"I324*'Daily efficiency'!BS97","v":3163.2711415223748},{"$f":"J324*'Daily efficiency'!BT97","v":117.00559071081888},{"$f":"K324*'Daily efficiency'!BU97","v":0},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},49.582639501926813,264.27413564081041,101.62198268755674,819.55843810035287,31.852279644094942,0,{"$f":"(V324+AB324)-(VLOOKUP($A324,Assumptions!$A$43:$M$98,11,FALSE)*F324)","v":{"$error":"#N/A"}},{"$f":"(W324+AC324)-(VLOOKUP($A324,Assumptions!$A$43:$R$98,16,FALSE)*G324)","v":{"$error":"#N/A"}},{"$f":"(X324+AD324)-VLOOKUP($A324,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A324,Assumptions!$A$44:$M$98,11,FALSE)*$H324)","v":{"$error":"#N/A"}},{"$f":"(Y324+AE324)-VLOOKUP($A324,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A324,Assumptions!$A$43:$R$98,16,FALSE)*I324)","v":{"$error":"#N/A"}},{"$f":"(Z324+AF324)-(VLOOKUP($A324,Assumptions!$A$43:$M$98,11,FALSE)*J324)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,11,{"$f":"'Daily efficiency'!CS98","v":38},{"$f":"'Gas Use Per Customer'!G96","v":295.06800158240753},{"$f":"'Gas Use Per Customer'!I96","v":72.242209890847008},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.672662967254102},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":88.520400474722251},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.345325934508203},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":206.54760110768527},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2242209890847011},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F325*'Daily efficiency'!BP98","v":372.68523899540895},{"$f":"G325*'Daily efficiency'!BQ98","v":1631.6835442938752},{"$f":"H325*'Daily efficiency'!BR98","v":755.80297132898295},{"$f":"I325*'Daily efficiency'!BS98","v":4801.1301385477755},{"$f":"J325*'Daily efficiency'!BT98","v":225.78098664552712},{"$f":"K325*'Daily efficiency'!BU98","v":0},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},101.45561745888854,422.74593520679309,205.75125899845261,1243.9043450353918,61.464064078162231,0,{"$f":"(V325+AB325)-(VLOOKUP($A325,Assumptions!$A$43:$M$98,11,FALSE)*F325)","v":{"$error":"#N/A"}},{"$f":"(W325+AC325)-(VLOOKUP($A325,Assumptions!$A$43:$R$98,16,FALSE)*G325)","v":{"$error":"#N/A"}},{"$f":"(X325+AD325)-VLOOKUP($A325,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A325,Assumptions!$A$44:$M$98,11,FALSE)*$H325)","v":{"$error":"#N/A"}},{"$f":"(Y325+AE325)-VLOOKUP($A325,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A325,Assumptions!$A$43:$R$98,16,FALSE)*I325)","v":{"$error":"#N/A"}},{"$f":"(Z325+AF325)-(VLOOKUP($A325,Assumptions!$A$43:$M$98,11,FALSE)*J325)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2048,12,{"$f":"'Daily efficiency'!CS99","v":27},{"$f":"'Gas Use Per Customer'!G97","v":436.00446012244049},{"$f":"'Gas Use Per Customer'!I97","v":109.0980724936356},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.81961449872712},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":87.200892024488098},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":81.823554370226702},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":348.80356809795239},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4549036246817799},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F326*'Daily efficiency'!BP99","v":366.59578268177853},{"$f":"G326*'Daily efficiency'!BQ99","v":1621.0347878274561},{"$f":"H326*'Daily efficiency'!BR99","v":1992.1401804141565},{"$f":"I326*'Daily efficiency'!BS99","v":8110.0205101174924},{"$f":"J326*'Daily efficiency'!BT99","v":170.14020370015515},{"$f":"K326*'Daily efficiency'!BU99","v":0},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},99.797892693739172,419.98699427922867,542.31772799316491,2101.1906488151753,46.31704616879918,0,{"$f":"(V326+AB326)-(VLOOKUP($A326,Assumptions!$A$43:$M$98,11,FALSE)*F326)","v":{"$error":"#N/A"}},{"$f":"(W326+AC326)-(VLOOKUP($A326,Assumptions!$A$43:$R$98,16,FALSE)*G326)","v":{"$error":"#N/A"}},{"$f":"(X326+AD326)-VLOOKUP($A326,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A326,Assumptions!$A$44:$M$98,11,FALSE)*$H326)","v":{"$error":"#N/A"}},{"$f":"(Y326+AE326)-VLOOKUP($A326,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A326,Assumptions!$A$43:$R$98,16,FALSE)*I326)","v":{"$error":"#N/A"}},{"$f":"(Z326+AF326)-(VLOOKUP($A326,Assumptions!$A$43:$M$98,11,FALSE)*J326)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,1,{"$f":"'Daily efficiency'!CS100","v":32},{"$f":"'Gas Use Per Customer'!G98","v":390.45400927802592},{"$f":"'Gas Use Per Customer'!I98","v":97.148553132362707},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.429710626472541},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.090801855605193},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":72.861414849272023},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":312.36320742242077},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8574276566181354},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F327*'Daily efficiency'!BP100","v":368.19049303261204},{"$f":"G327*'Daily efficiency'!BQ100","v":1540.0321751073825},{"$f":"H327*'Daily efficiency'!BR100","v":1690.0466018162283},{"$f":"I327*'Daily efficiency'!BS100","v":7144.6534146755394},{"$f":"J327*'Daily efficiency'!BT100","v":169.86894588837805},{"$f":"K327*'Daily efficiency'!BU100","v":0},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},102.58839777781637,408.38057041273248,470.89530102237921,1894.5952455071449,47.33034480972259,0,{"$f":"(V327+AB327)-(VLOOKUP($A327,Assumptions!$A$43:$M$98,11,FALSE)*F327)","v":{"$error":"#N/A"}},{"$f":"(W327+AC327)-(VLOOKUP($A327,Assumptions!$A$43:$R$98,16,FALSE)*G327)","v":{"$error":"#N/A"}},{"$f":"(X327+AD327)-VLOOKUP($A327,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A327,Assumptions!$A$44:$M$98,11,FALSE)*$H327)","v":{"$error":"#N/A"}},{"$f":"(Y327+AE327)-VLOOKUP($A327,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A327,Assumptions!$A$43:$R$98,16,FALSE)*I327)","v":{"$error":"#N/A"}},{"$f":"(Z327+AF327)-(VLOOKUP($A327,Assumptions!$A$43:$M$98,11,FALSE)*J327)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,2,{"$f":"'Daily efficiency'!CS101","v":36},{"$f":"'Gas Use Per Customer'!G99","v":316.8719668600462},{"$f":"'Gas Use Per Customer'!I99","v":76.882661996497376},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.064798598949213},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.061590058013863},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.129597197898427},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.81037680203232},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.6882661996497381},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F328*'Daily efficiency'!BP101","v":413.94231436564417},{"$f":"G328*'Daily efficiency'!BQ101","v":1819.3468674378071},{"$f":"H328*'Daily efficiency'!BR101","v":828.34330161240075},{"$f":"I328*'Daily efficiency'!BS101","v":5106.3917459496452},{"$f":"J328*'Daily efficiency'!BT101","v":257.4470853139855},{"$f":"K328*'Daily efficiency'!BU101","v":0},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},115.33616322747167,482.44830433563061,230.80012583289547,1354.0958479106964,71.732118277674374,0,{"$f":"(V328+AB328)-(VLOOKUP($A328,Assumptions!$A$43:$M$98,11,FALSE)*F328)","v":{"$error":"#N/A"}},{"$f":"(W328+AC328)-(VLOOKUP($A328,Assumptions!$A$43:$R$98,16,FALSE)*G328)","v":{"$error":"#N/A"}},{"$f":"(X328+AD328)-VLOOKUP($A328,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A328,Assumptions!$A$44:$M$98,11,FALSE)*$H328)","v":{"$error":"#N/A"}},{"$f":"(Y328+AE328)-VLOOKUP($A328,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A328,Assumptions!$A$43:$R$98,16,FALSE)*I328)","v":{"$error":"#N/A"}},{"$f":"(Z328+AF328)-(VLOOKUP($A328,Assumptions!$A$43:$M$98,11,FALSE)*J328)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,3,{"$f":"'Daily efficiency'!CS102","v":40},{"$f":"'Gas Use Per Customer'!G100","v":286.54696973779244},{"$f":"'Gas Use Per Customer'!I100","v":70.213923132704863},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.064176939811457},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.964090921337728},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.128353879622914},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":200.58287881645469},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0213923132704865},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F329*'Daily efficiency'!BP102","v":347.86530753510425},{"$f":"G329*'Daily efficiency'!BQ102","v":1531.0036036049223},{"$f":"H329*'Daily efficiency'!BR102","v":705.34901067025771},{"$f":"I329*'Daily efficiency'!BS102","v":4701.6626794577005},{"$f":"J329*'Daily efficiency'!BT102","v":205.72679477882514},{"$f":"K329*'Daily efficiency'!BU102","v":0},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},96.925220009286789,405.98640408310388,196.53040001883042,1246.7711506035973,57.321366672158867,0,{"$f":"(V329+AB329)-(VLOOKUP($A329,Assumptions!$A$43:$M$98,11,FALSE)*F329)","v":{"$error":"#N/A"}},{"$f":"(W329+AC329)-(VLOOKUP($A329,Assumptions!$A$43:$R$98,16,FALSE)*G329)","v":{"$error":"#N/A"}},{"$f":"(X329+AD329)-VLOOKUP($A329,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A329,Assumptions!$A$44:$M$98,11,FALSE)*$H329)","v":{"$error":"#N/A"}},{"$f":"(Y329+AE329)-VLOOKUP($A329,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A329,Assumptions!$A$43:$R$98,16,FALSE)*I329)","v":{"$error":"#N/A"}},{"$f":"(Z329+AF329)-(VLOOKUP($A329,Assumptions!$A$43:$M$98,11,FALSE)*J329)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,4,{"$f":"'Daily efficiency'!CS103","v":45},{"$f":"'Gas Use Per Customer'!G101","v":194.29423834566677},{"$f":"'Gas Use Per Customer'!I101","v":47.448083792456259},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.234425137736878},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":58.288271503700031},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":28.468850275473756},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":136.00596684196674},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7448083792456259},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F330*'Daily efficiency'!BP103","v":232.66403469025963},{"$f":"G330*'Daily efficiency'!BQ103","v":1038.1026864080536},{"$f":"H330*'Daily efficiency'!BR103","v":476.57045153478231},{"$f":"I330*'Daily efficiency'!BS103","v":3187.9798627757013},{"$f":"J330*'Daily efficiency'!BT103","v":139.02288551189679},{"$f":"K330*'Daily efficiency'!BU103","v":0},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},64.826851836399499,275.28059093489435,132.78615275618586,845.37781474199835,38.735750512306247,0,{"$f":"(V330+AB330)-(VLOOKUP($A330,Assumptions!$A$43:$M$98,11,FALSE)*F330)","v":{"$error":"#N/A"}},{"$f":"(W330+AC330)-(VLOOKUP($A330,Assumptions!$A$43:$R$98,16,FALSE)*G330)","v":{"$error":"#N/A"}},{"$f":"(X330+AD330)-VLOOKUP($A330,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A330,Assumptions!$A$44:$M$98,11,FALSE)*$H330)","v":{"$error":"#N/A"}},{"$f":"(Y330+AE330)-VLOOKUP($A330,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A330,Assumptions!$A$43:$R$98,16,FALSE)*I330)","v":{"$error":"#N/A"}},{"$f":"(Z330+AF330)-(VLOOKUP($A330,Assumptions!$A$43:$M$98,11,FALSE)*J330)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,5,{"$f":"'Daily efficiency'!CS104","v":51},{"$f":"'Gas Use Per Customer'!G102","v":126.33361183175619},{"$f":"'Gas Use Per Customer'!I102","v":30.120774412817866},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.096619530254294},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.70025064858056},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0120774412817868},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.633361183175619},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0120774412817868},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F331*'Daily efficiency'!BP104","v":338.6973658980454},{"$f":"G331*'Daily efficiency'!BQ104","v":1953.4948169609336},{"$f":"H331*'Daily efficiency'!BR104","v":37.846133052198553},{"$f":"I331*'Daily efficiency'!BS104","v":296.12598613363667},{"$f":"J331*'Daily efficiency'!BT104","v":88.253869029556299},{"$f":"K331*'Daily efficiency'!BU104","v":0},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},94.370769361417686,518.02120796157794,10.545014674149161,78.525696466604785,24.590051054451042,0,{"$f":"(V331+AB331)-(VLOOKUP($A331,Assumptions!$A$43:$M$98,11,FALSE)*F331)","v":{"$error":"#N/A"}},{"$f":"(W331+AC331)-(VLOOKUP($A331,Assumptions!$A$43:$R$98,16,FALSE)*G331)","v":{"$error":"#N/A"}},{"$f":"(X331+AD331)-VLOOKUP($A331,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A331,Assumptions!$A$44:$M$98,11,FALSE)*$H331)","v":{"$error":"#N/A"}},{"$f":"(Y331+AE331)-VLOOKUP($A331,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A331,Assumptions!$A$43:$R$98,16,FALSE)*I331)","v":{"$error":"#N/A"}},{"$f":"(Z331+AF331)-(VLOOKUP($A331,Assumptions!$A$43:$M$98,11,FALSE)*J331)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,6,{"$f":"'Daily efficiency'!CS105","v":58},{"$f":"'Gas Use Per Customer'!G103","v":89.637256854868184},{"$f":"'Gas Use Per Customer'!I103","v":17.30194547783131},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.841556382265049},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.673531169381363},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7301945477831311},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9637256854868195},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7301945477831311},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F332*'Daily efficiency'!BP105","v":193.41977941555902},{"$f":"G332*'Daily efficiency'!BQ105","v":1382.5616671914918},{"$f":"H332*'Daily efficiency'!BR105","v":21.243493438114413},{"$f":"I332*'Daily efficiency'!BS105","v":210.10973006781111},{"$f":"J332*'Daily efficiency'!BT105","v":50.69470025004572},{"$f":"K332*'Daily efficiency'!BU105","v":0},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},53.892280339306126,366.62306892326518,5.9190446148393114,55.716193986904862,14.124992830866528,0,{"$f":"(V332+AB332)-(VLOOKUP($A332,Assumptions!$A$43:$M$98,11,FALSE)*F332)","v":{"$error":"#N/A"}},{"$f":"(W332+AC332)-(VLOOKUP($A332,Assumptions!$A$43:$R$98,16,FALSE)*G332)","v":{"$error":"#N/A"}},{"$f":"(X332+AD332)-VLOOKUP($A332,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A332,Assumptions!$A$44:$M$98,11,FALSE)*$H332)","v":{"$error":"#N/A"}},{"$f":"(Y332+AE332)-VLOOKUP($A332,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A332,Assumptions!$A$43:$R$98,16,FALSE)*I332)","v":{"$error":"#N/A"}},{"$f":"(Z332+AF332)-(VLOOKUP($A332,Assumptions!$A$43:$M$98,11,FALSE)*J332)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,7,{"$f":"'Daily efficiency'!CS106","v":62},{"$f":"'Gas Use Per Customer'!G104","v":75.347973972874243},{"$f":"'Gas Use Per Customer'!I104","v":11.885497119038863},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.5083976952310909},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.813176575586823},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1885497119038864},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5347973972874245},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1885497119038864},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F333*'Daily efficiency'!BP106","v":132.86888656274451},{"$f":"G333*'Daily efficiency'!BQ106","v":1162.1643072378397},{"$f":"H333*'Daily efficiency'!BR106","v":14.593126557966581},{"$f":"I333*'Daily efficiency'!BS106","v":176.61565099241733},{"$f":"J333*'Daily efficiency'!BT106","v":34.824506558783852},{"$f":"K333*'Daily efficiency'!BU106","v":0},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},37.021070464703882,308.17883572465882,4.0660622707009688,46.834346361023456,9.7031031459909389,0,{"$f":"(V333+AB333)-(VLOOKUP($A333,Assumptions!$A$43:$M$98,11,FALSE)*F333)","v":{"$error":"#N/A"}},{"$f":"(W333+AC333)-(VLOOKUP($A333,Assumptions!$A$43:$R$98,16,FALSE)*G333)","v":{"$error":"#N/A"}},{"$f":"(X333+AD333)-VLOOKUP($A333,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A333,Assumptions!$A$44:$M$98,11,FALSE)*$H333)","v":{"$error":"#N/A"}},{"$f":"(Y333+AE333)-VLOOKUP($A333,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A333,Assumptions!$A$43:$R$98,16,FALSE)*I333)","v":{"$error":"#N/A"}},{"$f":"(Z333+AF333)-(VLOOKUP($A333,Assumptions!$A$43:$M$98,11,FALSE)*J333)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,8,{"$f":"'Daily efficiency'!CS107","v":62},{"$f":"'Gas Use Per Customer'!G105","v":74.949004070832487},{"$f":"'Gas Use Per Customer'!I105","v":11.265698103915291},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0125584831322332},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.454103663749237},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1265698103915291},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.4949004070832492},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1265698103915291},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F334*'Daily efficiency'!BP107","v":125.94010569583078},{"$f":"G334*'Daily efficiency'!BQ107","v":1156.0106105242155},{"$f":"H334*'Daily efficiency'!BR107","v":13.832131424350095},{"$f":"I334*'Daily efficiency'!BS107","v":175.68046554203144},{"$f":"J334*'Daily efficiency'!BT107","v":33.008495444471784},{"$f":"K334*'Daily efficiency'!BU107","v":0},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},35.090514024108039,306.54701905571062,3.8540272699289213,46.586357017785446,9.1971105305121892,0,{"$f":"(V334+AB334)-(VLOOKUP($A334,Assumptions!$A$43:$M$98,11,FALSE)*F334)","v":{"$error":"#N/A"}},{"$f":"(W334+AC334)-(VLOOKUP($A334,Assumptions!$A$43:$R$98,16,FALSE)*G334)","v":{"$error":"#N/A"}},{"$f":"(X334+AD334)-VLOOKUP($A334,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A334,Assumptions!$A$44:$M$98,11,FALSE)*$H334)","v":{"$error":"#N/A"}},{"$f":"(Y334+AE334)-VLOOKUP($A334,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A334,Assumptions!$A$43:$R$98,16,FALSE)*I334)","v":{"$error":"#N/A"}},{"$f":"(Z334+AF334)-(VLOOKUP($A334,Assumptions!$A$43:$M$98,11,FALSE)*J334)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,9,{"$f":"'Daily efficiency'!CS108","v":57},{"$f":"'Gas Use Per Customer'!G106","v":108.29816159625275},{"$f":"'Gas Use Per Customer'!I106","v":16.060102223043287},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.848081778434631},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.468345436627487},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6060102223043289},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.829816159625276},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6060102223043289},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F335*'Daily efficiency'!BP108","v":179.5371181438795},{"$f":"G335*'Daily efficiency'!BQ108","v":1670.3867577375229},{"$f":"H335*'Daily efficiency'!BR108","v":19.718746462807061},{"$f":"I335*'Daily efficiency'!BS108","v":253.85089078161656},{"$f":"J335*'Daily efficiency'!BT108","v":47.056099513516813},{"$f":"K335*'Daily efficiency'!BU108","v":0},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},50.024174009283101,442.94756172036443,5.4942065156125119,67.315328376141451,13.111174639529848,0,{"$f":"(V335+AB335)-(VLOOKUP($A335,Assumptions!$A$43:$M$98,11,FALSE)*F335)","v":{"$error":"#N/A"}},{"$f":"(W335+AC335)-(VLOOKUP($A335,Assumptions!$A$43:$R$98,16,FALSE)*G335)","v":{"$error":"#N/A"}},{"$f":"(X335+AD335)-VLOOKUP($A335,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A335,Assumptions!$A$44:$M$98,11,FALSE)*$H335)","v":{"$error":"#N/A"}},{"$f":"(Y335+AE335)-VLOOKUP($A335,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A335,Assumptions!$A$43:$R$98,16,FALSE)*I335)","v":{"$error":"#N/A"}},{"$f":"(Z335+AF335)-(VLOOKUP($A335,Assumptions!$A$43:$M$98,11,FALSE)*J335)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,10,{"$f":"'Daily efficiency'!CS109","v":48},{"$f":"'Gas Use Per Customer'!G107","v":191.26328824638708},{"$f":"'Gas Use Per Customer'!I107","v":39.571114369501466},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.87133431085044},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.378986473916122},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.742668621700879},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":133.88430177247093},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9571114369501466},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F336*'Daily efficiency'!BP109","v":181.45542034944521},{"$f":"G336*'Daily efficiency'!BQ109","v":1009.468954821295},{"$f":"H336*'Daily efficiency'!BR109","v":363.16454036987977},{"$f":"I336*'Daily efficiency'!BS109","v":3138.2480335467203},{"$f":"J336*'Daily efficiency'!BT109","v":115.94336510263922},{"$f":"K336*'Daily efficiency'!BU109","v":0},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},50.558667847246504,267.68759396544453,101.18802367600276,832.19009495505054,32.305136292029701,0,{"$f":"(V336+AB336)-(VLOOKUP($A336,Assumptions!$A$43:$M$98,11,FALSE)*F336)","v":{"$error":"#N/A"}},{"$f":"(W336+AC336)-(VLOOKUP($A336,Assumptions!$A$43:$R$98,16,FALSE)*G336)","v":{"$error":"#N/A"}},{"$f":"(X336+AD336)-VLOOKUP($A336,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A336,Assumptions!$A$44:$M$98,11,FALSE)*$H336)","v":{"$error":"#N/A"}},{"$f":"(Y336+AE336)-VLOOKUP($A336,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A336,Assumptions!$A$43:$R$98,16,FALSE)*I336)","v":{"$error":"#N/A"}},{"$f":"(Z336+AF336)-(VLOOKUP($A336,Assumptions!$A$43:$M$98,11,FALSE)*J336)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F336<10,V336+AB336,IFERROR((AH336)/(F336/10),0))","v":0},{"$f":"IF(G336<10,W336+AC336,IFERROR((AI336)/(G336/10),0))","v":0},{"$f":"IF(H336<10,X336+AD336,IFERROR((AJ336)/(H336/10),0))","v":0},{"$f":"IF(I336<10,Y336+AE336,IFERROR((AK336)/(I336/10),0))","v":0},{"$f":"IF(J336<10,Z336+AF336,IFERROR((AL336)/(J336/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K336<10,AA336+AG336,IFERROR((AM336)/(K336/10),0))","v":{"$error":"#N/A"}}]
[2049,11,{"$f":"'Daily efficiency'!CS110","v":38},{"$f":"'Gas Use Per Customer'!G108","v":289.47803466736553},{"$f":"'Gas Use Per Customer'!I108","v":70.709520921770775},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.21285627653123},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.843410400209663},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.425712553062461},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":202.63462426715586},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0709520921770777},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F337*'Daily efficiency'!BP110","v":370.89506829535918},{"$f":"G337*'Daily efficiency'!BQ110","v":1626.8047927727225},{"$f":"H337*'Daily efficiency'!BR110","v":732.87061930504035},{"$f":"I337*'Daily efficiency'!BS110","v":4690.3836479118572},{"$f":"J337*'Daily efficiency'!BT110","v":227.89678593086714},{"$f":"K337*'Daily efficiency'!BU110","v":0},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},103.34196976874273,431.3906423262668,204.19870701626391,1243.7802148226137,63.49856003829747,0,{"$f":"(V337+AB337)-(VLOOKUP($A337,Assumptions!$A$43:$M$98,11,FALSE)*F337)","v":{"$error":"#N/A"}},{"$f":"(W337+AC337)-(VLOOKUP($A337,Assumptions!$A$43:$R$98,16,FALSE)*G337)","v":{"$error":"#N/A"}},{"$f":"(X337+AD337)-VLOOKUP($A337,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A337,Assumptions!$A$44:$M$98,11,FALSE)*$H337)","v":{"$error":"#N/A"}},{"$f":"(Y337+AE337)-VLOOKUP($A337,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A337,Assumptions!$A$43:$R$98,16,FALSE)*I337)","v":{"$error":"#N/A"}},{"$f":"(Z337+AF337)-(VLOOKUP($A337,Assumptions!$A$43:$M$98,11,FALSE)*J337)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2049,12,{"$f":"'Daily efficiency'!CS111","v":28},{"$f":"'Gas Use Per Customer'!G109","v":433.22979549862089},{"$f":"'Gas Use Per Customer'!I109","v":108.35493399240461},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.670986798480925},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.64595909972418},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":81.266200494303462},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":346.58383639889672},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4177466996202313},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F338*'Daily efficiency'!BP111","v":382.24037025525962},{"$f":"G338*'Daily efficiency'!BQ111","v":1686.1264952065121},{"$f":"H338*'Daily efficiency'!BR111","v":1940.2140038541529},{"$f":"I338*'Daily efficiency'!BS111","v":7960.136312182276},{"$f":"J338*'Daily efficiency'!BT111","v":184.34320060514244},{"$f":"K338*'Daily efficiency'!BU111","v":0},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},106.50309525241624,447.12137254693647,540.59909141610979,2110.8422669840879,51.36328598696624,0,{"$f":"(V338+AB338)-(VLOOKUP($A338,Assumptions!$A$43:$M$98,11,FALSE)*F338)","v":{"$error":"#N/A"}},{"$f":"(W338+AC338)-(VLOOKUP($A338,Assumptions!$A$43:$R$98,16,FALSE)*G338)","v":{"$error":"#N/A"}},{"$f":"(X338+AD338)-VLOOKUP($A338,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A338,Assumptions!$A$44:$M$98,11,FALSE)*$H338)","v":{"$error":"#N/A"}},{"$f":"(Y338+AE338)-VLOOKUP($A338,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A338,Assumptions!$A$43:$R$98,16,FALSE)*I338)","v":{"$error":"#N/A"}},{"$f":"(Z338+AF338)-(VLOOKUP($A338,Assumptions!$A$43:$M$98,11,FALSE)*J338)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,1,{"$f":"'Daily efficiency'!CS112","v":32},{"$f":"'Gas Use Per Customer'!G110","v":391.34692827811892},{"$f":"'Gas Use Per Customer'!I110","v":97.398461908195159},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.479692381639033},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.269385655623793},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":73.048846431146373},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":313.07754262249517},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8699230954097583},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F339*'Daily efficiency'!BP112","v":363.20771886128756},{"$f":"G339*'Daily efficiency'!BQ112","v":1520.4029497202268},{"$f":"H339*'Daily efficiency'!BR112","v":1687.8766698444579},{"$f":"I339*'Daily efficiency'!BS112","v":7190.5832119932393},{"$f":"J339*'Daily efficiency'!BT112","v":165.70306067865198},{"$f":"K339*'Daily efficiency'!BU112","v":0},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},103.52454438594128,{"$f":"IFERROR(((T339+R339)*M339),0)","v":412.43599619317536},481.0929232812943,{"$f":"IFERROR(((T339+R339)*O339),0)","v":1950.571952516977},47.230091678378756,0,{"$f":"(V339+AB339)-(VLOOKUP($A339,Assumptions!$A$43:$M$98,11,FALSE)*F339)","v":{"$error":"#N/A"}},{"$f":"(W339+AC339)-(VLOOKUP($A339,Assumptions!$A$43:$R$98,16,FALSE)*G339)","v":{"$error":"#N/A"}},{"$f":"(X339+AD339)-VLOOKUP($A339,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A339,Assumptions!$A$44:$M$98,11,FALSE)*$H339)","v":{"$error":"#N/A"}},{"$f":"(Y339+AE339)-VLOOKUP($A339,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A339,Assumptions!$A$43:$R$98,16,FALSE)*I339)","v":{"$error":"#N/A"}},{"$f":"(Z339+AF339)-(VLOOKUP($A339,Assumptions!$A$43:$M$98,11,FALSE)*J339)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,2,{"$f":"'Daily efficiency'!CS113","v":36},{"$f":"'Gas Use Per Customer'!G111","v":316.71364689365873},{"$f":"'Gas Use Per Customer'!I111","v":76.833443450057061},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.050033035017119},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.01409406809762},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.100066070034238},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.69955282556111},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.6833443450057066},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F340*'Daily efficiency'!BP113","v":390.37155344591031},{"$f":"G340*'Daily efficiency'!BQ113","v":1725.0925800402072},{"$f":"H340*'Daily efficiency'!BR113","v":814.15170161334527},{"$f":"I340*'Daily efficiency'!BS113","v":5173.4382435961925},{"$f":"J340*'Daily efficiency'!BT113","v":233.16206035540523},{"$f":"K340*'Daily efficiency'!BU113","v":0},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},111.26701089509088,467.961652471972,232.05642279521459,1403.3859616847603,66.457827884432149,0,{"$f":"(V340+AB340)-(VLOOKUP($A340,Assumptions!$A$43:$M$98,11,FALSE)*F340)","v":{"$error":"#N/A"}},{"$f":"(W340+AC340)-(VLOOKUP($A340,Assumptions!$A$43:$R$98,16,FALSE)*G340)","v":{"$error":"#N/A"}},{"$f":"(X340+AD340)-VLOOKUP($A340,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A340,Assumptions!$A$44:$M$98,11,FALSE)*$H340)","v":{"$error":"#N/A"}},{"$f":"(Y340+AE340)-VLOOKUP($A340,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A340,Assumptions!$A$43:$R$98,16,FALSE)*I340)","v":{"$error":"#N/A"}},{"$f":"(Z340+AF340)-(VLOOKUP($A340,Assumptions!$A$43:$M$98,11,FALSE)*J340)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,3,{"$f":"'Daily efficiency'!CS114","v":40},{"$f":"'Gas Use Per Customer'!G112","v":284.56362873057338},{"$f":"'Gas Use Per Customer'!I112","v":69.66163831961056},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.898491495883167},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.369088619172018},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.796982991766335},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":199.19454011140135},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9661638319610564},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F341*'Daily efficiency'!BP114","v":345.129087740194},{"$f":"G341*'Daily efficiency'!BQ114","v":1520.406729270469},{"$f":"H341*'Daily efficiency'!BR114","v":699.80091523357328},{"$f":"I341*'Daily efficiency'!BS114","v":4669.1200202112504},{"$f":"J341*'Daily efficiency'!BT114","v":204.10860027645884},{"$f":"K341*'Daily efficiency'!BU114","v":0},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},98.371619619363059,412.43702146254196,199.46319185492976,1266.5807884914202,58.176764291021172,0,{"$f":"(V341+AB341)-(VLOOKUP($A341,Assumptions!$A$43:$M$98,11,FALSE)*F341)","v":{"$error":"#N/A"}},{"$f":"(W341+AC341)-(VLOOKUP($A341,Assumptions!$A$43:$R$98,16,FALSE)*G341)","v":{"$error":"#N/A"}},{"$f":"(X341+AD341)-VLOOKUP($A341,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A341,Assumptions!$A$44:$M$98,11,FALSE)*$H341)","v":{"$error":"#N/A"}},{"$f":"(Y341+AE341)-VLOOKUP($A341,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A341,Assumptions!$A$43:$R$98,16,FALSE)*I341)","v":{"$error":"#N/A"}},{"$f":"(Z341+AF341)-(VLOOKUP($A341,Assumptions!$A$43:$M$98,11,FALSE)*J341)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,4,{"$f":"'Daily efficiency'!CS115","v":45},{"$f":"'Gas Use Per Customer'!G113","v":192.30894565918521},{"$f":"'Gas Use Per Customer'!I113","v":46.868978805394988},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.060693641618496},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.692683697755562},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":28.121387283236992},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":134.61626196142964},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6868978805394992},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F342*'Daily efficiency'!BP115","v":232.20596426694678},{"$f":"G342*'Daily efficiency'!BQ115","v":1027.4953843661053},{"$f":"H342*'Daily efficiency'!BR115","v":470.83236994219629},{"$f":"I342*'Daily efficiency'!BS115","v":3155.4051803759121},{"$f":"J342*'Daily efficiency'!BT115","v":137.32610789980725},{"$f":"K342*'Daily efficiency'!BU115","v":0},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},66.185313268671337,278.72616434538247,134.20063519914927,855.95905953807824,39.141851933085206,0,{"$f":"(V342+AB342)-(VLOOKUP($A342,Assumptions!$A$43:$M$98,11,FALSE)*F342)","v":{"$error":"#N/A"}},{"$f":"(W342+AC342)-(VLOOKUP($A342,Assumptions!$A$43:$R$98,16,FALSE)*G342)","v":{"$error":"#N/A"}},{"$f":"(X342+AD342)-VLOOKUP($A342,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A342,Assumptions!$A$44:$M$98,11,FALSE)*$H342)","v":{"$error":"#N/A"}},{"$f":"(Y342+AE342)-VLOOKUP($A342,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A342,Assumptions!$A$43:$R$98,16,FALSE)*I342)","v":{"$error":"#N/A"}},{"$f":"(Z342+AF342)-(VLOOKUP($A342,Assumptions!$A$43:$M$98,11,FALSE)*J342)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,5,{"$f":"'Daily efficiency'!CS116","v":52},{"$f":"'Gas Use Per Customer'!G114","v":125.26627829911557},{"$f":"'Gas Use Per Customer'!I114","v":29.733808172873786},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.78704653829903},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.73965046920401},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9733808172873788},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.526627829911558},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9733808172873788},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F343*'Daily efficiency'!BP116","v":334.34606853881291},{"$f":"G343*'Daily efficiency'!BQ116","v":1934.5465017009142},{"$f":"H343*'Daily efficiency'!BR116","v":36.935692769953285},{"$f":"I343*'Daily efficiency'!BS116","v":293.62415633312708},{"$f":"J343*'Daily efficiency'!BT116","v":87.120057946520149},{"$f":"K343*'Daily efficiency'!BU116","v":0},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},95.298152036053892,524.77970643102094,10.527724404031307,79.65070802178991,24.831697779073817,0,{"$f":"(V343+AB343)-(VLOOKUP($A343,Assumptions!$A$43:$M$98,11,FALSE)*F343)","v":{"$error":"#N/A"}},{"$f":"(W343+AC343)-(VLOOKUP($A343,Assumptions!$A$43:$R$98,16,FALSE)*G343)","v":{"$error":"#N/A"}},{"$f":"(X343+AD343)-VLOOKUP($A343,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A343,Assumptions!$A$44:$M$98,11,FALSE)*$H343)","v":{"$error":"#N/A"}},{"$f":"(Y343+AE343)-VLOOKUP($A343,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A343,Assumptions!$A$43:$R$98,16,FALSE)*I343)","v":{"$error":"#N/A"}},{"$f":"(Z343+AF343)-(VLOOKUP($A343,Assumptions!$A$43:$M$98,11,FALSE)*J343)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,6,{"$f":"'Daily efficiency'!CS117","v":58},{"$f":"'Gas Use Per Customer'!G115","v":89.493355236696743},{"$f":"'Gas Use Per Customer'!I115","v":17.274216049008309},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.819372839206649},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.544019713027069},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7274216049008311},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9493355236696743},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7274216049008311},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F344*'Daily efficiency'!BP117","v":193.1097899977137},{"$f":"G344*'Daily efficiency'!BQ117","v":1380.3421340630653},{"$f":"H344*'Daily efficiency'!BR117","v":21.209446981315732},{"$f":"I344*'Daily efficiency'!BS117","v":209.77242467481724},{"$f":"J344*'Daily efficiency'!BT117","v":50.613453023594325},{"$f":"K344*'Daily efficiency'!BU117","v":0},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},55.041790104722672,374.44204068038198,6.0452964554342152,56.904453494079597,14.426275632286186,0,{"$f":"(V344+AB344)-(VLOOKUP($A344,Assumptions!$A$43:$M$98,11,FALSE)*F344)","v":{"$error":"#N/A"}},{"$f":"(W344+AC344)-(VLOOKUP($A344,Assumptions!$A$43:$R$98,16,FALSE)*G344)","v":{"$error":"#N/A"}},{"$f":"(X344+AD344)-VLOOKUP($A344,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A344,Assumptions!$A$44:$M$98,11,FALSE)*$H344)","v":{"$error":"#N/A"}},{"$f":"(Y344+AE344)-VLOOKUP($A344,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A344,Assumptions!$A$43:$R$98,16,FALSE)*I344)","v":{"$error":"#N/A"}},{"$f":"(Z344+AF344)-(VLOOKUP($A344,Assumptions!$A$43:$M$98,11,FALSE)*J344)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,7,{"$f":"'Daily efficiency'!CS118","v":62},{"$f":"'Gas Use Per Customer'!G116","v":75.541663523571842},{"$f":"'Gas Use Per Customer'!I116","v":11.93001706900756},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.5440136552060491},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.987497171214656},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1930017069007561},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5541663523571847},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1930017069007561},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F345*'Daily efficiency'!BP118","v":133.36657850805611},{"$f":"G345*'Daily efficiency'!BQ118","v":1165.1517675587595},{"$f":"H345*'Daily efficiency'!BR118","v":14.647788576537671},{"$f":"I345*'Daily efficiency'!BS118","v":177.06965929925249},{"$f":"J345*'Daily efficiency'!BT118","v":34.954950012192135},{"$f":"K345*'Daily efficiency'!BU118","v":0},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},38.013273285172914,316.06787533381419,4.1750369276342036,48.033254172594027,9.9631563045816129,0,{"$f":"(V345+AB345)-(VLOOKUP($A345,Assumptions!$A$43:$M$98,11,FALSE)*F345)","v":{"$error":"#N/A"}},{"$f":"(W345+AC345)-(VLOOKUP($A345,Assumptions!$A$43:$R$98,16,FALSE)*G345)","v":{"$error":"#N/A"}},{"$f":"(X345+AD345)-VLOOKUP($A345,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A345,Assumptions!$A$44:$M$98,11,FALSE)*$H345)","v":{"$error":"#N/A"}},{"$f":"(Y345+AE345)-VLOOKUP($A345,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A345,Assumptions!$A$43:$R$98,16,FALSE)*I345)","v":{"$error":"#N/A"}},{"$f":"(Z345+AF345)-(VLOOKUP($A345,Assumptions!$A$43:$M$98,11,FALSE)*J345)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,8,{"$f":"'Daily efficiency'!CS119","v":61},{"$f":"'Gas Use Per Customer'!G117","v":75.105514934365928},{"$f":"'Gas Use Per Customer'!I117","v":11.264846332802742},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0118770662421941},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.594963440929334},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1264846332802743},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5105514934365933},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1264846332802743},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F346*'Daily efficiency'!BP119","v":125.93058368104275},{"$f":"G346*'Daily efficiency'!BQ119","v":1158.4246281772848},{"$f":"H346*'Daily efficiency'!BR119","v":13.831085611666001},{"$f":"I346*'Daily efficiency'!BS119","v":176.04732700615384},{"$f":"J346*'Daily efficiency'!BT119","v":33.005999755112015},{"$f":"K346*'Daily efficiency'!BU119","v":0},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},35.893802975080824,314.2430206577302,3.9422533221478981,47.755928587411375,9.4076499733074748,0,{"$f":"(V346+AB346)-(VLOOKUP($A346,Assumptions!$A$43:$M$98,11,FALSE)*F346)","v":{"$error":"#N/A"}},{"$f":"(W346+AC346)-(VLOOKUP($A346,Assumptions!$A$43:$R$98,16,FALSE)*G346)","v":{"$error":"#N/A"}},{"$f":"(X346+AD346)-VLOOKUP($A346,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A346,Assumptions!$A$44:$M$98,11,FALSE)*$H346)","v":{"$error":"#N/A"}},{"$f":"(Y346+AE346)-VLOOKUP($A346,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A346,Assumptions!$A$43:$R$98,16,FALSE)*I346)","v":{"$error":"#N/A"}},{"$f":"(Z346+AF346)-(VLOOKUP($A346,Assumptions!$A$43:$M$98,11,FALSE)*J346)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,9,{"$f":"'Daily efficiency'!CS120","v":57},{"$f":"'Gas Use Per Customer'!G118","v":108.21157143511836},{"$f":"'Gas Use Per Customer'!I118","v":16.051197256414966},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.840957805131973},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.390414291606518},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6051197256414966},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.821157143511837},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6051197256414966},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F347*'Daily efficiency'!BP120","v":179.43756883694405},{"$f":"G347*'Daily efficiency'!BQ120","v":1669.0511943597389},{"$f":"H347*'Daily efficiency'!BR120","v":19.7078128599716},{"$f":"I347*'Daily efficiency'!BS120","v":253.64792344391753},{"$f":"J347*'Daily efficiency'!BT120","v":47.03000796129583},{"$f":"K347*'Daily efficiency'!BU120","v":0},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},51.14481767569491,452.75944260029092,5.6172879628451451,68.806452925635668,13.404891729516814,0,{"$f":"(V347+AB347)-(VLOOKUP($A347,Assumptions!$A$43:$M$98,11,FALSE)*F347)","v":{"$error":"#N/A"}},{"$f":"(W347+AC347)-(VLOOKUP($A347,Assumptions!$A$43:$R$98,16,FALSE)*G347)","v":{"$error":"#N/A"}},{"$f":"(X347+AD347)-VLOOKUP($A347,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A347,Assumptions!$A$44:$M$98,11,FALSE)*$H347)","v":{"$error":"#N/A"}},{"$f":"(Y347+AE347)-VLOOKUP($A347,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A347,Assumptions!$A$43:$R$98,16,FALSE)*I347)","v":{"$error":"#N/A"}},{"$f":"(Z347+AF347)-(VLOOKUP($A347,Assumptions!$A$43:$M$98,11,FALSE)*J347)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,10,{"$f":"'Daily efficiency'!CS121","v":48},{"$f":"'Gas Use Per Customer'!G119","v":191.23003407532369},{"$f":"'Gas Use Per Customer'!I119","v":39.564979646394072},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.869493893918222},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.369010222597105},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.738987787836443},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":133.86102385272656},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9564979646394072},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F348*'Daily efficiency'!BP121","v":180.45448877630656},{"$f":"G348*'Daily efficiency'!BQ121","v":1011.7809186912499},{"$f":"H348*'Daily efficiency'!BR121","v":369.85007491594098},{"$f":"I348*'Daily efficiency'!BS121","v":3137.7023991079122},{"$f":"J348*'Daily efficiency'!BT121","v":115.92539036393457},{"$f":"K348*'Daily efficiency'!BU121","v":0},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},51.434668821286031,274.46333960773967,105.41780504230363,851.15686928384275,33.042037922030104,0,{"$f":"(V348+AB348)-(VLOOKUP($A348,Assumptions!$A$43:$M$98,11,FALSE)*F348)","v":{"$error":"#N/A"}},{"$f":"(W348+AC348)-(VLOOKUP($A348,Assumptions!$A$43:$R$98,16,FALSE)*G348)","v":{"$error":"#N/A"}},{"$f":"(X348+AD348)-VLOOKUP($A348,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A348,Assumptions!$A$44:$M$98,11,FALSE)*$H348)","v":{"$error":"#N/A"}},{"$f":"(Y348+AE348)-VLOOKUP($A348,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A348,Assumptions!$A$43:$R$98,16,FALSE)*I348)","v":{"$error":"#N/A"}},{"$f":"(Z348+AF348)-(VLOOKUP($A348,Assumptions!$A$43:$M$98,11,FALSE)*J348)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,11,{"$f":"'Daily efficiency'!CS122","v":38},{"$f":"'Gas Use Per Customer'!G120","v":287.09858527215141},{"$f":"'Gas Use Per Customer'!I120","v":70.068150292503475},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.020445087751042},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.129575581645426},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.040890175502085},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":200.96900969050597},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0068150292503475},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F349*'Daily efficiency'!BP122","v":354.30636610881214},{"$f":"G349*'Daily efficiency'!BQ122","v":1560.7823365236056},{"$f":"H349*'Daily efficiency'!BR122","v":718.47121428353591},{"$f":"I349*'Daily efficiency'!BS122","v":4691.0856138656882},{"$f":"J349*'Daily efficiency'!BT122","v":212.14300303560293},{"$f":"K349*'Daily efficiency'!BU122","v":0},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},100.98740533226798,423.38961386734888,204.78475883251599,1272.5393414543105,60.466797905012719,0,{"$f":"(V349+AB349)-(VLOOKUP($A349,Assumptions!$A$43:$M$98,11,FALSE)*F349)","v":{"$error":"#N/A"}},{"$f":"(W349+AC349)-(VLOOKUP($A349,Assumptions!$A$43:$R$98,16,FALSE)*G349)","v":{"$error":"#N/A"}},{"$f":"(X349+AD349)-VLOOKUP($A349,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A349,Assumptions!$A$44:$M$98,11,FALSE)*$H349)","v":{"$error":"#N/A"}},{"$f":"(Y349+AE349)-VLOOKUP($A349,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A349,Assumptions!$A$43:$R$98,16,FALSE)*I349)","v":{"$error":"#N/A"}},{"$f":"(Z349+AF349)-(VLOOKUP($A349,Assumptions!$A$43:$M$98,11,FALSE)*J349)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2050,12,{"$f":"'Daily efficiency'!CS123","v":28},{"$f":"'Gas Use Per Customer'!G121","v":433.21959492073978},{"$f":"'Gas Use Per Customer'!I121","v":108.33932853717026},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.667865707434053},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.643918984147959},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":81.254496402877692},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":346.57567593659184},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4169664268585134},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F350*'Daily efficiency'!BP123","v":381.93796802038878},{"$f":"G350*'Daily efficiency'!BQ123","v":1660.4586302213438},{"$f":"H350*'Daily efficiency'!BR123","v":1937.3308565156447},{"$f":"I350*'Daily efficiency'!BS123","v":7992.7058787286569},{"$f":"J350*'Daily efficiency'!BT123","v":179.19674421752907},{"$f":"K350*'Daily efficiency'!BU123","v":0},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},108.86319885206966,450.42855870472567,552.19447118138953,2168.1618099853699,51.076175800241337,0,{"$f":"(V350+AB350)-(VLOOKUP($A350,Assumptions!$A$43:$M$98,11,FALSE)*F350)","v":{"$error":"#N/A"}},{"$f":"(W350+AC350)-(VLOOKUP($A350,Assumptions!$A$43:$R$98,16,FALSE)*G350)","v":{"$error":"#N/A"}},{"$f":"(X350+AD350)-VLOOKUP($A350,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A350,Assumptions!$A$44:$M$98,11,FALSE)*$H350)","v":{"$error":"#N/A"}},{"$f":"(Y350+AE350)-VLOOKUP($A350,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A350,Assumptions!$A$43:$R$98,16,FALSE)*I350)","v":{"$error":"#N/A"}},{"$f":"(Z350+AF350)-(VLOOKUP($A350,Assumptions!$A$43:$M$98,11,FALSE)*J350)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,1,{"$f":"'Daily efficiency'!CS124","v":32},{"$f":"'Gas Use Per Customer'!G122","v":390.35185329635596},{"$f":"'Gas Use Per Customer'!I122","v":97.12578428443382},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.425156856886765},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":78.070370659271191},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":72.844338213325358},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":312.28148263708476},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8562892142216914},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F351*'Daily efficiency'!BP124","v":356.77033544286593},{"$f":"G351*'Daily efficiency'!BQ124","v":1493.8888949922725},{"$f":"H351*'Daily efficiency'!BR124","v":1694.6117460574931},{"$f":"I351*'Daily efficiency'!BS124","v":7201.8154053840244},{"$f":"J351*'Daily efficiency'!BT124","v":160.64918029626912},{"$f":"K351*'Daily efficiency'!BU124","v":0},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},103.97299816187628,414.3427365474335,493.85794292346873,1997.4844937793828,46.817729133552945,0,{"$f":"(V351+AB351)-(VLOOKUP($A351,Assumptions!$A$43:$M$98,11,FALSE)*F351)","v":{"$error":"#N/A"}},{"$f":"(W351+AC351)-(VLOOKUP($A351,Assumptions!$A$43:$R$98,16,FALSE)*G351)","v":{"$error":"#N/A"}},{"$f":"(X351+AD351)-VLOOKUP($A351,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A351,Assumptions!$A$44:$M$98,11,FALSE)*$H351)","v":{"$error":"#N/A"}},{"$f":"(Y351+AE351)-VLOOKUP($A351,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A351,Assumptions!$A$43:$R$98,16,FALSE)*I351)","v":{"$error":"#N/A"}},{"$f":"(Z351+AF351)-(VLOOKUP($A351,Assumptions!$A$43:$M$98,11,FALSE)*J351)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,2,{"$f":"'Daily efficiency'!CS125","v":36},{"$f":"'Gas Use Per Customer'!G123","v":324.62143996103265},{"$f":"'Gas Use Per Customer'!I123","v":78.67980884109916},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.603942652329746},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.386431988309795},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.207885304659492},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.23500797272283},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8679808841099161},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F352*'Daily efficiency'!BP125","v":398.12941666251982},{"$f":"G352*'Daily efficiency'!BQ125","v":1765.8176771420062},{"$f":"H352*'Daily efficiency'!BR125","v":807.33903219995193},{"$f":"I352*'Daily efficiency'!BS125","v":5303.4300153854492},{"$f":"J352*'Daily efficiency'!BT125","v":238.48121369422805},{"$f":"K352*'Daily efficiency'!BU125","v":0},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},116.0262078837272,489.76448720079412,235.28150009091539,1470.9512287217124,69.500191943628749,0,{"$f":"(V352+AB352)-(VLOOKUP($A352,Assumptions!$A$43:$M$98,11,FALSE)*F352)","v":{"$error":"#N/A"}},{"$f":"(W352+AC352)-(VLOOKUP($A352,Assumptions!$A$43:$R$98,16,FALSE)*G352)","v":{"$error":"#N/A"}},{"$f":"(X352+AD352)-VLOOKUP($A352,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A352,Assumptions!$A$44:$M$98,11,FALSE)*$H352)","v":{"$error":"#N/A"}},{"$f":"(Y352+AE352)-VLOOKUP($A352,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A352,Assumptions!$A$43:$R$98,16,FALSE)*I352)","v":{"$error":"#N/A"}},{"$f":"(Z352+AF352)-(VLOOKUP($A352,Assumptions!$A$43:$M$98,11,FALSE)*J352)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,3,{"$f":"'Daily efficiency'!CS126","v":40},{"$f":"'Gas Use Per Customer'!G124","v":282.97361479253203},{"$f":"'Gas Use Per Customer'!I124","v":69.234907352062166},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.770472205618649},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.892084437759607},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.540944411237298},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":198.08153035477241},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9234907352062169},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F353*'Daily efficiency'!BP126","v":343.01490735206198},{"$f":"G353*'Daily efficiency'!BQ126","v":1511.9113783297457},{"$f":"H353*'Daily efficiency'!BR126","v":695.51409785671569},{"$f":"I353*'Daily efficiency'!BS126","v":4643.0310715158676},{"$f":"J353*'Daily efficiency'!BT126","v":202.85827854154203},{"$f":"K353*'Daily efficiency'!BU126","v":0},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},99.964276142357321,419.34142493079406,202.69254148680753,1287.7839888197298,59.11865793365218,0,{"$f":"(V353+AB353)-(VLOOKUP($A353,Assumptions!$A$43:$M$98,11,FALSE)*F353)","v":{"$error":"#N/A"}},{"$f":"(W353+AC353)-(VLOOKUP($A353,Assumptions!$A$43:$R$98,16,FALSE)*G353)","v":{"$error":"#N/A"}},{"$f":"(X353+AD353)-VLOOKUP($A353,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A353,Assumptions!$A$44:$M$98,11,FALSE)*$H353)","v":{"$error":"#N/A"}},{"$f":"(Y353+AE353)-VLOOKUP($A353,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A353,Assumptions!$A$43:$R$98,16,FALSE)*I353)","v":{"$error":"#N/A"}},{"$f":"(Z353+AF353)-(VLOOKUP($A353,Assumptions!$A$43:$M$98,11,FALSE)*J353)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,4,{"$f":"'Daily efficiency'!CS127","v":45},{"$f":"'Gas Use Per Customer'!G125","v":190.23650832315684},{"$f":"'Gas Use Per Customer'!I125","v":46.248278340020363},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.874483502006109},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":57.070952496947051},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.748967004012218},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":133.16555582620978},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6248278340020361},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F354*'Daily efficiency'!BP127","v":226.78072908348},{"$f":"G354*'Daily efficiency'!BQ127","v":1016.4224735877843},{"$f":"H354*'Daily efficiency'!BR127","v":464.51955757829808},{"$f":"I354*'Daily efficiency'!BS127","v":3121.4006285663586},{"$f":"J354*'Daily efficiency'!BT127","v":135.50745553625958},{"$f":"K354*'Daily efficiency'!BU127","v":0},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},66.090338757779477,281.91338097928127,135.37417859108538,865.74689900734165,39.490717208601318,0,{"$f":"(V354+AB354)-(VLOOKUP($A354,Assumptions!$A$43:$M$98,11,FALSE)*F354)","v":{"$error":"#N/A"}},{"$f":"(W354+AC354)-(VLOOKUP($A354,Assumptions!$A$43:$R$98,16,FALSE)*G354)","v":{"$error":"#N/A"}},{"$f":"(X354+AD354)-VLOOKUP($A354,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A354,Assumptions!$A$44:$M$98,11,FALSE)*$H354)","v":{"$error":"#N/A"}},{"$f":"(Y354+AE354)-VLOOKUP($A354,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A354,Assumptions!$A$43:$R$98,16,FALSE)*I354)","v":{"$error":"#N/A"}},{"$f":"(Z354+AF354)-(VLOOKUP($A354,Assumptions!$A$43:$M$98,11,FALSE)*J354)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,5,{"$f":"'Daily efficiency'!CS128","v":52},{"$f":"'Gas Use Per Customer'!G126","v":123.83125232247957},{"$f":"'Gas Use Per Customer'!I126","v":29.23945014706765},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.391560117654123},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.44812709023162},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9239450147067654},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.383125232247957},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9239450147067654},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F355*'Daily efficiency'!BP128","v":328.78718884812866},{"$f":"G355*'Daily efficiency'!BQ128","v":1912.384715459272},{"$f":"H355*'Daily efficiency'!BR128","v":36.321595307113185},{"$f":"I355*'Daily efficiency'!BS128","v":290.26045544389228},{"$f":"J355*'Daily efficiency'!BT128","v":85.671588930908172},{"$f":"K355*'Daily efficiency'!BU128","v":0},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},95.817915296462246,530.41609653238538,10.585143401609033,80.506195489691251,24.967131719012578,{"$f":"IFERROR((T355*Q355),0)","v":0},{"$f":"(V355+AB355)-(VLOOKUP($A355,Assumptions!$A$43:$M$98,11,FALSE)*F355)","v":{"$error":"#N/A"}},{"$f":"(W355+AC355)-(VLOOKUP($A355,Assumptions!$A$43:$R$98,16,FALSE)*G355)","v":{"$error":"#N/A"}},{"$f":"(X355+AD355)-VLOOKUP($A355,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A355,Assumptions!$A$44:$M$98,11,FALSE)*$H355)","v":{"$error":"#N/A"}},{"$f":"(Y355+AE355)-VLOOKUP($A355,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A355,Assumptions!$A$43:$R$98,16,FALSE)*I355)","v":{"$error":"#N/A"}},{"$f":"(Z355+AF355)-(VLOOKUP($A355,Assumptions!$A$43:$M$98,11,FALSE)*J355)","v":{"$error":"#N/A"}},{"$f":"AA355+AG355","v":{"$error":"#N/A"}},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A344+1","v":2051},{"$f":"B344","v":6},{"$f":"'Daily efficiency'!CS129","v":58},{"$f":"'Gas Use Per Customer'!G127","v":89.25168006369411},{"$f":"'Gas Use Per Customer'!I127","v":17.190421617709148},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.752337294167319},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.326512057324706},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7190421617709148},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.925168006369411},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7190421617709148},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F356*'Daily efficiency'!BP129","v":192.17304560449489},{"$f":"G356*'Daily efficiency'!BQ129","v":1376.6145453144907},{"$f":"H356*'Daily efficiency'!BR129","v":21.10656338052442},{"$f":"I356*'Daily efficiency'!BS129","v":209.20593806929907},{"$f":"J356*'Daily efficiency'!BT129","v":50.367935339887779},{"$f":"K356*'Daily efficiency'!BU129","v":0},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},56.004677890598025,381.81570248539634,6.1510514119474076,58.025038657278905,14.678645414874483,0,{"$f":"(V356+AB356)-(VLOOKUP($A356,Assumptions!$A$43:$M$98,11,FALSE)*F356)","v":{"$error":"#N/A"}},{"$f":"(W356+AC356)-(VLOOKUP($A356,Assumptions!$A$43:$R$98,16,FALSE)*G356)","v":{"$error":"#N/A"}},{"$f":"(X356+AD356)-VLOOKUP($A356,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A356,Assumptions!$A$44:$M$98,11,FALSE)*$H356)","v":{"$error":"#N/A"}},{"$f":"(Y356+AE356)-VLOOKUP($A356,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A356,Assumptions!$A$43:$R$98,16,FALSE)*I356)","v":{"$error":"#N/A"}},{"$f":"(Z356+AF356)-(VLOOKUP($A356,Assumptions!$A$43:$M$98,11,FALSE)*J356)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,7,{"$f":"'Daily efficiency'!CS130","v":62},{"$f":"'Gas Use Per Customer'!G128","v":75.693524255041183},{"$f":"'Gas Use Per Customer'!I128","v":11.966537342386031},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.5732298739088257},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.124171829537062},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1966537342386032},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5693524255041185},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1966537342386032},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F357*'Daily efficiency'!BP130","v":133.77484145340583},{"$f":"G357*'Daily efficiency'!BQ130","v":1167.4940617503491},{"$f":"H357*'Daily efficiency'!BR130","v":14.692628516003886},{"$f":"I357*'Daily efficiency'!BS130","v":177.42562085381664},{"$f":"J357*'Daily efficiency'!BT130","v":35.061954413191053},{"$f":"K357*'Daily efficiency'!BU130","v":0},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},38.985784306519712,323.81436535882426,4.2818488140033226,49.210498534817781,10.218048306144281,0,{"$f":"(V357+AB357)-(VLOOKUP($A357,Assumptions!$A$43:$M$98,11,FALSE)*F357)","v":{"$error":"#N/A"}},{"$f":"(W357+AC357)-(VLOOKUP($A357,Assumptions!$A$43:$R$98,16,FALSE)*G357)","v":{"$error":"#N/A"}},{"$f":"(X357+AD357)-VLOOKUP($A357,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A357,Assumptions!$A$44:$M$98,11,FALSE)*$H357)","v":{"$error":"#N/A"}},{"$f":"(Y357+AE357)-VLOOKUP($A357,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A357,Assumptions!$A$43:$R$98,16,FALSE)*I357)","v":{"$error":"#N/A"}},{"$f":"(Z357+AF357)-(VLOOKUP($A357,Assumptions!$A$43:$M$98,11,FALSE)*J357)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,8,{"$f":"'Daily efficiency'!CS131","v":61},{"$f":"'Gas Use Per Customer'!G129","v":75.299959883484661},{"$f":"'Gas Use Per Customer'!I129","v":11.274808230853525},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0198465846828206},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.7699638951362},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1274808230853526},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5299959883484666},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1274808230853526},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F358*'Daily efficiency'!BP131","v":126.0419485056523},{"$f":"G358*'Daily efficiency'!BQ131","v":1161.423739734947},{"$f":"H358*'Daily efficiency'!BR131","v":13.843316924967974},{"$f":"I358*'Daily efficiency'!BS131","v":176.50310596688814},{"$f":"J358*'Daily efficiency'!BT131","v":33.035188116400811},{"$f":"K358*'Daily efficiency'!BU131","v":0},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},36.732199901177466,322.13071013920444,4.0343353194073615,48.954631218287737,9.6273911031311918,0,{"$f":"(V358+AB358)-(VLOOKUP($A358,Assumptions!$A$43:$M$98,11,FALSE)*F358)","v":{"$error":"#N/A"}},{"$f":"(W358+AC358)-(VLOOKUP($A358,Assumptions!$A$43:$R$98,16,FALSE)*G358)","v":{"$error":"#N/A"}},{"$f":"(X358+AD358)-VLOOKUP($A358,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A358,Assumptions!$A$44:$M$98,11,FALSE)*$H358)","v":{"$error":"#N/A"}},{"$f":"(Y358+AE358)-VLOOKUP($A358,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A358,Assumptions!$A$43:$R$98,16,FALSE)*I358)","v":{"$error":"#N/A"}},{"$f":"(Z358+AF358)-(VLOOKUP($A358,Assumptions!$A$43:$M$98,11,FALSE)*J358)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,9,{"$f":"'Daily efficiency'!CS132","v":56},{"$f":"'Gas Use Per Customer'!G130","v":109.50366451953188},{"$f":"'Gas Use Per Customer'!I130","v":16.223128920284999},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.978503136227999},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.553298067578694},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6223128920284999},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":10.950366451953188},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6223128920284999},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F359*'Daily efficiency'!BP132","v":181.35960613285977},{"$f":"G359*'Daily efficiency'!BQ132","v":1688.9803893355036},{"$f":"H359*'Daily efficiency'!BR132","v":19.918912194315645},{"$f":"I359*'Daily efficiency'!BS132","v":256.67658963378284},{"$f":"J359*'Daily efficiency'!BT132","v":47.533767736435024},{"$f":"K359*'Daily efficiency'!BU132","v":0},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},52.853334825843895,468.45301470417735,5.8049361598277143,71.19142589052737,13.852688563225216,0,{"$f":"(V359+AB359)-(VLOOKUP($A359,Assumptions!$A$43:$M$98,11,FALSE)*F359)","v":{"$error":"#N/A"}},{"$f":"(W359+AC359)-(VLOOKUP($A359,Assumptions!$A$43:$R$98,16,FALSE)*G359)","v":{"$error":"#N/A"}},{"$f":"(X359+AD359)-VLOOKUP($A359,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A359,Assumptions!$A$44:$M$98,11,FALSE)*$H359)","v":{"$error":"#N/A"}},{"$f":"(Y359+AE359)-VLOOKUP($A359,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A359,Assumptions!$A$43:$R$98,16,FALSE)*I359)","v":{"$error":"#N/A"}},{"$f":"(Z359+AF359)-(VLOOKUP($A359,Assumptions!$A$43:$M$98,11,FALSE)*J359)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,10,{"$f":"'Daily efficiency'!CS133","v":48},{"$f":"'Gas Use Per Customer'!G131","v":189.93863814146977},{"$f":"'Gas Use Per Customer'!I131","v":39.262839879154079},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.778851963746224},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.98159144244093},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.557703927492447},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.95704669902884},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9262839879154079},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F360*'Daily efficiency'!BP133","v":179.07643986225247},{"$f":"G360*'Daily efficiency'!BQ133","v":1003.7129199234992},{"$f":"H360*'Daily efficiency'!BR133","v":363.6646179626045},{"$f":"I360*'Daily efficiency'!BS133","v":3116.5131746252373},{"$f":"J360*'Daily efficiency'!BT133","v":115.04012084592138},{"$f":"K360*'Daily efficiency'!BU133","v":0},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},52.187955395789999,278.3882786351852,105.98218769514403,864.39132226565619,33.525955173396085,0,{"$f":"(V360+AB360)-(VLOOKUP($A360,Assumptions!$A$43:$M$98,11,FALSE)*F360)","v":{"$error":"#N/A"}},{"$f":"(W360+AC360)-(VLOOKUP($A360,Assumptions!$A$43:$R$98,16,FALSE)*G360)","v":{"$error":"#N/A"}},{"$f":"(X360+AD360)-VLOOKUP($A360,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A360,Assumptions!$A$44:$M$98,11,FALSE)*$H360)","v":{"$error":"#N/A"}},{"$f":"(Y360+AE360)-VLOOKUP($A360,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A360,Assumptions!$A$43:$R$98,16,FALSE)*I360)","v":{"$error":"#N/A"}},{"$f":"(Z360+AF360)-(VLOOKUP($A360,Assumptions!$A$43:$M$98,11,FALSE)*J360)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,11,{"$f":"'Daily efficiency'!CS134","v":39},{"$f":"'Gas Use Per Customer'!G132","v":284.69902458088183},{"$f":"'Gas Use Per Customer'!I132","v":69.415786948176589},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.824736084452976},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.409707374264542},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.649472168905952},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":199.28931720661726},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9415786948176592},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F361*'Daily efficiency'!BP134","v":344.45694120219173},{"$f":"G361*'Daily efficiency'!BQ134","v":1521.632164483161},{"$f":"H361*'Daily efficiency'!BR134","v":707.94208655319994},{"$f":"I361*'Daily efficiency'!BS134","v":4671.3415953231097},{"$f":"J361*'Daily efficiency'!BT134","v":203.38825575815733},{"$f":"K361*'Daily efficiency'!BU134","v":0},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},100.38452572017827,422.03756729432592,206.31441000424292,1295.6361523552546,59.273108331274443,0,{"$f":"(V361+AB361)-(VLOOKUP($A361,Assumptions!$A$43:$M$98,11,FALSE)*F361)","v":{"$error":"#N/A"}},{"$f":"(W361+AC361)-(VLOOKUP($A361,Assumptions!$A$43:$R$98,16,FALSE)*G361)","v":{"$error":"#N/A"}},{"$f":"(X361+AD361)-VLOOKUP($A361,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A361,Assumptions!$A$44:$M$98,11,FALSE)*$H361)","v":{"$error":"#N/A"}},{"$f":"(Y361+AE361)-VLOOKUP($A361,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A361,Assumptions!$A$43:$R$98,16,FALSE)*I361)","v":{"$error":"#N/A"}},{"$f":"(Z361+AF361)-(VLOOKUP($A361,Assumptions!$A$43:$M$98,11,FALSE)*J361)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2051,12,{"$f":"'Daily efficiency'!CS135","v":28},{"$f":"'Gas Use Per Customer'!G133","v":431.37029047431685},{"$f":"'Gas Use Per Customer'!I133","v":107.84687854033749},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.569375708067497},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":86.274058094863378},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":80.885158905253121},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":345.09623237945351},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3923439270168743},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F362*'Daily efficiency'!BP135","v":379.65472044740176},{"$f":"G362*'Daily efficiency'!BQ135","v":1652.8798084897619},{"$f":"H362*'Daily efficiency'!BR135","v":1908.5826781661135},{"$f":"I362*'Daily efficiency'!BS135","v":7958.5870468619041},{"$f":"J362*'Daily efficiency'!BT135","v":178.38221603728388},{"$f":"K362*'Daily efficiency'!BU135","v":0},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},110.64215723604293,458.44021287619813,556.21514339869509,2207.3815175289701,51.985638876430869,0,{"$f":"(V362+AB362)-(VLOOKUP($A362,Assumptions!$A$43:$M$98,11,FALSE)*F362)","v":{"$error":"#N/A"}},{"$f":"(W362+AC362)-(VLOOKUP($A362,Assumptions!$A$43:$R$98,16,FALSE)*G362)","v":{"$error":"#N/A"}},{"$f":"(X362+AD362)-VLOOKUP($A362,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A362,Assumptions!$A$44:$M$98,11,FALSE)*$H362)","v":{"$error":"#N/A"}},{"$f":"(Y362+AE362)-VLOOKUP($A362,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A362,Assumptions!$A$43:$R$98,16,FALSE)*I362)","v":{"$error":"#N/A"}},{"$f":"(Z362+AF362)-(VLOOKUP($A362,Assumptions!$A$43:$M$98,11,FALSE)*J362)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,1,{"$f":"'Daily efficiency'!CS136","v":32},{"$f":"'Gas Use Per Customer'!G134","v":389.16278001081196},{"$f":"'Gas Use Per Customer'!I134","v":96.796624271960056},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.359324854392014},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.832556002162391},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":72.597468203970038},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":311.33022400864957},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8398312135980035},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F363*'Daily efficiency'!BP136","v":343.77467771738526},{"$f":"G363*'Daily efficiency'!BQ136","v":1443.2945222703449},{"$f":"H363*'Daily efficiency'!BR136","v":1675.9142895233167},{"$f":"I363*'Daily efficiency'!BS136","v":7238.7289955146634},{"$f":"J363*'Daily efficiency'!BT136","v":150.95589678799701},{"$f":"K363*'Daily efficiency'!BU136","v":0},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},102.3858153786281,409.10093625899157,499.13464300765565,2051.8132395679258,44.958932640050804,0,{"$f":"(V363+AB363)-(VLOOKUP($A363,Assumptions!$A$43:$M$98,11,FALSE)*F363)","v":{"$error":"#N/A"}},{"$f":"(W363+AC363)-(VLOOKUP($A363,Assumptions!$A$43:$R$98,16,FALSE)*G363)","v":{"$error":"#N/A"}},{"$f":"(X363+AD363)-VLOOKUP($A363,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A363,Assumptions!$A$44:$M$98,11,FALSE)*$H363)","v":{"$error":"#N/A"}},{"$f":"(Y363+AE363)-VLOOKUP($A363,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A363,Assumptions!$A$43:$R$98,16,FALSE)*I363)","v":{"$error":"#N/A"}},{"$f":"(Z363+AF363)-(VLOOKUP($A363,Assumptions!$A$43:$M$98,11,FALSE)*J363)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,2,{"$f":"'Daily efficiency'!CS137","v":36},{"$f":"'Gas Use Per Customer'!G135","v":311.96387314461077},{"$f":"'Gas Use Per Customer'!I135","v":75.582224334600767},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.674667300380229},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.589161943383232},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.349334600760457},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":218.37471120122754},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5582224334600774},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F364*'Daily efficiency'!BP137","v":382.74074167192782},{"$f":"G364*'Daily efficiency'!BQ137","v":1698.042475248476},{"$f":"H364*'Daily efficiency'!BR137","v":776.13582442804056},{"$f":"I364*'Daily efficiency'!BS137","v":5095.8518768489312},{"$f":"J364*'Daily efficiency'!BT137","v":229.36505720396519},{"$f":"K364*'Daily efficiency'!BU137","v":0},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},113.99101055056978,481.3090853687641,231.15518500742084,1444.416050700944,68.311396747201542,0,{"$f":"(V364+AB364)-(VLOOKUP($A364,Assumptions!$A$43:$M$98,11,FALSE)*F364)","v":{"$error":"#N/A"}},{"$f":"(W364+AC364)-(VLOOKUP($A364,Assumptions!$A$43:$R$98,16,FALSE)*G364)","v":{"$error":"#N/A"}},{"$f":"(X364+AD364)-VLOOKUP($A364,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A364,Assumptions!$A$44:$M$98,11,FALSE)*$H364)","v":{"$error":"#N/A"}},{"$f":"(Y364+AE364)-VLOOKUP($A364,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A364,Assumptions!$A$43:$R$98,16,FALSE)*I364)","v":{"$error":"#N/A"}},{"$f":"(Z364+AF364)-(VLOOKUP($A364,Assumptions!$A$43:$M$98,11,FALSE)*J364)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,3,{"$f":"'Daily efficiency'!CS138","v":40},{"$f":"'Gas Use Per Customer'!G136","v":281.70043213871219},{"$f":"'Gas Use Per Customer'!I136","v":68.872243029546397},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.661672908863917},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.510129641613659},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.323345817727834},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.19030249709851},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8872243029546398},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F365*'Daily efficiency'!BP138","v":341.21813642038336},{"$f":"G365*'Daily efficiency'!BQ138","v":1505.1088383034837},{"$f":"H365*'Daily efficiency'!BR138","v":691.87087569110008},{"$f":"I365*'Daily efficiency'!BS138","v":4622.1406905319918},{"$f":"J365*'Daily efficiency'!BT138","v":201.79567207657084},{"$f":"K365*'Daily efficiency'!BU138","v":0},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},101.62440512299005,426.62216576077549,206.0587016318693,1310.1429090459953,60.100454642628542,0,{"$f":"(V365+AB365)-(VLOOKUP($A365,Assumptions!$A$43:$M$98,11,FALSE)*F365)","v":{"$error":"#N/A"}},{"$f":"(W365+AC365)-(VLOOKUP($A365,Assumptions!$A$43:$R$98,16,FALSE)*G365)","v":{"$error":"#N/A"}},{"$f":"(X365+AD365)-VLOOKUP($A365,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A365,Assumptions!$A$44:$M$98,11,FALSE)*$H365)","v":{"$error":"#N/A"}},{"$f":"(Y365+AE365)-VLOOKUP($A365,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A365,Assumptions!$A$43:$R$98,16,FALSE)*I365)","v":{"$error":"#N/A"}},{"$f":"(Z365+AF365)-(VLOOKUP($A365,Assumptions!$A$43:$M$98,11,FALSE)*J365)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,4,{"$f":"'Daily efficiency'!CS139","v":46},{"$f":"'Gas Use Per Customer'!G137","v":189.53317844251583},{"$f":"'Gas Use Per Customer'!I137","v":46.045265038713517},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.813579511614055},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.859953532754751},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.62715902322811},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.67322490976107},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6045265038713517},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F366*'Daily efficiency'!BP139","v":225.78524328084049},{"$f":"G366*'Daily efficiency'!BQ139","v":1012.6646234078654},{"$f":"H366*'Daily efficiency'!BR139","v":462.48048385944003},{"$f":"I366*'Daily efficiency'!BS139","v":3109.8603918848007},{"$f":"J366*'Daily efficiency'!BT139","v":134.91262656343054},{"$f":"K366*'Daily efficiency'!BU139","v":0},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},67.245226982003757,287.03915878571962,137.73975951648916,881.48799730324242,40.180793324530086,0,{"$f":"(V366+AB366)-(VLOOKUP($A366,Assumptions!$A$43:$M$98,11,FALSE)*F366)","v":{"$error":"#N/A"}},{"$f":"(W366+AC366)-(VLOOKUP($A366,Assumptions!$A$43:$R$98,16,FALSE)*G366)","v":{"$error":"#N/A"}},{"$f":"(X366+AD366)-VLOOKUP($A366,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A366,Assumptions!$A$44:$M$98,11,FALSE)*$H366)","v":{"$error":"#N/A"}},{"$f":"(Y366+AE366)-VLOOKUP($A366,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A366,Assumptions!$A$43:$R$98,16,FALSE)*I366)","v":{"$error":"#N/A"}},{"$f":"(Z366+AF366)-(VLOOKUP($A366,Assumptions!$A$43:$M$98,11,FALSE)*J366)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,5,{"$f":"'Daily efficiency'!CS140","v":52},{"$f":"'Gas Use Per Customer'!G138","v":123.72327989435199},{"$f":"'Gas Use Per Customer'!I138","v":29.20597014925373},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.364776119402986},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.3509519049168},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9205970149253733},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.372327989435199},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9205970149253733},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F367*'Daily efficiency'!BP140","v":326.49578691159564},{"$f":"G367*'Daily efficiency'!BQ140","v":1910.7172460816346},{"$f":"H367*'Daily efficiency'!BR140","v":36.276062573767128},{"$f":"I367*'Daily efficiency'!BS140","v":290.0073680723612},{"$f":"J367*'Daily efficiency'!BT140","v":85.573492537313385},{"$f":"K367*'Daily efficiency'!BU140","v":0},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},97.239673330773641,541.59161712094556,10.804036731276238,82.202408427201078,25.48620470363019,0,{"$f":"(V367+AB367)-(VLOOKUP($A367,Assumptions!$A$43:$M$98,11,FALSE)*F367)","v":{"$error":"#N/A"}},{"$f":"(W367+AC367)-(VLOOKUP($A367,Assumptions!$A$43:$R$98,16,FALSE)*G367)","v":{"$error":"#N/A"}},{"$f":"(X367+AD367)-VLOOKUP($A367,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A367,Assumptions!$A$44:$M$98,11,FALSE)*$H367)","v":{"$error":"#N/A"}},{"$f":"(Y367+AE367)-VLOOKUP($A367,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A367,Assumptions!$A$43:$R$98,16,FALSE)*I367)","v":{"$error":"#N/A"}},{"$f":"(Z367+AF367)-(VLOOKUP($A367,Assumptions!$A$43:$M$98,11,FALSE)*J367)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,6,{"$f":"'Daily efficiency'!CS141","v":58},{"$f":"'Gas Use Per Customer'!G139","v":89.110693022348357},{"$f":"'Gas Use Per Customer'!I139","v":17.139600455936169},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.711680364748936},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.199623720113522},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.713960045593617},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9110693022348357},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.713960045593617},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F368*'Daily efficiency'!BP141","v":191.60491192771462},{"$f":"G368*'Daily efficiency'!BQ141","v":1374.4399665090393},{"$f":"H368*'Daily efficiency'!BR141","v":21.044164674088492},{"$f":"I368*'Daily efficiency'!BS141","v":208.87546444438462},{"$f":"J368*'Daily efficiency'!BT141","v":50.219029335892955},{"$f":"K368*'Daily efficiency'!BU141","v":0},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},57.065358241414152,389.5841551772362,6.2675470265147704,59.205620715106903,14.956646313273874,0,{"$f":"(V368+AB368)-(VLOOKUP($A368,Assumptions!$A$43:$M$98,11,FALSE)*F368)","v":{"$error":"#N/A"}},{"$f":"(W368+AC368)-(VLOOKUP($A368,Assumptions!$A$43:$R$98,16,FALSE)*G368)","v":{"$error":"#N/A"}},{"$f":"(X368+AD368)-VLOOKUP($A368,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A368,Assumptions!$A$44:$M$98,11,FALSE)*$H368)","v":{"$error":"#N/A"}},{"$f":"(Y368+AE368)-VLOOKUP($A368,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A368,Assumptions!$A$43:$R$98,16,FALSE)*I368)","v":{"$error":"#N/A"}},{"$f":"(Z368+AF368)-(VLOOKUP($A368,Assumptions!$A$43:$M$98,11,FALSE)*J368)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,7,{"$f":"'Daily efficiency'!CS142","v":62},{"$f":"'Gas Use Per Customer'!G140","v":75.935213775383374},{"$f":"'Gas Use Per Customer'!I140","v":12.01543377343703},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.6123470187496238},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.341692397845037},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.201543377343703},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5935213775383374},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.201543377343703},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F369*'Daily efficiency'!BP142","v":134.32145841738887},{"$f":"G369*'Daily efficiency'!BQ142","v":1171.2218717917478},{"$f":"H369*'Daily efficiency'!BR142","v":14.752664019728595},{"$f":"I369*'Daily efficiency'!BS142","v":177.99214108949872},{"$f":"J369*'Daily efficiency'!BT142","v":35.205220956170479},{"$f":"K369*'Daily efficiency'!BU142","v":0},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},40.004726742022491,331.98211239886001,4.3937603103757477,50.451761884271235,10.485109831578479,0,{"$f":"(V369+AB369)-(VLOOKUP($A369,Assumptions!$A$43:$M$98,11,FALSE)*F369)","v":{"$error":"#N/A"}},{"$f":"(W369+AC369)-(VLOOKUP($A369,Assumptions!$A$43:$R$98,16,FALSE)*G369)","v":{"$error":"#N/A"}},{"$f":"(X369+AD369)-VLOOKUP($A369,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A369,Assumptions!$A$44:$M$98,11,FALSE)*$H369)","v":{"$error":"#N/A"}},{"$f":"(Y369+AE369)-VLOOKUP($A369,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A369,Assumptions!$A$43:$R$98,16,FALSE)*I369)","v":{"$error":"#N/A"}},{"$f":"(Z369+AF369)-(VLOOKUP($A369,Assumptions!$A$43:$M$98,11,FALSE)*J369)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,8,{"$f":"'Daily efficiency'!CS143","v":61},{"$f":"'Gas Use Per Customer'!G141","v":75.439429875470097},{"$f":"'Gas Use Per Customer'!I141","v":11.279288006296543},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0234304050372351},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":67.895486887923084},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1279288006296544},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5439429875470099},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1279288006296544},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F370*'Daily efficiency'!BP143","v":126.09202825992791},{"$f":"G370*'Daily efficiency'!BQ143","v":1163.5749196283118},{"$f":"H370*'Daily efficiency'!BR143","v":13.848817235921439},{"$f":"I370*'Daily efficiency'!BS143","v":176.830023628102},{"$f":"J370*'Daily efficiency'!BT143","v":33.048313858448857},{"$f":"K370*'Daily efficiency'!BU143","v":0},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},37.553769846745325,329.81458855579274,4.1245691920772565,50.122360411346314,9.8427219356388989,0,{"$f":"(V370+AB370)-(VLOOKUP($A370,Assumptions!$A$43:$M$98,11,FALSE)*F370)","v":{"$error":"#N/A"}},{"$f":"(W370+AC370)-(VLOOKUP($A370,Assumptions!$A$43:$R$98,16,FALSE)*G370)","v":{"$error":"#N/A"}},{"$f":"(X370+AD370)-VLOOKUP($A370,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A370,Assumptions!$A$44:$M$98,11,FALSE)*$H370)","v":{"$error":"#N/A"}},{"$f":"(Y370+AE370)-VLOOKUP($A370,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A370,Assumptions!$A$43:$R$98,16,FALSE)*I370)","v":{"$error":"#N/A"}},{"$f":"(Z370+AF370)-(VLOOKUP($A370,Assumptions!$A$43:$M$98,11,FALSE)*J370)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,9,{"$f":"'Daily efficiency'!CS144","v":56},{"$f":"'Gas Use Per Customer'!G142","v":110.98625102427363},{"$f":"'Gas Use Per Customer'!I142","v":16.425413360789776},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.140330688631821},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.887625921846265},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6425413360789776},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.098625102427363},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6425413360789776},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F371*'Daily efficiency'!BP144","v":183.62095945360423},{"$f":"G371*'Daily efficiency'!BQ144","v":1711.8477476379796},{"$f":"H371*'Daily efficiency'!BR144","v":20.167278956885891},{"$f":"I371*'Daily efficiency'!BS144","v":260.15177240089747},{"$f":"J371*'Daily efficiency'!BT144","v":48.126461147114021},{"$f":"K371*'Daily efficiency'!BU144","v":0},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},54.68751153835354,485.22218125647817,6.0063856758714014,73.739858370160192,14.333420362874923,0,{"$f":"(V371+AB371)-(VLOOKUP($A371,Assumptions!$A$43:$M$98,11,FALSE)*F371)","v":{"$error":"#N/A"}},{"$f":"(W371+AC371)-(VLOOKUP($A371,Assumptions!$A$43:$R$98,16,FALSE)*G371)","v":{"$error":"#N/A"}},{"$f":"(X371+AD371)-VLOOKUP($A371,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A371,Assumptions!$A$44:$M$98,11,FALSE)*$H371)","v":{"$error":"#N/A"}},{"$f":"(Y371+AE371)-VLOOKUP($A371,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A371,Assumptions!$A$43:$R$98,16,FALSE)*I371)","v":{"$error":"#N/A"}},{"$f":"(Z371+AF371)-(VLOOKUP($A371,Assumptions!$A$43:$M$98,11,FALSE)*J371)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,10,{"$f":"'Daily efficiency'!CS145","v":48},{"$f":"'Gas Use Per Customer'!G143","v":189.6494521098015},{"$f":"'Gas Use Per Customer'!I143","v":39.192356228592033},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.757706868577609},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.894835632940449},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.515413737155217},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.75461647686103},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9192356228592033},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F372*'Daily efficiency'!BP145","v":178.75496639650225},{"$f":"G372*'Daily efficiency'!BQ145","v":1002.1847434603687},{"$f":"H372*'Daily efficiency'!BR145","v":363.01177649894191},{"$f":"I372*'Daily efficiency'!BS145","v":3111.7682102176241},{"$f":"J372*'Daily efficiency'!BT145","v":114.8336037497746},{"$f":"K372*'Daily efficiency'!BU145","v":0},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},53.238281274838606,284.06864332110143,108.11516710792587,882.02876722520011,34.200692822560292,0,{"$f":"(V372+AB372)-(VLOOKUP($A372,Assumptions!$A$43:$M$98,11,FALSE)*F372)","v":{"$error":"#N/A"}},{"$f":"(W372+AC372)-(VLOOKUP($A372,Assumptions!$A$43:$R$98,16,FALSE)*G372)","v":{"$error":"#N/A"}},{"$f":"(X372+AD372)-VLOOKUP($A372,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A372,Assumptions!$A$44:$M$98,11,FALSE)*$H372)","v":{"$error":"#N/A"}},{"$f":"(Y372+AE372)-VLOOKUP($A372,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A372,Assumptions!$A$43:$R$98,16,FALSE)*I372)","v":{"$error":"#N/A"}},{"$f":"(Z372+AF372)-(VLOOKUP($A372,Assumptions!$A$43:$M$98,11,FALSE)*J372)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,11,{"$f":"'Daily efficiency'!CS146","v":39},{"$f":"'Gas Use Per Customer'!G144","v":283.87790861813028},{"$f":"'Gas Use Per Customer'!I144","v":69.188092823480289},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.756427847044087},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.163372585439078},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.512855694088174},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":198.71453603269117},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9188092823480289},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F373*'Daily efficiency'!BP146","v":349.85627055876756},{"$f":"G373*'Daily efficiency'!BQ146","v":1543.2734545885548},{"$f":"H373*'Daily efficiency'!BR146","v":709.44720043746133},{"$f":"I373*'Daily efficiency'!BS146","v":4638.4609382537565},{"$f":"J373*'Daily efficiency'!BT146","v":209.47848237189041},{"$f":"K373*'Daily efficiency'!BU146","v":0},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},104.19708561528481,437.43990255203533,211.29342791381833,1314.7688731302003,62.388612693444252,0,{"$f":"(V373+AB373)-(VLOOKUP($A373,Assumptions!$A$43:$M$98,11,FALSE)*F373)","v":{"$error":"#N/A"}},{"$f":"(W373+AC373)-(VLOOKUP($A373,Assumptions!$A$43:$R$98,16,FALSE)*G373)","v":{"$error":"#N/A"}},{"$f":"(X373+AD373)-VLOOKUP($A373,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A373,Assumptions!$A$44:$M$98,11,FALSE)*$H373)","v":{"$error":"#N/A"}},{"$f":"(Y373+AE373)-VLOOKUP($A373,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A373,Assumptions!$A$43:$R$98,16,FALSE)*I373)","v":{"$error":"#N/A"}},{"$f":"(Z373+AF373)-(VLOOKUP($A373,Assumptions!$A$43:$M$98,11,FALSE)*J373)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2052,12,{"$f":"'Daily efficiency'!CS147","v":28},{"$f":"'Gas Use Per Customer'!G145","v":429.50231414945705},{"$f":"'Gas Use Per Customer'!I145","v":107.34195231882339},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.468390463764678},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.90046282989141},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":80.506464239117548},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":343.60185131956564},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3670976159411694},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F374*'Daily efficiency'!BP147","v":378.42183171669581},{"$f":"G374*'Daily efficiency'!BQ147","v":1646.2109114893192},{"$f":"H374*'Daily efficiency'!BR147","v":1919.4957106877348},{"$f":"I374*'Daily efficiency'!BS147","v":7924.1237272704511},{"$f":"J374*'Daily efficiency'!BT147","v":177.54705177895696},{"$f":"K374*'Daily efficiency'!BU147","v":0},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},112.70471709740035,466.61746080118547,571.68007474974104,2246.0879507524473,52.87853016156199,0,{"$f":"(V374+AB374)-(VLOOKUP($A374,Assumptions!$A$43:$M$98,11,FALSE)*F374)","v":{"$error":"#N/A"}},{"$f":"(W374+AC374)-(VLOOKUP($A374,Assumptions!$A$43:$R$98,16,FALSE)*G374)","v":{"$error":"#N/A"}},{"$f":"(X374+AD374)-VLOOKUP($A374,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A374,Assumptions!$A$44:$M$98,11,FALSE)*$H374)","v":{"$error":"#N/A"}},{"$f":"(Y374+AE374)-VLOOKUP($A374,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A374,Assumptions!$A$43:$R$98,16,FALSE)*I374)","v":{"$error":"#N/A"}},{"$f":"(Z374+AF374)-(VLOOKUP($A374,Assumptions!$A$43:$M$98,11,FALSE)*J374)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,1,{"$f":"'Daily efficiency'!CS148","v":33},{"$f":"'Gas Use Per Customer'!G146","v":383.90392173034013},{"$f":"'Gas Use Per Customer'!I146","v":95.377157720501302},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.075431544100262},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.780784346068032},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.532868290375973},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":307.12313738427213},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7688578860250654},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F375*'Daily efficiency'!BP148","v":338.24951586602083},{"$f":"G375*'Daily efficiency'!BQ148","v":1423.3541607816708},{"$f":"H375*'Daily efficiency'!BR148","v":1633.7016172795027},{"$f":"I375*'Daily efficiency'!BS148","v":7140.9101601237353},{"$f":"J375*'Daily efficiency'!BT148","v":148.74221580637527},{"$f":"K375*'Daily efficiency'!BU148","v":0},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},102.90502617727054,412.11837568423056,497.01802901792331,2067.5811946065796,45.251569901087571,0,{"$f":"(V375+AB375)-(VLOOKUP($A375,Assumptions!$A$43:$M$98,11,FALSE)*F375)","v":{"$error":"#N/A"}},{"$f":"(W375+AC375)-(VLOOKUP($A375,Assumptions!$A$43:$R$98,16,FALSE)*G375)","v":{"$error":"#N/A"}},{"$f":"(X375+AD375)-VLOOKUP($A375,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A375,Assumptions!$A$44:$M$98,11,FALSE)*$H375)","v":{"$error":"#N/A"}},{"$f":"(Y375+AE375)-VLOOKUP($A375,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A375,Assumptions!$A$43:$R$98,16,FALSE)*I375)","v":{"$error":"#N/A"}},{"$f":"(Z375+AF375)-(VLOOKUP($A375,Assumptions!$A$43:$M$98,11,FALSE)*J375)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,2,{"$f":"'Daily efficiency'!CS149","v":37},{"$f":"'Gas Use Per Customer'!G147","v":309.21023218959385},{"$f":"'Gas Use Per Customer'!I147","v":74.855218059331051},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.456565417799315},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.763069656878159},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.913130835598629},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.44716253271568},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4855218059331055},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F376*'Daily efficiency'!BP149","v":385.99711199196378},{"$f":"G376*'Daily efficiency'!BQ149","v":1712.8479433155285},{"$f":"H376*'Daily efficiency'!BR149","v":760.84718435365471},{"$f":"I376*'Daily efficiency'!BS149","v":5028.2221907510821},{"$f":"J376*'Daily efficiency'!BT149","v":234.99191669339993},{"$f":"K376*'Daily efficiency'!BU149","v":0},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},117.43118925739186,495.9384892693256,231.47113521317718,1455.872908464135,71.491157280354017,0,{"$f":"(V376+AB376)-(VLOOKUP($A376,Assumptions!$A$43:$M$98,11,FALSE)*F376)","v":{"$error":"#N/A"}},{"$f":"(W376+AC376)-(VLOOKUP($A376,Assumptions!$A$43:$R$98,16,FALSE)*G376)","v":{"$error":"#N/A"}},{"$f":"(X376+AD376)-VLOOKUP($A376,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A376,Assumptions!$A$44:$M$98,11,FALSE)*$H376)","v":{"$error":"#N/A"}},{"$f":"(Y376+AE376)-VLOOKUP($A376,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A376,Assumptions!$A$43:$R$98,16,FALSE)*I376)","v":{"$error":"#N/A"}},{"$f":"(Z376+AF376)-(VLOOKUP($A376,Assumptions!$A$43:$M$98,11,FALSE)*J376)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,3,{"$f":"'Daily efficiency'!CS150","v":40},{"$f":"'Gas Use Per Customer'!G148","v":281.93713598004172},{"$f":"'Gas Use Per Customer'!I148","v":68.943291348826207},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.682987404647861},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.581140794012512},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.365974809295722},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.35599518602919},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8943291348826214},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F377*'Daily efficiency'!BP150","v":341.57013562984804},{"$f":"G377*'Daily efficiency'!BQ150","v":1506.3735330039519},{"$f":"H377*'Daily efficiency'!BR150","v":692.58460680706526},{"$f":"I377*'Daily efficiency'!BS150","v":4626.0245271605263},{"$f":"J377*'Daily efficiency'!BT150","v":202.00384365206068},{"$f":"K377*'Daily efficiency'!BU150","v":0},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},103.91525220182677,436.15582874635646,210.70373718342759,1339.4204805371987,61.455256678499708,0,{"$f":"(V377+AB377)-(VLOOKUP($A377,Assumptions!$A$43:$M$98,11,FALSE)*F377)","v":{"$error":"#N/A"}},{"$f":"(W377+AC377)-(VLOOKUP($A377,Assumptions!$A$43:$R$98,16,FALSE)*G377)","v":{"$error":"#N/A"}},{"$f":"(X377+AD377)-VLOOKUP($A377,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A377,Assumptions!$A$44:$M$98,11,FALSE)*$H377)","v":{"$error":"#N/A"}},{"$f":"(Y377+AE377)-VLOOKUP($A377,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A377,Assumptions!$A$43:$R$98,16,FALSE)*I377)","v":{"$error":"#N/A"}},{"$f":"(Z377+AF377)-(VLOOKUP($A377,Assumptions!$A$43:$M$98,11,FALSE)*J377)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,4,{"$f":"'Daily efficiency'!CS151","v":46},{"$f":"'Gas Use Per Customer'!G149","v":189.40648624432015},{"$f":"'Gas Use Per Customer'!I149","v":46.007109004739334},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.802132701421799},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.821945873296045},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.604265402843598},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.5845403710241},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6007109004739339},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F378*'Daily efficiency'!BP151","v":224.42924097703226},{"$f":"G378*'Daily efficiency'!BQ151","v":1011.9877144453882},{"$f":"H378*'Daily efficiency'!BR151","v":462.05872860528081},{"$f":"I378*'Daily efficiency'!BS151","v":3107.7816262968063},{"$f":"J378*'Daily efficiency'!BT151","v":134.8008293838862},{"$f":"K378*'Daily efficiency'!BU151","v":0},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},68.277693934185123,293.01121574731059,140.5712745540082,899.82799158528962,41.010207630159925,0,{"$f":"(V378+AB378)-(VLOOKUP($A378,Assumptions!$A$43:$M$98,11,FALSE)*F378)","v":{"$error":"#N/A"}},{"$f":"(W378+AC378)-(VLOOKUP($A378,Assumptions!$A$43:$R$98,16,FALSE)*G378)","v":{"$error":"#N/A"}},{"$f":"(X378+AD378)-VLOOKUP($A378,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A378,Assumptions!$A$44:$M$98,11,FALSE)*$H378)","v":{"$error":"#N/A"}},{"$f":"(Y378+AE378)-VLOOKUP($A378,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A378,Assumptions!$A$43:$R$98,16,FALSE)*I378)","v":{"$error":"#N/A"}},{"$f":"(Z378+AF378)-(VLOOKUP($A378,Assumptions!$A$43:$M$98,11,FALSE)*J378)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,5,{"$f":"'Daily efficiency'!CS152","v":52},{"$f":"'Gas Use Per Customer'!G150","v":124.01534781053027},{"$f":"'Gas Use Per Customer'!I150","v":29.299287410926368},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.439429928741095},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.61381302947724},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9299287410926369},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.401534781053028},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9299287410926369},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F379*'Daily efficiency'!BP152","v":327.53898775808494},{"$f":"G379*'Daily efficiency'!BQ152","v":1917.6475338495877},{"$f":"H379*'Daily efficiency'!BR152","v":36.809995464678877},{"$f":"I379*'Daily efficiency'!BS152","v":290.69197526788315},{"$f":"J379*'Daily efficiency'!BT152","v":85.846912114014216},{"$f":"K379*'Daily efficiency'!BU152","v":0},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},99.646581970786897,555.23622198915746,11.198637009663523,84.167038656106229,26.117047693956248,0,{"$f":"(V379+AB379)-(VLOOKUP($A379,Assumptions!$A$43:$M$98,11,FALSE)*F379)","v":{"$error":"#N/A"}},{"$f":"(W379+AC379)-(VLOOKUP($A379,Assumptions!$A$43:$R$98,16,FALSE)*G379)","v":{"$error":"#N/A"}},{"$f":"(X379+AD379)-VLOOKUP($A379,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A379,Assumptions!$A$44:$M$98,11,FALSE)*$H379)","v":{"$error":"#N/A"}},{"$f":"(Y379+AE379)-VLOOKUP($A379,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A379,Assumptions!$A$43:$R$98,16,FALSE)*I379)","v":{"$error":"#N/A"}},{"$f":"(Z379+AF379)-(VLOOKUP($A379,Assumptions!$A$43:$M$98,11,FALSE)*J379)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,6,{"$f":"'Daily efficiency'!CS153","v":58},{"$f":"'Gas Use Per Customer'!G151","v":89.389801915812896},{"$f":"'Gas Use Per Customer'!I151","v":17.232531773972195},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.786025419177756},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.450821724231602},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7232531773972195},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9389801915812903},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7232531773972195},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F380*'Daily efficiency'!BP153","v":192.64379828060228},{"$f":"G380*'Daily efficiency'!BQ153","v":1378.7449315494252},{"$f":"H380*'Daily efficiency'!BR153","v":21.158266631433296},{"$f":"I380*'Daily efficiency'!BS153","v":209.52969569066553},{"$f":"J380*'Daily efficiency'!BT153","v":50.491318097738507},{"$f":"K380*'Daily efficiency'!BU153","v":0},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},58.607667343436525,399.20220654076007,6.4369404225126194,60.667288735943522,15.360880553723284,0,{"$f":"(V380+AB380)-(VLOOKUP($A380,Assumptions!$A$43:$M$98,11,FALSE)*F380)","v":{"$error":"#N/A"}},{"$f":"(W380+AC380)-(VLOOKUP($A380,Assumptions!$A$43:$R$98,16,FALSE)*G380)","v":{"$error":"#N/A"}},{"$f":"(X380+AD380)-VLOOKUP($A380,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A380,Assumptions!$A$44:$M$98,11,FALSE)*$H380)","v":{"$error":"#N/A"}},{"$f":"(Y380+AE380)-VLOOKUP($A380,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A380,Assumptions!$A$43:$R$98,16,FALSE)*I380)","v":{"$error":"#N/A"}},{"$f":"(Z380+AF380)-(VLOOKUP($A380,Assumptions!$A$43:$M$98,11,FALSE)*J380)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,7,{"$f":"'Daily efficiency'!CS154","v":61},{"$f":"'Gas Use Per Customer'!G152","v":76.185256935380067},{"$f":"'Gas Use Per Customer'!I152","v":12.06524346366035},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.6521947709282809},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.566731241842064},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2065243463660351},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6185256935380075},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2065243463660351},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F381*'Daily efficiency'!BP154","v":134.87828477591},{"$f":"G381*'Daily efficiency'!BQ154","v":1175.078528055946},{"$f":"H381*'Daily efficiency'!BR154","v":14.813820831762792},{"$f":"I381*'Daily efficiency'!BS154","v":178.57824225653098},{"$f":"J381*'Daily efficiency'!BT154","v":35.351163348524807},{"$f":"K381*'Daily efficiency'!BU154","v":0},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},41.033771741178313,340.23257712464419,4.506781381711602,51.705595950125172,10.754819206357221,0,{"$f":"(V381+AB381)-(VLOOKUP($A381,Assumptions!$A$43:$M$98,11,FALSE)*F381)","v":{"$error":"#N/A"}},{"$f":"(W381+AC381)-(VLOOKUP($A381,Assumptions!$A$43:$R$98,16,FALSE)*G381)","v":{"$error":"#N/A"}},{"$f":"(X381+AD381)-VLOOKUP($A381,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A381,Assumptions!$A$44:$M$98,11,FALSE)*$H381)","v":{"$error":"#N/A"}},{"$f":"(Y381+AE381)-VLOOKUP($A381,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A381,Assumptions!$A$43:$R$98,16,FALSE)*I381)","v":{"$error":"#N/A"}},{"$f":"(Z381+AF381)-(VLOOKUP($A381,Assumptions!$A$43:$M$98,11,FALSE)*J381)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,8,{"$f":"'Daily efficiency'!CS155","v":61},{"$f":"'Gas Use Per Customer'!G153","v":75.58864512530495},{"$f":"'Gas Use Per Customer'!I153","v":11.279055762977237},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0232446103817896},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.029780612774459},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1279055762977237},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5588645125304952},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1279055762977237},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F382*'Daily efficiency'!BP155","v":126.08943199399651},{"$f":"G382*'Daily efficiency'!BQ155","v":1165.8764100110006},{"$f":"H382*'Daily efficiency'!BR155","v":13.848532085362153},{"$f":"I382*'Daily efficiency'!BS155","v":177.17978417371489},{"$f":"J382*'Daily efficiency'!BT155","v":33.047633385523284},{"$f":"K382*'Daily efficiency'!BU155","v":0},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},38.359955273842345,337.56819320247632,4.2131133672499708,51.300685992060941,10.054020535482874,0,{"$f":"(V382+AB382)-(VLOOKUP($A382,Assumptions!$A$43:$M$98,11,FALSE)*F382)","v":{"$error":"#N/A"}},{"$f":"(W382+AC382)-(VLOOKUP($A382,Assumptions!$A$43:$R$98,16,FALSE)*G382)","v":{"$error":"#N/A"}},{"$f":"(X382+AD382)-VLOOKUP($A382,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A382,Assumptions!$A$44:$M$98,11,FALSE)*$H382)","v":{"$error":"#N/A"}},{"$f":"(Y382+AE382)-VLOOKUP($A382,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A382,Assumptions!$A$43:$R$98,16,FALSE)*I382)","v":{"$error":"#N/A"}},{"$f":"(Z382+AF382)-(VLOOKUP($A382,Assumptions!$A$43:$M$98,11,FALSE)*J382)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,9,{"$f":"'Daily efficiency'!CS156","v":56},{"$f":"'Gas Use Per Customer'!G154","v":110.99314825970343},{"$f":"'Gas Use Per Customer'!I154","v":16.42672128185049},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.141377025480393},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.893833433733093},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6426721281850492},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.099314825970344},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6426721281850492},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F383*'Daily efficiency'!BP156","v":183.63558080375128},{"$f":"G383*'Daily efficiency'!BQ156","v":1711.954130336976},{"$f":"H383*'Daily efficiency'!BR156","v":20.168884834820627},{"$f":"I383*'Daily efficiency'!BS156","v":260.16793952074494},{"$f":"J383*'Daily efficiency'!BT156","v":48.130293355821919},{"$f":"K383*'Daily efficiency'!BU156","v":0},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},55.867113959664422,495.67969440081288,6.1359426238341168,75.32910051109134,14.642590352331405,0,{"$f":"(V383+AB383)-(VLOOKUP($A383,Assumptions!$A$43:$M$98,11,FALSE)*F383)","v":{"$error":"#N/A"}},{"$f":"(W383+AC383)-(VLOOKUP($A383,Assumptions!$A$43:$R$98,16,FALSE)*G383)","v":{"$error":"#N/A"}},{"$f":"(X383+AD383)-VLOOKUP($A383,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A383,Assumptions!$A$44:$M$98,11,FALSE)*$H383)","v":{"$error":"#N/A"}},{"$f":"(Y383+AE383)-VLOOKUP($A383,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A383,Assumptions!$A$43:$R$98,16,FALSE)*I383)","v":{"$error":"#N/A"}},{"$f":"(Z383+AF383)-(VLOOKUP($A383,Assumptions!$A$43:$M$98,11,FALSE)*J383)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,10,{"$f":"'Daily efficiency'!CS157","v":48},{"$f":"'Gas Use Per Customer'!G155","v":187.58807317989624},{"$f":"'Gas Use Per Customer'!I155","v":38.696951583980869},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.609085475194261},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.276421953968871},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.218170950388522},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.31165122592736},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8696951583980872},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F384*'Daily efficiency'!BP157","v":176.49544313427148},{"$f":"G384*'Daily efficiency'!BQ157","v":990.07152865587898},{"$f":"H384*'Daily efficiency'!BR157","v":355.11054742577272},{"$f":"I384*'Daily efficiency'!BS157","v":3077.9451047357388},{"$f":"J384*'Daily efficiency'!BT157","v":113.38206814106388},{"$f":"K384*'Daily efficiency'!BU157","v":0},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},53.694883049278829,286.66559697045875,108.03462670187059,891.18911649670179,34.494017412609487,0,{"$f":"(V384+AB384)-(VLOOKUP($A384,Assumptions!$A$43:$M$98,11,FALSE)*F384)","v":{"$error":"#N/A"}},{"$f":"(W384+AC384)-(VLOOKUP($A384,Assumptions!$A$43:$R$98,16,FALSE)*G384)","v":{"$error":"#N/A"}},{"$f":"(X384+AD384)-VLOOKUP($A384,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A384,Assumptions!$A$44:$M$98,11,FALSE)*$H384)","v":{"$error":"#N/A"}},{"$f":"(Y384+AE384)-VLOOKUP($A384,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A384,Assumptions!$A$43:$R$98,16,FALSE)*I384)","v":{"$error":"#N/A"}},{"$f":"(Z384+AF384)-(VLOOKUP($A384,Assumptions!$A$43:$M$98,11,FALSE)*J384)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,11,{"$f":"'Daily efficiency'!CS158","v":39},{"$f":"'Gas Use Per Customer'!G156","v":283.3701466721962},{"$f":"'Gas Use Per Customer'!I156","v":69.052281763693543},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.715684529108064},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":85.01104400165886},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.431369058216127},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":198.35910267053734},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9052281763693548},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F385*'Daily efficiency'!BP158","v":349.16952882419127},{"$f":"G385*'Daily efficiency'!BQ158","v":1540.5130582751372},{"$f":"H385*'Daily efficiency'!BR158","v":708.05460855897195},{"$f":"I385*'Daily efficiency'!BS158","v":4630.1642942365743},{"$f":"J385*'Daily efficiency'!BT158","v":209.06729175320942},{"$f":"K385*'Daily efficiency'!BU158","v":0},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},106.22720157326361,446.04059677462072,215.41014727589004,1340.6191098945999,63.604156462996109,0,{"$f":"(V385+AB385)-(VLOOKUP($A385,Assumptions!$A$43:$M$98,11,FALSE)*F385)","v":{"$error":"#N/A"}},{"$f":"(W385+AC385)-(VLOOKUP($A385,Assumptions!$A$43:$R$98,16,FALSE)*G385)","v":{"$error":"#N/A"}},{"$f":"(X385+AD385)-VLOOKUP($A385,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A385,Assumptions!$A$44:$M$98,11,FALSE)*$H385)","v":{"$error":"#N/A"}},{"$f":"(Y385+AE385)-VLOOKUP($A385,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A385,Assumptions!$A$43:$R$98,16,FALSE)*I385)","v":{"$error":"#N/A"}},{"$f":"(Z385+AF385)-(VLOOKUP($A385,Assumptions!$A$43:$M$98,11,FALSE)*J385)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2053,12,{"$f":"'Daily efficiency'!CS159","v":29},{"$f":"'Gas Use Per Customer'!G157","v":423.87030800116696},{"$f":"'Gas Use Per Customer'!I157","v":105.82300884955752},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.164601769911506},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.774061600233395},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":79.36725663716814},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":339.09624640093358},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2911504424778766},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F386*'Daily efficiency'!BP159","v":356.90619262153774},{"$f":"G386*'Daily efficiency'!BQ159","v":1571.5712767087161},{"$f":"H386*'Daily efficiency'!BR159","v":1769.5260501424013},{"$f":"I386*'Daily efficiency'!BS159","v":7884.3158864795178},{"$f":"J386*'Daily efficiency'!BT159","v":165.03268912360824},{"$f":"K386*'Daily efficiency'!BU159","v":0},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},108.58091252700235,455.03320232927996,538.33964564606288,2282.8271037848331,50.207590544185813,0,{"$f":"(V386+AB386)-(VLOOKUP($A386,Assumptions!$A$43:$M$98,11,FALSE)*F386)","v":{"$error":"#N/A"}},{"$f":"(W386+AC386)-(VLOOKUP($A386,Assumptions!$A$43:$R$98,16,FALSE)*G386)","v":{"$error":"#N/A"}},{"$f":"(X386+AD386)-VLOOKUP($A386,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A386,Assumptions!$A$44:$M$98,11,FALSE)*$H386)","v":{"$error":"#N/A"}},{"$f":"(Y386+AE386)-VLOOKUP($A386,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A386,Assumptions!$A$43:$R$98,16,FALSE)*I386)","v":{"$error":"#N/A"}},{"$f":"(Z386+AF386)-(VLOOKUP($A386,Assumptions!$A$43:$M$98,11,FALSE)*J386)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,1,{"$f":"'Daily efficiency'!CS160","v":33},{"$f":"'Gas Use Per Customer'!G158","v":383.78234341192791},{"$f":"'Gas Use Per Customer'!I158","v":95.348426933254913},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.069685386650985},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.756468682385588},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.511320199941181},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":307.02587472954235},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7674213466627462},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F387*'Daily efficiency'!BP160","v":360.40054325758518},{"$f":"G387*'Daily efficiency'!BQ160","v":1512.8445165491858},{"$f":"H387*'Daily efficiency'!BR160","v":1623.4685828506797},{"$f":"I387*'Daily efficiency'!BS160","v":7022.573120507398},{"$f":"J387*'Daily efficiency'!BT160","v":166.72133812635747},{"$f":"K387*'Daily efficiency'!BU160","v":0},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U387+S387)*L387),0)","v":111.9505167031374},447.24403943319749,504.29487441572729,2076.0917168110113,51.788323569047158,0,{"$f":"(V387+AB387)-(VLOOKUP($A387,Assumptions!$A$43:$M$98,11,FALSE)*F387)","v":{"$error":"#N/A"}},{"$f":"(W387+AC387)-(VLOOKUP($A387,Assumptions!$A$43:$R$98,16,FALSE)*G387)","v":{"$error":"#N/A"}},{"$f":"(X387+AD387)-VLOOKUP($A387,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A387,Assumptions!$A$44:$M$98,11,FALSE)*$H387)","v":{"$error":"#N/A"}},{"$f":"(Y387+AE387)-VLOOKUP($A387,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A387,Assumptions!$A$43:$R$98,16,FALSE)*I387)","v":{"$error":"#N/A"}},{"$f":"(Z387+AF387)-(VLOOKUP($A387,Assumptions!$A$43:$M$98,11,FALSE)*J387)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,2,{"$f":"'Daily efficiency'!CS161","v":37},{"$f":"'Gas Use Per Customer'!G159","v":309.24480844704578},{"$f":"'Gas Use Per Customer'!I159","v":74.861845972957084},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.458553791887123},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.773442534113727},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.917107583774246},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.47136591293204},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4861845972957086},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F388*'Daily efficiency'!BP161","v":386.0312893757789},{"$f":"G388*'Daily efficiency'!BQ161","v":1713.0394760181969},{"$f":"H388*'Daily efficiency'!BR161","v":760.91455212775577},{"$f":"I388*'Daily efficiency'!BS161","v":5028.7844525616374},{"$f":"J388*'Daily efficiency'!BT161","v":235.01272360796165},{"$f":"K388*'Daily efficiency'!BU161","v":0},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},119.91214529970674,506.42791548102713,236.36140086713309,1486.6655808970602,73.0015432327437,0,{"$f":"(V388+AB388)-(VLOOKUP($A388,Assumptions!$A$43:$M$98,11,FALSE)*F388)","v":{"$error":"#N/A"}},{"$f":"(W388+AC388)-(VLOOKUP($A388,Assumptions!$A$43:$R$98,16,FALSE)*G388)","v":{"$error":"#N/A"}},{"$f":"(X388+AD388)-VLOOKUP($A388,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A388,Assumptions!$A$44:$M$98,11,FALSE)*$H388)","v":{"$error":"#N/A"}},{"$f":"(Y388+AE388)-VLOOKUP($A388,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A388,Assumptions!$A$43:$R$98,16,FALSE)*I388)","v":{"$error":"#N/A"}},{"$f":"(Z388+AF388)-(VLOOKUP($A388,Assumptions!$A$43:$M$98,11,FALSE)*J388)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,3,{"$f":"'Daily efficiency'!CS162","v":40},{"$f":"'Gas Use Per Customer'!G160","v":282.16427730632728},{"$f":"'Gas Use Per Customer'!I160","v":69.009941761280075},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.702982528384023},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.649283191898178},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.405965056768046},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.51499411442907},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.900994176128008},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F389*'Daily efficiency'!BP162","v":341.90034600965811},{"$f":"G389*'Daily efficiency'!BQ162","v":1507.5871357490412},{"$f":"H389*'Daily efficiency'!BR162","v":693.25415780760193},{"$f":"I389*'Daily efficiency'!BS162","v":4629.7514620422198},{"$f":"J389*'Daily efficiency'!BT162","v":202.19912936055053},{"$f":"K389*'Daily efficiency'!BU162","v":0},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},106.20383657248304,445.68979363981043,215.34418475526525,1368.6989791777414,62.808720553619018,0,{"$f":"(V389+AB389)-(VLOOKUP($A389,Assumptions!$A$43:$M$98,11,FALSE)*F389)","v":{"$error":"#N/A"}},{"$f":"(W389+AC389)-(VLOOKUP($A389,Assumptions!$A$43:$R$98,16,FALSE)*G389)","v":{"$error":"#N/A"}},{"$f":"(X389+AD389)-VLOOKUP($A389,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A389,Assumptions!$A$44:$M$98,11,FALSE)*$H389)","v":{"$error":"#N/A"}},{"$f":"(Y389+AE389)-VLOOKUP($A389,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A389,Assumptions!$A$43:$R$98,16,FALSE)*I389)","v":{"$error":"#N/A"}},{"$f":"(Z389+AF389)-(VLOOKUP($A389,Assumptions!$A$43:$M$98,11,FALSE)*J389)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,4,{"$f":"'Daily efficiency'!CS163","v":46},{"$f":"'Gas Use Per Customer'!G161","v":188.91771059611801},{"$f":"'Gas Use Per Customer'!I161","v":45.868694012258366},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.76060820367751},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.675313178835403},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.52121640735502},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.2423974172826},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5868694012258366},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F390*'Daily efficiency'!BP163","v":222.58864730978576},{"$f":"G390*'Daily efficiency'!BQ163","v":1009.3762149085528},{"$f":"H390*'Daily efficiency'!BR163","v":460.63020010776575},{"$f":"I390*'Daily efficiency'!BS163","v":3099.7617954611055},{"$f":"J390*'Daily efficiency'!BT163","v":134.39527345591696},{"$f":"K390*'Daily efficiency'!BU163","v":0},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},69.142276682898625,298.40310139288209,143.08465921006524,916.38629847104482,41.746941250019027,0,{"$f":"(V390+AB390)-(VLOOKUP($A390,Assumptions!$A$43:$M$98,11,FALSE)*F390)","v":{"$error":"#N/A"}},{"$f":"(W390+AC390)-(VLOOKUP($A390,Assumptions!$A$43:$R$98,16,FALSE)*G390)","v":{"$error":"#N/A"}},{"$f":"(X390+AD390)-VLOOKUP($A390,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A390,Assumptions!$A$44:$M$98,11,FALSE)*$H390)","v":{"$error":"#N/A"}},{"$f":"(Y390+AE390)-VLOOKUP($A390,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A390,Assumptions!$A$43:$R$98,16,FALSE)*I390)","v":{"$error":"#N/A"}},{"$f":"(Z390+AF390)-(VLOOKUP($A390,Assumptions!$A$43:$M$98,11,FALSE)*J390)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,5,{"$f":"'Daily efficiency'!CS164","v":52},{"$f":"'Gas Use Per Customer'!G162","v":124.06036647557809},{"$f":"'Gas Use Per Customer'!I162","v":29.32002126779701},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.456017014237609},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.65432982802028},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9320021267797012},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.40603664755781},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9320021267797012},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F391*'Daily efficiency'!BP164","v":329.69318236557535},{"$f":"G391*'Daily efficiency'!BQ164","v":1918.3436568176744},{"$f":"H391*'Daily efficiency'!BR164","v":36.840003207956258},{"$f":"I391*'Daily efficiency'!BS164","v":290.79749901875522},{"$f":"J391*'Daily efficiency'!BT164","v":85.907662314645194},{"$f":"K391*'Daily efficiency'!BU164","v":0},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},102.41194917663613,567.12223676047142,11.443538228876243,85.968813513553769,26.685329322629318,0,{"$f":"(V391+AB391)-(VLOOKUP($A391,Assumptions!$A$43:$M$98,11,FALSE)*F391)","v":{"$error":"#N/A"}},{"$f":"(W391+AC391)-(VLOOKUP($A391,Assumptions!$A$43:$R$98,16,FALSE)*G391)","v":{"$error":"#N/A"}},{"$f":"(X391+AD391)-VLOOKUP($A391,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A391,Assumptions!$A$44:$M$98,11,FALSE)*$H391)","v":{"$error":"#N/A"}},{"$f":"(Y391+AE391)-VLOOKUP($A391,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A391,Assumptions!$A$43:$R$98,16,FALSE)*I391)","v":{"$error":"#N/A"}},{"$f":"(Z391+AF391)-(VLOOKUP($A391,Assumptions!$A$43:$M$98,11,FALSE)*J391)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,6,{"$f":"'Daily efficiency'!CS165","v":58},{"$f":"'Gas Use Per Customer'!G163","v":89.609583765309651},{"$f":"'Gas Use Per Customer'!I163","v":17.291938739166568},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.833550991333254},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":80.648625388778683},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7291938739166568},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":8.9609583765309662},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7291938739166568},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F392*'Daily efficiency'!BP165","v":193.30791331427673},{"$f":"G392*'Daily efficiency'!BQ165","v":1382.1348385024085},{"$f":"H392*'Daily efficiency'!BR165","v":21.231207069079566},{"$f":"I392*'Daily efficiency'!BS165","v":210.04486434588591},{"$f":"J392*'Daily efficiency'!BT165","v":50.665380505758023},{"$f":"K392*'Daily efficiency'!BU165","v":0},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},60.046859482316016,408.60218049583671,6.5950083763219638,62.095815243811792,15.738088170768313,0,{"$f":"(V392+AB392)-(VLOOKUP($A392,Assumptions!$A$43:$M$98,11,FALSE)*F392)","v":{"$error":"#N/A"}},{"$f":"(W392+AC392)-(VLOOKUP($A392,Assumptions!$A$43:$R$98,16,FALSE)*G392)","v":{"$error":"#N/A"}},{"$f":"(X392+AD392)-VLOOKUP($A392,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A392,Assumptions!$A$44:$M$98,11,FALSE)*$H392)","v":{"$error":"#N/A"}},{"$f":"(Y392+AE392)-VLOOKUP($A392,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A392,Assumptions!$A$43:$R$98,16,FALSE)*I392)","v":{"$error":"#N/A"}},{"$f":"(Z392+AF392)-(VLOOKUP($A392,Assumptions!$A$43:$M$98,11,FALSE)*J392)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,7,{"$f":"'Daily efficiency'!CS166","v":61},{"$f":"'Gas Use Per Customer'!G164","v":76.420903172305003},{"$f":"'Gas Use Per Customer'!I164","v":12.121935214460418},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.6975481715683358},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.778812855074506},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.212193521446042},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.642090317230501},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.212193521446042},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F393*'Daily efficiency'!BP166","v":135.51204621900789},{"$f":"G393*'Daily efficiency'!BQ166","v":1178.7131267219654},{"$f":"H393*'Daily efficiency'!BR166","v":14.883427503316552},{"$f":"I393*'Daily efficiency'!BS166","v":179.13059703588303},{"$f":"J393*'Daily efficiency'!BT166","v":35.51727017836901},{"$f":"K393*'Daily efficiency'!BU166","v":0},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},42.093842191782208,348.46437579094516,4.623210010310955,52.956593310165175,11.032660251878404,0,{"$f":"(V393+AB393)-(VLOOKUP($A393,Assumptions!$A$43:$M$98,11,FALSE)*F393)","v":{"$error":"#N/A"}},{"$f":"(W393+AC393)-(VLOOKUP($A393,Assumptions!$A$43:$R$98,16,FALSE)*G393)","v":{"$error":"#N/A"}},{"$f":"(X393+AD393)-VLOOKUP($A393,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A393,Assumptions!$A$44:$M$98,11,FALSE)*$H393)","v":{"$error":"#N/A"}},{"$f":"(Y393+AE393)-VLOOKUP($A393,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A393,Assumptions!$A$43:$R$98,16,FALSE)*I393)","v":{"$error":"#N/A"}},{"$f":"(Z393+AF393)-(VLOOKUP($A393,Assumptions!$A$43:$M$98,11,FALSE)*J393)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,8,{"$f":"'Daily efficiency'!CS167","v":61},{"$f":"'Gas Use Per Customer'!G165","v":75.724181195363599},{"$f":"'Gas Use Per Customer'!I165","v":11.28017731983466},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0241418558677289},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.151763075827247},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1280177319834661},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5724181195363602},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1280177319834661},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F394*'Daily efficiency'!BP167","v":126.10196996437925},{"$f":"G394*'Daily efficiency'!BQ167","v":1167.9669132410165},{"$f":"H394*'Daily efficiency'!BR167","v":13.849909143553193},{"$f":"I394*'Daily efficiency'!BS167","v":177.49748072193236},{"$f":"J394*'Daily efficiency'!BT167","v":33.050919547115541},{"$f":"K394*'Daily efficiency'!BU167","v":0},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},39.170808587560728,345.28745980701177,4.3021702212144328,52.473793174972428,10.266542573352613,0,{"$f":"(V394+AB394)-(VLOOKUP($A394,Assumptions!$A$43:$M$98,11,FALSE)*F394)","v":{"$error":"#N/A"}},{"$f":"(W394+AC394)-(VLOOKUP($A394,Assumptions!$A$43:$R$98,16,FALSE)*G394)","v":{"$error":"#N/A"}},{"$f":"(X394+AD394)-VLOOKUP($A394,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A394,Assumptions!$A$44:$M$98,11,FALSE)*$H394)","v":{"$error":"#N/A"}},{"$f":"(Y394+AE394)-VLOOKUP($A394,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A394,Assumptions!$A$43:$R$98,16,FALSE)*I394)","v":{"$error":"#N/A"}},{"$f":"(Z394+AF394)-(VLOOKUP($A394,Assumptions!$A$43:$M$98,11,FALSE)*J394)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,9,{"$f":"'Daily efficiency'!CS168","v":56},{"$f":"'Gas Use Per Customer'!G166","v":111.93668613970566},{"$f":"'Gas Use Per Customer'!I166","v":16.551806795709236},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.241445436567389},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.7430175257351},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6551806795709236},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.193668613970566},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6551806795709236},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F395*'Daily efficiency'!BP168","v":185.03392138514079},{"$f":"G395*'Daily efficiency'!BQ168","v":1726.5072229929274},{"$f":"H395*'Daily efficiency'!BR168","v":20.322466020027004},{"$f":"I395*'Daily efficiency'!BS168","v":262.37959231147016},{"$f":"J395*'Daily efficiency'!BT168","v":48.496793911428043},{"$f":"K395*'Daily efficiency'!BU168","v":0},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},57.476725532761094,510.40940167683397,6.3127279194968082,77.567593659848669,15.064464353344645,0,{"$f":"(V395+AB395)-(VLOOKUP($A395,Assumptions!$A$43:$M$98,11,FALSE)*F395)","v":{"$error":"#N/A"}},{"$f":"(W395+AC395)-(VLOOKUP($A395,Assumptions!$A$43:$R$98,16,FALSE)*G395)","v":{"$error":"#N/A"}},{"$f":"(X395+AD395)-VLOOKUP($A395,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A395,Assumptions!$A$44:$M$98,11,FALSE)*$H395)","v":{"$error":"#N/A"}},{"$f":"(Y395+AE395)-VLOOKUP($A395,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A395,Assumptions!$A$43:$R$98,16,FALSE)*I395)","v":{"$error":"#N/A"}},{"$f":"(Z395+AF395)-(VLOOKUP($A395,Assumptions!$A$43:$M$98,11,FALSE)*J395)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,10,{"$f":"'Daily efficiency'!CS169","v":48},{"$f":"'Gas Use Per Customer'!G167","v":188.04307773294286},{"$f":"'Gas Use Per Customer'!I167","v":38.814224548049474},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.644267364414842},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.412923319882857},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.288534728829685},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.63015441305998},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8814224548049476},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F396*'Daily efficiency'!BP169","v":177.03032102293511},{"$f":"G396*'Daily efficiency'!BQ169","v":992.47299824690276},{"$f":"H396*'Daily efficiency'!BR169","v":356.18672693769804},{"$f":"I396*'Daily efficiency'!BS169","v":3085.4108194421274},{"$f":"J396*'Daily efficiency'!BT169","v":113.72567792578489},{"$f":"K396*'Daily efficiency'!BU169","v":0},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},54.990582787426909,293.40598317189335,110.64158717145709,912.14370221325021,35.326385168922044,0,{"$f":"(V396+AB396)-(VLOOKUP($A396,Assumptions!$A$43:$M$98,11,FALSE)*F396)","v":{"$error":"#N/A"}},{"$f":"(W396+AC396)-(VLOOKUP($A396,Assumptions!$A$43:$R$98,16,FALSE)*G396)","v":{"$error":"#N/A"}},{"$f":"(X396+AD396)-VLOOKUP($A396,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A396,Assumptions!$A$44:$M$98,11,FALSE)*$H396)","v":{"$error":"#N/A"}},{"$f":"(Y396+AE396)-VLOOKUP($A396,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A396,Assumptions!$A$43:$R$98,16,FALSE)*I396)","v":{"$error":"#N/A"}},{"$f":"(Z396+AF396)-(VLOOKUP($A396,Assumptions!$A$43:$M$98,11,FALSE)*J396)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,11,{"$f":"'Daily efficiency'!CS170","v":39},{"$f":"'Gas Use Per Customer'!G168","v":282.93008056216047},{"$f":"'Gas Use Per Customer'!I168","v":68.939662297791941},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.681898689337583},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.879024168648144},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.363797378675166},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":198.05105639351231},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8939662297791946},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F397*'Daily efficiency'!BP170","v":348.05791134358594},{"$f":"G397*'Daily efficiency'!BQ170","v":1537.6217796197809},{"$f":"H397*'Daily efficiency'!BR170","v":696.36167741288523},{"$f":"I397*'Daily efficiency'!BS170","v":4622.9737753561631},{"$f":"J397*'Daily efficiency'!BT170","v":208.72631755028132},{"$f":"K397*'Daily efficiency'!BU170","v":0},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},108.11654906324603,454.56897144079659,216.30946749965875,1366.6952835313448,64.836248270015147,0,{"$f":"(V397+AB397)-(VLOOKUP($A397,Assumptions!$A$43:$M$98,11,FALSE)*F397)","v":{"$error":"#N/A"}},{"$f":"(W397+AC397)-(VLOOKUP($A397,Assumptions!$A$43:$R$98,16,FALSE)*G397)","v":{"$error":"#N/A"}},{"$f":"(X397+AD397)-VLOOKUP($A397,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A397,Assumptions!$A$44:$M$98,11,FALSE)*$H397)","v":{"$error":"#N/A"}},{"$f":"(Y397+AE397)-VLOOKUP($A397,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A397,Assumptions!$A$43:$R$98,16,FALSE)*I397)","v":{"$error":"#N/A"}},{"$f":"(Z397+AF397)-(VLOOKUP($A397,Assumptions!$A$43:$M$98,11,FALSE)*J397)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2054,12,{"$f":"'Daily efficiency'!CS171","v":28},{"$f":"'Gas Use Per Customer'!G169","v":424.61632189802799},{"$f":"'Gas Use Per Customer'!I169","v":106.02805658273169},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.205611316546339},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.923264379605598},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":79.521042437048777},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":339.69305751842239},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3014028291365847},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F398*'Daily efficiency'!BP171","v":377.74372450894367},{"$f":"G398*'Daily efficiency'!BQ171","v":1675.2971791065697},{"$f":"H398*'Daily efficiency'!BR171","v":1816.393557501965},{"$f":"I398*'Daily efficiency'!BS171","v":7769.7664310971841},{"$f":"J398*'Daily efficiency'!BT171","v":185.3951873247409},{"$f":"K398*'Daily efficiency'!BU171","v":0},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},117.33779521502927,495.2701149644567,564.22278240923583,2296.9853716513003,57.588944865839544,0,{"$f":"(V398+AB398)-(VLOOKUP($A398,Assumptions!$A$43:$M$98,11,FALSE)*F398)","v":{"$error":"#N/A"}},{"$f":"(W398+AC398)-(VLOOKUP($A398,Assumptions!$A$43:$R$98,16,FALSE)*G398)","v":{"$error":"#N/A"}},{"$f":"(X398+AD398)-VLOOKUP($A398,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A398,Assumptions!$A$44:$M$98,11,FALSE)*$H398)","v":{"$error":"#N/A"}},{"$f":"(Y398+AE398)-VLOOKUP($A398,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A398,Assumptions!$A$43:$R$98,16,FALSE)*I398)","v":{"$error":"#N/A"}},{"$f":"(Z398+AF398)-(VLOOKUP($A398,Assumptions!$A$43:$M$98,11,FALSE)*J398)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,1,{"$f":"'Daily efficiency'!CS172","v":33},{"$f":"'Gas Use Per Customer'!G170","v":385.34106900118644},{"$f":"'Gas Use Per Customer'!I170","v":95.763852319934458},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.152770463986894},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":77.068213800237288},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.82288923995084},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":308.27285520094915},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7881926159967234},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F399*'Daily efficiency'!BP172","v":357.11211110579183},{"$f":"G399*'Daily efficiency'!BQ172","v":1497.0698774499792},{"$f":"H399*'Daily efficiency'!BR172","v":1659.5495347514016},{"$f":"I399*'Daily efficiency'!BS172","v":7080.2319411136732},{"$f":"J399*'Daily efficiency'!BT172","v":162.92211520494652},{"$f":"K399*'Daily efficiency'!BU172","v":0},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},113.21451616810566,451.69908227752973,526.12356677599541,2136.2625207319065,51.650862214942215,0,{"$f":"(V399+AB399)-(VLOOKUP($A399,Assumptions!$A$43:$M$98,11,FALSE)*F399)","v":{"$error":"#N/A"}},{"$f":"(W399+AC399)-(VLOOKUP($A399,Assumptions!$A$43:$R$98,16,FALSE)*G399)","v":{"$error":"#N/A"}},{"$f":"(X399+AD399)-VLOOKUP($A399,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A399,Assumptions!$A$44:$M$98,11,FALSE)*$H399)","v":{"$error":"#N/A"}},{"$f":"(Y399+AE399)-VLOOKUP($A399,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A399,Assumptions!$A$43:$R$98,16,FALSE)*I399)","v":{"$error":"#N/A"}},{"$f":"(Z399+AF399)-(VLOOKUP($A399,Assumptions!$A$43:$M$98,11,FALSE)*J399)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,2,{"$f":"'Daily efficiency'!CS173","v":37},{"$f":"'Gas Use Per Customer'!G171","v":321.39911961402595},{"$f":"'Gas Use Per Customer'!I171","v":77.831071595694894},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.349321478708468},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.419735884207782},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.698642957416936},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.97938372981815},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.7831071595694894},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F400*'Daily efficiency'!BP173","v":408.39772237428048},{"$f":"G400*'Daily efficiency'!BQ173","v":1808.676401834836},{"$f":"H400*'Daily efficiency'!BR173","v":795.230207221505},{"$f":"I400*'Daily efficiency'!BS173","v":5205.3247276274533},{"$f":"J400*'Daily efficiency'!BT173","v":251.6359059590466},{"$f":"K400*'Daily efficiency'!BU173","v":0},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},129.47348775035877,545.7176603121635,252.11019271808985,1570.5615601796876,79.775612357310351,0,{"$f":"(V400+AB400)-(VLOOKUP($A400,Assumptions!$A$43:$M$98,11,FALSE)*F400)","v":{"$error":"#N/A"}},{"$f":"(W400+AC400)-(VLOOKUP($A400,Assumptions!$A$43:$R$98,16,FALSE)*G400)","v":{"$error":"#N/A"}},{"$f":"(X400+AD400)-VLOOKUP($A400,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A400,Assumptions!$A$44:$M$98,11,FALSE)*$H400)","v":{"$error":"#N/A"}},{"$f":"(Y400+AE400)-VLOOKUP($A400,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A400,Assumptions!$A$43:$R$98,16,FALSE)*I400)","v":{"$error":"#N/A"}},{"$f":"(Z400+AF400)-(VLOOKUP($A400,Assumptions!$A$43:$M$98,11,FALSE)*J400)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F400<10,V400+AB400,IFERROR((AH400)/(F400/10),0))","v":0},{"$f":"IF(G400<10,W400+AC400,IFERROR((AI400)/(G400/10),0))","v":0},{"$f":"IF(H400<10,X400+AD400,IFERROR((AJ400)/(H400/10),0))","v":0},{"$f":"IF(I400<10,Y400+AE400,IFERROR((AK400)/(I400/10),0))","v":0},{"$f":"IF(J400<10,Z400+AF400,IFERROR((AL400)/(J400/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K400<10,AA400+AG400,IFERROR((AM400)/(K400/10),0))","v":{"$error":"#N/A"}}]
[2055,3,{"$f":"'Daily efficiency'!CS174","v":40},{"$f":"'Gas Use Per Customer'!G172","v":282.55496751980218},{"$f":"'Gas Use Per Customer'!I172","v":69.107404155692123},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.732221246707635},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.766490255940653},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.46444249341527},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.78847726386152},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9107404155692125},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F401*'Daily efficiency'!BP174","v":342.38321015244605},{"$f":"G401*'Daily efficiency'!BQ174","v":1509.6745705778603},{"$f":"H401*'Daily efficiency'!BR174","v":694.2332371754668},{"$f":"I401*'Daily efficiency'!BS174","v":4636.1619070649167},{"$f":"J401*'Daily efficiency'!BT174","v":202.48469417617781},{"$f":"K401*'Daily efficiency'!BU174","v":0},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},108.54504307194679,455.50219688427859,220.09133157445436,1398.8325530123664,64.193305042549184,0,{"$f":"(V401+AB401)-(VLOOKUP($A401,Assumptions!$A$43:$M$98,11,FALSE)*F401)","v":{"$error":"#N/A"}},{"$f":"(W401+AC401)-(VLOOKUP($A401,Assumptions!$A$43:$R$98,16,FALSE)*G401)","v":{"$error":"#N/A"}},{"$f":"(X401+AD401)-VLOOKUP($A401,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A401,Assumptions!$A$44:$M$98,11,FALSE)*$H401)","v":{"$error":"#N/A"}},{"$f":"(Y401+AE401)-VLOOKUP($A401,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A401,Assumptions!$A$43:$R$98,16,FALSE)*I401)","v":{"$error":"#N/A"}},{"$f":"(Z401+AF401)-(VLOOKUP($A401,Assumptions!$A$43:$M$98,11,FALSE)*J401)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,4,{"$f":"'Daily efficiency'!CS175","v":46},{"$f":"'Gas Use Per Customer'!G173","v":187.98280316974714},{"$f":"'Gas Use Per Customer'!I173","v":45.584613580391697},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.675384074117508},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.394840950924142},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.350768148235016},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.58796221882298},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5584613580391702},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F402*'Daily efficiency'!BP175","v":223.52641598345343},{"$f":"G402*'Daily efficiency'!BQ175","v":1004.3810595240077},{"$f":"H402*'Daily efficiency'!BR175","v":457.85368218599729},{"$f":"I402*'Daily efficiency'!BS175","v":3084.4218344092119},{"$f":"J402*'Daily efficiency'!BT175","v":133.56291779054763},{"$f":"K402*'Daily efficiency'!BU175","v":0},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},70.864118716098531,303.0439725476914,145.15240870427203,930.63826408194302,42.343176401479589,0,{"$f":"(V402+AB402)-(VLOOKUP($A402,Assumptions!$A$43:$M$98,11,FALSE)*F402)","v":{"$error":"#N/A"}},{"$f":"(W402+AC402)-(VLOOKUP($A402,Assumptions!$A$43:$R$98,16,FALSE)*G402)","v":{"$error":"#N/A"}},{"$f":"(X402+AD402)-VLOOKUP($A402,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A402,Assumptions!$A$44:$M$98,11,FALSE)*$H402)","v":{"$error":"#N/A"}},{"$f":"(Y402+AE402)-VLOOKUP($A402,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A402,Assumptions!$A$43:$R$98,16,FALSE)*I402)","v":{"$error":"#N/A"}},{"$f":"(Z402+AF402)-(VLOOKUP($A402,Assumptions!$A$43:$M$98,11,FALSE)*J402)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,5,{"$f":"'Daily efficiency'!CS176","v":52},{"$f":"'Gas Use Per Customer'!G174","v":124.26031061357524},{"$f":"'Gas Use Per Customer'!I174","v":29.395168400634809},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.51613472050785},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.83427955221772},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9395168400634812},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.426031061357525},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9395168400634812},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F403*'Daily efficiency'!BP176","v":330.53818507361075},{"$f":"G403*'Daily efficiency'!BQ176","v":1921.4353901386478},{"$f":"H403*'Daily efficiency'!BR176","v":36.934424033559615},{"$f":"I403*'Daily efficiency'!BS176","v":291.26616807822052},{"$f":"J403*'Daily efficiency'!BT176","v":86.127843413859949},{"$f":"K403*'Daily efficiency'!BU176","v":0},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},104.78983919732337,{"$f":"IFERROR(((T403+R403)*M403),0)","v":579.73954018735742},11.709244287344719,{"$f":"IFERROR(((T403+R403)*O403),0)","v":87.881442811156177},27.304932589681567,0,{"$f":"(V403+AB403)-(VLOOKUP($A403,Assumptions!$A$43:$M$98,11,FALSE)*F403)","v":{"$error":"#N/A"}},{"$f":"(W403+AC403)-(VLOOKUP($A403,Assumptions!$A$43:$R$98,16,FALSE)*G403)","v":{"$error":"#N/A"}},{"$f":"(X403+AD403)-VLOOKUP($A403,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A403,Assumptions!$A$44:$M$98,11,FALSE)*$H403)","v":{"$error":"#N/A"}},{"$f":"(Y403+AE403)-VLOOKUP($A403,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A403,Assumptions!$A$43:$R$98,16,FALSE)*I403)","v":{"$error":"#N/A"}},{"$f":"(Z403+AF403)-(VLOOKUP($A403,Assumptions!$A$43:$M$98,11,FALSE)*J403)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,6,{"$f":"'Daily efficiency'!CS177","v":57},{"$f":"'Gas Use Per Customer'!G175","v":90.444416921349443},{"$f":"'Gas Use Per Customer'!I175","v":17.569243489045061},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.055394791236049},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":81.399975229214505},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7569243489045061},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.044441692134944},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7569243489045061},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F404*'Daily efficiency'!BP177","v":196.40792444430301},{"$f":"G404*'Daily efficiency'!BQ177","v":1395.0112735980283},{"$f":"H404*'Daily efficiency'!BR177","v":21.571684481978},{"$f":"I404*'Daily efficiency'!BS177","v":212.00171326364315},{"$f":"J404*'Daily efficiency'!BT177","v":51.477883422902003},{"$f":"K404*'Daily efficiency'!BU177","v":0},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},62.266799265612974,420.90574497721889,6.8388266474521222,63.965604254602489,16.31992722687437,0,{"$f":"(V404+AB404)-(VLOOKUP($A404,Assumptions!$A$43:$M$98,11,FALSE)*F404)","v":{"$error":"#N/A"}},{"$f":"(W404+AC404)-(VLOOKUP($A404,Assumptions!$A$43:$R$98,16,FALSE)*G404)","v":{"$error":"#N/A"}},{"$f":"(X404+AD404)-VLOOKUP($A404,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A404,Assumptions!$A$44:$M$98,11,FALSE)*$H404)","v":{"$error":"#N/A"}},{"$f":"(Y404+AE404)-VLOOKUP($A404,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A404,Assumptions!$A$43:$R$98,16,FALSE)*I404)","v":{"$error":"#N/A"}},{"$f":"(Z404+AF404)-(VLOOKUP($A404,Assumptions!$A$43:$M$98,11,FALSE)*J404)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,7,{"$f":"'Daily efficiency'!CS178","v":61},{"$f":"'Gas Use Per Customer'!G176","v":76.65528111992414},{"$f":"'Gas Use Per Customer'!I176","v":12.172829248026591},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.7382633984212745},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.989753007931725},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2172829248026593},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6655281119924146},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2172829248026593},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F405*'Daily efficiency'!BP178","v":136.08099453516979},{"$f":"G405*'Daily efficiency'!BQ178","v":1182.328163341592},{"$f":"H405*'Daily efficiency'!BR178","v":14.945915682434181},{"$f":"I405*'Daily efficiency'!BS178","v":179.67997894510228},{"$f":"J405*'Daily efficiency'!BT178","v":35.6663896967179},{"$f":"K405*'Daily efficiency'!BU178","v":0},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},43.141477079196179,356.73454818418691,4.738272828206652,54.213422376378261,11.307241976402228,0,{"$f":"(V405+AB405)-(VLOOKUP($A405,Assumptions!$A$43:$M$98,11,FALSE)*F405)","v":{"$error":"#N/A"}},{"$f":"(W405+AC405)-(VLOOKUP($A405,Assumptions!$A$43:$R$98,16,FALSE)*G405)","v":{"$error":"#N/A"}},{"$f":"(X405+AD405)-VLOOKUP($A405,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A405,Assumptions!$A$44:$M$98,11,FALSE)*$H405)","v":{"$error":"#N/A"}},{"$f":"(Y405+AE405)-VLOOKUP($A405,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A405,Assumptions!$A$43:$R$98,16,FALSE)*I405)","v":{"$error":"#N/A"}},{"$f":"(Z405+AF405)-(VLOOKUP($A405,Assumptions!$A$43:$M$98,11,FALSE)*J405)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,8,{"$f":"'Daily efficiency'!CS179","v":61},{"$f":"'Gas Use Per Customer'!G177","v":75.923562060454969},{"$f":"'Gas Use Per Customer'!I177","v":11.287919423088384},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0303355384707071},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.331205854409475},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1287919423088384},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.5923562060454977},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1287919423088384},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F406*'Daily efficiency'!BP179","v":126.18851953219902},{"$f":"G406*'Daily efficiency'!BQ179","v":1171.0421561803796},{"$f":"H406*'Daily efficiency'!BR179","v":13.85941497166243},{"$f":"I406*'Daily efficiency'!BS179","v":177.96482946970656},{"$f":"J406*'Daily efficiency'!BT179","v":33.073603909648945},{"$f":"K406*'Daily efficiency'!BU179","v":0},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},40.005286128689235,353.32931028976026,4.3938217483890689,53.695923857655366,10.485256445019358,0,{"$f":"(V406+AB406)-(VLOOKUP($A406,Assumptions!$A$43:$M$98,11,FALSE)*F406)","v":{"$error":"#N/A"}},{"$f":"(W406+AC406)-(VLOOKUP($A406,Assumptions!$A$43:$R$98,16,FALSE)*G406)","v":{"$error":"#N/A"}},{"$f":"(X406+AD406)-VLOOKUP($A406,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A406,Assumptions!$A$44:$M$98,11,FALSE)*$H406)","v":{"$error":"#N/A"}},{"$f":"(Y406+AE406)-VLOOKUP($A406,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A406,Assumptions!$A$43:$R$98,16,FALSE)*I406)","v":{"$error":"#N/A"}},{"$f":"(Z406+AF406)-(VLOOKUP($A406,Assumptions!$A$43:$M$98,11,FALSE)*J406)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,9,{"$f":"'Daily efficiency'!CS180","v":56},{"$f":"'Gas Use Per Customer'!G178","v":111.98672383842948},{"$f":"'Gas Use Per Customer'!I178","v":16.56233231979968},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.249865855839744},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.78805145458654},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.656233231979968},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.198672383842949},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.656233231979968},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F407*'Daily efficiency'!BP180","v":185.15158702860356},{"$f":"G407*'Daily efficiency'!BQ180","v":1727.2790025698287},{"$f":"H407*'Daily efficiency'!BR180","v":20.335389358748337},{"$f":"I407*'Daily efficiency'!BS180","v":262.4968806772788},{"$f":"J407*'Daily efficiency'!BT180","v":48.527633697013037},{"$f":"K407*'Daily efficiency'!BU180","v":0},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},58.698225826876161,521.1582652554622,6.4468865539503062,79.201112712658102,15.384615640108674,0,{"$f":"(V407+AB407)-(VLOOKUP($A407,Assumptions!$A$43:$M$98,11,FALSE)*F407)","v":{"$error":"#N/A"}},{"$f":"(W407+AC407)-(VLOOKUP($A407,Assumptions!$A$43:$R$98,16,FALSE)*G407)","v":{"$error":"#N/A"}},{"$f":"(X407+AD407)-VLOOKUP($A407,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A407,Assumptions!$A$44:$M$98,11,FALSE)*$H407)","v":{"$error":"#N/A"}},{"$f":"(Y407+AE407)-VLOOKUP($A407,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A407,Assumptions!$A$43:$R$98,16,FALSE)*I407)","v":{"$error":"#N/A"}},{"$f":"(Z407+AF407)-(VLOOKUP($A407,Assumptions!$A$43:$M$98,11,FALSE)*J407)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,10,{"$f":"'Daily efficiency'!CS181","v":48},{"$f":"'Gas Use Per Customer'!G179","v":188.69598764773903},{"$f":"'Gas Use Per Customer'!I179","v":38.963497603975625},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.689049281192688},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.608796294321706},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.378098562385375},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.08719135341732},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8963497603975625},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F408*'Daily efficiency'!BP181","v":178.66916180311429},{"$f":"G408*'Daily efficiency'!BQ181","v":998.3735068539545},{"$f":"H408*'Daily efficiency'!BR181","v":364.25903760437359},{"$f":"I408*'Daily efficiency'!BS181","v":3096.1237653241037},{"$f":"J408*'Daily efficiency'!BT181","v":114.16304797964851},{"$f":"K408*'Daily efficiency'!BU181","v":0},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},56.643115925318448,301.23136108000284,115.48029153797611,934.16899536893879,36.192875680610079,0,{"$f":"(V408+AB408)-(VLOOKUP($A408,Assumptions!$A$43:$M$98,11,FALSE)*F408)","v":{"$error":"#N/A"}},{"$f":"(W408+AC408)-(VLOOKUP($A408,Assumptions!$A$43:$R$98,16,FALSE)*G408)","v":{"$error":"#N/A"}},{"$f":"(X408+AD408)-VLOOKUP($A408,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A408,Assumptions!$A$44:$M$98,11,FALSE)*$H408)","v":{"$error":"#N/A"}},{"$f":"(Y408+AE408)-VLOOKUP($A408,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A408,Assumptions!$A$43:$R$98,16,FALSE)*I408)","v":{"$error":"#N/A"}},{"$f":"(Z408+AF408)-(VLOOKUP($A408,Assumptions!$A$43:$M$98,11,FALSE)*J408)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,11,{"$f":"'Daily efficiency'!CS182","v":39},{"$f":"'Gas Use Per Customer'!G180","v":281.002895498447},{"$f":"'Gas Use Per Customer'!I180","v":68.409304511278194},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.522791353383457},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.300868649534095},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.045582706766915},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":196.70202684891288},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8409304511278197},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F409*'Daily efficiency'!BP182","v":338.92457065960332},{"$f":"G409*'Daily efficiency'!BQ182","v":1501.381941066114},{"$f":"H409*'Daily efficiency'!BR182","v":687.22032760472575},{"$f":"I409*'Daily efficiency'!BS182","v":4610.6955093385195},{"$f":"J409*'Daily efficiency'!BT182","v":200.43926221804503},{"$f":"K409*'Daily efficiency'!BU182","v":0},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},107.44855772573545,453.0001272103475,217.86804331485536,1391.1487777556483,63.544845966832817,0,{"$f":"(V409+AB409)-(VLOOKUP($A409,Assumptions!$A$43:$M$98,11,FALSE)*F409)","v":{"$error":"#N/A"}},{"$f":"(W409+AC409)-(VLOOKUP($A409,Assumptions!$A$43:$R$98,16,FALSE)*G409)","v":{"$error":"#N/A"}},{"$f":"(X409+AD409)-VLOOKUP($A409,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A409,Assumptions!$A$44:$M$98,11,FALSE)*$H409)","v":{"$error":"#N/A"}},{"$f":"(Y409+AE409)-VLOOKUP($A409,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A409,Assumptions!$A$43:$R$98,16,FALSE)*I409)","v":{"$error":"#N/A"}},{"$f":"(Z409+AF409)-(VLOOKUP($A409,Assumptions!$A$43:$M$98,11,FALSE)*J409)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2055,12,{"$f":"'Daily efficiency'!CS183","v":29},{"$f":"'Gas Use Per Customer'!G181","v":423.42333831558238},{"$f":"'Gas Use Per Customer'!I181","v":105.71161595514805},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.142323191029611},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.684667663116485},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":79.283711966361039},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.73867065246594},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2855807977574027},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F410*'Daily efficiency'!BP183","v":364.81691885019342},{"$f":"G410*'Daily efficiency'!BQ183","v":1621.4564604027701},{"$f":"H410*'Daily efficiency'!BR183","v":1835.9196656969191},{"$f":"I410*'Daily efficiency'!BS183","v":7811.9693684793892},{"$f":"J410*'Daily efficiency'!BT183","v":174.85042284194239},{"$f":"K410*'Daily efficiency'!BU183","v":0},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},115.65715547890822,489.22926454471701,582.03782568945735,2357.0438813001997,55.432468987238842,0,{"$f":"(V410+AB410)-(VLOOKUP($A410,Assumptions!$A$43:$M$98,11,FALSE)*F410)","v":{"$error":"#N/A"}},{"$f":"(W410+AC410)-(VLOOKUP($A410,Assumptions!$A$43:$R$98,16,FALSE)*G410)","v":{"$error":"#N/A"}},{"$f":"(X410+AD410)-VLOOKUP($A410,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A410,Assumptions!$A$44:$M$98,11,FALSE)*$H410)","v":{"$error":"#N/A"}},{"$f":"(Y410+AE410)-VLOOKUP($A410,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A410,Assumptions!$A$43:$R$98,16,FALSE)*I410)","v":{"$error":"#N/A"}},{"$f":"(Z410+AF410)-(VLOOKUP($A410,Assumptions!$A$43:$M$98,11,FALSE)*J410)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,1,{"$f":"'Daily efficiency'!CS184","v":33},{"$f":"'Gas Use Per Customer'!G182","v":384.4538165268176},{"$f":"'Gas Use Per Customer'!I182","v":95.528904931012406},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.105780986202483},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.890763305363521},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.646678698259308},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":307.56305322145408},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7764452465506206},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F411*'Daily efficiency'!BP184","v":367.38349111252393},{"$f":"G411*'Daily efficiency'!BQ184","v":1538.6720958129056},{"$f":"H411*'Daily efficiency'!BR184","v":1650.5983164176519},{"$f":"I411*'Daily efficiency'!BS184","v":7005.7902829440454},{"$f":"J411*'Daily efficiency'!BT184","v":171.55142379062772},{"$f":"K411*'Daily efficiency'!BU184","v":0},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},118.82204502719688,473.62330509027561,533.84943041744555,2156.4734667033049,55.484504598728321,0,{"$f":"(V411+AB411)-(VLOOKUP($A411,Assumptions!$A$43:$M$98,11,FALSE)*F411)","v":{"$error":"#N/A"}},{"$f":"(W411+AC411)-(VLOOKUP($A411,Assumptions!$A$43:$R$98,16,FALSE)*G411)","v":{"$error":"#N/A"}},{"$f":"(X411+AD411)-VLOOKUP($A411,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A411,Assumptions!$A$44:$M$98,11,FALSE)*$H411)","v":{"$error":"#N/A"}},{"$f":"(Y411+AE411)-VLOOKUP($A411,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A411,Assumptions!$A$43:$R$98,16,FALSE)*I411)","v":{"$error":"#N/A"}},{"$f":"(Z411+AF411)-(VLOOKUP($A411,Assumptions!$A$43:$M$98,11,FALSE)*J411)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,2,{"$f":"'Daily efficiency'!CS185","v":36},{"$f":"'Gas Use Per Customer'!G183","v":311.76446079031371},{"$f":"'Gas Use Per Customer'!I183","v":75.526714003026427},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.658014200907928},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.529338237094109},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.316028401815856},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":218.23512255321958},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5526714003026427},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F412*'Daily efficiency'!BP185","v":381.82327084758185},{"$f":"G412*'Daily efficiency'!BQ185","v":1696.3680423480009},{"$f":"H412*'Daily efficiency'!BR185","v":763.19611355968073},{"$f":"I412*'Daily efficiency'!BS185","v":5092.5945258945767},{"$f":"J412*'Daily efficiency'!BT185","v":229.19660317275549},{"$f":"K412*'Daily efficiency'!BU185","v":0},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},123.49227164153416,522.16417068505461,246.83886228898282,1567.5669022674715,74.128559832135977,0,{"$f":"(V412+AB412)-(VLOOKUP($A412,Assumptions!$A$43:$M$98,11,FALSE)*F412)","v":{"$error":"#N/A"}},{"$f":"(W412+AC412)-(VLOOKUP($A412,Assumptions!$A$43:$R$98,16,FALSE)*G412)","v":{"$error":"#N/A"}},{"$f":"(X412+AD412)-VLOOKUP($A412,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A412,Assumptions!$A$44:$M$98,11,FALSE)*$H412)","v":{"$error":"#N/A"}},{"$f":"(Y412+AE412)-VLOOKUP($A412,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A412,Assumptions!$A$43:$R$98,16,FALSE)*I412)","v":{"$error":"#N/A"}},{"$f":"(Z412+AF412)-(VLOOKUP($A412,Assumptions!$A$43:$M$98,11,FALSE)*J412)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,3,{"$f":"'Daily efficiency'!CS186","v":40},{"$f":"'Gas Use Per Customer'!G184","v":282.78336248167147},{"$f":"'Gas Use Per Customer'!I184","v":69.174771416923889},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.752431425077166},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.835008744501437},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.504862850154332},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.94835373717001},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9174771416923893},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F413*'Daily efficiency'!BP186","v":342.71697206177419},{"$f":"G413*'Daily efficiency'!BQ186","v":1510.8948714241301},{"$f":"H413*'Daily efficiency'!BR186","v":694.90998943401223},{"$f":"I413*'Daily efficiency'!BS186","v":4639.9094115992675},{"$f":"J413*'Daily efficiency'!BT186","v":202.68208025158688},{"$f":"K413*'Daily efficiency'!BU186","v":0},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},110.844206315836,465.07311375513245,224.75322939616518,1428.2245299835047,65.55302524054818,0,{"$f":"(V413+AB413)-(VLOOKUP($A413,Assumptions!$A$43:$M$98,11,FALSE)*F413)","v":{"$error":"#N/A"}},{"$f":"(W413+AC413)-(VLOOKUP($A413,Assumptions!$A$43:$R$98,16,FALSE)*G413)","v":{"$error":"#N/A"}},{"$f":"(X413+AD413)-VLOOKUP($A413,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A413,Assumptions!$A$44:$M$98,11,FALSE)*$H413)","v":{"$error":"#N/A"}},{"$f":"(Y413+AE413)-VLOOKUP($A413,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A413,Assumptions!$A$43:$R$98,16,FALSE)*I413)","v":{"$error":"#N/A"}},{"$f":"(Z413+AF413)-(VLOOKUP($A413,Assumptions!$A$43:$M$98,11,FALSE)*J413)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,4,{"$f":"'Daily efficiency'!CS187","v":46},{"$f":"'Gas Use Per Customer'!G185","v":189.18756287466093},{"$f":"'Gas Use Per Customer'!I185","v":45.945157526254377},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.783547257876313},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.756268862398279},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.567094515752625},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":132.43129401226264},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5945157526254379},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F414*'Daily efficiency'!BP187","v":226.46168941909886},{"$f":"G414*'Daily efficiency'!BQ187","v":1010.8180197591442},{"$f":"H414*'Daily efficiency'!BR187","v":461.51346266044322},{"$f":"I414*'Daily efficiency'!BS187","v":3104.1895316474374},{"$f":"J414*'Daily efficiency'!BT187","v":134.61931155192528},{"$f":"K414*'Daily efficiency'!BU187","v":0},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},73.244012613646632,311.14294765331636,149.26629739086641,955.50995537405561,43.539631708311738,0,{"$f":"(V414+AB414)-(VLOOKUP($A414,Assumptions!$A$43:$M$98,11,FALSE)*F414)","v":{"$error":"#N/A"}},{"$f":"(W414+AC414)-(VLOOKUP($A414,Assumptions!$A$43:$R$98,16,FALSE)*G414)","v":{"$error":"#N/A"}},{"$f":"(X414+AD414)-VLOOKUP($A414,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A414,Assumptions!$A$44:$M$98,11,FALSE)*$H414)","v":{"$error":"#N/A"}},{"$f":"(Y414+AE414)-VLOOKUP($A414,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A414,Assumptions!$A$43:$R$98,16,FALSE)*I414)","v":{"$error":"#N/A"}},{"$f":"(Z414+AF414)-(VLOOKUP($A414,Assumptions!$A$43:$M$98,11,FALSE)*J414)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,5,{"$f":"'Daily efficiency'!CS188","v":52},{"$f":"'Gas Use Per Customer'!G186","v":124.54883223007263},{"$f":"'Gas Use Per Customer'!I186","v":29.481256213813669},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.585004971050935},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.09394900706538},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9481256213813669},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.454883223007265},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9481256213813669},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F415*'Daily efficiency'!BP188","v":331.50621183016028},{"$f":"G415*'Daily efficiency'!BQ188","v":1925.8967957316381},{"$f":"H415*'Daily efficiency'!BR188","v":37.042591598811633},{"$f":"I415*'Daily efficiency'!BS188","v":291.94246274729045},{"$f":"J415*'Daily efficiency'!BT188","v":86.380080706474004},{"$f":"K415*'Daily efficiency'!BU188","v":0},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},107.21833447005419,592.8161095137599,11.980604990031944,89.863691217143753,27.937721992014854,0,{"$f":"(V415+AB415)-(VLOOKUP($A415,Assumptions!$A$43:$M$98,11,FALSE)*F415)","v":{"$error":"#N/A"}},{"$f":"(W415+AC415)-(VLOOKUP($A415,Assumptions!$A$43:$R$98,16,FALSE)*G415)","v":{"$error":"#N/A"}},{"$f":"(X415+AD415)-VLOOKUP($A415,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A415,Assumptions!$A$44:$M$98,11,FALSE)*$H415)","v":{"$error":"#N/A"}},{"$f":"(Y415+AE415)-VLOOKUP($A415,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A415,Assumptions!$A$43:$R$98,16,FALSE)*I415)","v":{"$error":"#N/A"}},{"$f":"(Z415+AF415)-(VLOOKUP($A415,Assumptions!$A$43:$M$98,11,FALSE)*J415)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,6,{"$f":"'Daily efficiency'!CS189","v":57},{"$f":"'Gas Use Per Customer'!G187","v":90.816814778690201},{"$f":"'Gas Use Per Customer'!I187","v":17.698907039605125},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.1591256316841},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":81.73513330082119},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7698907039605125},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.0816814778690205},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7698907039605125},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F416*'Daily efficiency'!BP189","v":197.85744325013323},{"$f":"G416*'Daily efficiency'!BQ189","v":1400.755124096903},{"$f":"H416*'Daily efficiency'!BR189","v":21.730886624246605},{"$f":"I416*'Daily efficiency'!BS189","v":212.87461384124992},{"$f":"J416*'Daily efficiency'!BT189","v":51.857797626042995},{"$f":"K416*'Daily efficiency'!BU189","v":0},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},63.992603368322506,431.17066547334332,7.0283734882259044,65.525577835375515,16.772254915084531,0,{"$f":"(V416+AB416)-(VLOOKUP($A416,Assumptions!$A$43:$M$98,11,FALSE)*F416)","v":{"$error":"#N/A"}},{"$f":"(W416+AC416)-(VLOOKUP($A416,Assumptions!$A$43:$R$98,16,FALSE)*G416)","v":{"$error":"#N/A"}},{"$f":"(X416+AD416)-VLOOKUP($A416,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A416,Assumptions!$A$44:$M$98,11,FALSE)*$H416)","v":{"$error":"#N/A"}},{"$f":"(Y416+AE416)-VLOOKUP($A416,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A416,Assumptions!$A$43:$R$98,16,FALSE)*I416)","v":{"$error":"#N/A"}},{"$f":"(Z416+AF416)-(VLOOKUP($A416,Assumptions!$A$43:$M$98,11,FALSE)*J416)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,7,{"$f":"'Daily efficiency'!CS190","v":61},{"$f":"'Gas Use Per Customer'!G188","v":76.797425623236663},{"$f":"'Gas Use Per Customer'!I188","v":12.199586654856805},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.7596693238854453},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.117683060912995},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2199586654856807},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6797425623236668},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2199586654856807},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F417*'Daily efficiency'!BP190","v":136.38011764438681},{"$f":"G417*'Daily efficiency'!BQ190","v":1184.5205947967409},{"$f":"H417*'Daily efficiency'!BR190","v":14.978768681372763},{"$f":"I417*'Daily efficiency'!BS190","v":180.01316566086683},{"$f":"J417*'Daily efficiency'!BT190","v":35.74478889873042},{"$f":"K417*'Daily efficiency'!BU190","v":0},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},44.109125400499842,364.6108619125489,4.8445506392254112,55.410396218968039,11.560859479969718,0,{"$f":"(V417+AB417)-(VLOOKUP($A417,Assumptions!$A$43:$M$98,11,FALSE)*F417)","v":{"$error":"#N/A"}},{"$f":"(W417+AC417)-(VLOOKUP($A417,Assumptions!$A$43:$R$98,16,FALSE)*G417)","v":{"$error":"#N/A"}},{"$f":"(X417+AD417)-VLOOKUP($A417,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A417,Assumptions!$A$44:$M$98,11,FALSE)*$H417)","v":{"$error":"#N/A"}},{"$f":"(Y417+AE417)-VLOOKUP($A417,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A417,Assumptions!$A$43:$R$98,16,FALSE)*I417)","v":{"$error":"#N/A"}},{"$f":"(Z417+AF417)-(VLOOKUP($A417,Assumptions!$A$43:$M$98,11,FALSE)*J417)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,8,{"$f":"'Daily efficiency'!CS191","v":60},{"$f":"'Gas Use Per Customer'!G189","v":76.057806903612445},{"$f":"'Gas Use Per Customer'!I189","v":11.289653127779426},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0317225022235412},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.452026213251202},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1289653127779427},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6057806903612448},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1289653127779427},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F418*'Daily efficiency'!BP191","v":126.20790075030209},{"$f":"G418*'Daily efficiency'!BQ191","v":1173.1127435753972},{"$f":"H418*'Daily efficiency'!BR191","v":13.861543630793564},{"$f":"I418*'Daily efficiency'!BS191","v":178.27949938206766},{"$f":"J418*'Daily efficiency'!BT191","v":33.078683664393701},{"$f":"K418*'Daily efficiency'!BU191","v":0},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},40.81914737194127,361.09937677277554,4.4832089663499293,54.876751165468441,10.698566851516867,0,{"$f":"(V418+AB418)-(VLOOKUP($A418,Assumptions!$A$43:$M$98,11,FALSE)*F418)","v":{"$error":"#N/A"}},{"$f":"(W418+AC418)-(VLOOKUP($A418,Assumptions!$A$43:$R$98,16,FALSE)*G418)","v":{"$error":"#N/A"}},{"$f":"(X418+AD418)-VLOOKUP($A418,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A418,Assumptions!$A$44:$M$98,11,FALSE)*$H418)","v":{"$error":"#N/A"}},{"$f":"(Y418+AE418)-VLOOKUP($A418,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A418,Assumptions!$A$43:$R$98,16,FALSE)*I418)","v":{"$error":"#N/A"}},{"$f":"(Z418+AF418)-(VLOOKUP($A418,Assumptions!$A$43:$M$98,11,FALSE)*J418)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,9,{"$f":"'Daily efficiency'!CS192","v":56},{"$f":"'Gas Use Per Customer'!G190","v":111.94058576445656},{"$f":"'Gas Use Per Customer'!I190","v":16.553973902728352},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.243179122182681},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.7465271880109},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6553973902728352},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.194058576445656},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6553973902728352},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F419*'Daily efficiency'!BP192","v":185.05814764120802},{"$f":"G419*'Daily efficiency'!BQ192","v":1726.5673706579296},{"$f":"H419*'Daily efficiency'!BR192","v":20.325126814664188},{"$f":"I419*'Daily efficiency'!BS192","v":262.38873303188626},{"$f":"J419*'Daily efficiency'!BT192","v":48.503143534994045},{"$f":"K419*'Daily efficiency'!BU192","v":0},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},59.85295497379434,531.45991714369063,6.5737116445872488,80.766668411801064,15.687266424583195,{"$f":"IFERROR((T419*Q419),0)","v":0},{"$f":"(V419+AB419)-(VLOOKUP($A419,Assumptions!$A$43:$M$98,11,FALSE)*F419)","v":{"$error":"#N/A"}},{"$f":"(W419+AC419)-(VLOOKUP($A419,Assumptions!$A$43:$R$98,16,FALSE)*G419)","v":{"$error":"#N/A"}},{"$f":"(X419+AD419)-VLOOKUP($A419,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A419,Assumptions!$A$44:$M$98,11,FALSE)*$H419)","v":{"$error":"#N/A"}},{"$f":"(Y419+AE419)-VLOOKUP($A419,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A419,Assumptions!$A$43:$R$98,16,FALSE)*I419)","v":{"$error":"#N/A"}},{"$f":"(Z419+AF419)-(VLOOKUP($A419,Assumptions!$A$43:$M$98,11,FALSE)*J419)","v":{"$error":"#N/A"}},{"$f":"AA419+AG419","v":{"$error":"#N/A"}},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A408+1","v":2056},{"$f":"B408","v":10},{"$f":"'Daily efficiency'!CS193","v":48},{"$f":"'Gas Use Per Customer'!G191","v":187.29928903235106},{"$f":"'Gas Use Per Customer'!I191","v":38.630878803931957},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":11.589263641179587},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.189786709705317},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":23.178527282359173},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.10950232264574},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8630878803931958},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F420*'Daily efficiency'!BP193","v":176.19408749470546},{"$f":"G420*'Daily efficiency'!BQ193","v":989.76552708688268},{"$f":"H420*'Daily efficiency'!BR193","v":357.81119819736972},{"$f":"I420*'Daily efficiency'!BS193","v":3073.2067344428178},{"$f":"J420*'Daily efficiency'!BT193","v":113.18847489552057},{"$f":"K420*'Daily efficiency'!BU193","v":0},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},56.986071242405011,304.66271629865753,115.72609910884965,945.97304698862013,36.608302729846883,0,{"$f":"(V420+AB420)-(VLOOKUP($A420,Assumptions!$A$43:$M$98,11,FALSE)*F420)","v":{"$error":"#N/A"}},{"$f":"(W420+AC420)-(VLOOKUP($A420,Assumptions!$A$43:$R$98,16,FALSE)*G420)","v":{"$error":"#N/A"}},{"$f":"(X420+AD420)-VLOOKUP($A420,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A420,Assumptions!$A$44:$M$98,11,FALSE)*$H420)","v":{"$error":"#N/A"}},{"$f":"(Y420+AE420)-VLOOKUP($A420,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A420,Assumptions!$A$43:$R$98,16,FALSE)*I420)","v":{"$error":"#N/A"}},{"$f":"(Z420+AF420)-(VLOOKUP($A420,Assumptions!$A$43:$M$98,11,FALSE)*J420)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,11,{"$f":"'Daily efficiency'!CS194","v":39},{"$f":"'Gas Use Per Customer'!G192","v":281.30107530421373},{"$f":"'Gas Use Per Customer'!I192","v":68.482262871836824},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.544678861551045},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.390322591264109},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.08935772310209},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":196.9107527129496},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8482262871836825},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F421*'Daily efficiency'!BP194","v":339.28603290812367},{"$f":"G421*'Daily efficiency'!BQ194","v":1502.9750982283369},{"$f":"H421*'Daily efficiency'!BR194","v":687.95324644965183},{"$f":"I421*'Daily efficiency'!BS194","v":4615.5880435915406},{"$f":"J421*'Daily efficiency'!BT194","v":200.65303021448182},{"$f":"K421*'Daily efficiency'!BU194","v":0},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},109.7345451131344,462.6353044475066,222.50322511418963,1420.7380962387952,64.896773991638653,0,{"$f":"(V421+AB421)-(VLOOKUP($A421,Assumptions!$A$43:$M$98,11,FALSE)*F421)","v":{"$error":"#N/A"}},{"$f":"(W421+AC421)-(VLOOKUP($A421,Assumptions!$A$43:$R$98,16,FALSE)*G421)","v":{"$error":"#N/A"}},{"$f":"(X421+AD421)-VLOOKUP($A421,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A421,Assumptions!$A$44:$M$98,11,FALSE)*$H421)","v":{"$error":"#N/A"}},{"$f":"(Y421+AE421)-VLOOKUP($A421,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A421,Assumptions!$A$43:$R$98,16,FALSE)*I421)","v":{"$error":"#N/A"}},{"$f":"(Z421+AF421)-(VLOOKUP($A421,Assumptions!$A$43:$M$98,11,FALSE)*J421)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2056,12,{"$f":"'Daily efficiency'!CS195","v":29},{"$f":"'Gas Use Per Customer'!G193","v":420.71347604623111},{"$f":"'Gas Use Per Customer'!I193","v":104.97414143761985},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.994828287523973},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.142695209246227},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.73060607821489},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.57078083698491},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2487070718809932},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F422*'Daily efficiency'!BP195","v":373.98896520219085},{"$f":"G422*'Daily efficiency'!BQ195","v":1659.8987445462203},{"$f":"H422*'Daily efficiency'!BR195","v":1798.3386695653819},{"$f":"I422*'Daily efficiency'!BS195","v":7698.3508987184723},{"$f":"J422*'Daily efficiency'!BT195","v":183.55236569761877},{"$f":"K422*'Daily efficiency'!BU195","v":0},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},120.95843917308405,510.93844597983383,581.63277212638695,2369.65264159771,59.365943188478425,0,{"$f":"(V422+AB422)-(VLOOKUP($A422,Assumptions!$A$43:$M$98,11,FALSE)*F422)","v":{"$error":"#N/A"}},{"$f":"(W422+AC422)-(VLOOKUP($A422,Assumptions!$A$43:$R$98,16,FALSE)*G422)","v":{"$error":"#N/A"}},{"$f":"(X422+AD422)-VLOOKUP($A422,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A422,Assumptions!$A$44:$M$98,11,FALSE)*$H422)","v":{"$error":"#N/A"}},{"$f":"(Y422+AE422)-VLOOKUP($A422,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A422,Assumptions!$A$43:$R$98,16,FALSE)*I422)","v":{"$error":"#N/A"}},{"$f":"(Z422+AF422)-(VLOOKUP($A422,Assumptions!$A$43:$M$98,11,FALSE)*J422)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,1,{"$f":"'Daily efficiency'!CS196","v":33},{"$f":"'Gas Use Per Customer'!G194","v":380.40725400922929},{"$f":"'Gas Use Per Customer'!I194","v":94.433503243744212},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.886700648748842},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.081450801845861},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":70.825127432808159},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":304.32580320738344},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7216751621872106},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F423*'Daily efficiency'!BP196","v":373.23227385064718},{"$f":"G423*'Daily efficiency'!BQ196","v":1566.1863665773808},{"$f":"H423*'Daily efficiency'!BR196","v":1591.9239443575941},{"$f":"I423*'Daily efficiency'!BS196","v":6874.5235552269187},{"$f":"J423*'Daily efficiency'!BT196","v":178.5097835510777},{"$f":"K423*'Daily efficiency'!BU196","v":0},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},123.10235014265854,491.63205653773826,525.06064595370412,2157.9399650624855,58.87747501543361,0,{"$f":"(V423+AB423)-(VLOOKUP($A423,Assumptions!$A$43:$M$98,11,FALSE)*F423)","v":{"$error":"#N/A"}},{"$f":"(W423+AC423)-(VLOOKUP($A423,Assumptions!$A$43:$R$98,16,FALSE)*G423)","v":{"$error":"#N/A"}},{"$f":"(X423+AD423)-VLOOKUP($A423,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A423,Assumptions!$A$44:$M$98,11,FALSE)*$H423)","v":{"$error":"#N/A"}},{"$f":"(Y423+AE423)-VLOOKUP($A423,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A423,Assumptions!$A$43:$R$98,16,FALSE)*I423)","v":{"$error":"#N/A"}},{"$f":"(Z423+AF423)-(VLOOKUP($A423,Assumptions!$A$43:$M$98,11,FALSE)*J423)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,2,{"$f":"'Daily efficiency'!CS197","v":36},{"$f":"'Gas Use Per Customer'!G195","v":310.93687443327769},{"$f":"'Gas Use Per Customer'!I195","v":75.302565290404772},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.590769587121432},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.2810623299833},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.181539174242864},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":217.65581210329438},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5302565290404777},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F424*'Daily efficiency'!BP197","v":380.69009306089771},{"$f":"G424*'Daily efficiency'!BQ197","v":1691.8649920490659},{"$f":"H424*'Daily efficiency'!BR197","v":760.93109477009853},{"$f":"I424*'Daily efficiency'!BS197","v":5079.076109648985},{"$f":"J424*'Daily efficiency'!BT197","v":228.51639188306041},{"$f":"K424*'Daily efficiency'!BU197","v":0},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},125.56214565350518,531.08307106706695,250.976168530134,1594.3419546903929,75.371040657063745,0,{"$f":"(V424+AB424)-(VLOOKUP($A424,Assumptions!$A$43:$M$98,11,FALSE)*F424)","v":{"$error":"#N/A"}},{"$f":"(W424+AC424)-(VLOOKUP($A424,Assumptions!$A$43:$R$98,16,FALSE)*G424)","v":{"$error":"#N/A"}},{"$f":"(X424+AD424)-VLOOKUP($A424,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A424,Assumptions!$A$44:$M$98,11,FALSE)*$H424)","v":{"$error":"#N/A"}},{"$f":"(Y424+AE424)-VLOOKUP($A424,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A424,Assumptions!$A$43:$R$98,16,FALSE)*I424)","v":{"$error":"#N/A"}},{"$f":"(Z424+AF424)-(VLOOKUP($A424,Assumptions!$A$43:$M$98,11,FALSE)*J424)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,3,{"$f":"'Daily efficiency'!CS198","v":40},{"$f":"'Gas Use Per Customer'!G196","v":282.70785716278573},{"$f":"'Gas Use Per Customer'!I196","v":69.156333294703899},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.746899988411169},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.812357148835716},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.493799976822338},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":197.89550001395},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9156333294703902},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F425*'Daily efficiency'!BP198","v":342.62562289952461},{"$f":"G425*'Daily efficiency'!BQ198","v":1510.4914509468128},{"$f":"H425*'Daily efficiency'!BR198","v":694.72476532622522},{"$f":"I425*'Daily efficiency'!BS198","v":4638.6705203269903},{"$f":"J425*'Daily efficiency'!BT198","v":202.62805655348231},{"$f":"K425*'Daily efficiency'!BU198","v":0},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},113.00742822391008,474.14920360626428,229.13948579963343,1456.0969091392385,66.83235002489306,0,{"$f":"(V425+AB425)-(VLOOKUP($A425,Assumptions!$A$43:$M$98,11,FALSE)*F425)","v":{"$error":"#N/A"}},{"$f":"(W425+AC425)-(VLOOKUP($A425,Assumptions!$A$43:$R$98,16,FALSE)*G425)","v":{"$error":"#N/A"}},{"$f":"(X425+AD425)-VLOOKUP($A425,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A425,Assumptions!$A$44:$M$98,11,FALSE)*$H425)","v":{"$error":"#N/A"}},{"$f":"(Y425+AE425)-VLOOKUP($A425,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A425,Assumptions!$A$43:$R$98,16,FALSE)*I425)","v":{"$error":"#N/A"}},{"$f":"(Z425+AF425)-(VLOOKUP($A425,Assumptions!$A$43:$M$98,11,FALSE)*J425)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,4,{"$f":"'Daily efficiency'!CS199","v":46},{"$f":"'Gas Use Per Customer'!G197","v":188.0045192989534},{"$f":"'Gas Use Per Customer'!I197","v":45.597027921286355},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.679108376385907},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.401355789686015},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.358216752771813},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.60316350926738},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5597027921286353},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F426*'Daily efficiency'!BP199","v":222.42880695087101},{"$f":"G426*'Daily efficiency'!BQ199","v":1004.4970875249373},{"$f":"H426*'Daily efficiency'!BR199","v":457.9402010962857},{"$f":"I426*'Daily efficiency'!BS199","v":3084.7781526572285},{"$f":"J426*'Daily efficiency'!BT199","v":133.59929180936896},{"$f":"K426*'Daily efficiency'!BU199","v":0},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},73.363186394853201,315.31558406121144,151.04137270377879,968.32398718152717,44.064749892741979,0,{"$f":"(V426+AB426)-(VLOOKUP($A426,Assumptions!$A$43:$M$98,11,FALSE)*F426)","v":{"$error":"#N/A"}},{"$f":"(W426+AC426)-(VLOOKUP($A426,Assumptions!$A$43:$R$98,16,FALSE)*G426)","v":{"$error":"#N/A"}},{"$f":"(X426+AD426)-VLOOKUP($A426,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A426,Assumptions!$A$44:$M$98,11,FALSE)*$H426)","v":{"$error":"#N/A"}},{"$f":"(Y426+AE426)-VLOOKUP($A426,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A426,Assumptions!$A$43:$R$98,16,FALSE)*I426)","v":{"$error":"#N/A"}},{"$f":"(Z426+AF426)-(VLOOKUP($A426,Assumptions!$A$43:$M$98,11,FALSE)*J426)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,5,{"$f":"'Daily efficiency'!CS200","v":52},{"$f":"'Gas Use Per Customer'!G198","v":124.8979007163381},{"$f":"'Gas Use Per Customer'!I198","v":29.615406993657999},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.692325594926402},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.40811064470429},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9615406993658002},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.489790071633811},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9615406993658002},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F427*'Daily efficiency'!BP200","v":333.01468950552544},{"$f":"G427*'Daily efficiency'!BQ200","v":1933.7314012871504},{"$f":"H427*'Daily efficiency'!BR200","v":37.633685178228816},{"$f":"I427*'Daily efficiency'!BS200","v":292.76067927909668},{"$f":"J427*'Daily efficiency'!BT200","v":86.7731424914179},{"$f":"K427*'Daily efficiency'!BU200","v":0},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},109.83747596962219,607.00588760962989,12.412632600531122,91.898727954005793,28.620187798206953,0,{"$f":"(V427+AB427)-(VLOOKUP($A427,Assumptions!$A$43:$M$98,11,FALSE)*F427)","v":{"$error":"#N/A"}},{"$f":"(W427+AC427)-(VLOOKUP($A427,Assumptions!$A$43:$R$98,16,FALSE)*G427)","v":{"$error":"#N/A"}},{"$f":"(X427+AD427)-VLOOKUP($A427,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A427,Assumptions!$A$44:$M$98,11,FALSE)*$H427)","v":{"$error":"#N/A"}},{"$f":"(Y427+AE427)-VLOOKUP($A427,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A427,Assumptions!$A$43:$R$98,16,FALSE)*I427)","v":{"$error":"#N/A"}},{"$f":"(Z427+AF427)-(VLOOKUP($A427,Assumptions!$A$43:$M$98,11,FALSE)*J427)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,6,{"$f":"'Daily efficiency'!CS201","v":57},{"$f":"'Gas Use Per Customer'!G199","v":91.180992907015323},{"$f":"'Gas Use Per Customer'!I199","v":17.81830936513504},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.254647492108033},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.062893616313787},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7818309365135041},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.118099290701533},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7818309365135041},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F428*'Daily efficiency'!BP201","v":199.19225103202643},{"$f":"G428*'Daily efficiency'!BQ201","v":1406.3721938056185},{"$f":"H428*'Daily efficiency'!BR201","v":21.877489936697241},{"$f":"I428*'Daily efficiency'!BS201","v":213.728247374044},{"$f":"J428*'Daily efficiency'!BT201","v":52.207646439845647},{"$f":"K428*'Daily efficiency'!BU201","v":0},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},65.699126121288231,441.4657595373634,7.2158026385132299,67.090136933276781,17.219529023724739,0,{"$f":"(V428+AB428)-(VLOOKUP($A428,Assumptions!$A$43:$M$98,11,FALSE)*F428)","v":{"$error":"#N/A"}},{"$f":"(W428+AC428)-(VLOOKUP($A428,Assumptions!$A$43:$R$98,16,FALSE)*G428)","v":{"$error":"#N/A"}},{"$f":"(X428+AD428)-VLOOKUP($A428,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A428,Assumptions!$A$44:$M$98,11,FALSE)*$H428)","v":{"$error":"#N/A"}},{"$f":"(Y428+AE428)-VLOOKUP($A428,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A428,Assumptions!$A$43:$R$98,16,FALSE)*I428)","v":{"$error":"#N/A"}},{"$f":"(Z428+AF428)-(VLOOKUP($A428,Assumptions!$A$43:$M$98,11,FALSE)*J428)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,7,{"$f":"'Daily efficiency'!CS202","v":60},{"$f":"'Gas Use Per Customer'!G200","v":77.028483361644945},{"$f":"'Gas Use Per Customer'!I200","v":12.259883686776714},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.8079069494213726},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.325635025480452},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2259883686776716},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7028483361644948},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2259883686776716},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F429*'Daily efficiency'!BP202","v":137.05418280245271},{"$f":"G429*'Daily efficiency'!BQ202","v":1188.0844206347901},{"$f":"H429*'Daily efficiency'!BR202","v":15.052801951421475},{"$f":"I429*'Daily efficiency'!BS202","v":180.55476499969586},{"$f":"J429*'Daily efficiency'!BT202","v":35.921459202255754},{"$f":"K429*'Daily efficiency'!BU202","v":0},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},45.204268713950633,372.94436953475451,4.9648313564477329,56.676850423919724,11.847893009704803,0,{"$f":"(V429+AB429)-(VLOOKUP($A429,Assumptions!$A$43:$M$98,11,FALSE)*F429)","v":{"$error":"#N/A"}},{"$f":"(W429+AC429)-(VLOOKUP($A429,Assumptions!$A$43:$R$98,16,FALSE)*G429)","v":{"$error":"#N/A"}},{"$f":"(X429+AD429)-VLOOKUP($A429,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A429,Assumptions!$A$44:$M$98,11,FALSE)*$H429)","v":{"$error":"#N/A"}},{"$f":"(Y429+AE429)-VLOOKUP($A429,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A429,Assumptions!$A$43:$R$98,16,FALSE)*I429)","v":{"$error":"#N/A"}},{"$f":"(Z429+AF429)-(VLOOKUP($A429,Assumptions!$A$43:$M$98,11,FALSE)*J429)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,8,{"$f":"'Daily efficiency'!CS203","v":60},{"$f":"'Gas Use Per Customer'!G201","v":76.293251079322587},{"$f":"'Gas Use Per Customer'!I201","v":11.295935822568277},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0367486580546217},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.663925971390327},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1295935822568277},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6293251079322593},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1295935822568277},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F430*'Daily efficiency'!BP203","v":126.27813547863087},{"$f":"G430*'Daily efficiency'!BQ203","v":1176.7442256568645},{"$f":"H430*'Daily efficiency'!BR203","v":13.869257583290503},{"$f":"I430*'Daily efficiency'!BS203","v":178.83138052993226},{"$f":"J430*'Daily efficiency'!BT203","v":33.097091960125034},{"$f":"K430*'Daily efficiency'!BU203","v":0},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},41.650029587937077,369.38463775729042,4.5744656152649839,56.135873264907268,10.916338400064156,0,{"$f":"(V430+AB430)-(VLOOKUP($A430,Assumptions!$A$43:$M$98,11,FALSE)*F430)","v":{"$error":"#N/A"}},{"$f":"(W430+AC430)-(VLOOKUP($A430,Assumptions!$A$43:$R$98,16,FALSE)*G430)","v":{"$error":"#N/A"}},{"$f":"(X430+AD430)-VLOOKUP($A430,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A430,Assumptions!$A$44:$M$98,11,FALSE)*$H430)","v":{"$error":"#N/A"}},{"$f":"(Y430+AE430)-VLOOKUP($A430,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A430,Assumptions!$A$43:$R$98,16,FALSE)*I430)","v":{"$error":"#N/A"}},{"$f":"(Z430+AF430)-(VLOOKUP($A430,Assumptions!$A$43:$M$98,11,FALSE)*J430)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,9,{"$f":"'Daily efficiency'!CS204","v":56},{"$f":"'Gas Use Per Customer'!G202","v":112.10004651716838},{"$f":"'Gas Use Per Customer'!I202","v":16.574227047439226},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.259381637951382},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.89004186545155},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6574227047439227},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.210004651716838},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6574227047439227},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F431*'Daily efficiency'!BP204","v":185.28455910386512},{"$f":"G431*'Daily efficiency'!BQ204","v":1729.0268872903698},{"$f":"H431*'Daily efficiency'!BR204","v":20.349993818627294},{"$f":"I431*'Daily efficiency'!BS204","v":262.76250903624276},{"$f":"J431*'Daily efficiency'!BT204","v":48.562485248996914},{"$f":"K431*'Daily efficiency'!BU204","v":0},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},61.111983793661324,542.74833605226024,6.7119920756479088,82.482184403641043,16.017253816887042,0,{"$f":"(V431+AB431)-(VLOOKUP($A431,Assumptions!$A$43:$M$98,11,FALSE)*F431)","v":{"$error":"#N/A"}},{"$f":"(W431+AC431)-(VLOOKUP($A431,Assumptions!$A$43:$R$98,16,FALSE)*G431)","v":{"$error":"#N/A"}},{"$f":"(X431+AD431)-VLOOKUP($A431,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A431,Assumptions!$A$44:$M$98,11,FALSE)*$H431)","v":{"$error":"#N/A"}},{"$f":"(Y431+AE431)-VLOOKUP($A431,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A431,Assumptions!$A$43:$R$98,16,FALSE)*I431)","v":{"$error":"#N/A"}},{"$f":"(Z431+AF431)-(VLOOKUP($A431,Assumptions!$A$43:$M$98,11,FALSE)*J431)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,10,{"$f":"'Daily efficiency'!CS205","v":49},{"$f":"'Gas Use Per Customer'!G203","v":185.91133456956464},{"$f":"'Gas Use Per Customer'!I203","v":38.294882304719522},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.635905843775618},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":167.32020111260817},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8294882304719522},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.591133456956467},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8294882304719522},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F432*'Daily efficiency'!BP205","v":455.72088246687133},{"$f":"G432*'Daily efficiency'!BQ205","v":2936.4107229443071},{"$f":"H432*'Daily efficiency'!BR205","v":57.456723744618728},{"$f":"I432*'Daily efficiency'!BS205","v":435.77616823105978},{"$f":"J432*'Daily efficiency'!BT205","v":112.20400515282813},{"$f":"K432*'Daily efficiency'!BU205","v":0},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},150.30937989892928,921.75086782001472,18.950820226469524,136.79185207425712,37.00799126299394,0,{"$f":"(V432+AB432)-(VLOOKUP($A432,Assumptions!$A$43:$M$98,11,FALSE)*F432)","v":{"$error":"#N/A"}},{"$f":"(W432+AC432)-(VLOOKUP($A432,Assumptions!$A$43:$R$98,16,FALSE)*G432)","v":{"$error":"#N/A"}},{"$f":"(X432+AD432)-VLOOKUP($A432,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A432,Assumptions!$A$44:$M$98,11,FALSE)*$H432)","v":{"$error":"#N/A"}},{"$f":"(Y432+AE432)-VLOOKUP($A432,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A432,Assumptions!$A$43:$R$98,16,FALSE)*I432)","v":{"$error":"#N/A"}},{"$f":"(Z432+AF432)-(VLOOKUP($A432,Assumptions!$A$43:$M$98,11,FALSE)*J432)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,11,{"$f":"'Daily efficiency'!CS206","v":39},{"$f":"'Gas Use Per Customer'!G204","v":280.52198514052003},{"$f":"'Gas Use Per Customer'!I204","v":68.279069767441854},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.483720930232554},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.156595542156012},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.967441860465108},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":196.365389598364},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8279069767441856},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F433*'Daily efficiency'!BP206","v":338.2793403805494},{"$f":"G433*'Daily efficiency'!BQ206","v":1498.8124653125549},{"$f":"H433*'Daily efficiency'!BR206","v":685.91202657807276},{"$f":"I433*'Daily efficiency'!BS206","v":4602.8047321856538},{"$f":"J433*'Daily efficiency'!BT206","v":200.05767441860453},{"$f":"K433*'Daily efficiency'!BU206","v":0},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},111.57390376754461,470.48312411012324,226.23280026598914,1444.8384972672177,65.98456674424682,0,{"$f":"(V433+AB433)-(VLOOKUP($A433,Assumptions!$A$43:$M$98,11,FALSE)*F433)","v":{"$error":"#N/A"}},{"$f":"(W433+AC433)-(VLOOKUP($A433,Assumptions!$A$43:$R$98,16,FALSE)*G433)","v":{"$error":"#N/A"}},{"$f":"(X433+AD433)-VLOOKUP($A433,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A433,Assumptions!$A$44:$M$98,11,FALSE)*$H433)","v":{"$error":"#N/A"}},{"$f":"(Y433+AE433)-VLOOKUP($A433,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A433,Assumptions!$A$43:$R$98,16,FALSE)*I433)","v":{"$error":"#N/A"}},{"$f":"(Z433+AF433)-(VLOOKUP($A433,Assumptions!$A$43:$M$98,11,FALSE)*J433)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2057,12,{"$f":"'Daily efficiency'!CS207","v":29},{"$f":"'Gas Use Per Customer'!G205","v":419.40601153040529},{"$f":"'Gas Use Per Customer'!I205","v":104.63032545233828},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.92606509046766},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.881202306081065},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.472744089253709},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.52480922432426},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2315162726169149},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F434*'Daily efficiency'!BP207","v":378.36454525685116},{"$f":"G434*'Daily efficiency'!BQ207","v":1654.2630905682524},{"$f":"H434*'Daily efficiency'!BR207","v":1777.5881160864753},{"$f":"I434*'Daily efficiency'!BS207","v":7674.4264912451445},{"$f":"J434*'Daily efficiency'!BT207","v":182.95118681109662},{"$f":"K434*'Daily efficiency'!BU207","v":0},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},124.79511552212435,519.27968639379833,586.29783651418973,2409.0326407857519,60.342372929000383,0,{"$f":"(V434+AB434)-(VLOOKUP($A434,Assumptions!$A$43:$M$98,11,FALSE)*F434)","v":{"$error":"#N/A"}},{"$f":"(W434+AC434)-(VLOOKUP($A434,Assumptions!$A$43:$R$98,16,FALSE)*G434)","v":{"$error":"#N/A"}},{"$f":"(X434+AD434)-VLOOKUP($A434,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A434,Assumptions!$A$44:$M$98,11,FALSE)*$H434)","v":{"$error":"#N/A"}},{"$f":"(Y434+AE434)-VLOOKUP($A434,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A434,Assumptions!$A$43:$R$98,16,FALSE)*I434)","v":{"$error":"#N/A"}},{"$f":"(Z434+AF434)-(VLOOKUP($A434,Assumptions!$A$43:$M$98,11,FALSE)*J434)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,1,{"$f":"'Daily efficiency'!CS208","v":33},{"$f":"'Gas Use Per Customer'!G206","v":382.1579165922459},{"$f":"'Gas Use Per Customer'!I206","v":94.906073527716956},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.98121470554339},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.431583318449185},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.179555145787717},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":305.72633327379674},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7453036763858476},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F435*'Daily efficiency'!BP208","v":353.91337600972247},{"$f":"G435*'Daily efficiency'!BQ208","v":1484.703166579764},{"$f":"H435*'Daily efficiency'!BR208","v":1644.6845688894568},{"$f":"I435*'Daily efficiency'!BS208","v":7021.7449041164718},{"$f":"J435*'Daily efficiency'!BT208","v":161.46278444683196},{"$f":"K435*'Daily efficiency'!BU208","v":0},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},118.99544926617915,475.09735357974921,552.98836507037436,2246.9221434630799,54.288246439408937,0,{"$f":"(V435+AB435)-(VLOOKUP($A435,Assumptions!$A$43:$M$98,11,FALSE)*F435)","v":{"$error":"#N/A"}},{"$f":"(W435+AC435)-(VLOOKUP($A435,Assumptions!$A$43:$R$98,16,FALSE)*G435)","v":{"$error":"#N/A"}},{"$f":"(X435+AD435)-VLOOKUP($A435,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A435,Assumptions!$A$44:$M$98,11,FALSE)*$H435)","v":{"$error":"#N/A"}},{"$f":"(Y435+AE435)-VLOOKUP($A435,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A435,Assumptions!$A$43:$R$98,16,FALSE)*I435)","v":{"$error":"#N/A"}},{"$f":"(Z435+AF435)-(VLOOKUP($A435,Assumptions!$A$43:$M$98,11,FALSE)*J435)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,2,{"$f":"'Daily efficiency'!CS209","v":37},{"$f":"'Gas Use Per Customer'!G207","v":308.01303739903773},{"$f":"'Gas Use Per Customer'!I207","v":74.53194308427905},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.359582925283714},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.403911219711318},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.719165850567428},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":215.60912617932641},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4531943084279053},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F436*'Daily efficiency'!BP209","v":369.2583485642761},{"$f":"G436*'Daily efficiency'!BQ209","v":1645.6955404090941},{"$f":"H436*'Daily efficiency'!BR209","v":748.7266053837858},{"$f":"I436*'Daily efficiency'!BS209","v":5053.8779176434118},{"$f":"J436*'Daily efficiency'!BT209","v":218.37859323693752},{"$f":"K436*'Daily efficiency'!BU209","v":0},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},124.15485274421027,526.61408263006558,251.74255855968909,1617.2148602058789,73.42491291324265,0,{"$f":"(V436+AB436)-(VLOOKUP($A436,Assumptions!$A$43:$M$98,11,FALSE)*F436)","v":{"$error":"#N/A"}},{"$f":"(W436+AC436)-(VLOOKUP($A436,Assumptions!$A$43:$R$98,16,FALSE)*G436)","v":{"$error":"#N/A"}},{"$f":"(X436+AD436)-VLOOKUP($A436,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A436,Assumptions!$A$44:$M$98,11,FALSE)*$H436)","v":{"$error":"#N/A"}},{"$f":"(Y436+AE436)-VLOOKUP($A436,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A436,Assumptions!$A$43:$R$98,16,FALSE)*I436)","v":{"$error":"#N/A"}},{"$f":"(Z436+AF436)-(VLOOKUP($A436,Assumptions!$A$43:$M$98,11,FALSE)*J436)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,3,{"$f":"'Daily efficiency'!CS210","v":41},{"$f":"'Gas Use Per Customer'!G208","v":280.47977882690037},{"$f":"'Gas Use Per Customer'!I208","v":68.539973485503481},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.561992045651042},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":84.143933648070103},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.123984091302084},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":196.33584517883025},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8539973485503483},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F437*'Daily efficiency'!BP210","v":339.57195227390599},{"$f":"G437*'Daily efficiency'!BQ210","v":1498.586959461609},{"$f":"H437*'Daily efficiency'!BR210","v":688.53299078580039},{"$f":"I437*'Daily efficiency'!BS210","v":4602.1122109917833},{"$f":"J437*'Daily efficiency'!BT210","v":200.8221223125251},{"$f":"K437*'Daily efficiency'!BU210","v":0},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},114.17346661098489,479.54009567412294,231.50380326651322,1472.6521647798884,67.521942619399681,0,{"$f":"(V437+AB437)-(VLOOKUP($A437,Assumptions!$A$43:$M$98,11,FALSE)*F437)","v":{"$error":"#N/A"}},{"$f":"(W437+AC437)-(VLOOKUP($A437,Assumptions!$A$43:$R$98,16,FALSE)*G437)","v":{"$error":"#N/A"}},{"$f":"(X437+AD437)-VLOOKUP($A437,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A437,Assumptions!$A$44:$M$98,11,FALSE)*$H437)","v":{"$error":"#N/A"}},{"$f":"(Y437+AE437)-VLOOKUP($A437,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A437,Assumptions!$A$43:$R$98,16,FALSE)*I437)","v":{"$error":"#N/A"}},{"$f":"(Z437+AF437)-(VLOOKUP($A437,Assumptions!$A$43:$M$98,11,FALSE)*J437)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,4,{"$f":"'Daily efficiency'!CS211","v":46},{"$f":"'Gas Use Per Customer'!G209","v":186.98732352633169},{"$f":"'Gas Use Per Customer'!I209","v":45.299688185702735},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.589906455710819},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.096197057899509},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.179812911421639},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.89112646843219},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.529968818570274},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F438*'Daily efficiency'!BP211","v":223.28019902490379},{"$f":"G438*'Daily efficiency'!BQ211","v":999.06227034686515},{"$f":"H438*'Daily efficiency'!BR211","v":455.02980243512093},{"$f":"I438*'Daily efficiency'!BS211","v":3068.0880044200517},{"$f":"J438*'Daily efficiency'!BT211","v":132.72808638410896},{"$f":"K438*'Daily efficiency'!BU211","v":0},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},75.072968122234599,319.69477225309834,152.99358385589946,981.77233285467662,44.62684752859807,0,{"$f":"(V438+AB438)-(VLOOKUP($A438,Assumptions!$A$43:$M$98,11,FALSE)*F438)","v":{"$error":"#N/A"}},{"$f":"(W438+AC438)-(VLOOKUP($A438,Assumptions!$A$43:$R$98,16,FALSE)*G438)","v":{"$error":"#N/A"}},{"$f":"(X438+AD438)-VLOOKUP($A438,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A438,Assumptions!$A$44:$M$98,11,FALSE)*$H438)","v":{"$error":"#N/A"}},{"$f":"(Y438+AE438)-VLOOKUP($A438,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A438,Assumptions!$A$43:$R$98,16,FALSE)*I438)","v":{"$error":"#N/A"}},{"$f":"(Z438+AF438)-(VLOOKUP($A438,Assumptions!$A$43:$M$98,11,FALSE)*J438)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,5,{"$f":"'Daily efficiency'!CS212","v":52},{"$f":"'Gas Use Per Customer'!G210","v":125.59431148785761},{"$f":"'Gas Use Per Customer'!I210","v":29.858779951383266},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.887023961106614},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.03488033907185},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9858779951383267},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.559431148785762},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9858779951383267},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F439*'Daily efficiency'!BP212","v":335.75133161779746},{"$f":"G439*'Daily efficiency'!BQ212","v":1944.5135791248738},{"$f":"H439*'Daily efficiency'!BR212","v":37.942950597876376},{"$f":"I439*'Daily efficiency'!BS212","v":294.39306612753842},{"$f":"J439*'Daily efficiency'!BT212","v":87.486225257552917},{"$f":"K439*'Daily efficiency'!BU212","v":0},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},112.88886845147145,622.23431338824582,12.75746767128323,94.204262358800264,29.415284600146535,0,{"$f":"(V439+AB439)-(VLOOKUP($A439,Assumptions!$A$43:$M$98,11,FALSE)*F439)","v":{"$error":"#N/A"}},{"$f":"(W439+AC439)-(VLOOKUP($A439,Assumptions!$A$43:$R$98,16,FALSE)*G439)","v":{"$error":"#N/A"}},{"$f":"(X439+AD439)-VLOOKUP($A439,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A439,Assumptions!$A$44:$M$98,11,FALSE)*$H439)","v":{"$error":"#N/A"}},{"$f":"(Y439+AE439)-VLOOKUP($A439,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A439,Assumptions!$A$43:$R$98,16,FALSE)*I439)","v":{"$error":"#N/A"}},{"$f":"(Z439+AF439)-(VLOOKUP($A439,Assumptions!$A$43:$M$98,11,FALSE)*J439)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,6,{"$f":"'Daily efficiency'!CS213","v":57},{"$f":"'Gas Use Per Customer'!G211","v":91.438907995253984},{"$f":"'Gas Use Per Customer'!I211","v":17.903244563321316},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.322595650657053},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.29501719572859},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7903244563321317},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.1438907995253995},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7903244563321317},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F440*'Daily efficiency'!BP213","v":200.1417481460276},{"$f":"G440*'Daily efficiency'!BQ213","v":1410.3502663939669},{"$f":"H440*'Daily efficiency'!BR213","v":21.981774181936999},{"$f":"I440*'Daily efficiency'!BS213","v":214.33280034087545},{"$f":"J440*'Daily efficiency'!BT213","v":52.456506570531431},{"$f":"K440*'Daily efficiency'!BU213","v":0},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},67.293182038140245,451.30480911402441,7.3908794404409095,68.585390345643916,17.637325937415792,0,{"$f":"(V440+AB440)-(VLOOKUP($A440,Assumptions!$A$43:$M$98,11,FALSE)*F440)","v":{"$error":"#N/A"}},{"$f":"(W440+AC440)-(VLOOKUP($A440,Assumptions!$A$43:$R$98,16,FALSE)*G440)","v":{"$error":"#N/A"}},{"$f":"(X440+AD440)-VLOOKUP($A440,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A440,Assumptions!$A$44:$M$98,11,FALSE)*$H440)","v":{"$error":"#N/A"}},{"$f":"(Y440+AE440)-VLOOKUP($A440,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A440,Assumptions!$A$43:$R$98,16,FALSE)*I440)","v":{"$error":"#N/A"}},{"$f":"(Z440+AF440)-(VLOOKUP($A440,Assumptions!$A$43:$M$98,11,FALSE)*J440)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,7,{"$f":"'Daily efficiency'!CS214","v":60},{"$f":"'Gas Use Per Customer'!G212","v":77.255915220257506},{"$f":"'Gas Use Per Customer'!I212","v":12.299152789950336},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.8393222319602689},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.530323698231754},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2299152789950336},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7255915220257512},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2299152789950336},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F441*'Daily efficiency'!BP214","v":137.49317512753086},{"$f":"G441*'Daily efficiency'!BQ214","v":1191.5923210396961},{"$f":"H441*'Daily efficiency'!BR214","v":15.101016930289505},{"$f":"I441*'Daily efficiency'!BS214","v":181.08786527628371},{"$f":"J441*'Daily efficiency'!BT214","v":36.036517674554467},{"$f":"K441*'Daily efficiency'!BU214","v":0},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},46.229001937707274,381.30339519384074,5.0773788610538775,57.947182638777278,12.116472282060377,0,{"$f":"(V441+AB441)-(VLOOKUP($A441,Assumptions!$A$43:$M$98,11,FALSE)*F441)","v":{"$error":"#N/A"}},{"$f":"(W441+AC441)-(VLOOKUP($A441,Assumptions!$A$43:$R$98,16,FALSE)*G441)","v":{"$error":"#N/A"}},{"$f":"(X441+AD441)-VLOOKUP($A441,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A441,Assumptions!$A$44:$M$98,11,FALSE)*$H441)","v":{"$error":"#N/A"}},{"$f":"(Y441+AE441)-VLOOKUP($A441,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A441,Assumptions!$A$43:$R$98,16,FALSE)*I441)","v":{"$error":"#N/A"}},{"$f":"(Z441+AF441)-(VLOOKUP($A441,Assumptions!$A$43:$M$98,11,FALSE)*J441)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,8,{"$f":"'Daily efficiency'!CS215","v":60},{"$f":"'Gas Use Per Customer'!G213","v":76.435255651720567},{"$f":"'Gas Use Per Customer'!I213","v":11.299501320035203},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0396010560281628},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.791730086548512},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1299501320035203},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6435255651720571},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1299501320035203},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F442*'Daily efficiency'!BP215","v":126.31799444908268},{"$f":"G442*'Daily efficiency'!BQ215","v":1178.9344988228679},{"$f":"H442*'Daily efficiency'!BR215","v":13.873635335037514},{"$f":"I442*'Daily efficiency'!BS215","v":179.16423924763311},{"$f":"J442*'Daily efficiency'!BT215","v":33.107538867703127},{"$f":"K442*'Daily efficiency'!BU215","v":0},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},42.471597624663922,377.25295738737236,4.6646992782849059,57.331632233779928,11.131668732270787,0,{"$f":"(V442+AB442)-(VLOOKUP($A442,Assumptions!$A$43:$M$98,11,FALSE)*F442)","v":{"$error":"#N/A"}},{"$f":"(W442+AC442)-(VLOOKUP($A442,Assumptions!$A$43:$R$98,16,FALSE)*G442)","v":{"$error":"#N/A"}},{"$f":"(X442+AD442)-VLOOKUP($A442,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A442,Assumptions!$A$44:$M$98,11,FALSE)*$H442)","v":{"$error":"#N/A"}},{"$f":"(Y442+AE442)-VLOOKUP($A442,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A442,Assumptions!$A$43:$R$98,16,FALSE)*I442)","v":{"$error":"#N/A"}},{"$f":"(Z442+AF442)-(VLOOKUP($A442,Assumptions!$A$43:$M$98,11,FALSE)*J442)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,9,{"$f":"'Daily efficiency'!CS216","v":56},{"$f":"'Gas Use Per Customer'!G214","v":112.09700346469795},{"$f":"'Gas Use Per Customer'!I214","v":16.573742590527612},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.258994072422091},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.88730311822816},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6573742590527614},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.209700346469795},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6573742590527614},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F443*'Daily efficiency'!BP216","v":185.27914332278428},{"$f":"G443*'Daily efficiency'!BQ216","v":1728.9799513638982},{"$f":"H443*'Daily efficiency'!BR216","v":20.349398997817339},{"$f":"I443*'Daily efficiency'!BS216","v":262.75537612125208},{"$f":"J443*'Daily efficiency'!BT216","v":48.561065790245884},{"$f":"K443*'Daily efficiency'!BU216","v":0},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},62.295963910507417,553.26466446335348,6.8420298304167195,84.080364778660226,16.327571186221704,0,{"$f":"(V443+AB443)-(VLOOKUP($A443,Assumptions!$A$43:$M$98,11,FALSE)*F443)","v":{"$error":"#N/A"}},{"$f":"(W443+AC443)-(VLOOKUP($A443,Assumptions!$A$43:$R$98,16,FALSE)*G443)","v":{"$error":"#N/A"}},{"$f":"(X443+AD443)-VLOOKUP($A443,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A443,Assumptions!$A$44:$M$98,11,FALSE)*$H443)","v":{"$error":"#N/A"}},{"$f":"(Y443+AE443)-VLOOKUP($A443,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A443,Assumptions!$A$43:$R$98,16,FALSE)*I443)","v":{"$error":"#N/A"}},{"$f":"(Z443+AF443)-(VLOOKUP($A443,Assumptions!$A$43:$M$98,11,FALSE)*J443)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,10,{"$f":"'Daily efficiency'!CS217","v":49},{"$f":"'Gas Use Per Customer'!G215","v":184.58461338706795},{"$f":"'Gas Use Per Customer'!I215","v":37.987069718679017},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.389655774943215},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":166.12615204836115},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7987069718679018},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.458461338706794},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7987069718679018},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F444*'Daily efficiency'!BP217","v":452.05781798142442},{"$f":"G444*'Daily efficiency'!BQ217","v":2915.455581528855},{"$f":"H444*'Daily efficiency'!BR217","v":56.994889116677697},{"$f":"I444*'Daily efficiency'!BS217","v":432.66633377928747},{"$f":"J444*'Daily efficiency'!BT217","v":111.30211427572947},{"$f":"K444*'Daily efficiency'!BU217","v":0},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},151.99432062016916,932.93074497477573,19.16325546319225,138.45099464233448,37.42284409208709,0,{"$f":"(V444+AB444)-(VLOOKUP($A444,Assumptions!$A$43:$M$98,11,FALSE)*F444)","v":{"$error":"#N/A"}},{"$f":"(W444+AC444)-(VLOOKUP($A444,Assumptions!$A$43:$R$98,16,FALSE)*G444)","v":{"$error":"#N/A"}},{"$f":"(X444+AD444)-VLOOKUP($A444,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A444,Assumptions!$A$44:$M$98,11,FALSE)*$H444)","v":{"$error":"#N/A"}},{"$f":"(Y444+AE444)-VLOOKUP($A444,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A444,Assumptions!$A$43:$R$98,16,FALSE)*I444)","v":{"$error":"#N/A"}},{"$f":"(Z444+AF444)-(VLOOKUP($A444,Assumptions!$A$43:$M$98,11,FALSE)*J444)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,11,{"$f":"'Daily efficiency'!CS218","v":39},{"$f":"'Gas Use Per Customer'!G216","v":279.08924940066368},{"$f":"'Gas Use Per Customer'!I216","v":67.877385772122608},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.363215731636782},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.726774820199097},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.726431463273563},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":195.36247458046455},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7877385772122611},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F445*'Daily efficiency'!BP218","v":336.28925180083053},{"$f":"G445*'Daily efficiency'!BQ218","v":1491.1574425330753},{"$f":"H445*'Daily efficiency'!BR218","v":681.87682392795136},{"$f":"I445*'Daily efficiency'!BS218","v":4579.2964041660907},{"$f":"J445*'Daily efficiency'!BT218","v":198.88074031231915},{"$f":"K445*'Daily efficiency'!BU218","v":0},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},113.06973207005252,477.16268858658128,229.26581617890838,1465.3512243045984,66.86919638551494,0,{"$f":"(V445+AB445)-(VLOOKUP($A445,Assumptions!$A$43:$M$98,11,FALSE)*F445)","v":{"$error":"#N/A"}},{"$f":"(W445+AC445)-(VLOOKUP($A445,Assumptions!$A$43:$R$98,16,FALSE)*G445)","v":{"$error":"#N/A"}},{"$f":"(X445+AD445)-VLOOKUP($A445,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A445,Assumptions!$A$44:$M$98,11,FALSE)*$H445)","v":{"$error":"#N/A"}},{"$f":"(Y445+AE445)-VLOOKUP($A445,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A445,Assumptions!$A$43:$R$98,16,FALSE)*I445)","v":{"$error":"#N/A"}},{"$f":"(Z445+AF445)-(VLOOKUP($A445,Assumptions!$A$43:$M$98,11,FALSE)*J445)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2058,12,{"$f":"'Daily efficiency'!CS219","v":29},{"$f":"'Gas Use Per Customer'!G217","v":418.59692991585638},{"$f":"'Gas Use Per Customer'!I217","v":104.41083443556271},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.882166887112543},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.719385983171279},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.308125826672025},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":334.87754393268511},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2205417217781358},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F446*'Daily efficiency'!BP219","v":370.92260809752094},{"$f":"G446*'Daily efficiency'!BQ219","v":1650.5956160936755},{"$f":"H446*'Daily efficiency'!BR219","v":1750.0749326690106},{"$f":"I446*'Daily efficiency'!BS219","v":7659.6216548680595},{"$f":"J446*'Daily efficiency'!BT219","v":182.56739614773144},{"$f":"K446*'Daily efficiency'!BU219","v":0},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},124.7144227528006,528.18208156917206,588.42351541046651,2451.0394128363632,61.384199633525583,0,{"$f":"(V446+AB446)-(VLOOKUP($A446,Assumptions!$A$43:$M$98,11,FALSE)*F446)","v":{"$error":"#N/A"}},{"$f":"(W446+AC446)-(VLOOKUP($A446,Assumptions!$A$43:$R$98,16,FALSE)*G446)","v":{"$error":"#N/A"}},{"$f":"(X446+AD446)-VLOOKUP($A446,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A446,Assumptions!$A$44:$M$98,11,FALSE)*$H446)","v":{"$error":"#N/A"}},{"$f":"(Y446+AE446)-VLOOKUP($A446,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A446,Assumptions!$A$43:$R$98,16,FALSE)*I446)","v":{"$error":"#N/A"}},{"$f":"(Z446+AF446)-(VLOOKUP($A446,Assumptions!$A$43:$M$98,11,FALSE)*J446)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,1,{"$f":"'Daily efficiency'!CS220","v":33},{"$f":"'Gas Use Per Customer'!G218","v":382.99717279095069},{"$f":"'Gas Use Per Customer'!I218","v":95.127264388901622},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.025452877780324},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.59943455819014},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.34544829167622},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.39773823276056},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7563632194450811},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F447*'Daily efficiency'!BP220","v":337.84592079937164},{"$f":"G447*'Daily efficiency'!BQ220","v":1420.4280314752873},{"$f":"H447*'Daily efficiency'!BR220","v":1647.0113799082649},{"$f":"I447*'Daily efficiency'!BS220","v":7124.0439278519125},{"$f":"J447*'Daily efficiency'!BT220","v":148.35250312520796},{"$f":"K447*'Daily efficiency'!BU220","v":0},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},115.75530436515739,463.18134166588402,564.31139710985565,2323.0492157789777,50.829647763571124,0,{"$f":"(V447+AB447)-(VLOOKUP($A447,Assumptions!$A$43:$M$98,11,FALSE)*F447)","v":{"$error":"#N/A"}},{"$f":"(W447+AC447)-(VLOOKUP($A447,Assumptions!$A$43:$R$98,16,FALSE)*G447)","v":{"$error":"#N/A"}},{"$f":"(X447+AD447)-VLOOKUP($A447,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A447,Assumptions!$A$44:$M$98,11,FALSE)*$H447)","v":{"$error":"#N/A"}},{"$f":"(Y447+AE447)-VLOOKUP($A447,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A447,Assumptions!$A$43:$R$98,16,FALSE)*I447)","v":{"$error":"#N/A"}},{"$f":"(Z447+AF447)-(VLOOKUP($A447,Assumptions!$A$43:$M$98,11,FALSE)*J447)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,2,{"$f":"'Daily efficiency'!CS221","v":37},{"$f":"'Gas Use Per Customer'!G219","v":314.83221427379215},{"$f":"'Gas Use Per Customer'!I219","v":76.084589374749271},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.825376812424782},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.449664282137647},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.650753624849564},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.38254999165449},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.6084589374749276},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F448*'Daily efficiency'!BP221","v":376.95072288591666},{"$f":"G448*'Daily efficiency'!BQ221","v":1682.1300013228554},{"$f":"H448*'Daily efficiency'!BR221","v":764.3240464046238},{"$f":"I448*'Daily efficiency'!BS221","v":5165.7669718043826},{"$f":"J448*'Daily efficiency'!BT221","v":222.92784686801528},{"$f":"K448*'Daily efficiency'!BU221","v":0},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},129.15368507360867,548.5186250935451,261.87843978058902,1684.4830035130808,76.381211602671812,0,{"$f":"(V448+AB448)-(VLOOKUP($A448,Assumptions!$A$43:$M$98,11,FALSE)*F448)","v":{"$error":"#N/A"}},{"$f":"(W448+AC448)-(VLOOKUP($A448,Assumptions!$A$43:$R$98,16,FALSE)*G448)","v":{"$error":"#N/A"}},{"$f":"(X448+AD448)-VLOOKUP($A448,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A448,Assumptions!$A$44:$M$98,11,FALSE)*$H448)","v":{"$error":"#N/A"}},{"$f":"(Y448+AE448)-VLOOKUP($A448,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A448,Assumptions!$A$43:$R$98,16,FALSE)*I448)","v":{"$error":"#N/A"}},{"$f":"(Z448+AF448)-(VLOOKUP($A448,Assumptions!$A$43:$M$98,11,FALSE)*J448)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,3,{"$f":"'Daily efficiency'!CS222","v":41},{"$f":"'Gas Use Per Customer'!G220","v":278.66139448893205},{"$f":"'Gas Use Per Customer'!I220","v":68.035325151966973},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.41059754559009},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.598418346679608},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.821195091180179},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":195.06297614225241},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8035325151966974},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F449*'Daily efficiency'!BP222","v":337.07174092108124},{"$f":"G449*'Daily efficiency'!BQ222","v":1488.8714389076288},{"$f":"H449*'Daily efficiency'!BR222","v":683.46343781233077},{"$f":"I449*'Daily efficiency'!BS222","v":4572.2761607743987},{"$f":"J449*'Daily efficiency'!BT222","v":199.34350269526311},{"$f":"K449*'Daily efficiency'!BU222","v":0},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},115.49004904630419,485.4997615929891,234.17337133812836,1490.9541065694386,68.300566640287428,0,{"$f":"(V449+AB449)-(VLOOKUP($A449,Assumptions!$A$43:$M$98,11,FALSE)*F449)","v":{"$error":"#N/A"}},{"$f":"(W449+AC449)-(VLOOKUP($A449,Assumptions!$A$43:$R$98,16,FALSE)*G449)","v":{"$error":"#N/A"}},{"$f":"(X449+AD449)-VLOOKUP($A449,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A449,Assumptions!$A$44:$M$98,11,FALSE)*$H449)","v":{"$error":"#N/A"}},{"$f":"(Y449+AE449)-VLOOKUP($A449,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A449,Assumptions!$A$43:$R$98,16,FALSE)*I449)","v":{"$error":"#N/A"}},{"$f":"(Z449+AF449)-(VLOOKUP($A449,Assumptions!$A$43:$M$98,11,FALSE)*J449)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,4,{"$f":"'Daily efficiency'!CS223","v":46},{"$f":"'Gas Use Per Customer'!G221","v":187.07323486646368},{"$f":"'Gas Use Per Customer'!I221","v":45.3208479347389},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.596254380421669},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.121970459939099},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.192508760843339},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.95126440652456},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5320847934738904},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F450*'Daily efficiency'!BP223","v":224.53596097703627},{"$f":"G450*'Daily efficiency'!BQ223","v":999.52128958358196},{"$f":"H450*'Daily efficiency'!BR223","v":455.28028953869114},{"$f":"I450*'Daily efficiency'!BS223","v":3069.4976376889367},{"$f":"J450*'Daily efficiency'!BT223","v":132.79008444878494},{"$f":"K450*'Daily efficiency'!BU223","v":0},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},76.932195724969887,325.92965055195242,155.99154893542283,1000.9194429853511,45.497535106165003,0,{"$f":"(V450+AB450)-(VLOOKUP($A450,Assumptions!$A$43:$M$98,11,FALSE)*F450)","v":{"$error":"#N/A"}},{"$f":"(W450+AC450)-(VLOOKUP($A450,Assumptions!$A$43:$R$98,16,FALSE)*G450)","v":{"$error":"#N/A"}},{"$f":"(X450+AD450)-VLOOKUP($A450,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A450,Assumptions!$A$44:$M$98,11,FALSE)*$H450)","v":{"$error":"#N/A"}},{"$f":"(Y450+AE450)-VLOOKUP($A450,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A450,Assumptions!$A$43:$R$98,16,FALSE)*I450)","v":{"$error":"#N/A"}},{"$f":"(Z450+AF450)-(VLOOKUP($A450,Assumptions!$A$43:$M$98,11,FALSE)*J450)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,5,{"$f":"'Daily efficiency'!CS224","v":51},{"$f":"'Gas Use Per Customer'!G222","v":125.61756037332648},{"$f":"'Gas Use Per Customer'!I222","v":29.861231070420914},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.888984856336734},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.05580433599384},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9861231070420917},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.56175603733265},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9861231070420917},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F451*'Daily efficiency'!BP224","v":337.73678800039113},{"$f":"G451*'Daily efficiency'!BQ224","v":1947.3245362685529},{"$f":"H451*'Daily efficiency'!BR224","v":38.376140468747494},{"$f":"I451*'Daily efficiency'!BS224","v":294.44756151507744},{"$f":"J451*'Daily efficiency'!BT224","v":87.493407036333238},{"$f":"K451*'Daily efficiency'!BU224","v":0},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U451+S451)*L451),0)","v":115.71791246670757},634.99478423483663,13.148721197548234,96.015154284973917,29.97764761365795,0,{"$f":"(V451+AB451)-(VLOOKUP($A451,Assumptions!$A$43:$M$98,11,FALSE)*F451)","v":{"$error":"#N/A"}},{"$f":"(W451+AC451)-(VLOOKUP($A451,Assumptions!$A$43:$R$98,16,FALSE)*G451)","v":{"$error":"#N/A"}},{"$f":"(X451+AD451)-VLOOKUP($A451,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A451,Assumptions!$A$44:$M$98,11,FALSE)*$H451)","v":{"$error":"#N/A"}},{"$f":"(Y451+AE451)-VLOOKUP($A451,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A451,Assumptions!$A$43:$R$98,16,FALSE)*I451)","v":{"$error":"#N/A"}},{"$f":"(Z451+AF451)-(VLOOKUP($A451,Assumptions!$A$43:$M$98,11,FALSE)*J451)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,6,{"$f":"'Daily efficiency'!CS225","v":57},{"$f":"'Gas Use Per Customer'!G223","v":91.848371744994381},{"$f":"'Gas Use Per Customer'!I223","v":18.031933356473445},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.425546685178757},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.663534570494946},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8031933356473446},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.1848371744994388},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8031933356473446},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F452*'Daily efficiency'!BP225","v":201.58037006381318},{"$f":"G452*'Daily efficiency'!BQ225","v":1416.6658198185005},{"$f":"H452*'Daily efficiency'!BR225","v":22.139779507776737},{"$f":"I452*'Daily efficiency'!BS225","v":215.29258337026693},{"$f":"J452*'Daily efficiency'!BT225","v":52.833564734467174},{"$f":"K452*'Daily efficiency'!BU225","v":0},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},69.066978922129849,461.954538051616,7.5856973777761745,70.203843775586151,18.102232378784038,0,{"$f":"(V452+AB452)-(VLOOKUP($A452,Assumptions!$A$43:$M$98,11,FALSE)*F452)","v":{"$error":"#N/A"}},{"$f":"(W452+AC452)-(VLOOKUP($A452,Assumptions!$A$43:$R$98,16,FALSE)*G452)","v":{"$error":"#N/A"}},{"$f":"(X452+AD452)-VLOOKUP($A452,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A452,Assumptions!$A$44:$M$98,11,FALSE)*$H452)","v":{"$error":"#N/A"}},{"$f":"(Y452+AE452)-VLOOKUP($A452,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A452,Assumptions!$A$43:$R$98,16,FALSE)*I452)","v":{"$error":"#N/A"}},{"$f":"(Z452+AF452)-(VLOOKUP($A452,Assumptions!$A$43:$M$98,11,FALSE)*J452)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,7,{"$f":"'Daily efficiency'!CS226","v":60},{"$f":"'Gas Use Per Customer'!G224","v":77.441242622562541},{"$f":"'Gas Use Per Customer'!I224","v":12.340870778352613},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.872696622682092},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.697118360306291},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2340870778352615},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7441242622562543},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2340870778352615},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F453*'Daily efficiency'!BP226","v":137.95954372895596},{"$f":"G453*'Daily efficiency'!BQ226","v":1194.4508038993622},{"$f":"H453*'Daily efficiency'!BR226","v":15.152238673763998},{"$f":"I453*'Daily efficiency'!BS226","v":181.5222727072867},{"$f":"J453*'Daily efficiency'!BT226","v":36.158751380573143},{"$f":"K453*'Daily efficiency'!BU226","v":0},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},47.268734033071205,389.49338765821574,5.1915737071652766,59.191826654868663,12.388982710280761,0,{"$f":"(V453+AB453)-(VLOOKUP($A453,Assumptions!$A$43:$M$98,11,FALSE)*F453)","v":{"$error":"#N/A"}},{"$f":"(W453+AC453)-(VLOOKUP($A453,Assumptions!$A$43:$R$98,16,FALSE)*G453)","v":{"$error":"#N/A"}},{"$f":"(X453+AD453)-VLOOKUP($A453,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A453,Assumptions!$A$44:$M$98,11,FALSE)*$H453)","v":{"$error":"#N/A"}},{"$f":"(Y453+AE453)-VLOOKUP($A453,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A453,Assumptions!$A$43:$R$98,16,FALSE)*I453)","v":{"$error":"#N/A"}},{"$f":"(Z453+AF453)-(VLOOKUP($A453,Assumptions!$A$43:$M$98,11,FALSE)*J453)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,8,{"$f":"'Daily efficiency'!CS227","v":60},{"$f":"'Gas Use Per Customer'!G225","v":76.61369701922105},{"$f":"'Gas Use Per Customer'!I225","v":11.305667425436292},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0445339403490337},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":68.952327317298952},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1305667425436292},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.661369701922105},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1305667425436292},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F454*'Daily efficiency'!BP227","v":126.38692581567724},{"$f":"G454*'Daily efficiency'!BQ227","v":1181.6867717415589},{"$f":"H454*'Daily efficiency'!BR227","v":13.881206137973784},{"$f":"I454*'Daily efficiency'!BS227","v":179.58250581305424},{"$f":"J454*'Daily efficiency'!BT227","v":33.125605556528313},{"$f":"K454*'Daily efficiency'!BU227","v":0},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},43.303636850060485,385.33121864372691,4.7560830027332228,58.559296310014453,11.349743529249725,0,{"$f":"(V454+AB454)-(VLOOKUP($A454,Assumptions!$A$43:$M$98,11,FALSE)*F454)","v":{"$error":"#N/A"}},{"$f":"(W454+AC454)-(VLOOKUP($A454,Assumptions!$A$43:$R$98,16,FALSE)*G454)","v":{"$error":"#N/A"}},{"$f":"(X454+AD454)-VLOOKUP($A454,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A454,Assumptions!$A$44:$M$98,11,FALSE)*$H454)","v":{"$error":"#N/A"}},{"$f":"(Y454+AE454)-VLOOKUP($A454,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A454,Assumptions!$A$43:$R$98,16,FALSE)*I454)","v":{"$error":"#N/A"}},{"$f":"(Z454+AF454)-(VLOOKUP($A454,Assumptions!$A$43:$M$98,11,FALSE)*J454)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,9,{"$f":"'Daily efficiency'!CS228","v":56},{"$f":"'Gas Use Per Customer'!G226","v":111.89637557184379},{"$f":"'Gas Use Per Customer'!I226","v":16.546972616336777},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.237578093069423},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":100.70673801465941},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6546972616336779},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.18963755718438},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6546972616336779},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F455*'Daily efficiency'!BP228","v":184.97987972207613},{"$f":"G455*'Daily efficiency'!BQ228","v":1725.8854743153793},{"$f":"H455*'Daily efficiency'!BR228","v":20.316530568553699},{"$f":"I455*'Daily efficiency'!BS228","v":262.28510434040197},{"$f":"J455*'Daily efficiency'!BT228","v":48.48262976586674},{"$f":"K455*'Daily efficiency'!BU228","v":0},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},63.379194361724409,562.78666137332277,6.9610021457193554,85.527435276806131,16.611482393193903,0,{"$f":"(V455+AB455)-(VLOOKUP($A455,Assumptions!$A$43:$M$98,11,FALSE)*F455)","v":{"$error":"#N/A"}},{"$f":"(W455+AC455)-(VLOOKUP($A455,Assumptions!$A$43:$R$98,16,FALSE)*G455)","v":{"$error":"#N/A"}},{"$f":"(X455+AD455)-VLOOKUP($A455,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A455,Assumptions!$A$44:$M$98,11,FALSE)*$H455)","v":{"$error":"#N/A"}},{"$f":"(Y455+AE455)-VLOOKUP($A455,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A455,Assumptions!$A$43:$R$98,16,FALSE)*I455)","v":{"$error":"#N/A"}},{"$f":"(Z455+AF455)-(VLOOKUP($A455,Assumptions!$A$43:$M$98,11,FALSE)*J455)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,10,{"$f":"'Daily efficiency'!CS229","v":49},{"$f":"'Gas Use Per Customer'!G227","v":182.26806368957565},{"$f":"'Gas Use Per Customer'!I227","v":37.43045897079277},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.944367176634216},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.04125732061809},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.743045897079277},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.226806368957565},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.743045897079277},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F456*'Daily efficiency'!BP229","v":445.43397881673258},{"$f":"G456*'Daily efficiency'!BQ229","v":2864.6410064465449},{"$f":"H456*'Daily efficiency'!BR229","v":54.02361716969078},{"$f":"I456*'Daily efficiency'!BS229","v":427.23634128836551},{"$f":"J456*'Daily efficiency'!BT229","v":109.67124478442275},{"$f":"K456*'Daily efficiency'!BU229","v":0},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},152.61793207541325,934.11861449884634,18.509977073536799,139.31568328797201,37.576384791294913,0,{"$f":"(V456+AB456)-(VLOOKUP($A456,Assumptions!$A$43:$M$98,11,FALSE)*F456)","v":{"$error":"#N/A"}},{"$f":"(W456+AC456)-(VLOOKUP($A456,Assumptions!$A$43:$R$98,16,FALSE)*G456)","v":{"$error":"#N/A"}},{"$f":"(X456+AD456)-VLOOKUP($A456,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A456,Assumptions!$A$44:$M$98,11,FALSE)*$H456)","v":{"$error":"#N/A"}},{"$f":"(Y456+AE456)-VLOOKUP($A456,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A456,Assumptions!$A$43:$R$98,16,FALSE)*I456)","v":{"$error":"#N/A"}},{"$f":"(Z456+AF456)-(VLOOKUP($A456,Assumptions!$A$43:$M$98,11,FALSE)*J456)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,11,{"$f":"'Daily efficiency'!CS230","v":40},{"$f":"'Gas Use Per Customer'!G228","v":278.18123766881558},{"$f":"'Gas Use Per Customer'!I228","v":67.63724249050523},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.291172747151567},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.454371300644667},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.582345494303134},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":194.7268663681709},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7637242490505232},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F457*'Daily efficiency'!BP230","v":335.09949465886831},{"$f":"G457*'Daily efficiency'!BQ230","v":1486.3059892622657},{"$f":"H457*'Daily efficiency'!BR230","v":679.4644131331894},{"$f":"I457*'Daily efficiency'!BS230","v":4564.3977476699274},{"$f":"J457*'Daily efficiency'!BT230","v":198.17712049718023},{"$f":"K457*'Daily efficiency'!BU230","v":0},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},114.81430323346345,484.66320501822099,232.80319549642365,1488.3850683140213,67.900932019790218,0,{"$f":"(V457+AB457)-(VLOOKUP($A457,Assumptions!$A$43:$M$98,11,FALSE)*F457)","v":{"$error":"#N/A"}},{"$f":"(W457+AC457)-(VLOOKUP($A457,Assumptions!$A$43:$R$98,16,FALSE)*G457)","v":{"$error":"#N/A"}},{"$f":"(X457+AD457)-VLOOKUP($A457,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A457,Assumptions!$A$44:$M$98,11,FALSE)*$H457)","v":{"$error":"#N/A"}},{"$f":"(Y457+AE457)-VLOOKUP($A457,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A457,Assumptions!$A$43:$R$98,16,FALSE)*I457)","v":{"$error":"#N/A"}},{"$f":"(Z457+AF457)-(VLOOKUP($A457,Assumptions!$A$43:$M$98,11,FALSE)*J457)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2059,12,{"$f":"'Daily efficiency'!CS231","v":29},{"$f":"'Gas Use Per Customer'!G229","v":417.20193638477502},{"$f":"'Gas Use Per Customer'!I229","v":104.02838178072786},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.805676356145572},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.440387276955008},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.021286335545895},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":333.76154910782003},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2014190890363929},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F458*'Daily efficiency'!BP231","v":369.5639336173096},{"$f":"G458*'Daily efficiency'!BQ231","v":1645.0949302493127},{"$f":"H458*'Daily efficiency'!BR231","v":1743.6644791200326},{"$f":"I458*'Daily efficiency'!BS231","v":7634.095613238419},{"$f":"J458*'Daily efficiency'!BT231","v":181.89865917497906},{"$f":"K458*'Daily efficiency'!BU231","v":0},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},126.62276790863078,536.44201612186896,597.42740718516438,2489.3698027578876,62.323483458359071,0,{"$f":"(V458+AB458)-(VLOOKUP($A458,Assumptions!$A$43:$M$98,11,FALSE)*F458)","v":{"$error":"#N/A"}},{"$f":"(W458+AC458)-(VLOOKUP($A458,Assumptions!$A$43:$R$98,16,FALSE)*G458)","v":{"$error":"#N/A"}},{"$f":"(X458+AD458)-VLOOKUP($A458,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A458,Assumptions!$A$44:$M$98,11,FALSE)*$H458)","v":{"$error":"#N/A"}},{"$f":"(Y458+AE458)-VLOOKUP($A458,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A458,Assumptions!$A$43:$R$98,16,FALSE)*I458)","v":{"$error":"#N/A"}},{"$f":"(Z458+AF458)-(VLOOKUP($A458,Assumptions!$A$43:$M$98,11,FALSE)*J458)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,1,{"$f":"'Daily efficiency'!CS232","v":33},{"$f":"'Gas Use Per Customer'!G230","v":383.66764082147671},{"$f":"'Gas Use Per Customer'!I230","v":95.311163082539508},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.062232616507902},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.73352816429535},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.483372311904631},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.9341126571814},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7655581541269756},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F459*'Daily efficiency'!BP232","v":344.3018804783905},{"$f":"G459*'Daily efficiency'!BQ232","v":1445.6114049132752},{"$f":"H459*'Daily efficiency'!BR232","v":1656.5731610147923},{"$f":"I459*'Daily efficiency'!BS232","v":7107.5049280954117},{"$f":"J459*'Daily efficiency'!BT232","v":153.1435171981062},{"$f":"K459*'Daily efficiency'!BU232","v":0},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},120.17078834754393,480.19837029759117,578.18941458562495,2360.9472585464746,53.451282829014723,0,{"$f":"(V459+AB459)-(VLOOKUP($A459,Assumptions!$A$43:$M$98,11,FALSE)*F459)","v":{"$error":"#N/A"}},{"$f":"(W459+AC459)-(VLOOKUP($A459,Assumptions!$A$43:$R$98,16,FALSE)*G459)","v":{"$error":"#N/A"}},{"$f":"(X459+AD459)-VLOOKUP($A459,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A459,Assumptions!$A$44:$M$98,11,FALSE)*$H459)","v":{"$error":"#N/A"}},{"$f":"(Y459+AE459)-VLOOKUP($A459,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A459,Assumptions!$A$43:$R$98,16,FALSE)*I459)","v":{"$error":"#N/A"}},{"$f":"(Z459+AF459)-(VLOOKUP($A459,Assumptions!$A$43:$M$98,11,FALSE)*J459)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,2,{"$f":"'Daily efficiency'!CS233","v":37},{"$f":"'Gas Use Per Customer'!G231","v":304.02688233769862},{"$f":"'Gas Use Per Customer'!I231","v":73.471715328467155},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.041514598540147},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":91.208064701309581},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.083029197080293},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":212.81881763638901},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3471715328467155},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F460*'Daily efficiency'!BP233","v":364.00559472461822},{"$f":"G460*'Daily efficiency'!BQ233","v":1624.3977483960687},{"$f":"H460*'Daily efficiency'!BR233","v":738.07586027111552},{"$f":"I460*'Daily efficiency'!BS233","v":4988.4730853969595},{"$f":"J460*'Daily efficiency'!BT233","v":215.27212591240865},{"$f":"K460*'Daily efficiency'!BU233","v":0},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},127.04792439761128,539.58702099591164,257.60869463110129,1657.0543354455092,75.13586926740453,0,{"$f":"(V460+AB460)-(VLOOKUP($A460,Assumptions!$A$43:$M$98,11,FALSE)*F460)","v":{"$error":"#N/A"}},{"$f":"(W460+AC460)-(VLOOKUP($A460,Assumptions!$A$43:$R$98,16,FALSE)*G460)","v":{"$error":"#N/A"}},{"$f":"(X460+AD460)-VLOOKUP($A460,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A460,Assumptions!$A$44:$M$98,11,FALSE)*$H460)","v":{"$error":"#N/A"}},{"$f":"(Y460+AE460)-VLOOKUP($A460,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A460,Assumptions!$A$43:$R$98,16,FALSE)*I460)","v":{"$error":"#N/A"}},{"$f":"(Z460+AF460)-(VLOOKUP($A460,Assumptions!$A$43:$M$98,11,FALSE)*J460)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,3,{"$f":"'Daily efficiency'!CS234","v":41},{"$f":"'Gas Use Per Customer'!G232","v":277.15677432901964},{"$f":"'Gas Use Per Customer'!I232","v":67.634807417974329},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.290442225392297},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.147032298705895},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.580884450784595},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":194.00974203031373},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7634807417974336},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F461*'Daily efficiency'!BP234","v":335.08743042406934},{"$f":"G461*'Daily efficiency'!BQ234","v":1480.8323419002852},{"$f":"H461*'Daily efficiency'!BR234","v":679.43995109027901},{"$f":"I461*'Daily efficiency'!BS234","v":4547.5883531905565},{"$f":"J461*'Daily efficiency'!BT234","v":198.16998573466469},{"$f":"K461*'Daily efficiency'!BU234","v":0},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},116.95469285112,491.89794356052556,237.1431560114876,1510.6027169987763,69.166753836683881,0,{"$f":"(V461+AB461)-(VLOOKUP($A461,Assumptions!$A$43:$M$98,11,FALSE)*F461)","v":{"$error":"#N/A"}},{"$f":"(W461+AC461)-(VLOOKUP($A461,Assumptions!$A$43:$R$98,16,FALSE)*G461)","v":{"$error":"#N/A"}},{"$f":"(X461+AD461)-VLOOKUP($A461,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A461,Assumptions!$A$44:$M$98,11,FALSE)*$H461)","v":{"$error":"#N/A"}},{"$f":"(Y461+AE461)-VLOOKUP($A461,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A461,Assumptions!$A$43:$R$98,16,FALSE)*I461)","v":{"$error":"#N/A"}},{"$f":"(Z461+AF461)-(VLOOKUP($A461,Assumptions!$A$43:$M$98,11,FALSE)*J461)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,4,{"$f":"'Daily efficiency'!CS235","v":46},{"$f":"'Gas Use Per Customer'!G233","v":187.26292032689392},{"$f":"'Gas Use Per Customer'!I233","v":45.375557333943064},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.612667200182919},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":56.178876098068173},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.225334400365838},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":131.08404422882575},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5375557333943064},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F462*'Daily efficiency'!BP235","v":224.8070112350207},{"$f":"G462*'Daily efficiency'!BQ235","v":1000.5347678406926},{"$f":"H462*'Daily efficiency'!BR235","v":455.8298845318393},{"$f":"I462*'Daily efficiency'!BS235","v":3072.6099967236764},{"$f":"J462*'Daily efficiency'!BT235","v":132.95038298845313},{"$f":"K462*'Daily efficiency'!BU235","v":0},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},78.463805450702921,332.35429888712218,159.09711704289998,1020.649330775937,46.403325804179161,0,{"$f":"(V462+AB462)-(VLOOKUP($A462,Assumptions!$A$43:$M$98,11,FALSE)*F462)","v":{"$error":"#N/A"}},{"$f":"(W462+AC462)-(VLOOKUP($A462,Assumptions!$A$43:$R$98,16,FALSE)*G462)","v":{"$error":"#N/A"}},{"$f":"(X462+AD462)-VLOOKUP($A462,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A462,Assumptions!$A$44:$M$98,11,FALSE)*$H462)","v":{"$error":"#N/A"}},{"$f":"(Y462+AE462)-VLOOKUP($A462,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A462,Assumptions!$A$43:$R$98,16,FALSE)*I462)","v":{"$error":"#N/A"}},{"$f":"(Z462+AF462)-(VLOOKUP($A462,Assumptions!$A$43:$M$98,11,FALSE)*J462)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,5,{"$f":"'Daily efficiency'!CS236","v":51},{"$f":"'Gas Use Per Customer'!G234","v":125.95186512740538},{"$f":"'Gas Use Per Customer'!I234","v":29.983383945453504},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.986707156362804},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.35667861466484},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9983383945453506},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.59518651274054},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9983383945453506},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F463*'Daily efficiency'!BP236","v":341.08426619504343},{"$f":"G463*'Daily efficiency'!BQ236","v":1952.5069315345836},{"$f":"H463*'Daily efficiency'!BR236","v":38.537173599352172},{"$f":"I463*'Daily efficiency'!BS236","v":295.23117185863839},{"$f":"J463*'Daily efficiency'!BT236","v":87.851314960178726},{"$f":"K463*'Daily efficiency'!BU236","v":0},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},119.04775281694826,648.57723405544471,13.450529302034896,98.068905036115993,30.662515585056934,0,{"$f":"(V463+AB463)-(VLOOKUP($A463,Assumptions!$A$43:$M$98,11,FALSE)*F463)","v":{"$error":"#N/A"}},{"$f":"(W463+AC463)-(VLOOKUP($A463,Assumptions!$A$43:$R$98,16,FALSE)*G463)","v":{"$error":"#N/A"}},{"$f":"(X463+AD463)-VLOOKUP($A463,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A463,Assumptions!$A$44:$M$98,11,FALSE)*$H463)","v":{"$error":"#N/A"}},{"$f":"(Y463+AE463)-VLOOKUP($A463,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A463,Assumptions!$A$43:$R$98,16,FALSE)*I463)","v":{"$error":"#N/A"}},{"$f":"(Z463+AF463)-(VLOOKUP($A463,Assumptions!$A$43:$M$98,11,FALSE)*J463)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,6,{"$f":"'Daily efficiency'!CS237","v":57},{"$f":"'Gas Use Per Customer'!G235","v":92.048778764989478},{"$f":"'Gas Use Per Customer'!I235","v":18.098088878655307},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.478471102924246},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.843900888490538},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8098088878655307},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.2048778764989478},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8098088878655307},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F464*'Daily efficiency'!BP237","v":202.31992773517052},{"$f":"G464*'Daily efficiency'!BQ237","v":1419.7568901323759},{"$f":"H464*'Daily efficiency'!BR237","v":22.221005887964218},{"$f":"I464*'Daily efficiency'!BS237","v":215.76233742513543},{"$f":"J464*'Daily efficiency'!BT237","v":53.027400414460026},{"$f":"K464*'Daily efficiency'!BU237","v":0},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},70.615197281443599,471.61010389319904,7.7557397935840582,71.671212921403779,18.508015416507398,0,{"$f":"(V464+AB464)-(VLOOKUP($A464,Assumptions!$A$43:$M$98,11,FALSE)*F464)","v":{"$error":"#N/A"}},{"$f":"(W464+AC464)-(VLOOKUP($A464,Assumptions!$A$43:$R$98,16,FALSE)*G464)","v":{"$error":"#N/A"}},{"$f":"(X464+AD464)-VLOOKUP($A464,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A464,Assumptions!$A$44:$M$98,11,FALSE)*$H464)","v":{"$error":"#N/A"}},{"$f":"(Y464+AE464)-VLOOKUP($A464,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A464,Assumptions!$A$43:$R$98,16,FALSE)*I464)","v":{"$error":"#N/A"}},{"$f":"(Z464+AF464)-(VLOOKUP($A464,Assumptions!$A$43:$M$98,11,FALSE)*J464)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F464<10,V464+AB464,IFERROR((AH464)/(F464/10),0))","v":0},{"$f":"IF(G464<10,W464+AC464,IFERROR((AI464)/(G464/10),0))","v":0},{"$f":"IF(H464<10,X464+AD464,IFERROR((AJ464)/(H464/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(I464<10,Y464+AE464,IFERROR((AK464)/(I464/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(J464<10,Z464+AF464,IFERROR((AL464)/(J464/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K464<10,AA464+AG464,IFERROR((AM464)/(K464/10),0))","v":{"$error":"#N/A"}}]
[2060,7,{"$f":"'Daily efficiency'!CS238","v":60},{"$f":"'Gas Use Per Customer'!G236","v":77.612773501025572},{"$f":"'Gas Use Per Customer'!I236","v":12.377812481924924},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.9022499855399388},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.851496150923012},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2377812481924924},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7612773501025574},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2377812481924924},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F465*'Daily efficiency'!BP238","v":138.37251787486031},{"$f":"G465*'Daily efficiency'!BQ238","v":1197.0964896959124},{"$f":"H465*'Daily efficiency'!BR238","v":15.197596049235827},{"$f":"I465*'Daily efficiency'!BS238","v":181.92434108640404},{"$f":"J465*'Daily efficiency'!BT238","v":36.266990572040008},{"$f":"K465*'Daily efficiency'!BU238","v":0},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},48.295799417512114,397.64751542993685,5.304377355379601,60.431020266054965,12.658173234428581,0,{"$f":"(V465+AB465)-(VLOOKUP($A465,Assumptions!$A$43:$M$98,11,FALSE)*F465)","v":{"$error":"#N/A"}},{"$f":"(W465+AC465)-(VLOOKUP($A465,Assumptions!$A$43:$R$98,16,FALSE)*G465)","v":{"$error":"#N/A"}},{"$f":"(X465+AD465)-VLOOKUP($A465,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A465,Assumptions!$A$44:$M$98,11,FALSE)*$H465)","v":{"$error":"#N/A"}},{"$f":"(Y465+AE465)-VLOOKUP($A465,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A465,Assumptions!$A$43:$R$98,16,FALSE)*I465)","v":{"$error":"#N/A"}},{"$f":"(Z465+AF465)-(VLOOKUP($A465,Assumptions!$A$43:$M$98,11,FALSE)*J465)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,8,{"$f":"'Daily efficiency'!CS239","v":59},{"$f":"'Gas Use Per Customer'!G237","v":76.801507933086953},{"$f":"'Gas Use Per Customer'!I237","v":11.307933557904519},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0463468463236154},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.121357139778254},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1307933557904519},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6801507933086954},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1307933557904519},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F466*'Daily efficiency'!BP239","v":126.41225908485744},{"$f":"G466*'Daily efficiency'!BQ239","v":1184.5835601898223},{"$f":"H466*'Daily efficiency'!BR239","v":13.883988517000489},{"$f":"I466*'Daily efficiency'!BS239","v":180.02273459515592},{"$f":"J466*'Daily efficiency'!BT239","v":33.132245324660225},{"$f":"K466*'Daily efficiency'!BU239","v":0},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},44.121341451618157,393.49101228113,4.8458923406923233,59.799350970322308,11.564061267561213,0,{"$f":"(V466+AB466)-(VLOOKUP($A466,Assumptions!$A$43:$M$98,11,FALSE)*F466)","v":{"$error":"#N/A"}},{"$f":"(W466+AC466)-(VLOOKUP($A466,Assumptions!$A$43:$R$98,16,FALSE)*G466)","v":{"$error":"#N/A"}},{"$f":"(X466+AD466)-VLOOKUP($A466,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A466,Assumptions!$A$44:$M$98,11,FALSE)*$H466)","v":{"$error":"#N/A"}},{"$f":"(Y466+AE466)-VLOOKUP($A466,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A466,Assumptions!$A$43:$R$98,16,FALSE)*I466)","v":{"$error":"#N/A"}},{"$f":"(Z466+AF466)-(VLOOKUP($A466,Assumptions!$A$43:$M$98,11,FALSE)*J466)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,9,{"$f":"'Daily efficiency'!CS240","v":56},{"$f":"'Gas Use Per Customer'!G238","v":112.7993705748773},{"$f":"'Gas Use Per Customer'!I238","v":16.668603300023239},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.334882640018591},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.51943351738957},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6668603300023239},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.27993705748773},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6668603300023239},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F467*'Daily efficiency'!BP240","v":186.33959849121351},{"$f":"G467*'Daily efficiency'!BQ240","v":1739.8132351668851},{"$f":"H467*'Daily efficiency'!BR240","v":20.465869880371397},{"$f":"I467*'Daily efficiency'!BS240","v":264.40172462751252},{"$f":"J467*'Daily efficiency'!BT240","v":48.839007669068067},{"$f":"K467*'Daily efficiency'!BU240","v":0},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},65.03762459833375,{"$f":"IFERROR(((T467+R467)*M467),0)","v":577.92535207581489},7.1431492454391208,{"$f":"IFERROR(((T467+R467)*O467),0)","v":87.828082179263703},17.046151608434251,0,{"$f":"(V467+AB467)-(VLOOKUP($A467,Assumptions!$A$43:$M$98,11,FALSE)*F467)","v":{"$error":"#N/A"}},{"$f":"(W467+AC467)-(VLOOKUP($A467,Assumptions!$A$43:$R$98,16,FALSE)*G467)","v":{"$error":"#N/A"}},{"$f":"(X467+AD467)-VLOOKUP($A467,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A467,Assumptions!$A$44:$M$98,11,FALSE)*$H467)","v":{"$error":"#N/A"}},{"$f":"(Y467+AE467)-VLOOKUP($A467,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A467,Assumptions!$A$43:$R$98,16,FALSE)*I467)","v":{"$error":"#N/A"}},{"$f":"(Z467+AF467)-(VLOOKUP($A467,Assumptions!$A$43:$M$98,11,FALSE)*J467)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,10,{"$f":"'Daily efficiency'!CS241","v":49},{"$f":"'Gas Use Per Customer'!G239","v":182.17523980884062},{"$f":"'Gas Use Per Customer'!I239","v":37.408453953059222},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.926763162447379},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.95771582795655},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7408453953059224},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.217523980884064},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7408453953059224},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F468*'Daily efficiency'!BP241","v":445.17211233492867},{"$f":"G468*'Daily efficiency'!BQ241","v":2870.2912075919312},{"$f":"H468*'Daily efficiency'!BR241","v":55.05930253819848},{"$f":"I468*'Daily efficiency'!BS241","v":427.01876211192268},{"$f":"J468*'Daily efficiency'!BT241","v":109.60677008246347},{"$f":"K468*'Daily efficiency'!BU241","v":0},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},155.3772625792771,953.4437508452263,19.217204921123027,141.84566679241271,38.255765407776551,0,{"$f":"(V468+AB468)-(VLOOKUP($A468,Assumptions!$A$43:$M$98,11,FALSE)*F468)","v":{"$error":"#N/A"}},{"$f":"(W468+AC468)-(VLOOKUP($A468,Assumptions!$A$43:$R$98,16,FALSE)*G468)","v":{"$error":"#N/A"}},{"$f":"(X468+AD468)-VLOOKUP($A468,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A468,Assumptions!$A$44:$M$98,11,FALSE)*$H468)","v":{"$error":"#N/A"}},{"$f":"(Y468+AE468)-VLOOKUP($A468,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A468,Assumptions!$A$43:$R$98,16,FALSE)*I468)","v":{"$error":"#N/A"}},{"$f":"(Z468+AF468)-(VLOOKUP($A468,Assumptions!$A$43:$M$98,11,FALSE)*J468)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,11,{"$f":"'Daily efficiency'!CS242","v":40},{"$f":"'Gas Use Per Customer'!G240","v":276.17017875088334},{"$f":"'Gas Use Per Customer'!I240","v":67.084693351657791},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.125408005497338},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.851053625264996},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.250816010994676},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.31912512561831},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7084693351657796},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F469*'Daily efficiency'!BP242","v":332.36196529805858},{"$f":"G469*'Daily efficiency'!BQ242","v":1475.5610197613371},{"$f":"H469*'Daily efficiency'!BR242","v":673.91366235551061},{"$f":"I469*'Daily efficiency'!BS242","v":4531.400292944495},{"$f":"J469*'Daily efficiency'!BT242","v":196.55815152035726},{"$f":"K469*'Daily efficiency'!BU242","v":0},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},116.00343085873304,490.14693337076551,235.21432985180897,1505.2254211902223,68.604179540110948,0,{"$f":"(V469+AB469)-(VLOOKUP($A469,Assumptions!$A$43:$M$98,11,FALSE)*F469)","v":{"$error":"#N/A"}},{"$f":"(W469+AC469)-(VLOOKUP($A469,Assumptions!$A$43:$R$98,16,FALSE)*G469)","v":{"$error":"#N/A"}},{"$f":"(X469+AD469)-VLOOKUP($A469,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A469,Assumptions!$A$44:$M$98,11,FALSE)*$H469)","v":{"$error":"#N/A"}},{"$f":"(Y469+AE469)-VLOOKUP($A469,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A469,Assumptions!$A$43:$R$98,16,FALSE)*I469)","v":{"$error":"#N/A"}},{"$f":"(Z469+AF469)-(VLOOKUP($A469,Assumptions!$A$43:$M$98,11,FALSE)*J469)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2060,12,{"$f":"'Daily efficiency'!CS243","v":29},{"$f":"'Gas Use Per Customer'!G241","v":417.10982224374851},{"$f":"'Gas Use Per Customer'!I241","v":104.00888332099538},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.801776664199078},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.421964448749705},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":78.006662490746535},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":333.68785779499882},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2004441660497696},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F470*'Daily efficiency'!BP243","v":375.29935100679359},{"$f":"G470*'Daily efficiency'!BQ243","v":1668.9323385354053},{"$f":"H470*'Daily efficiency'!BR243","v":1731.0650065199218},{"$f":"I470*'Daily efficiency'!BS243","v":7600.8711943478265},{"$f":"J470*'Daily efficiency'!BT243","v":186.77982369289711},{"$f":"K470*'Daily efficiency'!BU243","v":0},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},130.98975472961035,554.38037246927217,604.18910935167401,2524.8320177625446,65.191275253576379,0,{"$f":"(V470+AB470)-(VLOOKUP($A470,Assumptions!$A$43:$M$98,11,FALSE)*F470)","v":{"$error":"#N/A"}},{"$f":"(W470+AC470)-(VLOOKUP($A470,Assumptions!$A$43:$R$98,16,FALSE)*G470)","v":{"$error":"#N/A"}},{"$f":"(X470+AD470)-VLOOKUP($A470,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A470,Assumptions!$A$44:$M$98,11,FALSE)*$H470)","v":{"$error":"#N/A"}},{"$f":"(Y470+AE470)-VLOOKUP($A470,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A470,Assumptions!$A$43:$R$98,16,FALSE)*I470)","v":{"$error":"#N/A"}},{"$f":"(Z470+AF470)-(VLOOKUP($A470,Assumptions!$A$43:$M$98,11,FALSE)*J470)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,1,{"$f":"'Daily efficiency'!CS244","v":33},{"$f":"'Gas Use Per Customer'!G242","v":383.74791243076129},{"$f":"'Gas Use Per Customer'!I242","v":95.333522565994897},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.066704513198982},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.749582486152264},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.500141924496177},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.99832994460905},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7666761282997454},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F471*'Daily efficiency'!BP244","v":344.86633533747909},{"$f":"G471*'Daily efficiency'!BQ244","v":1446.3504264327387},{"$f":"H471*'Daily efficiency'!BR244","v":1674.5900732477742},{"$f":"I471*'Daily efficiency'!BS244","v":7108.99197260444},{"$f":"J471*'Daily efficiency'!BT244","v":153.17944383910339},{"$f":"K471*'Daily efficiency'!BU244","v":0},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},122.57490564199162,489.25344669896543,595.1950050923233,2404.7414524088335,54.444154012588932,0,{"$f":"(V471+AB471)-(VLOOKUP($A471,Assumptions!$A$43:$M$98,11,FALSE)*F471)","v":{"$error":"#N/A"}},{"$f":"(W471+AC471)-(VLOOKUP($A471,Assumptions!$A$43:$R$98,16,FALSE)*G471)","v":{"$error":"#N/A"}},{"$f":"(X471+AD471)-VLOOKUP($A471,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A471,Assumptions!$A$44:$M$98,11,FALSE)*$H471)","v":{"$error":"#N/A"}},{"$f":"(Y471+AE471)-VLOOKUP($A471,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A471,Assumptions!$A$43:$R$98,16,FALSE)*I471)","v":{"$error":"#N/A"}},{"$f":"(Z471+AF471)-(VLOOKUP($A471,Assumptions!$A$43:$M$98,11,FALSE)*J471)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,2,{"$f":"'Daily efficiency'!CS245","v":37},{"$f":"'Gas Use Per Customer'!G243","v":301.8242725542728},{"$f":"'Gas Use Per Customer'!I243","v":72.888762769580026},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.866628830874006},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":90.547281766281841},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.733257661748013},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":211.27699078799094},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2888762769580033},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F472*'Daily efficiency'!BP245","v":361.11743576514272},{"$f":"G472*'Daily efficiency'!BQ245","v":1612.6293338885059},{"$f":"H472*'Daily efficiency'!BR245","v":732.21968542240927},{"$f":"I472*'Daily efficiency'!BS245","v":4952.3326640705091},{"$f":"J472*'Daily efficiency'!BT245","v":213.56407491486939},{"$f":"K472*'Daily efficiency'!BU245","v":0},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},128.35099016340507,545.50020896301737,260.25085563086748,1675.2135449444922,75.906499559003024,0,{"$f":"(V472+AB472)-(VLOOKUP($A472,Assumptions!$A$43:$M$98,11,FALSE)*F472)","v":{"$error":"#N/A"}},{"$f":"(W472+AC472)-(VLOOKUP($A472,Assumptions!$A$43:$R$98,16,FALSE)*G472)","v":{"$error":"#N/A"}},{"$f":"(X472+AD472)-VLOOKUP($A472,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A472,Assumptions!$A$44:$M$98,11,FALSE)*$H472)","v":{"$error":"#N/A"}},{"$f":"(Y472+AE472)-VLOOKUP($A472,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A472,Assumptions!$A$43:$R$98,16,FALSE)*I472)","v":{"$error":"#N/A"}},{"$f":"(Z472+AF472)-(VLOOKUP($A472,Assumptions!$A$43:$M$98,11,FALSE)*J472)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,3,{"$f":"'Daily efficiency'!CS246","v":41},{"$f":"'Gas Use Per Customer'!G244","v":275.83384959403696},{"$f":"'Gas Use Per Customer'!I244","v":67.266738599579767},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.18002157987393},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.750154878211092},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.36004315974786},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.08369471582586},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7266738599579767},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F473*'Daily efficiency'!BP246","v":333.26388365453602},{"$f":"G473*'Daily efficiency'!BQ246","v":1473.7640328603748},{"$f":"H473*'Daily efficiency'!BR246","v":675.74243690320679},{"$f":"I473*'Daily efficiency'!BS246","v":4525.8818041389604},{"$f":"J473*'Daily efficiency'!BT246","v":197.09154409676862},{"$f":"K473*'Daily efficiency'!BU246","v":0},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},118.45107772802371,498.5265807790995,240.17730046235226,1530.9590480700099,70.051712634852734,0,{"$f":"(V473+AB473)-(VLOOKUP($A473,Assumptions!$A$43:$M$98,11,FALSE)*F473)","v":{"$error":"#N/A"}},{"$f":"(W473+AC473)-(VLOOKUP($A473,Assumptions!$A$43:$R$98,16,FALSE)*G473)","v":{"$error":"#N/A"}},{"$f":"(X473+AD473)-VLOOKUP($A473,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A473,Assumptions!$A$44:$M$98,11,FALSE)*$H473)","v":{"$error":"#N/A"}},{"$f":"(Y473+AE473)-VLOOKUP($A473,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A473,Assumptions!$A$43:$R$98,16,FALSE)*I473)","v":{"$error":"#N/A"}},{"$f":"(Z473+AF473)-(VLOOKUP($A473,Assumptions!$A$43:$M$98,11,FALSE)*J473)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,4,{"$f":"'Daily efficiency'!CS247","v":46},{"$f":"'Gas Use Per Customer'!G245","v":186.55736642757708},{"$f":"'Gas Use Per Customer'!I245","v":45.172668828582808},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.551800648574842},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":55.967209928273121},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.103601297149684},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.59015649930396},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5172668828582809},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F474*'Daily efficiency'!BP247","v":220.35872275872259},{"$f":"G474*'Daily efficiency'!BQ247","v":996.76503485981323},{"$f":"H474*'Daily efficiency'!BR247","v":453.67827664399084},{"$f":"I474*'Daily efficiency'!BS247","v":3061.0332683436859},{"$f":"J474*'Daily efficiency'!BT247","v":132.35591966774757},{"$f":"K474*'Daily efficiency'!BU247","v":0},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},78.321502802262046,337.17328798178136,161.2496386376483,1035.4482908343741,47.042905328979657,0,{"$f":"(V474+AB474)-(VLOOKUP($A474,Assumptions!$A$43:$M$98,11,FALSE)*F474)","v":{"$error":"#N/A"}},{"$f":"(W474+AC474)-(VLOOKUP($A474,Assumptions!$A$43:$R$98,16,FALSE)*G474)","v":{"$error":"#N/A"}},{"$f":"(X474+AD474)-VLOOKUP($A474,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A474,Assumptions!$A$44:$M$98,11,FALSE)*$H474)","v":{"$error":"#N/A"}},{"$f":"(Y474+AE474)-VLOOKUP($A474,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A474,Assumptions!$A$43:$R$98,16,FALSE)*I474)","v":{"$error":"#N/A"}},{"$f":"(Z474+AF474)-(VLOOKUP($A474,Assumptions!$A$43:$M$98,11,FALSE)*J474)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,5,{"$f":"'Daily efficiency'!CS248","v":51},{"$f":"'Gas Use Per Customer'!G246","v":125.88879394236312},{"$f":"'Gas Use Per Customer'!I246","v":29.955520072992702},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.964416058394164},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.29991454812681},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9955520072992705},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.588879394236313},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9955520072992705},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F475*'Daily efficiency'!BP248","v":338.80321640038767},{"$f":"G475*'Daily efficiency'!BQ248","v":1953.9855000184391},{"$f":"H475*'Daily efficiency'!BR248","v":38.924704342245818},{"$f":"I475*'Daily efficiency'!BS248","v":295.08333300089936},{"$f":"J475*'Daily efficiency'!BT248","v":87.769673813868579},{"$f":"K475*'Daily efficiency'!BU248","v":0},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},120.4199077327788,660.96993039347672,13.83490202725706,99.817122528308957,31.195736967006113,0,{"$f":"(V475+AB475)-(VLOOKUP($A475,Assumptions!$A$43:$M$98,11,FALSE)*F475)","v":{"$error":"#N/A"}},{"$f":"(W475+AC475)-(VLOOKUP($A475,Assumptions!$A$43:$R$98,16,FALSE)*G475)","v":{"$error":"#N/A"}},{"$f":"(X475+AD475)-VLOOKUP($A475,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A475,Assumptions!$A$44:$M$98,11,FALSE)*$H475)","v":{"$error":"#N/A"}},{"$f":"(Y475+AE475)-VLOOKUP($A475,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A475,Assumptions!$A$43:$R$98,16,FALSE)*I475)","v":{"$error":"#N/A"}},{"$f":"(Z475+AF475)-(VLOOKUP($A475,Assumptions!$A$43:$M$98,11,FALSE)*J475)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,6,{"$f":"'Daily efficiency'!CS249","v":57},{"$f":"'Gas Use Per Customer'!G247","v":92.448679680590132},{"$f":"'Gas Use Per Customer'!I247","v":18.24119163563449},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.592953308507592},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.20381171253112},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8241191635634491},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.2448679680590136},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8241191635634491},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F476*'Daily efficiency'!BP249","v":203.91968446334519},{"$f":"G476*'Daily efficiency'!BQ249","v":1425.9249467639997},{"$f":"H476*'Daily efficiency'!BR249","v":22.39670881586666},{"$f":"I476*'Daily efficiency'!BS249","v":216.69970517130335},{"$f":"J476*'Daily efficiency'!BT249","v":53.44669149240903},{"$f":"K476*'Daily efficiency'!BU249","v":0},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},72.478620034568536,482.34416928888618,7.9604014323681334,73.302483074726851,18.996412509060303,0,{"$f":"(V476+AB476)-(VLOOKUP($A476,Assumptions!$A$43:$M$98,11,FALSE)*F476)","v":{"$error":"#N/A"}},{"$f":"(W476+AC476)-(VLOOKUP($A476,Assumptions!$A$43:$R$98,16,FALSE)*G476)","v":{"$error":"#N/A"}},{"$f":"(X476+AD476)-VLOOKUP($A476,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A476,Assumptions!$A$44:$M$98,11,FALSE)*$H476)","v":{"$error":"#N/A"}},{"$f":"(Y476+AE476)-VLOOKUP($A476,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A476,Assumptions!$A$43:$R$98,16,FALSE)*I476)","v":{"$error":"#N/A"}},{"$f":"(Z476+AF476)-(VLOOKUP($A476,Assumptions!$A$43:$M$98,11,FALSE)*J476)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,7,{"$f":"'Daily efficiency'!CS250","v":60},{"$f":"'Gas Use Per Customer'!G248","v":77.884498630402589},{"$f":"'Gas Use Per Customer'!I248","v":12.4395579092793},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.9516463274234397},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":70.096048767362333},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.24395579092793},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7884498630402597},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.24395579092793},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F477*'Daily efficiency'!BP250","v":139.06277475690314},{"$f":"G477*'Daily efficiency'!BQ250","v":1201.2875678376452},{"$f":"H477*'Daily efficiency'!BR250","v":15.273407672993219},{"$f":"I477*'Daily efficiency'!BS250","v":182.56126478966377},{"$f":"J477*'Daily efficiency'!BT250","v":36.447904674188329},{"$f":"K477*'Daily efficiency'!BU250","v":0},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},49.426704631695806,406.35662858742012,5.4285858389650601,61.754555742317656,12.95457984298479,0,{"$f":"(V477+AB477)-(VLOOKUP($A477,Assumptions!$A$43:$M$98,11,FALSE)*F477)","v":{"$error":"#N/A"}},{"$f":"(W477+AC477)-(VLOOKUP($A477,Assumptions!$A$43:$R$98,16,FALSE)*G477)","v":{"$error":"#N/A"}},{"$f":"(X477+AD477)-VLOOKUP($A477,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A477,Assumptions!$A$44:$M$98,11,FALSE)*$H477)","v":{"$error":"#N/A"}},{"$f":"(Y477+AE477)-VLOOKUP($A477,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A477,Assumptions!$A$43:$R$98,16,FALSE)*I477)","v":{"$error":"#N/A"}},{"$f":"(Z477+AF477)-(VLOOKUP($A477,Assumptions!$A$43:$M$98,11,FALSE)*J477)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,8,{"$f":"'Daily efficiency'!CS251","v":59},{"$f":"'Gas Use Per Customer'!G249","v":76.927622425574484},{"$f":"'Gas Use Per Customer'!I249","v":11.311484885266747},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0491879082133977},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.234860183017034},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1311484885266747},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6927622425574489},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1311484885266747},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F478*'Daily efficiency'!BP251","v":126.45195964661882},{"$f":"G478*'Daily efficiency'!BQ251","v":1186.5287453629123},{"$f":"H478*'Daily efficiency'!BR251","v":13.888348870557998},{"$f":"I478*'Daily efficiency'!BS251","v":180.31834696554668},{"$f":"J478*'Daily efficiency'!BT251","v":33.14265071383155},{"$f":"K478*'Daily efficiency'!BU251","v":0},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},44.944476841328722,401.3641975464929,4.9362981477035444,60.99584937624126,11.779802397928901,0,{"$f":"(V478+AB478)-(VLOOKUP($A478,Assumptions!$A$43:$M$98,11,FALSE)*F478)","v":{"$error":"#N/A"}},{"$f":"(W478+AC478)-(VLOOKUP($A478,Assumptions!$A$43:$R$98,16,FALSE)*G478)","v":{"$error":"#N/A"}},{"$f":"(X478+AD478)-VLOOKUP($A478,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A478,Assumptions!$A$44:$M$98,11,FALSE)*$H478)","v":{"$error":"#N/A"}},{"$f":"(Y478+AE478)-VLOOKUP($A478,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A478,Assumptions!$A$43:$R$98,16,FALSE)*I478)","v":{"$error":"#N/A"}},{"$f":"(Z478+AF478)-(VLOOKUP($A478,Assumptions!$A$43:$M$98,11,FALSE)*J478)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,9,{"$f":"'Daily efficiency'!CS252","v":56},{"$f":"'Gas Use Per Customer'!G250","v":113.05060081273214},{"$f":"'Gas Use Per Customer'!I250","v":16.710031801098584},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.368025440878867},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.74554073145893},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6710031801098584},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.305060081273215},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6710031801098584},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F479*'Daily efficiency'!BP252","v":186.80273089154258},{"$f":"G479*'Daily efficiency'!BQ252","v":1743.6882008751718},{"$f":"H479*'Daily efficiency'!BR252","v":20.516736188548858},{"$f":"I479*'Daily efficiency'!BS252","v":264.99060830504425},{"$f":"J479*'Daily efficiency'!BT252","v":48.960393177218826},{"$f":"K479*'Daily efficiency'!BU252","v":0},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},66.394787679958185,589.83317365943253,7.292207863466996,89.637729617060785,17.401859674182589,0,{"$f":"(V479+AB479)-(VLOOKUP($A479,Assumptions!$A$43:$M$98,11,FALSE)*F479)","v":{"$error":"#N/A"}},{"$f":"(W479+AC479)-(VLOOKUP($A479,Assumptions!$A$43:$R$98,16,FALSE)*G479)","v":{"$error":"#N/A"}},{"$f":"(X479+AD479)-VLOOKUP($A479,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A479,Assumptions!$A$44:$M$98,11,FALSE)*$H479)","v":{"$error":"#N/A"}},{"$f":"(Y479+AE479)-VLOOKUP($A479,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A479,Assumptions!$A$43:$R$98,16,FALSE)*I479)","v":{"$error":"#N/A"}},{"$f":"(Z479+AF479)-(VLOOKUP($A479,Assumptions!$A$43:$M$98,11,FALSE)*J479)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,10,{"$f":"'Daily efficiency'!CS253","v":49},{"$f":"'Gas Use Per Customer'!G251","v":180.68838408655199},{"$f":"'Gas Use Per Customer'!I251","v":37.052341597796143},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.641873278236915},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.61954567789681},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7052341597796143},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.0688384086552},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7052341597796143},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F480*'Daily efficiency'!BP253","v":440.93426573426564},{"$f":"G480*'Daily efficiency'!BQ253","v":2836.2882262578851},{"$f":"H480*'Daily efficiency'!BR253","v":52.949236119045487},{"$f":"I480*'Daily efficiency'!BS253","v":423.53357229887808},{"$f":"J480*'Daily efficiency'!BT253","v":108.56336088154264},{"$f":"K480*'Daily efficiency'!BU253","v":0},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},156.72006942576382,959.42433117739154,18.819603295741558,143.26767307078188,38.5863807298282,0,{"$f":"(V480+AB480)-(VLOOKUP($A480,Assumptions!$A$43:$M$98,11,FALSE)*F480)","v":{"$error":"#N/A"}},{"$f":"(W480+AC480)-(VLOOKUP($A480,Assumptions!$A$43:$R$98,16,FALSE)*G480)","v":{"$error":"#N/A"}},{"$f":"(X480+AD480)-VLOOKUP($A480,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A480,Assumptions!$A$44:$M$98,11,FALSE)*$H480)","v":{"$error":"#N/A"}},{"$f":"(Y480+AE480)-VLOOKUP($A480,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A480,Assumptions!$A$43:$R$98,16,FALSE)*I480)","v":{"$error":"#N/A"}},{"$f":"(Z480+AF480)-(VLOOKUP($A480,Assumptions!$A$43:$M$98,11,FALSE)*J480)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,11,{"$f":"'Daily efficiency'!CS254","v":40},{"$f":"'Gas Use Per Customer'!G252","v":275.22999480873159},{"$f":"'Gas Use Per Customer'!I252","v":66.83385579937304},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.050156739811911},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.568998442619474},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.100313479623821},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":192.6609963661121},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.6833855799373048},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F481*'Daily efficiency'!BP254","v":331.11922485038451},{"$f":"G481*'Daily efficiency'!BQ254","v":1470.5376722633582},{"$f":"H481*'Daily efficiency'!BR254","v":671.39381997313001},{"$f":"I481*'Daily efficiency'!BS254","v":4515.973754821669},{"$f":"J481*'Daily efficiency'!BT254","v":195.82319749216293},{"$f":"K481*'Daily efficiency'!BU254","v":0},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},117.68880746961797,497.43520761424531,238.63168334853418,1527.6074762863279,69.600907643322472,0,{"$f":"(V481+AB481)-(VLOOKUP($A481,Assumptions!$A$43:$M$98,11,FALSE)*F481)","v":{"$error":"#N/A"}},{"$f":"(W481+AC481)-(VLOOKUP($A481,Assumptions!$A$43:$R$98,16,FALSE)*G481)","v":{"$error":"#N/A"}},{"$f":"(X481+AD481)-VLOOKUP($A481,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A481,Assumptions!$A$44:$M$98,11,FALSE)*$H481)","v":{"$error":"#N/A"}},{"$f":"(Y481+AE481)-VLOOKUP($A481,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A481,Assumptions!$A$43:$R$98,16,FALSE)*I481)","v":{"$error":"#N/A"}},{"$f":"(Z481+AF481)-(VLOOKUP($A481,Assumptions!$A$43:$M$98,11,FALSE)*J481)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2061,12,{"$f":"'Daily efficiency'!CS255","v":30},{"$f":"'Gas Use Per Customer'!G253","v":415.39668187174993},{"$f":"'Gas Use Per Customer'!I253","v":103.54814940769711},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.709629881539424},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.079336374349992},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":77.661112055772833},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":332.31734549739997},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.177407470384856},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F482*'Daily efficiency'!BP255","v":373.11150550369734},{"$f":"G482*'Daily efficiency'!BQ255","v":1661.6051788092311},{"$f":"H482*'Daily efficiency'!BR255","v":1704.249541739717},{"$f":"I482*'Daily efficiency'!BS255","v":7569.65313471223},{"$f":"J482*'Daily efficiency'!BT255","v":185.95243475891922},{"$f":"K482*'Daily efficiency'!BU255","v":0},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},132.61400982007328,562.06714910044832,605.73678948607653,2560.5681851304889,66.092569233144388,0,{"$f":"(V482+AB482)-(VLOOKUP($A482,Assumptions!$A$43:$M$98,11,FALSE)*F482)","v":{"$error":"#N/A"}},{"$f":"(W482+AC482)-(VLOOKUP($A482,Assumptions!$A$43:$R$98,16,FALSE)*G482)","v":{"$error":"#N/A"}},{"$f":"(X482+AD482)-VLOOKUP($A482,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A482,Assumptions!$A$44:$M$98,11,FALSE)*$H482)","v":{"$error":"#N/A"}},{"$f":"(Y482+AE482)-VLOOKUP($A482,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A482,Assumptions!$A$43:$R$98,16,FALSE)*I482)","v":{"$error":"#N/A"}},{"$f":"(Z482+AF482)-(VLOOKUP($A482,Assumptions!$A$43:$M$98,11,FALSE)*J482)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,1,{"$f":"'Daily efficiency'!CS256","v":33},{"$f":"'Gas Use Per Customer'!G254","v":382.58851590487325},{"$f":"'Gas Use Per Customer'!I254","v":95.02175509973442},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.004351019946885},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.51770318097465},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.266316324800812},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.0708127238986},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7510877549867212},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F483*'Daily efficiency'!BP256","v":364.95100091560488},{"$f":"G483*'Daily efficiency'!BQ256","v":1530.7714869274689},{"$f":"H483*'Daily efficiency'!BR256","v":1624.2648770787912},{"$f":"I483*'Daily efficiency'!BS256","v":6971.7994512492432},{"$f":"J483*'Daily efficiency'!BT256","v":170.64068085168432},{"$f":"K483*'Daily efficiency'!BU256","v":0},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},132.04919058454769,527.13414564661366,587.70317597447411,2400.7982763843656,61.742435918053005,{"$f":"IFERROR((T483*Q483),0)","v":0},{"$f":"(V483+AB483)-(VLOOKUP($A483,Assumptions!$A$43:$M$98,11,FALSE)*F483)","v":{"$error":"#N/A"}},{"$f":"(W483+AC483)-(VLOOKUP($A483,Assumptions!$A$43:$R$98,16,FALSE)*G483)","v":{"$error":"#N/A"}},{"$f":"(X483+AD483)-VLOOKUP($A483,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A483,Assumptions!$A$44:$M$98,11,FALSE)*$H483)","v":{"$error":"#N/A"}},{"$f":"(Y483+AE483)-VLOOKUP($A483,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A483,Assumptions!$A$43:$R$98,16,FALSE)*I483)","v":{"$error":"#N/A"}},{"$f":"(Z483+AF483)-(VLOOKUP($A483,Assumptions!$A$43:$M$98,11,FALSE)*J483)","v":{"$error":"#N/A"}},{"$f":"AA483+AG483","v":{"$error":"#N/A"}},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A472+1","v":2062},{"$f":"B472","v":2},{"$f":"'Daily efficiency'!CS257","v":38},{"$f":"'Gas Use Per Customer'!G255","v":300.56927850826673},{"$f":"'Gas Use Per Customer'!I255","v":72.560872267103548},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.768261680131065},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":90.170783552480017},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.53652336026213},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":210.3984949557867},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2560872267103553},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F484*'Daily efficiency'!BP257","v":359.49294698296427},{"$f":"G484*'Daily efficiency'!BQ257","v":1605.9239745238747},{"$f":"H484*'Daily efficiency'!BR257","v":728.92579111753139},{"$f":"I484*'Daily efficiency'!BS257","v":4931.740721763641},{"$f":"J484*'Daily efficiency'!BT257","v":212.6033557426133},{"$f":"K484*'Daily efficiency'!BU257","v":0},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},130.07431833549563,553.0135421996971,263.74516160192667,1698.2867489487471,76.925672133895276,0,{"$f":"(V484+AB484)-(VLOOKUP($A484,Assumptions!$A$43:$M$98,11,FALSE)*F484)","v":{"$error":"#N/A"}},{"$f":"(W484+AC484)-(VLOOKUP($A484,Assumptions!$A$43:$R$98,16,FALSE)*G484)","v":{"$error":"#N/A"}},{"$f":"(X484+AD484)-VLOOKUP($A484,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A484,Assumptions!$A$44:$M$98,11,FALSE)*$H484)","v":{"$error":"#N/A"}},{"$f":"(Y484+AE484)-VLOOKUP($A484,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A484,Assumptions!$A$43:$R$98,16,FALSE)*I484)","v":{"$error":"#N/A"}},{"$f":"(Z484+AF484)-(VLOOKUP($A484,Assumptions!$A$43:$M$98,11,FALSE)*J484)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,3,{"$f":"'Daily efficiency'!CS258","v":41},{"$f":"'Gas Use Per Customer'!G256","v":276.37475325598894},{"$f":"'Gas Use Per Customer'!I256","v":67.410966647823628},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.223289994347088},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.912425976796683},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.446579988694175},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.46232727919224},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7410966647823631},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F485*'Daily efficiency'!BP258","v":333.97844185209908},{"$f":"G485*'Daily efficiency'!BQ258","v":1476.6540493083216},{"$f":"H485*'Daily efficiency'!BR258","v":677.19131066785076},{"$f":"I485*'Daily efficiency'!BS258","v":4534.7569514242687},{"$f":"J485*'Daily efficiency'!BT258","v":197.51413227812313},{"$f":"K485*'Daily efficiency'!BU258","v":0},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},120.84247695886337,508.49834697413371,245.02622056175065,1561.5820203850828,71.465980997177269,0,{"$f":"(V485+AB485)-(VLOOKUP($A485,Assumptions!$A$43:$M$98,11,FALSE)*F485)","v":{"$error":"#N/A"}},{"$f":"(W485+AC485)-(VLOOKUP($A485,Assumptions!$A$43:$R$98,16,FALSE)*G485)","v":{"$error":"#N/A"}},{"$f":"(X485+AD485)-VLOOKUP($A485,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A485,Assumptions!$A$44:$M$98,11,FALSE)*$H485)","v":{"$error":"#N/A"}},{"$f":"(Y485+AE485)-VLOOKUP($A485,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A485,Assumptions!$A$43:$R$98,16,FALSE)*I485)","v":{"$error":"#N/A"}},{"$f":"(Z485+AF485)-(VLOOKUP($A485,Assumptions!$A$43:$M$98,11,FALSE)*J485)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,4,{"$f":"'Daily efficiency'!CS259","v":46},{"$f":"'Gas Use Per Customer'!G257","v":186.39656713940212},{"$f":"'Gas Use Per Customer'!I257","v":45.124023105674489},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.537206931702347},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":55.918970141820637},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.074413863404693},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.47759699758149},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5124023105674489},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F486*'Daily efficiency'!BP259","v":221.26788772219953},{"$f":"G486*'Daily efficiency'!BQ259","v":995.90589372187605},{"$f":"H486*'Daily efficiency'!BR259","v":453.22749303431874},{"$f":"I486*'Daily efficiency'!BS259","v":3058.394873623311},{"$f":"J486*'Daily efficiency'!BT259","v":132.2133876996262},{"$f":"K486*'Daily efficiency'!BU259","v":0},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},80.060735284367013,342.94864185459107,163.99002456684718,1053.1842162760349,47.838396898146769,0,{"$f":"(V486+AB486)-(VLOOKUP($A486,Assumptions!$A$43:$M$98,11,FALSE)*F486)","v":{"$error":"#N/A"}},{"$f":"(W486+AC486)-(VLOOKUP($A486,Assumptions!$A$43:$R$98,16,FALSE)*G486)","v":{"$error":"#N/A"}},{"$f":"(X486+AD486)-VLOOKUP($A486,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A486,Assumptions!$A$44:$M$98,11,FALSE)*$H486)","v":{"$error":"#N/A"}},{"$f":"(Y486+AE486)-VLOOKUP($A486,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A486,Assumptions!$A$43:$R$98,16,FALSE)*I486)","v":{"$error":"#N/A"}},{"$f":"(Z486+AF486)-(VLOOKUP($A486,Assumptions!$A$43:$M$98,11,FALSE)*J486)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,5,{"$f":"'Daily efficiency'!CS260","v":52},{"$f":"'Gas Use Per Customer'!G258","v":125.06971982388164},{"$f":"'Gas Use Per Customer'!I258","v":29.675881251064315},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.740705000851452},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.56274784149348},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9675881251064316},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.506971982388166},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9675881251064316},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F487*'Daily efficiency'!BP260","v":335.64044265889044},{"$f":"G487*'Daily efficiency'!BQ260","v":1936.3915901429475},{"$f":"H487*'Daily efficiency'!BR260","v":37.714539578139316},{"$f":"I487*'Daily efficiency'!BS260","v":293.16342326717876},{"$f":"J487*'Daily efficiency'!BT260","v":86.950332065618397},{"$f":"K487*'Daily efficiency'!BU260","v":0},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},121.44383401977582,666.81286869021426,13.646145406007129,100.95331143707349,31.460993233383967,0,{"$f":"(V487+AB487)-(VLOOKUP($A487,Assumptions!$A$43:$M$98,11,FALSE)*F487)","v":{"$error":"#N/A"}},{"$f":"(W487+AC487)-(VLOOKUP($A487,Assumptions!$A$43:$R$98,16,FALSE)*G487)","v":{"$error":"#N/A"}},{"$f":"(X487+AD487)-VLOOKUP($A487,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A487,Assumptions!$A$44:$M$98,11,FALSE)*$H487)","v":{"$error":"#N/A"}},{"$f":"(Y487+AE487)-VLOOKUP($A487,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A487,Assumptions!$A$43:$R$98,16,FALSE)*I487)","v":{"$error":"#N/A"}},{"$f":"(Z487+AF487)-(VLOOKUP($A487,Assumptions!$A$43:$M$98,11,FALSE)*J487)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,6,{"$f":"'Daily efficiency'!CS261","v":57},{"$f":"'Gas Use Per Customer'!G259","v":92.400443154902234},{"$f":"'Gas Use Per Customer'!I259","v":18.213959854014597},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.571167883211679},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.160398839412011},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8213959854014599},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.2400443154902234},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8213959854014599},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F488*'Daily efficiency'!BP261","v":203.61525828186399},{"$f":"G488*'Daily efficiency'!BQ261","v":1425.1809484120358},{"$f":"H488*'Daily efficiency'!BR261","v":22.363273375043455},{"$f":"I488*'Daily efficiency'!BS261","v":216.58663875509092},{"$f":"J488*'Daily efficiency'!BT261","v":53.36690237226275},{"$f":"K488*'Daily efficiency'!BU261","v":0},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},73.673534198640127,490.77314808164141,8.0916400847968877,74.583446160077457,19.309595656901649,0,{"$f":"(V488+AB488)-(VLOOKUP($A488,Assumptions!$A$43:$M$98,11,FALSE)*F488)","v":{"$error":"#N/A"}},{"$f":"(W488+AC488)-(VLOOKUP($A488,Assumptions!$A$43:$R$98,16,FALSE)*G488)","v":{"$error":"#N/A"}},{"$f":"(X488+AD488)-VLOOKUP($A488,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A488,Assumptions!$A$44:$M$98,11,FALSE)*$H488)","v":{"$error":"#N/A"}},{"$f":"(Y488+AE488)-VLOOKUP($A488,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A488,Assumptions!$A$43:$R$98,16,FALSE)*I488)","v":{"$error":"#N/A"}},{"$f":"(Z488+AF488)-(VLOOKUP($A488,Assumptions!$A$43:$M$98,11,FALSE)*J488)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,7,{"$f":"'Daily efficiency'!CS262","v":60},{"$f":"'Gas Use Per Customer'!G260","v":77.814792321109479},{"$f":"'Gas Use Per Customer'!I260","v":12.422644969057988},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.9381159752463901},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":70.03331308899854},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2422644969057988},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7814792321109483},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2422644969057988},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F489*'Daily efficiency'!BP262","v":138.87370369717368},{"$f":"G489*'Daily efficiency'!BQ262","v":1200.2124203535352},{"$f":"H489*'Daily efficiency'!BR262","v":15.252641803913871},{"$f":"I489*'Daily efficiency'!BS262","v":182.39787320068072},{"$f":"J489*'Daily efficiency'!BT262","v":36.398349759339879},{"$f":"K489*'Daily efficiency'!BU262","v":0},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},50.248280236751015,413.30332724409601,5.5188203332222763,62.810254749640436,13.169912158825873,0,{"$f":"(V489+AB489)-(VLOOKUP($A489,Assumptions!$A$43:$M$98,11,FALSE)*F489)","v":{"$error":"#N/A"}},{"$f":"(W489+AC489)-(VLOOKUP($A489,Assumptions!$A$43:$R$98,16,FALSE)*G489)","v":{"$error":"#N/A"}},{"$f":"(X489+AD489)-VLOOKUP($A489,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A489,Assumptions!$A$44:$M$98,11,FALSE)*$H489)","v":{"$error":"#N/A"}},{"$f":"(Y489+AE489)-VLOOKUP($A489,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A489,Assumptions!$A$43:$R$98,16,FALSE)*I489)","v":{"$error":"#N/A"}},{"$f":"(Z489+AF489)-(VLOOKUP($A489,Assumptions!$A$43:$M$98,11,FALSE)*J489)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,8,{"$f":"'Daily efficiency'!CS263","v":59},{"$f":"'Gas Use Per Customer'!G261","v":76.851353823366864},{"$f":"'Gas Use Per Customer'!I261","v":11.311201887118118},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0489615096944949},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.166218441030182},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1311201887118119},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6851353823366866},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1311201887118119},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F490*'Daily efficiency'!BP263","v":126.44879598854621},{"$f":"G490*'Daily efficiency'!BQ263","v":1185.3523813205227},{"$f":"H490*'Daily efficiency'!BR263","v":13.88800140273589},{"$f":"I490*'Daily efficiency'!BS263","v":180.13957336197203},{"$f":"J490*'Daily efficiency'!BT263","v":33.14182152925607},{"$f":"K490*'Daily efficiency'!BU263","v":0},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},45.752610949927011,408.18614675906809,5.0250563485710984,62.032590045105735,11.991611740908292,0,{"$f":"(V490+AB490)-(VLOOKUP($A490,Assumptions!$A$43:$M$98,11,FALSE)*F490)","v":{"$error":"#N/A"}},{"$f":"(W490+AC490)-(VLOOKUP($A490,Assumptions!$A$43:$R$98,16,FALSE)*G490)","v":{"$error":"#N/A"}},{"$f":"(X490+AD490)-VLOOKUP($A490,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A490,Assumptions!$A$44:$M$98,11,FALSE)*$H490)","v":{"$error":"#N/A"}},{"$f":"(Y490+AE490)-VLOOKUP($A490,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A490,Assumptions!$A$43:$R$98,16,FALSE)*I490)","v":{"$error":"#N/A"}},{"$f":"(Z490+AF490)-(VLOOKUP($A490,Assumptions!$A$43:$M$98,11,FALSE)*J490)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,9,{"$f":"'Daily efficiency'!CS264","v":56},{"$f":"'Gas Use Per Customer'!G262","v":113.09718063974586},{"$f":"'Gas Use Per Customer'!I262","v":16.714631057902611},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.371704846322089},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.78746257577127},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6714631057902611},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.309718063974586},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6714631057902611},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F491*'Daily efficiency'!BP264","v":186.85414633714379},{"$f":"G491*'Daily efficiency'!BQ264","v":1744.4066463693021},{"$f":"H491*'Daily efficiency'!BR264","v":20.522383199855287},{"$f":"I491*'Daily efficiency'!BS264","v":265.09979141956438},{"$f":"J491*'Daily efficiency'!BT264","v":48.973868999654627},{"$f":"K491*'Daily efficiency'!BU264","v":0},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},67.608908372037391,600.70122487049309,7.4255559886339126,91.289361772433423,17.720076791058187,0,{"$f":"(V491+AB491)-(VLOOKUP($A491,Assumptions!$A$43:$M$98,11,FALSE)*F491)","v":{"$error":"#N/A"}},{"$f":"(W491+AC491)-(VLOOKUP($A491,Assumptions!$A$43:$R$98,16,FALSE)*G491)","v":{"$error":"#N/A"}},{"$f":"(X491+AD491)-VLOOKUP($A491,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A491,Assumptions!$A$44:$M$98,11,FALSE)*$H491)","v":{"$error":"#N/A"}},{"$f":"(Y491+AE491)-VLOOKUP($A491,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A491,Assumptions!$A$43:$R$98,16,FALSE)*I491)","v":{"$error":"#N/A"}},{"$f":"(Z491+AF491)-(VLOOKUP($A491,Assumptions!$A$43:$M$98,11,FALSE)*J491)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,10,{"$f":"'Daily efficiency'!CS265","v":49},{"$f":"'Gas Use Per Customer'!G263","v":180.25628319062699},{"$f":"'Gas Use Per Customer'!I263","v":36.95937839227561},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.567502713820488},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.2306548715643},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.695937839227561},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.025628319062701},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.695937839227561},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F492*'Daily efficiency'!BP265","v":434.98138572848035},{"$f":"G492*'Daily efficiency'!BQ265","v":2829.5054843020962},{"$f":"H492*'Daily efficiency'!BR265","v":52.806407350137818},{"$f":"I492*'Daily efficiency'!BS265","v":422.52072779882991},{"$f":"J492*'Daily efficiency'!BT265","v":108.29097868936748},{"$f":"K492*'Daily efficiency'!BU265","v":0},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},157.3880870601408,974.36421360562292,19.106793325047292,145.49859647129341,39.182619167131151,0,{"$f":"(V492+AB492)-(VLOOKUP($A492,Assumptions!$A$43:$M$98,11,FALSE)*F492)","v":{"$error":"#N/A"}},{"$f":"(W492+AC492)-(VLOOKUP($A492,Assumptions!$A$43:$R$98,16,FALSE)*G492)","v":{"$error":"#N/A"}},{"$f":"(X492+AD492)-VLOOKUP($A492,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A492,Assumptions!$A$44:$M$98,11,FALSE)*$H492)","v":{"$error":"#N/A"}},{"$f":"(Y492+AE492)-VLOOKUP($A492,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A492,Assumptions!$A$43:$R$98,16,FALSE)*I492)","v":{"$error":"#N/A"}},{"$f":"(Z492+AF492)-(VLOOKUP($A492,Assumptions!$A$43:$M$98,11,FALSE)*J492)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,11,{"$f":"'Daily efficiency'!CS266","v":40},{"$f":"'Gas Use Per Customer'!G264","v":275.18338332024643},{"$f":"'Gas Use Per Customer'!I264","v":66.812301407172043},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.043690422151613},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.555014996073922},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.087380844303226},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":192.6283683241725},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.6812301407172043},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F493*'Daily efficiency'!BP266","v":331.01243655345996},{"$f":"G493*'Daily efficiency'!BQ266","v":1470.288629822234},{"$f":"H493*'Daily efficiency'!BR266","v":671.17729070747657},{"$f":"I493*'Daily efficiency'!BS266","v":4515.2089535186051},{"$f":"J493*'Daily efficiency'!BT266","v":195.76004312301399},{"$f":"K493*'Daily efficiency'!BU266","v":0},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},119.76929563322742,506.30636078211489,242.85018469410173,1554.8505014986247,70.831303869113,0,{"$f":"(V493+AB493)-(VLOOKUP($A493,Assumptions!$A$43:$M$98,11,FALSE)*F493)","v":{"$error":"#N/A"}},{"$f":"(W493+AC493)-(VLOOKUP($A493,Assumptions!$A$43:$R$98,16,FALSE)*G493)","v":{"$error":"#N/A"}},{"$f":"(X493+AD493)-VLOOKUP($A493,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A493,Assumptions!$A$44:$M$98,11,FALSE)*$H493)","v":{"$error":"#N/A"}},{"$f":"(Y493+AE493)-VLOOKUP($A493,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A493,Assumptions!$A$43:$R$98,16,FALSE)*I493)","v":{"$error":"#N/A"}},{"$f":"(Z493+AF493)-(VLOOKUP($A493,Assumptions!$A$43:$M$98,11,FALSE)*J493)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2062,12,{"$f":"'Daily efficiency'!CS267","v":30},{"$f":"'Gas Use Per Customer'!G265","v":414.1264838440481},{"$f":"'Gas Use Per Customer'!I265","v":103.20505586276944},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.641011172553888},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.825296768809622},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":77.403791897077085},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":331.30118707523849},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.1602527931384721},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F494*'Daily efficiency'!BP267","v":370.82800735359132},{"$f":"G494*'Daily efficiency'!BQ267","v":1655.5820739412961},{"$f":"H494*'Daily efficiency'!BR267","v":1660.4350725737017},{"$f":"I494*'Daily efficiency'!BS267","v":7546.5066848205888},{"$f":"J494*'Daily efficiency'!BT267","v":185.33630515743135},{"$f":"K494*'Daily efficiency'!BU267","v":0},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},134.17565123611266,570.11372993795828,600.79053571976851,2598.7035869762362,67.059712182099346,0,{"$f":"(V494+AB494)-(VLOOKUP($A494,Assumptions!$A$43:$M$98,11,FALSE)*F494)","v":{"$error":"#N/A"}},{"$f":"(W494+AC494)-(VLOOKUP($A494,Assumptions!$A$43:$R$98,16,FALSE)*G494)","v":{"$error":"#N/A"}},{"$f":"(X494+AD494)-VLOOKUP($A494,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A494,Assumptions!$A$44:$M$98,11,FALSE)*$H494)","v":{"$error":"#N/A"}},{"$f":"(Y494+AE494)-VLOOKUP($A494,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A494,Assumptions!$A$43:$R$98,16,FALSE)*I494)","v":{"$error":"#N/A"}},{"$f":"(Z494+AF494)-(VLOOKUP($A494,Assumptions!$A$43:$M$98,11,FALSE)*J494)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,1,{"$f":"'Daily efficiency'!CS268","v":33},{"$f":"'Gas Use Per Customer'!G266","v":383.40545376806426},{"$f":"'Gas Use Per Customer'!I266","v":95.240506329113927},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.048101265822787},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.68109075361285},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.430379746835442},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.7243630144514},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7620253164556967},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F495*'Daily efficiency'!BP268","v":354.67729475587686},{"$f":"G495*'Daily efficiency'!BQ268","v":1489.1137340908642},{"$f":"H495*'Daily efficiency'!BR268","v":1632.8690672092239},{"$f":"I495*'Daily efficiency'!BS268","v":7044.6670716986882},{"$f":"J495*'Daily efficiency'!BT268","v":162.03175173540214},{"$f":"K495*'Daily efficiency'!BU268","v":0},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},130.60178064248797,521.85900328408502,601.26659046597854,2468.7992947357811,59.664477005302913,0,{"$f":"(V495+AB495)-(VLOOKUP($A495,Assumptions!$A$43:$M$98,11,FALSE)*F495)","v":{"$error":"#N/A"}},{"$f":"(W495+AC495)-(VLOOKUP($A495,Assumptions!$A$43:$R$98,16,FALSE)*G495)","v":{"$error":"#N/A"}},{"$f":"(X495+AD495)-VLOOKUP($A495,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A495,Assumptions!$A$44:$M$98,11,FALSE)*$H495)","v":{"$error":"#N/A"}},{"$f":"(Y495+AE495)-VLOOKUP($A495,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A495,Assumptions!$A$43:$R$98,16,FALSE)*I495)","v":{"$error":"#N/A"}},{"$f":"(Z495+AF495)-(VLOOKUP($A495,Assumptions!$A$43:$M$98,11,FALSE)*J495)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,2,{"$f":"'Daily efficiency'!CS269","v":38},{"$f":"'Gas Use Per Customer'!G267","v":310.47424610728353},{"$f":"'Gas Use Per Customer'!I267","v":74.932508436445445},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.479752530933634},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.142273832185055},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.959505061867269},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":217.33197227509845},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4932508436445451},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F496*'Daily efficiency'!BP269","v":371.24289497903652},{"$f":"G496*'Daily efficiency'!BQ269","v":1658.8456337602681},{"$f":"H496*'Daily efficiency'!BR269","v":752.750570464406},{"$f":"I496*'Daily efficiency'!BS269","v":5094.2614301283093},{"$f":"J496*'Daily efficiency'!BT269","v":219.55224971878508},{"$f":"K496*'Daily efficiency'!BU269","v":0},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},136.70168305672448,581.34144438927501,277.18313615188379,1785.2808227696453,80.845081377632766,0,{"$f":"(V496+AB496)-(VLOOKUP($A496,Assumptions!$A$43:$M$98,11,FALSE)*F496)","v":{"$error":"#N/A"}},{"$f":"(W496+AC496)-(VLOOKUP($A496,Assumptions!$A$43:$R$98,16,FALSE)*G496)","v":{"$error":"#N/A"}},{"$f":"(X496+AD496)-VLOOKUP($A496,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A496,Assumptions!$A$44:$M$98,11,FALSE)*$H496)","v":{"$error":"#N/A"}},{"$f":"(Y496+AE496)-VLOOKUP($A496,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A496,Assumptions!$A$43:$R$98,16,FALSE)*I496)","v":{"$error":"#N/A"}},{"$f":"(Z496+AF496)-(VLOOKUP($A496,Assumptions!$A$43:$M$98,11,FALSE)*J496)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,3,{"$f":"'Daily efficiency'!CS270","v":41},{"$f":"'Gas Use Per Customer'!G268","v":276.81735806696884},{"$f":"'Gas Use Per Customer'!I268","v":67.531517334533987},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.259455200360197},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.045207420090648},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.518910400720394},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.77215064687817},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7531517334533993},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F497*'Daily efficiency'!BP270","v":334.57569379067559},{"$f":"G497*'Daily efficiency'!BQ270","v":1479.01886077781},{"$f":"H497*'Daily efficiency'!BR270","v":678.40232842348973},{"$f":"I497*'Daily efficiency'!BS270","v":4542.0192111628267},{"$f":"J497*'Daily efficiency'!BT270","v":197.86734579018449},{"$f":"K497*'Daily efficiency'!BU270","v":0},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},123.19982703948941,518.32126106545866,249.80610090956381,1591.7478726913453,72.860112765289429,0,{"$f":"(V497+AB497)-(VLOOKUP($A497,Assumptions!$A$43:$M$98,11,FALSE)*F497)","v":{"$error":"#N/A"}},{"$f":"(W497+AC497)-(VLOOKUP($A497,Assumptions!$A$43:$R$98,16,FALSE)*G497)","v":{"$error":"#N/A"}},{"$f":"(X497+AD497)-VLOOKUP($A497,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A497,Assumptions!$A$44:$M$98,11,FALSE)*$H497)","v":{"$error":"#N/A"}},{"$f":"(Y497+AE497)-VLOOKUP($A497,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A497,Assumptions!$A$43:$R$98,16,FALSE)*I497)","v":{"$error":"#N/A"}},{"$f":"(Z497+AF497)-(VLOOKUP($A497,Assumptions!$A$43:$M$98,11,FALSE)*J497)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,4,{"$f":"'Daily efficiency'!CS271","v":46},{"$f":"'Gas Use Per Customer'!G269","v":186.33865180397001},{"$f":"'Gas Use Per Customer'!I269","v":45.105999097880016},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.531799729364005},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":55.901595541191},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.06359945872801},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.43705626277901},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5105999097880014},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F498*'Daily efficiency'!BP271","v":223.47152171238761},{"$f":"G498*'Daily efficiency'!BQ271","v":995.5964554914467},{"$f":"H498*'Daily efficiency'!BR271","v":453.12197950898883},{"$f":"I498*'Daily efficiency'!BS271","v":3057.4445987995409},{"$f":"J498*'Daily efficiency'!BT271","v":132.16057735678839},{"$f":"K498*'Daily efficiency'!BU271","v":0},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},82.288263415938985,348.90617287412056,166.85177835489938,1071.4796018585901,48.665102020178978,0,{"$f":"(V498+AB498)-(VLOOKUP($A498,Assumptions!$A$43:$M$98,11,FALSE)*F498)","v":{"$error":"#N/A"}},{"$f":"(W498+AC498)-(VLOOKUP($A498,Assumptions!$A$43:$R$98,16,FALSE)*G498)","v":{"$error":"#N/A"}},{"$f":"(X498+AD498)-VLOOKUP($A498,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A498,Assumptions!$A$44:$M$98,11,FALSE)*$H498)","v":{"$error":"#N/A"}},{"$f":"(Y498+AE498)-VLOOKUP($A498,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A498,Assumptions!$A$43:$R$98,16,FALSE)*I498)","v":{"$error":"#N/A"}},{"$f":"(Z498+AF498)-(VLOOKUP($A498,Assumptions!$A$43:$M$98,11,FALSE)*J498)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,5,{"$f":"'Daily efficiency'!CS272","v":52},{"$f":"'Gas Use Per Customer'!G270","v":124.61751572351427},{"$f":"'Gas Use Per Customer'!I270","v":29.511161345012717},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.608929076010174},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.15576415116284},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9511161345012717},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.461751572351428},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9511161345012717},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F499*'Daily efficiency'!BP272","v":333.77742596482324},{"$f":"G499*'Daily efficiency'!BQ272","v":1929.390341413738},{"$f":"H499*'Daily efficiency'!BR272","v":37.505200035244776},{"$f":"I499*'Daily efficiency'!BS272","v":292.10345685591761},{"$f":"J499*'Daily efficiency'!BT272","v":86.467702740887205},{"$f":"K499*'Daily efficiency'!BU272","v":0},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},122.90588321780304,676.15367279573798,13.81042987633904,102.36747896474867,31.839748732148262,0,{"$f":"(V499+AB499)-(VLOOKUP($A499,Assumptions!$A$43:$M$98,11,FALSE)*F499)","v":{"$error":"#N/A"}},{"$f":"(W499+AC499)-(VLOOKUP($A499,Assumptions!$A$43:$R$98,16,FALSE)*G499)","v":{"$error":"#N/A"}},{"$f":"(X499+AD499)-VLOOKUP($A499,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A499,Assumptions!$A$44:$M$98,11,FALSE)*$H499)","v":{"$error":"#N/A"}},{"$f":"(Y499+AE499)-VLOOKUP($A499,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A499,Assumptions!$A$43:$R$98,16,FALSE)*I499)","v":{"$error":"#N/A"}},{"$f":"(Z499+AF499)-(VLOOKUP($A499,Assumptions!$A$43:$M$98,11,FALSE)*J499)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,6,{"$f":"'Daily efficiency'!CS273","v":57},{"$f":"'Gas Use Per Customer'!G271","v":92.25199216513883},{"$f":"'Gas Use Per Customer'!I271","v":18.168398342133653},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.534718673706923},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":83.026792948624944},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8168398342133654},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.2251992165138841},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8168398342133654},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F500*'Daily efficiency'!BP273","v":203.10592263581523},{"$f":"G500*'Daily efficiency'!BQ273","v":1422.8912459478493},{"$f":"H500*'Daily efficiency'!BR273","v":22.307332516836869},{"$f":"I500*'Daily efficiency'!BS273","v":216.23866963508553},{"$f":"J500*'Daily efficiency'!BT273","v":53.233407142451583},{"$f":"K500*'Daily efficiency'!BU273","v":0},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},74.789098562203193,498.6513725530416,8.2141636669700979,75.780710380820722,19.601981477996809,0,{"$f":"(V500+AB500)-(VLOOKUP($A500,Assumptions!$A$43:$M$98,11,FALSE)*F500)","v":{"$error":"#N/A"}},{"$f":"(W500+AC500)-(VLOOKUP($A500,Assumptions!$A$43:$R$98,16,FALSE)*G500)","v":{"$error":"#N/A"}},{"$f":"(X500+AD500)-VLOOKUP($A500,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A500,Assumptions!$A$44:$M$98,11,FALSE)*$H500)","v":{"$error":"#N/A"}},{"$f":"(Y500+AE500)-VLOOKUP($A500,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A500,Assumptions!$A$43:$R$98,16,FALSE)*I500)","v":{"$error":"#N/A"}},{"$f":"(Z500+AF500)-(VLOOKUP($A500,Assumptions!$A$43:$M$98,11,FALSE)*J500)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,7,{"$f":"'Daily efficiency'!CS274","v":60},{"$f":"'Gas Use Per Customer'!G272","v":77.78562778553183},{"$f":"'Gas Use Per Customer'!I272","v":12.413006274957217},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.9304050199657752},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":70.00706500697865},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2413006274957219},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7785627785531837},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2413006274957219},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F501*'Daily efficiency'!BP274","v":138.76595199438319},{"$f":"G501*'Daily efficiency'!BQ274","v":1199.7625876573338},{"$f":"H501*'Daily efficiency'!BR274","v":15.24080732349986},{"$f":"I501*'Daily efficiency'!BS274","v":182.32951152928672},{"$f":"J501*'Daily efficiency'!BT274","v":36.370108385624633},{"$f":"K501*'Daily efficiency'!BU274","v":0},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},51.097379761764849,420.45606983447948,5.6120778079357763,63.897266526816999,13.392458405301273,0,{"$f":"(V501+AB501)-(VLOOKUP($A501,Assumptions!$A$43:$M$98,11,FALSE)*F501)","v":{"$error":"#N/A"}},{"$f":"(W501+AC501)-(VLOOKUP($A501,Assumptions!$A$43:$R$98,16,FALSE)*G501)","v":{"$error":"#N/A"}},{"$f":"(X501+AD501)-VLOOKUP($A501,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A501,Assumptions!$A$44:$M$98,11,FALSE)*$H501)","v":{"$error":"#N/A"}},{"$f":"(Y501+AE501)-VLOOKUP($A501,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A501,Assumptions!$A$43:$R$98,16,FALSE)*I501)","v":{"$error":"#N/A"}},{"$f":"(Z501+AF501)-(VLOOKUP($A501,Assumptions!$A$43:$M$98,11,FALSE)*J501)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,8,{"$f":"'Daily efficiency'!CS275","v":59},{"$f":"'Gas Use Per Customer'!G273","v":76.826763204184914},{"$f":"'Gas Use Per Customer'!I273","v":11.312217194570136},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0497737556561102},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.14408688376642},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1312217194570138},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6826763204184916},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1312217194570138},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F502*'Daily efficiency'!BP275","v":126.4601461886529},{"$f":"G502*'Daily efficiency'!BQ275","v":1184.973096538208},{"$f":"H502*'Daily efficiency'!BR275","v":13.889248006895075},{"$f":"I502*'Daily efficiency'!BS275","v":180.08193295060954},{"$f":"J502*'Daily efficiency'!BT275","v":33.144796380090483},{"$f":"K502*'Daily efficiency'!BU275","v":0},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},46.566048959844629,415.27310165829925,5.1143970823792548,63.109603979612558,12.204811219314118,0,{"$f":"(V502+AB502)-(VLOOKUP($A502,Assumptions!$A$43:$M$98,11,FALSE)*F502)","v":{"$error":"#N/A"}},{"$f":"(W502+AC502)-(VLOOKUP($A502,Assumptions!$A$43:$R$98,16,FALSE)*G502)","v":{"$error":"#N/A"}},{"$f":"(X502+AD502)-VLOOKUP($A502,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A502,Assumptions!$A$44:$M$98,11,FALSE)*$H502)","v":{"$error":"#N/A"}},{"$f":"(Y502+AE502)-VLOOKUP($A502,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A502,Assumptions!$A$43:$R$98,16,FALSE)*I502)","v":{"$error":"#N/A"}},{"$f":"(Z502+AF502)-(VLOOKUP($A502,Assumptions!$A$43:$M$98,11,FALSE)*J502)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,9,{"$f":"'Daily efficiency'!CS276","v":56},{"$f":"'Gas Use Per Customer'!G274","v":112.79775579690094},{"$f":"'Gas Use Per Customer'!I274","v":16.67335128631181},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.338681029049448},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.51798021721085},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6673351286311811},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.279775579690096},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6673351286311811},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F503*'Daily efficiency'!BP276","v":186.39267659516318},{"$f":"G503*'Daily efficiency'!BQ276","v":1739.7883288923128},{"$f":"H503*'Daily efficiency'!BR276","v":20.471699503155421},{"$f":"I503*'Daily efficiency'!BS276","v":264.39793958793592},{"$f":"J503*'Daily efficiency'!BT276","v":48.852919268893579},{"$f":"K503*'Daily efficiency'!BU276","v":0},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},68.63482896136064,609.70776271520549,7.5382339028222578,92.658097272848508,17.988967268098556,0,{"$f":"(V503+AB503)-(VLOOKUP($A503,Assumptions!$A$43:$M$98,11,FALSE)*F503)","v":{"$error":"#N/A"}},{"$f":"(W503+AC503)-(VLOOKUP($A503,Assumptions!$A$43:$R$98,16,FALSE)*G503)","v":{"$error":"#N/A"}},{"$f":"(X503+AD503)-VLOOKUP($A503,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A503,Assumptions!$A$44:$M$98,11,FALSE)*$H503)","v":{"$error":"#N/A"}},{"$f":"(Y503+AE503)-VLOOKUP($A503,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A503,Assumptions!$A$43:$R$98,16,FALSE)*I503)","v":{"$error":"#N/A"}},{"$f":"(Z503+AF503)-(VLOOKUP($A503,Assumptions!$A$43:$M$98,11,FALSE)*J503)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,10,{"$f":"'Daily efficiency'!CS277","v":49},{"$f":"'Gas Use Per Customer'!G275","v":180.53412930403809},{"$f":"'Gas Use Per Customer'!I275","v":37.020816744397678},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.616653395518142},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.48071637363429},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7020816744397678},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.053412930403809},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7020816744397678},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F504*'Daily efficiency'!BP277","v":440.55911027886896},{"$f":"G504*'Daily efficiency'!BQ277","v":2830.3443501754377},{"$f":"H504*'Daily efficiency'!BR277","v":52.375993792352553},{"$f":"I504*'Daily efficiency'!BS277","v":423.17199908866547},{"$f":"J504*'Daily efficiency'!BT277","v":108.47099306108514},{"$f":"K504*'Daily efficiency'!BU277","v":0},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},162.22578984170264,991.89245772087395,19.286258673280344,148.30036994922344,39.94195583223739,0,{"$f":"(V504+AB504)-(VLOOKUP($A504,Assumptions!$A$43:$M$98,11,FALSE)*F504)","v":{"$error":"#N/A"}},{"$f":"(W504+AC504)-(VLOOKUP($A504,Assumptions!$A$43:$R$98,16,FALSE)*G504)","v":{"$error":"#N/A"}},{"$f":"(X504+AD504)-VLOOKUP($A504,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A504,Assumptions!$A$44:$M$98,11,FALSE)*$H504)","v":{"$error":"#N/A"}},{"$f":"(Y504+AE504)-VLOOKUP($A504,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A504,Assumptions!$A$43:$R$98,16,FALSE)*I504)","v":{"$error":"#N/A"}},{"$f":"(Z504+AF504)-(VLOOKUP($A504,Assumptions!$A$43:$M$98,11,FALSE)*J504)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,11,{"$f":"'Daily efficiency'!CS278","v":40},{"$f":"'Gas Use Per Customer'!G276","v":275.94192961059497},{"$f":"'Gas Use Per Customer'!I276","v":67.033836072981984},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.110150821894596},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.782578883178488},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.220301643789192},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.15935072741647},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7033836072981989},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F505*'Daily efficiency'!BP278","v":332.10999984594275},{"$f":"G505*'Daily efficiency'!BQ278","v":1474.3414980311964},{"$f":"H505*'Daily efficiency'!BR278","v":673.40276466458454},{"$f":"I505*'Daily efficiency'!BS278","v":4527.6551810506435},{"$f":"J505*'Daily efficiency'!BT278","v":196.40913969383715},{"$f":"K505*'Daily efficiency'!BU278","v":0},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},122.29189178549139,516.68208213300716,247.96512620099642,1586.7140070665259,72.323161808623951,0,{"$f":"(V505+AB505)-(VLOOKUP($A505,Assumptions!$A$43:$M$98,11,FALSE)*F505)","v":{"$error":"#N/A"}},{"$f":"(W505+AC505)-(VLOOKUP($A505,Assumptions!$A$43:$R$98,16,FALSE)*G505)","v":{"$error":"#N/A"}},{"$f":"(X505+AD505)-VLOOKUP($A505,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A505,Assumptions!$A$44:$M$98,11,FALSE)*$H505)","v":{"$error":"#N/A"}},{"$f":"(Y505+AE505)-VLOOKUP($A505,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A505,Assumptions!$A$43:$R$98,16,FALSE)*I505)","v":{"$error":"#N/A"}},{"$f":"(Z505+AF505)-(VLOOKUP($A505,Assumptions!$A$43:$M$98,11,FALSE)*J505)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2063,12,{"$f":"'Daily efficiency'!CS279","v":30},{"$f":"'Gas Use Per Customer'!G277","v":414.89072921798322},{"$f":"'Gas Use Per Customer'!I277","v":103.40992079096681},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.681984158193362},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.97814584359665},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":77.55744059322511},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":331.9125833743866},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.1704960395483406},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F506*'Daily efficiency'!BP279","v":366.31751276194177},{"$f":"G506*'Daily efficiency'!BQ279","v":1635.0374701609139},{"$f":"H506*'Daily efficiency'!BR279","v":1695.054768073586},{"$f":"I506*'Daily efficiency'!BS279","v":7591.8043989497619},{"$f":"J506*'Daily efficiency'!BT279","v":180.81725020885011},{"$f":"K506*'Daily efficiency'!BU279","v":0},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},134.88802399986216,572.9978879224019,624.16504882085258,2660.5432386146449,66.581806045431421,0,{"$f":"(V506+AB506)-(VLOOKUP($A506,Assumptions!$A$43:$M$98,11,FALSE)*F506)","v":{"$error":"#N/A"}},{"$f":"(W506+AC506)-(VLOOKUP($A506,Assumptions!$A$43:$R$98,16,FALSE)*G506)","v":{"$error":"#N/A"}},{"$f":"(X506+AD506)-VLOOKUP($A506,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A506,Assumptions!$A$44:$M$98,11,FALSE)*$H506)","v":{"$error":"#N/A"}},{"$f":"(Y506+AE506)-VLOOKUP($A506,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A506,Assumptions!$A$43:$R$98,16,FALSE)*I506)","v":{"$error":"#N/A"}},{"$f":"(Z506+AF506)-(VLOOKUP($A506,Assumptions!$A$43:$M$98,11,FALSE)*J506)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,1,{"$f":"'Daily efficiency'!CS280","v":33},{"$f":"'Gas Use Per Customer'!G278","v":383.59120994843624},{"$f":"'Gas Use Per Customer'!I278","v":95.295435452254267},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.059087090450856},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":76.718241989687257},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":71.471576589190704},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":306.87296795874903},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7647717726127139},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F507*'Daily efficiency'!BP280","v":366.48561803173936},{"$f":"G507*'Daily efficiency'!BQ280","v":1535.2197470137426},{"$f":"H507*'Daily efficiency'!BR280","v":1646.5643088170059},{"$f":"I507*'Daily efficiency'!BS280","v":6990.0712537003701},{"$f":"J507*'Daily efficiency'!BT280","v":171.13215779441913},{"$f":"K507*'Daily efficiency'!BU280","v":0},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},137.29539305703133,547.36771325734253,616.84738186133029,2492.2421204432353,64.110720074826645,0,{"$f":"(V507+AB507)-(VLOOKUP($A507,Assumptions!$A$43:$M$98,11,FALSE)*F507)","v":{"$error":"#N/A"}},{"$f":"(W507+AC507)-(VLOOKUP($A507,Assumptions!$A$43:$R$98,16,FALSE)*G507)","v":{"$error":"#N/A"}},{"$f":"(X507+AD507)-VLOOKUP($A507,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A507,Assumptions!$A$44:$M$98,11,FALSE)*$H507)","v":{"$error":"#N/A"}},{"$f":"(Y507+AE507)-VLOOKUP($A507,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A507,Assumptions!$A$43:$R$98,16,FALSE)*I507)","v":{"$error":"#N/A"}},{"$f":"(Z507+AF507)-(VLOOKUP($A507,Assumptions!$A$43:$M$98,11,FALSE)*J507)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,2,{"$f":"'Daily efficiency'!CS281","v":38},{"$f":"'Gas Use Per Customer'!G279","v":301.26946347684395},{"$f":"'Gas Use Per Customer'!I279","v":72.742034828377854},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.822610448513355},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":90.380839043053186},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.645220897026711},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":210.88862443379077},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2742034828377857},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F508*'Daily efficiency'!BP281","v":360.39049218881217},{"$f":"G508*'Daily efficiency'!BQ281","v":1609.6650216236317},{"$f":"H508*'Daily efficiency'!BR281","v":730.74569844736118},{"$f":"I508*'Daily efficiency'!BS281","v":4943.2293567280567},{"$f":"J508*'Daily efficiency'!BT281","v":213.13416204714702},{"$f":"K508*'Daily efficiency'!BU281","v":0},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},135.01199459017997,573.91045399872064,273.75703972202388,1762.46049098962,79.845803252256971,0,{"$f":"(V508+AB508)-(VLOOKUP($A508,Assumptions!$A$43:$M$98,11,FALSE)*F508)","v":{"$error":"#N/A"}},{"$f":"(W508+AC508)-(VLOOKUP($A508,Assumptions!$A$43:$R$98,16,FALSE)*G508)","v":{"$error":"#N/A"}},{"$f":"(X508+AD508)-VLOOKUP($A508,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A508,Assumptions!$A$44:$M$98,11,FALSE)*$H508)","v":{"$error":"#N/A"}},{"$f":"(Y508+AE508)-VLOOKUP($A508,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A508,Assumptions!$A$43:$R$98,16,FALSE)*I508)","v":{"$error":"#N/A"}},{"$f":"(Z508+AF508)-(VLOOKUP($A508,Assumptions!$A$43:$M$98,11,FALSE)*J508)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,3,{"$f":"'Daily efficiency'!CS282","v":41},{"$f":"'Gas Use Per Customer'!G280","v":275.94212118830364},{"$f":"'Gas Use Per Customer'!I280","v":67.290452711788433},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.187135813536528},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.782636356491096},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.374271627073057},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":193.15948483181253},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.729045271178844},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F509*'Daily efficiency'!BP282","v":333.38137198973124},{"$f":"G509*'Daily efficiency'!BQ282","v":1474.3425216196244},{"$f":"H509*'Daily efficiency'!BR282","v":675.98066209899434},{"$f":"I509*'Daily efficiency'!BS282","v":4527.6583244576877},{"$f":"J509*'Daily efficiency'!BT282","v":197.16102644554002},{"$f":"K509*'Daily efficiency'!BU282","v":0},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},124.89364999108501,525.6625288899271,253.24058062708485,1614.2926693651962,73.861836016233084,0,{"$f":"(V509+AB509)-(VLOOKUP($A509,Assumptions!$A$43:$M$98,11,FALSE)*F509)","v":{"$error":"#N/A"}},{"$f":"(W509+AC509)-(VLOOKUP($A509,Assumptions!$A$43:$R$98,16,FALSE)*G509)","v":{"$error":"#N/A"}},{"$f":"(X509+AD509)-VLOOKUP($A509,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A509,Assumptions!$A$44:$M$98,11,FALSE)*$H509)","v":{"$error":"#N/A"}},{"$f":"(Y509+AE509)-VLOOKUP($A509,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A509,Assumptions!$A$43:$R$98,16,FALSE)*I509)","v":{"$error":"#N/A"}},{"$f":"(Z509+AF509)-(VLOOKUP($A509,Assumptions!$A$43:$M$98,11,FALSE)*J509)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,4,{"$f":"'Daily efficiency'!CS283","v":46},{"$f":"'Gas Use Per Customer'!G281","v":186.37997897847708},{"$f":"'Gas Use Per Customer'!I281","v":45.111136057476429},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.533340817242928},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":55.913993693543127},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":27.066681634485857},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":130.46598528493396},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5111136057476431},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F510*'Daily efficiency'!BP283","v":222.35083375986375},{"$f":"G510*'Daily efficiency'!BQ283","v":995.81726415382786},{"$f":"H510*'Daily efficiency'!BR283","v":453.13581947206347},{"$f":"I510*'Daily efficiency'!BS283","v":3058.1226950788532},{"$f":"J510*'Daily efficiency'!BT283","v":132.17562864840588},{"$f":"K510*'Daily efficiency'!BU283","v":0},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},83.298616959575426,355.04898876029409,169.7568946273056,1090.3439912896777,49.516553979129064,0,{"$f":"(V510+AB510)-(VLOOKUP($A510,Assumptions!$A$43:$M$98,11,FALSE)*F510)","v":{"$error":"#N/A"}},{"$f":"(W510+AC510)-(VLOOKUP($A510,Assumptions!$A$43:$R$98,16,FALSE)*G510)","v":{"$error":"#N/A"}},{"$f":"(X510+AD510)-VLOOKUP($A510,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A510,Assumptions!$A$44:$M$98,11,FALSE)*$H510)","v":{"$error":"#N/A"}},{"$f":"(Y510+AE510)-VLOOKUP($A510,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A510,Assumptions!$A$43:$R$98,16,FALSE)*I510)","v":{"$error":"#N/A"}},{"$f":"(Z510+AF510)-(VLOOKUP($A510,Assumptions!$A$43:$M$98,11,FALSE)*J510)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,5,{"$f":"'Daily efficiency'!CS284","v":52},{"$f":"'Gas Use Per Customer'!G282","v":124.61063756315477},{"$f":"'Gas Use Per Customer'!I282","v":29.507735583684951},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.606188466947962},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.1495738068393},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9507735583684953},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.461063756315477},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9507735583684953},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F511*'Daily efficiency'!BP284","v":333.73867988551507},{"$f":"G511*'Daily efficiency'!BQ284","v":1931.7152099247799},{"$f":"H511*'Daily efficiency'!BR284","v":37.921845988320491},{"$f":"I511*'Daily efficiency'!BS284","v":292.08733444803494},{"$f":"J511*'Daily efficiency'!BT284","v":86.457665260196862},{"$f":"K511*'Daily efficiency'!BU284","v":0},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},125.02750716195433,688.7343256088858,14.206545889513629,104.14090662867324,32.389372326375856,0,{"$f":"(V511+AB511)-(VLOOKUP($A511,Assumptions!$A$43:$M$98,11,FALSE)*F511)","v":{"$error":"#N/A"}},{"$f":"(W511+AC511)-(VLOOKUP($A511,Assumptions!$A$43:$R$98,16,FALSE)*G511)","v":{"$error":"#N/A"}},{"$f":"(X511+AD511)-VLOOKUP($A511,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A511,Assumptions!$A$44:$M$98,11,FALSE)*$H511)","v":{"$error":"#N/A"}},{"$f":"(Y511+AE511)-VLOOKUP($A511,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A511,Assumptions!$A$43:$R$98,16,FALSE)*I511)","v":{"$error":"#N/A"}},{"$f":"(Z511+AF511)-(VLOOKUP($A511,Assumptions!$A$43:$M$98,11,FALSE)*J511)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,6,{"$f":"'Daily efficiency'!CS285","v":57},{"$f":"'Gas Use Per Customer'!G283","v":92.056430006984456},{"$f":"'Gas Use Per Customer'!I283","v":18.103204657209066},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.482563725767253},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.850787006286012},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8103204657209067},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":9.205643000698446},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8103204657209067},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F512*'Daily efficiency'!BP285","v":202.37711741714443},{"$f":"G512*'Daily efficiency'!BQ285","v":1419.8749026001803},{"$f":"H512*'Daily efficiency'!BR285","v":22.227287089594224},{"$f":"I512*'Daily efficiency'!BS285","v":215.78027193637166},{"$f":"J512*'Daily efficiency'!BT285","v":53.042389645622542},{"$f":"K512*'Daily efficiency'!BU285","v":0},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},75.81592432129078,506.24262751930041,8.3269409968852468,76.934363465298759,19.871109197112503,0,{"$f":"(V512+AB512)-(VLOOKUP($A512,Assumptions!$A$43:$M$98,11,FALSE)*F512)","v":{"$error":"#N/A"}},{"$f":"(W512+AC512)-(VLOOKUP($A512,Assumptions!$A$43:$R$98,16,FALSE)*G512)","v":{"$error":"#N/A"}},{"$f":"(X512+AD512)-VLOOKUP($A512,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A512,Assumptions!$A$44:$M$98,11,FALSE)*$H512)","v":{"$error":"#N/A"}},{"$f":"(Y512+AE512)-VLOOKUP($A512,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A512,Assumptions!$A$43:$R$98,16,FALSE)*I512)","v":{"$error":"#N/A"}},{"$f":"(Z512+AF512)-(VLOOKUP($A512,Assumptions!$A$43:$M$98,11,FALSE)*J512)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,7,{"$f":"'Daily efficiency'!CS286","v":60},{"$f":"'Gas Use Per Customer'!G284","v":77.806391232628982},{"$f":"'Gas Use Per Customer'!I284","v":12.419785337043557},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.9358282696348468},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":70.025752109366081},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.2419785337043558},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.7806391232628984},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.2419785337043558},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F513*'Daily efficiency'!BP286","v":138.84173565091268},{"$f":"G513*'Daily efficiency'!BQ286","v":1200.082842281834},{"$f":"H513*'Daily efficiency'!BR286","v":15.249130720491964},{"$f":"I513*'Daily efficiency'!BS286","v":182.37818104928243},{"$f":"J513*'Daily efficiency'!BT286","v":36.389971037537606},{"$f":"K513*'Daily efficiency'!BU286","v":0},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},52.013857382151379,427.87789981006506,5.7127354882086454,65.025171870776958,13.632664233225164,0,{"$f":"(V513+AB513)-(VLOOKUP($A513,Assumptions!$A$43:$M$98,11,FALSE)*F513)","v":{"$error":"#N/A"}},{"$f":"(W513+AC513)-(VLOOKUP($A513,Assumptions!$A$43:$R$98,16,FALSE)*G513)","v":{"$error":"#N/A"}},{"$f":"(X513+AD513)-VLOOKUP($A513,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A513,Assumptions!$A$44:$M$98,11,FALSE)*$H513)","v":{"$error":"#N/A"}},{"$f":"(Y513+AE513)-VLOOKUP($A513,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A513,Assumptions!$A$43:$R$98,16,FALSE)*I513)","v":{"$error":"#N/A"}},{"$f":"(Z513+AF513)-(VLOOKUP($A513,Assumptions!$A$43:$M$98,11,FALSE)*J513)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,8,{"$f":"'Daily efficiency'!CS287","v":59},{"$f":"'Gas Use Per Customer'!G285","v":76.802839890238658},{"$f":"'Gas Use Per Customer'!I285","v":11.307521240805153},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":9.0460169926441232},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":69.122555901214795},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.1307521240805154},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":7.6802839890238666},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.1307521240805154},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F514*'Daily efficiency'!BP287","v":126.40764976028693},{"$f":"G514*'Daily efficiency'!BQ287","v":1184.6041042466677},{"$f":"H514*'Daily efficiency'!BR287","v":13.883482270139059},{"$f":"I514*'Daily efficiency'!BS287","v":180.02585670271952},{"$f":"J514*'Daily efficiency'!BT287","v":33.131037235559084},{"$f":"K514*'Daily efficiency'!BU287","v":0},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},47.355713581511154,422.35910586613687,5.2011267604885587,64.186473436287514,12.411779769347685,0,{"$f":"(V514+AB514)-(VLOOKUP($A514,Assumptions!$A$43:$M$98,11,FALSE)*F514)","v":{"$error":"#N/A"}},{"$f":"(W514+AC514)-(VLOOKUP($A514,Assumptions!$A$43:$R$98,16,FALSE)*G514)","v":{"$error":"#N/A"}},{"$f":"(X514+AD514)-VLOOKUP($A514,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A514,Assumptions!$A$44:$M$98,11,FALSE)*$H514)","v":{"$error":"#N/A"}},{"$f":"(Y514+AE514)-VLOOKUP($A514,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A514,Assumptions!$A$43:$R$98,16,FALSE)*I514)","v":{"$error":"#N/A"}},{"$f":"(Z514+AF514)-(VLOOKUP($A514,Assumptions!$A$43:$M$98,11,FALSE)*J514)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,9,{"$f":"'Daily efficiency'!CS288","v":56},{"$f":"'Gas Use Per Customer'!G286","v":112.45244018339115},{"$f":"'Gas Use Per Customer'!I286","v":16.628636622932117},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.302909298345694},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":101.20719616505204},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6628636622932118},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.245244018339115},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6628636622932118},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F515*'Daily efficiency'!BP288","v":185.89280793365211},{"$f":"G515*'Daily efficiency'!BQ288","v":1734.4621939003157},{"$f":"H515*'Daily efficiency'!BR288","v":20.4167984136039},{"$f":"I515*'Daily efficiency'!BS288","v":263.58851978986894},{"$f":"J515*'Daily efficiency'!BT288","v":48.721905305191086},{"$f":"K515*'Daily efficiency'!BU288","v":0},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U515+S515)*L515),0)","v":69.640457567739148},618.40567557396776,7.6486831276395604,93.979930624861112,18.252539281867119,0,{"$f":"(V515+AB515)-(VLOOKUP($A515,Assumptions!$A$43:$M$98,11,FALSE)*F515)","v":{"$error":"#N/A"}},{"$f":"(W515+AC515)-(VLOOKUP($A515,Assumptions!$A$43:$R$98,16,FALSE)*G515)","v":{"$error":"#N/A"}},{"$f":"(X515+AD515)-VLOOKUP($A515,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A515,Assumptions!$A$44:$M$98,11,FALSE)*$H515)","v":{"$error":"#N/A"}},{"$f":"(Y515+AE515)-VLOOKUP($A515,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A515,Assumptions!$A$43:$R$98,16,FALSE)*I515)","v":{"$error":"#N/A"}},{"$f":"(Z515+AF515)-(VLOOKUP($A515,Assumptions!$A$43:$M$98,11,FALSE)*J515)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,10,{"$f":"'Daily efficiency'!CS289","v":49},{"$f":"'Gas Use Per Customer'!G287","v":179.86508140526422},{"$f":"'Gas Use Per Customer'!I287","v":36.86147921621928},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.489183372975425},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.87857326473781},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.6861479216219282},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.986508140526421},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.6861479216219282},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F516*'Daily efficiency'!BP289","v":438.66294466661429},{"$f":"G516*'Daily efficiency'!BQ289","v":2826.8742059985693},{"$f":"H516*'Daily efficiency'!BR289","v":53.202405106478622},{"$f":"I516*'Daily efficiency'!BS289","v":421.60375081393954},{"$f":"J516*'Daily efficiency'!BT289","v":108.00413410352243},{"$f":"K516*'Daily efficiency'!BU289","v":0},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},164.33496553292227,1007.8945850022028,19.931055302805348,150.31872891984028,40.461260453181609,0,{"$f":"(V516+AB516)-(VLOOKUP($A516,Assumptions!$A$43:$M$98,11,FALSE)*F516)","v":{"$error":"#N/A"}},{"$f":"(W516+AC516)-(VLOOKUP($A516,Assumptions!$A$43:$R$98,16,FALSE)*G516)","v":{"$error":"#N/A"}},{"$f":"(X516+AD516)-VLOOKUP($A516,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A516,Assumptions!$A$44:$M$98,11,FALSE)*$H516)","v":{"$error":"#N/A"}},{"$f":"(Y516+AE516)-VLOOKUP($A516,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A516,Assumptions!$A$43:$R$98,16,FALSE)*I516)","v":{"$error":"#N/A"}},{"$f":"(Z516+AF516)-(VLOOKUP($A516,Assumptions!$A$43:$M$98,11,FALSE)*J516)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,11,{"$f":"'Daily efficiency'!CS290","v":40},{"$f":"'Gas Use Per Customer'!G288","v":275.40870017828138},{"$f":"'Gas Use Per Customer'!I288","v":66.878550936603474},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.063565280981042},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.622610053484408},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.127130561962083},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":192.78609012479694},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.6878550936603478},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F517*'Daily efficiency'!BP290","v":331.34066081300125},{"$f":"G517*'Daily efficiency'!BQ290","v":1471.492484540782},{"$f":"H517*'Daily efficiency'!BR290","v":671.84281455170776},{"$f":"I517*'Daily efficiency'!BS290","v":4518.9059525252424},{"$f":"J517*'Daily efficiency'!BT290","v":195.95415424424809},{"$f":"K517*'Daily efficiency'!BU290","v":0},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},124.12914456620705,524.64637580723047,251.69043137848439,1611.1720960273667,73.409709152057943,0,{"$f":"(V517+AB517)-(VLOOKUP($A517,Assumptions!$A$43:$M$98,11,FALSE)*F517)","v":{"$error":"#N/A"}},{"$f":"(W517+AC517)-(VLOOKUP($A517,Assumptions!$A$43:$R$98,16,FALSE)*G517)","v":{"$error":"#N/A"}},{"$f":"(X517+AD517)-VLOOKUP($A517,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A517,Assumptions!$A$44:$M$98,11,FALSE)*$H517)","v":{"$error":"#N/A"}},{"$f":"(Y517+AE517)-VLOOKUP($A517,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A517,Assumptions!$A$43:$R$98,16,FALSE)*I517)","v":{"$error":"#N/A"}},{"$f":"(Z517+AF517)-(VLOOKUP($A517,Assumptions!$A$43:$M$98,11,FALSE)*J517)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[2064,12,{"$f":"'Daily efficiency'!CS291","v":30},{"$f":"'Gas Use Per Customer'!G289","v":414.62660132547148},{"$f":"'Gas Use Per Customer'!I289","v":103.34004699563611},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.668009399127225},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":82.9253202650943},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":77.50503524672709},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":331.7012810603772},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.1670023497818063},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F518*'Daily efficiency'!BP291","v":366.0699930392982},{"$f":"G518*'Daily efficiency'!BQ291","v":1633.9965719900019},{"$f":"H518*'Daily efficiency'!BR291","v":1693.9094242900035},{"$f":"I518*'Daily efficiency'!BS291","v":7586.9713015700381},{"$f":"J518*'Daily efficiency'!BT291","v":180.69507249672432},{"$f":"K518*'Daily efficiency'!BU291","v":0},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},137.13968872951094,582.58563233065149,634.58413855346544,2705.0610441713534,67.69324574084105,0,{"$f":"(V518+AB518)-(VLOOKUP($A518,Assumptions!$A$43:$M$98,11,FALSE)*F518)","v":{"$error":"#N/A"}},{"$f":"(W518+AC518)-(VLOOKUP($A518,Assumptions!$A$43:$R$98,16,FALSE)*G518)","v":{"$error":"#N/A"}},{"$f":"(X518+AD518)-VLOOKUP($A518,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A518,Assumptions!$A$44:$M$98,11,FALSE)*$H518)","v":{"$error":"#N/A"}},{"$f":"(Y518+AE518)-VLOOKUP($A518,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A518,Assumptions!$A$43:$R$98,16,FALSE)*I518)","v":{"$error":"#N/A"}},{"$f":"(Z518+AF518)-(VLOOKUP($A518,Assumptions!$A$43:$M$98,11,FALSE)*J518)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelized",{"$f":"-PMT(Assumptions!$AD$2,COUNT(AH528:AH547),NPV(Assumptions!$AD$2,AH528:AH547,AH528:AH547))","v":30.269521652839696},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AI528:AI547),NPV(Assumptions!$AD$2,AI528:AI547,AI528:AI547))","v":29.921706003277485},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AJ528:AJ547),NPV(Assumptions!$AD$2,AJ528:AJ547,AJ528:AJ547))","v":35.157478943245124},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AK528:AK547),NPV(Assumptions!$AD$2,AK528:AK547,AK528:AK547))","v":94.27402301778136},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AL528:AL547),NPV(Assumptions!$AD$2,AL528:AL547,AL528:AL547))","v":27.840115712964096},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AM528:AM547),NPV(Assumptions!$AD$2,AM528:AM547,AM528:AM547))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1","v":"Water Heat - Total "},null,{"$f":"AJ1","v":"Space Heat"},null,{"$f":"AL1","v":"Other - Total"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro_Year","v":2023},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AO$3:AO$518)","v":30.75477865995779},27.821113482880445,51.734679766142172,147.7643903745246,22.28981046664731,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG528+1","v":2024},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AO$3:AO$518)","v":31.888641535365096},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AP$3:AP$518)","v":28.474354033834757},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AQ$3:AQ$518)","v":52.086910665862241},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AR$3:AR$518)","v":149.88765829299641},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AS$3:AS$518)","v":22.685514298761827},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AT$3:AT$518)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG529+1","v":2025},32.139045239453253,28.728569745957589,52.36282115159235,150.73955975004057,23.076703193792454,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,32.620318029228542,29.223195768652602,52.601634352752313,151.5631115942941,23.757035773720229,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,31.186286907920657,27.965337793227004,51.098282013641303,151.42047296486251,23.270008634582201,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,13.999885150614729,15.171772545679984,9.4436974725471554,20.045131576187121,17.07749410159543,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,14.477018113044791,15.660661477937374,9.7883762981262645,20.843378801339046,17.512310126238756,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,15.063635876631798,16.284879596174587,10.085285928175205,21.774712720348074,17.972657706892814,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,15.716602598789116,16.982004716746385,10.520288752361918,22.889595858797431,18.368457947626428,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,15.841736672616717,17.143585669039858,10.602892551104715,23.299708335077444,18.304441832304729,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,16.469887356728197,17.820331211993967,10.963579865961492,24.083528716548354,18.957099478973333,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,17.03147272511417,18.443293111623937,11.079473585971146,24.806895866612795,19.558314479498197,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,18.624141153148269,20.103883399900013,12.572712000261189,26.67147738493308,21.618217228209016,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,22.771038161009681,24.694321182277061,15.410278764811153,32.684871567454941,24.367329661439157,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,23.646112044851279,25.602646200751451,15.784798216021926,33.583586888760507,25.389323599299619,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,24.727514536694514,26.850305061541931,16.394947150548884,35.059253736190968,26.032934346837902,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,25.017058062098258,27.211704697055637,16.613515997301118,35.811490124195288,26.297455146521703,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,25.34019658602109,27.492109550944516,16.735725408313861,36.150105911609742,26.509793380034594,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,26.105767865610176,28.276587412166762,17.342281158751586,37.116391540188367,27.287379814422064,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,27.810980192355412,30.182104088376501,18.087115695815495,39.230957328948541,28.842681108643319,0]

{"sheet":"Medford","index":4,"n_rows":547,"n_cols":46,"rows_kept":547,"cut":false,"hidden":false,"merged":[[0,5,0,6],[0,7,0,8],[0,9,0,10],[0,33,0,34],[0,35,0,36],[0,27,0,28],[0,29,0,30],[0,31,0,32],[0,11,0,12],[0,13,0,14],[0,15,0,16],[0,21,0,26],[0,40,0,45],[0,37,0,38],[525,33,525,34],[525,35,525,36],[525,37,525,38]]}
[null,null,null,null,null,"Water Heat - Energy Factor",null,"Space Heat - Energy Conversion ",null,"Other - Energy Conversion",null,"Water Heat - Energy Conversion (kWh)",null,"Space Heat - Energy Conversion (kWh)",null,"Other - Energy Conversion (kWh)",null,null,null,null,null,"Conversion Costs",null,null,null,null,null,"Water Heat - Energy Costs ",null,"Space Heat - Energy Costs",null,"Other - Energy Costs",null,"Water Heat - Total ",null,"Space Heat",null,"Other - Total",null,null,"Per DTh"]
[{"$f":"'Gas Use Per Customer'!B1","v":"Year"},{"$f":"'Gas Use Per Customer'!C1","v":"Month"},"Avg Temp","Med/Rose - Com - UPC - Natural Gas - Therms","Med/Rose - Res - UPC - Natural Gas - Therms","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Com - Delivery Charge","Res - Delivery Charge","Com - Energy Charge","Res - Energy Charge","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other",null,"Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other"]
[{"$f":"'Gas Use Per Customer'!B2","v":2022},{"$f":"'Gas Use Per Customer'!C2","v":1},{"$f":"'Daily efficiency'!CR4","v":40},{"$f":"'Gas Use Per Customer'!M2","v":452.7636773829667},{"$f":"'Gas Use Per Customer'!O2","v":101.71375555788958},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.514126667366874},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.82910321489001},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.028253334733748},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":316.93457416807667},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.171375555788959},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F3*'Daily efficiency'!AX4","v":503.92693185398753},{"$f":"G3*'Daily efficiency'!AY4","v":2419.0896950996976},{"$f":"H3*'Daily efficiency'!AZ4","v":1021.7873272615418},{"$f":"I3*'Daily efficiency'!BA4","v":7428.9464184997205},{"$f":"J3*'Daily efficiency'!BB4","v":298.02130378461635},{"$f":"K3*'Daily efficiency'!BC4","v":0},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U3+S3)*L3),0)","v":53.441451123115378},{"$f":"IFERROR(((T3+R3)*M3),0)","v":244.15872292641245},{"$f":"IFERROR(((U3+S3)*N3),0)","v":108.36054605608652},{"$f":"IFERROR(((T3+R3)*O3),0)","v":749.80356201917675},{"$f":"IFERROR(((U3+S3)*P3),0)","v":31.605159266358566},{"$f":"IFERROR((T3*Q3),0)","v":0},{"$f":"(V3+AB3)-(VLOOKUP($A3,Assumptions!$A$43:$M$98,11,FALSE)*F3)","v":{"$error":"#N/A"}},{"$f":"W3+AC3","v":{"$error":"#N/A"}},{"$f":"(X3+AD3)-VLOOKUP($A3,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A3,Assumptions!$A$44:$M$98,11,FALSE)*$H3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z3+AF3)-(VLOOKUP($A3,Assumptions!$A$43:$M$98,11,FALSE)*J3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F3<10,AB3+AH3,IFERROR((AH3)/(F3/10),0))","v":0},0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B3","v":2022},{"$f":"'Gas Use Per Customer'!C3","v":2},{"$f":"'Daily efficiency'!CR5","v":44},{"$f":"'Gas Use Per Customer'!M3","v":367.93118036948243},{"$f":"'Gas Use Per Customer'!O3","v":79.653747855617411},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.896124356685224},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.37935411084473},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.792248713370448},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.55182625863767},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9653747855617416},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F4*'Daily efficiency'!AX5","v":394.63363187594865},{"$f":"G4*'Daily efficiency'!AY5","v":1965.834653703535},{"$f":"H4*'Daily efficiency'!AZ5","v":800.17879274385916},{"$f":"I4*'Daily efficiency'!BA5","v":6010.0638485404061},{"$f":"J4*'Daily efficiency'!BB5","v":233.38548121695891},{"$f":"K4*'Daily efficiency'!BC5","v":0},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U4+S4)*L4),0)","v":41.850896660444356},{"$f":"IFERROR(((T4+R4)*M4),0)","v":198.41169159829778},{"$f":"IFERROR(((U4+S4)*N4),0)","v":84.858960970486265},{"$f":"IFERROR(((T4+R4)*O4),0)","v":606.59574423318315},{"$f":"IFERROR(((U4+S4)*P4),0)","v":24.750530283058495},{"$f":"IFERROR((T4*Q4),0)","v":0},{"$f":"(V4+AB4)-(VLOOKUP($A4,Assumptions!$A$43:$M$98,11,FALSE)*F4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X4+AD4)-VLOOKUP($A4,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A4,Assumptions!$A$44:$M$98,11,FALSE)*$H4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z4+AF4)-(VLOOKUP($A4,Assumptions!$A$43:$M$98,11,FALSE)*J4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F4<10,AB4+AH4,IFERROR((AH4)/(F4/10),0))","v":0},{"$f":"IF(G4<10,AC4+AI4,IFERROR((AI4)/(G4/10),0))","v":0},{"$f":"IF(H4<10,AD4+AJ4,IFERROR((AJ4)/(H4/10),0))","v":0},{"$f":"IF(I4<10,AE4+AK4,IFERROR((AK4)/(I4/10),0))","v":0},{"$f":"IF(J4<10,AF4+AL4,IFERROR((AL4)/(J4/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K4<10,AG4+AM4,IFERROR((AM4)/(K4/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B4","v":2022},{"$f":"'Gas Use Per Customer'!C4","v":3},{"$f":"'Daily efficiency'!CR6","v":48},{"$f":"'Gas Use Per Customer'!M4","v":313.07884027114903},{"$f":"'Gas Use Per Customer'!O4","v":67.930992291692164},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.379297687507648},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.923652081344713},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.758595375015297},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":219.15518818980431},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7930992291692167},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F5*'Daily efficiency'!AX6","v":318.18211730762795},{"$f":"G5*'Daily efficiency'!AY6","v":1660.5444553307166},{"$f":"H5*'Daily efficiency'!AZ6","v":646.91873534358683},{"$f":"I5*'Daily efficiency'!BA6","v":5136.9976111690157},{"$f":"J5*'Daily efficiency'!BB6","v":199.03780741465795},{"$f":"K5*'Daily efficiency'!BC6","v":0},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},33.743213540473945,167.59875187652921,68.605731883187389,518.47716889528874,21.107959476324478,0,{"$f":"(V5+AB5)-(VLOOKUP($A5,Assumptions!$A$43:$M$98,11,FALSE)*F5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X5+AD5)-VLOOKUP($A5,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A5,Assumptions!$A$44:$M$98,11,FALSE)*$H5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z5+AF5)-(VLOOKUP($A5,Assumptions!$A$43:$M$98,11,FALSE)*J5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B5","v":2022},{"$f":"'Gas Use Per Customer'!C5","v":4},{"$f":"'Daily efficiency'!CR7","v":53},{"$f":"'Gas Use Per Customer'!M5","v":217.79326063605731},{"$f":"'Gas Use Per Customer'!O5","v":44.623392956959194},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.698714365567355},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":196.01393457245157},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4623392956959194},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.779326063605733},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4623392956959194},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F6*'Daily efficiency'!AX7","v":498.84834243453548},{"$f":"G6*'Daily efficiency'!AY7","v":3368.0173472498441},{"$f":"H6*'Daily efficiency'!AZ7","v":56.10479363859389},{"$f":"I6*'Daily efficiency'!BA7","v":510.50740293091854},{"$f":"J6*'Daily efficiency'!BB7","v":130.74654136389037},{"$f":"K6*'Daily efficiency'!BC7","v":0},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},52.902866715182491,339.93399085792674,5.9499133653728826,51.525512177817603,13.865670711640576,0,{"$f":"(V6+AB6)-(VLOOKUP($A6,Assumptions!$A$43:$M$98,11,FALSE)*F6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X6+AD6)-VLOOKUP($A6,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A6,Assumptions!$A$44:$M$98,11,FALSE)*$H6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z6+AF6)-(VLOOKUP($A6,Assumptions!$A$43:$M$98,11,FALSE)*J6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B6","v":2022},{"$f":"'Gas Use Per Customer'!C6","v":5},{"$f":"'Daily efficiency'!CR8","v":59},{"$f":"'Gas Use Per Customer'!M6","v":154.22036454614857},{"$f":"'Gas Use Per Customer'!O6","v":26.176465452513575},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.94117236201086},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.79832809153373},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6176465452513575},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.422036454614858},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6176465452513575},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F7*'Daily efficiency'!AX8","v":292.62872086791458},{"$f":"G7*'Daily efficiency'!AY8","v":2378.6890831233973},{"$f":"H7*'Daily efficiency'!AZ8","v":32.139713582267156},{"$f":"I7*'Daily efficiency'!BA8","v":361.49253449617248},{"$f":"J7*'Daily efficiency'!BB8","v":76.697043775864728},{"$f":"K7*'Daily efficiency'!BC8","v":0},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},31.033275848042344,240.08108915964448,3.4084166253994321,36.485441506698685,8.1337214924304551,0,{"$f":"(V7+AB7)-(VLOOKUP($A7,Assumptions!$A$43:$M$98,11,FALSE)*F7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X7+AD7)-VLOOKUP($A7,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A7,Assumptions!$A$44:$M$98,11,FALSE)*$H7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z7+AF7)-(VLOOKUP($A7,Assumptions!$A$43:$M$98,11,FALSE)*J7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B7","v":2022},{"$f":"'Gas Use Per Customer'!C7","v":6},{"$f":"'Daily efficiency'!CR9","v":63},{"$f":"'Gas Use Per Customer'!M7","v":125.86878607369627},{"$f":"'Gas Use Per Customer'!O7","v":17.746552626985512},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.19724210158841},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.28190746632664},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7746552626985512},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.586878607369627},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7746552626985512},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F8*'Daily efficiency'!AX9","v":210.13340490331419},{"$f":"G8*'Daily efficiency'!AY9","v":2001.5329074467745},{"$f":"H8*'Daily efficiency'!AZ9","v":10.894693165099865},{"$f":"I8*'Daily efficiency'!BA9","v":275.36733891962785},{"$f":"J8*'Daily efficiency'!BB9","v":50.264152557165275},{"$f":"K8*'Daily efficiency'!BC9","v":0},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},22.284647589996471,202.01471634860295,1.1553822101588407,27.792825517158036,5.3305133786873773,0,{"$f":"(V8+AB8)-(VLOOKUP($A8,Assumptions!$A$43:$M$98,11,FALSE)*F8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X8+AD8)-VLOOKUP($A8,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A8,Assumptions!$A$44:$M$98,11,FALSE)*$H8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z8+AF8)-(VLOOKUP($A8,Assumptions!$A$43:$M$98,11,FALSE)*J8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B8","v":2022},{"$f":"'Gas Use Per Customer'!C8","v":7},{"$f":"'Daily efficiency'!CR10","v":65},{"$f":"'Gas Use Per Customer'!M8","v":122.32210946746646},{"$f":"'Gas Use Per Customer'!O8","v":16.425711938185056},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.604426341275802},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":122.32210946746646},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.82128559690925285},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F9*'Daily efficiency'!AX10","v":213.72738767447268},{"$f":"G9*'Daily efficiency'!AY10","v":2020.0940368963586},{"$f":"H9*'Daily efficiency'!AZ10","v":0},{"$f":"I9*'Daily efficiency'!BA10","v":0},{"$f":"J9*'Daily efficiency'!BB10","v":13.196205026467695},{"$f":"K9*'Daily efficiency'!BC10","v":0},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},22.665789462877829,203.88809114394945,0,0,1.3994575430568992,0,{"$f":"(V9+AB9)-(VLOOKUP($A9,Assumptions!$A$43:$M$98,11,FALSE)*F9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X9+AD9)-VLOOKUP($A9,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A9,Assumptions!$A$44:$M$98,11,FALSE)*$H9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z9+AF9)-(VLOOKUP($A9,Assumptions!$A$43:$M$98,11,FALSE)*J9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B9","v":2022},{"$f":"'Gas Use Per Customer'!C9","v":8},{"$f":"'Daily efficiency'!CR11","v":65},{"$f":"'Gas Use Per Customer'!M9","v":123.15207221256169},{"$f":"'Gas Use Per Customer'!O9","v":16.502695889643583},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.677561095161403},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":123.15207221256169},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.82513479448217919},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F10*'Daily efficiency'!AX11","v":214.72908421584694},{"$f":"G10*'Daily efficiency'!AY11","v":2033.8004943758131},{"$f":"H10*'Daily efficiency'!AZ11","v":0},{"$f":"I10*'Daily efficiency'!BA11","v":0},{"$f":"J10*'Daily efficiency'!BB11","v":13.258052939728172},{"$f":"K10*'Daily efficiency'!BC11","v":0},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},22.772019381090569,205.27148389735081,0,0,1.4060165142581726,0,{"$f":"(V10+AB10)-(VLOOKUP($A10,Assumptions!$A$43:$M$98,11,FALSE)*F10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X10+AD10)-VLOOKUP($A10,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A10,Assumptions!$A$44:$M$98,11,FALSE)*$H10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z10+AF10)-(VLOOKUP($A10,Assumptions!$A$43:$M$98,11,FALSE)*J10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B10","v":2022},{"$f":"'Gas Use Per Customer'!C10","v":9},{"$f":"'Daily efficiency'!CR12","v":63},{"$f":"'Gas Use Per Customer'!M10","v":129.12702822844417},{"$f":"'Gas Use Per Customer'!O10","v":17.428185849238481},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.942548679390786},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.21432540559977},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7428185849238482},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.912702822844418},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7428185849238482},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F11*'Daily efficiency'!AX12","v":208.92793150026995},{"$f":"G11*'Daily efficiency'!AY12","v":2070.5117198679382},{"$f":"H11*'Daily efficiency'!AZ12","v":9.9859631985947743},{"$f":"I11*'Daily efficiency'!BA12","v":302.67375416747325},{"$f":"J11*'Daily efficiency'!BB12","v":51.064584538268733},{"$f":"K11*'Daily efficiency'!BC12","v":0},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},22.156807135603628,208.97674788627097,1.0590113972109758,30.548862008123074,5.4153991902833996,0,{"$f":"(V11+AB11)-(VLOOKUP($A11,Assumptions!$A$43:$M$98,11,FALSE)*F11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X11+AD11)-VLOOKUP($A11,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A11,Assumptions!$A$44:$M$98,11,FALSE)*$H11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z11+AF11)-(VLOOKUP($A11,Assumptions!$A$43:$M$98,11,FALSE)*J11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B11","v":2022},{"$f":"'Gas Use Per Customer'!C11","v":10},{"$f":"'Daily efficiency'!CR13","v":56},{"$f":"'Gas Use Per Customer'!M11","v":223.95336447222385},{"$f":"'Gas Use Per Customer'!O11","v":37.98629801810619},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.389038414484954},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":201.55802802500148},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.7986298018106193},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.395336447222387},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.7986298018106193},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F12*'Daily efficiency'!AX13","v":424.65174756733325},{"$f":"G12*'Daily efficiency'!AY13","v":3454.2482425492226},{"$f":"H12*'Daily efficiency'!AZ13","v":46.639938480897641},{"$f":"I12*'Daily efficiency'!BA13","v":524.94668632289302},{"$f":"J12*'Daily efficiency'!BB13","v":111.29985319305108},{"$f":"K12*'Daily efficiency'!BC13","v":0},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},45.034317829515693,348.63727512049303,4.9461654758991953,52.98286905056959,11.803349431123067,0,{"$f":"(V12+AB12)-(VLOOKUP($A12,Assumptions!$A$43:$M$98,11,FALSE)*F12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X12+AD12)-VLOOKUP($A12,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A12,Assumptions!$A$44:$M$98,11,FALSE)*$H12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z12+AF12)-(VLOOKUP($A12,Assumptions!$A$43:$M$98,11,FALSE)*J12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B12","v":2022},{"$f":"'Gas Use Per Customer'!C12","v":11},{"$f":"'Daily efficiency'!CR14","v":45},{"$f":"'Gas Use Per Customer'!M12","v":353.77449273302676},{"$f":"'Gas Use Per Customer'!O12","v":73.106172667629608},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.931851800288882},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.13234781990802},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.863703600577765},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.64214491311873},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3106172667629608},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F13*'Daily efficiency'!AX14","v":354.76493138728711},{"$f":"G13*'Daily efficiency'!AY14","v":1887.818698993934},{"$f":"H13*'Daily efficiency'!AZ14","v":727.692089115729},{"$f":"I13*'Daily efficiency'!BA14","v":5804.7318767635052},{"$f":"J13*'Daily efficiency'!BB14","v":214.20108591615465},{"$f":"K13*'Daily efficiency'!BC14","v":0},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},37.622820973621799,190.53754128945775,77.171746050723058,585.87158832174055,22.716025161408201,0,{"$f":"(V13+AB13)-(VLOOKUP($A13,Assumptions!$A$43:$M$98,11,FALSE)*F13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X13+AD13)-VLOOKUP($A13,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A13,Assumptions!$A$44:$M$98,11,FALSE)*$H13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z13+AF13)-(VLOOKUP($A13,Assumptions!$A$43:$M$98,11,FALSE)*J13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B13","v":2022},{"$f":"'Gas Use Per Customer'!C13","v":12},{"$f":"'Daily efficiency'!CR15","v":36},{"$f":"'Gas Use Per Customer'!M13","v":489.21112171321681},{"$f":"'Gas Use Per Customer'!O13","v":111.05431863467037},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.316295590401111},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.76333651396504},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.632591180802223},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":342.44778519925177},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.105431863467038},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F14*'Daily efficiency'!AX15","v":546.52700305239227},{"$f":"G14*'Daily efficiency'!AY15","v":2619.7033898405143},{"$f":"H14*'Daily efficiency'!AZ15","v":1212.0950906108524},{"$f":"I14*'Daily efficiency'!BA15","v":8026.9760850704652},{"$f":"J14*'Daily efficiency'!BB15","v":325.38915359958401},{"$f":"K14*'Daily efficiency'!BC15","v":0},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},57.959188673706201,264.40666313660307,128.54268435928091,810.16269626616202,34.507519739235889,0,{"$f":"(V14+AB14)-(VLOOKUP($A14,Assumptions!$A$43:$M$98,11,FALSE)*F14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X14+AD14)-VLOOKUP($A14,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A14,Assumptions!$A$44:$M$98,11,FALSE)*$H14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z14+AF14)-(VLOOKUP($A14,Assumptions!$A$43:$M$98,11,FALSE)*J14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B14","v":2023},{"$f":"'Gas Use Per Customer'!C14","v":1},{"$f":"'Daily efficiency'!CR16","v":40},{"$f":"'Gas Use Per Customer'!M14","v":453.35619592543395},{"$f":"'Gas Use Per Customer'!O14","v":101.86830279986174},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.560490839958518},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.00685877763019},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.120981679917037},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":317.34933714780374},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.186830279986175},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F15*'Daily efficiency'!AX16","v":504.69261508971465},{"$f":"G15*'Daily efficiency'!AY16","v":2422.2554868180678},{"$f":"H15*'Daily efficiency'!AZ16","v":1023.3398646980392},{"$f":"I15*'Daily efficiency'!BA16","v":7438.6684627445238},{"$f":"J15*'Daily efficiency'!BB16","v":298.47412720359478},{"$f":"K15*'Daily efficiency'!BC16","v":0},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.874732109234564,250.65421485364737,111.266737917342,769.75100819571776,32.452798559224753,0,{"$f":"(V15+AB15)-(VLOOKUP($A15,Assumptions!$A$43:$M$98,11,FALSE)*F15)","v":64.953120680411914},{"$f":"(W15+AC15)-(VLOOKUP($A15,Assumptions!$A$43:$R$98,16,FALSE)*G15)","v":287.56233306979925},{"$f":"(X15+AD15)-VLOOKUP($A15,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A15,Assumptions!$A$44:$M$98,11,FALSE)*$H15)","v":137.64787389527348},{"$f":"(Y15+AE15)-VLOOKUP($A15,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A15,Assumptions!$A$43:$R$98,16,FALSE)*I15)","v":863.99018024843247},{"$f":"(Z15+AF15)-(VLOOKUP($A15,Assumptions!$A$43:$M$98,11,FALSE)*J15)","v":33.39996469463339},0,null,21.253952045653755,21.14322289730702,22.520560061701598,27.225208283514821,32.787396841442934,0]
[{"$f":"'Gas Use Per Customer'!B15","v":2023},{"$f":"'Gas Use Per Customer'!C15","v":2},{"$f":"'Daily efficiency'!CR17","v":43},{"$f":"'Gas Use Per Customer'!M15","v":368.57244450434433},{"$f":"'Gas Use Per Customer'!O15","v":79.812693311215938},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.943807993364782},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.57173335130329},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.887615986729564},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":258.00071115304104},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9812693311215943},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F16*'Daily efficiency'!AX17","v":395.42110546133125},{"$f":"G16*'Daily efficiency'!AY17","v":1969.2608902546822},{"$f":"H16*'Daily efficiency'!AZ17","v":801.77551337781472},{"$f":"I16*'Daily efficiency'!BA17","v":5993.5408063073983},{"$f":"J16*'Daily efficiency'!BB17","v":242.20301966621483},{"$f":"K16*'Daily efficiency'!BC17","v":0},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.993748241532664,203.77848041834403,87.176263715550121,620.20966540228289,26.334496330739096,0,{"$f":"(V16+AB16)-(VLOOKUP($A16,Assumptions!$A$43:$M$98,11,FALSE)*F16)","v":57.67397356568749},{"$f":"(W16+AC16)-(VLOOKUP($A16,Assumptions!$A$43:$R$98,16,FALSE)*G16)","v":257.22299107916808},{"$f":"(X16+AD16)-VLOOKUP($A16,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A16,Assumptions!$A$44:$M$98,11,FALSE)*$H16)","v":122.76107319943654},{"$f":"(Y16+AE16)-VLOOKUP($A16,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A16,Assumptions!$A$43:$R$98,16,FALSE)*I16)","v":753.03375315923267},{"$f":"(Z16+AF16)-(VLOOKUP($A16,Assumptions!$A$43:$M$98,11,FALSE)*J16)","v":28.815608050473564},{"$f":"AA16+AG16","v":0},null,24.087218533355212,23.262997086419123,25.635244242155554,29.187274321602455,55.150104381212657,0]
[{"$f":"'Gas Use Per Customer'!B16","v":2023},{"$f":"'Gas Use Per Customer'!C16","v":3},{"$f":"'Daily efficiency'!CR18","v":48},{"$f":"'Gas Use Per Customer'!M16","v":312.00847802451284},{"$f":"'Gas Use Per Customer'!O16","v":67.642795513373599},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.29283865401208},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.602543407353849},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.58567730802416},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":218.40593461715898},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7642795513373599},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F17*'Daily efficiency'!AX18","v":313.50590916934647},{"$f":"G17*'Daily efficiency'!AY18","v":1654.8673418844428},{"$f":"H17*'Daily efficiency'!AZ18","v":644.06458692421188},{"$f":"I17*'Daily efficiency'!BA18","v":5119.4351074262095},{"$f":"J17*'Daily efficiency'!BB18","v":198.19339085418454},{"$f":"K17*'Daily efficiency'!BC18","v":0},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.087189441580776,171.24513765138701,70.028509654789303,529.75749021081458,21.549372635482097,0,{"$f":"(V17+AB17)-(VLOOKUP($A17,Assumptions!$A$43:$M$98,11,FALSE)*F17)","v":51.306627431562006},{"$f":"(W17+AC17)-(VLOOKUP($A17,Assumptions!$A$43:$R$98,16,FALSE)*G17)","v":235.72199746237038},{"$f":"(X17+AD17)-VLOOKUP($A17,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A17,Assumptions!$A$44:$M$98,11,FALSE)*$H17)","v":110.69174447032856},{"$f":"(Y17+AE17)-VLOOKUP($A17,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A17,Assumptions!$A$43:$R$98,16,FALSE)*I17)","v":688.32372598480276},{"$f":"(Z17+AF17)-(VLOOKUP($A17,Assumptions!$A$43:$M$98,11,FALSE)*J17)","v":24.876888577158702},0,null,25.283119974650869,25.18328977841119,27.273597932156175,31.515797736510997,46.426261212640796,0]
[{"$f":"'Gas Use Per Customer'!B17","v":2023},{"$f":"'Gas Use Per Customer'!C17","v":4},{"$f":"'Daily efficiency'!CR19","v":53},{"$f":"'Gas Use Per Customer'!M17","v":218.63139540071458},{"$f":"'Gas Use Per Customer'!O17","v":44.862972353012196},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.890377882409759},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":196.76825586064314},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4862972353012198},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.863139540071458},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4862972353012198},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F18*'Daily efficiency'!AX19","v":501.52661893219636},{"$f":"G18*'Daily efficiency'!AY19","v":3380.9785032491386},{"$f":"H18*'Daily efficiency'!AZ19","v":56.406015748454017},{"$f":"I18*'Daily efficiency'!BA19","v":512.47199081927511},{"$f":"J18*'Daily efficiency'!BB19","v":131.44850899432569},{"$f":"K18*'Daily efficiency'!BC19","v":0},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.530496458051516,349.86256271513776,6.1329706657099843,53.030435968598113,14.292267216828023,0,{"$f":"(V18+AB18)-(VLOOKUP($A18,Assumptions!$A$43:$M$98,11,FALSE)*F18)","v":60.902001890074445},{"$f":"(W18+AC18)-(VLOOKUP($A18,Assumptions!$A$43:$R$98,16,FALSE)*G18)","v":347.2672662317396},{"$f":"(X18+AD18)-VLOOKUP($A18,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A18,Assumptions!$A$44:$M$98,11,FALSE)*$H18)","v":71.902963328027312},{"$f":"(Y18+AE18)-VLOOKUP($A18,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A18,Assumptions!$A$43:$R$98,16,FALSE)*I18)","v":339.3770045340039},{"$f":"(Z18+AF18)-(VLOOKUP($A18,Assumptions!$A$43:$M$98,11,FALSE)*J18)","v":19.204097079484598},0,null,16.968894027700706,17.648541158879006,78.035933993737302,155.22793691728626,33.49636429631262,0]
[{"$f":"'Gas Use Per Customer'!B18","v":2023},{"$f":"'Gas Use Per Customer'!C18","v":5},{"$f":"'Daily efficiency'!CR20","v":59},{"$f":"'Gas Use Per Customer'!M18","v":155.20860546587738},{"$f":"'Gas Use Per Customer'!O18","v":26.47748835604623},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.181990684836986},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.68774491928966},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6477488356046233},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.520860546587739},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6477488356046233},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F19*'Daily efficiency'!AX20","v":295.99387906211416},{"$f":"G19*'Daily efficiency'!AY20","v":2393.9316737771842},{"$f":"H19*'Daily efficiency'!AZ20","v":32.509312370109349},{"$f":"I19*'Daily efficiency'!BA20","v":363.80897121201679},{"$f":"J19*'Daily efficiency'!BB20","v":77.579040883215413},{"$f":"K19*'Daily efficiency'!BC20","v":0},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.183123615984336,247.72327583500976,3.5347055891595738,37.646834750553481,8.4350928832217011,0,{"$f":"(V19+AB19)-(VLOOKUP($A19,Assumptions!$A$43:$M$98,11,FALSE)*F19)","v":48.78416526004716},{"$f":"(W19+AC19)-(VLOOKUP($A19,Assumptions!$A$43:$R$98,16,FALSE)*G19)","v":282.23830273502313},{"$f":"(X19+AD19)-VLOOKUP($A19,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A19,Assumptions!$A$44:$M$98,11,FALSE)*$H19)","v":70.583390277981877},{"$f":"(Y19+AE19)-VLOOKUP($A19,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A19,Assumptions!$A$43:$R$98,16,FALSE)*I19)","v":328.11677258078277},{"$f":"(Z19+AF19)-(VLOOKUP($A19,Assumptions!$A$43:$M$98,11,FALSE)*J19)","v":14.625614772383264},0,null,23.030963418829678,20.204943740633649,74.118095867141449,211.40372442359146,23.060707655604965,0]
[{"$f":"'Gas Use Per Customer'!B19","v":2023},{"$f":"'Gas Use Per Customer'!C19","v":6},{"$f":"'Daily efficiency'!CR21","v":63},{"$f":"'Gas Use Per Customer'!M19","v":127.06263666619236},{"$f":"'Gas Use Per Customer'!O19","v":18.044957011152931},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.435965608922345},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.35637299957313},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8044957011152931},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.706263666619236},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8044957011152931},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F20*'Daily efficiency'!AX21","v":212.80621460826083},{"$f":"G20*'Daily efficiency'!AY21","v":2020.3852373466714},{"$f":"H20*'Daily efficiency'!AZ21","v":14.031987714183767},{"$f":"I20*'Daily efficiency'!BA21","v":277.97916565585132},{"$f":"J20*'Daily efficiency'!BB21","v":51.109333241255463},{"$f":"K20*'Daily efficiency'!BC21","v":0},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,7,FALSE)","v":0},23.138210603166357,209.0688113309933,1.5256842358175355,28.765194213541982,5.5570675814167405,0,{"$f":"(V20+AB20)-(VLOOKUP($A20,Assumptions!$A$43:$M$98,11,FALSE)*F20)","v":44.431045227277046},{"$f":"(W20+AC20)-(VLOOKUP($A20,Assumptions!$A$43:$R$98,16,FALSE)*G20)","v":260.05277637089119},{"$f":"(X20+AD20)-VLOOKUP($A20,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A20,Assumptions!$A$44:$M$98,11,FALSE)*$H20)","v":69.160843047145832},{"$f":"(Y20+AE20)-VLOOKUP($A20,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A20,Assumptions!$A$43:$R$98,16,FALSE)*I20)","v":321.06501405931402},{"$f":"(Z20+AF20)-(VLOOKUP($A20,Assumptions!$A$43:$M$98,11,FALSE)*J20)","v":12.334063593084288},0,null,30.77802097271265,22.740558269704998,70.686527282963368,252.68247415862103,17.891131174501027,0]
[{"$f":"'Gas Use Per Customer'!B20","v":2023},{"$f":"'Gas Use Per Customer'!C20","v":7},{"$f":"'Daily efficiency'!CR22","v":65},{"$f":"'Gas Use Per Customer'!M20","v":123.04242452965811},{"$f":"'Gas Use Per Customer'!O20","v":16.668396291683962},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.834976477099763},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":123.04242452965811},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.83341981458419812},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F21*'Daily efficiency'!AX22","v":218.36512316838741},{"$f":"G21*'Daily efficiency'!AY22","v":2042.0211761145056},{"$f":"H21*'Daily efficiency'!AZ22","v":0},{"$f":"I21*'Daily efficiency'!BA22","v":0},{"$f":"J21*'Daily efficiency'!BB22","v":12.603458357324898},{"$f":"K21*'Daily efficiency'!BC22","v":0},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,7,FALSE)","v":0},23.742625268521529,211.30769128151292,0,0,1.3703616425715994,0,{"$f":"(V21+AB21)-(VLOOKUP($A21,Assumptions!$A$43:$M$98,11,FALSE)*F21)","v":44.062461823923513},{"$f":"(W21+AC21)-(VLOOKUP($A21,Assumptions!$A$43:$R$98,16,FALSE)*G21)","v":256.64450677964135},{"$f":"(X21+AD21)-VLOOKUP($A21,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A21,Assumptions!$A$44:$M$98,11,FALSE)*$H21)","v":68.890167526496967},{"$f":"(Y21+AE21)-VLOOKUP($A21,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A21,Assumptions!$A$43:$R$98,16,FALSE)*I21)","v":300.56067010598787},{"$f":"(Z21+AF21)-(VLOOKUP($A21,Assumptions!$A$43:$M$98,11,FALSE)*J21)","v":8.8227312225626591},0,null,27.826035540782645,20.858212747407283,68.890167526496967,{"$f":"IF(I21<10,AE21+AK21,IFERROR((AK21)/(I21/10),0))","v":300.56067010598787},10.193092865134258,0]
[{"$f":"'Gas Use Per Customer'!B21","v":2023},{"$f":"'Gas Use Per Customer'!C21","v":8},{"$f":"'Daily efficiency'!CR23","v":65},{"$f":"'Gas Use Per Customer'!M21","v":125.51094233695243},{"$f":"'Gas Use Per Customer'!O21","v":16.772617830974692},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.933986939425957},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":125.51094233695243},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.8386308915487346},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F22*'Daily efficiency'!AX23","v":219.73048243065628},{"$f":"G22*'Daily efficiency'!AY23","v":2082.9888801838911},{"$f":"H22*'Daily efficiency'!AZ23","v":0},{"$f":"I22*'Daily efficiency'!BA23","v":0},{"$f":"J22*'Daily efficiency'!BB23","v":13.474904744529825},{"$f":"K22*'Daily efficiency'!BC23","v":0},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,7,FALSE)","v":0},23.891079439455947,215.54701605701692,0,0,1.465113151937216,0,{"$f":"(V22+AB22)-(VLOOKUP($A22,Assumptions!$A$43:$M$98,11,FALSE)*F22)","v":44.142055208414682},{"$f":"(W22+AC22)-(VLOOKUP($A22,Assumptions!$A$43:$R$98,16,FALSE)*G22)","v":259.2789493879111},{"$f":"(X22+AD22)-VLOOKUP($A22,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A22,Assumptions!$A$44:$M$98,11,FALSE)*$H22)","v":68.890167526496967},{"$f":"(Y22+AE22)-VLOOKUP($A22,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A22,Assumptions!$A$43:$R$98,16,FALSE)*I22)","v":300.56067010598787},{"$f":"(Z22+AF22)-(VLOOKUP($A22,Assumptions!$A$43:$M$98,11,FALSE)*J22)","v":8.9138584800102088},0,null,27.703082333519824,20.657876083173605,68.890167526496967,300.56067010598787,10.378971631947424,0]
[{"$f":"'Gas Use Per Customer'!B22","v":2023},{"$f":"'Gas Use Per Customer'!C22","v":9},{"$f":"'Daily efficiency'!CR24","v":63},{"$f":"'Gas Use Per Customer'!M22","v":130.81599411371332},{"$f":"'Gas Use Per Customer'!O22","v":17.672765108818172},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.138212087054539},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.73439470234199},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7672765108818174},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.081599411371332},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7672765108818174},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F23*'Daily efficiency'!AX24","v":216.08693815072456},{"$f":"G23*'Daily efficiency'!AY24","v":2129.7954543549331},{"$f":"H23*'Daily efficiency'!AZ24","v":10.849394656327801},{"$f":"I23*'Daily efficiency'!BA24","v":306.63269020254415},{"$f":"J23*'Daily efficiency'!BB24","v":51.781201768837228},{"$f":"K23*'Daily efficiency'!BC24","v":0},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,7,FALSE)","v":0},23.494920450179183,220.39054522339868,1.1796440199694971,31.730251672231287,5.630119186218054,0,{"$f":"(V23+AB23)-(VLOOKUP($A23,Assumptions!$A$43:$M$98,11,FALSE)*F23)","v":44.994839671213718},{"$f":"(W23+AC23)-(VLOOKUP($A23,Assumptions!$A$43:$R$98,16,FALSE)*G23)","v":269.17832323345846},{"$f":"(X23+AD23)-VLOOKUP($A23,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A23,Assumptions!$A$44:$M$98,11,FALSE)*$H23)","v":68.840688405913269},{"$f":"(Y23+AE23)-VLOOKUP($A23,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A23,Assumptions!$A$43:$R$98,16,FALSE)*I23)","v":323.78605073691023},{"$f":"(Z23+AF23)-(VLOOKUP($A23,Assumptions!$A$43:$M$98,11,FALSE)*J23)","v":12.433000772501082},0,null,31.824985644693104,22.863184875923427,70.020332425882771,247.51258661494822,18.063119958719135,0]
[{"$f":"'Gas Use Per Customer'!B23","v":2023},{"$f":"'Gas Use Per Customer'!C23","v":10},{"$f":"'Daily efficiency'!CR25","v":56},{"$f":"'Gas Use Per Customer'!M23","v":224.9000552015419},{"$f":"'Gas Use Per Customer'!O23","v":38.185274801244383},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.548219840995507},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.4100496813877},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8185274801244384},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.490005520154192},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8185274801244384},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F24*'Daily efficiency'!AX25","v":426.87612433194153},{"$f":"G24*'Daily efficiency'!AY25","v":3468.8499646340456},{"$f":"H24*'Daily efficiency'!AZ25","v":46.884244070251697},{"$f":"I24*'Daily efficiency'!BA25","v":527.16572939241451},{"$f":"J24*'Daily efficiency'!BB25","v":111.88285516764599},{"$f":"K24*'Daily efficiency'!BC25","v":0},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.413821534479155,358.95547313740269,5.0976777875810502,54.550939286831131,12.164912902182039,0,{"$f":"(V24+AB24)-(VLOOKUP($A24,Assumptions!$A$43:$M$98,11,FALSE)*F24)","v":56.50074446272528},{"$f":"(W24+AC24)-(VLOOKUP($A24,Assumptions!$A$43:$R$98,16,FALSE)*G24)","v":352.69222081938562},{"$f":"(X24+AD24)-VLOOKUP($A24,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A24,Assumptions!$A$44:$M$98,11,FALSE)*$H24)","v":71.332097636926264},{"$f":"(Y24+AE24)-VLOOKUP($A24,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A24,Assumptions!$A$43:$R$98,16,FALSE)*I24)","v":340.48995720394595},{"$f":"(Z24+AF24)-(VLOOKUP($A24,Assumptions!$A$43:$M$98,11,FALSE)*J24)","v":17.541169951866515},0,null,18.495593116984729,17.424639802942398,76.429775424507312,151.39611988926339,29.706082854048553,0]
[{"$f":"'Gas Use Per Customer'!B24","v":2023},{"$f":"'Gas Use Per Customer'!C24","v":11},{"$f":"'Daily efficiency'!CR26","v":45},{"$f":"'Gas Use Per Customer'!M24","v":353.95507817312375},{"$f":"'Gas Use Per Customer'!O24","v":73.149803975514132},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.944941192654237},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.18652345193712},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.889882385308475},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.7685547211866},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3149803975514134},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F25*'Daily efficiency'!AX26","v":356.83517914920878},{"$f":"G25*'Daily efficiency'!AY26","v":1884.0247045777396},{"$f":"H25*'Daily efficiency'!AZ26","v":715.2462433061811},{"$f":"I25*'Daily efficiency'!BA26","v":5759.2974649757452},{"$f":"J25*'Daily efficiency'!BB26","v":228.61752069147343},{"$f":"K25*'Daily efficiency'!BC26","v":0},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.798338389561685,194.95826747456451,77.76802120749511,595.97024015350007,24.857358376824923,0,{"$f":"(V25+AB25)-(VLOOKUP($A25,Assumptions!$A$43:$M$98,11,FALSE)*F25)","v":54.86875558494269},{"$f":"(W25+AC25)-(VLOOKUP($A25,Assumptions!$A$43:$R$98,16,FALSE)*G25)","v":251.25377849936251},{"$f":"(X25+AD25)-VLOOKUP($A25,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A25,Assumptions!$A$44:$M$98,11,FALSE)*$H25)","v":116.13321443383387},{"$f":"(Y25+AE25)-VLOOKUP($A25,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A25,Assumptions!$A$43:$R$98,16,FALSE)*I25)","v":735.44666209305558},{"$f":"(Z25+AF25)-(VLOOKUP($A25,Assumptions!$A$43:$M$98,11,FALSE)*J25)","v":27.801867386968112},0,null,25.002917575969278,23.661550480375858,26.460133434467309,29.682808737398176,52.659225763793032,0]
[{"$f":"'Gas Use Per Customer'!B25","v":2023},{"$f":"'Gas Use Per Customer'!C25","v":12},{"$f":"'Daily efficiency'!CR27","v":36},{"$f":"'Gas Use Per Customer'!M25","v":492.25972920497122},{"$f":"'Gas Use Per Customer'!O25","v":111.83836863174461},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.551510589523382},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.67791876149136},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":67.103021179046763},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":344.58181044347981},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.183836863174463},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F26*'Daily efficiency'!AX27","v":550.38551571909773},{"$f":"G26*'Daily efficiency'!AY27","v":2636.0285448216064},{"$f":"H26*'Daily efficiency'!AZ27","v":1220.6525529763946},{"$f":"I26*'Daily efficiency'!BA27","v":8076.9976367951713},{"$f":"J26*'Daily efficiency'!BB27","v":327.6864200910116},{"$f":"K26*'Daily efficiency'!BC27","v":0},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,7,FALSE)","v":0},59.842876295147718,272.77538180004916,132.72035262716486,835.80510480549447,35.629022459803409,0,{"$f":"(V26+AB26)-(VLOOKUP($A26,Assumptions!$A$43:$M$98,11,FALSE)*F26)","v":67.841040540700192},{"$f":"(W26+AC26)-(VLOOKUP($A26,Assumptions!$A$43:$R$98,16,FALSE)*G26)","v":302.09567707829353},{"$f":"(X26+AD26)-VLOOKUP($A26,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A26,Assumptions!$A$44:$M$98,11,FALSE)*$H26)","v":154.94103995384657},{"$f":"(Y26+AE26)-VLOOKUP($A26,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A26,Assumptions!$A$43:$R$98,16,FALSE)*I26)","v":912.33935666975833},{"$f":"(Z26+AF26)-(VLOOKUP($A26,Assumptions!$A$43:$M$98,11,FALSE)*J26)","v":35.88278048667042},0,null,20.219966060748359,20.456387766826268,23.090024447696198,26.476712612762977,32.084499197966046,0]
[{"$f":"'Gas Use Per Customer'!B26","v":2024},{"$f":"'Gas Use Per Customer'!C26","v":1},{"$f":"'Daily efficiency'!CR28","v":40},{"$f":"'Gas Use Per Customer'!M26","v":456.16213300060076},{"$f":"'Gas Use Per Customer'!O26","v":102.59370417107193},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.77811125132158},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.84863990018022},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.556222502643159},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.31349310042049},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.259370417107194},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F27*'Daily efficiency'!AX28","v":508.28651726500681},{"$f":"G27*'Daily efficiency'!AY28","v":2437.2474435555619},{"$f":"H27*'Daily efficiency'!AZ28","v":1030.6270396156822},{"$f":"I27*'Daily efficiency'!BA28","v":7484.7082782738598},{"$f":"J27*'Daily efficiency'!BB28","v":300.59955322124063},{"$f":"K27*'Daily efficiency'!BC28","v":0},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.209121393065978,261.07537597847949,116.00006181082504,801.75405784358918,33.833351361490635,0,{"$f":"(V27+AB27)-(VLOOKUP($A27,Assumptions!$A$43:$M$98,11,FALSE)*F27)","v":66.457162992536993},{"$f":"(W27+AC27)-(VLOOKUP($A27,Assumptions!$A$43:$R$98,16,FALSE)*G27)","v":294.61406564071467},{"$f":"(X27+AD27)-VLOOKUP($A27,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A27,Assumptions!$A$44:$M$98,11,FALSE)*$H27)","v":140.38744384534385},{"$f":"(Y27+AE27)-VLOOKUP($A27,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A27,Assumptions!$A$43:$R$98,16,FALSE)*I27)","v":894.29816993716497},{"$f":"(Z27+AF27)-(VLOOKUP($A27,Assumptions!$A$43:$M$98,11,FALSE)*J27)","v":34.50373517299716},0,null,21.592346083187088,21.528461361078293,22.806377347036811,28.006901971283696,33.631435234527849,0]
[{"$f":"'Gas Use Per Customer'!B27","v":2024},{"$f":"'Gas Use Per Customer'!C27","v":2},{"$f":"'Daily efficiency'!CR29","v":43},{"$f":"'Gas Use Per Customer'!M27","v":379.6805733135925},{"$f":"'Gas Use Per Customer'!O27","v":82.14851805770968},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.644555417312905},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.90417199407774},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.289110834625809},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":265.77640131951472},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2148518057709676},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F28*'Daily efficiency'!AX29","v":406.99363064627818},{"$f":"G28*'Daily efficiency'!AY29","v":2028.6109690631531},{"$f":"H28*'Daily efficiency'!AZ29","v":825.24054140259182},{"$f":"I28*'Daily efficiency'!BA29","v":6202.9462656926635},{"$f":"J28*'Daily efficiency'!BB29","v":240.69515790908923},{"$f":"K28*'Daily efficiency'!BC29","v":0},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.808313285847142,217.30266775440626,92.883215879137083,664.45306272534776,27.09093796474831,0,{"$f":"(V28+AB28)-(VLOOKUP($A28,Assumptions!$A$43:$M$98,11,FALSE)*F28)","v":59.457493656727522},{"$f":"(W28+AC28)-(VLOOKUP($A28,Assumptions!$A$43:$R$98,16,FALSE)*G28)","v":266.23164471219604},{"$f":"(X28+AD28)-VLOOKUP($A28,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A28,Assumptions!$A$44:$M$98,11,FALSE)*$H28)","v":126.07287545647461},{"$f":"(Y28+AE28)-VLOOKUP($A28,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A28,Assumptions!$A$43:$R$98,16,FALSE)*I28)","v":792.90784517521752},{"$f":"(Z28+AF28)-(VLOOKUP($A28,Assumptions!$A$43:$M$98,11,FALSE)*J28)","v":29.228368033391291},0,null,24.126015929245931,23.373300560583356,25.578240978919805,29.833643665826774,56.319305998139598,0]
[{"$f":"'Gas Use Per Customer'!B28","v":2024},{"$f":"'Gas Use Per Customer'!C28","v":3},{"$f":"'Daily efficiency'!CR30","v":48},{"$f":"'Gas Use Per Customer'!M28","v":312.48661695277224},{"$f":"'Gas Use Per Customer'!O28","v":67.770100074885974},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.331030022465793},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.745985085831663},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.662060044931586},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":218.74063186694056},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7770100074885979},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F29*'Daily efficiency'!AX30","v":312.4296396808989},{"$f":"G29*'Daily efficiency'!AY30","v":1657.4033514899188},{"$f":"H29*'Daily efficiency'!AZ30","v":645.22182113767099},{"$f":"I29*'Daily efficiency'!BA30","v":5127.2804109610897},{"$f":"J29*'Daily efficiency'!BB30","v":198.5663932194158},{"$f":"K29*'Daily efficiency'!BC30","v":0},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.164861896144849,177.53929921328404,72.621586914285402,549.22887069929266,22.34922333843873,0,{"$f":"(V29+AB29)-(VLOOKUP($A29,Assumptions!$A$43:$M$98,11,FALSE)*F29)","v":51.909216480889512},{"$f":"(W29+AC29)-(VLOOKUP($A29,Assumptions!$A$43:$R$98,16,FALSE)*G29)","v":239.98963082375155},{"$f":"(X29+AD29)-VLOOKUP($A29,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A29,Assumptions!$A$44:$M$98,11,FALSE)*$H29)","v":112.0015949193515},{"$f":"(Y29+AE29)-VLOOKUP($A29,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A29,Assumptions!$A$43:$R$98,16,FALSE)*I29)","v":709.23348067207712},{"$f":"(Z29+AF29)-(VLOOKUP($A29,Assumptions!$A$43:$M$98,11,FALSE)*J29)","v":25.518378145036476},0,null,25.532015064426059,25.599990293346707,27.544495973787285,32.423490533917004,47.867601483475205,0]
[{"$f":"'Gas Use Per Customer'!B29","v":2024},{"$f":"'Gas Use Per Customer'!C29","v":4},{"$f":"'Daily efficiency'!CR31","v":53},{"$f":"'Gas Use Per Customer'!M29","v":217.71986610961028},{"$f":"'Gas Use Per Customer'!O29","v":44.600571584104522},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.680457267283622},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.94787949864926},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4600571584104527},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.771986610961029},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4600571584104527},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F30*'Daily efficiency'!AX31","v":498.59322055190296},{"$f":"G30*'Daily efficiency'!AY31","v":3366.8823532764545},{"$f":"H30*'Daily efficiency'!AZ31","v":56.07610042793204},{"$f":"I30*'Daily efficiency'!BA31","v":510.3353661609267},{"$f":"J30*'Daily efficiency'!BB31","v":130.6796747414262},{"$f":"K30*'Daily efficiency'!BC31","v":0},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.118112740420877,360.65688717047959,6.3115277066433091,54.666586254044233,14.708376323094184,0,{"$f":"(V30+AB30)-(VLOOKUP($A30,Assumptions!$A$43:$M$98,11,FALSE)*F30)","v":61.848471334206501},{"$f":"(W30+AC30)-(VLOOKUP($A30,Assumptions!$A$43:$R$98,16,FALSE)*G30)","v":354.55402663022164},{"$f":"(X30+AD30)-VLOOKUP($A30,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A30,Assumptions!$A$44:$M$98,11,FALSE)*$H30)","v":71.668317014180957},{"$f":"(Y30+AE30)-VLOOKUP($A30,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A30,Assumptions!$A$43:$R$98,16,FALSE)*I30)","v":346.79036547979899},{"$f":"(Z30+AF30)-(VLOOKUP($A30,Assumptions!$A$43:$M$98,11,FALSE)*J30)","v":19.540062830971095},0,null,17.333990669149031,18.094302808347855,77.979844720824261,159.28283058249201,34.248439154065281,0]
[{"$f":"'Gas Use Per Customer'!B30","v":2024},{"$f":"'Gas Use Per Customer'!C30","v":5},{"$f":"'Daily efficiency'!CR32","v":59},{"$f":"'Gas Use Per Customer'!M30","v":156.22769628906829},{"$f":"'Gas Use Per Customer'!O30","v":26.788875272331151},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.431100217864923},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.60492666016145},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6788875272331154},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.622769628906831},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6788875272331154},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F31*'Daily efficiency'!AX32","v":299.47489735210297},{"$f":"G31*'Daily efficiency'!AY32","v":2409.6500921778229},{"$f":"H31*'Daily efficiency'!AZ32","v":32.891636191513655},{"$f":"I31*'Daily efficiency'!BA32","v":366.19772010157629},{"$f":"J31*'Daily efficiency'!BB32","v":78.49140454793023},{"$f":"K31*'Daily efficiency'!BC32","v":0},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.706768082262364,258.11917680141011,3.7020490290042432,39.226713607096052,8.8344351828510259,0,{"$f":"(V31+AB31)-(VLOOKUP($A31,Assumptions!$A$43:$M$98,11,FALSE)*F31)","v":49.661766261152202},{"$f":"(W31+AC31)-(VLOOKUP($A31,Assumptions!$A$43:$R$98,16,FALSE)*G31)","v":289.13829038817556},{"$f":"(X31+AD31)-VLOOKUP($A31,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A31,Assumptions!$A$44:$M$98,11,FALSE)*$H31)","v":70.336918284679925},{"$f":"(Y31+AE31)-VLOOKUP($A31,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A31,Assumptions!$A$43:$R$98,16,FALSE)*I31)","v":335.47515662474223},{"$f":"(Z31+AF31)-(VLOOKUP($A31,Assumptions!$A$43:$M$98,11,FALSE)*J31)","v":14.944201638865966},0,null,23.172756301029406,20.563880459680867,74.038967313684168,214.73475228362335,23.778636821716994,0]
[{"$f":"'Gas Use Per Customer'!B31","v":2024},{"$f":"'Gas Use Per Customer'!C31","v":6},{"$f":"'Daily efficiency'!CR33","v":63},{"$f":"'Gas Use Per Customer'!M31","v":128.53539162672143},{"$f":"'Gas Use Per Customer'!O31","v":18.409079290424824},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.727263432339861},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.6818524640493},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8409079290424826},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.853539162672144},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8409079290424826},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F32*'Daily efficiency'!AX33","v":217.37256735340733},{"$f":"G32*'Daily efficiency'!AY33","v":2048.6091977270285},{"$f":"H32*'Daily efficiency'!AZ33","v":15.821990014143784},{"$f":"I32*'Daily efficiency'!BA33","v":291.24405937393396},{"$f":"J32*'Daily efficiency'!BB33","v":53.039625615595632},{"$f":"K32*'Daily efficiency'!BC33","v":0},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.465912769352204,219.44485691994629,1.7808108550066113,31.19775651159279,5.969763661669889,0,{"$f":"(V32+AB32)-(VLOOKUP($A32,Assumptions!$A$43:$M$98,11,FALSE)*F32)","v":45.231255354072871},{"$f":"(W32+AC32)-(VLOOKUP($A32,Assumptions!$A$43:$R$98,16,FALSE)*G32)","v":267.18143258673547},{"$f":"(X32+AD32)-VLOOKUP($A32,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A32,Assumptions!$A$44:$M$98,11,FALSE)*$H32)","v":69.016973161411144},{"$f":"(Y32+AE32)-VLOOKUP($A32,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A32,Assumptions!$A$43:$R$98,16,FALSE)*I32)","v":329.30369531590833},{"$f":"(Z32+AF32)-(VLOOKUP($A32,Assumptions!$A$43:$M$98,11,FALSE)*J32)","v":12.680823168413681},0,null,30.71260017984655,23.096227013633623,70.797784016417751,256.19690510784488,18.650586830083569,0]
[{"$f":"'Gas Use Per Customer'!B32","v":2024},{"$f":"'Gas Use Per Customer'!C32","v":7},{"$f":"'Daily efficiency'!CR34","v":65},{"$f":"'Gas Use Per Customer'!M32","v":123.65866917258562},{"$f":"'Gas Use Per Customer'!O32","v":16.880677549347723},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.036643671880338},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":123.65866917258562},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.84403387746738623},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F33*'Daily efficiency'!AX34","v":239.13213032506579},{"$f":"G33*'Daily efficiency'!AY34","v":2173.2288763226356},{"$f":"H33*'Daily efficiency'!AZ34","v":0},{"$f":"I33*'Daily efficiency'!BA34","v":0},{"$f":"J33*'Daily efficiency'!BB34","v":12.763970379248724},{"$f":"K33*'Daily efficiency'!BC34","v":0},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.915014677866225,232.79398547465789,0,0,1.4366218777808424,0,{"$f":"(V33+AB33)-(VLOOKUP($A33,Assumptions!$A$43:$M$98,11,FALSE)*F33)","v":46.740810237220927},{"$f":"(W33+AC33)-(VLOOKUP($A33,Assumptions!$A$43:$R$98,16,FALSE)*G33)","v":275.18001209621502},{"$f":"(X33+AD33)-VLOOKUP($A33,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A33,Assumptions!$A$44:$M$98,11,FALSE)*$H33)","v":68.557107526496964},{"$f":"(Y33+AE33)-VLOOKUP($A33,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A33,Assumptions!$A$43:$R$98,16,FALSE)*I33)","v":306.72761010598788},{"$f":"(Z33+AF33)-(VLOOKUP($A33,Assumptions!$A$43:$M$98,11,FALSE)*J33)","v":8.8629893000852018},0,null,29.146254785955751,22.253192108363784,68.557107526496964,306.72761010598788,10.299611177866044,0]
[{"$f":"'Gas Use Per Customer'!B33","v":2024},{"$f":"'Gas Use Per Customer'!C33","v":8},{"$f":"'Daily efficiency'!CR35","v":64},{"$f":"'Gas Use Per Customer'!M33","v":128.12705244097052},{"$f":"'Gas Use Per Customer'!O33","v":17.07083490098163},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.217293155932548},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":128.12705244097052},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.85354174504908153},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F34*'Daily efficiency'!AX35","v":250.92021198003411},{"$f":"G34*'Daily efficiency'!AY35","v":2314.4341346705378},{"$f":"H34*'Daily efficiency'!AZ35","v":0},{"$f":"I34*'Daily efficiency'!BA35","v":0},{"$f":"J34*'Daily efficiency'!BB35","v":13.714488490611206},{"$f":"K34*'Daily efficiency'!BC35","v":0},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.241797449951541,247.9197438422762,0,0,1.5436054474254659,0,{"$f":"(V34+AB34)-(VLOOKUP($A34,Assumptions!$A$43:$M$98,11,FALSE)*F34)","v":47.937967801708254},{"$f":"(W34+AC34)-(VLOOKUP($A34,Assumptions!$A$43:$R$98,16,FALSE)*G34)","v":287.30854679630158},{"$f":"(X34+AD34)-VLOOKUP($A34,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A34,Assumptions!$A$44:$M$98,11,FALSE)*$H34)","v":68.557107526496964},{"$f":"(Y34+AE34)-VLOOKUP($A34,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A34,Assumptions!$A$43:$R$98,16,FALSE)*I34)","v":306.72761010598788},{"$f":"(Z34+AF34)-(VLOOKUP($A34,Assumptions!$A$43:$M$98,11,FALSE)*J34)","v":8.9631504903825618},0,null,29.559783707906746,22.423722494409809,68.557107526496964,306.72761010598788,10.506755937808027,0]
[{"$f":"'Gas Use Per Customer'!B34","v":2024},{"$f":"'Gas Use Per Customer'!C34","v":9},{"$f":"'Daily efficiency'!CR36","v":63},{"$f":"'Gas Use Per Customer'!M34","v":133.07892856985436},{"$f":"'Gas Use Per Customer'!O34","v":17.998972954467646},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.399178363574118},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.77103571286892},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7998972954467647},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.307892856985436},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7998972954467647},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F35*'Daily efficiency'!AX36","v":218.81794472388259},{"$f":"G35*'Daily efficiency'!AY36","v":2159.0357102440012},{"$f":"H35*'Daily efficiency'!AZ36","v":11.78629888655222},{"$f":"I35*'Daily efficiency'!BA36","v":311.93700856773876},{"$f":"J35*'Daily efficiency'!BB36","v":52.736990756590181},{"$f":"K35*'Daily efficiency'!BC36","v":0},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.628594183549932,231.27362849157751,1.3265821163306031,33.414363407688199,5.9357012307406229,0,{"$f":"(V35+AB35)-(VLOOKUP($A35,Assumptions!$A$43:$M$98,11,FALSE)*F35)","v":45.629354518682057},{"$f":"(W35+AC35)-(VLOOKUP($A35,Assumptions!$A$43:$R$98,16,FALSE)*G35)","v":276.26733362150998},{"$f":"(X35+AD35)-VLOOKUP($A35,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A35,Assumptions!$A$44:$M$98,11,FALSE)*$H35)","v":68.592171641536567},{"$f":"(Y35+AE35)-VLOOKUP($A35,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A35,Assumptions!$A$43:$R$98,16,FALSE)*I35)","v":331.21553881901963},{"$f":"(Z35+AF35)-(VLOOKUP($A35,Assumptions!$A$43:$M$98,11,FALSE)*J35)","v":12.676187956285849},0,null,31.688859854748053,23.066289105474116,69.918753757867165,248.88653852150719,18.61188918702647,0]
[{"$f":"'Gas Use Per Customer'!B35","v":2024},{"$f":"'Gas Use Per Customer'!C35","v":10},{"$f":"'Daily efficiency'!CR37","v":55},{"$f":"'Gas Use Per Customer'!M35","v":227.76361166428029},{"$f":"'Gas Use Per Customer'!O35","v":38.793294565050566},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.034635652040453},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.98725049785227},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8793294565050567},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.776361166428032},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8793294565050567},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F36*'Daily efficiency'!AX37","v":433.6732240422819},{"$f":"G36*'Daily efficiency'!AY37","v":3513.0173514565881},{"$f":"H36*'Daily efficiency'!AZ37","v":47.630776526917344},{"$f":"I36*'Daily efficiency'!BA37","v":533.87790574107339},{"$f":"J36*'Daily efficiency'!BB37","v":113.6643530755981},{"$f":"K36*'Daily efficiency'!BC37","v":0},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.811178885199325,376.31071407031817,5.3609820127369519,57.188438267317224,12.793252530394987,0,{"$f":"(V36+AB36)-(VLOOKUP($A36,Assumptions!$A$43:$M$98,11,FALSE)*F36)","v":57.875151159083295},{"$f":"(W36+AC36)-(VLOOKUP($A36,Assumptions!$A$43:$R$98,16,FALSE)*G36)","v":364.1445829753381},{"$f":"(X36+AD36)-VLOOKUP($A36,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A36,Assumptions!$A$44:$M$98,11,FALSE)*$H36)","v":71.134473030286898},{"$f":"(Y36+AE36)-VLOOKUP($A36,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A36,Assumptions!$A$43:$R$98,16,FALSE)*I36)","v":348.63852076476951},{"$f":"(Z36+AF36)-(VLOOKUP($A36,Assumptions!$A$43:$M$98,11,FALSE)*J36)","v":18.041640748284191},0,null,18.648567944530754,17.764255195917823,76.495455043023853,153.07033385063139,30.834893278679179,0]
[{"$f":"'Gas Use Per Customer'!B36","v":2024},{"$f":"'Gas Use Per Customer'!C36","v":11},{"$f":"'Daily efficiency'!CR38","v":45},{"$f":"'Gas Use Per Customer'!M36","v":351.7668402343254},{"$f":"'Gas Use Per Customer'!O36","v":72.61672574326272},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.785017722978814},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.53005207029761},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.570035445957629},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.23678816402776},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2616725743262727},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F37*'Daily efficiency'!AX38","v":350.54480219846272},{"$f":"G37*'Daily efficiency'!AY38","v":1872.3771973362307},{"$f":"H37*'Daily efficiency'!AZ38","v":709.91231458953644},{"$f":"I37*'Daily efficiency'!BA38","v":5747.7411882541255},{"$f":"J37*'Daily efficiency'!BB38","v":219.85923997535167},{"$f":"K37*'Daily efficiency'!BC38","v":0},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.454833959769104,200.56707088179749,79.902689534868131,615.691974862145,24.745794983539398,0,{"$f":"(V37+AB37)-(VLOOKUP($A37,Assumptions!$A$43:$M$98,11,FALSE)*F37)","v":55.155878299191038},{"$f":"(W37+AC37)-(VLOOKUP($A37,Assumptions!$A$43:$R$98,16,FALSE)*G37)","v":255.11309295921396},{"$f":"(X37+AD37)-VLOOKUP($A37,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A37,Assumptions!$A$44:$M$98,11,FALSE)*$H37)","v":117.1960770492888},{"$f":"(Y37+AE37)-VLOOKUP($A37,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A37,Assumptions!$A$43:$R$98,16,FALSE)*I37)","v":757.25319592447704},{"$f":"(Z37+AF37)-(VLOOKUP($A37,Assumptions!$A$43:$M$98,11,FALSE)*J37)","v":27.567179708362897},0,null,25.318261844245679,24.174449642957946,26.898320336382032,30.753048785709538,52.312974691902298,0]
[{"$f":"'Gas Use Per Customer'!B37","v":2024},{"$f":"'Gas Use Per Customer'!C37","v":12},{"$f":"'Daily efficiency'!CR39","v":36},{"$f":"'Gas Use Per Customer'!M37","v":493.4424543225353},{"$f":"'Gas Use Per Customer'!O37","v":112.14579678855755},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.643739036567261},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.03273629676059},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":67.287478073134523},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":345.40971802577468},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.214579678855756},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F38*'Daily efficiency'!AX39","v":551.89844913098614},{"$f":"G38*'Daily efficiency'!AY39","v":2642.3619842350067},{"$f":"H38*'Daily efficiency'!AZ39","v":1224.0079574682661},{"$f":"I38*'Daily efficiency'!BA39","v":8096.403790524163},{"$f":"J38*'Daily efficiency'!BB39","v":328.58718459047344},{"$f":"K38*'Daily efficiency'!BC39","v":0},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,7,FALSE)","v":0},62.117770785798356,283.04702927455088,137.76564486043989,867.27823605838762,36.983440427638392,0,{"$f":"(V38+AB38)-(VLOOKUP($A38,Assumptions!$A$43:$M$98,11,FALSE)*F38)","v":69.309578466252447},{"$f":"(W38+AC38)-(VLOOKUP($A38,Assumptions!$A$43:$R$98,16,FALSE)*G38)","v":309.08384713967337},{"$f":"(X38+AD38)-VLOOKUP($A38,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A38,Assumptions!$A$44:$M$98,11,FALSE)*$H38)","v":158.04055905692488},{"$f":"(Y38+AE38)-VLOOKUP($A38,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A38,Assumptions!$A$43:$R$98,16,FALSE)*I38)","v":942.317980625367},{"$f":"(Z38+AF38)-(VLOOKUP($A38,Assumptions!$A$43:$M$98,11,FALSE)*J38)","v":36.96841293280594},0,null,20.601033193997882,20.879425380616777,23.487365492454803,27.281165857500589,32.964599647463466,0]
[{"$f":"'Gas Use Per Customer'!B38","v":2025},{"$f":"'Gas Use Per Customer'!C38","v":1},{"$f":"'Daily efficiency'!CR40","v":40},{"$f":"'Gas Use Per Customer'!M38","v":456.54650380759256},{"$f":"'Gas Use Per Customer'!O38","v":102.69111813353054},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.807335440059159},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.96395114227775},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.614670880118318},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.58255266531478},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.269111813353055},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F39*'Daily efficiency'!AX40","v":508.76914145828579},{"$f":"G39*'Daily efficiency'!AY40","v":2439.3011141672714},{"$f":"H39*'Daily efficiency'!AZ40","v":1031.6056324499807},{"$f":"I39*'Daily efficiency'!BA40","v":7491.0150344749818},{"$f":"J39*'Daily efficiency'!BB40","v":300.88497613124434},{"$f":"K39*'Daily efficiency'!BC40","v":0},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.691031564041111,267.80951027920185,119.00485662754883,822.43436705096894,34.709749849701737,0,{"$f":"(V39+AB39)-(VLOOKUP($A39,Assumptions!$A$43:$M$98,11,FALSE)*F39)","v":67.398109661465043},{"$f":"(W39+AC39)-(VLOOKUP($A39,Assumptions!$A$43:$R$98,16,FALSE)*G39)","v":299.10979668779589},{"$f":"(X39+AD39)-VLOOKUP($A39,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A39,Assumptions!$A$44:$M$98,11,FALSE)*$H39)","v":142.0554864903485},{"$f":"(Y39+AE39)-VLOOKUP($A39,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A39,Assumptions!$A$43:$R$98,16,FALSE)*I39)","v":909.50071305175709},{"$f":"(Z39+AF39)-(VLOOKUP($A39,Assumptions!$A$43:$M$98,11,FALSE)*J39)","v":35.199812493859234},0,null,21.877292761199481,21.838578267728384,23.055464625744946,28.459022730325287,34.277368027182717,0]
[{"$f":"'Gas Use Per Customer'!B39","v":2025},{"$f":"'Gas Use Per Customer'!C39","v":2},{"$f":"'Daily efficiency'!CR41","v":44},{"$f":"'Gas Use Per Customer'!M39","v":366.58976329800061},{"$f":"'Gas Use Per Customer'!O39","v":79.314573708525828},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.794372112557749},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":109.97692898940018},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.588744225115498},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":256.61283430860038},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9314573708525833},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F40*'Daily efficiency'!AX41","v":392.95323981520346},{"$f":"G40*'Daily efficiency'!AY41","v":1958.6675411974941},{"$f":"H40*'Daily efficiency'!AZ41","v":796.77154616907637},{"$f":"I40*'Daily efficiency'!BA41","v":5934.4467357088588},{"$f":"J40*'Daily efficiency'!BB41","v":248.99110817783637},{"$f":"K40*'Daily efficiency'!BC41","v":0},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.330640406140382,215.04101808560034,91.914662574662557,651.53960076419389,28.723332054582048,0,{"$f":"(V40+AB40)-(VLOOKUP($A40,Assumptions!$A$43:$M$98,11,FALSE)*F40)","v":59.188247994848091},{"$f":"(W40+AC40)-(VLOOKUP($A40,Assumptions!$A$43:$R$98,16,FALSE)*G40)","v":264.86899437810757},{"$f":"(X40+AD40)-VLOOKUP($A40,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A40,Assumptions!$A$44:$M$98,11,FALSE)*$H40)","v":125.26635142002975},{"$f":"(Y40+AE40)-VLOOKUP($A40,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A40,Assumptions!$A$43:$R$98,16,FALSE)*I40)","v":781.83722316077944},{"$f":"(Z40+AF40)-(VLOOKUP($A40,Assumptions!$A$43:$M$98,11,FALSE)*J40)","v":30.930237862500807},0,null,24.874893825675201,24.084050792474503,26.32268479862913,30.46758067527319,59.653569917082855,0]
[{"$f":"'Gas Use Per Customer'!B40","v":2025},{"$f":"'Gas Use Per Customer'!C40","v":3},{"$f":"'Daily efficiency'!CR42","v":48},{"$f":"'Gas Use Per Customer'!M40","v":315.57614591124064},{"$f":"'Gas Use Per Customer'!O40","v":68.608435958524879},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.582530787557463},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.672843773372193},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.165061575114926},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.90330213786845},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8608435958524883},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F41*'Daily efficiency'!AX42","v":324.72900496369482},{"$f":"G41*'Daily efficiency'!AY42","v":1681.9998426472516},{"$f":"H41*'Daily efficiency'!AZ42","v":676.97410779367965},{"$f":"I41*'Daily efficiency'!BA42","v":5177.9734021116392},{"$f":"J41*'Daily efficiency'!BB42","v":201.02271735847779},{"$f":"K41*'Daily efficiency'!BC42","v":0},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,7,FALSE)","v":0},37.460369993069847,184.66582560588529,78.094965851648638,568.48681493413983,23.189752852852767,0,{"$f":"(V41+AB41)-(VLOOKUP($A41,Assumptions!$A$43:$M$98,11,FALSE)*F41)","v":53.676849672390887},{"$f":"(W41+AC41)-(VLOOKUP($A41,Assumptions!$A$43:$R$98,16,FALSE)*G41)","v":245.00067973149623},{"$f":"(X41+AD41)-VLOOKUP($A41,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A41,Assumptions!$A$44:$M$98,11,FALSE)*$H41)","v":116.16439887824251},{"$f":"(Y41+AE41)-VLOOKUP($A41,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A41,Assumptions!$A$43:$R$98,16,FALSE)*I41)","v":723.30048560796729},{"$f":"(Z41+AF41)-(VLOOKUP($A41,Assumptions!$A$43:$M$98,11,FALSE)*J41)","v":26.182949357642638},0,null,26.078838519138557,25.878664880710541,28.219172869758591,32.742855294962794,49.372702210495405,0]
[{"$f":"'Gas Use Per Customer'!B41","v":2025},{"$f":"'Gas Use Per Customer'!C41","v":4},{"$f":"'Daily efficiency'!CR43","v":53},{"$f":"'Gas Use Per Customer'!M41","v":219.45188683214747},{"$f":"'Gas Use Per Customer'!O41","v":45.101065168162378},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.080852134529906},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":197.50669814893271},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5101065168162382},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.945188683214749},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5101065168162382},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F42*'Daily efficiency'!AX43","v":504.18827682759218},{"$f":"G42*'Daily efficiency'!AY43","v":3393.6668176913081},{"$f":"H42*'Daily efficiency'!AZ43","v":56.705368786752054},{"$f":"I42*'Daily efficiency'!BA43","v":514.39522273455384},{"$f":"J42*'Daily efficiency'!BB43","v":132.14612094271573},{"$f":"K42*'Daily efficiency'!BC43","v":0},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.162588211796873,372.5887891487115,6.5414670783187203,56.475164911130825,15.244226749059669,0,{"$f":"(V42+AB42)-(VLOOKUP($A42,Assumptions!$A$43:$M$98,11,FALSE)*F42)","v":62.996638319592627},{"$f":"(W42+AC42)-(VLOOKUP($A42,Assumptions!$A$43:$R$98,16,FALSE)*G42)","v":362.32401384337686},{"$f":"(X42+AD42)-VLOOKUP($A42,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A42,Assumptions!$A$44:$M$98,11,FALSE)*$H42)","v":71.531392657482641},{"$f":"(Y42+AE42)-VLOOKUP($A42,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A42,Assumptions!$A$43:$R$98,16,FALSE)*I42)","v":347.88168399536312},{"$f":"(Z42+AF42)-(VLOOKUP($A42,Assumptions!$A$43:$M$98,11,FALSE)*J42)","v":19.963874696187847},0,null,17.459853244237522,18.3448975269771,78.072859735801359,158.52298607095048,35.208101445247515,0]
[{"$f":"'Gas Use Per Customer'!B42","v":2025},{"$f":"'Gas Use Per Customer'!C42","v":5},{"$f":"'Daily efficiency'!CR44","v":59},{"$f":"'Gas Use Per Customer'!M42","v":157.44338199916467},{"$f":"'Gas Use Per Customer'!O42","v":27.159022228191525},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.727217782553222},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.69904379924822},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7159022228191527},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.744338199916468},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7159022228191527},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F43*'Daily efficiency'!AX44","v":303.61279864450887},{"$f":"G43*'Daily efficiency'!AY44","v":2428.4007826954175},{"$f":"H43*'Daily efficiency'!AZ44","v":33.346106149128126},{"$f":"I43*'Daily efficiency'!BA44","v":369.04728740604219},{"$f":"J43*'Daily efficiency'!BB44","v":79.575935128601131},{"$f":"K43*'Daily efficiency'!BC44","v":0},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.024428363355732,266.61276895997577,3.8467690137940673,40.517496071336843,9.1797896920085602,0,{"$f":"(V43+AB43)-(VLOOKUP($A43,Assumptions!$A$43:$M$98,11,FALSE)*F43)","v":50.400215763152879},{"$f":"(W43+AC43)-(VLOOKUP($A43,Assumptions!$A$43:$R$98,16,FALSE)*G43)","v":294.66222140019181},{"$f":"(X43+AD43)-VLOOKUP($A43,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A43,Assumptions!$A$44:$M$98,11,FALSE)*$H43)","v":70.154411754458167},{"$f":"(Y43+AE43)-VLOOKUP($A43,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A43,Assumptions!$A$43:$R$98,16,FALSE)*I43)","v":336.18115157174145},{"$f":"(Z43+AF43)-(VLOOKUP($A43,Assumptions!$A$43:$M$98,11,FALSE)*J43)","v":15.217154800636914},0,null,23.196810685822758,20.794933649492641,74.00118076825224,213.52510807569229,24.396944492645474,0]
[{"$f":"'Gas Use Per Customer'!B43","v":2025},{"$f":"'Gas Use Per Customer'!C43","v":6},{"$f":"'Daily efficiency'!CR45","v":62},{"$f":"'Gas Use Per Customer'!M43","v":129.97867425092218},{"$f":"'Gas Use Per Customer'!O43","v":18.767337469107783},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.013869975286227},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.98080682582997},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8767337469107783},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.997867425092219},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8767337469107783},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F44*'Daily efficiency'!AX45","v":221.60284410147784},{"$f":"G44*'Daily efficiency'!AY45","v":2071.6123723502783},{"$f":"H44*'Daily efficiency'!AZ45","v":16.129900976782498},{"$f":"I44*'Daily efficiency'!BA45","v":294.5143453626896},{"$f":"J44*'Daily efficiency'!BB45","v":54.07182713807768},{"$f":"K44*'Daily efficiency'!BC45","v":0},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,7,FALSE)","v":0},25.563852950203927,227.44116817117936,1.8607270964581839,32.334565890077712,6.2376646983541377,0,{"$f":"(V44+AB44)-(VLOOKUP($A44,Assumptions!$A$43:$M$98,11,FALSE)*F44)","v":45.870123264545725},{"$f":"(W44+AC44)-(VLOOKUP($A44,Assumptions!$A$43:$R$98,16,FALSE)*G44)","v":272.46069706244759},{"$f":"(X44+AD44)-VLOOKUP($A44,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A44,Assumptions!$A$44:$M$98,11,FALSE)*$H44)","v":68.784680201440352},{"$f":"(Y44+AE44)-VLOOKUP($A44,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A44,Assumptions!$A$43:$R$98,16,FALSE)*I44)","v":329.88378544059924},{"$f":"(Z44+AF44)-(VLOOKUP($A44,Assumptions!$A$43:$M$98,11,FALSE)*J44)","v":12.891340171300572},0,null,30.55183196607592,23.291059828994687,70.645407297898529,253.79839219144733,19.129004869654707,0]
[{"$f":"'Gas Use Per Customer'!B44","v":2025},{"$f":"'Gas Use Per Customer'!C44","v":7},{"$f":"'Daily efficiency'!CR46","v":64},{"$f":"'Gas Use Per Customer'!M44","v":124.3530146541765},{"$f":"'Gas Use Per Customer'!O44","v":17.120714345884931},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.264678628590683},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":124.3530146541765},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.85603571729424655},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F45*'Daily efficiency'!AX46","v":257.73396512638055},{"$f":"G45*'Daily efficiency'!AY46","v":2286.8147307552185},{"$f":"H45*'Daily efficiency'!AZ46","v":0},{"$f":"I45*'Daily efficiency'!BA46","v":0},{"$f":"J45*'Daily efficiency'!BB46","v":12.945469169920727},{"$f":"K45*'Daily efficiency'!BC46","v":0},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.731898123774307,251.06811520146886,0,0,1.4933746521759781,0,{"$f":"(V45+AB45)-(VLOOKUP($A45,Assumptions!$A$43:$M$98,11,FALSE)*F45)","v":49.119537246714621},{"$f":"(W45+AC45)-(VLOOKUP($A45,Assumptions!$A$43:$R$98,16,FALSE)*G45)","v":291.02632315004104},{"$f":"(X45+AD45)-VLOOKUP($A45,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A45,Assumptions!$A$44:$M$98,11,FALSE)*$H45)","v":68.302282358871963},{"$f":"(Y45+AE45)-VLOOKUP($A45,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A45,Assumptions!$A$43:$R$98,16,FALSE)*I45)","v":306.47278493836285},{"$f":"(Z45+AF45)-(VLOOKUP($A45,Assumptions!$A$43:$M$98,11,FALSE)*J45)","v":8.8966812094058962},0,null,30.200127754366072,23.403238269645495,68.302282358871963,306.47278493836285,10.390055861581875,0]
[{"$f":"'Gas Use Per Customer'!B45","v":2025},{"$f":"'Gas Use Per Customer'!C45","v":8},{"$f":"'Daily efficiency'!CR47","v":64},{"$f":"'Gas Use Per Customer'!M45","v":130.70347425366822},{"$f":"'Gas Use Per Customer'!O45","v":17.365481633961565},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.497207552263486},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":130.70347425366822},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.86827408169807829},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F46*'Daily efficiency'!AX47","v":272.21183078324418},{"$f":"G46*'Daily efficiency'!AY47","v":2478.1901831314135},{"$f":"H46*'Daily efficiency'!AZ47","v":0},{"$f":"I46*'Daily efficiency'!BA47","v":0},{"$f":"J46*'Daily efficiency'!BB47","v":13.54087434828825},{"$f":"K46*'Daily efficiency'!BC47","v":0},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.402048297999446,272.07911949391183,0,0,1.562059918772138,0,{"$f":"(V46+AB46)-(VLOOKUP($A46,Assumptions!$A$43:$M$98,11,FALSE)*F46)","v":50.618911242165709},{"$f":"(W46+AC46)-(VLOOKUP($A46,Assumptions!$A$43:$R$98,16,FALSE)*G46)","v":307.6774782744958},{"$f":"(X46+AD46)-VLOOKUP($A46,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A46,Assumptions!$A$44:$M$98,11,FALSE)*$H46)","v":68.302282358871963},{"$f":"(Y46+AE46)-VLOOKUP($A46,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A46,Assumptions!$A$43:$R$98,16,FALSE)*I46)","v":306.47278493836285},{"$f":"(Z46+AF46)-(VLOOKUP($A46,Assumptions!$A$43:$M$98,11,FALSE)*J46)","v":8.9563782560665786},0,null,30.683320847970165,23.540114754513557,68.302282358871963,306.47278493836285,10.518438174838717,0]
[{"$f":"'Gas Use Per Customer'!B46","v":2025},{"$f":"'Gas Use Per Customer'!C46","v":9},{"$f":"'Daily efficiency'!CR48","v":62},{"$f":"'Gas Use Per Customer'!M46","v":134.96860511338221},{"$f":"'Gas Use Per Customer'!O46","v":18.271000422119037},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.616800337695231},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.471744602044},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8271000422119039},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.496860511338221},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8271000422119039},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F47*'Daily efficiency'!AX48","v":211.91240364970602},{"$f":"G47*'Daily efficiency'!AY48","v":2128.0117981608719},{"$f":"H47*'Daily efficiency'!AZ48","v":17.946646662244468},{"$f":"I47*'Daily efficiency'!BA48","v":316.36641038576801},{"$f":"J47*'Daily efficiency'!BB48","v":53.534031236808758},{"$f":"K47*'Daily efficiency'!BC48","v":0},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.445974721987852,233.63322970824774,2.0703048197919141,34.733691934185529,6.1756251726747404,0,{"$f":"(V47+AB47)-(VLOOKUP($A47,Assumptions!$A$43:$M$98,11,FALSE)*F47)","v":45.043864824285166},{"$f":"(W47+AC47)-(VLOOKUP($A47,Assumptions!$A$43:$R$98,16,FALSE)*G47)","v":275.56954690115629},{"$f":"(X47+AD47)-VLOOKUP($A47,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A47,Assumptions!$A$44:$M$98,11,FALSE)*$H47)","v":69.030710398268525},{"$f":"(Y47+AE47)-VLOOKUP($A47,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A47,Assumptions!$A$43:$R$98,16,FALSE)*I47)","v":331.9403324071115},{"$f":"(Z47+AF47)-(VLOOKUP($A47,Assumptions!$A$43:$M$98,11,FALSE)*J47)","v":12.865753119115615},0,null,30.816501411818326,22.685896856421643,71.101015218060439,245.93892196504549,19.041378291790355,0]
[{"$f":"'Gas Use Per Customer'!B47","v":2025},{"$f":"'Gas Use Per Customer'!C47","v":10},{"$f":"'Daily efficiency'!CR49","v":55},{"$f":"'Gas Use Per Customer'!M47","v":229.54855677973077},{"$f":"'Gas Use Per Customer'!O47","v":39.173575957350195},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.338860765880156},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":206.59370110175769},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9173575957350195},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.954855677973079},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9173575957350195},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F48*'Daily efficiency'!AX49","v":437.92441897921418},{"$f":"G48*'Daily efficiency'!AY49","v":3540.5482775608766},{"$f":"H48*'Daily efficiency'!AZ49","v":48.097689642110375},{"$f":"I48*'Daily efficiency'!BA49","v":538.06181709168925},{"$f":"J48*'Daily efficiency'!BB49","v":114.77857755503601},{"$f":"K48*'Daily efficiency'!BC49","v":0},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.518464668087113,388.71482279347208,5.5484949673859187,59.073507119868211,13.240726626716384,0,{"$f":"(V48+AB48)-(VLOOKUP($A48,Assumptions!$A$43:$M$98,11,FALSE)*F48)","v":58.835174708791058},{"$f":"(W48+AC48)-(VLOOKUP($A48,Assumptions!$A$43:$R$98,16,FALSE)*G48)","v":372.21144984922773},{"$f":"(X48+AD48)-VLOOKUP($A48,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A48,Assumptions!$A$44:$M$98,11,FALSE)*$H48)","v":70.973753038163366},{"$f":"(Y48+AE48)-VLOOKUP($A48,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A48,Assumptions!$A$43:$R$98,16,FALSE)*I48)","v":349.78684868866611},{"$f":"(Z48+AF48)-(VLOOKUP($A48,Assumptions!$A$43:$M$98,11,FALSE)*J48)","v":18.39570706545809},0,null,18.773871567420606,18.016592367736084,76.522248005549287,152.38033015572955,31.636433692174474,0]
[{"$f":"'Gas Use Per Customer'!B48","v":2025},{"$f":"'Gas Use Per Customer'!C48","v":11},{"$f":"'Daily efficiency'!CR50","v":45},{"$f":"'Gas Use Per Customer'!M48","v":350.42975299424131},{"$f":"'Gas Use Per Customer'!O48","v":72.291433253624518},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.687429976087355},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.12892589827239},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.37485995217471},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.30082709596891},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2291433253624522},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F49*'Daily efficiency'!AX50","v":347.13780049752404},{"$f":"G49*'Daily efficiency'!AY50","v":1865.2601772739786},{"$f":"H49*'Daily efficiency'!AZ50","v":706.67168676586834},{"$f":"I49*'Daily efficiency'!BA50","v":5677.9782447903945},{"$f":"J49*'Daily efficiency'!BB50","v":232.99528937643177},{"$f":"K49*'Daily efficiency'!BC50","v":0},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.045423249677285,204.78587564191412,81.520844905233574,623.38206803647756,26.878072525918412,0,{"$f":"(V49+AB49)-(VLOOKUP($A49,Assumptions!$A$43:$M$98,11,FALSE)*F49)","v":55.450432001565673},{"$f":"(W49+AC49)-(VLOOKUP($A49,Assumptions!$A$43:$R$98,16,FALSE)*G49)","v":257.94220351466754},{"$f":"(X49+AD49)-VLOOKUP($A49,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A49,Assumptions!$A$44:$M$98,11,FALSE)*$H49)","v":117.96733607696214},{"$f":"(Y49+AE49)-VLOOKUP($A49,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A49,Assumptions!$A$43:$R$98,16,FALSE)*I49)","v":761.44584412030417},{"$f":"(Z49+AF49)-(VLOOKUP($A49,Assumptions!$A$43:$M$98,11,FALSE)*J49)","v":29.600778721564065},0,null,25.56800508990947,24.535797480159204,27.197168176919391,31.041307652110124,56.478851247482481,0]
[{"$f":"'Gas Use Per Customer'!B49","v":2025},{"$f":"'Gas Use Per Customer'!C49","v":12},{"$f":"'Daily efficiency'!CR51","v":36},{"$f":"'Gas Use Per Customer'!M49","v":493.39727940972176},{"$f":"'Gas Use Per Customer'!O49","v":112.13375902091856},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.640127706275564},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.01918382291652},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":67.280255412551128},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":345.37809558680522},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.213375902091856},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F50*'Daily efficiency'!AX51","v":551.83920816537523},{"$f":"G50*'Daily efficiency'!AY51","v":2642.1200746238374},{"$f":"H50*'Daily efficiency'!AZ51","v":1223.8765720414181},{"$f":"I50*'Daily efficiency'!BA51","v":8095.6625605547188},{"$f":"J50*'Daily efficiency'!BB51","v":328.55191393129121},{"$f":"K50*'Daily efficiency'!BC51","v":0},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,7,FALSE)","v":0},63.659545647512502,290.07689094809166,141.18501431569769,888.81828206271814,37.901376439020048,0,{"$f":"(V50+AB50)-(VLOOKUP($A50,Assumptions!$A$43:$M$98,11,FALSE)*F50)","v":70.286136591579748},{"$f":"(W50+AC50)-(VLOOKUP($A50,Assumptions!$A$43:$R$98,16,FALSE)*G50)","v":313.78730984403251},{"$f":"(X50+AD50)-VLOOKUP($A50,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A50,Assumptions!$A$44:$M$98,11,FALSE)*$H50)","v":160.07466987178395},{"$f":"(Y50+AE50)-VLOOKUP($A50,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A50,Assumptions!$A$43:$R$98,16,FALSE)*I50)","v":958.17493720064886},{"$f":"(Z50+AF50)-(VLOOKUP($A50,Assumptions!$A$43:$M$98,11,FALSE)*J50)","v":37.697943365391986},0,null,20.893540359083676,21.199097423711883,23.792220896046427,27.742782459110149,33.618727932200535,0]
[{"$f":"'Gas Use Per Customer'!B50","v":2026},{"$f":"'Gas Use Per Customer'!C50","v":1},{"$f":"'Daily efficiency'!CR52","v":40},{"$f":"'Gas Use Per Customer'!M50","v":455.6158406172982},{"$f":"'Gas Use Per Customer'!O50","v":102.45422155936697},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.73626646781009},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.68475218518947},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.47253293562018},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":318.93108843210871},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.245422155936698},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F51*'Daily efficiency'!AX52","v":507.59546968567071},{"$f":"G51*'Daily efficiency'!AY52","v":2434.3286354864226},{"$f":"H51*'Daily efficiency'!AZ52","v":1029.2258371506689},{"$f":"I51*'Daily efficiency'!BA52","v":7475.7447128486319},{"$f":"J51*'Daily efficiency'!BB52","v":300.19086916894508},{"$f":"K51*'Daily efficiency'!BC52","v":0},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,7,FALSE)","v":0},59.517494402013405,271.65375380267494,120.68063381053412,834.23991490369906,35.198518194739115,0,{"$f":"(V51+AB51)-(VLOOKUP($A51,Assumptions!$A$43:$M$98,11,FALSE)*F51)","v":67.772623245585038},{"$f":"(W51+AC51)-(VLOOKUP($A51,Assumptions!$A$43:$R$98,16,FALSE)*G51)","v":301.04996949447002},{"$f":"(X51+AD51)-VLOOKUP($A51,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A51,Assumptions!$A$44:$M$98,11,FALSE)*$H51)","v":142.57973573021886},{"$f":"(Y51+AE51)-VLOOKUP($A51,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A51,Assumptions!$A$43:$R$98,16,FALSE)*I51)","v":916.61579979654596},{"$f":"(Z51+AF51)-(VLOOKUP($A51,Assumptions!$A$43:$M$98,11,FALSE)*J51)","v":35.537931087612513},0,null,22.049725303026932,22.025131895223236,23.194055771142821,28.740246186180975,34.686643992527038,0]
[{"$f":"'Gas Use Per Customer'!B51","v":2026},{"$f":"'Gas Use Per Customer'!C51","v":2},{"$f":"'Daily efficiency'!CR53","v":43},{"$f":"'Gas Use Per Customer'!M51","v":367.31019406330893},{"$f":"'Gas Use Per Customer'!O51","v":79.497457472711318},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.849237241813395},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.19305821899268},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.698474483626789},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.11713584431624},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9497457472711321},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F52*'Daily efficiency'!AX53","v":393.85931248616532},{"$f":"G52*'Daily efficiency'!AY53","v":1962.5167603982561},{"$f":"H52*'Daily efficiency'!AZ53","v":798.60874421157962},{"$f":"I52*'Daily efficiency'!BA53","v":5946.109249045362},{"$f":"J52*'Daily efficiency'!BB53","v":249.56523256611868},{"$f":"K52*'Daily efficiency'!BC53","v":0},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.181498508236075,219.00290580787711,93.639904809326623,663.54348154854392,29.262470252914579,0,{"$f":"(V52+AB52)-(VLOOKUP($A52,Assumptions!$A$43:$M$98,11,FALSE)*F52)","v":59.607629969153905},{"$f":"(W52+AC52)-(VLOOKUP($A52,Assumptions!$A$43:$R$98,16,FALSE)*G52)","v":266.99293874311616},{"$f":"(X52+AD52)-VLOOKUP($A52,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A52,Assumptions!$A$44:$M$98,11,FALSE)*$H52)","v":125.8810119637038},{"$f":"(Y52+AE52)-VLOOKUP($A52,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A52,Assumptions!$A$43:$R$98,16,FALSE)*I52)","v":789.30494000942656},{"$f":"(Z52+AF52)-(VLOOKUP($A52,Assumptions!$A$43:$M$98,11,FALSE)*J52)","v":31.325550684903384},0,null,24.993516297723573,24.229560650953758,26.390993281538663,30.698262774961396,60.588020937817959,0]
[{"$f":"'Gas Use Per Customer'!B52","v":2026},{"$f":"'Gas Use Per Customer'!C52","v":3},{"$f":"'Daily efficiency'!CR54","v":47},{"$f":"'Gas Use Per Customer'!M52","v":317.23986960193889},{"$f":"'Gas Use Per Customer'!O52","v":69.055261416280615},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.716578424884183},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.171960880581665},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.433156849768366},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.06790872135721},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9055261416280622},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F53*'Daily efficiency'!AX54","v":326.84386422644172},{"$f":"G53*'Daily efficiency'!AY54","v":1688.8040876331142},{"$f":"H53*'Daily efficiency'!AZ54","v":675.47158152351278},{"$f":"I53*'Daily efficiency'!BA54","v":5205.2717804286158},{"$f":"J53*'Daily efficiency'!BB54","v":202.33191594970211},{"$f":"K53*'Daily efficiency'!BC54","v":0},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.323682974310096,188.45851918065557,79.201605358968621,580.87129161754183,23.724184698382452,0,{"$f":"(V53+AB53)-(VLOOKUP($A53,Assumptions!$A$43:$M$98,11,FALSE)*F53)","v":54.101915233703828},{"$f":"(W53+AC53)-(VLOOKUP($A53,Assumptions!$A$43:$R$98,16,FALSE)*G53)","v":246.99146186952456},{"$f":"(X53+AD53)-VLOOKUP($A53,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A53,Assumptions!$A$44:$M$98,11,FALSE)*$H53)","v":116.14691411029757},{"$f":"(Y53+AE53)-VLOOKUP($A53,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A53,Assumptions!$A$43:$R$98,16,FALSE)*I53)","v":731.23287283689433},{"$f":"(Z53+AF53)-(VLOOKUP($A53,Assumptions!$A$43:$M$98,11,FALSE)*J53)","v":26.571298729863216},0,null,26.115275468809127,25.952124930938481,28.032359332751856,32.928345074587924,50.295483428245667,0]
[{"$f":"'Gas Use Per Customer'!B53","v":2026},{"$f":"'Gas Use Per Customer'!C53","v":4},{"$f":"'Daily efficiency'!CR55","v":53},{"$f":"'Gas Use Per Customer'!M53","v":220.24502140740185},{"$f":"'Gas Use Per Customer'!O53","v":45.330752175783452},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.264601740626766},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":198.22051926666168},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5330752175783458},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.024502140740186},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5330752175783458},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F54*'Daily efficiency'!AX55","v":506.75596555401955},{"$f":"G54*'Daily efficiency'!AY55","v":3401.4914884654104},{"$f":"H54*'Daily efficiency'!AZ55","v":56.325841241739568},{"$f":"I54*'Daily efficiency'!BA55","v":516.25433017895011},{"$f":"J54*'Daily efficiency'!BB55","v":132.81910387504547},{"$f":"K54*'Daily efficiency'!BC55","v":0},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,7,FALSE)","v":0},59.419059357888692,379.58224616818819,6.6044185596650271,57.610309744384374,15.573543783317602,0,{"$f":"(V54+AB54)-(VLOOKUP($A54,Assumptions!$A$43:$M$98,11,FALSE)*F54)","v":63.523336618401274},{"$f":"(W54+AC54)-(VLOOKUP($A54,Assumptions!$A$43:$R$98,16,FALSE)*G54)","v":365.78813931934087},{"$f":"(X54+AD54)-VLOOKUP($A54,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A54,Assumptions!$A$44:$M$98,11,FALSE)*$H54)","v":71.25549309750825},{"$f":"(Y54+AE54)-VLOOKUP($A54,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A54,Assumptions!$A$43:$R$98,16,FALSE)*I54)","v":348.3770514439272},{"$f":"(Z54+AF54)-(VLOOKUP($A54,Assumptions!$A$43:$M$98,11,FALSE)*J54)","v":20.201970124535382},0,null,17.516623255023067,18.453596059207882,77.859911657173271,158.1770381086213,35.775513907852982,0]
[{"$f":"'Gas Use Per Customer'!B54","v":2026},{"$f":"'Gas Use Per Customer'!C54","v":5},{"$f":"'Daily efficiency'!CR56","v":59},{"$f":"'Gas Use Per Customer'!M54","v":158.69779407103667},{"$f":"'Gas Use Per Customer'!O54","v":27.544969688938949},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.03597575115116},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.828014663933},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7544969688938949},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.869779407103668},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7544969688938949},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F55*'Daily efficiency'!AX56","v":307.92733499647051},{"$f":"G55*'Daily efficiency'!AY56","v":2447.7487871556664},{"$f":"H55*'Daily efficiency'!AZ56","v":33.819976117123915},{"$f":"I55*'Daily efficiency'!BA56","v":371.98762930251013},{"$f":"J55*'Daily efficiency'!BB56","v":80.706761188591074},{"$f":"K55*'Daily efficiency'!BC56","v":0},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,7,FALSE)","v":0},36.105648161573235,273.1513472353804,3.9655204970084323,41.511172483082923,9.4631739133155666,0,{"$f":"(V55+AB55)-(VLOOKUP($A55,Assumptions!$A$43:$M$98,11,FALSE)*F55)","v":50.893234555592592},{"$f":"(W55+AC55)-(VLOOKUP($A55,Assumptions!$A$43:$R$98,16,FALSE)*G55)","v":298.23576995712165},{"$f":"(X55+AD55)-VLOOKUP($A55,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A55,Assumptions!$A$44:$M$98,11,FALSE)*$H55)","v":69.952008676540004},{"$f":"(Y55+AE55)-VLOOKUP($A55,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A55,Assumptions!$A$43:$R$98,16,FALSE)*I55)","v":336.59775080158005},{"$f":"(Z55+AF55)-(VLOOKUP($A55,Assumptions!$A$43:$M$98,11,FALSE)*J55)","v":15.427013896221695},0,null,23.095521219628285,20.880761428971418,73.917529173548431,212.0998295987097,24.89018780953726,0]
[{"$f":"'Gas Use Per Customer'!B55","v":2026},{"$f":"'Gas Use Per Customer'!C55","v":6},{"$f":"'Daily efficiency'!CR57","v":62},{"$f":"'Gas Use Per Customer'!M55","v":130.76603425895814},{"$f":"'Gas Use Per Customer'!O55","v":18.962228157191912},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.169782525753531},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.68943083306233},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8962228157191914},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.076603425895815},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8962228157191914},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F56*'Daily efficiency'!AX57","v":218.60458867725177},{"$f":"G56*'Daily efficiency'!AY57","v":2054.2809403954852},{"$f":"H56*'Daily efficiency'!AZ57","v":19.401670270041127},{"$f":"I56*'Daily efficiency'!BA57","v":286.08121201613147},{"$f":"J56*'Daily efficiency'!BB57","v":53.707350883886541},{"$f":"K56*'Daily efficiency'!BC57","v":0},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,7,FALSE)","v":0},25.632217306647224,229.24313533049889,2.2749194400847519,31.924627596993357,6.297390631870968,0,{"$f":"(V56+AB56)-(VLOOKUP($A56,Assumptions!$A$43:$M$98,11,FALSE)*F56)","v":45.575161979924872},{"$f":"(W56+AC56)-(VLOOKUP($A56,Assumptions!$A$43:$R$98,16,FALSE)*G56)","v":271.97166318597118},{"$f":"(X56+AD56)-VLOOKUP($A56,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A56,Assumptions!$A$44:$M$98,11,FALSE)*$H56)","v":68.90582740452362},{"$f":"(Y56+AE56)-VLOOKUP($A56,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A56,Assumptions!$A$43:$R$98,16,FALSE)*I56)","v":328.9716620414606},{"$f":"(Z56+AF56)-(VLOOKUP($A56,Assumptions!$A$43:$M$98,11,FALSE)*J56)","v":12.905650399684385},0,null,30.043385198536992,23.109268288649634,71.180746844608379,251.57271450932936,19.203041031555351,0]
[{"$f":"'Gas Use Per Customer'!B56","v":2026},{"$f":"'Gas Use Per Customer'!C56","v":7},{"$f":"'Daily efficiency'!CR58","v":64},{"$f":"'Gas Use Per Customer'!M56","v":125.11763074986399},{"$f":"'Gas Use Per Customer'!O56","v":17.380679267866938},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.511645304473589},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":125.11763074986399},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.86903396339334693},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F57*'Daily efficiency'!AX58","v":271.20218646777647},{"$f":"G57*'Daily efficiency'!AY58","v":2367.1101612978478},{"$f":"H57*'Daily efficiency'!AZ58","v":0},{"$f":"I57*'Daily efficiency'!BA58","v":0},{"$f":"J57*'Daily efficiency'!BB58","v":13.142036194800026},{"$f":"K57*'Daily efficiency'!BC58","v":0},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.799485178433905,264.15265038876964,0,0,1.5409535986194576,0,{"$f":"(V57+AB57)-(VLOOKUP($A57,Assumptions!$A$43:$M$98,11,FALSE)*F57)","v":50.734916203491679},{"$f":"(W57+AC57)-(VLOOKUP($A57,Assumptions!$A$43:$R$98,16,FALSE)*G57)","v":301.66752177225442},{"$f":"(X57+AD57)-VLOOKUP($A57,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A57,Assumptions!$A$44:$M$98,11,FALSE)*$H57)","v":68.054652923461674},{"$f":"(Y57+AE57)-VLOOKUP($A57,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A57,Assumptions!$A$43:$R$98,16,FALSE)*I57)","v":306.22515550295259},{"$f":"(Z57+AF57)-(VLOOKUP($A57,Assumptions!$A$43:$M$98,11,FALSE)*J57)","v":8.9204597296450316},0,null,30.726747860642206,24.110712452296202,68.054652923461674,306.22515550295259,10.46141332826449,0]
[{"$f":"'Gas Use Per Customer'!B57","v":2026},{"$f":"'Gas Use Per Customer'!C57","v":8},{"$f":"'Daily efficiency'!CR59","v":64},{"$f":"'Gas Use Per Customer'!M57","v":133.06054723982635},{"$f":"'Gas Use Per Customer'!O57","v":17.635307240248391},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.753541878235971},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.06054723982635},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.88176536201241962},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F58*'Daily efficiency'!AX59","v":276.59131090474625},{"$f":"G58*'Daily efficiency'!AY59","v":2525.5561353149196},{"$f":"H58*'Daily efficiency'!AZ59","v":0},{"$f":"I58*'Daily efficiency'!BA59","v":0},{"$f":"J58*'Daily efficiency'!BB59","v":13.751273040803358},{"$f":"K58*'Daily efficiency'!BC59","v":0},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.43138046250278,281.83409363731363,0,0,1.612388929974873,0,{"$f":"(V58+AB58)-(VLOOKUP($A58,Assumptions!$A$43:$M$98,11,FALSE)*F58)","v":51.185187775070595},{"$f":"(W58+AC58)-(VLOOKUP($A58,Assumptions!$A$43:$R$98,16,FALSE)*G58)","v":313.77404264011756},{"$f":"(X58+AD58)-VLOOKUP($A58,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A58,Assumptions!$A$44:$M$98,11,FALSE)*$H58)","v":68.054652923461674},{"$f":"(Y58+AE58)-VLOOKUP($A58,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A58,Assumptions!$A$43:$R$98,16,FALSE)*I58)","v":306.22515550295259},{"$f":"(Z58+AF58)-(VLOOKUP($A58,Assumptions!$A$43:$M$98,11,FALSE)*J58)","v":8.9823359182378173},0,null,30.551860703296271,23.581298074370302,68.054652923461674,306.22515550295259,10.594724848212691,0]
[{"$f":"'Gas Use Per Customer'!B58","v":2026},{"$f":"'Gas Use Per Customer'!C58","v":9},{"$f":"'Daily efficiency'!CR60","v":62},{"$f":"'Gas Use Per Customer'!M58","v":136.79131485044107},{"$f":"'Gas Use Per Customer'!O58","v":18.531783049040513},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.825426439232411},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":123.11218336539696},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8531783049040513},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.679131485044108},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8531783049040513},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F59*'Daily efficiency'!AX60","v":208.46302965341548},{"$f":"G59*'Daily efficiency'!AY60","v":2117.6783897179662},{"$f":"H59*'Daily efficiency'!AZ60","v":21.995049730091051},{"$f":"I59*'Daily efficiency'!BA60","v":320.63884200943403},{"$f":"J59*'Daily efficiency'!BB60","v":54.298124333688676},{"$f":"K59*'Daily efficiency'!BC60","v":0},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.443081038739543,236.31783955856031,2.5790030198523182,35.781013203010232,6.3666610599802471,0,{"$f":"(V59+AB59)-(VLOOKUP($A59,Assumptions!$A$43:$M$98,11,FALSE)*F59)","v":44.644579315649118},{"$f":"(W59+AC59)-(VLOOKUP($A59,Assumptions!$A$43:$R$98,16,FALSE)*G59)","v":275.24028126222549},{"$f":"(X59+AD59)-VLOOKUP($A59,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A59,Assumptions!$A$44:$M$98,11,FALSE)*$H59)","v":69.242230184745182},{"$f":"(Y59+AE59)-VLOOKUP($A59,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A59,Assumptions!$A$43:$R$98,16,FALSE)*I59)","v":332.40514918616554},{"$f":"(Z59+AF59)-(VLOOKUP($A59,Assumptions!$A$43:$M$98,11,FALSE)*J59)","v":13.007240028247654},0,null,30.113521185135369,22.356867836980225,71.821233204597505,243.00164783823899,19.373901088227903,0]
[{"$f":"'Gas Use Per Customer'!B59","v":2026},{"$f":"'Gas Use Per Customer'!C59","v":10},{"$f":"'Daily efficiency'!CR61","v":55},{"$f":"'Gas Use Per Customer'!M59","v":231.67451718273821},{"$f":"'Gas Use Per Customer'!O59","v":39.624394452186607},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.699515561749287},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":208.5070654644644},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9624394452186609},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.167451718273824},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9624394452186609},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F60*'Daily efficiency'!AX61","v":442.9641536113362},{"$f":"G60*'Daily efficiency'!AY61","v":3573.339010591943},{"$f":"H60*'Daily efficiency'!AZ61","v":48.651208883579997},{"$f":"I60*'Daily efficiency'!BA61","v":543.04506827633872},{"$f":"J60*'Daily efficiency'!BB61","v":116.0994757449067},{"$f":"K60*'Daily efficiency'!BC61","v":0},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.939227411114068,398.7592068245429,5.7045388016815064,60.599965481579325,13.613103958558126,0,{"$f":"(V60+AB60)-(VLOOKUP($A60,Assumptions!$A$43:$M$98,11,FALSE)*F60)","v":59.471117914544187},{"$f":"(W60+AC60)-(VLOOKUP($A60,Assumptions!$A$43:$R$98,16,FALSE)*G60)","v":377.74524607310104},{"$f":"(X60+AD60)-VLOOKUP($A60,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A60,Assumptions!$A$44:$M$98,11,FALSE)*$H60)","v":70.784064994889434},{"$f":"(Y60+AE60)-VLOOKUP($A60,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A60,Assumptions!$A$43:$R$98,16,FALSE)*I60)","v":350.564501191945},{"$f":"(Z60+AF60)-(VLOOKUP($A60,Assumptions!$A$43:$M$98,11,FALSE)*J60)","v":18.669981955140599},0,null,18.760891723628085,18.116664067553131,76.488603796570942,151.3176785496135,32.283085913698727,0]
[{"$f":"'Gas Use Per Customer'!B60","v":2026},{"$f":"'Gas Use Per Customer'!C60","v":11},{"$f":"'Daily efficiency'!CR62","v":45},{"$f":"'Gas Use Per Customer'!M60","v":349.72813237889676},{"$f":"'Gas Use Per Customer'!O60","v":72.123981392893668},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.637194417868098},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.91843971366903},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.274388835736197},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":244.80969266522771},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.212398139289367},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F61*'Daily efficiency'!AX62","v":346.3337097774052},{"$f":"G61*'Daily efficiency'!AY62","v":1861.5256057024314},{"$f":"H61*'Daily efficiency'!AZ62","v":705.03479172106279},{"$f":"I61*'Daily efficiency'!BA62","v":5666.6099561220281},{"$f":"J61*'Daily efficiency'!BB62","v":232.45559202929621},{"$f":"K61*'Daily efficiency'!BC62","v":0},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.608941300579041,207.73301156514458,82.668003903714933,632.35334928743873,27.256299993945579,0,{"$f":"(V61+AB61)-(VLOOKUP($A61,Assumptions!$A$43:$M$98,11,FALSE)*F61)","v":55.695945520556165},{"$f":"(W61+AC61)-(VLOOKUP($A61,Assumptions!$A$43:$R$98,16,FALSE)*G61)","v":259.42515930821799},{"$f":"(X61+AD61)-VLOOKUP($A61,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A61,Assumptions!$A$44:$M$98,11,FALSE)*$H61)","v":118.23085657621067},{"$f":"(Y61+AE61)-VLOOKUP($A61,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A61,Assumptions!$A$43:$R$98,16,FALSE)*I61)","v":766.75307563326839},{"$f":"(Z61+AF61)-(VLOOKUP($A61,Assumptions!$A$43:$M$98,11,FALSE)*J61)","v":29.873004678954143},0,null,25.74083517711621,24.726364594842469,27.321207706710595,31.32037246097881,57.129304672899721,0]
[{"$f":"'Gas Use Per Customer'!B61","v":2026},{"$f":"'Gas Use Per Customer'!C61","v":12},{"$f":"'Daily efficiency'!CR63","v":36},{"$f":"'Gas Use Per Customer'!M61","v":493.98996269340051},{"$f":"'Gas Use Per Customer'!O61","v":112.28674540682415},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.686023622047244},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.19698880802014},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":67.372047244094489},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":345.79297388538032},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.228674540682416},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F62*'Daily efficiency'!AX63","v":552.59209370845667},{"$f":"G62*'Daily efficiency'!AY63","v":2645.293866752515},{"$f":"H62*'Daily efficiency'!AZ63","v":1225.5463319351913},{"$f":"I62*'Daily efficiency'!BA63","v":8105.3873078733186},{"$f":"J62*'Daily efficiency'!BB63","v":329.00016404199459},{"$f":"K62*'Daily efficiency'!BC63","v":0},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,7,FALSE)","v":0},64.793519264969873,295.19597244967861,143.69995657276041,904.50354816960601,38.576517307683289,0,{"$f":"(V62+AB62)-(VLOOKUP($A62,Assumptions!$A$43:$M$98,11,FALSE)*F62)","v":70.833875749580216},{"$f":"(W62+AC62)-(VLOOKUP($A62,Assumptions!$A$43:$R$98,16,FALSE)*G62)","v":316.51205464373169},{"$f":"(X62+AD62)-VLOOKUP($A62,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A62,Assumptions!$A$44:$M$98,11,FALSE)*$H62)","v":161.16951377452258},{"$f":"(Y62+AE62)-VLOOKUP($A62,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A62,Assumptions!$A$43:$R$98,16,FALSE)*I62)","v":968.02578823438819},{"$f":"(Z62+AF62)-(VLOOKUP($A62,Assumptions!$A$43:$M$98,11,FALSE)*J62)","v":38.177672747569588},0,null,21.027675021643095,21.357522658827644,23.922312051850248,27.994374129627598,34.000159688704777,0]
[{"$f":"'Gas Use Per Customer'!B62","v":2027},{"$f":"'Gas Use Per Customer'!C62","v":1},{"$f":"'Daily efficiency'!CR64","v":40},{"$f":"'Gas Use Per Customer'!M62","v":456.35995544646636},{"$f":"'Gas Use Per Customer'!O62","v":102.64539018687768},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.793617056063301},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.90798663393991},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.587234112126602},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.45196881252645},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.264539018687769},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F63*'Daily efficiency'!AX64","v":508.54258858222329},{"$f":"G63*'Daily efficiency'!AY64","v":2438.3043972472078},{"$f":"H63*'Daily efficiency'!AZ64","v":1031.1462625630336},{"$f":"I63*'Daily efficiency'!BA64","v":7487.954148965624},{"$f":"J63*'Daily efficiency'!BB64","v":300.75099324755143},{"$f":"K63*'Daily efficiency'!BC64","v":0},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,7,FALSE)","v":0},64.089329784494169,292.45289369596782,129.95071477040295,898.113402576005,37.902291808034192,0,{"$f":"(V63+AB63)-(VLOOKUP($A63,Assumptions!$A$43:$M$98,11,FALSE)*F63)","v":71.785032624437108},{"$f":"(W63+AC63)-(VLOOKUP($A63,Assumptions!$A$43:$R$98,16,FALSE)*G63)","v":319.5463705066897},{"$f":"(X63+AD63)-VLOOKUP($A63,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A63,Assumptions!$A$44:$M$98,11,FALSE)*$H63)","v":150.47780485669585},{"$f":"(Y63+AE63)-VLOOKUP($A63,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A63,Assumptions!$A$43:$R$98,16,FALSE)*I63)","v":974.86307025354665},{"$f":"(Z63+AF63)-(VLOOKUP($A63,Assumptions!$A$43:$M$98,11,FALSE)*J63)","v":38.055229366364692},0,null,23.311659846176642,23.340228599013898,24.433278588665598,30.516733826287815,37.074465104648915,0]
[{"$f":"'Gas Use Per Customer'!B63","v":2027},{"$f":"'Gas Use Per Customer'!C63","v":2},{"$f":"'Daily efficiency'!CR65","v":44},{"$f":"'Gas Use Per Customer'!M63","v":366.06099234630716},{"$f":"'Gas Use Per Customer'!O63","v":79.181445219921216},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.754433565976363},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":109.81829770389214},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.508867131952726},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":256.24269464241502},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9181445219921223},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F64*'Daily efficiency'!AX65","v":392.29367287229667},{"$f":"G64*'Daily efficiency'!AY65","v":1955.8423491067695},{"$f":"H64*'Daily efficiency'!AZ65","v":795.43417540926532},{"$f":"I64*'Daily efficiency'!BA65","v":5899.0728916607413},{"$f":"J64*'Daily efficiency'!BB65","v":256.85895247590867},{"$f":"K64*'Daily efficiency'!BC65","v":0},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.439003020723518,234.58586846464294,100.24498308349472,707.54124843368129,32.370775787378513,0,{"$f":"(V64+AB64)-(VLOOKUP($A64,Assumptions!$A$43:$M$98,11,FALSE)*F64)","v":62.537987920275391},{"$f":"(W64+AC64)-(VLOOKUP($A64,Assumptions!$A$43:$R$98,16,FALSE)*G64)","v":281.11751491446296},{"$f":"(X64+AD64)-VLOOKUP($A64,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A64,Assumptions!$A$44:$M$98,11,FALSE)*$H64)","v":131.57863728900548},{"$f":"(Y64+AE64)-VLOOKUP($A64,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A64,Assumptions!$A$43:$R$98,16,FALSE)*I64)","v":829.64664526911872},{"$f":"(Z64+AF64)-(VLOOKUP($A64,Assumptions!$A$43:$M$98,11,FALSE)*J64)","v":34.324807365578657},0,null,26.326869780573919,25.598422193034928,27.695595629244231,32.377377486873726,66.69558315295717,0]
[{"$f":"'Gas Use Per Customer'!B64","v":2027},{"$f":"'Gas Use Per Customer'!C64","v":3},{"$f":"'Daily efficiency'!CR66","v":48},{"$f":"'Gas Use Per Customer'!M64","v":315.37211496291536},{"$f":"'Gas Use Per Customer'!O64","v":68.552298522087042},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.565689556626111},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.6116344888746},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.131379113252223},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.76048047404075},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.855229852208705},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F65*'Daily efficiency'!AX66","v":322.7777785111922},{"$f":"G65*'Daily efficiency'!AY66","v":1676.8100836133124},{"$f":"H65*'Daily efficiency'!AZ66","v":664.62786554028673},{"$f":"I65*'Daily efficiency'!BA66","v":5174.6256623115178},{"$f":"J65*'Daily efficiency'!BB66","v":200.85823466971493},{"$f":"K65*'Daily efficiency'!BC66","v":0},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.67822825180258,201.11843364795971,83.760053562729013,620.65025615544084,25.313257789415882,0,{"$f":"(V65+AB65)-(VLOOKUP($A65,Assumptions!$A$43:$M$98,11,FALSE)*F65)","v":56.224895233043569},{"$f":"(W65+AC65)-(VLOOKUP($A65,Assumptions!$A$43:$R$98,16,FALSE)*G65)","v":258.56160071292709},{"$f":"(X65+AD65)-VLOOKUP($A65,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A65,Assumptions!$A$44:$M$98,11,FALSE)*$H65)","v":119.98907193161801},{"$f":"(Y65+AE65)-VLOOKUP($A65,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A65,Assumptions!$A$43:$R$98,16,FALSE)*I65)","v":768.21586775955529},{"$f":"(Z65+AF65)-(VLOOKUP($A65,Assumptions!$A$43:$M$98,11,FALSE)*J65)","v":28.08318339484574},0,null,27.339173373317951,27.328732043344143,29.172148981738964,34.798613688009702,53.396441184261619,0]
[{"$f":"'Gas Use Per Customer'!B65","v":2027},{"$f":"'Gas Use Per Customer'!C65","v":4},{"$f":"'Daily efficiency'!CR67","v":53},{"$f":"'Gas Use Per Customer'!M65","v":220.72660897916572},{"$f":"'Gas Use Per Customer'!O65","v":45.472067951649791},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.377654361319834},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":198.65394808124915},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5472067951649793},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.072660897916574},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5472067951649793},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F66*'Daily efficiency'!AX67","v":508.33574548287362},{"$f":"G66*'Daily efficiency'!AY67","v":3408.9291867881134},{"$f":"H66*'Daily efficiency'!AZ67","v":56.501433517939489},{"$f":"I66*'Daily efficiency'!BA67","v":517.38317144716473},{"$f":"J66*'Daily efficiency'!BB67","v":133.23315909833383},{"$f":"K66*'Daily efficiency'!BC67","v":0},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,7,FALSE)","v":0},64.063262281190603,408.87069153726753,7.1206209417452078,62.055502918399462,16.790774388215283,0,{"$f":"(V66+AB66)-(VLOOKUP($A66,Assumptions!$A$43:$M$98,11,FALSE)*F66)","v":67.472654267869089},{"$f":"(W66+AC66)-(VLOOKUP($A66,Assumptions!$A$43:$R$98,16,FALSE)*G66)","v":391.65843725446177},{"$f":"(X66+AD66)-VLOOKUP($A66,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A66,Assumptions!$A$44:$M$98,11,FALSE)*$H66)","v":71.431674994224721},{"$f":"(Y66+AE66)-VLOOKUP($A66,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A66,Assumptions!$A$43:$R$98,16,FALSE)*I66)","v":352.18929063247907},{"$f":"(Z66+AF66)-(VLOOKUP($A66,Assumptions!$A$43:$M$98,11,FALSE)*J66)","v":21.332340070203802},0,null,18.547829829185581,19.715613056644315,78.552295935969923,159.55905464289629,38.123114458419082,0]
[{"$f":"'Gas Use Per Customer'!B66","v":2027},{"$f":"'Gas Use Per Customer'!C66","v":5},{"$f":"'Daily efficiency'!CR68","v":58},{"$f":"'Gas Use Per Customer'!M66","v":160.51280475026559},{"$f":"'Gas Use Per Customer'!O66","v":28.098322048866645},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.478657639093317},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.46152427523904},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.8098322048866646},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.051280475026559},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.8098322048866646},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F67*'Daily efficiency'!AX68","v":314.11330359366838},{"$f":"G67*'Daily efficiency'!AY68","v":2475.7434433811245},{"$f":"H67*'Daily efficiency'!AZ68","v":34.499387414665613},{"$f":"I67*'Daily efficiency'!BA68","v":376.24201433462275},{"$f":"J67*'Daily efficiency'!BB68","v":82.328083603179223},{"$f":"K67*'Daily efficiency'!BC68","v":0},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.586283539862535,296.94337379822332,4.347802262826689,45.126878311988094,10.375437218109134,0,{"$f":"(V67+AB67)-(VLOOKUP($A67,Assumptions!$A$43:$M$98,11,FALSE)*F67)","v":53.664554913124867},{"$f":"(W67+AC67)-(VLOOKUP($A67,Assumptions!$A$43:$R$98,16,FALSE)*G67)","v":318.61681989445344},{"$f":"(X67+AD67)-VLOOKUP($A67,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A67,Assumptions!$A$44:$M$98,11,FALSE)*$H67)","v":69.992466238629191},{"$f":"(Y67+AE67)-VLOOKUP($A67,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A67,Assumptions!$A$43:$R$98,16,FALSE)*I67)","v":339.58129940151616},{"$f":"(Z67+AF67)-(VLOOKUP($A67,Assumptions!$A$43:$M$98,11,FALSE)*J67)","v":16.250612823420635},0,null,23.873558543725139,22.055479581359016,74.340268501455881,211.56025522689913,26.626050041529769,0]
[{"$f":"'Gas Use Per Customer'!B67","v":2027},{"$f":"'Gas Use Per Customer'!C67","v":6},{"$f":"'Daily efficiency'!CR69","v":62},{"$f":"'Gas Use Per Customer'!M67","v":132.31068528911612},{"$f":"'Gas Use Per Customer'!O67","v":19.346754246588805},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.477403397271045},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.07961676020452},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9346754246588806},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.231068528911614},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9346754246588806},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F68*'Daily efficiency'!AX69","v":216.27885393448125},{"$f":"G68*'Daily efficiency'!AY69","v":2040.7550170432776},{"$f":"H68*'Daily efficiency'!AZ69","v":23.754129118764091},{"$f":"I68*'Daily efficiency'!BA69","v":289.46049656317575},{"$f":"J68*'Daily efficiency'!BB69","v":54.796456944421671},{"$f":"K68*'Daily efficiency'!BC69","v":0},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U68+S68)*L68),0)","v":27.256648914820005},{"$f":"IFERROR(((T68+R68)*M68),0)","v":244.77038663945021},{"$f":"IFERROR(((U68+S68)*N68),0)","v":2.9936258024725531},{"$f":"IFERROR(((T68+R68)*O68),0)","v":34.718208245920607},{"$f":"IFERROR(((U68+S68)*P68),0)","v":6.9057504307037263},{"$f":"IFERROR((T68*Q68),0)","v":0},{"$f":"(V68+AB68)-(VLOOKUP($A68,Assumptions!$A$43:$M$98,11,FALSE)*F68)","v":46.709087830791468},{"$f":"(W68+AC68)-(VLOOKUP($A68,Assumptions!$A$43:$R$98,16,FALSE)*G68)","v":284.65658613108349},{"$f":"(X68+AD68)-VLOOKUP($A68,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A68,Assumptions!$A$44:$M$98,11,FALSE)*$H68)","v":69.3100607211137},{"$f":"(Y68+AE68)-VLOOKUP($A68,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A68,Assumptions!$A$43:$R$98,16,FALSE)*I68)","v":331.19626860160457},{"$f":"(Z68+AF68)-(VLOOKUP($A68,Assumptions!$A$43:$M$98,11,FALSE)*J68)","v":13.45269697885387},0,null,{"$f":"IF(F68<10,AB68+AH68,IFERROR((AH68)/(F68/10),0))","v":30.178891531009103},{"$f":"IF(G68<10,AC68+AI68,IFERROR((AI68)/(G68/10),0))","v":23.904728103409003},{"$f":"IF(H68<10,AD68+AJ68,IFERROR((AJ68)/(H68/10),0))","v":72.303686523586251},{"$f":"IF(I68<10,AE68+AK68,IFERROR((AK68)/(I68/10),0))","v":250.31709863636291},{"$f":"IF(J68<10,AF68+AL68,IFERROR((AL68)/(J68/10),0))","v":20.358447409557598},{"$f":"IF(K68<10,AG68+AM68,IFERROR((AM68)/(K68/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B68","v":2027},{"$f":"'Gas Use Per Customer'!C68","v":7},{"$f":"'Daily efficiency'!CR70","v":64},{"$f":"'Gas Use Per Customer'!M68","v":125.80693574800654},{"$f":"'Gas Use Per Customer'!O68","v":17.617898589977184},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.737003660478322},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":125.80693574800654},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.88089492949885928},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F69*'Daily efficiency'!AX70","v":273.48907712131609},{"$f":"G69*'Daily efficiency'!AY70","v":2372.4234124672839},{"$f":"H69*'Daily efficiency'!AZ70","v":0},{"$f":"I69*'Daily efficiency'!BA70","v":0},{"$f":"J69*'Daily efficiency'!BB70","v":13.321404611260162},{"$f":"K69*'Daily efficiency'!BC70","v":0},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.466595423110817,284.55105639452961,0,0,1.6788365664790224,0,{"$f":"(V69+AB69)-(VLOOKUP($A69,Assumptions!$A$43:$M$98,11,FALSE)*F69)","v":52.95216431586848},{"$f":"(W69+AC69)-(VLOOKUP($A69,Assumptions!$A$43:$R$98,16,FALSE)*G69)","v":319.61007724860474},{"$f":"(X69+AD69)-VLOOKUP($A69,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A69,Assumptions!$A$44:$M$98,11,FALSE)*$H69)","v":67.801493097327224},{"$f":"(Y69+AE69)-VLOOKUP($A69,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A69,Assumptions!$A$43:$R$98,16,FALSE)*I69)","v":305.9719956768181},{"$f":"(Z69+AF69)-(VLOOKUP($A69,Assumptions!$A$43:$M$98,11,FALSE)*J69)","v":9.0346657431730115},0,null,31.637780208476798,25.404805812041179,67.801493097327224,305.9719956768181,10.713502309652034,0]
[{"$f":"'Gas Use Per Customer'!B69","v":2027},{"$f":"'Gas Use Per Customer'!C69","v":8},{"$f":"'Daily efficiency'!CR71","v":64},{"$f":"'Gas Use Per Customer'!M69","v":135.69889689903178},{"$f":"'Gas Use Per Customer'!O69","v":17.935273910685229},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.038510215150968},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.69889689903178},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.8967636955342615},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F70*'Daily efficiency'!AX71","v":278.4158101887266},{"$f":"G70*'Daily efficiency'!AY71","v":2558.9625733678859},{"$f":"H70*'Daily efficiency'!AZ71","v":0},{"$f":"I70*'Daily efficiency'!BA71","v":0},{"$f":"J70*'Daily efficiency'!BB71","v":13.985174471162534},{"$f":"K70*'Daily efficiency'!BC71","v":0},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.08748938048366,306.92476718084038,0,0,1.7624884894593382,0,{"$f":"(V70+AB70)-(VLOOKUP($A70,Assumptions!$A$43:$M$98,11,FALSE)*F70)","v":53.341621635737638},{"$f":"(W70+AC70)-(VLOOKUP($A70,Assumptions!$A$43:$R$98,16,FALSE)*G70)","v":334.88582469493343},{"$f":"(X70+AD70)-VLOOKUP($A70,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A70,Assumptions!$A$44:$M$98,11,FALSE)*$H70)","v":67.801493097327224},{"$f":"(Y70+AE70)-VLOOKUP($A70,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A70,Assumptions!$A$43:$R$98,16,FALSE)*I70)","v":305.9719956768181},{"$f":"(Z70+AF70)-(VLOOKUP($A70,Assumptions!$A$43:$M$98,11,FALSE)*J70)","v":9.1061367904952384},0,null,31.306505652298902,24.678595946443753,67.801493097327224,305.9719956768181,10.868625279954577,0]
[{"$f":"'Gas Use Per Customer'!B70","v":2027},{"$f":"'Gas Use Per Customer'!C70","v":9},{"$f":"'Daily efficiency'!CR72","v":62},{"$f":"'Gas Use Per Customer'!M70","v":138.61319355895162},{"$f":"'Gas Use Per Customer'!O70","v":18.795323368358741},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.036258694686992},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":124.75187420305646},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8795323368358741},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.861319355895162},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8795323368358741},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F71*'Daily efficiency'!AX72","v":210.11436572898748},{"$f":"G71*'Daily efficiency'!AY72","v":2137.9646667667193},{"$f":"H71*'Daily efficiency'!AZ72","v":23.077077034750566},{"$f":"I71*'Daily efficiency'!BA72","v":324.90932570218274},{"$f":"J71*'Daily efficiency'!BB72","v":55.070297469291084},{"$f":"K71*'Daily efficiency'!BC72","v":0},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.47976625754648,256.42981824646694,2.9082999806675502,38.969979547133363,6.9402613175021033,0,{"$f":"(V71+AB71)-(VLOOKUP($A71,Assumptions!$A$43:$M$98,11,FALSE)*F71)","v":46.270828148827619},{"$f":"(W71+AC71)-(VLOOKUP($A71,Assumptions!$A$43:$R$98,16,FALSE)*G71)","v":292.2458970846107},{"$f":"(X71+AD71)-VLOOKUP($A71,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A71,Assumptions!$A$44:$M$98,11,FALSE)*$H71)","v":69.267062771222399},{"$f":"(Y71+AE71)-VLOOKUP($A71,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A71,Assumptions!$A$43:$R$98,16,FALSE)*I71)","v":334.99580427465185},{"$f":"(Z71+AF71)-(VLOOKUP($A71,Assumptions!$A$43:$M$98,11,FALSE)*J71)","v":13.529535737565956},0,null,30.772833248191752,23.426172869269053,72.175362751889949,241.67670888570899,20.46979705506806,0]
[{"$f":"'Gas Use Per Customer'!B71","v":2027},{"$f":"'Gas Use Per Customer'!C71","v":10},{"$f":"'Daily efficiency'!CR73","v":55},{"$f":"'Gas Use Per Customer'!M71","v":233.08179724008798},{"$f":"'Gas Use Per Customer'!O71","v":39.922702782372305},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.938162225897845},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":209.77361751607918},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9922702782372306},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.308179724008799},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9922702782372306},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F72*'Daily efficiency'!AX73","v":446.29896538127679},{"$f":"G72*'Daily efficiency'!AY73","v":3595.0448450915978},{"$f":"H72*'Daily efficiency'!AZ73","v":49.017474692413714},{"$f":"I72*'Daily efficiency'!BA73","v":546.34373273076653},{"$f":"J72*'Daily efficiency'!BB73","v":116.97351915235079},{"$f":"K72*'Daily efficiency'!BC73","v":0},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.24504656442268,431.19360695932653,6.1774513507776136,65.529064283424589,14.741645268901108,0,{"$f":"(V72+AB72)-(VLOOKUP($A72,Assumptions!$A$43:$M$98,11,FALSE)*F72)","v":63.062195749486733},{"$f":"(W72+AC72)-(VLOOKUP($A72,Assumptions!$A$43:$R$98,16,FALSE)*G72)","v":406.00244891859779},{"$f":"(X72+AD72)-VLOOKUP($A72,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A72,Assumptions!$A$44:$M$98,11,FALSE)*$H72)","v":70.914475053055341},{"$f":"(Y72+AE72)-VLOOKUP($A72,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A72,Assumptions!$A$43:$R$98,16,FALSE)*I72)","v":354.77630713551281},{"$f":"(Z72+AF72)-(VLOOKUP($A72,Assumptions!$A$43:$M$98,11,FALSE)*J72)","v":19.709180600687823},0,null,19.745092188914739,19.354314128061297,77.091926403832957,152.21107411063605,34.450825869588932,0]
[{"$f":"'Gas Use Per Customer'!B72","v":2027},{"$f":"'Gas Use Per Customer'!C72","v":11},{"$f":"'Daily efficiency'!CR74","v":45},{"$f":"'Gas Use Per Customer'!M72","v":349.55043480090592},{"$f":"'Gas Use Per Customer'!O72","v":72.078027811248248},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.623408343374475},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.86513044027177},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.24681668674895},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":244.68530436063412},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2078027811248253},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F73*'Daily efficiency'!AX74","v":347.94433022606381},{"$f":"G73*'Daily efficiency'!AY74","v":1860.5797607420868},{"$f":"H73*'Daily efficiency'!AZ74","v":704.6459204927678},{"$f":"I73*'Daily efficiency'!BA74","v":5639.8331419763781},{"$f":"J73*'Daily efficiency'!BB74","v":239.34710435188501},{"$f":"K73*'Daily efficiency'!BC74","v":0},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.849855306460071,223.15996952451374,88.803348615624841,676.4477495900569,30.163836516696236,0,{"$f":"(V73+AB73)-(VLOOKUP($A73,Assumptions!$A$43:$M$98,11,FALSE)*F73)","v":58.584616623841441},{"$f":"(W73+AC73)-(VLOOKUP($A73,Assumptions!$A$43:$R$98,16,FALSE)*G73)","v":273.24575444265287},{"$f":"(X73+AD73)-VLOOKUP($A73,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A73,Assumptions!$A$44:$M$98,11,FALSE)*$H73)","v":123.40855565679462},{"$f":"(Y73+AE73)-VLOOKUP($A73,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A73,Assumptions!$A$43:$R$98,16,FALSE)*I73)","v":806.84613618490539},{"$f":"(Z73+AF73)-(VLOOKUP($A73,Assumptions!$A$43:$M$98,11,FALSE)*J73)","v":32.663126900839544},0,null,27.093146322509362,26.056874510663576,28.535870408840438,32.974850626734813,62.826963417535779,0]
[{"$f":"'Gas Use Per Customer'!B73","v":2027},{"$f":"'Gas Use Per Customer'!C73","v":12},{"$f":"'Daily efficiency'!CR75","v":36},{"$f":"'Gas Use Per Customer'!M73","v":493.57679247734956},{"$f":"'Gas Use Per Customer'!O73","v":112.17936261173728},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.653808783521178},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.07303774320485},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":67.307617567042357},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":345.50375473414465},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.217936261173728},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F74*'Daily efficiency'!AX75","v":551.12453370036451},{"$f":"G74*'Daily efficiency'!AY75","v":2642.2222421341139},{"$f":"H74*'Daily efficiency'!AZ75","v":1215.2104154056672},{"$f":"I74*'Daily efficiency'!BA75","v":8098.6080109683544},{"$f":"J74*'Daily efficiency'!BB75","v":328.68553245239002},{"$f":"K74*'Daily efficiency'!BC75","v":0},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,7,FALSE)","v":0},69.455740356222606,316.91102282896259,153.14749013964573,971.35589403479821,41.422755847177918,0,{"$f":"(V74+AB74)-(VLOOKUP($A74,Assumptions!$A$43:$M$98,11,FALSE)*F74)","v":74.955958070684872},{"$f":"(W74+AC74)-(VLOOKUP($A74,Assumptions!$A$43:$R$98,16,FALSE)*G74)","v":335.99303232267272},{"$f":"(X74+AD74)-VLOOKUP($A74,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A74,Assumptions!$A$44:$M$98,11,FALSE)*$H74)","v":169.28360997497731},{"$f":"(Y74+AE74)-VLOOKUP($A74,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A74,Assumptions!$A$43:$R$98,16,FALSE)*I74)","v":1029.4121379726457},{"$f":"(Z74+AF74)-(VLOOKUP($A74,Assumptions!$A$43:$M$98,11,FALSE)*J74)","v":40.843865030348198},0,null,22.272652273280752,22.691033927821991,25.150735695905571,29.794528246581553,36.409428685838087,0]
[{"$f":"'Gas Use Per Customer'!B74","v":2028},{"$f":"'Gas Use Per Customer'!C74","v":1},{"$f":"'Daily efficiency'!CR76","v":40},{"$f":"'Gas Use Per Customer'!M74","v":453.10119944289124},{"$f":"'Gas Use Per Customer'!O74","v":101.80142370583202},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.540427111749604},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.93035983286737},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.080854223499209},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":317.17083961002385},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.180142370583203},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F75*'Daily efficiency'!AX76","v":504.36127173822092},{"$f":"G75*'Daily efficiency'!AY76","v":2420.8930556116352},{"$f":"H75*'Daily efficiency'!AZ76","v":1022.6680164277292},{"$f":"I75*'Daily efficiency'!BA76","v":7434.4844804589629},{"$f":"J75*'Daily efficiency'!BB76","v":298.27817145808768},{"$f":"K75*'Daily efficiency'!BC76","v":0},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,7,FALSE)","v":0},66.244781287142729,302.61827022448091,134.32121551310047,929.33094597969693,39.177021191320975,0,{"$f":"(V75+AB75)-(VLOOKUP($A75,Assumptions!$A$43:$M$98,11,FALSE)*F75)","v":42.278371511654953},{"$f":"(W75+AC75)-(VLOOKUP($A75,Assumptions!$A$43:$R$98,16,FALSE)*G75)","v":202.90330601925046},{"$f":"(X75+AD75)-VLOOKUP($A75,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A75,Assumptions!$A$44:$M$98,11,FALSE)*$H75)","v":74.540907804037033},{"$f":"(Y75+AE75)-VLOOKUP($A75,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A75,Assumptions!$A$43:$R$98,16,FALSE)*I75)","v":684.81520800940461},{"$f":"(Z75+AF75)-(VLOOKUP($A75,Assumptions!$A$43:$M$98,11,FALSE)*J75)","v":31.188217932825047},0,null,13.84341199844893,14.927004259293467,12.203645275045847,21.591367253415115,30.636327860155777,0]
[{"$f":"'Gas Use Per Customer'!B75","v":2028},{"$f":"'Gas Use Per Customer'!C75","v":2},{"$f":"'Daily efficiency'!CR77","v":44},{"$f":"'Gas Use Per Customer'!M75","v":376.91207162045697},{"$f":"'Gas Use Per Customer'!O75","v":81.448905816280416},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.434671744884124},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.07362148613709},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.869343489768248},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":263.83845013431988},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1448905816280419},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F76*'Daily efficiency'!AX77","v":403.52749719778615},{"$f":"G76*'Daily efficiency'!AY77","v":2013.8190273697708},{"$f":"H76*'Daily efficiency'!AZ77","v":818.21243671440527},{"$f":"I76*'Daily efficiency'!BA77","v":6077.7461457838317},{"$f":"J76*'Daily efficiency'!BB77","v":263.33273825291201},{"$f":"K76*'Daily efficiency'!BC77","v":0},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.000879118034192,251.7329004662777,107.46722033149793,759.73493386552275,34.587151371056798,0,{"$f":"(V76+AB76)-(VLOOKUP($A76,Assumptions!$A$43:$M$98,11,FALSE)*F76)","v":33.825922801128996},{"$f":"(W76+AC76)-(VLOOKUP($A76,Assumptions!$A$43:$R$98,16,FALSE)*G76)","v":168.7850429537306},{"$f":"(X76+AD76)-VLOOKUP($A76,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A76,Assumptions!$A$44:$M$98,11,FALSE)*$H76)","v":57.269819539599659},{"$f":"(Y76+AE76)-VLOOKUP($A76,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A76,Assumptions!$A$43:$R$98,16,FALSE)*I76)","v":554.34244484482497},{"$f":"(Z76+AF76)-(VLOOKUP($A76,Assumptions!$A$43:$M$98,11,FALSE)*J76)","v":28.195499265421731},0,null,13.843411998448932,14.92700425929347,11.718966421472436,21.010676971556261,62.782650636478529,0]
[{"$f":"'Gas Use Per Customer'!B76","v":2028},{"$f":"'Gas Use Per Customer'!C76","v":3},{"$f":"'Daily efficiency'!CR78","v":48},{"$f":"'Gas Use Per Customer'!M76","v":316.63032910897977},{"$f":"'Gas Use Per Customer'!O76","v":68.890501532010973},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.667150459603292},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.989098732693932},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.334300919206584},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.64123037628582},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8890501532010973},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F77*'Daily efficiency'!AX78","v":324.37020383583501},{"$f":"G77*'Daily efficiency'!AY78","v":1681.4405875521031},{"$f":"H77*'Daily efficiency'!AZ78","v":662.009465092965},{"$f":"I77*'Daily efficiency'!BA78","v":5195.2704400201419},{"$f":"J77*'Daily efficiency'!BB78","v":201.84916948879203},{"$f":"K77*'Daily efficiency'!BC78","v":0},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.604050733545705,210.18468408208804,86.95091134567474,649.423050829506,26.51165907265899,0,{"$f":"(V77+AB77)-(VLOOKUP($A77,Assumptions!$A$43:$M$98,11,FALSE)*F77)","v":26.38563325712629},{"$f":"(W77+AC77)-(VLOOKUP($A77,Assumptions!$A$43:$R$98,16,FALSE)*G77)","v":140.50316045731626},{"$f":"(X77+AD77)-VLOOKUP($A77,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A77,Assumptions!$A$44:$M$98,11,FALSE)*$H77)","v":42.666588234748041},{"$f":"(Y77+AE77)-VLOOKUP($A77,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A77,Assumptions!$A$43:$R$98,16,FALSE)*I77)","v":474.98534088028396},{"$f":"(Z77+AF77)-(VLOOKUP($A77,Assumptions!$A$43:$M$98,11,FALSE)*J77)","v":21.105519913852518},0,null,12.766943032954901,14.791503691671201,10.322320031042883,21.430369253675842,47.617178986511504,0]
[{"$f":"'Gas Use Per Customer'!B77","v":2028},{"$f":"'Gas Use Per Customer'!C77","v":4},{"$f":"'Daily efficiency'!CR79","v":52},{"$f":"'Gas Use Per Customer'!M77","v":221.54491364291599},{"$f":"'Gas Use Per Customer'!O77","v":45.70737215679948},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.565897725439584},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":199.39042227862438},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.570737215679948},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.154491364291601},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.570737215679948},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F78*'Daily efficiency'!AX79","v":510.9662292925654},{"$f":"G78*'Daily efficiency'!AY79","v":3426.0339836281237},{"$f":"H78*'Daily efficiency'!AZ79","v":57.467675868867751},{"$f":"I78*'Daily efficiency'!BA79","v":519.30127757899527},{"$f":"J78*'Daily efficiency'!BB79","v":133.92260041942242},{"$f":"K78*'Daily efficiency'!BC79","v":0},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,7,FALSE)","v":0},67.112302235153791,428.26364239947361,7.5480292249510192,64.914083661004526,17.589917924536284,0,{"$f":"(V78+AB78)-(VLOOKUP($A78,Assumptions!$A$43:$M$98,11,FALSE)*F78)","v":38.417441960612692},{"$f":"(W78+AC78)-(VLOOKUP($A78,Assumptions!$A$43:$R$98,16,FALSE)*G78)","v":281.99603268502199},{"$f":"(X78+AD78)-VLOOKUP($A78,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A78,Assumptions!$A$44:$M$98,11,FALSE)*$H78)","v":-7.8863164674544883},{"$f":"(Y78+AE78)-VLOOKUP($A78,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A78,Assumptions!$A$43:$R$98,16,FALSE)*I78)","v":36.814638867977578},{"$f":"(Z78+AF78)-(VLOOKUP($A78,Assumptions!$A$43:$M$98,11,FALSE)*J78)","v":14.003060390218646},0,null,10.506358205417435,14.142907641319207,-0.33828724250346909,16.617234971738085,31.59297831475493,0]
[{"$f":"'Gas Use Per Customer'!B78","v":2028},{"$f":"'Gas Use Per Customer'!C78","v":5},{"$f":"'Daily efficiency'!CR80","v":58},{"$f":"'Gas Use Per Customer'!M78","v":162.20920761764458},{"$f":"'Gas Use Per Customer'!O78","v":28.618038506266959},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.89443080501357},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.98828685588012},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.8618038506266963},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.220920761764457},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.8618038506266963},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F79*'Daily efficiency'!AX80","v":319.92325384913551},{"$f":"G79*'Daily efficiency'!AY80","v":2501.9086971923753},{"$f":"H79*'Daily efficiency'!AZ80","v":35.137500230742269},{"$f":"I79*'Daily efficiency'!BA80","v":380.21838265575906},{"$f":"J79*'Daily efficiency'!BB80","v":83.850852823362146},{"$f":"K79*'Daily efficiency'!BC80","v":0},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.019970936442107,312.74544757312918,4.6150966543097001,47.528340419715725,11.013298834148136,0,{"$f":"(V79+AB79)-(VLOOKUP($A79,Assumptions!$A$43:$M$98,11,FALSE)*F79)","v":24.053709094661599},{"$f":"(W79+AC79)-(VLOOKUP($A79,Assumptions!$A$43:$R$98,16,FALSE)*G79)","v":205.6522506146589},{"$f":"(X79+AD79)-VLOOKUP($A79,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A79,Assumptions!$A$44:$M$98,11,FALSE)*$H79)","v":-9.4781742340007327},{"$f":"(Y79+AE79)-VLOOKUP($A79,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A79,Assumptions!$A$43:$R$98,16,FALSE)*I79)","v":23.78160815513116},{"$f":"(Z79+AF79)-(VLOOKUP($A79,Assumptions!$A$43:$M$98,11,FALSE)*J79)","v":8.7675161039255727},0,null,10.506358205417435,14.086900740035338,-4.8630775796910326,14.661071652102859,19.780814938073711,0]
[{"$f":"'Gas Use Per Customer'!B79","v":2028},{"$f":"'Gas Use Per Customer'!C79","v":6},{"$f":"'Daily efficiency'!CR81","v":62},{"$f":"'Gas Use Per Customer'!M79","v":133.54200870320349},{"$f":"'Gas Use Per Customer'!O79","v":19.653805710588045},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.723044568470437},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":120.18780783288315},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9653805710588046},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.35420087032035},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9653805710588046},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F80*'Daily efficiency'!AX81","v":219.71140586987212},{"$f":"G80*'Daily efficiency'!AY81","v":2059.746902917127},{"$f":"H80*'Daily efficiency'!AZ81","v":24.131129830562017},{"$f":"I80*'Daily efficiency'!BA81","v":292.15430384028849},{"$f":"J80*'Daily efficiency'!BB81","v":55.666129040955518},{"$f":"K80*'Daily efficiency'!BC81","v":0},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.857755033369575,257.47401084742779,3.1694769353086434,36.520089089374729,7.3114070212233422,0,{"$f":"(V80+AB80)-(VLOOKUP($A80,Assumptions!$A$43:$M$98,11,FALSE)*F80)","v":16.519193831609343},{"$f":"(W80+AC80)-(VLOOKUP($A80,Assumptions!$A$43:$R$98,16,FALSE)*G80)","v":169.30737191042664},{"$f":"(X80+AD80)-VLOOKUP($A80,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A80,Assumptions!$A$44:$M$98,11,FALSE)*$H80)","v":-10.220331372999254},{"$f":"(Y80+AE80)-VLOOKUP($A80,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A80,Assumptions!$A$43:$R$98,16,FALSE)*I80)","v":14.87630771606451},{"$f":"(Z80+AF80)-(VLOOKUP($A80,Assumptions!$A$43:$M$98,11,FALSE)*J80)","v":5.7690868710033136},{"$f":"AA80+AG80","v":0},null,10.506358205417436,14.086900740035336,-7.050854437690611,11.139796278732812,13.080493892226656,0]
[{"$f":"'Gas Use Per Customer'!B80","v":2028},{"$f":"'Gas Use Per Customer'!C80","v":7},{"$f":"'Daily efficiency'!CR82","v":64},{"$f":"'Gas Use Per Customer'!M80","v":126.55365627096626},{"$f":"'Gas Use Per Customer'!O80","v":17.873526884857917},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.979850540615018},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.55365627096626},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.89367634424289588},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F81*'Daily efficiency'!AX82","v":267.4114212015109},{"$f":"G81*'Daily efficiency'!AY82","v":2332.0893891442224},{"$f":"H81*'Daily efficiency'!AZ82","v":0},{"$f":"I81*'Daily efficiency'!BA82","v":0},{"$f":"J81*'Daily efficiency'!BB82","v":13.514692586486108},{"$f":"K81*'Daily efficiency'!BC82","v":0},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.122861535594907,291.51756840964151,0,0,1.7750725615178049,0,{"$f":"(V81+AB81)-(VLOOKUP($A81,Assumptions!$A$43:$M$98,11,FALSE)*F81)","v":21.798029682593228},{"$f":"(W81+AC81)-(VLOOKUP($A81,Assumptions!$A$43:$R$98,16,FALSE)*G81)","v":198.6811092064404},{"$f":"(X81+AD81)-VLOOKUP($A81,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A81,Assumptions!$A$44:$M$98,11,FALSE)*$H81)","v":-11.84748815808787},{"$f":"(Y81+AE81)-VLOOKUP($A81,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A81,Assumptions!$A$43:$R$98,16,FALSE)*I81)","v":-11.84748815808787},{"$f":"(Z81+AF81)-(VLOOKUP($A81,Assumptions!$A$43:$M$98,11,FALSE)*J81)","v":1.0737656218861376},0,null,12.837586308815467,15.699357494740475,-11.84748815808787,-11.84748815808787,2.8488381834039425,0]
[{"$f":"'Gas Use Per Customer'!B81","v":2028},{"$f":"'Gas Use Per Customer'!C81","v":8},{"$f":"'Daily efficiency'!CR83","v":64},{"$f":"'Gas Use Per Customer'!M81","v":138.22200265099647},{"$f":"'Gas Use Per Customer'!O81","v":18.224754114324668},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.313516408608432},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.22200265099647},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.91123770571623341},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F82*'Daily efficiency'!AX83","v":274.12956662883812},{"$f":"G82*'Daily efficiency'!AY83","v":2555.600226373027},{"$f":"H82*'Daily efficiency'!AZ83","v":0},{"$f":"I82*'Daily efficiency'!BA83","v":0},{"$f":"J82*'Daily efficiency'!BB83","v":14.210898994468156},{"$f":"K82*'Daily efficiency'!BC83","v":0},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,7,FALSE)","v":0},36.005249021364236,319.45703594697045,0,0,1.8665150330393212,0,{"$f":"(V82+AB82)-(VLOOKUP($A82,Assumptions!$A$43:$M$98,11,FALSE)*F82)","v":22.418574958652677},{"$f":"(W82+AC82)-(VLOOKUP($A82,Assumptions!$A$43:$R$98,16,FALSE)*G82)","v":218.06098238199812},{"$f":"(X82+AD82)-VLOOKUP($A82,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A82,Assumptions!$A$44:$M$98,11,FALSE)*$H82)","v":-11.84748815808787},{"$f":"(Y82+AE82)-VLOOKUP($A82,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A82,Assumptions!$A$43:$R$98,16,FALSE)*I82)","v":-11.84748815808787},{"$f":"(Z82+AF82)-(VLOOKUP($A82,Assumptions!$A$43:$M$98,11,FALSE)*J82)","v":1.1514269244755551},0,null,12.948597170882032,15.776141149726429,-11.84748815808787,-11.84748815808787,3.0179419575148763,0]
[{"$f":"'Gas Use Per Customer'!B82","v":2028},{"$f":"'Gas Use Per Customer'!C82","v":9},{"$f":"'Daily efficiency'!CR84","v":62},{"$f":"'Gas Use Per Customer'!M82","v":140.05968583370901},{"$f":"'Gas Use Per Customer'!O82","v":19.00277637966586},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.20222110373269},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.05371725033811},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9002776379665862},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.005968583370901},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9002776379665862},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F83*'Daily efficiency'!AX84","v":212.43349890031374},{"$f":"G83*'Daily efficiency'!AY84","v":2160.2753090279634},{"$f":"H83*'Daily efficiency'!AZ84","v":23.331789817776414},{"$f":"I83*'Daily efficiency'!BA84","v":328.29990359421402},{"$f":"J83*'Daily efficiency'!BB84","v":55.678134792420948},{"$f":"K83*'Daily efficiency'!BC84","v":0},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.901846278192981,270.0403372678237,3.0644884929198155,41.038388172601195,7.3129839035586457,0,{"$f":"(V83+AB83)-(VLOOKUP($A83,Assumptions!$A$43:$M$98,11,FALSE)*F83)","v":15.971998043377209},{"$f":"(W83+AC83)-(VLOOKUP($A83,Assumptions!$A$43:$R$98,16,FALSE)*G83)","v":177.57062028179928},{"$f":"(X83+AD83)-VLOOKUP($A83,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A83,Assumptions!$A$44:$M$98,11,FALSE)*$H83)","v":-10.274230694520025},{"$f":"(Y83+AE83)-VLOOKUP($A83,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A83,Assumptions!$A$43:$R$98,16,FALSE)*I83)","v":18.916487016066167},{"$f":"(Z83+AF83)-(VLOOKUP($A83,Assumptions!$A$43:$M$98,11,FALSE)*J83)","v":5.8217528742066742},0,null,10.506358205417438,14.086900740035336,-7.2097422016002088,13.506018454536203,13.134736777765319,0]
[{"$f":"'Gas Use Per Customer'!B83","v":2028},{"$f":"'Gas Use Per Customer'!C83","v":10},{"$f":"'Daily efficiency'!CR85","v":55},{"$f":"'Gas Use Per Customer'!M83","v":233.72348056843228},{"$f":"'Gas Use Per Customer'!O83","v":40.059826986821896},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.047861589457519},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":210.35113251158904},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0059826986821898},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.372348056843229},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0059826986821898},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F84*'Daily efficiency'!AX85","v":447.8318874108345},{"$f":"G84*'Daily efficiency'!AY85","v":3604.9421445335147},{"$f":"H84*'Daily efficiency'!AZ85","v":49.185837096581729},{"$f":"I84*'Daily efficiency'!BA85","v":547.84783845240554},{"$f":"J84*'Daily efficiency'!BB85","v":117.3752930713881},{"$f":"K84*'Daily efficiency'!BC85","v":0},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.819990941606036,450.62765309244242,6.4602601418200258,68.482482047023566,15.416529883888684,0,{"$f":"(V84+AB84)-(VLOOKUP($A84,Assumptions!$A$43:$M$98,11,FALSE)*F84)","v":33.670631357647927},{"$f":"(W84+AC84)-(VLOOKUP($A84,Assumptions!$A$43:$R$98,16,FALSE)*G84)","v":296.31955242447748},{"$f":"(X84+AD84)-VLOOKUP($A84,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A84,Assumptions!$A$44:$M$98,11,FALSE)*$H84)","v":-8.530897964262607},{"$f":"(Y84+AE84)-VLOOKUP($A84,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A84,Assumptions!$A$43:$R$98,16,FALSE)*I84)","v":39.489649370272929},{"$f":"(Z84+AF84)-(VLOOKUP($A84,Assumptions!$A$43:$M$98,11,FALSE)*J84)","v":12.272859935893919},0,null,10.506358205417435,14.086900740035336,-2.0706378224425812,16.895884518847343,27.689389819782605,0]
[{"$f":"'Gas Use Per Customer'!B84","v":2028},{"$f":"'Gas Use Per Customer'!C84","v":11},{"$f":"'Daily efficiency'!CR86","v":45},{"$f":"'Gas Use Per Customer'!M84","v":348.37808004008906},{"$f":"'Gas Use Per Customer'!O84","v":71.792851745261032},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.537855523578308},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.51342401202672},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.075711047156616},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.86465602806231},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1792851745261039},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F85*'Daily efficiency'!AX86","v":346.56769162634697},{"$f":"G85*'Daily efficiency'!AY86","v":1854.3395752832193},{"$f":"H85*'Daily efficiency'!AZ86","v":701.8579952730837},{"$f":"I85*'Daily efficiency'!BA86","v":5644.7351930815603},{"$f":"J85*'Daily efficiency'!BB86","v":231.38836117497627},{"$f":"K85*'Daily efficiency'!BC86","v":0},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.519555563523419,231.79753165066225,92.184773091836291,705.60737742874755,30.391451995510344,0,{"$f":"(V85+AB85)-(VLOOKUP($A85,Assumptions!$A$43:$M$98,11,FALSE)*F85)","v":28.617857716450992},{"$f":"(W85+AC85)-(VLOOKUP($A85,Assumptions!$A$43:$R$98,16,FALSE)*G85)","v":155.12921158486461},{"$f":"(X85+AD85)-VLOOKUP($A85,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A85,Assumptions!$A$44:$M$98,11,FALSE)*$H85)","v":46.533889239603567},{"$f":"(Y85+AE85)-VLOOKUP($A85,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A85,Assumptions!$A$43:$R$98,16,FALSE)*I85)","v":514.86714245046517},{"$f":"(Z85+AF85)-(VLOOKUP($A85,Assumptions!$A$43:$M$98,11,FALSE)*J85)","v":24.757552713152869},0,null,13.287236366277014,14.842993907367665,10.802813954402554,21.112823433963211,55.149004708663213,0]
[{"$f":"'Gas Use Per Customer'!B85","v":2028},{"$f":"'Gas Use Per Customer'!C85","v":12},{"$f":"'Daily efficiency'!CR87","v":36},{"$f":"'Gas Use Per Customer'!M85","v":492.72851476833307},{"$f":"'Gas Use Per Customer'!O85","v":111.96008507508036},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.588025522524106},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.81855443049992},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":67.176051045048212},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":344.90996033783313},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.196008507508036},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F86*'Daily efficiency'!AX87","v":550.04724793828302},{"$f":"G86*'Daily efficiency'!AY87","v":2637.6812299462836},{"$f":"H86*'Daily efficiency'!AZ87","v":1212.8350377942588},{"$f":"I86*'Daily efficiency'!BA87","v":8052.0899160030121},{"$f":"J86*'Daily efficiency'!BB87","v":338.62508311740419},{"$f":"K86*'Daily efficiency'!BC87","v":0},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,7,FALSE)","v":0},72.245356015714563,329.71738646598698,159.29849557871123,1006.5333189438169,44.476342309438742,0,{"$f":"(V86+AB86)-(VLOOKUP($A86,Assumptions!$A$43:$M$98,11,FALSE)*F86)","v":45.887362387241083},{"$f":"(W86+AC86)-(VLOOKUP($A86,Assumptions!$A$43:$R$98,16,FALSE)*G86)","v":221.2815529845677},{"$f":"(X86+AD86)-VLOOKUP($A86,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A86,Assumptions!$A$44:$M$98,11,FALSE)*$H86)","v":94.735020163676381},{"$f":"(Y86+AE86)-VLOOKUP($A86,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A86,Assumptions!$A$43:$R$98,16,FALSE)*I86)","v":741.66888599575066},{"$f":"(Z86+AF86)-(VLOOKUP($A86,Assumptions!$A$43:$M$98,11,FALSE)*J86)","v":35.690344433280913},0,null,13.661821936055469,14.969809022764323,14.102499133232339,21.503260887835751,31.877739651007754,0]
[{"$f":"'Gas Use Per Customer'!B86","v":2029},{"$f":"'Gas Use Per Customer'!C86","v":1},{"$f":"'Daily efficiency'!CR88","v":40},{"$f":"'Gas Use Per Customer'!M86","v":451.71500367219437},{"$f":"'Gas Use Per Customer'!O86","v":101.44433108021936},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.433299324065807},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.51450110165831},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.866598648131614},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":316.20050257053606},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.144433108021936},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F87*'Daily efficiency'!AX88","v":502.59210501907194},{"$f":"G87*'Daily efficiency'!AY88","v":2413.4866931497295},{"$f":"H87*'Daily efficiency'!AZ88","v":1019.0807659372889},{"$f":"I87*'Daily efficiency'!BA88","v":7411.7397802533687},{"$f":"J87*'Daily efficiency'!BB88","v":297.23189006504253},{"$f":"K87*'Daily efficiency'!BC88","v":0},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,7,FALSE)","v":0},67.951830931970733,310.55606125676763,137.78251433210659,953.70764618207431,40.186566680197743,0,{"$f":"(V87+AB87)-(VLOOKUP($A87,Assumptions!$A$43:$M$98,11,FALSE)*F87)","v":43.544077497929564},{"$f":"(W87+AC87)-(VLOOKUP($A87,Assumptions!$A$43:$R$98,16,FALSE)*G87)","v":208.95914233881732},{"$f":"(X87+AD87)-VLOOKUP($A87,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A87,Assumptions!$A$44:$M$98,11,FALSE)*$H87)","v":76.858874566458439},{"$f":"(Y87+AE87)-VLOOKUP($A87,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A87,Assumptions!$A$43:$R$98,16,FALSE)*I87)","v":704.54003580929111},{"$f":"(Z87+AF87)-(VLOOKUP($A87,Assumptions!$A$43:$M$98,11,FALSE)*J87)","v":32.050648868850686},0,null,14.308037072896699,15.419688715236708,12.627430524051096,22.281433143899786,31.594322252966432,0]
[{"$f":"'Gas Use Per Customer'!B87","v":2029},{"$f":"'Gas Use Per Customer'!C87","v":2},{"$f":"'Daily efficiency'!CR89","v":44},{"$f":"'Gas Use Per Customer'!M87","v":364.06650091183235},{"$f":"'Gas Use Per Customer'!O87","v":78.682096403978576},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.604628921193573},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":109.2199502735497},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.209257842387146},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":254.84655063828262},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8682096403978576},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F88*'Daily efficiency'!AX89","v":389.81971725672929},{"$f":"G88*'Daily efficiency'!AY89","v":1945.1858986953962},{"$f":"H88*'Daily efficiency'!AZ89","v":790.41785987539595},{"$f":"I88*'Daily efficiency'!BA89","v":5866.9316621941789},{"$f":"J88*'Daily efficiency'!BB89","v":255.23910058476326},{"$f":"K88*'Daily efficiency'!BC89","v":0},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.70469483394038,250.29732827019618,106.86666233610033,754.92903849236586,34.509026379365729,0,{"$f":"(V88+AB88)-(VLOOKUP($A88,Assumptions!$A$43:$M$98,11,FALSE)*F88)","v":33.773590569640731},{"$f":"(W88+AC88)-(VLOOKUP($A88,Assumptions!$A$43:$R$98,16,FALSE)*G88)","v":168.41376347117699},{"$f":"(X88+AD88)-VLOOKUP($A88,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A88,Assumptions!$A$44:$M$98,11,FALSE)*$H88)","v":56.89632090993522},{"$f":"(Y88+AE88)-VLOOKUP($A88,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A88,Assumptions!$A$43:$R$98,16,FALSE)*I88)","v":551.75925439708863},{"$f":"(Z88+AF88)-(VLOOKUP($A88,Assumptions!$A$43:$M$98,11,FALSE)*J88)","v":28.198658291265843},0,null,14.308037072896703,15.419688715236719,12.051941400961928,21.650646360139678,62.707684670631572,0]
[{"$f":"'Gas Use Per Customer'!B88","v":2029},{"$f":"'Gas Use Per Customer'!C88","v":3},{"$f":"'Daily efficiency'!CR90","v":48},{"$f":"'Gas Use Per Customer'!M88","v":314.6199284245526},{"$f":"'Gas Use Per Customer'!O88","v":68.347191691356841},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.504157507407051},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.385978527365779},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.008315014814102},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.23394989718682},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8347191691356848},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F89*'Daily efficiency'!AX90","v":321.81203515016927},{"$f":"G89*'Daily efficiency'!AY90","v":1666.672008626567},{"$f":"H89*'Daily efficiency'!AZ90","v":645.08681121083112},{"$f":"I89*'Daily efficiency'!BA90","v":5162.2837855900616},{"$f":"J89*'Daily efficiency'!BB90","v":200.25727165567545},{"$f":"K89*'Daily efficiency'!BC90","v":0},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.509869705509814,214.45947718505246,87.217505993611084,664.25827997845374,27.075332323271997,0,{"$f":"(V89+AB89)-(VLOOKUP($A89,Assumptions!$A$43:$M$98,11,FALSE)*F89)","v":27.065368717153774},{"$f":"(W89+AC89)-(VLOOKUP($A89,Assumptions!$A$43:$R$98,16,FALSE)*G89)","v":143.69712681309781},{"$f":"(X89+AD89)-VLOOKUP($A89,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A89,Assumptions!$A$44:$M$98,11,FALSE)*$H89)","v":42.220371119333194},{"$f":"(Y89+AE89)-VLOOKUP($A89,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A89,Assumptions!$A$43:$R$98,16,FALSE)*I89)","v":487.03799621299368},{"$f":"(Z89+AF89)-(VLOOKUP($A89,Assumptions!$A$43:$M$98,11,FALSE)*J89)","v":21.593831993819983},0,null,13.199941869046073,15.224414585206109,10.295563498300586,22.114573908353396,48.669164317091983,0]
[{"$f":"'Gas Use Per Customer'!B89","v":2029},{"$f":"'Gas Use Per Customer'!C89","v":4},{"$f":"'Daily efficiency'!CR91","v":52},{"$f":"'Gas Use Per Customer'!M89","v":221.21567976955112},{"$f":"'Gas Use Per Customer'!O89","v":45.609841603722479},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.487873282977986},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":199.09411179259601},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5609841603722483},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.121567976955113},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5609841603722483},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F90*'Daily efficiency'!AX91","v":509.87592773736742},{"$f":"G90*'Daily efficiency'!AY91","v":3420.9426167347833},{"$f":"H90*'Daily efficiency'!AZ91","v":57.345051137953163},{"$f":"I90*'Daily efficiency'!BA91","v":518.52955337982803},{"$f":"J90*'Daily efficiency'!BB91","v":133.63683589890681},{"$f":"K90*'Daily efficiency'!BC91","v":0},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,7,FALSE)","v":0},68.936623738999174,440.19072815027317,7.7532081797495414,66.721932298169918,18.068066705786077,0,{"$f":"(V90+AB90)-(VLOOKUP($A90,Assumptions!$A$43:$M$98,11,FALSE)*F90)","v":39.673052775491662},{"$f":"(W90+AC90)-(VLOOKUP($A90,Assumptions!$A$43:$R$98,16,FALSE)*G90)","v":290.92737870503663},{"$f":"(X90+AD90)-VLOOKUP($A90,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A90,Assumptions!$A$44:$M$98,11,FALSE)*$H90)","v":-8.0128710882547018},{"$f":"(Y90+AE90)-VLOOKUP($A90,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A90,Assumptions!$A$43:$R$98,16,FALSE)*I90)","v":38.028982795577832},{"$f":"(Z90+AF90)-(VLOOKUP($A90,Assumptions!$A$43:$M$98,11,FALSE)*J90)","v":14.410120335347639},0,null,10.872941940959764,14.612555644443512,-0.25966290850516049,17.1909074597217,32.478187041133715,0]
[{"$f":"'Gas Use Per Customer'!B90","v":2029},{"$f":"'Gas Use Per Customer'!C90","v":5},{"$f":"'Daily efficiency'!CR92","v":58},{"$f":"'Gas Use Per Customer'!M90","v":163.42676963945667},{"$f":"'Gas Use Per Customer'!O90","v":28.990825688073393},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.192660550458715},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.08409267551102},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.8990825688073394},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.342676963945667},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.8990825688073394},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F91*'Daily efficiency'!AX92","v":324.09067043048668},{"$f":"G91*'Daily efficiency'!AY92","v":2520.6883278710684},{"$f":"H91*'Daily efficiency'!AZ92","v":35.595211882918321},{"$f":"I91*'Daily efficiency'!BA92","v":383.07234803488666},{"$f":"J91*'Daily efficiency'!BB92","v":84.943119266054993},{"$f":"K91*'Daily efficiency'!BC92","v":0},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.817947444450574,324.35026096536342,4.8125702646362827,49.291939300829455,11.484542676972934,0,{"$f":"(V91+AB91)-(VLOOKUP($A91,Assumptions!$A$43:$M$98,11,FALSE)*F91)","v":25.217245162152548},{"$f":"(W91+AC91)-(VLOOKUP($A91,Assumptions!$A$43:$R$98,16,FALSE)*G91)","v":214.0794743248677},{"$f":"(X91+AD91)-VLOOKUP($A91,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A91,Assumptions!$A$44:$M$98,11,FALSE)*$H91)","v":-9.6206504182167745},{"$f":"(Y91+AE91)-VLOOKUP($A91,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A91,Assumptions!$A$43:$R$98,16,FALSE)*I91)","v":24.931496776541909},{"$f":"(Z91+AF91)-(VLOOKUP($A91,Assumptions!$A$43:$M$98,11,FALSE)*J91)","v":9.1594548916856802},0,null,10.872941940959761,14.554903282244007,-4.8080801535804918,15.25545467951452,20.643997568658612,0]
[{"$f":"'Gas Use Per Customer'!B91","v":2029},{"$f":"'Gas Use Per Customer'!C91","v":6},{"$f":"'Daily efficiency'!CR93","v":61},{"$f":"'Gas Use Per Customer'!M91","v":134.55821182657766},{"$f":"'Gas Use Per Customer'!O91","v":19.902842806692341},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.922274245353874},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.1023906439199},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9902842806692342},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.455821182657766},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9902842806692342},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F92*'Daily efficiency'!AX93","v":222.49541072392176},{"$f":"G92*'Daily efficiency'!AY93","v":2075.4207815447621},{"$f":"H92*'Daily efficiency'!AZ93","v":24.436899948940738},{"$f":"I92*'Daily efficiency'!BA93","v":294.3774852867316},{"$f":"J92*'Daily efficiency'!BB93","v":56.371485109488248},{"$f":"K92*'Daily efficiency'!BC93","v":0},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.081989712268953,267.05533749010715,3.303935890057192,37.879103544594443,7.621579382745562,0,{"$f":"(V92+AB92)-(VLOOKUP($A92,Assumptions!$A$43:$M$98,11,FALSE)*F92)","v":17.31219634377716},{"$f":"(W92+AC92)-(VLOOKUP($A92,Assumptions!$A$43:$R$98,16,FALSE)*G92)","v":176.26335830707848},{"$f":"(X92+AD92)-VLOOKUP($A92,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A92,Assumptions!$A$44:$M$98,11,FALSE)*$H92)","v":-10.400421178570086},{"$f":"(Y92+AE92)-VLOOKUP($A92,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A92,Assumptions!$A$43:$R$98,16,FALSE)*I92)","v":15.682972960025458},{"$f":"(Z92+AF92)-(VLOOKUP($A92,Assumptions!$A$43:$M$98,11,FALSE)*J92)","v":6.0253552116840883},0,null,10.872941940959764,14.554903282243998,-7.0964852885128948,11.655158571992697,13.64693459442965,0]
[{"$f":"'Gas Use Per Customer'!B92","v":2029},{"$f":"'Gas Use Per Customer'!C92","v":7},{"$f":"'Daily efficiency'!CR94","v":63},{"$f":"'Gas Use Per Customer'!M92","v":127.29780138588914},{"$f":"'Gas Use Per Customer'!O92","v":18.126360958114514},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.501088766491613},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.56802124730024},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8126360958114516},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.729780138588914},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8126360958114516},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F93*'Daily efficiency'!AX94","v":221.02029650412359},{"$f":"G93*'Daily efficiency'!AY94","v":2068.9975862232582},{"$f":"H93*'Daily efficiency'!AZ94","v":11.486822511681096},{"$f":"I93*'Daily efficiency'!BA94","v":9.6253563370491655},{"$f":"J93*'Daily efficiency'!BB94","v":27.411735539238968},{"$f":"K93*'Daily efficiency'!BC94","v":0},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.882550224326206,266.2288310729013,1.5530499056082259,1.2385453629022394,3.7061418202014469,0,{"$f":"(V93+AB93)-(VLOOKUP($A93,Assumptions!$A$43:$M$98,11,FALSE)*F93)","v":18.252559161944536},{"$f":"(W93+AC93)-(VLOOKUP($A93,Assumptions!$A$43:$R$98,16,FALSE)*G93)","v":180.33575047542172},{"$f":"(X93+AD93)-VLOOKUP($A93,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A93,Assumptions!$A$44:$M$98,11,FALSE)*$H93)","v":-12.008831874755288},{"$f":"(Y93+AE93)-VLOOKUP($A93,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A93,Assumptions!$A$43:$R$98,16,FALSE)*I93)","v":-20.413263156605737},{"$f":"(Z93+AF93)-(VLOOKUP($A93,Assumptions!$A$43:$M$98,11,FALSE)*J93)","v":2.2523929374037381},0,null,12.587026709416214,15.740496214572728,-10.455781969147061,-16.035833246424417,5.958534757605185,0]
[{"$f":"'Gas Use Per Customer'!B93","v":2029},{"$f":"'Gas Use Per Customer'!C93","v":8},{"$f":"'Daily efficiency'!CR95","v":63},{"$f":"'Gas Use Per Customer'!M93","v":140.46165140604057},{"$f":"'Gas Use Per Customer'!O93","v":18.480700179533212},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.784560143626571},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.41548626543651},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8480700179533214},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.046165140604058},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8480700179533214},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F94*'Daily efficiency'!AX95","v":219.09296540533063},{"$f":"G94*'Daily efficiency'!AY95","v":2244.1266520960935},{"$f":"H94*'Daily efficiency'!AZ95","v":15.371173336422071},{"$f":"I94*'Daily efficiency'!BA95","v":10.620713254701908},{"$f":"J94*'Daily efficiency'!BB95","v":27.947587884403763},{"$f":"K94*'Daily efficiency'!BC95","v":0},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.621969774161478,288.76361158916188,2.0782247897486039,1.3666231868936789,3.7785905268156434,0,{"$f":"(V94+AB94)-(VLOOKUP($A94,Assumptions!$A$43:$M$98,11,FALSE)*F94)","v":17.764632363129174},{"$f":"(W94+AC94)-(VLOOKUP($A94,Assumptions!$A$43:$R$98,16,FALSE)*G94)","v":193.98833806734064},{"$f":"(X94+AD94)-VLOOKUP($A94,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A94,Assumptions!$A$44:$M$98,11,FALSE)*$H94)","v":-11.512075284196237},{"$f":"(Y94+AE94)-VLOOKUP($A94,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A94,Assumptions!$A$43:$R$98,16,FALSE)*I94)","v":-21.272095657541158},{"$f":"(Z94+AF94)-(VLOOKUP($A94,Assumptions!$A$43:$M$98,11,FALSE)*J94)","v":2.2964233504366058},0,null,12.015665119930722,15.345298570463147,-9.4338504944476327,-15.144415179947362,6.0750138772522497,0]
[{"$f":"'Gas Use Per Customer'!B94","v":2029},{"$f":"'Gas Use Per Customer'!C94","v":9},{"$f":"'Daily efficiency'!CR96","v":61},{"$f":"'Gas Use Per Customer'!M94","v":142.50000960434863},{"$f":"'Gas Use Per Customer'!O94","v":19.354114553267912},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.483291642614331},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":128.25000864391379},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9354114553267914},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.250000960434864},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9354114553267914},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F95*'Daily efficiency'!AX96","v":216.36113536902442},{"$f":"G95*'Daily efficiency'!AY96","v":2197.9147707786196},{"$f":"H95*'Daily efficiency'!AZ96","v":23.763166173402858},{"$f":"I95*'Daily efficiency'!BA96","v":334.02002251259336},{"$f":"J95*'Daily efficiency'!BB96","v":56.707555641074961},{"$f":"K95*'Daily efficiency'!BC96","v":0},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.252618861347369,282.81728510393464,3.2128452359237154,42.980117879594395,7.6670170402724969,0,{"$f":"(V95+AB95)-(VLOOKUP($A95,Assumptions!$A$43:$M$98,11,FALSE)*F95)","v":16.834893108509316},{"$f":"(W95+AC95)-(VLOOKUP($A95,Assumptions!$A$43:$R$98,16,FALSE)*G95)","v":186.66664717591226},{"$f":"(X95+AD95)-VLOOKUP($A95,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A95,Assumptions!$A$44:$M$98,11,FALSE)*$H95)","v":-10.447503380746845},{"$f":"(Y95+AE95)-VLOOKUP($A95,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A95,Assumptions!$A$43:$R$98,16,FALSE)*I95)","v":20.188580767803884},{"$f":"(Z95+AF95)-(VLOOKUP($A95,Assumptions!$A$43:$M$98,11,FALSE)*J95)","v":6.1148013211677403},0,null,10.872941940959764,14.554903282244004,-7.2346581448231291,14.167424145343913,13.781818361440237,0]
[{"$f":"'Gas Use Per Customer'!B95","v":2029},{"$f":"'Gas Use Per Customer'!C95","v":10},{"$f":"'Daily efficiency'!CR97","v":55},{"$f":"'Gas Use Per Customer'!M95","v":235.81005059729321},{"$f":"'Gas Use Per Customer'!O95","v":40.501437240498241},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.401149792398591},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":212.22904553756391},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0501437240498239},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.581005059729321},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0501437240498239},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F96*'Daily efficiency'!AX97","v":452.76868240670183},{"$f":"G96*'Daily efficiency'!AY97","v":3637.1253219201744},{"$f":"H96*'Daily efficiency'!AZ97","v":49.728050371857478},{"$f":"I96*'Daily efficiency'!BA97","v":552.73875860005558},{"$f":"J96*'Daily efficiency'!BB97","v":118.66921111465977},{"$f":"K96*'Daily efficiency'!BC97","v":0},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.21556755656529,468.00809694901756,6.7233687869345982,71.123811149241433,16.044402787003001,0,{"$f":"(V96+AB96)-(VLOOKUP($A96,Assumptions!$A$43:$M$98,11,FALSE)*F96)","v":35.229582051309038},{"$f":"(W96+AC96)-(VLOOKUP($A96,Assumptions!$A$43:$R$98,16,FALSE)*G96)","v":308.89732314822015},{"$f":"(X96+AD96)-VLOOKUP($A96,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A96,Assumptions!$A$44:$M$98,11,FALSE)*$H96)","v":-8.6330122987882376},{"$f":"(Y96+AE96)-VLOOKUP($A96,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A96,Assumptions!$A$43:$R$98,16,FALSE)*I96)","v":41.336703384920369},{"$f":"(Z96+AF96)-(VLOOKUP($A96,Assumptions!$A$43:$M$98,11,FALSE)*J96)","v":12.79615459884597},0,null,10.872941940959764,14.554903282244007,-1.9096435118536395,17.529661386449344,28.840557385848971,0]
[{"$f":"'Gas Use Per Customer'!B96","v":2029},{"$f":"'Gas Use Per Customer'!C96","v":11},{"$f":"'Daily efficiency'!CR98","v":45},{"$f":"'Gas Use Per Customer'!M96","v":348.7312672846067},{"$f":"'Gas Use Per Customer'!O96","v":71.880706992107477},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.564212097632243},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.61938018538201},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.128424195264486},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":244.11188709922467},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1880706992107477},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F97*'Daily efficiency'!AX98","v":345.16552515848934},{"$f":"G97*'Daily efficiency'!AY98","v":1856.219512978837},{"$f":"H97*'Daily efficiency'!AZ98","v":702.65670730063925},{"$f":"I97*'Daily efficiency'!BA98","v":5674.2994449924454},{"$f":"J97*'Daily efficiency'!BB98","v":224.65116958599984},{"$f":"K97*'Daily efficiency'!BC98","v":0},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.667325600398208,238.84955422163591,95.001113827477312,730.14203518502381,30.373454222481403,0,{"$f":"(V97+AB97)-(VLOOKUP($A97,Assumptions!$A$43:$M$98,11,FALSE)*F97)","v":29.372652214060331},{"$f":"(W97+AC97)-(VLOOKUP($A97,Assumptions!$A$43:$R$98,16,FALSE)*G97)","v":160.41509444402908},{"$f":"(X97+AD97)-VLOOKUP($A97,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A97,Assumptions!$A$44:$M$98,11,FALSE)*$H97)","v":48.303634157235749},{"$f":"(Y97+AE97)-VLOOKUP($A97,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A97,Assumptions!$A$43:$R$98,16,FALSE)*I97)","v":535.02016280637542},{"$f":"(Z97+AF97)-(VLOOKUP($A97,Assumptions!$A$43:$M$98,11,FALSE)*J97)","v":24.608563093702109},0,null,13.621018046509315,15.333210171937449,11.199953408578164,21.917005728971514,54.982017316183516,0]
[{"$f":"'Gas Use Per Customer'!B97","v":2029},{"$f":"'Gas Use Per Customer'!C97","v":12},{"$f":"'Daily efficiency'!CR99","v":36},{"$f":"'Gas Use Per Customer'!M97","v":490.04158959599243},{"$f":"'Gas Use Per Customer'!O97","v":111.26609272569307},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.37982781770792},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.01247687879771},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.759655635415839},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":343.02911271719466},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.126609272569308},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F98*'Daily efficiency'!AX99","v":546.63774193786594},{"$f":"G98*'Daily efficiency'!AY99","v":2623.2975442432439},{"$f":"H98*'Daily efficiency'!AZ99","v":1205.3171957281902},{"$f":"I98*'Daily efficiency'!BA99","v":8008.1806182116488},{"$f":"J98*'Daily efficiency'!BB99","v":336.52609206325735},{"$f":"K98*'Daily efficiency'!BC99","v":0},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.906921836320066,337.55352998508999,162.96219038381244,1030.4548343620415,45.499250552715154,0,{"$f":"(V98+AB98)-(VLOOKUP($A98,Assumptions!$A$43:$M$98,11,FALSE)*F98)","v":47.136028599611414},{"$f":"(W98+AC98)-(VLOOKUP($A98,Assumptions!$A$43:$R$98,16,FALSE)*G98)","v":227.33643460444307},{"$f":"(X98+AD98)-VLOOKUP($A98,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A98,Assumptions!$A$44:$M$98,11,FALSE)*$H98)","v":97.312271012829328},{"$f":"(Y98+AE98)-VLOOKUP($A98,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A98,Assumptions!$A$43:$R$98,16,FALSE)*I98)","v":761.17347890963288},{"$f":"(Z98+AF98)-(VLOOKUP($A98,Assumptions!$A$43:$M$98,11,FALSE)*J98)","v":36.575619473812267},0,null,14.121111965294759,15.46375106596342,14.576508834057766,22.18976322097685,32.872206238052236,0]
[{"$f":"'Gas Use Per Customer'!B98","v":2030},{"$f":"'Gas Use Per Customer'!C98","v":1},{"$f":"'Daily efficiency'!CR100","v":40},{"$f":"'Gas Use Per Customer'!M98","v":450.41252854081711},{"$f":"'Gas Use Per Customer'!O98","v":101.10871379750225},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.332614139250673},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.12375856224511},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.665228278501345},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":315.28876997857196},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.110871379750225},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F99*'Daily efficiency'!AX100","v":500.92933495784308},{"$f":"G99*'Daily efficiency'!AY100","v":2406.527645138965},{"$f":"H99*'Daily efficiency'!AZ100","v":1015.709250605765},{"$f":"I99*'Daily efficiency'!BA100","v":7390.3687682977306},{"$f":"J99*'Daily efficiency'!BB100","v":296.24853142668144},{"$f":"K99*'Daily efficiency'!BC100","v":0},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,7,FALSE)","v":0},69.936944679958842,319.76479351618173,141.80762976581519,981.98736589485566,41.360558681696098,0,{"$f":"(V99+AB99)-(VLOOKUP($A99,Assumptions!$A$43:$M$98,11,FALSE)*F99)","v":45.074747514412984},{"$f":"(W99+AC99)-(VLOOKUP($A99,Assumptions!$A$43:$R$98,16,FALSE)*G99)","v":216.23213173891577},{"$f":"(X99+AD99)-VLOOKUP($A99,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A99,Assumptions!$A$44:$M$98,11,FALSE)*$H99)","v":79.708723613411237},{"$f":"(Y99+AE99)-VLOOKUP($A99,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A99,Assumptions!$A$43:$R$98,16,FALSE)*I99)","v":728.03664325992281},{"$f":"(Z99+AF99)-(VLOOKUP($A99,Assumptions!$A$43:$M$98,11,FALSE)*J99)","v":33.073159626514141},0,null,14.860159202726237,16.002524947476786,13.139112119958604,23.091106077435061,32.710493867771035,0]
[{"$f":"'Gas Use Per Customer'!B99","v":2030},{"$f":"'Gas Use Per Customer'!C99","v":2},{"$f":"'Daily efficiency'!CR101","v":44},{"$f":"'Gas Use Per Customer'!M99","v":363.56260866271202},{"$f":"'Gas Use Per Customer'!O99","v":78.553093652068469},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.565928095620539},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":109.0687825988136},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.131856191241077},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":254.49382606389841},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8553093652068471},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F100*'Daily efficiency'!AX101","v":389.18059071367497},{"$f":"G100*'Daily efficiency'!AY101","v":1942.4936320490667},{"$f":"H100*'Daily efficiency'!AZ101","v":789.12193508763607},{"$f":"I100*'Daily efficiency'!BA101","v":5858.811438599605},{"$f":"J100*'Daily efficiency'!BB101","v":254.82062487204917},{"$f":"K100*'Daily efficiency'!BC101","v":0},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.335211663231092,258.10676906759568,110.17277940931653,778.48331960710323,35.576626684258464,0,{"$f":"(V100+AB100)-(VLOOKUP($A100,Assumptions!$A$43:$M$98,11,FALSE)*F100)","v":35.019344326092039},{"$f":"(W100+AC100)-(VLOOKUP($A100,Assumptions!$A$43:$R$98,16,FALSE)*G100)","v":174.53759145284374},{"$f":"(X100+AD100)-VLOOKUP($A100,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A100,Assumptions!$A$44:$M$98,11,FALSE)*$H100)","v":59.166532913726165},{"$f":"(Y100+AE100)-VLOOKUP($A100,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A100,Assumptions!$A$43:$R$98,16,FALSE)*I100)","v":571.11406001803641},{"$f":"(Z100+AF100)-(VLOOKUP($A100,Assumptions!$A$43:$M$98,11,FALSE)*J100)","v":29.138004238545445},0,null,14.860159202726239,16.002524947476793,12.553406060150374,22.441175444257766,64.714630922803906,0]
[{"$f":"'Gas Use Per Customer'!B100","v":2030},{"$f":"'Gas Use Per Customer'!C100","v":3},{"$f":"'Daily efficiency'!CR102","v":48},{"$f":"'Gas Use Per Customer'!M100","v":314.26539181157318},{"$f":"'Gas Use Per Customer'!O100","v":68.25149512118351},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.475448536355053},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.279617543471957},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.950897072710106},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":219.98577426810121},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.825149512118351},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F101*'Daily efficiency'!AX102","v":321.36144885331834},{"$f":"G101*'Daily efficiency'!AY102","v":1664.7938814149663},{"$f":"H101*'Daily efficiency'!AZ102","v":644.18359055509882},{"$f":"I101*'Daily efficiency'!BA102","v":5156.4665488442952},{"$f":"J101*'Daily efficiency'!BB102","v":199.97688070506757},{"$f":"K101*'Daily efficiency'!BC102","v":0},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.866683386824192,221.20771095771863,89.937300518007561,685.1599916563938,27.919650671522454,0,{"$f":"(V101+AB101)-(VLOOKUP($A101,Assumptions!$A$43:$M$98,11,FALSE)*F101)","v":28.083934751087174},{"$f":"(W101+AC101)-(VLOOKUP($A101,Assumptions!$A$43:$R$98,16,FALSE)*G101)","v":148.97008332303562},{"$f":"(X101+AD101)-VLOOKUP($A101,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A101,Assumptions!$A$44:$M$98,11,FALSE)*$H101)","v":43.99729142522127},{"$f":"(Y101+AE101)-VLOOKUP($A101,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A101,Assumptions!$A$43:$R$98,16,FALSE)*I101)","v":504.23101535415452},{"$f":"(Z101+AF101)-(VLOOKUP($A101,Assumptions!$A$43:$M$98,11,FALSE)*J101)","v":22.32540112627678},0,null,13.715906980607981,15.800879045181331,10.743913948234677,22.921073739051767,50.245051797799235,0]
[{"$f":"'Gas Use Per Customer'!B101","v":2030},{"$f":"'Gas Use Per Customer'!C101","v":4},{"$f":"'Daily efficiency'!CR103","v":52},{"$f":"'Gas Use Per Customer'!M101","v":221.05964624504159},{"$f":"'Gas Use Per Customer'!O101","v":45.567188853026842},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.453751082421476},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":198.95368162053742},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5567188853026845},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.105964624504161},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5567188853026845},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F102*'Daily efficiency'!AX103","v":509.3991093563601},{"$f":"G102*'Daily efficiency'!AY103","v":3414.0726557209391},{"$f":"H102*'Daily efficiency'!AZ103","v":56.619626235522439},{"$f":"I102*'Daily efficiency'!BA103","v":518.16381079837765},{"$f":"J102*'Daily efficiency'!BB103","v":133.5118633393686},{"$f":"K102*'Daily efficiency'!BC103","v":0},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,7,FALSE)","v":0},71.119447085434189,453.64126192816207,7.9049147085125808,68.850463572353135,18.640177663521062,0,{"$f":"(V102+AB102)-(VLOOKUP($A102,Assumptions!$A$43:$M$98,11,FALSE)*F102)","v":41.240045901145663},{"$f":"(W102+AC102)-(VLOOKUP($A102,Assumptions!$A$43:$R$98,16,FALSE)*G102)","v":301.20171726383614},{"$f":"(X102+AD102)-VLOOKUP($A102,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A102,Assumptions!$A$44:$M$98,11,FALSE)*$H102)","v":-8.2045222608357342},{"$f":"(Y102+AE102)-VLOOKUP($A102,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A102,Assumptions!$A$43:$R$98,16,FALSE)*I102)","v":39.538224566115773},{"$f":"(Z102+AF102)-(VLOOKUP($A102,Assumptions!$A$43:$M$98,11,FALSE)*J102)","v":14.905252515484996},0,null,11.312977314159641,15.139288441935721,-0.29960755232315339,17.885772115227304,33.545430179006061,0]
[{"$f":"'Gas Use Per Customer'!B102","v":2030},{"$f":"'Gas Use Per Customer'!C102","v":5},{"$f":"'Daily efficiency'!CR104","v":57},{"$f":"'Gas Use Per Customer'!M102","v":165.12029802474731},{"$f":"'Gas Use Per Customer'!O102","v":29.508480988713032},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.606784790970426},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.60826822227259},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9508480988713033},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.512029802474732},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9508480988713033},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F103*'Daily efficiency'!AX104","v":329.87757885597574},{"$f":"G103*'Daily efficiency'!AY104","v":2546.8092457790594},{"$f":"H103*'Daily efficiency'!AZ104","v":36.230793991094153},{"$f":"I103*'Daily efficiency'!BA104","v":387.04197857000793},{"$f":"J103*'Daily efficiency'!BB104","v":86.459849296929136},{"$f":"K103*'Daily efficiency'!BC104","v":0},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.055657701800797,338.40456154602668,5.0583402852208303,51.427789998392626,12.071039317004242,0,{"$f":"(V103+AB103)-(VLOOKUP($A103,Assumptions!$A$43:$M$98,11,FALSE)*F103)","v":26.706302080049728},{"$f":"(W103+AC103)-(VLOOKUP($A103,Assumptions!$A$43:$R$98,16,FALSE)*G103)","v":224.53998484337185},{"$f":"(X103+AD103)-VLOOKUP($A103,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A103,Assumptions!$A$44:$M$98,11,FALSE)*$H103)","v":-9.7348409888103031},{"$f":"(Y103+AE103)-VLOOKUP($A103,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A103,Assumptions!$A$43:$R$98,16,FALSE)*I103)","v":26.401658543452058},{"$f":"(Z103+AF103)-(VLOOKUP($A103,Assumptions!$A$43:$M$98,11,FALSE)*J103)","v":9.6523698642853581},0,null,11.312977314159642,15.109521665882589,-4.6765007035894728,15.989347681225189,21.7234091812896,0]
[{"$f":"'Gas Use Per Customer'!B103","v":2030},{"$f":"'Gas Use Per Customer'!C103","v":6},{"$f":"'Daily efficiency'!CR105","v":61},{"$f":"'Gas Use Per Customer'!M103","v":135.92784450358661},{"$f":"'Gas Use Per Customer'!O103","v":20.244391468401194},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.195513174720954},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":122.33506005322795},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0244391468401193},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.592784450358662},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0244391468401193},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F104*'Daily efficiency'!AX105","v":226.31360948613897},{"$f":"G104*'Daily efficiency'!AY105","v":2096.5459442706961},{"$f":"H104*'Daily efficiency'!AZ105","v":24.856256648631263},{"$f":"I104*'Daily efficiency'!BA105","v":276.13288518088609},{"$f":"J104*'Daily efficiency'!BB105","v":55.361662535587769},{"$f":"K104*'Daily efficiency'!BC105","v":0},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.596637055176508,278.57630570796749,3.4702911665823697,36.690862534344504,7.7292848710243627,0,{"$f":"(V104+AB104)-(VLOOKUP($A104,Assumptions!$A$43:$M$98,11,FALSE)*F104)","v":18.321947313679175},{"$f":"(W104+AC104)-(VLOOKUP($A104,Assumptions!$A$43:$R$98,16,FALSE)*G104)","v":184.84242403712946},{"$f":"(X104+AD104)-VLOOKUP($A104,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A104,Assumptions!$A$44:$M$98,11,FALSE)*$H104)","v":-10.563556872417045},{"$f":"(Y104+AE104)-VLOOKUP($A104,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A104,Assumptions!$A$43:$R$98,16,FALSE)*I104)","v":13.901474971828026},{"$f":"(Z104+AF104)-(VLOOKUP($A104,Assumptions!$A$43:$M$98,11,FALSE)*J104)","v":6.069948653337196},0,null,11.312977314159641,15.109521665882584,-7.0932657058346757,10.227098813047991,13.799233524361558,0]
[{"$f":"'Gas Use Per Customer'!B104","v":2030},{"$f":"'Gas Use Per Customer'!C104","v":7},{"$f":"'Daily efficiency'!CR106","v":63},{"$f":"'Gas Use Per Customer'!M104","v":127.99137888456066},{"$f":"'Gas Use Per Customer'!O104","v":18.364441632394811},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.69155330591585},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.1922409961046},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8364441632394812},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.799137888456066},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8364441632394812},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F105*'Daily efficiency'!AX106","v":218.9564122843307},{"$f":"G105*'Daily efficiency'!AY106","v":2051.9674460039851},{"$f":"H105*'Daily efficiency'!AZ106","v":14.547120216579653},{"$f":"I105*'Daily efficiency'!BA106","v":9.6777997453358129},{"$f":"J105*'Daily efficiency'!BB106","v":27.771774958924784},{"$f":"K105*'Daily efficiency'!BC106","v":0},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.569466438894441,272.65298530800874,2.0309873485953109,1.2859273166918319,3.8773394836819559,0,{"$f":"(V105+AB105)-(VLOOKUP($A105,Assumptions!$A$43:$M$98,11,FALSE)*F105)","v":18.527500873943293},{"$f":"(W105+AC105)-(VLOOKUP($A105,Assumptions!$A$43:$R$98,16,FALSE)*G105)","v":184.39197589476635},{"$f":"(X105+AD105)-VLOOKUP($A105,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A105,Assumptions!$A$44:$M$98,11,FALSE)*$H105)","v":-11.848770168335832},{"$f":"(Y105+AE105)-VLOOKUP($A105,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A105,Assumptions!$A$43:$R$98,16,FALSE)*I105)","v":-20.895363328314019},{"$f":"(Z105+AF105)-(VLOOKUP($A105,Assumptions!$A$43:$M$98,11,FALSE)*J105)","v":2.3720937880630624},0,null,12.610988428625053,16.007326040388591,-9.8177828197405219,-16.325602169783782,6.2494332717450183,0]
[{"$f":"'Gas Use Per Customer'!B105","v":2030},{"$f":"'Gas Use Per Customer'!C105","v":8},{"$f":"'Daily efficiency'!CR107","v":63},{"$f":"'Gas Use Per Customer'!M105","v":142.70538562388211},{"$f":"'Gas Use Per Customer'!O105","v":18.736342042755343},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.989073634204274},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":128.43484706149391},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8736342042755343},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.270538562388211},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8736342042755343},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F106*'Daily efficiency'!AX107","v":211.98873890005464},{"$f":"G106*'Daily efficiency'!AY107","v":2216.860851805865},{"$f":"H106*'Daily efficiency'!AZ107","v":21.520487640064076},{"$f":"I106*'Daily efficiency'!BA107","v":10.790368512979988},{"$f":"J106*'Daily efficiency'!BB107","v":28.334184353689359},{"$f":"K106*'Daily efficiency'!BC107","v":0},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.596678953679294,294.56302069236159,3.0045698036342046,1.4337587047820148,3.9558599295497339,0,{"$f":"(V106+AB106)-(VLOOKUP($A106,Assumptions!$A$43:$M$98,11,FALSE)*F106)","v":17.310850165179176},{"$f":"(W106+AC106)-(VLOOKUP($A106,Assumptions!$A$43:$R$98,16,FALSE)*G106)","v":196.15544438810167},{"$f":"(X106+AD106)-VLOOKUP($A106,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A106,Assumptions!$A$44:$M$98,11,FALSE)*$H106)","v":-10.90567061624056},{"$f":"(Y106+AE106)-VLOOKUP($A106,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A106,Assumptions!$A$43:$R$98,16,FALSE)*I106)","v":-21.874928261448005},{"$f":"(Z106+AF106)-(VLOOKUP($A106,Assumptions!$A$43:$M$98,11,FALSE)*J106)","v":2.420131330987219},0,null,11.548979334971529,15.272758824883677,-7.9011008126063551,-15.328733506317775,6.3759912605369529,0]
[{"$f":"'Gas Use Per Customer'!B106","v":2030},{"$f":"'Gas Use Per Customer'!C106","v":9},{"$f":"'Daily efficiency'!CR108","v":61},{"$f":"'Gas Use Per Customer'!M106","v":144.5049173000738},{"$f":"'Gas Use Per Customer'!O106","v":19.643592586725806},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.714874069380645},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":130.05442557006643},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9643592586725807},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.45049173000738},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9643592586725807},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F107*'Daily efficiency'!AX108","v":219.59723257259125},{"$f":"G107*'Daily efficiency'!AY108","v":2228.8383914205901},{"$f":"H107*'Daily efficiency'!AZ108","v":24.11859005981611},{"$f":"I107*'Daily efficiency'!BA108","v":338.71952615137309},{"$f":"J107*'Daily efficiency'!BB108","v":57.555726279106587},{"$f":"K107*'Daily efficiency'!BC108","v":0},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.658934174006514,296.15452349079021,3.3673022940729149,45.006995684621913,8.0356077472194496,0,{"$f":"(V107+AB107)-(VLOOKUP($A107,Assumptions!$A$43:$M$98,11,FALSE)*F107)","v":17.778201384177887},{"$f":"(W107+AC107)-(VLOOKUP($A107,Assumptions!$A$43:$R$98,16,FALSE)*G107)","v":196.50601608948324},{"$f":"(X107+AD107)-VLOOKUP($A107,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A107,Assumptions!$A$44:$M$98,11,FALSE)*$H107)","v":-10.617301125967915},{"$f":"(Y107+AE107)-VLOOKUP($A107,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A107,Assumptions!$A$43:$R$98,16,FALSE)*I107)","v":21.560427485386661},{"$f":"(Z107+AF107)-(VLOOKUP($A107,Assumptions!$A$43:$M$98,11,FALSE)*J107)","v":6.4255161484908712},0,null,11.312977314159644,15.109521665882584,-7.2499988318949997,14.920203331638216,14.461123895710321,0]
[{"$f":"'Gas Use Per Customer'!B107","v":2030},{"$f":"'Gas Use Per Customer'!C107","v":10},{"$f":"'Daily efficiency'!CR109","v":55},{"$f":"'Gas Use Per Customer'!M107","v":236.51634966474029},{"$f":"'Gas Use Per Customer'!O107","v":40.650932382545044},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.520745906036034},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":212.86471469826625},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0650932382545042},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.651634966474031},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0650932382545042},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F108*'Daily efficiency'!AX109","v":454.43990009926932},{"$f":"G108*'Daily efficiency'!AY109","v":3648.0192520836831},{"$f":"H108*'Daily efficiency'!AZ109","v":49.9116019310258},{"$f":"I108*'Daily efficiency'!BA109","v":554.39432361415152},{"$f":"J108*'Daily efficiency'!BB109","v":119.1072318808569},{"$f":"K108*'Daily efficiency'!BC109","v":0},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,7,FALSE)","v":0},63.446350484311971,484.7266663409697,6.9683779717792804,73.664554311315882,16.629083796291447,0,{"$f":"(V108+AB108)-(VLOOKUP($A108,Assumptions!$A$43:$M$98,11,FALSE)*F108)","v":36.790646067453558},{"$f":"(W108+AC108)-(VLOOKUP($A108,Assumptions!$A$43:$R$98,16,FALSE)*G108)","v":321.62840186353696},{"$f":"(X108+AD108)-VLOOKUP($A108,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A108,Assumptions!$A$44:$M$98,11,FALSE)*$H108)","v":-8.7380969016402723},{"$f":"(Y108+AE108)-VLOOKUP($A108,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A108,Assumptions!$A$43:$R$98,16,FALSE)*I108)","v":43.168013103622215},{"$f":"(Z108+AF108)-(VLOOKUP($A108,Assumptions!$A$43:$M$98,11,FALSE)*J108)","v":13.297120744184145},0,null,11.312977314159639,15.109521665882587,-1.7697189298609919,18.25159789790958,29.926204540475592,0]
[{"$f":"'Gas Use Per Customer'!B108","v":2030},{"$f":"'Gas Use Per Customer'!C108","v":11},{"$f":"'Daily efficiency'!CR110","v":46},{"$f":"'Gas Use Per Customer'!M108","v":347.15036298612489},{"$f":"'Gas Use Per Customer'!O108","v":71.497607280144351},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.449282184043305},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.14510889583747},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.89856436808661},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.00525409028739},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1497607280144351},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F109*'Daily efficiency'!AX110","v":343.32591034665484},{"$f":"G109*'Daily efficiency'!AY110","v":1847.8047085655603},{"$f":"H109*'Daily efficiency'!AZ110","v":698.91178611886244},{"$f":"I109*'Daily efficiency'!BA110","v":5648.5761295773682},{"$f":"J109*'Daily efficiency'!BB110","v":223.45385528621108},{"$f":"K109*'Daily efficiency'!BC110","v":0},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.933238330175307,245.52507937575567,97.578144282725432,750.54852720399151,31.197374210457166,0,{"$f":"(V109+AB109)-(VLOOKUP($A109,Assumptions!$A$43:$M$98,11,FALSE)*F109)","v":30.352284698188459},{"$f":"(W109+AC109)-(VLOOKUP($A109,Assumptions!$A$43:$R$98,16,FALSE)*G109)","v":165.728451086273},{"$f":"(X109+AD109)-VLOOKUP($A109,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A109,Assumptions!$A$44:$M$98,11,FALSE)*$H109)","v":50.041725197439483},{"$f":"(Y109+AE109)-VLOOKUP($A109,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A109,Assumptions!$A$43:$R$98,16,FALSE)*I109)","v":551.98188270721971},{"$f":"(Z109+AF109)-(VLOOKUP($A109,Assumptions!$A$43:$M$98,11,FALSE)*J109)","v":25.337056333128217},0,null,14.150722825012922,15.913224619317377,11.665128177265267,22.714812680639966,56.534430543585387,0]
[{"$f":"'Gas Use Per Customer'!B109","v":2030},{"$f":"'Gas Use Per Customer'!C109","v":12},{"$f":"'Daily efficiency'!CR111","v":36},{"$f":"'Gas Use Per Customer'!M109","v":487.44538065239044},{"$f":"'Gas Use Per Customer'!O109","v":110.5982799257028},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.179483977710838},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.23361419571714},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.358967955421676},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":341.21176645667327},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.05982799257028},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F110*'Daily efficiency'!AX111","v":543.35685310568715},{"$f":"G110*'Daily efficiency'!AY111","v":2609.3994819344753},{"$f":"H110*'Daily efficiency'!AZ111","v":1198.0829500416803},{"$f":"I110*'Daily efficiency'!BA111","v":7933.5037750529391},{"$f":"J110*'Daily efficiency'!BB111","v":344.95960277471602},{"$f":"K110*'Daily efficiency'!BC111","v":0},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,7,FALSE)","v":0},75.860436842507951,346.72117240266607,167.2696229820888,1054.1558504902032,48.161325305706491,0,{"$f":"(V110+AB110)-(VLOOKUP($A110,Assumptions!$A$43:$M$98,11,FALSE)*F110)","v":48.664796245297794},{"$f":"(W110+AC110)-(VLOOKUP($A110,Assumptions!$A$43:$R$98,16,FALSE)*G110)","v":234.67607034152024},{"$f":"(X110+AD110)-VLOOKUP($A110,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A110,Assumptions!$A$44:$M$98,11,FALSE)*$H110)","v":100.50382996635625},{"$f":"(Y110+AE110)-VLOOKUP($A110,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A110,Assumptions!$A$43:$R$98,16,FALSE)*I110)","v":780.34276719288391},{"$f":"(Z110+AF110)-(VLOOKUP($A110,Assumptions!$A$43:$M$98,11,FALSE)*J110)","v":39.0961117733031},0,null,14.667134750495096,16.048025047608608,15.145478156603076,22.869749636607889,35.349656251043776,0]
[{"$f":"'Gas Use Per Customer'!B110","v":2031},{"$f":"'Gas Use Per Customer'!C110","v":1},{"$f":"'Daily efficiency'!CR112","v":40},{"$f":"'Gas Use Per Customer'!M110","v":453.92464142193774},{"$f":"'Gas Use Per Customer'!O110","v":102.01537599601593},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.60461279880478},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.17739242658132},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.20922559760956},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":317.74724899535641},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.201537599601593},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F111*'Daily efficiency'!AX112","v":505.4212691846248},{"$f":"G111*'Daily efficiency'!AY112","v":2425.2926576679174},{"$f":"H111*'Daily efficiency'!AZ112","v":1024.817320005691},{"$f":"I111*'Daily efficiency'!BA112","v":7447.9955164511584},{"$f":"J111*'Daily efficiency'!BB112","v":298.90505166832651},{"$f":"K111*'Daily efficiency'!BC112","v":0},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.948857120509729,337.71605290317621,149.94238310149441,1037.1151043994323,43.733195071269193,0,{"$f":"(V111+AB111)-(VLOOKUP($A111,Assumptions!$A$43:$M$98,11,FALSE)*F111)","v":48.31184251320154},{"$f":"(W111+AC111)-(VLOOKUP($A111,Assumptions!$A$43:$R$98,16,FALSE)*G111)","v":231.08061114824915},{"$f":"(X111+AD111)-VLOOKUP($A111,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A111,Assumptions!$A$44:$M$98,11,FALSE)*$H111)","v":86.021602805496912},{"$f":"(Y111+AE111)-VLOOKUP($A111,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A111,Assumptions!$A$43:$R$98,16,FALSE)*I111)","v":775.65232255655474},{"$f":"(Z111+AF111)-(VLOOKUP($A111,Assumptions!$A$43:$M$98,11,FALSE)*J111)","v":35.1875235354998},0,null,15.785804195859093,16.969087675315411,14.053698926205065,24.410984674422473,34.492372538894529,0]
[{"$f":"'Gas Use Per Customer'!B111","v":2031},{"$f":"'Gas Use Per Customer'!C111","v":2},{"$f":"'Daily efficiency'!CR113","v":44},{"$f":"'Gas Use Per Customer'!M111","v":364.47632734170537},{"$f":"'Gas Use Per Customer'!O111","v":78.782078217159224},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.634623465147765},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":109.34289820251161},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.26924693029553},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":255.13342913919374},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8782078217159226},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F112*'Daily efficiency'!AX113","v":390.31506351624915},{"$f":"G112*'Daily efficiency'!AY113","v":1947.3755772027707},{"$f":"H112*'Daily efficiency'!AZ113","v":791.42224860437625},{"$f":"I112*'Daily efficiency'!BA113","v":5846.838124133802},{"$f":"J112*'Daily efficiency'!BB113","v":263.80741620145881},{"$f":"K112*'Daily efficiency'!BC113","v":0},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.10751530205652,271.16727186456279,115.79404024380125,814.1578654449736,38.598013414600423,0,{"$f":"(V112+AB112)-(VLOOKUP($A112,Assumptions!$A$43:$M$98,11,FALSE)*F112)","v":37.309153826367947},{"$f":"(W112+AC112)-(VLOOKUP($A112,Assumptions!$A$43:$R$98,16,FALSE)*G112)","v":185.54492262715081},{"$f":"(X112+AD112)-VLOOKUP($A112,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A112,Assumptions!$A$44:$M$98,11,FALSE)*$H112)","v":63.550566211042977},{"$f":"(Y112+AE112)-VLOOKUP($A112,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A112,Assumptions!$A$43:$R$98,16,FALSE)*I112)","v":601.72563280963118},{"$f":"(Z112+AF112)-(VLOOKUP($A112,Assumptions!$A$43:$M$98,11,FALSE)*J112)","v":31.998559589370899},0,null,15.785804195859097,16.969087675315418,13.444378816687371,23.584742886881607,70.596573003971315,0]
[{"$f":"'Gas Use Per Customer'!B112","v":2031},{"$f":"'Gas Use Per Customer'!C112","v":3},{"$f":"'Daily efficiency'!CR114","v":48},{"$f":"'Gas Use Per Customer'!M112","v":314.05982025788137},{"$f":"'Gas Use Per Customer'!O112","v":68.198149156232986},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.459444746869895},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.217946077364402},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.91888949373979},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":219.84187418051695},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.819814915623299},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F113*'Daily efficiency'!AX114","v":321.11026993692184},{"$f":"G113*'Daily efficiency'!AY114","v":1665.747492611511},{"$f":"H113*'Daily efficiency'!AZ114","v":649.51816687697089},{"$f":"I113*'Daily efficiency'!BA114","v":5153.0935307913196},{"$f":"J113*'Daily efficiency'!BB114","v":199.82057702776254},{"$f":"K113*'Daily efficiency'!BC114","v":0},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.982070045848602,231.95125196934032,95.031865590158361,717.55563270171911,29.236013997199091,0,{"$f":"(V113+AB113)-(VLOOKUP($A113,Assumptions!$A$43:$M$98,11,FALSE)*F113)","v":29.843507069047845},{"$f":"(W113+AC113)-(VLOOKUP($A113,Assumptions!$A$43:$R$98,16,FALSE)*G113)","v":158.17268915379532},{"$f":"(X113+AD113)-VLOOKUP($A113,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A113,Assumptions!$A$44:$M$98,11,FALSE)*$H113)","v":48.107988555175723},{"$f":"(Y113+AE113)-VLOOKUP($A113,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A113,Assumptions!$A$43:$R$98,16,FALSE)*I113)","v":532.75890171739968},{"$f":"(Z113+AF113)-(VLOOKUP($A113,Assumptions!$A$43:$M$98,11,FALSE)*J113)","v":23.52315967159884},0,null,14.586665199510668,16.787957681004453,11.756914508282488,24.233731799426877,52.759173668797928,0]
[{"$f":"'Gas Use Per Customer'!B113","v":2031},{"$f":"'Gas Use Per Customer'!C113","v":4},{"$f":"'Daily efficiency'!CR115","v":53},{"$f":"'Gas Use Per Customer'!M113","v":220.46573428234311},{"$f":"'Gas Use Per Customer'!O113","v":45.396692028816382},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.317353623053108},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":198.41916085410881},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5396692028816386},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.046573428234311},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5396692028816386},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F114*'Daily efficiency'!AX115","v":507.493112243371},{"$f":"G114*'Daily efficiency'!AY115","v":3400.4551661091878},{"$f":"H114*'Daily efficiency'!AZ115","v":55.738490822428666},{"$f":"I114*'Daily efficiency'!BA115","v":516.7716811578124},{"$f":"J114*'Daily efficiency'!BB115","v":133.01230764443196},{"$f":"K114*'Daily efficiency'!BC115","v":0},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.251991229951756,473.50503995540981,8.1551726158856468,71.959188867775595,19.461207378818006,0,{"$f":"(V114+AB114)-(VLOOKUP($A114,Assumptions!$A$43:$M$98,11,FALSE)*F114)","v":43.829501278719604},{"$f":"(W114+AC114)-(VLOOKUP($A114,Assumptions!$A$43:$R$98,16,FALSE)*G114)","v":318.13038860329772},{"$f":"(X114+AD114)-VLOOKUP($A114,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A114,Assumptions!$A$44:$M$98,11,FALSE)*$H114)","v":-8.2943897093994927},{"$f":"(Y114+AE114)-VLOOKUP($A114,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A114,Assumptions!$A$43:$R$98,16,FALSE)*I114)","v":42.048587636159795},{"$f":"(Z114+AF114)-(VLOOKUP($A114,Assumptions!$A$43:$M$98,11,FALSE)*J114)","v":15.658396134913987},0,null,12.068473307178973,16.033249371375415,-0.13921709351384592,19.072618143148528,35.119603513731995,0]
[{"$f":"'Gas Use Per Customer'!B114","v":2031},{"$f":"'Gas Use Per Customer'!C114","v":5},{"$f":"'Daily efficiency'!CR116","v":57},{"$f":"'Gas Use Per Customer'!M114","v":165.34724205701283},{"$f":"'Gas Use Per Customer'!O114","v":29.579373734226515},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.663498987381214},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.81251785131155},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9579373734226517},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.534724205701284},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9579373734226517},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F115*'Daily efficiency'!AX116","v":330.67009431135909},{"$f":"G115*'Daily efficiency'!AY116","v":2550.3096219687973},{"$f":"H115*'Daily efficiency'!AZ116","v":36.317836779204612},{"$f":"I115*'Daily efficiency'!BA116","v":387.57393538163831},{"$f":"J115*'Daily efficiency'!BB116","v":86.667565041283652},{"$f":"K115*'Daily efficiency'!BC116","v":0},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.380780646023581,355.12435849307894,5.3137109311684947,53.96871971364358,12.680446540288441,0,{"$f":"(V115+AB115)-(VLOOKUP($A115,Assumptions!$A$43:$M$98,11,FALSE)*F115)","v":28.558230588366687},{"$f":"(W115+AC115)-(VLOOKUP($A115,Assumptions!$A$43:$R$98,16,FALSE)*G115)","v":238.59482082923347},{"$f":"(X115+AD115)-VLOOKUP($A115,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A115,Assumptions!$A$44:$M$98,11,FALSE)*$H115)","v":-9.8108589074197372},{"$f":"(Y115+AE115)-VLOOKUP($A115,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A115,Assumptions!$A$43:$R$98,16,FALSE)*I115)","v":28.374242225168516},{"$f":"(Z115+AF115)-(VLOOKUP($A115,Assumptions!$A$43:$M$98,11,FALSE)*J115)","v":10.202627783081329},0,null,12.068473307178975,16.033249371375422,-4.4971479762512425,17.160396431278176,22.883074323369769,0]
[{"$f":"'Gas Use Per Customer'!B115","v":2031},{"$f":"'Gas Use Per Customer'!C115","v":6},{"$f":"'Daily efficiency'!CR117","v":61},{"$f":"'Gas Use Per Customer'!M115","v":136.63033830422742},{"$f":"'Gas Use Per Customer'!O115","v":20.417810783824265},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.334248627059413},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":122.96730447380469},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0417810783824266},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.663033830422743},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0417810783824266},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F116*'Daily efficiency'!AX117","v":228.25227735320084},{"$f":"G116*'Daily efficiency'!AY117","v":2107.3811821425802},{"$f":"H116*'Daily efficiency'!AZ117","v":25.069182535720241},{"$f":"I116*'Daily efficiency'!BA117","v":277.55997792042791},{"$f":"J116*'Daily efficiency'!BB117","v":55.835906556831397},{"$f":"K116*'Daily efficiency'!BC117","v":0},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.395893830611818,293.44765983003708,3.6679053899980762,38.649546021103113,8.1694256413593447,0,{"$f":"(V116+AB116)-(VLOOKUP($A116,Assumptions!$A$43:$M$98,11,FALSE)*F116)","v":19.712944354849135},{"$f":"(W116+AC116)-(VLOOKUP($A116,Assumptions!$A$43:$R$98,16,FALSE)*G116)","v":197.15654571543581},{"$f":"(X116+AD116)-VLOOKUP($A116,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A116,Assumptions!$A$44:$M$98,11,FALSE)*$H116)","v":-10.68921437585338},{"$f":"(Y116+AE116)-VLOOKUP($A116,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A116,Assumptions!$A$43:$R$98,16,FALSE)*I116)","v":15.303782260321853},{"$f":"(Z116+AF116)-(VLOOKUP($A116,Assumptions!$A$43:$M$98,11,FALSE)*J116)","v":6.4590569568890093},0,null,12.068473307178975,16.033249371375415,-7.0213089858553044,11.200866842798666,14.628482598248354,0]
[{"$f":"'Gas Use Per Customer'!B116","v":2031},{"$f":"'Gas Use Per Customer'!C116","v":7},{"$f":"'Daily efficiency'!CR118","v":63},{"$f":"'Gas Use Per Customer'!M116","v":128.63692915923494},{"$f":"'Gas Use Per Customer'!O116","v":18.586657496561209},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.869325997248968},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.77323624331144},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.858665749656121},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.863692915923494},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.858665749656121},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F117*'Daily efficiency'!AX118","v":210.29516188763088},{"$f":"G117*'Daily efficiency'!AY118","v":1998.3140166919411},{"$f":"H117*'Daily efficiency'!AZ118","v":21.348560568123961},{"$f":"I117*'Daily efficiency'!BA118","v":0},{"$f":"J117*'Daily efficiency'!BB118","v":27.229453232462156},{"$f":"K117*'Daily efficiency'!BC118","v":0},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.768564418847674,278.26032460231841,3.1235362487368223,0,3.9839774645918284,0,{"$f":"(V117+AB117)-(VLOOKUP($A117,Assumptions!$A$43:$M$98,11,FALSE)*F117)","v":18.312758155316494},{"$f":"(W117+AC117)-(VLOOKUP($A117,Assumptions!$A$43:$R$98,16,FALSE)*G117)","v":187.60261725299449},{"$f":"(X117+AD117)-VLOOKUP($A117,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A117,Assumptions!$A$44:$M$98,11,FALSE)*$H117)","v":-11.080190615585696},{"$f":"(Y117+AE117)-VLOOKUP($A117,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A117,Assumptions!$A$43:$R$98,16,FALSE)*I117)","v":-22.719829675750447},{"$f":"(Z117+AF117)-(VLOOKUP($A117,Assumptions!$A$43:$M$98,11,FALSE)*J117)","v":2.427001681650431},0,null,12.315795725175848,16.204316588224668,-7.9566543668488734,-17.661980757972231,6.4109791462422594,0]
[{"$f":"'Gas Use Per Customer'!B117","v":2031},{"$f":"'Gas Use Per Customer'!C117","v":8},{"$f":"'Daily efficiency'!CR119","v":63},{"$f":"'Gas Use Per Customer'!M117","v":144.91575577740377},{"$f":"'Gas Use Per Customer'!O117","v":18.988530207958441},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.190824166366752},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":130.4241801996634},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8988530207958441},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.491575577740377},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8988530207958441},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F118*'Daily efficiency'!AX119","v":212.27423985093708},{"$f":"G118*'Daily efficiency'!AY119","v":2235.1751485915893},{"$f":"H118*'Daily efficiency'!AZ119","v":23.314298232476222},{"$f":"I118*'Daily efficiency'!BA119","v":10.957501017491433},{"$f":"J118*'Daily efficiency'!BB119","v":28.715557940293269},{"$f":"K118*'Daily efficiency'!BC119","v":0},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.058125943978936,311.24265615658339,3.4111459370115158,1.5258051359740015,4.2014114180200455,0,{"$f":"(V118+AB118)-(VLOOKUP($A118,Assumptions!$A$43:$M$98,11,FALSE)*F118)","v":18.333005596584641},{"$f":"(W118+AC118)-(VLOOKUP($A118,Assumptions!$A$43:$R$98,16,FALSE)*G118)","v":209.11234051984076},{"$f":"(X118+AD118)-VLOOKUP($A118,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A118,Assumptions!$A$44:$M$98,11,FALSE)*$H118)","v":-10.826245187793891},{"$f":"(Y118+AE118)-VLOOKUP($A118,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A118,Assumptions!$A$43:$R$98,16,FALSE)*I118)","v":-22.468758793934079},{"$f":"(Z118+AF118)-(VLOOKUP($A118,Assumptions!$A$43:$M$98,11,FALSE)*J118)","v":2.6107713745957586},0,null,12.068473307178973,16.033249371375419,-7.415099250782375,-15.504703869775875,6.8121827926158041,0]
[{"$f":"'Gas Use Per Customer'!B118","v":2031},{"$f":"'Gas Use Per Customer'!C118","v":9},{"$f":"'Daily efficiency'!CR120","v":61},{"$f":"'Gas Use Per Customer'!M118","v":146.23165573574096},{"$f":"'Gas Use Per Customer'!O118","v":19.892935965063316},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.914348772050653},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":131.60849016216687},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9892935965063316},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.623165573574097},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9892935965063316},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F119*'Daily efficiency'!AX120","v":222.38466137928614},{"$f":"G119*'Daily efficiency'!AY120","v":2255.4715398923795},{"$f":"H119*'Daily efficiency'!AZ120","v":24.424736234437749},{"$f":"I119*'Daily efficiency'!BA120","v":342.76700104457694},{"$f":"J119*'Daily efficiency'!BB120","v":58.286302377635494},{"$f":"K119*'Daily efficiency'!BC120","v":0},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.537395144964819,314.06887885453699,3.573615595798751,47.729464026639349,8.5279463081561033,0,{"$f":"(V119+AB119)-(VLOOKUP($A119,Assumptions!$A$43:$M$98,11,FALSE)*F119)","v":19.206189335662984},{"$f":"(W119+AC119)-(VLOOKUP($A119,Assumptions!$A$43:$R$98,16,FALSE)*G119)","v":211.01117421602294},{"$f":"(X119+AD119)-VLOOKUP($A119,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A119,Assumptions!$A$44:$M$98,11,FALSE)*$H119)","v":-10.739536211745099},{"$f":"(Y119+AE119)-VLOOKUP($A119,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A119,Assumptions!$A$43:$R$98,16,FALSE)*I119)","v":23.631856874312227},{"$f":"(Z119+AF119)-(VLOOKUP($A119,Assumptions!$A$43:$M$98,11,FALSE)*J119)","v":6.8615455819933739},0,null,12.068473307178978,16.033249371375415,-7.165920615946348,16.160561648168692,15.389491890149477,0]
[{"$f":"'Gas Use Per Customer'!B119","v":2031},{"$f":"'Gas Use Per Customer'!C119","v":10},{"$f":"'Daily efficiency'!CR121","v":54},{"$f":"'Gas Use Per Customer'!M119","v":238.80995757324166},{"$f":"'Gas Use Per Customer'!O119","v":41.137493958622407},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.909995166897929},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":214.92896181591749},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.1137493958622411},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.880995757324168},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.1137493958622411},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F120*'Daily efficiency'!AX121","v":459.8792093860518},{"$f":"G120*'Daily efficiency'!AY121","v":3683.3957739131665},{"$f":"H120*'Daily efficiency'!AZ121","v":50.509006868053369},{"$f":"I120*'Daily efficiency'!BA121","v":559.77054055167878},{"$f":"J120*'Daily efficiency'!BB121","v":120.53285729876359},{"$f":"K120*'Daily efficiency'!BC121","v":0},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,7,FALSE)","v":0},67.285537869122678,512.90382548814898,7.3900398734904416,77.946674554471443,17.635322425374898,0,{"$f":"(V120+AB120)-(VLOOKUP($A120,Assumptions!$A$43:$M$98,11,FALSE)*F120)","v":39.717339821109668},{"$f":"(W120+AC120)-(VLOOKUP($A120,Assumptions!$A$43:$R$98,16,FALSE)*G120)","v":344.60096419254307},{"$f":"(X120+AD120)-VLOOKUP($A120,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A120,Assumptions!$A$44:$M$98,11,FALSE)*$H120)","v":-8.7027359638923052},{"$f":"(Y120+AE120)-VLOOKUP($A120,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A120,Assumptions!$A$43:$R$98,16,FALSE)*I120)","v":46.599605551356319},{"$f":"(Z120+AF120)-(VLOOKUP($A120,Assumptions!$A$43:$M$98,11,FALSE)*J120)","v":14.189297669373271},0,null,12.068473307178973,16.033249371375419,-1.3126960904018636,19.513259005150353,31.82462009474817,0]
[{"$f":"'Gas Use Per Customer'!B120","v":2031},{"$f":"'Gas Use Per Customer'!C120","v":11},{"$f":"'Daily efficiency'!CR122","v":46},{"$f":"'Gas Use Per Customer'!M120","v":346.55077904822764},{"$f":"'Gas Use Per Customer'!O120","v":71.348602087177653},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.404580626153294},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.96523371446828},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.809161252306588},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":242.58554533375934},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1348602087177655},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F121*'Daily efficiency'!AX122","v":344.42315251465311},{"$f":"G121*'Daily efficiency'!AY122","v":1844.6132556916621},{"$f":"H121*'Daily efficiency'!AZ122","v":697.5149420742847},{"$f":"I121*'Daily efficiency'!BA122","v":5615.1276178405296},{"$f":"J121*'Daily efficiency'!BB122","v":229.95654452697352},{"$f":"K121*'Daily efficiency'!BC122","v":0},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.393008856534315,256.85787068851278,102.05433751152671,781.89274587098964,33.645247424163209,0,{"$f":"(V121+AB121)-(VLOOKUP($A121,Assumptions!$A$43:$M$98,11,FALSE)*F121)","v":32.46272005387943},{"$f":"(W121+AC121)-(VLOOKUP($A121,Assumptions!$A$43:$R$98,16,FALSE)*G121)","v":175.44657012866639},{"$f":"(X121+AD121)-VLOOKUP($A121,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A121,Assumptions!$A$44:$M$98,11,FALSE)*$H121)","v":53.547008824835814},{"$f":"(Y121+AE121)-VLOOKUP($A121,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A121,Assumptions!$A$43:$R$98,16,FALSE)*I121)","v":579.28629348330026},{"$f":"(Z121+AF121)-(VLOOKUP($A121,Assumptions!$A$43:$M$98,11,FALSE)*J121)","v":27.668484489944912},0,null,15.166249047745739,16.875503844921422,12.508305993019347,23.879670682203834,61.313731914108118,0]
[{"$f":"'Gas Use Per Customer'!B121","v":2031},{"$f":"'Gas Use Per Customer'!C121","v":12},{"$f":"'Daily efficiency'!CR123","v":36},{"$f":"'Gas Use Per Customer'!M121","v":488.83337876629201},{"$f":"'Gas Use Per Customer'!O121","v":110.95512118360357},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.286536355081068},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.65001362988761},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.573072710162137},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":342.1833651364044},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.095512118360357},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F122*'Daily efficiency'!AX123","v":545.10997388732585},{"$f":"G122*'Daily efficiency'!AY123","v":2616.8297330007449},{"$f":"H122*'Daily efficiency'!AZ123","v":1201.9485203493698},{"$f":"I122*'Daily efficiency'!BA123","v":7988.4362317054001},{"$f":"J122*'Daily efficiency'!BB123","v":335.58555361853757},{"$f":"K122*'Daily efficiency'!BC123","v":0},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,7,FALSE)","v":0},79.755764214255407,364.38712076853642,175.85868426335605,1112.3701482007575,49.09996802524612,0,{"$f":"(V122+AB122)-(VLOOKUP($A122,Assumptions!$A$43:$M$98,11,FALSE)*F122)","v":51.87214338977514},{"$f":"(W122+AC122)-(VLOOKUP($A122,Assumptions!$A$43:$R$98,16,FALSE)*G122)","v":249.55095958105989},{"$f":"(X122+AD122)-VLOOKUP($A122,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A122,Assumptions!$A$44:$M$98,11,FALSE)*$H122)","v":107.44469153301439},{"$f":"(Y122+AE122)-VLOOKUP($A122,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A122,Assumptions!$A$43:$R$98,16,FALSE)*I122)","v":831.77235434859779},{"$f":"(Z122+AF122)-(VLOOKUP($A122,Assumptions!$A$43:$M$98,11,FALSE)*J122)","v":39.805427750419362},0,null,15.583520867546511,17.016770295764967,16.139361931030916,24.307796319000744,35.875250575006014,0]
[{"$f":"'Gas Use Per Customer'!B122","v":2032},{"$f":"'Gas Use Per Customer'!C122","v":1},{"$f":"'Daily efficiency'!CR124","v":40},{"$f":"'Gas Use Per Customer'!M122","v":453.07448935325505},{"$f":"'Gas Use Per Customer'!O122","v":101.7952189028705},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.53856567086115},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.9223468059765},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.0771313417223},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":317.15214254727852},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.179521890287051},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F123*'Daily efficiency'!AX124","v":504.33053088805758},{"$f":"G123*'Daily efficiency'!AY124","v":2420.7503451738908},{"$f":"H123*'Daily efficiency'!AZ124","v":1022.6056847499786},{"$f":"I123*'Daily efficiency'!BA124","v":7434.0462213082119},{"$f":"J123*'Daily efficiency'!BB124","v":298.25999138541039},{"$f":"K123*'Daily efficiency'!BC124","v":0},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.892802895247229,342.12469823840166,151.85637453414185,1050.653912009544,44.291442572458038,0,{"$f":"(V123+AB123)-(VLOOKUP($A123,Assumptions!$A$43:$M$98,11,FALSE)*F123)","v":48.748317819012627},{"$f":"(W123+AC123)-(VLOOKUP($A123,Assumptions!$A$43:$R$98,16,FALSE)*G123)","v":233.34738725471203},{"$f":"(X123+AD123)-VLOOKUP($A123,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A123,Assumptions!$A$44:$M$98,11,FALSE)*$H123)","v":86.642424776501144},{"$f":"(Y123+AE123)-VLOOKUP($A123,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A123,Assumptions!$A$43:$R$98,16,FALSE)*I123)","v":783.91520677576329},{"$f":"(Z123+AF123)-(VLOOKUP($A123,Assumptions!$A$43:$M$98,11,FALSE)*J123)","v":35.576614213713171},0,null,15.962870798980122,17.167698523319768,14.185739060294566,24.717323379232838,34.949199576513656,0]
[{"$f":"'Gas Use Per Customer'!B123","v":2032},{"$f":"'Gas Use Per Customer'!C123","v":2},{"$f":"'Daily efficiency'!CR125","v":44},{"$f":"'Gas Use Per Customer'!M123","v":375.24147929781617},{"$f":"'Gas Use Per Customer'!O123","v":81.030689946927154},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.309206984078145},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.57244378934485},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.61841396815629},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":262.66903550847132},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1030689946927161},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F124*'Daily efficiency'!AX125","v":401.45550370251209},{"$f":"G124*'Daily efficiency'!AY125","v":2004.8931508600376},{"$f":"H124*'Daily efficiency'!AZ125","v":814.01115958113076},{"$f":"I124*'Daily efficiency'!BA125","v":5997.7304114827457},{"$f":"J124*'Daily efficiency'!BB125","v":278.35439077630622},{"$f":"K124*'Daily efficiency'!BC125","v":0},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,7,FALSE)","v":0},59.615918665606188,283.35159204075484,120.88020374592963,847.65936778020739,41.335471970590881,0,{"$f":"(V124+AB124)-(VLOOKUP($A124,Assumptions!$A$43:$M$98,11,FALSE)*F124)","v":38.80447303125046},{"$f":"(W124+AC124)-(VLOOKUP($A124,Assumptions!$A$43:$R$98,16,FALSE)*G124)","v":193.26097770088342},{"$f":"(X124+AD124)-VLOOKUP($A124,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A124,Assumptions!$A$44:$M$98,11,FALSE)*$H124)","v":66.332332872046678},{"$f":"(Y124+AE124)-VLOOKUP($A124,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A124,Assumptions!$A$43:$R$98,16,FALSE)*I124)","v":624.5229547153358},{"$f":"(Z124+AF124)-(VLOOKUP($A124,Assumptions!$A$43:$M$98,11,FALSE)*J124)","v":34.398323425805636},0,null,15.962870798980118,17.167698523319778,13.64345881696028,23.776040198510355,75.733795396396516,0]
[{"$f":"'Gas Use Per Customer'!B124","v":2032},{"$f":"'Gas Use Per Customer'!C124","v":3},{"$f":"'Daily efficiency'!CR126","v":48},{"$f":"'Gas Use Per Customer'!M124","v":313.34440634472952},{"$f":"'Gas Use Per Customer'!O124","v":68.005288890255528},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.401586667076657},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.003321903418851},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.803173334153314},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":219.34108444131064},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8005288890255535},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F125*'Daily efficiency'!AX126","v":315.18596710936401},{"$f":"G125*'Daily efficiency'!AY126","v":1659.9150401234224},{"$f":"H125*'Daily efficiency'!AZ126","v":641.6945213734283},{"$f":"I125*'Daily efficiency'!BA126","v":5141.3550193043238},{"$f":"J125*'Daily efficiency'!BB126","v":199.25549644844861},{"$f":"K125*'Daily efficiency'!BC126","v":0},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.804940538705821,234.59582824631025,95.291278962540758,726.62781522380817,29.589330225618635,0,{"$f":"(V125+AB125)-(VLOOKUP($A125,Assumptions!$A$43:$M$98,11,FALSE)*F125)","v":29.338862272370154},{"$f":"(W125+AC125)-(VLOOKUP($A125,Assumptions!$A$43:$R$98,16,FALSE)*G125)","v":159.36589865434661},{"$f":"(X125+AD125)-VLOOKUP($A125,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A125,Assumptions!$A$44:$M$98,11,FALSE)*$H125)","v":47.434142824697922},{"$f":"(Y125+AE125)-VLOOKUP($A125,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A125,Assumptions!$A$43:$R$98,16,FALSE)*I125)","v":538.16633323738813},{"$f":"(Z125+AF125)-(VLOOKUP($A125,Assumptions!$A$43:$M$98,11,FALSE)*J125)","v":23.767304136840078},0,null,14.380676734185654,16.953219889195275,11.625111222659319,24.535591889142228,53.356634362458713,0]
[{"$f":"'Gas Use Per Customer'!B125","v":2032},{"$f":"'Gas Use Per Customer'!C125","v":4},{"$f":"'Daily efficiency'!CR127","v":53},{"$f":"'Gas Use Per Customer'!M125","v":219.49739209385373},{"$f":"'Gas Use Per Customer'!O125","v":45.117280627547487},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.09382450203799},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":197.54765288446836},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5117280627547487},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.949739209385374},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5117280627547487},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F126*'Daily efficiency'!AX127","v":504.3695506954013},{"$f":"G126*'Daily efficiency'!AY127","v":3385.5194927351422},{"$f":"H126*'Daily efficiency'!AZ127","v":55.395426842889748},{"$f":"I126*'Daily efficiency'!BA127","v":514.50188706799338},{"$f":"J126*'Daily efficiency'!BB127","v":132.19363223871409},{"$f":"K126*'Daily efficiency'!BC127","v":0},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.898597314901451,478.47554256944028,8.2261900276735158,72.71456274173579,19.630680747857241,0,{"$f":"(V126+AB126)-(VLOOKUP($A126,Assumptions!$A$43:$M$98,11,FALSE)*F126)","v":43.998178932182},{"$f":"(W126+AC126)-(VLOOKUP($A126,Assumptions!$A$43:$R$98,16,FALSE)*G126)","v":320.3801081035682},{"$f":"(X126+AD126)-VLOOKUP($A126,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A126,Assumptions!$A$44:$M$98,11,FALSE)*$H126)","v":-8.5613418753379218},{"$f":"(Y126+AE126)-VLOOKUP($A126,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A126,Assumptions!$A$43:$R$98,16,FALSE)*I126)","v":42.223423751467394},{"$f":"(Z126+AF126)-(VLOOKUP($A126,Assumptions!$A$43:$M$98,11,FALSE)*J126)","v":15.76812845001731},0,null,12.189946490624097,16.217864572196959,-0.33515184766440598,19.236412491595026,35.398809197874549,0]
[{"$f":"'Gas Use Per Customer'!B126","v":2032},{"$f":"'Gas Use Per Customer'!C126","v":5},{"$f":"'Daily efficiency'!CR128","v":57},{"$f":"'Gas Use Per Customer'!M126","v":165.26888902233185},{"$f":"'Gas Use Per Customer'!O126","v":29.554799266981842},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.643839413585475},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.74200012009868},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9554799266981844},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.526888902233186},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9554799266981844},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F127*'Daily efficiency'!AX128","v":330.39537445168725},{"$f":"G127*'Daily efficiency'!AY128","v":2549.1011077185963},{"$f":"H127*'Daily efficiency'!AZ128","v":36.287664014279059},{"$f":"I127*'Daily efficiency'!BA128","v":387.39027586834607},{"$f":"J127*'Daily efficiency'!BB128","v":86.595561852256751},{"$f":"K127*'Daily efficiency'!BC128","v":0},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.063529056510568,360.26451426355305,5.3886978917672961,54.74987600277656,12.859392696262853,0,{"$f":"(V127+AB127)-(VLOOKUP($A127,Assumptions!$A$43:$M$98,11,FALSE)*F127)","v":28.821713728451591},{"$f":"(W127+AC127)-(VLOOKUP($A127,Assumptions!$A$43:$R$98,16,FALSE)*G127)","v":241.22776141454653},{"$f":"(X127+AD127)-VLOOKUP($A127,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A127,Assumptions!$A$44:$M$98,11,FALSE)*$H127)","v":-10.066508629411583},{"$f":"(Y127+AE127)-VLOOKUP($A127,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A127,Assumptions!$A$43:$R$98,16,FALSE)*I127)","v":28.598590525493215},{"$f":"(Z127+AF127)-(VLOOKUP($A127,Assumptions!$A$43:$M$98,11,FALSE)*J127)","v":10.329165780255481},0,null,12.189946490624093,16.217864572196966,-4.677810737644287,17.304279525730248,23.188558476518335,0]
[{"$f":"'Gas Use Per Customer'!B127","v":2032},{"$f":"'Gas Use Per Customer'!C127","v":6},{"$f":"'Daily efficiency'!CR129","v":61},{"$f":"'Gas Use Per Customer'!M127","v":137.67952343301391},{"$f":"'Gas Use Per Customer'!O127","v":20.680402196039726},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.544321756831781},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":123.91157108971252},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0680402196039727},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.767952343301392},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0680402196039727},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F128*'Daily efficiency'!AX129","v":231.18780694969689},{"$f":"G128*'Daily efficiency'!AY129","v":2123.5637739770914},{"$f":"H128*'Daily efficiency'!AZ129","v":25.391594772508974},{"$f":"I128*'Daily efficiency'!BA129","v":258.17664234158769},{"$f":"J128*'Daily efficiency'!BB129","v":54.534220590956743},{"$f":"K128*'Daily efficiency'!BC129","v":0},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.331260546887734,300.1233137528377,3.7706376791128648,36.488110403212396,8.098301379003761,0,{"$f":"(V128+AB128)-(VLOOKUP($A128,Assumptions!$A$43:$M$98,11,FALSE)*F128)","v":20.16743969394475},{"$f":"(W128+AC128)-(VLOOKUP($A128,Assumptions!$A$43:$R$98,16,FALSE)*G128)","v":200.95810788611141},{"$f":"(X128+AD128)-VLOOKUP($A128,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A128,Assumptions!$A$44:$M$98,11,FALSE)*$H128)","v":-10.924819532676516},{"$f":"(Y128+AE128)-VLOOKUP($A128,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A128,Assumptions!$A$43:$R$98,16,FALSE)*I128)","v":12.544774590626856},{"$f":"(Z128+AF128)-(VLOOKUP($A128,Assumptions!$A$43:$M$98,11,FALSE)*J128)","v":6.3278237723858881},0,null,12.189946490624099,16.217864572196962,-7.1541818535636512,9.1115761282616177,14.426125151389648,0]
[{"$f":"'Gas Use Per Customer'!B128","v":2032},{"$f":"'Gas Use Per Customer'!C128","v":7},{"$f":"'Daily efficiency'!CR130","v":63},{"$f":"'Gas Use Per Customer'!M128","v":129.36620592367012},{"$f":"'Gas Use Per Customer'!O128","v":18.835362462146964},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.068289969717572},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.42958533130312},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8835362462146965},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.936620592367014},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8835362462146965},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F129*'Daily efficiency'!AX130","v":210.5619658383763},{"$f":"G129*'Daily efficiency'!AY130","v":1995.3394784230679},{"$f":"H129*'Daily efficiency'!AZ130","v":23.126237415428456},{"$f":"I129*'Daily efficiency'!BA130","v":0},{"$f":"J129*'Daily efficiency'!BB130","v":27.593806007045288},{"$f":"K129*'Daily efficiency'!BC130","v":0},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.268334631657563,282.00137131019369,3.4342333735230701,0,4.0976648206809321,0,{"$f":"(V129+AB129)-(VLOOKUP($A129,Assumptions!$A$43:$M$98,11,FALSE)*F129)","v":18.368164843606493},{"$f":"(W129+AC129)-(VLOOKUP($A129,Assumptions!$A$43:$R$98,16,FALSE)*G129)","v":188.82392471001248},{"$f":"(X129+AD129)-VLOOKUP($A129,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A129,Assumptions!$A$44:$M$98,11,FALSE)*$H129)","v":-11.103267455154821},{"$f":"(Y129+AE129)-VLOOKUP($A129,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A129,Assumptions!$A$43:$R$98,16,FALSE)*I129)","v":-23.278029227413867},{"$f":"(Z129+AF129)-(VLOOKUP($A129,Assumptions!$A$43:$M$98,11,FALSE)*J129)","v":2.4851435971745484},0,null,12.189946490624093,16.217864572196969,-7.669034081631751,-17.993902705277286,6.58280841785548,0]
[{"$f":"'Gas Use Per Customer'!B129","v":2032},{"$f":"'Gas Use Per Customer'!C129","v":8},{"$f":"'Daily efficiency'!CR131","v":63},{"$f":"'Gas Use Per Customer'!M129","v":147.36162259765064},{"$f":"'Gas Use Per Customer'!O129","v":19.268722739505677},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.414978191604542},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.62546033788558},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9268722739505677},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.736162259765065},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9268722739505677},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F130*'Daily efficiency'!AX131","v":215.40653371437529},{"$f":"G130*'Daily efficiency'!AY131","v":2272.900106130216},{"$f":"H130*'Daily efficiency'!AZ131","v":23.658321291210218},{"$f":"I130*'Daily efficiency'!BA131","v":11.142440108673972},{"$f":"J130*'Daily efficiency'!BB131","v":29.139281355742767},{"$f":"K130*'Daily efficiency'!BC131","v":0},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.987750262535506,321.22902078114652,3.5132475326747947,1.5747612997017706,4.3271670490422656,0,{"$f":"(V130+AB130)-(VLOOKUP($A130,Assumptions!$A$43:$M$98,11,FALSE)*F130)","v":18.79077593097967},{"$f":"(W130+AC130)-(VLOOKUP($A130,Assumptions!$A$43:$R$98,16,FALSE)*G130)","v":215.09017545851088},{"$f":"(X130+AD130)-VLOOKUP($A130,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A130,Assumptions!$A$44:$M$98,11,FALSE)*$H130)","v":-11.061353863941191},{"$f":"(Y130+AE130)-VLOOKUP($A130,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A130,Assumptions!$A$43:$R$98,16,FALSE)*I130)","v":-23.14342334131814},{"$f":"(Z130+AF130)-(VLOOKUP($A130,Assumptions!$A$43:$M$98,11,FALSE)*J130)","v":2.6775452575977861},0,null,12.189946490624092,16.217864572196969,-7.5481063312663963,-15.705190356452489,7.0047123066400516,0]
[{"$f":"'Gas Use Per Customer'!B130","v":2032},{"$f":"'Gas Use Per Customer'!C130","v":9},{"$f":"'Daily efficiency'!CR132","v":60},{"$f":"'Gas Use Per Customer'!M130","v":148.72228980320028},{"$f":"'Gas Use Per Customer'!O130","v":20.252498684902683},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.201998947922146},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.85006082288027},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0252498684902682},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.872228980320029},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0252498684902682},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F131*'Daily efficiency'!AX132","v":226.40424068304117},{"$f":"G131*'Daily efficiency'!AY132","v":2293.886985762681},{"$f":"H131*'Daily efficiency'!AZ132","v":24.866210766263375},{"$f":"I131*'Daily efficiency'!BA132","v":336.98487905541151},{"$f":"J131*'Daily efficiency'!BB132","v":58.350824127652082},{"$f":"K131*'Daily efficiency'!BC132","v":0},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.620903621015799,324.19509693003039,3.6926184468550409,47.62608018938657,8.6650648781314246,0,{"$f":"(V131+AB131)-(VLOOKUP($A131,Assumptions!$A$43:$M$98,11,FALSE)*F131)","v":19.750150021631889},{"$f":"(W131+AC131)-(VLOOKUP($A131,Assumptions!$A$43:$R$98,16,FALSE)*G131)","v":217.07621594057986},{"$f":"(X131+AD131)-VLOOKUP($A131,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A131,Assumptions!$A$44:$M$98,11,FALSE)*$H131)","v":-10.966205358239453},{"$f":"(Y131+AE131)-VLOOKUP($A131,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A131,Assumptions!$A$43:$R$98,16,FALSE)*I131)","v":22.799002696498334},{"$f":"(Z131+AF131)-(VLOOKUP($A131,Assumptions!$A$43:$M$98,11,FALSE)*J131)","v":6.9312206782084358},0,null,12.189946490624099,16.217864572196962,-7.2735869113844114,15.329916401009939,15.596285556339861,0]
[{"$f":"'Gas Use Per Customer'!B131","v":2032},{"$f":"'Gas Use Per Customer'!C131","v":10},{"$f":"'Daily efficiency'!CR133","v":54},{"$f":"'Gas Use Per Customer'!M131","v":240.44254671419088},{"$f":"'Gas Use Per Customer'!O131","v":41.484426772697148},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.187541418157721},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":216.3982920427718},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.1484426772697152},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.04425467141909},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.1484426772697152},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F132*'Daily efficiency'!AX133","v":463.75759800173284},{"$f":"G132*'Daily efficiency'!AY133","v":3708.57676721603},{"$f":"H132*'Daily efficiency'!AZ133","v":50.93497428129637},{"$f":"I132*'Daily efficiency'!BA133","v":563.5973294980638},{"$f":"J132*'Daily efficiency'!BB133","v":121.54937044400258},{"$f":"K132*'Daily efficiency'!BC133","v":0},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U132+S132)*L132),0)","v":68.867744963126768},{"$f":"IFERROR(((T132+R132)*M132),0)","v":524.13323410539044},{"$f":"IFERROR(((U132+S132)*N132),0)","v":7.563815307010092},{"$f":"IFERROR(((T132+R132)*O132),0)","v":79.653222674080894},{"$f":"IFERROR(((U132+S132)*P132),0)","v":18.050013800819517},{"$f":"IFERROR((T132*Q132),0)","v":0},{"$f":"(V132+AB132)-(VLOOKUP($A132,Assumptions!$A$43:$M$98,11,FALSE)*F132)","v":40.455435404271348},{"$f":"(W132+AC132)-(VLOOKUP($A132,Assumptions!$A$43:$R$98,16,FALSE)*G132)","v":350.95181940044023},{"$f":"(X132+AD132)-VLOOKUP($A132,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A132,Assumptions!$A$44:$M$98,11,FALSE)*$H132)","v":-8.9127029930183426},{"$f":"(Y132+AE132)-VLOOKUP($A132,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A132,Assumptions!$A$43:$R$98,16,FALSE)*I132)","v":47.48586365724826},{"$f":"(Z132+AF132)-(VLOOKUP($A132,Assumptions!$A$43:$M$98,11,FALSE)*J132)","v":14.498475105962591},0,null,{"$f":"IF(F132<10,AB132+AH132,IFERROR((AH132)/(F132/10),0))","v":12.189946490624093},{"$f":"IF(G132<10,AC132+AI132,IFERROR((AI132)/(G132/10),0))","v":16.217864572196969},{"$f":"IF(H132<10,AD132+AJ132,IFERROR((AJ132)/(H132/10),0))","v":-1.3488876860082506},{"$f":"IF(I132<10,AE132+AK132,IFERROR((AK132)/(I132/10),0))","v":19.749359797662486},{"$f":"IF(J132<10,AF132+AL132,IFERROR((AL132)/(J132/10),0))","v":32.548488906782111},{"$f":"IF(K132<10,AG132+AM132,IFERROR((AM132)/(K132/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B132","v":2032},{"$f":"'Gas Use Per Customer'!C132","v":11},{"$f":"'Daily efficiency'!CR134","v":46},{"$f":"'Gas Use Per Customer'!M132","v":345.63142891128672},{"$f":"'Gas Use Per Customer'!O132","v":71.128110005671971},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.338433001701592},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.68942867338602},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.676866003403184},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":241.94200023790069},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1128110005671976},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F133*'Daily efficiency'!AX134","v":341.55161337428513},{"$f":"G133*'Daily efficiency'!AY134","v":1839.7197579656417},{"$f":"H133*'Daily efficiency'!AZ134","v":695.29983307747364},{"$f":"I133*'Daily efficiency'!BA134","v":5623.86114819659},{"$f":"J133*'Daily efficiency'!BB134","v":222.29905313772673},{"$f":"K133*'Daily efficiency'!BC134","v":0},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.720224321838188,260.00763287798173,103.25163788929481,794.82041677586437,33.011285557366385,0,{"$f":"(V133+AB133)-(VLOOKUP($A133,Assumptions!$A$43:$M$98,11,FALSE)*F133)","v":32.452099054398687},{"$f":"(W133+AC133)-(VLOOKUP($A133,Assumptions!$A$43:$R$98,16,FALSE)*G133)","v":177.02600775473101},{"$f":"(X133+AD133)-VLOOKUP($A133,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A133,Assumptions!$A$44:$M$98,11,FALSE)*$H133)","v":53.790407749244309},{"$f":"(Y133+AE133)-VLOOKUP($A133,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A133,Assumptions!$A$43:$R$98,16,FALSE)*I133)","v":588.27164521644113},{"$f":"(Z133+AF133)-(VLOOKUP($A133,Assumptions!$A$43:$M$98,11,FALSE)*J133)","v":26.921910468219885},0,null,15.20828593730892,17.072715128207502,12.604113841197922,24.314573105868174,59.93319602558627,0]
[{"$f":"'Gas Use Per Customer'!B133","v":2032},{"$f":"'Gas Use Per Customer'!C133","v":12},{"$f":"'Daily efficiency'!CR135","v":36},{"$f":"'Gas Use Per Customer'!M133","v":486.01468948775999},{"$f":"'Gas Use Per Customer'!O133","v":110.23016732508654},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.069050197525961},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.80440684632799},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.138100395051922},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":340.210282641432},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.023016732508655},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F134*'Daily efficiency'!AX135","v":541.54835749080269},{"$f":"G134*'Daily efficiency'!AY135","v":2601.7406858273125},{"$f":"H134*'Daily efficiency'!AZ135","v":1194.0952801539559},{"$f":"I134*'Daily efficiency'!BA135","v":7910.2183071706932},{"$f":"J134*'Daily efficiency'!BB135","v":343.81144769879393},{"$f":"K134*'Daily efficiency'!BC135","v":0},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.41962941324671,367.70406696742668,177.32248392188879,1117.9513231242574,51.055808460167732,0,{"$f":"(V134+AB134)-(VLOOKUP($A134,Assumptions!$A$43:$M$98,11,FALSE)*F134)","v":52.108761814136891},{"$f":"(W134+AC134)-(VLOOKUP($A134,Assumptions!$A$43:$R$98,16,FALSE)*G134)","v":251.0182409865435},{"$f":"(X134+AD134)-VLOOKUP($A134,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A134,Assumptions!$A$44:$M$98,11,FALSE)*$H134)","v":107.77576911849765},{"$f":"(Y134+AE134)-VLOOKUP($A134,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A134,Assumptions!$A$43:$R$98,16,FALSE)*I134)","v":832.75941623035851},{"$f":"(Z134+AF134)-(VLOOKUP($A134,Assumptions!$A$43:$M$98,11,FALSE)*J134)","v":41.61885259379779},0,null,15.757562283429408,17.216094246801926,16.29556465558252,24.477785026505316,37.756318078568349,0]
[{"$f":"'Gas Use Per Customer'!B134","v":2033},{"$f":"'Gas Use Per Customer'!C134","v":1},{"$f":"'Daily efficiency'!CR136","v":40},{"$f":"'Gas Use Per Customer'!M134","v":452.57592304535098},{"$f":"'Gas Use Per Customer'!O134","v":101.66851719470091},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.500555158410272},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.7727769136053},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.001110316820544},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":316.80314613174568},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.166851719470092},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F135*'Daily efficiency'!AX136","v":503.70280455243699},{"$f":"G135*'Daily efficiency'!AY136","v":2418.0865347181893},{"$f":"H135*'Daily efficiency'!AZ136","v":1021.332875590195},{"$f":"I135*'Daily efficiency'!BA136","v":7425.8657453281221},{"$f":"J135*'Daily efficiency'!BB136","v":297.88875538047353},{"$f":"K135*'Daily efficiency'!BC136","v":0},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,7,FALSE)","v":0},77.156665366369253,352.51736866105938,156.44669475208516,1082.5694676300927,45.630285969358169,0,{"$f":"(V135+AB135)-(VLOOKUP($A135,Assumptions!$A$43:$M$98,11,FALSE)*F135)","v":50.470258848758334},{"$f":"(W135+AC135)-(VLOOKUP($A135,Assumptions!$A$43:$R$98,16,FALSE)*G135)","v":241.46928952731542},{"$f":"(X135+AD135)-VLOOKUP($A135,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A135,Assumptions!$A$44:$M$98,11,FALSE)*$H135)","v":89.864552560378058},{"$f":"(Y135+AE135)-VLOOKUP($A135,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A135,Assumptions!$A$43:$R$98,16,FALSE)*I135)","v":810.24795382820503},{"$f":"(Z135+AF135)-(VLOOKUP($A135,Assumptions!$A$43:$M$98,11,FALSE)*J135)","v":36.734817130154532},0,null,16.547324659053487,17.784808929772922,14.731625718556579,25.575754651478604,36.131949342592748,0]
[{"$f":"'Gas Use Per Customer'!B135","v":2033},{"$f":"'Gas Use Per Customer'!C135","v":2},{"$f":"'Daily efficiency'!CR137","v":44},{"$f":"'Gas Use Per Customer'!M135","v":361.67922017179814},{"$f":"'Gas Use Per Customer'!O135","v":78.078941364362308},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.423682409308693},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.50376605153944},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.847364818617386},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":253.17545412025868},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8078941364362313},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F136*'Daily efficiency'!AX137","v":386.83146786136496},{"$f":"G136*'Daily efficiency'!AY137","v":1932.4307981296724},{"$f":"H136*'Daily efficiency'!AZ137","v":784.35873667742226},{"$f":"I136*'Daily efficiency'!BA137","v":5748.9816244357753},{"$f":"J136*'Daily efficiency'!BB137","v":277.79371923992039},{"$f":"K136*'Daily efficiency'!BC137","v":0},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,7,FALSE)","v":0},59.254437039477779,281.71672530968942,120.14724561000106,838.10725779632605,42.552149486875379,0,{"$f":"(V136+AB136)-(VLOOKUP($A136,Assumptions!$A$43:$M$98,11,FALSE)*F136)","v":38.759927753739113},{"$f":"(W136+AC136)-(VLOOKUP($A136,Assumptions!$A$43:$R$98,16,FALSE)*G136)","v":192.97187473874118},{"$f":"(X136+AD136)-VLOOKUP($A136,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A136,Assumptions!$A$44:$M$98,11,FALSE)*$H136)","v":65.948897882038452},{"$f":"(Y136+AE136)-VLOOKUP($A136,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A136,Assumptions!$A$43:$R$98,16,FALSE)*I136)","v":617.82661064096158},{"$f":"(Z136+AF136)-(VLOOKUP($A136,Assumptions!$A$43:$M$98,11,FALSE)*J136)","v":35.72064639162916},0,null,16.547324659053487,17.784808929772932,14.077397552109487,24.403100718740809,78.272795878504539,0]
[{"$f":"'Gas Use Per Customer'!B136","v":2033},{"$f":"'Gas Use Per Customer'!C136","v":3},{"$f":"'Daily efficiency'!CR138","v":48},{"$f":"'Gas Use Per Customer'!M136","v":312.39696845047013},{"$f":"'Gas Use Per Customer'!O136","v":67.749046077134736},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.324713823140421},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.719090535141035},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.649427646280841},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":218.67787791532908},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.7749046077134736},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F137*'Daily efficiency'!AX138","v":312.33257780665059},{"$f":"G137*'Daily efficiency'!AY138","v":1656.9278631966263},{"$f":"H137*'Daily efficiency'!AZ138","v":645.02137140015736},{"$f":"I137*'Daily efficiency'!BA138","v":5125.8094583353159},{"$f":"J137*'Daily efficiency'!BB138","v":198.50470500600466},{"$f":"K137*'Daily efficiency'!BC138","v":0},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.842775483959997,241.55291467405596,98.803694673686408,747.25897380712274,30.406741752027919,0,{"$f":"(V137+AB137)-(VLOOKUP($A137,Assumptions!$A$43:$M$98,11,FALSE)*F137)","v":30.059703253916645},{"$f":"(W137+AC137)-(VLOOKUP($A137,Assumptions!$A$43:$R$98,16,FALSE)*G137)","v":164.90039847258481},{"$f":"(X137+AD137)-VLOOKUP($A137,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A137,Assumptions!$A$44:$M$98,11,FALSE)*$H137)","v":50.028221057114422},{"$f":"(Y137+AE137)-VLOOKUP($A137,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A137,Assumptions!$A$43:$R$98,16,FALSE)*I137)","v":555.19377351387152},{"$f":"(Z137+AF137)-(VLOOKUP($A137,Assumptions!$A$43:$M$98,11,FALSE)*J137)","v":24.479051008680138},0,null,14.789730136171752,17.595176983792168,12.307238737146569,25.388657453903022,54.885792760708057,0]
[{"$f":"'Gas Use Per Customer'!B137","v":2033},{"$f":"'Gas Use Per Customer'!C137","v":4},{"$f":"'Daily efficiency'!CR139","v":53},{"$f":"'Gas Use Per Customer'!M137","v":220.50109987877474},{"$f":"'Gas Use Per Customer'!O137","v":45.405602700976367},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.324482160781095},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":198.45098989089726},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5405602700976369},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.050109987877477},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5405602700976369},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F138*'Daily efficiency'!AX139","v":507.59272533288379},{"$f":"G138*'Daily efficiency'!AY139","v":3401.0006437339985},{"$f":"H138*'Daily efficiency'!AZ139","v":55.74943143057024},{"$f":"I138*'Daily efficiency'!BA139","v":516.8545781158482},{"$f":"J138*'Daily efficiency'!BB139","v":133.03841591386069},{"$f":"K138*'Daily efficiency'!BC139","v":0},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,7,FALSE)","v":0},77.75251933669864,495.81012942673811,8.5396392205437159,75.348922894959543,20.378684503570213,0,{"$f":"(V138+AB138)-(VLOOKUP($A138,Assumptions!$A$43:$M$98,11,FALSE)*F138)","v":45.970478241062565},{"$f":"(W138+AC138)-(VLOOKUP($A138,Assumptions!$A$43:$R$98,16,FALSE)*G138)","v":333.49775922606739},{"$f":"(X138+AD138)-VLOOKUP($A138,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A138,Assumptions!$A$44:$M$98,11,FALSE)*$H138)","v":-8.6424450728960718},{"$f":"(Y138+AE138)-VLOOKUP($A138,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A138,Assumptions!$A$43:$R$98,16,FALSE)*I138)","v":44.104885938399732},{"$f":"(Z138+AF138)-(VLOOKUP($A138,Assumptions!$A$43:$M$98,11,FALSE)*J138)","v":16.405929366615705},0,null,12.655508215529659,16.805043875538992,-0.10280585235235584,20.002116072276891,36.784613870185922,0]
[{"$f":"'Gas Use Per Customer'!B138","v":2033},{"$f":"'Gas Use Per Customer'!C138","v":5},{"$f":"'Daily efficiency'!CR140","v":57},{"$f":"'Gas Use Per Customer'!M138","v":166.62606611897141},{"$f":"'Gas Use Per Customer'!O138","v":29.969852000730864},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.975881600584692},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.96345950707428},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9969852000730866},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.662606611897143},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9969852000730866},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F139*'Daily efficiency'!AX140","v":335.03528088940089},{"$f":"G139*'Daily efficiency'!AY140","v":2570.0341560429347},{"$f":"H139*'Daily efficiency'!AZ140","v":36.797269713659283},{"$f":"I139*'Daily efficiency'!BA140","v":390.57149898286923},{"$f":"J139*'Daily efficiency'!BB140","v":87.811666362141381},{"$f":"K139*'Daily efficiency'!BC140","v":0},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.320351643624704,374.66884044449114,5.6365670391999556,56.938920555005147,13.450898616272607,0,{"$f":"(V139+AB139)-(VLOOKUP($A139,Assumptions!$A$43:$M$98,11,FALSE)*F139)","v":30.342696657076591},{"$f":"(W139+AC139)-(VLOOKUP($A139,Assumptions!$A$43:$R$98,16,FALSE)*G139)","v":252.01425167439993},{"$f":"(X139+AD139)-VLOOKUP($A139,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A139,Assumptions!$A$44:$M$98,11,FALSE)*$H139)","v":-10.194968990603837},{"$f":"(Y139+AE139)-VLOOKUP($A139,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A139,Assumptions!$A$43:$R$98,16,FALSE)*I139)","v":30.101303757398625},{"$f":"(Z139+AF139)-(VLOOKUP($A139,Assumptions!$A$43:$M$98,11,FALSE)*J139)","v":10.828691742954092},0,null,12.655508215529656,16.805043875538999,-4.5584019514038809,18.065182992381406,24.279590359226699,0]
[{"$f":"'Gas Use Per Customer'!B139","v":2033},{"$f":"'Gas Use Per Customer'!C139","v":6},{"$f":"'Daily efficiency'!CR141","v":60},{"$f":"'Gas Use Per Customer'!M139","v":138.46762374018317},{"$f":"'Gas Use Per Customer'!O139","v":20.87431194059436},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.699449552475489},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":124.62086136616486},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0874311940594361},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.846762374018319},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0874311940594361},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F140*'Daily efficiency'!AX141","v":233.35553890020734},{"$f":"G140*'Daily efficiency'!AY141","v":2135.7194033752357},{"$f":"H140*'Daily efficiency'!AZ141","v":25.629679003632628},{"$f":"I140*'Daily efficiency'!BA141","v":259.65448803759148},{"$f":"J140*'Daily efficiency'!BB141","v":55.04556058734731},{"$f":"K140*'Daily efficiency'!BC141","v":0},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.74515580136638,311.35287073750169,3.9259272500732703,37.853366936975128,8.4318210257255402,0,{"$f":"(V140+AB140)-(VLOOKUP($A140,Assumptions!$A$43:$M$98,11,FALSE)*F140)","v":21.134002100617664},{"$f":"(W140+AC140)-(VLOOKUP($A140,Assumptions!$A$43:$R$98,16,FALSE)*G140)","v":209.42590430658629},{"$f":"(X140+AD140)-VLOOKUP($A140,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A140,Assumptions!$A$44:$M$98,11,FALSE)*$H140)","v":-11.109796119005598},{"$f":"(Y140+AE140)-VLOOKUP($A140,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A140,Assumptions!$A$43:$R$98,16,FALSE)*I140)","v":13.318819288165917},{"$f":"(Z140+AF140)-(VLOOKUP($A140,Assumptions!$A$43:$M$98,11,FALSE)*J140)","v":6.6054268131319507},0,null,12.655508215529659,16.805043875538995,-7.1838688689323273,9.6187245280940061,15.037247838857491,0]
[{"$f":"'Gas Use Per Customer'!B140","v":2033},{"$f":"'Gas Use Per Customer'!C140","v":7},{"$f":"'Daily efficiency'!CR142","v":63},{"$f":"'Gas Use Per Customer'!M140","v":130.12172546588664},{"$f":"'Gas Use Per Customer'!O140","v":19.094755816262623},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.275804653010098},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.10955291929798},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9094755816262623},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.012172546588666},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9094755816262623},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F141*'Daily efficiency'!AX142","v":213.46174409737017},{"$f":"G141*'Daily efficiency'!AY142","v":2006.992583332044},{"$f":"H141*'Daily efficiency'!AZ142","v":23.444723046024556},{"$f":"I141*'Daily efficiency'!BA142","v":0},{"$f":"J141*'Daily efficiency'!BB142","v":27.973817270824725},{"$f":"K141*'Daily efficiency'!BC142","v":0},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.697845255153354,292.58661104158045,3.5912379965337444,0,4.2849998822277584,0,{"$f":"(V141+AB141)-(VLOOKUP($A141,Assumptions!$A$43:$M$98,11,FALSE)*F141)","v":19.332307128499551},{"$f":"(W141+AC141)-(VLOOKUP($A141,Assumptions!$A$43:$R$98,16,FALSE)*G141)","v":196.80311750535586},{"$f":"(X141+AD141)-VLOOKUP($A141,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A141,Assumptions!$A$44:$M$98,11,FALSE)*$H141)","v":-11.28878342578326},{"$f":"(Y141+AE141)-VLOOKUP($A141,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A141,Assumptions!$A$43:$R$98,16,FALSE)*I141)","v":-23.851939549399123},{"$f":"(Z141+AF141)-(VLOOKUP($A141,Assumptions!$A$43:$M$98,11,FALSE)*J141)","v":2.614307616396033},0,null,12.655508215529659,16.805043875538995,-7.6975454292495158,-18.330482065158492,6.8993074986237914,0]
[{"$f":"'Gas Use Per Customer'!B141","v":2033},{"$f":"'Gas Use Per Customer'!C141","v":8},{"$f":"'Daily efficiency'!CR143","v":63},{"$f":"'Gas Use Per Customer'!M141","v":149.72770196489469},{"$f":"'Gas Use Per Customer'!O141","v":19.537259339684677},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.629807471747743},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.75493176840521},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9537259339684678},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.972770196489471},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9537259339684678},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F142*'Daily efficiency'!AX143","v":218.40852502443789},{"$f":"G142*'Daily efficiency'!AY143","v":2309.3944250045743},{"$f":"H142*'Daily efficiency'!AZ143","v":23.988033086401426},{"$f":"I142*'Daily efficiency'!BA143","v":11.321346238893973},{"$f":"J142*'Daily efficiency'!BB143","v":29.545377994981205},{"$f":"K142*'Daily efficiency'!BC143","v":0},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.455587950212674,336.67184123251837,3.6744616565901826,1.6504666514347071,4.5257298996125384,0,{"$f":"(V142+AB142)-(VLOOKUP($A142,Assumptions!$A$43:$M$98,11,FALSE)*F142)","v":19.780315686585041},{"$f":"(W142+AC142)-(VLOOKUP($A142,Assumptions!$A$43:$R$98,16,FALSE)*G142)","v":226.45625408133142},{"$f":"(X142+AD142)-VLOOKUP($A142,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A142,Assumptions!$A$44:$M$98,11,FALSE)*$H142)","v":-11.24427653284855},{"$f":"(Y142+AE142)-VLOOKUP($A142,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A142,Assumptions!$A$43:$R$98,16,FALSE)*I142)","v":-23.80503885518246},{"$f":"(Z142+AF142)-(VLOOKUP($A142,Assumptions!$A$43:$M$98,11,FALSE)*J142)","v":2.8163208666590842},0,null,12.655508215529659,16.805043875539003,-7.5698148762583681,-15.898887475588058,7.3420507662716226,0]
[{"$f":"'Gas Use Per Customer'!B142","v":2033},{"$f":"'Gas Use Per Customer'!C142","v":9},{"$f":"'Daily efficiency'!CR144","v":60},{"$f":"'Gas Use Per Customer'!M142","v":151.35180813139613},{"$f":"'Gas Use Per Customer'!O142","v":20.628413210750946},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.502730568600757},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.21662731825651},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0628413210750947},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.135180813139613},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0628413210750947},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F143*'Daily efficiency'!AX144","v":230.6066180840009},{"$f":"G143*'Daily efficiency'!AY144","v":2334.4445772296667},{"$f":"H143*'Daily efficiency'!AZ144","v":25.327762201238219},{"$f":"I143*'Daily efficiency'!BA144","v":342.94301698465949},{"$f":"J143*'Daily efficiency'!BB144","v":59.43389652904191},{"$f":"K143*'Daily efficiency'!BC144","v":0},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.324079004458049,340.32374269268581,3.8796799521025389,49.995468818987661,9.1040217057860637,0,{"$f":"(V143+AB143)-(VLOOKUP($A143,Assumptions!$A$43:$M$98,11,FALSE)*F143)","v":20.885044228959941},{"$f":"(W143+AC143)-(VLOOKUP($A143,Assumptions!$A$43:$R$98,16,FALSE)*G143)","v":228.91263986612444},{"$f":"(X143+AD143)-VLOOKUP($A143,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A143,Assumptions!$A$44:$M$98,11,FALSE)*$H143)","v":-11.134528551320004},{"$f":"(Y143+AE143)-VLOOKUP($A143,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A143,Assumptions!$A$43:$R$98,16,FALSE)*I143)","v":24.407128237328891},{"$f":"(Z143+AF143)-(VLOOKUP($A143,Assumptions!$A$43:$M$98,11,FALSE)*J143)","v":7.2991423588488002},0,null,12.655508215529665,16.805043875538995,-7.2548485992174658,16.126089630947675,16.403164064634865,0]
[{"$f":"'Gas Use Per Customer'!B143","v":2033},{"$f":"'Gas Use Per Customer'!C143","v":10},{"$f":"'Daily efficiency'!CR145","v":54},{"$f":"'Gas Use Per Customer'!M143","v":243.03593791726647},{"$f":"'Gas Use Per Customer'!O143","v":42.035566798226235},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.628453438580991},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":218.73234412553981},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2035566798226238},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.303593791726648},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2035566798226238},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F144*'Daily efficiency'!AX145","v":469.91883474250909},{"$f":"G144*'Daily efficiency'!AY145","v":3748.5771352684483},{"$f":"H144*'Daily efficiency'!AZ145","v":51.611669253593611},{"$f":"I144*'Daily efficiency'!BA145","v":569.67623847807295},{"$f":"J144*'Daily efficiency'!BB145","v":123.16421071880281},{"$f":"K144*'Daily efficiency'!BC145","v":0},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,7,FALSE)","v":0},71.981672434399655,546.48108286242518,7.9058211659901403,83.049454886619529,18.866164146112816,0,{"$f":"(V144+AB144)-(VLOOKUP($A144,Assumptions!$A$43:$M$98,11,FALSE)*F144)","v":42.558516876751838},{"$f":"(W144+AC144)-(VLOOKUP($A144,Assumptions!$A$43:$R$98,16,FALSE)*G144)","v":367.58066400291915},{"$f":"(X144+AD144)-VLOOKUP($A144,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A144,Assumptions!$A$44:$M$98,11,FALSE)*$H144)","v":-8.9814024352011153},{"$f":"(Y144+AE144)-VLOOKUP($A144,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A144,Assumptions!$A$43:$R$98,16,FALSE)*I144)","v":49.96230141241135},{"$f":"(Z144+AF144)-(VLOOKUP($A144,Assumptions!$A$43:$M$98,11,FALSE)*J144)","v":15.188269701406838},{"$f":"AA144+AG144","v":0},null,12.655508215529661,16.805043875538999,-1.075581269210975,20.557577550287789,34.054433847519654,0]
[{"$f":"'Gas Use Per Customer'!B144","v":2033},{"$f":"'Gas Use Per Customer'!C144","v":11},{"$f":"'Daily efficiency'!CR146","v":46},{"$f":"'Gas Use Per Customer'!M144","v":346.0764397287827},{"$f":"'Gas Use Per Customer'!O144","v":71.234537957797727},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.370361387339319},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.82293191863481},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.740722774678638},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":242.25350781014788},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1234537957797732},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F145*'Daily efficiency'!AX146","v":345.68238288027743},{"$f":"G145*'Daily efficiency'!AY146","v":1842.088452259545},{"$f":"H145*'Daily efficiency'!AZ146","v":696.45946703163418},{"$f":"I145*'Daily efficiency'!BA146","v":5654.7621304737431},{"$f":"J145*'Daily efficiency'!BB146","v":215.6744360902255},{"$f":"K145*'Daily efficiency'!BC146","v":0},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.951263518657051,268.54629257804351,106.68292801495717,824.37160044445091,33.036783085375042,0,{"$f":"(V145+AB145)-(VLOOKUP($A145,Assumptions!$A$43:$M$98,11,FALSE)*F145)","v":34.25330381107652},{"$f":"(W145+AC145)-(VLOOKUP($A145,Assumptions!$A$43:$R$98,16,FALSE)*G145)","v":183.62987986495449},{"$f":"(X145+AD145)-VLOOKUP($A145,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A145,Assumptions!$A$44:$M$98,11,FALSE)*$H145)","v":56.077679443310835},{"$f":"(Y145+AE145)-VLOOKUP($A145,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A145,Assumptions!$A$43:$R$98,16,FALSE)*I145)","v":613.02397495742457},{"$f":"(Z145+AF145)-(VLOOKUP($A145,Assumptions!$A$43:$M$98,11,FALSE)*J145)","v":26.804129849514865},0,null,16.028415799916974,17.686832424349539,13.12043311455967,25.305060822394633,59.840912934889907,0]
[{"$f":"'Gas Use Per Customer'!B145","v":2033},{"$f":"'Gas Use Per Customer'!C145","v":12},{"$f":"'Daily efficiency'!CR147","v":36},{"$f":"'Gas Use Per Customer'!M145","v":485.88625386347053},{"$f":"'Gas Use Per Customer'!O145","v":110.19684742439098},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.05905422731729},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.76587615904114},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.11810845463458},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":340.12037770442936},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.019684742439098},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F146*'Daily efficiency'!AX147","v":541.38466058340146},{"$f":"G146*'Daily efficiency'!AY147","v":2601.0531424331489},{"$f":"H146*'Daily efficiency'!AZ147","v":1193.7343341704625},{"$f":"I146*'Daily efficiency'!BA147","v":7940.2747918862178},{"$f":"J146*'Daily efficiency'!BB147","v":333.2921424035772},{"$f":"K146*'Daily efficiency'!BC147","v":0},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,7,FALSE)","v":0},82.928732406472776,379.19090005807976,182.85496869483407,1157.5618721220346,51.053339525323231,0,{"$f":"(V146+AB146)-(VLOOKUP($A146,Assumptions!$A$43:$M$98,11,FALSE)*F146)","v":54.003771676547629},{"$f":"(W146+AC146)-(VLOOKUP($A146,Assumptions!$A$43:$R$98,16,FALSE)*G146)","v":259.96950001992025},{"$f":"(X146+AD146)-VLOOKUP($A146,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A146,Assumptions!$A$44:$M$98,11,FALSE)*$H146)","v":111.79571807849851},{"$f":"(Y146+AE146)-VLOOKUP($A146,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A146,Assumptions!$A$43:$R$98,16,FALSE)*I146)","v":866.16927620984393},{"$f":"(Z146+AF146)-(VLOOKUP($A146,Assumptions!$A$43:$M$98,11,FALSE)*J146)","v":41.411685948681516},0,null,16.335546475471567,17.83472969601436,16.908487053165562,25.466550462394238,37.579737457639332,0]
[{"$f":"'Gas Use Per Customer'!B146","v":2034},{"$f":"'Gas Use Per Customer'!C146","v":1},{"$f":"'Daily efficiency'!CR148","v":40},{"$f":"'Gas Use Per Customer'!M146","v":449.27255988390789},{"$f":"'Gas Use Per Customer'!O146","v":100.81379082116158},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.244137246348473},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.78176796517235},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.488274492696945},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":314.49079191873551},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.081379082116158},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F147*'Daily efficiency'!AX148","v":499.46817928833275},{"$f":"G147*'Daily efficiency'!AY148","v":2400.4368596620789},{"$f":"H147*'Daily efficiency'!AZ148","v":1012.7465386491542},{"$f":"I147*'Daily efficiency'!BA148","v":7371.6641625751645},{"$f":"J147*'Daily efficiency'!BB148","v":295.38440710600327},{"$f":"K147*'Daily efficiency'!BC148","v":0},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,7,FALSE)","v":0},78.625458943429592,359.62945584972249,159.42489371017984,1104.4104579643101,46.498927332135786,0,{"$f":"(V147+AB147)-(VLOOKUP($A147,Assumptions!$A$43:$M$98,11,FALSE)*F147)","v":51.581239631497027},{"$f":"(W147+AC147)-(VLOOKUP($A147,Assumptions!$A$43:$R$98,16,FALSE)*G147)","v":246.96669366668888},{"$f":"(X147+AD147)-VLOOKUP($A147,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A147,Assumptions!$A$44:$M$98,11,FALSE)*$H147)","v":91.83652068838677},{"$f":"(Y147+AE147)-VLOOKUP($A147,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A147,Assumptions!$A$43:$R$98,16,FALSE)*I147)","v":828.03074513930369},{"$f":"(Z147+AF147)-(VLOOKUP($A147,Assumptions!$A$43:$M$98,11,FALSE)*J147)","v":37.484187561491595},0,null,17.054954886413462,18.323449632334928,15.182532723672693,26.329252442890823,37.181607056108618,0]
[{"$f":"'Gas Use Per Customer'!B147","v":2034},{"$f":"'Gas Use Per Customer'!C147","v":2},{"$f":"'Daily efficiency'!CR149","v":44},{"$f":"'Gas Use Per Customer'!M147","v":358.64257913207342},{"$f":"'Gas Use Per Customer'!O147","v":77.313958211110617},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.194187463333183},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.59277373962202},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.388374926666366},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":251.04980539245139},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.7313958211110618},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F148*'Daily efficiency'!AX149","v":383.04146314446393},{"$f":"G148*'Daily efficiency'!AY149","v":1916.2062036803666},{"$f":"H148*'Daily efficiency'!AZ149","v":776.6739344864709},{"$f":"I148*'Daily efficiency'!BA149","v":5674.442887027667},{"$f":"J148*'Daily efficiency'!BB149","v":283.16237194819251},{"$f":"K148*'Daily efficiency'!BC149","v":0},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,7,FALSE)","v":0},60.297756860123073,287.08282475817509,122.26273280393623,850.13559073549936,44.574954668101753,0,{"$f":"(V148+AB148)-(VLOOKUP($A148,Assumptions!$A$43:$M$98,11,FALSE)*F148)","v":39.557582081416413},{"$f":"(W148+AC148)-(VLOOKUP($A148,Assumptions!$A$43:$R$98,16,FALSE)*G148)","v":197.1470770421173},{"$f":"(X148+AD148)-VLOOKUP($A148,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A148,Assumptions!$A$44:$M$98,11,FALSE)*$H148)","v":67.282448848594953},{"$f":"(Y148+AE148)-VLOOKUP($A148,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A148,Assumptions!$A$43:$R$98,16,FALSE)*I148)","v":626.78557833343655},{"$f":"(Z148+AF148)-(VLOOKUP($A148,Assumptions!$A$43:$M$98,11,FALSE)*J148)","v":37.661563075199531},0,null,17.054954886413462,18.323449632334935,14.504161647171136,24.966582919816229,82.236517743301278,0]
[{"$f":"'Gas Use Per Customer'!B148","v":2034},{"$f":"'Gas Use Per Customer'!C148","v":3},{"$f":"'Daily efficiency'!CR150","v":48},{"$f":"'Gas Use Per Customer'!M148","v":314.02239432238792},{"$f":"'Gas Use Per Customer'!O148","v":68.187695453452008},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.456308636035601},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.206718296716375},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":40.912617272071202},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":219.81567602567154},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8187695453452015},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F149*'Daily efficiency'!AX150","v":314.35481278103634},{"$f":"G149*'Daily efficiency'!AY150","v":1673.7184501471402},{"$f":"H149*'Daily efficiency'!AZ150","v":672.54636396439753},{"$f":"I149*'Daily efficiency'!BA150","v":5152.4794460417434},{"$f":"J149*'Daily efficiency'!BB150","v":199.78994767861428},{"$f":"K149*'Daily efficiency'!BC150","v":0},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.485217379016774,250.753713037381,105.87114198702432,771.93589658414317,31.450604823108449,0,{"$f":"(V149+AB149)-(VLOOKUP($A149,Assumptions!$A$43:$M$98,11,FALSE)*F149)","v":31.193245862047135},{"$f":"(W149+AC149)-(VLOOKUP($A149,Assumptions!$A$43:$R$98,16,FALSE)*G149)","v":172.00723820074322},{"$f":"(X149+AD149)-VLOOKUP($A149,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A149,Assumptions!$A$44:$M$98,11,FALSE)*$H149)","v":55.78726455515708},{"$f":"(Y149+AE149)-VLOOKUP($A149,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A149,Assumptions!$A$43:$R$98,16,FALSE)*I149)","v":574.69418756739367},{"$f":"(Z149+AF149)-(VLOOKUP($A149,Assumptions!$A$43:$M$98,11,FALSE)*J149)","v":25.35328098411857},0,null,15.248716871184406,18.258489554745335,13.635711493148589,26.144367770216583,56.803885807227019,0]
[{"$f":"'Gas Use Per Customer'!B149","v":2034},{"$f":"'Gas Use Per Customer'!C149","v":4},{"$f":"'Daily efficiency'!CR151","v":52},{"$f":"'Gas Use Per Customer'!M149","v":222.1489298391509},{"$f":"'Gas Use Per Customer'!O149","v":45.882529893961042},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.706023915168835},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":199.9340368552358},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5882529893961044},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.214892983915092},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5882529893961044},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F150*'Daily efficiency'!AX151","v":512.9243311099666},{"$f":"G150*'Daily efficiency'!AY151","v":3426.4167108605775},{"$f":"H150*'Daily efficiency'!AZ151","v":56.33500718028057},{"$f":"I150*'Daily efficiency'!BA151","v":520.71709154296991},{"$f":"J150*'Daily efficiency'!BB151","v":134.43581258930578},{"$f":"K150*'Daily efficiency'!BC151","v":0},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.74370422202955,513.34004986686216,8.8681641349848217,78.012968151809929,21.162664413031941,0,{"$f":"(V150+AB150)-(VLOOKUP($A150,Assumptions!$A$43:$M$98,11,FALSE)*F150)","v":47.921284698367337},{"$f":"(W150+AC150)-(VLOOKUP($A150,Assumptions!$A$43:$R$98,16,FALSE)*G150)","v":346.21714306291074},{"$f":"(X150+AD150)-VLOOKUP($A150,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A150,Assumptions!$A$44:$M$98,11,FALSE)*$H150)","v":-8.7345727034009109},{"$f":"(Y150+AE150)-VLOOKUP($A150,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A150,Assumptions!$A$43:$R$98,16,FALSE)*I150)","v":45.943821886776249},{"$f":"(Z150+AF150)-(VLOOKUP($A150,Assumptions!$A$43:$M$98,11,FALSE)*J150)","v":17.059861972574165},0,null,13.055427852691986,17.316568429696272,0.13359143158391085,20.681540946446294,38.222526385606102,0]
[{"$f":"'Gas Use Per Customer'!B150","v":2034},{"$f":"'Gas Use Per Customer'!C150","v":5},{"$f":"'Daily efficiency'!CR152","v":57},{"$f":"'Gas Use Per Customer'!M150","v":168.54012844159533},{"$f":"'Gas Use Per Customer'!O150","v":30.555513725962623},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.444410980770101},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.68611559743579},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0555513725962626},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.854012844159534},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0555513725962626},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F151*'Daily efficiency'!AX152","v":341.58243836666873},{"$f":"G151*'Daily efficiency'!AY152","v":2599.5565810783187},{"$f":"H151*'Daily efficiency'!AZ152","v":37.51635075762956},{"$f":"I151*'Daily efficiency'!BA152","v":395.05806106709969},{"$f":"J151*'Daily efficiency'!BB152","v":89.527655217070446},{"$f":"K151*'Daily efficiency'!BC152","v":0},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.771345397543413,389.46124116564681,5.9057622057209818,59.18694130976143,14.093296172743235,0,{"$f":"(V151+AB151)-(VLOOKUP($A151,Assumptions!$A$43:$M$98,11,FALSE)*F151)","v":31.913224396099583},{"$f":"(W151+AC151)-(VLOOKUP($A151,Assumptions!$A$43:$R$98,16,FALSE)*G151)","v":262.66830005778161},{"$f":"(X151+AD151)-VLOOKUP($A151,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A151,Assumptions!$A$44:$M$98,11,FALSE)*$H151)","v":-10.326437317387454},{"$f":"(Y151+AE151)-VLOOKUP($A151,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A151,Assumptions!$A$43:$R$98,16,FALSE)*I151)","v":31.598902344292888},{"$f":"(Z151+AF151)-(VLOOKUP($A151,Assumptions!$A$43:$M$98,11,FALSE)*J151)","v":11.361031047562756},0,null,13.055427852691988,17.316568429696275,-4.4206751116664718,18.748592775187625,25.454327220305991,0]
[{"$f":"'Gas Use Per Customer'!B151","v":2034},{"$f":"'Gas Use Per Customer'!C151","v":6},{"$f":"'Daily efficiency'!CR153","v":60},{"$f":"'Gas Use Per Customer'!M151","v":139.67124891868053},{"$f":"'Gas Use Per Customer'!O151","v":21.172319153107235},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.937855322485788},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":125.70412402681248},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1172319153107235},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.967124891868053},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1172319153107235},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F152*'Daily efficiency'!AX153","v":236.68698445252048},{"$f":"G152*'Daily efficiency'!AY153","v":2154.2840727085609},{"$f":"H152*'Daily efficiency'!AZ153","v":25.995575097319861},{"$f":"I152*'Daily efficiency'!BA153","v":261.91152597230973},{"$f":"J152*'Daily efficiency'!BB153","v":55.831405606743758},{"$f":"K152*'Daily efficiency'!BC153","v":0},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,7,FALSE)","v":0},37.258875640549768,322.75125492072647,4.0921806579098483,39.239148985344258,8.7888880039200092,0,{"$f":"(V152+AB152)-(VLOOKUP($A152,Assumptions!$A$43:$M$98,11,FALSE)*F152)","v":22.113094814204814},{"$f":"(W152+AC152)-(VLOOKUP($A152,Assumptions!$A$43:$R$98,16,FALSE)*G152)","v":217.67640656053248},{"$f":"(X152+AD152)-VLOOKUP($A152,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A152,Assumptions!$A$44:$M$98,11,FALSE)*$H152)","v":-11.300976343311227},{"$f":"(Y152+AE152)-VLOOKUP($A152,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A152,Assumptions!$A$43:$R$98,16,FALSE)*I152)","v":14.064231436283634},{"$f":"(Z152+AF152)-(VLOOKUP($A152,Assumptions!$A$43:$M$98,11,FALSE)*J152)","v":6.89566540062689},0,null,13.055427852691984,17.316568429696268,-7.2087956854013786,10.069525077757499,15.6845534045469,0]
[{"$f":"'Gas Use Per Customer'!B152","v":2034},{"$f":"'Gas Use Per Customer'!C152","v":7},{"$f":"'Daily efficiency'!CR154","v":62},{"$f":"'Gas Use Per Customer'!M152","v":130.76556519035552},{"$f":"'Gas Use Per Customer'!O152","v":19.313220431163415},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.450576344930733},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.68900867131997},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9313220431163416},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.076556519035552},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9313220431163416},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F153*'Daily efficiency'!AX154","v":215.90397683231652},{"$f":"G153*'Daily efficiency'!AY154","v":2016.9231429464132},{"$f":"H153*'Daily efficiency'!AZ154","v":23.712955980815131},{"$f":"I153*'Daily efficiency'!BA154","v":0},{"$f":"J153*'Daily efficiency'!BB154","v":28.293867931654386},{"$f":"K153*'Daily efficiency'!BC154","v":0},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.987248777970379,302.17206900024064,3.7328545124806221,0,4.4539741342098278,0,{"$f":"(V153+AB153)-(VLOOKUP($A153,Assumptions!$A$43:$M$98,11,FALSE)*F153)","v":20.171388475375267},{"$f":"(W153+AC153)-(VLOOKUP($A153,Assumptions!$A$43:$R$98,16,FALSE)*G153)","v":203.79697720800303},{"$f":"(X153+AD153)-VLOOKUP($A153,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A153,Assumptions!$A$44:$M$98,11,FALSE)*$H153)","v":-11.494062423271723},{"$f":"(Y153+AE153)-VLOOKUP($A153,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A153,Assumptions!$A$43:$R$98,16,FALSE)*I153)","v":-24.430500152621025},{"$f":"(Z153+AF153)-(VLOOKUP($A153,Assumptions!$A$43:$M$98,11,FALSE)*J153)","v":2.7269915963854388},0,null,13.055427852691988,17.316568429696272,-7.761207910791101,-18.682670867561754,7.1809657305952665,0]
[{"$f":"'Gas Use Per Customer'!B153","v":2034},{"$f":"'Gas Use Per Customer'!C153","v":8},{"$f":"'Daily efficiency'!CR155","v":62},{"$f":"'Gas Use Per Customer'!M153","v":152.01610604003005},{"$f":"'Gas Use Per Customer'!O153","v":19.799764072472094},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.839811257977676},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.81449543602704},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9799764072472095},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.201610604003006},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9799764072472095},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F154*'Daily efficiency'!AX155","v":221.34308562494019},{"$f":"G154*'Daily efficiency'!AY155","v":2344.6906831045912},{"$f":"H154*'Daily efficiency'!AZ155","v":24.31033889736289},{"$f":"I154*'Daily efficiency'!BA155","v":11.494379114768725},{"$f":"J154*'Daily efficiency'!BB155","v":29.942352894112627},{"$f":"K154*'Daily efficiency'!BC155","v":0},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.843464334430088,351.27765644272034,3.8268935482515425,1.7220687516674007,4.7134759245326876,0,{"$f":"(V154+AB154)-(VLOOKUP($A154,Assumptions!$A$43:$M$98,11,FALSE)*F154)","v":20.679551307878583},{"$f":"(W154+AC154)-(VLOOKUP($A154,Assumptions!$A$43:$R$98,16,FALSE)*G154)","v":236.91575723923307},{"$f":"(X154+AD154)-VLOOKUP($A154,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A154,Assumptions!$A$44:$M$98,11,FALSE)*$H154)","v":-11.443529977995354},{"$f":"(Y154+AE154)-VLOOKUP($A154,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A154,Assumptions!$A$43:$R$98,16,FALSE)*I154)","v":-24.484743335536923},{"$f":"(Z154+AF154)-(VLOOKUP($A154,Assumptions!$A$43:$M$98,11,FALSE)*J154)","v":2.9429867962137495},0,null,13.055427852691986,17.316568429696272,-7.6166364297438118,-16.106677097155355,7.6564627207464371,0]
[{"$f":"'Gas Use Per Customer'!B154","v":2034},{"$f":"'Gas Use Per Customer'!C154","v":9},{"$f":"'Daily efficiency'!CR156","v":59},{"$f":"'Gas Use Per Customer'!M154","v":152.72263762643942},{"$f":"'Gas Use Per Customer'!O154","v":20.826336253195965},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.661069002556772},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.45037386379548},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0826336253195965},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.272263762643943},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0826336253195965},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F155*'Daily efficiency'!AX156","v":232.81921500034318},{"$f":"G155*'Daily efficiency'!AY156","v":2355.5881996317999},{"$f":"H155*'Daily efficiency'!AZ156","v":25.570773997733568},{"$f":"I155*'Daily efficiency'!BA156","v":346.04913384316166},{"$f":"J155*'Daily efficiency'!BB156","v":60.004145801499746},{"$f":"K155*'Daily efficiency'!BC156","v":0},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,7,FALSE)","v":0},36.650017737533567,352.91030423473313,4.0253091677936288,51.844505386741716,9.4457538994248136,0,{"$f":"(V155+AB155)-(VLOOKUP($A155,Assumptions!$A$43:$M$98,11,FALSE)*F155)","v":21.751738431160284},{"$f":"(W155+AC155)-(VLOOKUP($A155,Assumptions!$A$43:$R$98,16,FALSE)*G155)","v":238.01688046997501},{"$f":"(X155+AD155)-VLOOKUP($A155,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A155,Assumptions!$A$44:$M$98,11,FALSE)*$H155)","v":-11.336910143430989},{"$f":"(Y155+AE155)-VLOOKUP($A155,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A155,Assumptions!$A$43:$R$98,16,FALSE)*I155)","v":25.578635014951743},{"$f":"(Z155+AF155)-(VLOOKUP($A155,Assumptions!$A$43:$M$98,11,FALSE)*J155)","v":7.5834689861281532},0,null,13.05542785269199,17.316568429696272,-7.3116009756373606,16.748424079419877,17.029222885552969,0]
[{"$f":"'Gas Use Per Customer'!B155","v":2034},{"$f":"'Gas Use Per Customer'!C155","v":10},{"$f":"'Daily efficiency'!CR157","v":54},{"$f":"'Gas Use Per Customer'!M155","v":243.44110481765077},{"$f":"'Gas Use Per Customer'!O155","v":42.122079879427282},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.69766390354183},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":219.09699433588568},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2122079879427288},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.344110481765078},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2122079879427288},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F156*'Daily efficiency'!AX157","v":470.88597113210801},{"$f":"G156*'Daily efficiency'!AY157","v":3754.8264142506591},{"$f":"H156*'Daily efficiency'!AZ157","v":51.717890838626367},{"$f":"I156*'Daily efficiency'!BA157","v":570.62594969257373},{"$f":"J156*'Daily efficiency'!BB157","v":123.41769404672188},{"$f":"K156*'Daily efficiency'!BC157","v":0},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.126094765511681,562.54184513614916,8.1413452776253319,85.490230228576138,19.428210321605885,0,{"$f":"(V156+AB156)-(VLOOKUP($A156,Assumptions!$A$43:$M$98,11,FALSE)*F156)","v":43.993741989695337},{"$f":"(W156+AC156)-(VLOOKUP($A156,Assumptions!$A$43:$R$98,16,FALSE)*G156)","v":379.40080951581422},{"$f":"(X156+AD156)-VLOOKUP($A156,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A156,Assumptions!$A$44:$M$98,11,FALSE)*$H156)","v":-9.125133217279668},{"$f":"(Y156+AE156)-VLOOKUP($A156,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A156,Assumptions!$A$43:$R$98,16,FALSE)*I156)","v":51.641291872833179},{"$f":"(Z156+AF156)-(VLOOKUP($A156,Assumptions!$A$43:$M$98,11,FALSE)*J156)","v":15.661666224628842},0,null,13.055427852691986,17.316568429696279,-0.98378793965433609,21.213053527470233,35.089876546234727,0]
[{"$f":"'Gas Use Per Customer'!B156","v":2034},{"$f":"'Gas Use Per Customer'!C156","v":11},{"$f":"'Daily efficiency'!CR158","v":46},{"$f":"'Gas Use Per Customer'!M156","v":346.0026399685068},{"$f":"'Gas Use Per Customer'!O156","v":71.215869731456081},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.364760919436822},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.80079199055204},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.729521838873644},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":242.20184797795474},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1215869731456083},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F157*'Daily efficiency'!AX158","v":345.5917909125194},{"$f":"G157*'Daily efficiency'!AY158","v":1841.6956324354326},{"$f":"H157*'Daily efficiency'!AZ158","v":696.27694794270519},{"$f":"I157*'Daily efficiency'!BA158","v":5629.9012222982328},{"$f":"J157*'Daily efficiency'!BB158","v":222.573331534044},{"$f":"K157*'Daily efficiency'!BC158","v":0},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.402491078200555,275.91977496413062,109.60677146986457,843.46243264562474,35.037127621157161,0,{"$f":"(V157+AB157)-(VLOOKUP($A157,Assumptions!$A$43:$M$98,11,FALSE)*F157)","v":35.29818417911666},{"$f":"(W157+AC157)-(VLOOKUP($A157,Assumptions!$A$43:$R$98,16,FALSE)*G157)","v":189.15370772079277},{"$f":"(X157+AD157)-VLOOKUP($A157,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A157,Assumptions!$A$44:$M$98,11,FALSE)*$H157)","v":57.898223273768814},{"$f":"(Y157+AE157)-VLOOKUP($A157,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A157,Assumptions!$A$43:$R$98,16,FALSE)*I157)","v":627.50834134657509},{"$f":"(Z157+AF157)-(VLOOKUP($A157,Assumptions!$A$43:$M$98,11,FALSE)*J157)","v":28.669025321462527},0,null,16.521684615250599,18.222761512071077,13.549934748180421,25.908486932919313,63.706152942619688,0]
[{"$f":"'Gas Use Per Customer'!B157","v":2034},{"$f":"'Gas Use Per Customer'!C157","v":12},{"$f":"'Daily efficiency'!CR159","v":37},{"$f":"'Gas Use Per Customer'!M157","v":479.41394965462206},{"$f":"'Gas Use Per Customer'!O157","v":108.52444829078323},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.557334487234968},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.82418489638661},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.114668974469936},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.58976475823545},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.852444829078323},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F158*'Daily efficiency'!AX159","v":533.1683525993692},{"$f":"G158*'Daily efficiency'!AY159","v":2566.4055123194166},{"$f":"H158*'Daily efficiency'!AZ159","v":1175.617661027029},{"$f":"I158*'Daily efficiency'!BA159","v":7771.0681494096589},{"$f":"J158*'Daily efficiency'!BB159","v":348.74856576541345},{"$f":"K158*'Daily efficiency'!BC159","v":0},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,7,FALSE)","v":0},83.930484774762377,384.49460320947122,185.06379780180438,1164.2484986406723,54.899425381289738,0,{"$f":"(V158+AB158)-(VLOOKUP($A158,Assumptions!$A$43:$M$98,11,FALSE)*F158)","v":54.817811236983289},{"$f":"(W158+AC158)-(VLOOKUP($A158,Assumptions!$A$43:$R$98,16,FALSE)*G158)","v":264.27337311448332},{"$f":"(X158+AD158)-VLOOKUP($A158,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A158,Assumptions!$A$44:$M$98,11,FALSE)*$H158)","v":113.33851632831826},{"$f":"(Y158+AE158)-VLOOKUP($A158,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A158,Assumptions!$A$43:$R$98,16,FALSE)*I158)","v":870.23236068777248},{"$f":"(Z158+AF158)-(VLOOKUP($A158,Assumptions!$A$43:$M$98,11,FALSE)*J158)","v":45.195200868696709},0,null,16.837315492911799,18.374752014403583,17.405988253239197,25.931433317541813,41.645179109871641,0]
[{"$f":"'Gas Use Per Customer'!B158","v":2035},{"$f":"'Gas Use Per Customer'!C158","v":1},{"$f":"'Daily efficiency'!CR160","v":40},{"$f":"'Gas Use Per Customer'!M158","v":448.93500294016002},{"$f":"'Gas Use Per Customer'!O158","v":100.72914496592364},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.21874348977709},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.68050088204799},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.43748697955418},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":314.254502058112},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.072914496592364},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F159*'Daily efficiency'!AX160","v":499.04881294117297},{"$f":"G159*'Daily efficiency'!AY160","v":2398.6333127679245},{"$f":"H159*'Daily efficiency'!AZ160","v":1011.8962105719639},{"$f":"I159*'Daily efficiency'!BA160","v":7366.1255282421489},{"$f":"J159*'Daily efficiency'!BB160","v":295.13639475015611},{"$f":"K159*'Daily efficiency'!BC160","v":0},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.914278900616836,370.13112101651075,164.06581896899272,1136.6607329281244,47.852530532622865,0,{"$f":"(V159+AB159)-(VLOOKUP($A159,Assumptions!$A$43:$M$98,11,FALSE)*F159)","v":53.298293341388657},{"$f":"(W159+AC159)-(VLOOKUP($A159,Assumptions!$A$43:$R$98,16,FALSE)*G159)","v":255.07628848984763},{"$f":"(X159+AD159)-VLOOKUP($A159,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A159,Assumptions!$A$44:$M$98,11,FALSE)*$H159)","v":95.036914895853982},{"$f":"(Y159+AE159)-VLOOKUP($A159,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A159,Assumptions!$A$43:$R$98,16,FALSE)*I159)","v":854.40252407789467},{"$f":"(Z159+AF159)-(VLOOKUP($A159,Assumptions!$A$43:$M$98,11,FALSE)*J159)","v":38.647202012880143},0,null,17.637494874470644,18.93936292331146,15.724829016799571,27.188234965044302,38.367447699426386,0]
[{"$f":"'Gas Use Per Customer'!B159","v":2035},{"$f":"'Gas Use Per Customer'!C159","v":2},{"$f":"'Daily efficiency'!CR161","v":44},{"$f":"'Gas Use Per Customer'!M159","v":359.76205478050048},{"$f":"'Gas Use Per Customer'!O159","v":77.597880920847032},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.27936427625411},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.92861643415014},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.558728552508221},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":251.83343834635031},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.7597880920847038},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F160*'Daily efficiency'!AX161","v":384.44811949311992},{"$f":"G160*'Daily efficiency'!AY161","v":1922.1874962184038},{"$f":"H160*'Daily efficiency'!AZ161","v":779.52614090770874},{"$f":"I160*'Daily efficiency'!BA161","v":5771.2129422750932},{"$f":"J160*'Daily efficiency'!BB161","v":259.84204696923626},{"$f":"K160*'Daily efficiency'!BC161","v":0},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,7,FALSE)","v":0},62.333265918720564,296.61116144436454,126.39003227759011,890.55109198174921,42.130010759196708,0,{"$f":"(V160+AB160)-(VLOOKUP($A160,Assumptions!$A$43:$M$98,11,FALSE)*F160)","v":41.058966810336685},{"$f":"(W160+AC160)-(VLOOKUP($A160,Assumptions!$A$43:$R$98,16,FALSE)*G160)","v":204.40992364572486},{"$f":"(X160+AD160)-VLOOKUP($A160,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A160,Assumptions!$A$44:$M$98,11,FALSE)*$H160)","v":70.04450110613999},{"$f":"(Y160+AE160)-VLOOKUP($A160,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A160,Assumptions!$A$43:$R$98,16,FALSE)*I160)","v":661.61793749690764},{"$f":"(Z160+AF160)-(VLOOKUP($A160,Assumptions!$A$43:$M$98,11,FALSE)*J160)","v":35.038577723068748},0,null,17.637494874470644,18.939362923311474,15.044332885324581,26.272044802365542,77.168588482265449,0]
[{"$f":"'Gas Use Per Customer'!B160","v":2035},{"$f":"'Gas Use Per Customer'!C160","v":3},{"$f":"'Daily efficiency'!CR162","v":47},{"$f":"'Gas Use Per Customer'!M160","v":316.0905342216135},{"$f":"'Gas Use Per Customer'!O160","v":68.746467561055425},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.623940268316627},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.827160266484043},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.247880536633254},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.26337395512942},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.8746467561055429},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F161*'Daily efficiency'!AX162","v":322.00172363258577},{"$f":"G161*'Daily efficiency'!AY162","v":1686.7973144361442},{"$f":"H161*'Daily efficiency'!AZ162","v":684.10972127197567},{"$f":"I161*'Daily efficiency'!BA162","v":5186.4134855082366},{"$f":"J161*'Daily efficiency'!BB162","v":201.4271499538923},{"$f":"K161*'Daily efficiency'!BC162","v":0},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.208394443285954,260.28829733855048,110.91949995710929,800.31117187775214,32.658794424277751,0,{"$f":"(V161+AB161)-(VLOOKUP($A161,Assumptions!$A$43:$M$98,11,FALSE)*F161)","v":33.360806130525908},{"$f":"(W161+AC161)-(VLOOKUP($A161,Assumptions!$A$43:$R$98,16,FALSE)*G161)","v":179.27936900827547},{"$f":"(X161+AD161)-VLOOKUP($A161,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A161,Assumptions!$A$44:$M$98,11,FALSE)*$H161)","v":59.427390376906828},{"$f":"(Y161+AE161)-VLOOKUP($A161,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A161,Assumptions!$A$43:$R$98,16,FALSE)*I161)","v":597.49340615242818},{"$f":"(Z161+AF161)-(VLOOKUP($A161,Assumptions!$A$43:$M$98,11,FALSE)*J161)","v":26.376264986691069},0,null,16.175767431685301,18.905909288484771,14.407380355974391,27.003719389798125,59.03505941096882,0]
[{"$f":"'Gas Use Per Customer'!B161","v":2035},{"$f":"'Gas Use Per Customer'!C161","v":4},{"$f":"'Daily efficiency'!CR163","v":52},{"$f":"'Gas Use Per Customer'!M161","v":224.29082931993446},{"$f":"'Gas Use Per Customer'!O161","v":46.498132634993375},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.198506107994703},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":201.86174638794103},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6498132634993379},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.429082931993449},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6498132634993379},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F162*'Daily efficiency'!AX163","v":519.80620150602408},{"$f":"G162*'Daily efficiency'!AY163","v":3459.4532876257881},{"$f":"H162*'Daily efficiency'!AZ163","v":57.090850088603318},{"$f":"I162*'Daily efficiency'!BA163","v":525.73770392592667},{"$f":"J162*'Daily efficiency'!BB163","v":136.23952862053054},{"$f":"K162*'Daily efficiency'!BC163","v":0},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,7,FALSE)","v":0},84.279819673444649,533.82537323956296,9.2565393343337909,81.126149911675583,22.089468866023804,0,{"$f":"(V162+AB162)-(VLOOKUP($A162,Assumptions!$A$43:$M$98,11,FALSE)*F162)","v":50.285242504782218},{"$f":"(W162+AC162)-(VLOOKUP($A162,Assumptions!$A$43:$R$98,16,FALSE)*G162)","v":361.37895915513138},{"$f":"(X162+AD162)-VLOOKUP($A162,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A162,Assumptions!$A$44:$M$98,11,FALSE)*$H162)","v":-8.7897157664313852},{"$f":"(Y162+AE162)-VLOOKUP($A162,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A162,Assumptions!$A$43:$R$98,16,FALSE)*I162)","v":48.168504280945257},{"$f":"(Z162+AF162)-(VLOOKUP($A162,Assumptions!$A$43:$M$98,11,FALSE)*J162)","v":17.840146719941},0,null,13.518081172075595,17.902300243683996,0.46682356790240576,21.475913405374417,39.929615585964804,0]
[{"$f":"'Gas Use Per Customer'!B162","v":2035},{"$f":"'Gas Use Per Customer'!C162","v":5},{"$f":"'Daily efficiency'!CR164","v":57},{"$f":"'Gas Use Per Customer'!M162","v":170.39565277158374},{"$f":"'Gas Use Per Customer'!O162","v":31.121141699439875},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.896913359551903},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.35608749442537},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1121141699439878},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.039565277158374},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1121141699439878},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F163*'Daily efficiency'!AX164","v":347.90563699201499},{"$f":"G163*'Daily efficiency'!AY164","v":2628.1761183242743},{"$f":"H163*'Daily efficiency'!AZ164","v":38.210834170398009},{"$f":"I163*'Daily efficiency'!BA164","v":399.40741009659251},{"$f":"J163*'Daily efficiency'!BB164","v":91.184945179358792},{"$f":"K163*'Daily efficiency'!BC164","v":0},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.408377322374264,405.55168133708986,6.1953901360211443,61.632226841192193,14.784453733686806,0,{"$f":"(V163+AB163)-(VLOOKUP($A163,Assumptions!$A$43:$M$98,11,FALSE)*F163)","v":33.65584957285558},{"$f":"(W163+AC163)-(VLOOKUP($A163,Assumptions!$A$43:$R$98,16,FALSE)*G163)","v":274.54267225218763},{"$f":"(X163+AD163)-VLOOKUP($A163,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A163,Assumptions!$A$44:$M$98,11,FALSE)*$H163)","v":-10.445608787351063},{"$f":"(Y163+AE163)-VLOOKUP($A163,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A163,Assumptions!$A$43:$R$98,16,FALSE)*I163)","v":33.27873732152068},{"$f":"(Z163+AF163)-(VLOOKUP($A163,Assumptions!$A$43:$M$98,11,FALSE)*J163)","v":11.94038776499697},0,null,13.51808117207559,17.902300243684,-4.2502186513299183,19.530273677891888,26.724841498683777,0]
[{"$f":"'Gas Use Per Customer'!B163","v":2035},{"$f":"'Gas Use Per Customer'!C163","v":6},{"$f":"'Daily efficiency'!CR165","v":60},{"$f":"'Gas Use Per Customer'!M163","v":140.93239889287415},{"$f":"'Gas Use Per Customer'!O163","v":21.487603305785125},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.190082644628102},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.83915900358673},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1487603305785128},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.093239889287416},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1487603305785128},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F164*'Daily efficiency'!AX165","v":240.21157024793376},{"$f":"G164*'Daily efficiency'!AY165","v":2173.7360023199581},{"$f":"H164*'Daily efficiency'!AZ165","v":26.382683982683997},{"$f":"I164*'Daily efficiency'!BA165","v":253.26491630375432},{"$f":"J164*'Daily efficiency'!BB165","v":55.613498622589525},{"$f":"K164*'Daily efficiency'!BC165","v":0},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.947184095371391,335.42740320078229,4.2776093130861099,39.081099593954953,9.0170059951985539,0,{"$f":"(V164+AB164)-(VLOOKUP($A164,Assumptions!$A$43:$M$98,11,FALSE)*F164)","v":23.237693254477055},{"$f":"(W164+AC164)-(VLOOKUP($A164,Assumptions!$A$43:$R$98,16,FALSE)*G164)","v":227.07127071385838},{"$f":"(X164+AD164)-VLOOKUP($A164,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A164,Assumptions!$A$44:$M$98,11,FALSE)*$H164)","v":-11.483009996708054},{"$f":"(Y164+AE164)-VLOOKUP($A164,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A164,Assumptions!$A$43:$R$98,16,FALSE)*I164)","v":13.2445963629477},{"$f":"(Z164+AF164)-(VLOOKUP($A164,Assumptions!$A$43:$M$98,11,FALSE)*J164)","v":7.0533196400867624},0,null,13.518081172075592,17.902300243683996,-7.205400683621944,9.3978364570486104,16.070325635285315,0]
[{"$f":"'Gas Use Per Customer'!B164","v":2035},{"$f":"'Gas Use Per Customer'!C164","v":7},{"$f":"'Daily efficiency'!CR166","v":62},{"$f":"'Gas Use Per Customer'!M164","v":131.34040060974453},{"$f":"'Gas Use Per Customer'!O164","v":19.511903516506507},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.609522813205206},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.20636054877008},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9511903516506508},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.134040060974455},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9511903516506508},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F165*'Daily efficiency'!AX166","v":218.1250703266812},{"$f":"G165*'Daily efficiency'!AY166","v":2025.7893827631667},{"$f":"H165*'Daily efficiency'!AZ166","v":23.956900965219241},{"$f":"I165*'Daily efficiency'!BA166","v":0},{"$f":"J165*'Daily efficiency'!BB166","v":28.584938651682016},{"$f":"K165*'Daily efficiency'!BC166","v":0},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.366145190511112,312.59788280028056,3.8843001246106721,0,4.6346762850468197,0,{"$f":"(V165+AB165)-(VLOOKUP($A165,Assumptions!$A$43:$M$98,11,FALSE)*F165)","v":21.101079644627372},{"$f":"(W165+AC165)-(VLOOKUP($A165,Assumptions!$A$43:$R$98,16,FALSE)*G165)","v":211.61657572572454},{"$f":"(X165+AD165)-VLOOKUP($A165,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A165,Assumptions!$A$44:$M$98,11,FALSE)*$H165)","v":-11.695766023307169},{"$f":"(Y165+AE165)-VLOOKUP($A165,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A165,Assumptions!$A$43:$R$98,16,FALSE)*I165)","v":-25.017078185188595},{"$f":"(Z165+AF165)-(VLOOKUP($A165,Assumptions!$A$43:$M$98,11,FALSE)*J165)","v":2.8515430918113522},0,null,13.518081172075592,17.902300243684,-7.8114658986964969,-19.047511709304548,7.4862193768581715,0]
[{"$f":"'Gas Use Per Customer'!B165","v":2035},{"$f":"'Gas Use Per Customer'!C165","v":8},{"$f":"'Daily efficiency'!CR167","v":62},{"$f":"'Gas Use Per Customer'!M165","v":154.17428710690874},{"$f":"'Gas Use Per Customer'!O165","v":20.045779599652914},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.036623679722332},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.75685839621786},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0045779599652915},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.417428710690874},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0045779599652915},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F166*'Daily efficiency'!AX167","v":224.09331212756589},{"$f":"G166*'Daily efficiency'!AY167","v":2377.978386439333},{"$f":"H166*'Daily efficiency'!AZ167","v":24.612399104640524},{"$f":"I166*'Daily efficiency'!BA167","v":0},{"$f":"J166*'Daily efficiency'!BB167","v":29.367067113491505},{"$f":"K166*'Daily efficiency'!BC167","v":0},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,7,FALSE)","v":0},36.333818029520607,366.94387643192982,3.9905806284342957,0,4.7614882498363711,0,{"$f":"(V166+AB166)-(VLOOKUP($A166,Assumptions!$A$43:$M$98,11,FALSE)*F166)","v":21.678438062851605},{"$f":"(W166+AC166)-(VLOOKUP($A166,Assumptions!$A$43:$R$98,16,FALSE)*G166)","v":248.4066939879437},{"$f":"(X166+AD166)-VLOOKUP($A166,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A166,Assumptions!$A$44:$M$98,11,FALSE)*$H166)","v":-11.638274822081701},{"$f":"(Y166+AE166)-VLOOKUP($A166,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A166,Assumptions!$A$43:$R$98,16,FALSE)*I166)","v":-26.967731004014162},{"$f":"(Z166+AF166)-(VLOOKUP($A166,Assumptions!$A$43:$M$98,11,FALSE)*J166)","v":2.9295657540027458},0,null,13.518081172075592,17.902300243683996,-7.6476941936474052,-17.491717659322781,7.6910540038391169,0]
[{"$f":"'Gas Use Per Customer'!B166","v":2035},{"$f":"'Gas Use Per Customer'!C166","v":9},{"$f":"'Daily efficiency'!CR168","v":59},{"$f":"'Gas Use Per Customer'!M166","v":154.87285413459904},{"$f":"'Gas Use Per Customer'!O166","v":21.136520099374419},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.909216079499537},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.38556872113915},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1136520099374421},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.487285413459905},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1136520099374421},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F167*'Daily efficiency'!AX168","v":236.28678407706798},{"$f":"G167*'Daily efficiency'!AY168","v":2388.7530579134082},{"$f":"H167*'Daily efficiency'!AZ168","v":25.951620678203344},{"$f":"I167*'Daily efficiency'!BA168","v":350.92123775511692},{"$f":"J167*'Daily efficiency'!BB168","v":60.897837159647572},{"$f":"K167*'Daily efficiency'!BC168","v":0},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.310831028057009,368.60650706832416,4.2077180007773869,54.150365721769617,9.8737928086423832,0,{"$f":"(V167+AB167)-(VLOOKUP($A167,Assumptions!$A$43:$M$98,11,FALSE)*F167)","v":22.858015551884058},{"$f":"(W167+AC167)-(VLOOKUP($A167,Assumptions!$A$43:$R$98,16,FALSE)*G167)","v":249.53223008824813},{"$f":"(X167+AD167)-VLOOKUP($A167,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A167,Assumptions!$A$44:$M$98,11,FALSE)*$H167)","v":-11.520816888426605},{"$f":"(Y167+AE167)-VLOOKUP($A167,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A167,Assumptions!$A$43:$R$98,16,FALSE)*I167)","v":27.122957547078791},{"$f":"(Z167+AF167)-(VLOOKUP($A167,Assumptions!$A$43:$M$98,11,FALSE)*J167)","v":7.9421908741207643},0,null,13.518081172075595,17.902300243683992,-7.3130988876492182,17.513048170150203,17.815983682763147,0]
[{"$f":"'Gas Use Per Customer'!B167","v":2035},{"$f":"'Gas Use Per Customer'!C167","v":10},{"$f":"'Daily efficiency'!CR169","v":53},{"$f":"'Gas Use Per Customer'!M167","v":247.10695392028225},{"$f":"'Gas Use Per Customer'!O167","v":42.899743543865931},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.319794835092743},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.39625852825404},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2899743543865929},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.710695392028228},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2899743543865929},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F168*'Daily efficiency'!AX169","v":479.57953305714943},{"$f":"G168*'Daily efficiency'!AY169","v":3811.3683324757189},{"$f":"H168*'Daily efficiency'!AZ169","v":52.67271369214474},{"$f":"I168*'Daily efficiency'!BA169","v":579.21869998914201},{"$f":"J168*'Daily efficiency'!BB169","v":125.69624858352709},{"$f":"K168*'Daily efficiency'!BC169","v":0},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,7,FALSE)","v":0},77.757588208887341,588.1290925115062,8.5401959399930139,89.378758145117857,20.380013038619673,0,{"$f":"(V168+AB168)-(VLOOKUP($A168,Assumptions!$A$43:$M$98,11,FALSE)*F168)","v":46.393777238976426},{"$f":"(W168+AC168)-(VLOOKUP($A168,Assumptions!$A$43:$R$98,16,FALSE)*G168)","v":398.14045932447726},{"$f":"(X168+AD168)-VLOOKUP($A168,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A168,Assumptions!$A$44:$M$98,11,FALSE)*$H168)","v":-9.1772133859282228},{"$f":"(Y168+AE168)-VLOOKUP($A168,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A168,Assumptions!$A$43:$R$98,16,FALSE)*I168)","v":54.471977058543374},{"$f":"(Z168+AF168)-(VLOOKUP($A168,Assumptions!$A$43:$M$98,11,FALSE)*J168)","v":16.459536667380807},0,null,13.518081172075588,17.902300243684,-0.63701744593520893,22.043886743922332,36.839549706000483,0]
[{"$f":"'Gas Use Per Customer'!B168","v":2035},{"$f":"'Gas Use Per Customer'!C168","v":11},{"$f":"'Daily efficiency'!CR170","v":46},{"$f":"'Gas Use Per Customer'!M168","v":347.46849134374861},{"$f":"'Gas Use Per Customer'!O168","v":71.574372135111474},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.472311640533441},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.24054740312458},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.944623281066882},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.22794394062402},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1574372135111481},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F169*'Daily efficiency'!AX170","v":349.14999788480475},{"$f":"G169*'Daily efficiency'!AY170","v":1849.4980355495475},{"$f":"H169*'Daily efficiency'!AZ170","v":699.84194084475371},{"$f":"I169*'Daily efficiency'!BA170","v":5629.9972183936243},{"$f":"J169*'Daily efficiency'!BB170","v":230.68420139146423},{"$f":"K169*'Daily efficiency'!BC170","v":0},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.610134268230539,285.39451093749631,113.47027488979622,868.76021052138515,37.402445062133175,0,{"$f":"(V169+AB169)-(VLOOKUP($A169,Assumptions!$A$43:$M$98,11,FALSE)*F169)","v":36.987245302353401},{"$f":"(W169+AC169)-(VLOOKUP($A169,Assumptions!$A$43:$R$98,16,FALSE)*G169)","v":196.34391604508585},{"$f":"(X169+AD169)-VLOOKUP($A169,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A169,Assumptions!$A$44:$M$98,11,FALSE)*$H169)","v":60.427564003359556},{"$f":"(Y169+AE169)-VLOOKUP($A169,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A169,Assumptions!$A$43:$R$98,16,FALSE)*I169)","v":647.1785561510784},{"$f":"(Z169+AF169)-(VLOOKUP($A169,Assumptions!$A$43:$M$98,11,FALSE)*J169)","v":30.86148207350746},0,null,17.225553504231147,18.835656655348732,14.071042981997802,26.607903091474778,68.263927135640643,0]
[{"$f":"'Gas Use Per Customer'!B169","v":2035},{"$f":"'Gas Use Per Customer'!C169","v":12},{"$f":"'Daily efficiency'!CR171","v":37},{"$f":"'Gas Use Per Customer'!M169","v":480.89804243494012},{"$f":"'Gas Use Per Customer'!O169","v":108.90811385378528},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.67243415613558},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.26941273048203},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.34486831227116},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.62862970445809},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.890811385378528},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F170*'Daily efficiency'!AX171","v":535.05325816117227},{"$f":"G170*'Daily efficiency'!AY171","v":2574.3501787083396},{"$f":"H170*'Daily efficiency'!AZ171","v":1179.7738121883283},{"$f":"I170*'Daily efficiency'!BA171","v":7890.5750802725015},{"$f":"J170*'Daily efficiency'!BB171","v":319.10077359159072},{"$f":"K170*'Daily efficiency'!BC171","v":0},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,7,FALSE)","v":0},86.751931744681229,397.24584514955563,191.28499017250056,1217.588109187066,51.738043097672197,0,{"$f":"(V170+AB170)-(VLOOKUP($A170,Assumptions!$A$43:$M$98,11,FALSE)*F170)","v":56.89359332151308},{"$f":"(W170+AC170)-(VLOOKUP($A170,Assumptions!$A$43:$R$98,16,FALSE)*G170)","v":273.99939884354717},{"$f":"(X170+AD170)-VLOOKUP($A170,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A170,Assumptions!$A$44:$M$98,11,FALSE)*$H170)","v":117.77138037148188},{"$f":"(Y170+AE170)-VLOOKUP($A170,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A170,Assumptions!$A$43:$R$98,16,FALSE)*I170)","v":916.21613485169723},{"$f":"(Z170+AF170)-(VLOOKUP($A170,Assumptions!$A$43:$M$98,11,FALSE)*J170)","v":41.785263623282816},0,null,17.413331694121418,18.992203105132283,18.023049615567977,27.217415692066535,38.367447699426386,0]
[{"$f":"'Gas Use Per Customer'!B170","v":2036},{"$f":"'Gas Use Per Customer'!C170","v":1},{"$f":"'Daily efficiency'!CR172","v":40},{"$f":"'Gas Use Per Customer'!M170","v":449.09879305990427},{"$f":"'Gas Use Per Customer'!O170","v":100.77150723656118},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.231452170968353},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.72963791797127},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.462904341936706},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":314.36915514193299},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.077150723656118},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F171*'Daily efficiency'!AX172","v":499.25869103437344},{"$f":"G171*'Daily efficiency'!AY172","v":2399.5084337430053},{"$f":"H171*'Daily efficiency'!AZ172","v":1012.3217698392828},{"$f":"I171*'Daily efficiency'!BA172","v":7368.8129965269127},{"$f":"J171*'Daily efficiency'!BB172","v":295.2605162031241},{"$f":"K171*'Daily efficiency'!BC172","v":0},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,7,FALSE)","v":0},98.006323392361324,448.29133526872573,198.72249904441929,1376.6882295994428,57.960728887955625,0,{"$f":"(V171+AB171)-(VLOOKUP($A171,Assumptions!$A$43:$M$98,11,FALSE)*F171)","v":69.770916566080075},{"$f":"(W171+AC171)-(VLOOKUP($A171,Assumptions!$A$43:$R$98,16,FALSE)*G171)","v":330.66239615972006},{"$f":"(X171+AD171)-VLOOKUP($A171,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A171,Assumptions!$A$44:$M$98,11,FALSE)*$H171)","v":128.15121991217137},{"$f":"(Y171+AE171)-VLOOKUP($A171,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A171,Assumptions!$A$43:$R$98,16,FALSE)*I171)","v":1088.1202395320774},{"$f":"(Z171+AF171)-(VLOOKUP($A171,Assumptions!$A$43:$M$98,11,FALSE)*J171)","v":48.54892661252854},0,null,23.078916676414895,24.542661976204553,21.19501557309189,34.612818138624554,48.177235752324215,0]
[{"$f":"'Gas Use Per Customer'!B171","v":2036},{"$f":"'Gas Use Per Customer'!C171","v":2},{"$f":"'Daily efficiency'!CR173","v":44},{"$f":"'Gas Use Per Customer'!M171","v":374.27943878337982},{"$f":"'Gas Use Per Customer'!O171","v":80.786559868072331},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.2359679604217},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.28383163501394},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.4719359208434},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":261.99560714836588},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0786559868072327},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F172*'Daily efficiency'!AX173","v":400.24599451729119},{"$f":"G172*'Daily efficiency'!AY173","v":1999.7530249820227},{"$f":"H172*'Daily efficiency'!AZ173","v":811.55869856040636},{"$f":"I172*'Daily efficiency'!BA173","v":5982.3534876381036},{"$f":"J172*'Daily efficiency'!BB173","v":277.51576186404691},{"$f":"K172*'Daily efficiency'!BC173","v":0},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,7,FALSE)","v":0},78.569765693789805,373.6065025528805,159.31196730538028,1117.6610989607536,54.47736813028807,0,{"$f":"(V172+AB172)-(VLOOKUP($A172,Assumptions!$A$43:$M$98,11,FALSE)*F172)","v":55.933988513083335},{"$f":"(W172+AC172)-(VLOOKUP($A172,Assumptions!$A$43:$R$98,16,FALSE)*G172)","v":275.57441252112113},{"$f":"(X172+AD172)-VLOOKUP($A172,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A172,Assumptions!$A$44:$M$98,11,FALSE)*$H172)","v":99.939947464281943},{"$f":"(Y172+AE172)-VLOOKUP($A172,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A172,Assumptions!$A$43:$R$98,16,FALSE)*I172)","v":874.8190900736297},{"$f":"(Z172+AF172)-(VLOOKUP($A172,Assumptions!$A$43:$M$98,11,FALSE)*J172)","v":46.932109070052576},0,null,23.078916676414892,24.54266197620456,20.618105211949416,33.390601453032268,101.40947720034065,0]
[{"$f":"'Gas Use Per Customer'!B172","v":2036},{"$f":"'Gas Use Per Customer'!C172","v":3},{"$f":"'Daily efficiency'!CR174","v":47},{"$f":"'Gas Use Per Customer'!M172","v":318.9922514472683},{"$f":"'Gas Use Per Customer'!O172","v":69.527593818984542},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.858278145695362},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.697675434180482},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.716556291390724},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.29457601308781},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9527593818984545},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F173*'Daily efficiency'!AX174","v":330.78895345713863},{"$f":"G173*'Daily efficiency'!AY174","v":1702.282146449671},{"$f":"H173*'Daily efficiency'!AZ174","v":692.05184433932504},{"$f":"I173*'Daily efficiency'!BA174","v":5234.0248617467805},{"$f":"J173*'Daily efficiency'!BB174","v":203.71584988962459},{"$f":"K173*'Daily efficiency'!BC174","v":0},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,7,FALSE)","v":0},64.935092226384583,318.03111241648918,135.8523308228805,977.85361414298541,39.990173076541758,0,{"$f":"(V173+AB173)-(VLOOKUP($A173,Assumptions!$A$43:$M$98,11,FALSE)*F173)","v":45.453991358031047},{"$f":"(W173+AC173)-(VLOOKUP($A173,Assumptions!$A$43:$R$98,16,FALSE)*G173)","v":234.47996353435383},{"$f":"(X173+AD173)-VLOOKUP($A173,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A173,Assumptions!$A$44:$M$98,11,FALSE)*$H173)","v":82.789663606488048},{"$f":"(Y173+AE173)-VLOOKUP($A173,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A173,Assumptions!$A$43:$R$98,16,FALSE)*I173)","v":768.80046793831764},{"$f":"(Z173+AF173)-(VLOOKUP($A173,Assumptions!$A$43:$M$98,11,FALSE)*J173)","v":33.496472787090582},0,null,21.791823390470817,24.502158748424964,19.845756928784123,34.429876518507839,73.486645863632333,0]
[{"$f":"'Gas Use Per Customer'!B173","v":2036},{"$f":"'Gas Use Per Customer'!C173","v":4},{"$f":"'Daily efficiency'!CR175","v":52},{"$f":"'Gas Use Per Customer'!M173","v":225.29253656710227},{"$f":"'Gas Use Per Customer'!O173","v":46.788274958408785},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.430619966727029},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.76328291039206},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6788274958408786},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.529253656710228},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6788274958408786},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F174*'Daily efficiency'!AX175","v":523.04972485812516},{"$f":"G174*'Daily efficiency'!AY175","v":3474.903582405831},{"$f":"H174*'Daily efficiency'!AZ175","v":57.447089596552978},{"$f":"I174*'Daily efficiency'!BA175","v":528.08570571328789},{"$f":"J174*'Daily efficiency'!BB175","v":137.08964562813767},{"$f":"K174*'Daily efficiency'!BC175","v":0},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,7,FALSE)","v":0},102.6765911245833,649.20345558311567,11.277075676509545,98.660310095785377,26.911203318943208,0,{"$f":"(V174+AB174)-(VLOOKUP($A174,Assumptions!$A$43:$M$98,11,FALSE)*F174)","v":67.717344822303829},{"$f":"(W174+AC174)-(VLOOKUP($A174,Assumptions!$A$43:$R$98,16,FALSE)*G174)","v":472.17611232305342},{"$f":"(X174+AD174)-VLOOKUP($A174,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A174,Assumptions!$A$44:$M$98,11,FALSE)*$H174)","v":-7.1932955909607701},{"$f":"(Y174+AE174)-VLOOKUP($A174,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A174,Assumptions!$A$43:$R$98,16,FALSE)*I174)","v":64.890139809426415},{"$f":"(Z174+AF174)-(VLOOKUP($A174,Assumptions!$A$43:$M$98,11,FALSE)*J174)","v":22.541297531158275},0,null,18.091430193381619,23.287061915037349,4.0837800855487751,28.802614058233221,49.452500850101487,0]
[{"$f":"'Gas Use Per Customer'!B174","v":2036},{"$f":"'Gas Use Per Customer'!C174","v":5},{"$f":"'Daily efficiency'!CR176","v":56},{"$f":"'Gas Use Per Customer'!M174","v":172.40800580806018},{"$f":"'Gas Use Per Customer'!O174","v":31.7375154766818},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.390012381345443},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":155.16720522725416},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1737515476681804},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.24080058080602},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1737515476681804},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F175*'Daily efficiency'!AX176","v":354.79612686116997},{"$f":"G175*'Daily efficiency'!AY176","v":2659.2145756210361},{"$f":"H175*'Daily efficiency'!AZ176","v":38.967623764322092},{"$f":"I175*'Daily efficiency'!BA176","v":404.12436561409334},{"$f":"J175*'Daily efficiency'!BB176","v":92.990920346677626},{"$f":"K175*'Daily efficiency'!BC176","v":0},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,7,FALSE)","v":0},69.64778895580416,496.81127855493509,7.6494883415361032,75.501068855660463,18.254460815029319,0,{"$f":"(V175+AB175)-(VLOOKUP($A175,Assumptions!$A$43:$M$98,11,FALSE)*F175)","v":45.934163660620612},{"$f":"(W175+AC175)-(VLOOKUP($A175,Assumptions!$A$43:$R$98,16,FALSE)*G175)","v":361.3388315310375},{"$f":"(X175+AD175)-VLOOKUP($A175,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A175,Assumptions!$A$44:$M$98,11,FALSE)*$H175)","v":-9.4151803000472221},{"$f":"(Y175+AE175)-VLOOKUP($A175,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A175,Assumptions!$A$43:$R$98,16,FALSE)*I175)","v":46.348109262208681},{"$f":"(Z175+AF175)-(VLOOKUP($A175,Assumptions!$A$43:$M$98,11,FALSE)*J175)","v":15.290257653131375},0,null,18.091430193381619,23.287061915037352,-1.7656919585111188,26.882805728759188,33.544718468160696,0]
[{"$f":"'Gas Use Per Customer'!B175","v":2036},{"$f":"'Gas Use Per Customer'!C175","v":6},{"$f":"'Daily efficiency'!CR177","v":60},{"$f":"'Gas Use Per Customer'!M175","v":142.38795639283524},{"$f":"'Gas Use Per Customer'!O175","v":21.846816927187117},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.477453541749693},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":128.14916075355171},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1846816927187116},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.238795639283524},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1846816927187116},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F176*'Daily efficiency'!AX177","v":244.22724695340364},{"$f":"G176*'Daily efficiency'!AY177","v":2196.1864662726598},{"$f":"H176*'Daily efficiency'!AZ177","v":26.823729888123466},{"$f":"I176*'Daily efficiency'!BA177","v":255.88065016835105},{"$f":"J176*'Daily efficiency'!BB177","v":56.543203343714765},{"$f":"K176*'Daily efficiency'!BC177","v":0},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.942709813525134,410.30543990574751,5.2655971607788787,47.805240740273007,11.099639469596379,0,{"$f":"(V176+AB176)-(VLOOKUP($A176,Assumptions!$A$43:$M$98,11,FALSE)*F176)","v":31.619213070863506},{"$f":"(W176+AC176)-(VLOOKUP($A176,Assumptions!$A$43:$R$98,16,FALSE)*G176)","v":298.42174408280323},{"$f":"(X176+AD176)-VLOOKUP($A176,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A176,Assumptions!$A$44:$M$98,11,FALSE)*$H176)","v":-10.875305411739209},{"$f":"(Y176+AE176)-VLOOKUP($A176,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A176,Assumptions!$A$43:$R$98,16,FALSE)*I176)","v":21.273253502482707},{"$f":"(Z176+AF176)-(VLOOKUP($A176,Assumptions!$A$43:$M$98,11,FALSE)*J176)","v":9.0592023767636753},0,null,18.09143019338163,23.287061915037345,-5.6097082509603302,14.940346108902471,20.158841846360055,0]
[{"$f":"'Gas Use Per Customer'!B176","v":2036},{"$f":"'Gas Use Per Customer'!C176","v":7},{"$f":"'Daily efficiency'!CR178","v":62},{"$f":"'Gas Use Per Customer'!M176","v":132.0117386676543},{"$f":"'Gas Use Per Customer'!O176","v":19.74034423611522},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.792275388892177},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.81056480088887},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9740344236115221},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.20117386676543},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9740344236115221},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F177*'Daily efficiency'!AX178","v":220.67882670355004},{"$f":"G177*'Daily efficiency'!AY178","v":2036.1440756348554},{"$f":"H177*'Daily efficiency'!AZ178","v":24.237382656380717},{"$f":"I177*'Daily efficiency'!BA178","v":0},{"$f":"J177*'Daily efficiency'!BB178","v":28.919604305908784},{"$f":"K177*'Daily efficiency'!BC178","v":0},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.320068021141225,380.40530869983047,4.7578876551637492,0,5.6770250430931055,0,{"$f":"(V177+AB177)-(VLOOKUP($A177,Assumptions!$A$43:$M$98,11,FALSE)*F177)","v":28.570484779280143},{"$f":"(W177+AC177)-(VLOOKUP($A177,Assumptions!$A$43:$R$98,16,FALSE)*G177)","v":276.67489786788565},{"$f":"(X177+AD177)-VLOOKUP($A177,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A177,Assumptions!$A$44:$M$98,11,FALSE)*$H177)","v":-11.186275729754268},{"$f":"(Y177+AE177)-VLOOKUP($A177,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A177,Assumptions!$A$43:$R$98,16,FALSE)*I177)","v":-25.626066683234804},{"$f":"(Z177+AF177)-(VLOOKUP($A177,Assumptions!$A$43:$M$98,11,FALSE)*J177)","v":3.8333271378604703},0,null,18.091430193381623,23.287061915037352,-6.4283880745905186,-19.41196058916368,9.5103521809535749,0]
[{"$f":"'Gas Use Per Customer'!B177","v":2036},{"$f":"'Gas Use Per Customer'!C177","v":8},{"$f":"'Daily efficiency'!CR179","v":62},{"$f":"'Gas Use Per Customer'!M177","v":156.52096493596596},{"$f":"'Gas Use Per Customer'!O177","v":20.315298645548072},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.252238916438458},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.86886844236938},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0315298645548072},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.652096493596597},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0315298645548072},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F178*'Daily efficiency'!AX179","v":227.10628627386214},{"$f":"G178*'Daily efficiency'!AY179","v":2414.1734567208318},{"$f":"H178*'Daily efficiency'!AZ179","v":24.943317156038653},{"$f":"I178*'Daily efficiency'!BA179","v":0},{"$f":"J178*'Daily efficiency'!BB179","v":29.761912515727907},{"$f":"K178*'Daily efficiency'!BC179","v":0},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.581802053120178,451.03114757362408,4.8964652024548334,0,5.8423732529290566,0,{"$f":"(V178+AB178)-(VLOOKUP($A178,Assumptions!$A$43:$M$98,11,FALSE)*F178)","v":29.402624584290653},{"$f":"(W178+AC178)-(VLOOKUP($A178,Assumptions!$A$43:$R$98,16,FALSE)*G178)","v":328.04220613187078},{"$f":"(X178+AD178)-VLOOKUP($A178,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A178,Assumptions!$A$44:$M$98,11,FALSE)*$H178)","v":-11.101397460834239},{"$f":"(Y178+AE178)-VLOOKUP($A178,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A178,Assumptions!$A$43:$R$98,16,FALSE)*I178)","v":-27.765903417657974},{"$f":"(Z178+AF178)-(VLOOKUP($A178,Assumptions!$A$43:$M$98,11,FALSE)*J178)","v":3.9449760693253659},0,null,18.091430193381623,23.287061915037356,-6.2049322583794053,-17.739414926950673,9.787349322254423,0]
[{"$f":"'Gas Use Per Customer'!B178","v":2036},{"$f":"'Gas Use Per Customer'!C178","v":9},{"$f":"'Daily efficiency'!CR180","v":59},{"$f":"'Gas Use Per Customer'!M178","v":156.63869553976494},{"$f":"'Gas Use Per Customer'!O178","v":21.391657164857619},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.113325731886096},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.97482598578844},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.139165716485762},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.663869553976495},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.139165716485762},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F179*'Daily efficiency'!AX180","v":239.13898095803279},{"$f":"G179*'Daily efficiency'!AY180","v":2415.9893291111621},{"$f":"H179*'Daily efficiency'!AZ180","v":26.264880397080432},{"$f":"I179*'Daily efficiency'!BA180","v":354.92239893370214},{"$f":"J179*'Daily efficiency'!BB180","v":61.632929568148917},{"$f":"K179*'Daily efficiency'!BC180","v":0},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.943864422139974,451.37040033351911,5.1558929434454859,66.308846385913441,12.098771509335137,0,{"$f":"(V179+AB179)-(VLOOKUP($A179,Assumptions!$A$43:$M$98,11,FALSE)*F179)","v":30.960453785501883},{"$f":"(W179+AC179)-(VLOOKUP($A179,Assumptions!$A$43:$R$98,16,FALSE)*G179)","v":328.2889501192671},{"$f":"(X179+AD179)-VLOOKUP($A179,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A179,Assumptions!$A$44:$M$98,11,FALSE)*$H179)","v":-10.942498865819658},{"$f":"(Y179+AE179)-VLOOKUP($A179,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A179,Assumptions!$A$43:$R$98,16,FALSE)*I179)","v":38.532664215755617},{"$f":"(Z179+AF179)-(VLOOKUP($A179,Assumptions!$A$43:$M$98,11,FALSE)*J179)","v":10.100845179755375},0,null,18.091430193381626,23.287061915037345,-5.7866059223741724,24.599709594730093,22.199616689090512,0]
[{"$f":"'Gas Use Per Customer'!B179","v":2036},{"$f":"'Gas Use Per Customer'!C179","v":10},{"$f":"'Daily efficiency'!CR181","v":53},{"$f":"'Gas Use Per Customer'!M179","v":250.9700871200393},{"$f":"'Gas Use Per Customer'!O179","v":43.720861611094712},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.976689288875768},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":225.87307840803538},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.372086161109471},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.09700871200393},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.372086161109471},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F180*'Daily efficiency'!AX181","v":488.75887509362826},{"$f":"G180*'Daily efficiency'!AY181","v":3870.9531531701605},{"$f":"H180*'Daily efficiency'!AZ181","v":53.68089027526031},{"$f":"I180*'Daily efficiency'!BA181","v":588.27388420937245},{"$f":"J180*'Daily efficiency'!BB181","v":128.10212452050743},{"$f":"K180*'Daily efficiency'!BC181","v":0},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,7,FALSE)","v":0},95.945170777237209,723.19594021614228,10.53775685187783,109.90504611170054,25.14691976016298,0,{"$f":"(V180+AB180)-(VLOOKUP($A180,Assumptions!$A$43:$M$98,11,FALSE)*F180)","v":63.27783326652947},{"$f":"(W180+AC180)-(VLOOKUP($A180,Assumptions!$A$43:$R$98,16,FALSE)*G180)","v":525.9920361828008},{"$f":"(X180+AD180)-VLOOKUP($A180,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A180,Assumptions!$A$44:$M$98,11,FALSE)*$H180)","v":-7.6461258166460198},{"$f":"(Y180+AE180)-VLOOKUP($A180,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A180,Assumptions!$A$43:$R$98,16,FALSE)*I180)","v":73.893035739421663},{"$f":"(Z180+AF180)-(VLOOKUP($A180,Assumptions!$A$43:$M$98,11,FALSE)*J180)","v":21.063502571324513},0,null,18.091430193381626,23.287061915037359,2.8916310352318106,29.44296532999908,46.210422331487493,0]
[{"$f":"'Gas Use Per Customer'!B180","v":2036},{"$f":"'Gas Use Per Customer'!C180","v":11},{"$f":"'Daily efficiency'!CR182","v":46},{"$f":"'Gas Use Per Customer'!M180","v":346.43704519175196},{"$f":"'Gas Use Per Customer'!O180","v":71.3209929098836},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.396297872965079},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.93111355752559},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.792595745930157},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":242.50593163422636},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1320992909883607},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F181*'Daily efficiency'!AX182","v":347.91397787773622},{"$f":"G181*'Daily efficiency'!AY182","v":1846.3361682656387},{"$f":"H181*'Daily efficiency'!AZ182","v":703.67336140021223},{"$f":"I181*'Daily efficiency'!BA182","v":5684.3390375062681},{"$f":"J181*'Daily efficiency'!BB182","v":208.97050922595886},{"$f":"K181*'Daily efficiency'!BC182","v":0},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,7,FALSE)","v":0},68.296797714154692,344.94419548074598,138.13367750714031,1061.9841553416904,41.021682094775379,0,{"$f":"(V181+AB181)-(VLOOKUP($A181,Assumptions!$A$43:$M$98,11,FALSE)*F181)","v":48.313200115107762},{"$f":"(W181+AC181)-(VLOOKUP($A181,Assumptions!$A$43:$R$98,16,FALSE)*G181)","v":254.20464613502162},{"$f":"(X181+AD181)-VLOOKUP($A181,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A181,Assumptions!$A$44:$M$98,11,FALSE)*$H181)","v":84.066016829361061},{"$f":"(Y181+AE181)-VLOOKUP($A181,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A181,Assumptions!$A$43:$R$98,16,FALSE)*I181)","v":836.15807472198151},{"$f":"(Z181+AF181)-(VLOOKUP($A181,Assumptions!$A$43:$M$98,11,FALSE)*J181)","v":34.360482895093071},0,null,22.580168028111569,24.458955305460094,19.644991233642624,34.47990195898241,75.382164989868443,0]
[{"$f":"'Gas Use Per Customer'!B181","v":2036},{"$f":"'Gas Use Per Customer'!C181","v":12},{"$f":"'Daily efficiency'!CR183","v":37},{"$f":"'Gas Use Per Customer'!M181","v":482.92294865783987},{"$f":"'Gas Use Per Customer'!O181","v":109.42919339050653},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.828758017151955},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.87688459735196},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.65751603430391},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.04606406048788},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.942919339050654},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F182*'Daily efficiency'!AX183","v":537.61326304986346},{"$f":"G182*'Daily efficiency'!AY183","v":2585.1899352405048},{"$f":"H182*'Daily efficiency'!AZ183","v":1185.4185338691784},{"$f":"I182*'Daily efficiency'!BA183","v":7891.8489361682532},{"$f":"J182*'Daily efficiency'!BB183","v":330.97036039657701},{"$f":"K182*'Daily efficiency'!BC183","v":0},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,7,FALSE)","v":0},105.53546741334527,482.98152725574471,232.70203257750148,1474.4051104730784,64.970703078016186,0,{"$f":"(V182+AB182)-(VLOOKUP($A182,Assumptions!$A$43:$M$98,11,FALSE)*F182)","v":74.874243037694086},{"$f":"(W182+AC182)-(VLOOKUP($A182,Assumptions!$A$43:$R$98,16,FALSE)*G182)","v":356.49329125989038},{"$f":"(X182+AD182)-VLOOKUP($A182,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A182,Assumptions!$A$44:$M$98,11,FALSE)*$H182)","v":157.27911834651371},{"$f":"(Y182+AE182)-VLOOKUP($A182,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A182,Assumptions!$A$43:$R$98,16,FALSE)*I182)","v":1165.1654276697327},{"$f":"(Z182+AF182)-(VLOOKUP($A182,Assumptions!$A$43:$M$98,11,FALSE)*J182)","v":54.750294952799123},0,null,22.807516202280556,24.60663702499345,23.954472822934775,34.467652534515089,50.03262224315084,0]
[{"$f":"'Gas Use Per Customer'!B182","v":2037},{"$f":"'Gas Use Per Customer'!C182","v":1},{"$f":"'Daily efficiency'!CR184","v":40},{"$f":"'Gas Use Per Customer'!M182","v":450.98473638082618},{"$f":"'Gas Use Per Customer'!O182","v":101.25602879249297},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.376808637747889},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.29542091424784},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.753617275495778},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":315.68931546657831},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.125602879249298},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F183*'Daily efficiency'!AX184","v":501.65918701211621},{"$f":"G183*'Daily efficiency'!AY184","v":2409.5849179688485},{"$f":"H183*'Daily efficiency'!AZ184","v":1017.1891349554433},{"$f":"I183*'Daily efficiency'!BA184","v":7399.7575545365989},{"$f":"J183*'Daily efficiency'!BB184","v":296.68016436200423},{"$f":"K183*'Daily efficiency'!BC184","v":0},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,7,FALSE)","v":0},100.55341557285377,459.66336687207695,203.88710991730721,1411.6113718136053,59.467073725881264,0,{"$f":"(V183+AB183)-(VLOOKUP($A183,Assumptions!$A$43:$M$98,11,FALSE)*F183)","v":71.558083852995196},{"$f":"(W183+AC183)-(VLOOKUP($A183,Assumptions!$A$43:$R$98,16,FALSE)*G183)","v":338.94175335020378},{"$f":"(X183+AD183)-VLOOKUP($A183,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A183,Assumptions!$A$44:$M$98,11,FALSE)*$H183)","v":131.48577075735159},{"$f":"(Y183+AE183)-VLOOKUP($A183,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A183,Assumptions!$A$43:$R$98,16,FALSE)*I183)","v":1115.5169312089961},{"$f":"(Z183+AF183)-(VLOOKUP($A183,Assumptions!$A$43:$M$98,11,FALSE)*J183)","v":49.801963152595071},0,null,23.556814248114659,25.051975230191264,21.642459602217752,35.335910230610729,49.184195495811643,0]
[{"$f":"'Gas Use Per Customer'!B183","v":2037},{"$f":"'Gas Use Per Customer'!C183","v":2},{"$f":"'Daily efficiency'!CR185","v":44},{"$f":"'Gas Use Per Customer'!M183","v":363.54502255669649},{"$f":"'Gas Use Per Customer'!O183","v":78.548946463439506},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.564683939031852},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":109.06350676700895},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.129367878063704},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":254.48151578968753},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8548946463439506},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F184*'Daily efficiency'!AX185","v":389.16004403313849},{"$f":"G184*'Daily efficiency'!AY185","v":1942.3996705191028},{"$f":"H184*'Daily efficiency'!AZ185","v":789.08027361558061},{"$f":"I184*'Daily efficiency'!BA185","v":5858.5280385011647},{"$f":"J184*'Daily efficiency'!BB185","v":254.80717168836458},{"$f":"K184*'Daily efficiency'!BC185","v":0},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,7,FALSE)","v":0},78.003897157910785,370.5409864179631,158.16458409898965,1117.5994267767596,51.073980281965412,0,{"$f":"(V184+AB184)-(VLOOKUP($A184,Assumptions!$A$43:$M$98,11,FALSE)*F184)","v":55.510888236730409},{"$f":"(W184+AC184)-(VLOOKUP($A184,Assumptions!$A$43:$R$98,16,FALSE)*G184)","v":273.22562700449072},{"$f":"(X184+AD184)-VLOOKUP($A184,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A184,Assumptions!$A$44:$M$98,11,FALSE)*$H184)","v":98.767890536390439},{"$f":"(Y184+AE184)-VLOOKUP($A184,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A184,Assumptions!$A$43:$R$98,16,FALSE)*I184)","v":876.11957909175226},{"$f":"(Z184+AF184)-(VLOOKUP($A184,Assumptions!$A$43:$M$98,11,FALSE)*J184)","v":43.576310641571951},0,null,23.556814248114655,25.051975230191282,20.956761141360822,34.427631271098221,94.650290923537369,0]
[{"$f":"'Gas Use Per Customer'!B184","v":2037},{"$f":"'Gas Use Per Customer'!C184","v":3},{"$f":"'Daily efficiency'!CR186","v":47},{"$f":"'Gas Use Per Customer'!M184","v":320.39070689359966},{"$f":"'Gas Use Per Customer'!O184","v":69.906787066705505},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.972036120011651},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.117212068079894},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.944072240023303},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.27349482551975},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9906787066705505},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F185*'Daily efficiency'!AX186","v":334.31185466441485},{"$f":"G185*'Daily efficiency'!AY186","v":1709.7449162445314},{"$f":"H185*'Daily efficiency'!AZ186","v":695.88282724599014},{"$f":"I185*'Daily efficiency'!BA186","v":5256.9707187101858},{"$f":"J185*'Daily efficiency'!BB186","v":204.82688610544702},{"$f":"K185*'Daily efficiency'!BC186","v":0},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,7,FALSE)","v":0},67.010033351966683,326.1587084284443,139.48393038477025,1002.8436192849239,41.055847340750802,0,{"$f":"(V185+AB185)-(VLOOKUP($A185,Assumptions!$A$43:$M$98,11,FALSE)*F185)","v":46.991763776901905},{"$f":"(W185+AC185)-(VLOOKUP($A185,Assumptions!$A$43:$R$98,16,FALSE)*G185)","v":240.39508945543352},{"$f":"(X185+AD185)-VLOOKUP($A185,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A185,Assumptions!$A$44:$M$98,11,FALSE)*$H185)","v":85.036715514402232},{"$f":"(Y185+AE185)-VLOOKUP($A185,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A185,Assumptions!$A$43:$R$98,16,FALSE)*I185)","v":788.31783262766021},{"$f":"(Z185+AF185)-(VLOOKUP($A185,Assumptions!$A$43:$M$98,11,FALSE)*J185)","v":34.383090815729204},0,null,22.406867653666712,25.010618211144276,20.27383393481276,35.149843865453455,75.438938156480006,0]
[{"$f":"'Gas Use Per Customer'!B185","v":2037},{"$f":"'Gas Use Per Customer'!C185","v":4},{"$f":"'Daily efficiency'!CR187","v":52},{"$f":"'Gas Use Per Customer'!M185","v":228.54973767184754},{"$f":"'Gas Use Per Customer'!O185","v":47.729921902319617},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.183937521855697},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":205.69476390466278},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7729921902319621},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.854973767184756},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7729921902319621},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F186*'Daily efficiency'!AX187","v":533.57646847848468},{"$f":"G186*'Daily efficiency'!AY187","v":3525.1425293321722},{"$f":"H186*'Daily efficiency'!AZ187","v":58.603252682352831},{"$f":"I186*'Daily efficiency'!BA187","v":535.7205851028109},{"$f":"J186*'Daily efficiency'!BB187","v":139.84867117379642},{"$f":"K186*'Daily efficiency'!BC187","v":0},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,7,FALSE)","v":0},106.95096943079992,672.47220533844836,11.746535045011061,102.19649285430192,28.031504084685466,0,{"$f":"(V186+AB186)-(VLOOKUP($A186,Assumptions!$A$43:$M$98,11,FALSE)*F186)","v":70.503561540797023},{"$f":"(W186+AC186)-(VLOOKUP($A186,Assumptions!$A$43:$R$98,16,FALSE)*G186)","v":488.93455399908487},{"$f":"(X186+AD186)-VLOOKUP($A186,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A186,Assumptions!$A$44:$M$98,11,FALSE)*$H186)","v":-7.2200666614777633},{"$f":"(Y186+AE186)-VLOOKUP($A186,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A186,Assumptions!$A$43:$R$98,16,FALSE)*I186)","v":67.392744763023074},{"$f":"(Z186+AF186)-(VLOOKUP($A186,Assumptions!$A$43:$M$98,11,FALSE)*J186)","v":23.475578098435104},0,null,18.464193615559484,23.769907639734601,4.5264683835332979,29.48712409365606,51.507082183120573,0]
[{"$f":"'Gas Use Per Customer'!B186","v":2037},{"$f":"'Gas Use Per Customer'!C186","v":5},{"$f":"'Daily efficiency'!CR188","v":56},{"$f":"'Gas Use Per Customer'!M186","v":174.4001302531471},{"$f":"'Gas Use Per Customer'!O186","v":32.344789356984478},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.875831485587582},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":156.9601172278324},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.2344789356984478},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.440013025314709},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.2344789356984478},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F187*'Daily efficiency'!AX188","v":361.58488828244896},{"$f":"G187*'Daily efficiency'!AY188","v":2689.9410278875498},{"$f":"H187*'Daily efficiency'!AZ188","v":39.713240418118481},{"$f":"I187*'Daily efficiency'!BA188","v":408.79390531337697},{"$f":"J187*'Daily efficiency'!BB188","v":94.770232815964462},{"$f":"K187*'Daily efficiency'!BC188","v":0},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,7,FALSE)","v":0},72.476686319413204,513.14537219481053,7.960189050442473,77.983382727813535,18.995905688555883,0,{"$f":"(V187+AB187)-(VLOOKUP($A187,Assumptions!$A$43:$M$98,11,FALSE)*F187)","v":47.777636251347928},{"$f":"(W187+AC187)-(VLOOKUP($A187,Assumptions!$A$43:$R$98,16,FALSE)*G187)","v":373.09274896274928},{"$f":"(X187+AD187)-VLOOKUP($A187,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A187,Assumptions!$A$44:$M$98,11,FALSE)*$H187)","v":-9.5378679283041485},{"$f":"(Y187+AE187)-VLOOKUP($A187,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A187,Assumptions!$A$43:$R$98,16,FALSE)*I187)","v":48.011304426234943},{"$f":"(Z187+AF187)-(VLOOKUP($A187,Assumptions!$A$43:$M$98,11,FALSE)*J187)","v":15.908524430047724},0,null,18.464193615559484,23.769907639734608,-1.5776788778616755,27.529397114867447,34.904430118603607,0]
[{"$f":"'Gas Use Per Customer'!B187","v":2037},{"$f":"'Gas Use Per Customer'!C187","v":6},{"$f":"'Daily efficiency'!CR189","v":59},{"$f":"'Gas Use Per Customer'!M187","v":143.47234924015936},{"$f":"'Gas Use Per Customer'!O187","v":22.116072863257227},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.692858290605781},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":129.12511431614342},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2116072863257226},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.347234924015936},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2116072863257226},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F188*'Daily efficiency'!AX189","v":247.23727977472646},{"$f":"G188*'Daily efficiency'!AY189","v":2212.9121006293021},{"$f":"H188*'Daily efficiency'!AZ189","v":27.154324890772592},{"$f":"I188*'Daily efficiency'!BA189","v":246.61940352055123},{"$f":"J188*'Daily efficiency'!BB189","v":56.160081024097828},{"$f":"K188*'Daily efficiency'!BC189","v":0},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.556658348787586,422.14516665578492,5.4428587894597786,47.046237927899206,11.256821587291807,0,{"$f":"(V188+AB188)-(VLOOKUP($A188,Assumptions!$A$43:$M$98,11,FALSE)*F188)","v":32.668436109040194},{"$f":"(W188+AC188)-(VLOOKUP($A188,Assumptions!$A$43:$R$98,16,FALSE)*G188)","v":306.92920412649005},{"$f":"(X188+AD188)-VLOOKUP($A188,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A188,Assumptions!$A$44:$M$98,11,FALSE)*$H188)","v":-11.078844710747108},{"$f":"(Y188+AE188)-VLOOKUP($A188,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A188,Assumptions!$A$43:$R$98,16,FALSE)*I188)","v":19.833788593294642},{"$f":"(Z188+AF188)-(VLOOKUP($A188,Assumptions!$A$43:$M$98,11,FALSE)*J188)","v":9.1457938073233827},0,null,18.464193615559484,23.769907639734594,-5.6359859212873289,13.824119210660394,20.402615394615189,0]
[{"$f":"'Gas Use Per Customer'!B188","v":2037},{"$f":"'Gas Use Per Customer'!C188","v":7},{"$f":"'Daily efficiency'!CR190","v":62},{"$f":"'Gas Use Per Customer'!M188","v":132.56544343381466},{"$f":"'Gas Use Per Customer'!O188","v":19.931221189727079},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.944976951781664},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.3088990904332},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.993122118972708},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.256544343381467},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.993122118972708},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F189*'Daily efficiency'!AX190","v":222.8126548508196},{"$f":"G189*'Daily efficiency'!AY190","v":2044.6843970535936},{"$f":"H189*'Daily efficiency'!AZ190","v":24.471743197901109},{"$f":"I189*'Daily efficiency'!BA190","v":0},{"$f":"J189*'Daily efficiency'!BB190","v":29.199239042950154},{"$f":"K189*'Daily efficiency'!BC190","v":0},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.660945235642963,390.05328558111773,4.9051575796443565,0,5.8527448393483734,0,{"$f":"(V189+AB189)-(VLOOKUP($A189,Assumptions!$A$43:$M$98,11,FALSE)*F189)","v":29.441114163333005},{"$f":"(W189+AC189)-(VLOOKUP($A189,Assumptions!$A$43:$R$98,16,FALSE)*G189)","v":283.5961511978013},{"$f":"(X189+AD189)-VLOOKUP($A189,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A189,Assumptions!$A$44:$M$98,11,FALSE)*$H189)","v":-11.40799702463285},{"$f":"(Y189+AE189)-VLOOKUP($A189,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A189,Assumptions!$A$43:$R$98,16,FALSE)*I189)","v":-26.239246207273624},{"$f":"(Z189+AF189)-(VLOOKUP($A189,Assumptions!$A$43:$M$98,11,FALSE)*J189)","v":3.9502659553096287},0,null,18.464193615559481,23.769907639734605,-6.5028394449884939,-19.793428458883383,9.8030107946580021,0]
[{"$f":"'Gas Use Per Customer'!B189","v":2037},{"$f":"'Gas Use Per Customer'!C189","v":8},{"$f":"'Daily efficiency'!CR191","v":62},{"$f":"'Gas Use Per Customer'!M189","v":158.91513462828362},{"$f":"'Gas Use Per Customer'!O189","v":20.586856523395156},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.469485218716127},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.02362116545527},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0586856523395158},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.891513462828364},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0586856523395158},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F190*'Daily efficiency'!AX191","v":230.14205267938226},{"$f":"G190*'Daily efficiency'!AY191","v":2451.1010397091131},{"$f":"H190*'Daily efficiency'!AZ191","v":25.276738504724808},{"$f":"I190*'Daily efficiency'!BA191","v":0},{"$f":"J190*'Daily efficiency'!BB191","v":30.15974480677389},{"$f":"K190*'Daily efficiency'!BC191","v":0},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.130062127817872,467.5831708832539,5.0665121999062697,0,6.0452702385245214,0,{"$f":"(V190+AB190)-(VLOOKUP($A190,Assumptions!$A$43:$M$98,11,FALSE)*F190)","v":30.409576382696955},{"$f":"(W190+AC190)-(VLOOKUP($A190,Assumptions!$A$43:$R$98,16,FALSE)*G190)","v":339.9658265403263},{"$f":"(X190+AD190)-VLOOKUP($A190,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A190,Assumptions!$A$44:$M$98,11,FALSE)*$H190)","v":-11.309224238472307},{"$f":"(Y190+AE190)-VLOOKUP($A190,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A190,Assumptions!$A$43:$R$98,16,FALSE)*I190)","v":-28.590380647230415},{"$f":"(Z190+AF190)-(VLOOKUP($A190,Assumptions!$A$43:$M$98,11,FALSE)*J190)","v":4.0802095203844067},0,null,18.464193615559481,23.769907639734605,-6.2427120385660375,-17.990974059271203,10.125479758908927,0]
[{"$f":"'Gas Use Per Customer'!B190","v":2037},{"$f":"'Gas Use Per Customer'!C190","v":9},{"$f":"'Daily efficiency'!CR192","v":59},{"$f":"'Gas Use Per Customer'!M190","v":158.6035249635548},{"$f":"'Gas Use Per Customer'!O190","v":21.672992657942167},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.338394126353734},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.74317246719932},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1672992657942167},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.860352496355482},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1672992657942167},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F191*'Daily efficiency'!AX192","v":242.28405207641671},{"$f":"G191*'Daily efficiency'!AY192","v":2446.2947839991903},{"$f":"H191*'Daily efficiency'!AZ192","v":26.610306794875285},{"$f":"I191*'Daily efficiency'!BA192","v":334.58999626311532},{"$f":"J191*'Daily efficiency'!BB192","v":60.326775063381994},{"$f":"K191*'Daily efficiency'!BC192","v":0},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.563825014783319,466.66630770686351,5.3338148825760525,63.827907892809769,12.09200078493093,0,{"$f":"(V191+AB191)-(VLOOKUP($A191,Assumptions!$A$43:$M$98,11,FALSE)*F191)","v":32.013946613187471},{"$f":"(W191+AC191)-(VLOOKUP($A191,Assumptions!$A$43:$R$98,16,FALSE)*G191)","v":339.29920257480342},{"$f":"(X191+AD191)-VLOOKUP($A191,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A191,Assumptions!$A$44:$M$98,11,FALSE)*$H191)","v":-11.14559563786189},{"$f":"(Y191+AE191)-VLOOKUP($A191,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A191,Assumptions!$A$43:$R$98,16,FALSE)*I191)","v":35.2653316023424},{"$f":"(Z191+AF191)-(VLOOKUP($A191,Assumptions!$A$43:$M$98,11,FALSE)*J191)","v":10.023265984731449},0,null,18.464193615559488,23.769907639734598,-5.8117807552858372,22.234897749243562,22.115266769662377,0]
[{"$f":"'Gas Use Per Customer'!B191","v":2037},{"$f":"'Gas Use Per Customer'!C191","v":10},{"$f":"'Daily efficiency'!CR193","v":53},{"$f":"'Gas Use Per Customer'!M191","v":252.15044924955379},{"$f":"'Gas Use Per Customer'!O191","v":43.971672629042857},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.177338103234284},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":226.93540432459841},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3971672629042855},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.215044924955379},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3971672629042855},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F192*'Daily efficiency'!AX193","v":491.56271075642576},{"$f":"G192*'Daily efficiency'!AY193","v":3889.1590141138245},{"$f":"H192*'Daily efficiency'!AZ193","v":53.988838431773402},{"$f":"I192*'Daily efficiency'!BA193","v":591.04065304095434},{"$f":"J192*'Daily efficiency'!BB193","v":128.83700080309549},{"$f":"K192*'Daily efficiency'!BC193","v":0},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,7,FALSE)","v":0},98.529660802595018,741.91364387995384,10.821614051283492,112.74960036025112,25.82430625874467,0,{"$f":"(V192+AB192)-(VLOOKUP($A192,Assumptions!$A$43:$M$98,11,FALSE)*F192)","v":64.952118161811569},{"$f":"(W192+AC192)-(VLOOKUP($A192,Assumptions!$A$43:$R$98,16,FALSE)*G192)","v":539.42336009815335},{"$f":"(X192+AD192)-VLOOKUP($A192,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A192,Assumptions!$A$44:$M$98,11,FALSE)*$H192)","v":-7.7862544990529017},{"$f":"(Y192+AE192)-VLOOKUP($A192,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A192,Assumptions!$A$43:$R$98,16,FALSE)*I192)","v":75.840004219812613},{"$f":"(Z192+AF192)-(VLOOKUP($A192,Assumptions!$A$43:$M$98,11,FALSE)*J192)","v":21.627113428646737},0,null,18.464193615559481,23.769907639734605,3.0353595522305898,30.077283005255968,47.451419687391407,0]
[{"$f":"'Gas Use Per Customer'!B192","v":2037},{"$f":"'Gas Use Per Customer'!C192","v":11},{"$f":"'Daily efficiency'!CR194","v":46},{"$f":"'Gas Use Per Customer'!M192","v":348.48369648306436},{"$f":"'Gas Use Per Customer'!O192","v":71.821695289570798},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.546508586871237},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.54510894491931},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.093017173742474},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.93858753814504},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1821695289570799},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F193*'Daily efficiency'!AX194","v":350.3564755147213},{"$f":"G193*'Daily efficiency'!AY194","v":1857.243795944099},{"$f":"H193*'Daily efficiency'!AZ194","v":708.61343461288823},{"$f":"I193*'Daily efficiency'!BA194","v":5717.9204918941223},{"$f":"J193*'Daily efficiency'!BB194","v":210.43756719844234},{"$f":"K193*'Daily efficiency'!BC194","v":0},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,7,FALSE)","v":0},70.226044280977675,354.29626487933473,142.03567484834292,1090.776492337289,42.180461744706861,0,{"$f":"(V193+AB193)-(VLOOKUP($A193,Assumptions!$A$43:$M$98,11,FALSE)*F193)","v":49.659428105743046},{"$f":"(W193+AC193)-(VLOOKUP($A193,Assumptions!$A$43:$R$98,16,FALSE)*G193)","v":261.0125886664498},{"$f":"(X193+AD193)-VLOOKUP($A193,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A193,Assumptions!$A$44:$M$98,11,FALSE)*$H193)","v":86.491766777635206},{"$f":"(Y193+AE193)-VLOOKUP($A193,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A193,Assumptions!$A$43:$R$98,16,FALSE)*I193)","v":858.7039054536524},{"$f":"(Z193+AF193)-(VLOOKUP($A193,Assumptions!$A$43:$M$98,11,FALSE)*J193)","v":35.324923019628649},0,null,23.047552184859143,24.966504057494173,20.070947093102717,35.201642926598296,77.505384764335503,0]
[{"$f":"'Gas Use Per Customer'!B193","v":2037},{"$f":"'Gas Use Per Customer'!C193","v":12},{"$f":"'Daily efficiency'!CR195","v":37},{"$f":"'Gas Use Per Customer'!M193","v":480.66968005357927},{"$f":"'Gas Use Per Customer'!O193","v":108.85032537960954},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.655097613882859},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.20090401607376},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.310195227765718},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.46877603750545},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.885032537960955},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F194*'Daily efficiency'!AX195","v":534.76934991689404},{"$f":"G194*'Daily efficiency'!AY195","v":2573.1277059898189},{"$f":"H194*'Daily efficiency'!AZ195","v":1179.1478043908708},{"$f":"I194*'Daily efficiency'!BA195","v":7855.0263840678463},{"$f":"J194*'Daily efficiency'!BB195","v":329.21956476103821},{"$f":"K194*'Daily efficiency'!BC195","v":0},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,7,FALSE)","v":0},107.19007260305503,490.86153216966432,236.35037943373624,1498.4605222434836,65.989326154473829,0,{"$f":"(V194+AB194)-(VLOOKUP($A194,Assumptions!$A$43:$M$98,11,FALSE)*F194)","v":76.020063964218167},{"$f":"(W194+AC194)-(VLOOKUP($A194,Assumptions!$A$43:$R$98,16,FALSE)*G194)","v":362.19372001091631},{"$f":"(X194+AD194)-VLOOKUP($A194,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A194,Assumptions!$A$44:$M$98,11,FALSE)*$H194)","v":159.59968643582405},{"$f":"(Y194+AE194)-VLOOKUP($A194,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A194,Assumptions!$A$43:$R$98,16,FALSE)*I194)","v":1183.8249514861664},{"$f":"(Z194+AF194)-(VLOOKUP($A194,Assumptions!$A$43:$M$98,11,FALSE)*J194)","v":55.59932327486154},0,null,23.279692764384603,25.117298846513705,24.437177974928556,35.183798194522751,51.078692765466656,0]
[{"$f":"'Gas Use Per Customer'!B194","v":2038},{"$f":"'Gas Use Per Customer'!C194","v":1},{"$f":"'Daily efficiency'!CR196","v":40},{"$f":"'Gas Use Per Customer'!M194","v":448.69188595273641},{"$f":"'Gas Use Per Customer'!O194","v":100.66347429758265},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.199042289274793},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.60756578582092},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.398084578549586},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":314.08432016691546},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.066347429758267},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F195*'Daily efficiency'!AX196","v":498.72345656996868},{"$f":"G195*'Daily efficiency'!AY196","v":2397.3343530051197},{"$f":"H195*'Daily efficiency'!AZ196","v":1011.2365018008584},{"$f":"I195*'Daily efficiency'!BA196","v":7362.1364647125019},{"$f":"J195*'Daily efficiency'!BB196","v":294.94397969191704},{"$f":"K195*'Daily efficiency'!BC196","v":0},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,7,FALSE)","v":0},105.54414025543363,482.85033907187307,214.00655167000372,1482.8178154723337,62.418577570417753,0,{"$f":"(V195+AB195)-(VLOOKUP($A195,Assumptions!$A$43:$M$98,11,FALSE)*F195)","v":76.084326127325895},{"$f":"(W195+AC195)-(VLOOKUP($A195,Assumptions!$A$43:$R$98,16,FALSE)*G195)","v":360.10011325167886},{"$f":"(X195+AD195)-VLOOKUP($A195,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A195,Assumptions!$A$44:$M$98,11,FALSE)*$H195)","v":140.35921282770454},{"$f":"(Y195+AE195)-VLOOKUP($A195,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A195,Assumptions!$A$43:$R$98,16,FALSE)*I195)","v":1181.6729113057968},{"$f":"(Z195+AF195)-(VLOOKUP($A195,Assumptions!$A$43:$M$98,11,FALSE)*J195)","v":52.598639527715171},0,null,25.19428444071794,26.7518479477333,23.239017231608237,37.622792206812946,52.251961195202135,0]
[{"$f":"'Gas Use Per Customer'!B195","v":2038},{"$f":"'Gas Use Per Customer'!C195","v":2},{"$f":"'Daily efficiency'!CR197","v":44},{"$f":"'Gas Use Per Customer'!M195","v":363.1718182924804},{"$f":"'Gas Use Per Customer'!O195","v":78.455724320971626},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.536717296291489},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.95154548774411},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.073434592582977},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":254.22027280473625},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8455724320971632},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F196*'Daily efficiency'!AX197","v":388.69818764039178},{"$f":"G196*'Daily efficiency'!AY197","v":1940.4056620885881},{"$f":"H196*'Daily efficiency'!AZ197","v":788.14379060724616},{"$f":"I196*'Daily efficiency'!BA197","v":5746.1045090236257},{"$f":"J196*'Daily efficiency'!BB197","v":287.34409032555857},{"$f":"K196*'Daily efficiency'!BC197","v":0},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U196+S196)*L196),0)","v":82.259648093361278},{"$f":"IFERROR(((T196+R196)*M196),0)","v":390.81971636622023},{"$f":"IFERROR(((U196+S196)*N196),0)","v":166.79375650266806},{"$f":"IFERROR(((T196+R196)*O196),0)","v":1157.3306439490007},{"$f":"IFERROR(((U196+S196)*P196),0)","v":60.810223724931078},{"$f":"IFERROR((T196*Q196),0)","v":0},{"$f":"(V196+AB196)-(VLOOKUP($A196,Assumptions!$A$43:$M$98,11,FALSE)*F196)","v":59.299075036353351},{"$f":"(W196+AC196)-(VLOOKUP($A196,Assumptions!$A$43:$R$98,16,FALSE)*G196)","v":291.46551785586803},{"$f":"(X196+AD196)-VLOOKUP($A196,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A196,Assumptions!$A$44:$M$98,11,FALSE)*$H196)","v":106.1448998025685},{"$f":"(Y196+AE196)-VLOOKUP($A196,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A196,Assumptions!$A$43:$R$98,16,FALSE)*I196)","v":910.77647017209506},{"$f":"(Z196+AF196)-(VLOOKUP($A196,Assumptions!$A$43:$M$98,11,FALSE)*J196)","v":53.156699372595099},0,null,{"$f":"IF(F196<10,AB196+AH196,IFERROR((AH196)/(F196/10),0))","v":25.19428444071794},{"$f":"IF(G196<10,AC196+AI196,IFERROR((AI196)/(G196/10),0))","v":26.751847947733317},{"$f":"IF(H196<10,AD196+AJ196,IFERROR((AJ196)/(H196/10),0))","v":22.548790144854436},{"$f":"IF(I196<10,AE196+AK196,IFERROR((AK196)/(I196/10),0))","v":35.826272237212656},{"$f":"IF(J196<10,AF196+AL196,IFERROR((AL196)/(J196/10),0))","v":113.96692309752618},{"$f":"IF(K196<10,AG196+AM196,IFERROR((AM196)/(K196/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B196","v":2038},{"$f":"'Gas Use Per Customer'!C196","v":3},{"$f":"'Daily efficiency'!CR198","v":47},{"$f":"'Gas Use Per Customer'!M196","v":320.97254941601443},{"$f":"'Gas Use Per Customer'!O196","v":70.065310477069247},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.019593143120773},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.291764824804332},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.039186286241545},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.68078459121008},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0065310477069254},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F197*'Daily efficiency'!AX198","v":338.51540291429535},{"$f":"G197*'Daily efficiency'!AY198","v":1712.8498823791576},{"$f":"H197*'Daily efficiency'!AZ198","v":697.57436399437461},{"$f":"I197*'Daily efficiency'!BA198","v":5266.5175908179672},{"$f":"J197*'Daily efficiency'!BB198","v":205.29135969781279},{"$f":"K197*'Daily efficiency'!BC198","v":0},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,7,FALSE)","v":0},71.639536286375758,344.98740046388008,147.62667675264626,1060.7363971849816,43.445520309379717,0,{"$f":"(V197+AB197)-(VLOOKUP($A197,Assumptions!$A$43:$M$98,11,FALSE)*F197)","v":51.134471883564984},{"$f":"(W197+AC197)-(VLOOKUP($A197,Assumptions!$A$43:$R$98,16,FALSE)*G197)","v":257.17780515720364},{"$f":"(X197+AD197)-VLOOKUP($A197,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A197,Assumptions!$A$44:$M$98,11,FALSE)*$H197)","v":91.888837360941011},{"$f":"(Y197+AE197)-VLOOKUP($A197,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A197,Assumptions!$A$43:$R$98,16,FALSE)*I197)","v":841.11963088331947},{"$f":"(Z197+AF197)-(VLOOKUP($A197,Assumptions!$A$43:$M$98,11,FALSE)*J197)","v":36.610498841776121},0,null,24.327051211407543,26.708182742846123,21.857901039110768,37.436206768356882,80.056019151155837,0]
[{"$f":"'Gas Use Per Customer'!B197","v":2038},{"$f":"'Gas Use Per Customer'!C197","v":4},{"$f":"'Daily efficiency'!CR199","v":52},{"$f":"'Gas Use Per Customer'!M197","v":229.0297108251925},{"$f":"'Gas Use Per Customer'!O197","v":47.871864768580622},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.2974918148645},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":206.12673974267324},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7871864768580625},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.902971082519251},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7871864768580625},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F198*'Daily efficiency'!AX199","v":535.16325869909849},{"$f":"G198*'Daily efficiency'!AY199","v":3541.7810305153062},{"$f":"H198*'Daily efficiency'!AZ199","v":60.189082809693019},{"$f":"I198*'Daily efficiency'!BA199","v":536.84564217425145},{"$f":"J198*'Daily efficiency'!BB199","v":140.26456377194117},{"$f":"K198*'Daily efficiency'!BC199","v":0},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,7,FALSE)","v":0},113.25584407872783,713.35488491996398,12.737730528263025,108.12680343405614,29.68399139160206,0,{"$f":"(V198+AB198)-(VLOOKUP($A198,Assumptions!$A$43:$M$98,11,FALSE)*F198)","v":75.895818564298537},{"$f":"(W198+AC198)-(VLOOKUP($A198,Assumptions!$A$43:$R$98,16,FALSE)*G198)","v":525.38548139287957},{"$f":"(X198+AD198)-VLOOKUP($A198,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A198,Assumptions!$A$44:$M$98,11,FALSE)*$H198)","v":-6.6599832471243454},{"$f":"(Y198+AE198)-VLOOKUP($A198,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A198,Assumptions!$A$43:$R$98,16,FALSE)*I198)","v":72.513603567185285},{"$f":"(Z198+AF198)-(VLOOKUP($A198,Assumptions!$A$43:$M$98,11,FALSE)*J198)","v":25.013988202298396},0,null,19.817438418993515,25.488468019664314,6.0777472811386799,31.661221291298524,54.697979593900456,0]
[{"$f":"'Gas Use Per Customer'!B198","v":2038},{"$f":"'Gas Use Per Customer'!C198","v":5},{"$f":"'Daily efficiency'!CR200","v":56},{"$f":"'Gas Use Per Customer'!M198","v":176.17834972124766},{"$f":"'Gas Use Per Customer'!O198","v":32.89002483682782},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":26.312019869462258},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.56051474912289},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.2890024836827823},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.617834972124765},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.2890024836827823},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F199*'Daily efficiency'!AX200","v":367.68011765280846},{"$f":"G199*'Daily efficiency'!AY200","v":2717.368217860911},{"$f":"H199*'Daily efficiency'!AZ200","v":40.382685732988996},{"$f":"I199*'Daily efficiency'!BA200","v":412.96205174660469},{"$f":"J199*'Daily efficiency'!BB200","v":96.367772771905464},{"$f":"K199*'Daily efficiency'!BC200","v":0},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,7,FALSE)","v":0},77.811623647258671,547.30879058757228,8.5461307078018454,83.175242727287028,20.39417555270893,0,{"$f":"(V199+AB199)-(VLOOKUP($A199,Assumptions!$A$43:$M$98,11,FALSE)*F199)","v":52.143683344240195},{"$f":"(W199+AC199)-(VLOOKUP($A199,Assumptions!$A$43:$R$98,16,FALSE)*G199)","v":402.71558828132225},{"$f":"(X199+AD199)-VLOOKUP($A199,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A199,Assumptions!$A$44:$M$98,11,FALSE)*$H199)","v":-9.3900724161591711},{"$f":"(Y199+AE199)-VLOOKUP($A199,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A199,Assumptions!$A$43:$R$98,16,FALSE)*I199)","v":52.381620773842215},{"$f":"(Z199+AF199)-(VLOOKUP($A199,Assumptions!$A$43:$M$98,11,FALSE)*J199)","v":17.185683014831621},0,null,19.817438418993508,25.398226596230824,-0.84394170835732574,29.732155430404077,37.579858567540555,0]
[{"$f":"'Gas Use Per Customer'!B199","v":2038},{"$f":"'Gas Use Per Customer'!C199","v":6},{"$f":"'Daily efficiency'!CR201","v":59},{"$f":"'Gas Use Per Customer'!M199","v":144.52871851837133},{"$f":"'Gas Use Per Customer'!O199","v":22.37839088437735},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.90271270750188},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":130.0758466665342},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.237839088437735},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.452871851837134},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.237839088437735},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F200*'Daily efficiency'!AX201","v":250.16975311113765},{"$f":"G200*'Daily efficiency'!AY201","v":2229.2055005134521},{"$f":"H200*'Daily efficiency'!AZ201","v":27.476401455370752},{"$f":"I200*'Daily efficiency'!BA201","v":248.43523188517906},{"$f":"J200*'Daily efficiency'!BB201","v":56.826193919062199},{"$f":"K200*'Daily efficiency'!BC201","v":0},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.943071279673731,448.98728057458663,5.8147920069073349,50.037674470725754,12.026047105194708,0,{"$f":"(V200+AB200)-(VLOOKUP($A200,Assumptions!$A$43:$M$98,11,FALSE)*F200)","v":35.478590661385113},{"$f":"(W200+AC200)-(VLOOKUP($A200,Assumptions!$A$43:$R$98,16,FALSE)*G200)","v":330.36958283332109},{"$f":"(X200+AD200)-VLOOKUP($A200,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A200,Assumptions!$A$44:$M$98,11,FALSE)*$H200)","v":-11.095978656462451},{"$f":"(Y200+AE200)-VLOOKUP($A200,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A200,Assumptions!$A$43:$R$98,16,FALSE)*I200)","v":22.130219691168094},{"$f":"(Z200+AF200)-(VLOOKUP($A200,Assumptions!$A$43:$M$98,11,FALSE)*J200)","v":9.8429870279086309},0,null,19.817438418993511,25.39822659623082,-5.2811866495551163,15.311987761349364,21.869034133103341,0]
[{"$f":"'Gas Use Per Customer'!B200","v":2038},{"$f":"'Gas Use Per Customer'!C200","v":7},{"$f":"'Daily efficiency'!CR202","v":62},{"$f":"'Gas Use Per Customer'!M200","v":133.19782862307852},{"$f":"'Gas Use Per Customer'!O200","v":20.146886271783064},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.117509017426453},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.87804576077068},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0146886271783067},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.319782862307854},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0146886271783067},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F201*'Daily efficiency'!AX202","v":225.22359139274516},{"$f":"G201*'Daily efficiency'!AY202","v":2054.4382823492074},{"$f":"H201*'Daily efficiency'!AZ202","v":24.736538839602609},{"$f":"I201*'Daily efficiency'!BA202","v":0},{"$f":"J201*'Daily efficiency'!BB202","v":29.515188388162176},{"$f":"K201*'Daily efficiency'!BC202","v":0},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.663750332251318,413.78717991133408,5.2349587538494218,0,6.2462576040248718,0,{"$f":"(V201+AB201)-(VLOOKUP($A201,Assumptions!$A$43:$M$98,11,FALSE)*F201)","v":31.940774242042131},{"$f":"(W201+AC201)-(VLOOKUP($A201,Assumptions!$A$43:$R$98,16,FALSE)*G201)","v":304.46897701453815},{"$f":"(X201+AD201)-VLOOKUP($A201,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A201,Assumptions!$A$44:$M$98,11,FALSE)*$H201)","v":-11.458123843510435},{"$f":"(Y201+AE201)-VLOOKUP($A201,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A201,Assumptions!$A$43:$R$98,16,FALSE)*I201)","v":-26.874177574616585},{"$f":"(Z201+AF201)-(VLOOKUP($A201,Assumptions!$A$43:$M$98,11,FALSE)*J201)","v":4.2808855927487235},0,null,19.817438418993511,25.398226596230824,-6.2231650896610136,-20.1761378938577,10.527143196773595,0]
[{"$f":"'Gas Use Per Customer'!B201","v":2038},{"$f":"'Gas Use Per Customer'!C201","v":8},{"$f":"'Daily efficiency'!CR203","v":62},{"$f":"'Gas Use Per Customer'!M201","v":161.18754587329451},{"$f":"'Gas Use Per Customer'!O201","v":20.847170057570441},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.677736046056353},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.06879128596506},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0847170057570441},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.118754587329452},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0847170057570441},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F202*'Daily efficiency'!AX203","v":233.05211770204573},{"$f":"G202*'Daily efficiency'!AY203","v":2486.1506250007933},{"$f":"H202*'Daily efficiency'!AZ203","v":25.596353941161738},{"$f":"I202*'Daily efficiency'!BA203","v":0},{"$f":"J202*'Daily efficiency'!BB203","v":30.541104134340678},{"$f":"K202*'Daily efficiency'!BC203","v":0},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.320490290834464,500.73894396941404,5.416920208593961,0,6.4633707034359693,0,{"$f":"(V202+AB202)-(VLOOKUP($A202,Assumptions!$A$43:$M$98,11,FALSE)*F202)","v":33.05100070609501},{"$f":"(W202+AC202)-(VLOOKUP($A202,Assumptions!$A$43:$R$98,16,FALSE)*G202)","v":368.44900331222567},{"$f":"(X202+AD202)-VLOOKUP($A202,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A202,Assumptions!$A$44:$M$98,11,FALSE)*$H202)","v":-11.344476575582179},{"$f":"(Y202+AE202)-VLOOKUP($A202,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A202,Assumptions!$A$43:$R$98,16,FALSE)*I202)","v":-29.426592881326862},{"$f":"(Z202+AF202)-(VLOOKUP($A202,Assumptions!$A$43:$M$98,11,FALSE)*J202)","v":4.4296845053435376},0,null,19.817438418993511,25.398226596230828,-5.9275563669882185,-18.256120671046364,10.893055208779508,0]
[{"$f":"'Gas Use Per Customer'!B202","v":2038},{"$f":"'Gas Use Per Customer'!C202","v":9},{"$f":"'Daily efficiency'!CR204","v":58},{"$f":"'Gas Use Per Customer'!M202","v":160.05780235080081},{"$f":"'Gas Use Per Customer'!O202","v":21.883250645545015},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.506600516436013},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.05202211572075},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1883250645545016},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.005780235080081},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1883250645545016},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F203*'Daily efficiency'!AX204","v":244.6345422935203},{"$f":"G203*'Daily efficiency'!AY204","v":2468.7255035416811},{"$f":"H203*'Daily efficiency'!AZ204","v":26.868463554511088},{"$f":"I203*'Daily efficiency'!BA204","v":337.65793983924948},{"$f":"J203*'Daily efficiency'!BB204","v":60.912028171874525},{"$f":"K203*'Daily efficiency'!BC204","v":0},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.771662437394745,497.22932680051389,5.686134968162408,68.008140181747748,12.890726433504542,0,{"$f":"(V203+AB203)-(VLOOKUP($A203,Assumptions!$A$43:$M$98,11,FALSE)*F203)","v":34.693597766039069},{"$f":"(W203+AC203)-(VLOOKUP($A203,Assumptions!$A$43:$R$98,16,FALSE)*G203)","v":365.86658993403285},{"$f":"(X203+AD203)-VLOOKUP($A203,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A203,Assumptions!$A$44:$M$98,11,FALSE)*$H203)","v":-11.176333701840759},{"$f":"(Y203+AE203)-VLOOKUP($A203,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A203,Assumptions!$A$43:$R$98,16,FALSE)*I203)","v":38.684569943832813},{"$f":"(Z203+AF203)-(VLOOKUP($A203,Assumptions!$A$43:$M$98,11,FALSE)*J203)","v":10.755968349585082},0,null,19.817438418993511,25.398226596230817,-5.4901987336783513,24.169124763469718,23.646694783089622,0]
[{"$f":"'Gas Use Per Customer'!B203","v":2038},{"$f":"'Gas Use Per Customer'!C203","v":10},{"$f":"'Daily efficiency'!CR205","v":53},{"$f":"'Gas Use Per Customer'!M203","v":253.4500594919773},{"$f":"'Gas Use Per Customer'!O203","v":44.244807100215368},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.395845680172293},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":228.10505354277959},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4244807100215366},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.345005949197731},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4244807100215366},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F204*'Daily efficiency'!AX205","v":494.61610202000719},{"$f":"G204*'Daily efficiency'!AY205","v":3909.204153451069},{"$f":"H204*'Daily efficiency'!AZ205","v":54.324195536759689},{"$f":"I204*'Daily efficiency'!BA205","v":594.08693944919514},{"$f":"J204*'Daily efficiency'!BB205","v":129.63728480363096},{"$f":"K204*'Daily efficiency'!BC205","v":0},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,7,FALSE)","v":0},104.6749066170533,787.35807069586178,11.496552723685591,119.65585017026724,27.434955363340592,0,{"$f":"(V204+AB204)-(VLOOKUP($A204,Assumptions!$A$43:$M$98,11,FALSE)*F204)","v":70.145499205501181},{"$f":"(W204+AC204)-(VLOOKUP($A204,Assumptions!$A$43:$R$98,16,FALSE)*G204)","v":579.34638376248813},{"$f":"(X204+AD204)-VLOOKUP($A204,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A204,Assumptions!$A$44:$M$98,11,FALSE)*$H204)","v":-7.5473337888421321},{"$f":"(Y204+AE204)-VLOOKUP($A204,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A204,Assumptions!$A$43:$R$98,16,FALSE)*I204)","v":81.815729924919808},{"$f":"(Z204+AF204)-(VLOOKUP($A204,Assumptions!$A$43:$M$98,11,FALSE)*J204)","v":23.118779436896578},0,null,19.817438418993508,25.398226596230828,3.9492189348434588,32.280809122283756,50.553734800237166,0]
[{"$f":"'Gas Use Per Customer'!B204","v":2038},{"$f":"'Gas Use Per Customer'!C204","v":11},{"$f":"'Daily efficiency'!CR206","v":45},{"$f":"'Gas Use Per Customer'!M204","v":347.88714951326568},{"$f":"'Gas Use Per Customer'!O204","v":71.675153188918614},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.502545956675583},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.3661448539797},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.005091913351166},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.52100465928595},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1675153188918621},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F205*'Daily efficiency'!AX206","v":347.82057212658725},{"$f":"G205*'Daily efficiency'!AY206","v":1851.7264605186551},{"$f":"H205*'Daily efficiency'!AZ206","v":700.76735836960108},{"$f":"I205*'Daily efficiency'!BA206","v":5708.1323492136644},{"$f":"J205*'Daily efficiency'!BB206","v":210.00819884353146},{"$f":"K205*'Daily efficiency'!BC206","v":0},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.608776095542211,372.95871900763711,148.30240563953578,1149.6826201276476,44.443738311360157,0,{"$f":"(V205+AB205)-(VLOOKUP($A205,Assumptions!$A$43:$M$98,11,FALSE)*F205)","v":52.632580854088104},{"$f":"(W205+AC205)-(VLOOKUP($A205,Assumptions!$A$43:$R$98,16,FALSE)*G205)","v":277.78600138199408},{"$f":"(X205+AD205)-VLOOKUP($A205,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A205,Assumptions!$A$44:$M$98,11,FALSE)*$H205)","v":91.622304570543861},{"$f":"(Y205+AE205)-VLOOKUP($A205,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A205,Assumptions!$A$43:$R$98,16,FALSE)*I205)","v":912.88523508173012},{"$f":"(Z205+AF205)-(VLOOKUP($A205,Assumptions!$A$43:$M$98,11,FALSE)*J205)","v":37.451673230875457},0,null,24.477371637821349,26.616485812583072,21.304989826588237,37.486919715979418,81.895411542235621,0]
[{"$f":"'Gas Use Per Customer'!B205","v":2038},{"$f":"'Gas Use Per Customer'!C205","v":12},{"$f":"'Daily efficiency'!CR207","v":37},{"$f":"'Gas Use Per Customer'!M205","v":479.93102974597502},{"$f":"'Gas Use Per Customer'!O205","v":108.66060562674495},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.598181688023487},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.9793089237925},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.196363376046975},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.95172082218249},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.866060562674496},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F206*'Daily efficiency'!AX207","v":533.83727820693855},{"$f":"G206*'Daily efficiency'!AY207","v":2569.1735527523556},{"$f":"H206*'Daily efficiency'!AZ207","v":1177.0926187103532},{"$f":"I206*'Daily efficiency'!BA207","v":7874.7083360719616},{"$f":"J206*'Daily efficiency'!BB207","v":318.37557448636255},{"$f":"K206*'Daily efficiency'!BC207","v":0},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,7,FALSE)","v":0},112.97522870121378,517.46070360437295,249.10644728291726,1586.0556060518488,67.377372860300994,0,{"$f":"(V206+AB206)-(VLOOKUP($A206,Assumptions!$A$43:$M$98,11,FALSE)*F206)","v":81.175002579986042},{"$f":"(W206+AC206)-(VLOOKUP($A206,Assumptions!$A$43:$R$98,16,FALSE)*G206)","v":386.16427475466048},{"$f":"(X206+AD206)-VLOOKUP($A206,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A206,Assumptions!$A$44:$M$98,11,FALSE)*$H206)","v":170.77828445437808},{"$f":"(Y206+AE206)-VLOOKUP($A206,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A206,Assumptions!$A$43:$R$98,16,FALSE)*I206)","v":1264.9695614831026},{"$f":"(Z206+AF206)-(VLOOKUP($A206,Assumptions!$A$43:$M$98,11,FALSE)*J206)","v":56.777297486558417},0,null,24.901696467876793,26.820817355016978,26.194449446412179,37.653313946042992,52.251961195202149,0]
[{"$f":"'Gas Use Per Customer'!B206","v":2039},{"$f":"'Gas Use Per Customer'!C206","v":1},{"$f":"'Daily efficiency'!CR208","v":40},{"$f":"'Gas Use Per Customer'!M206","v":450.36709959200954},{"$f":"'Gas Use Per Customer'!O206","v":101.09673549824352},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.329020649473055},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.11012987760284},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.65804129894611},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":315.25696971440664},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.109673549824352},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F207*'Daily efficiency'!AX208","v":500.86999010757017},{"$f":"G207*'Daily efficiency'!AY208","v":2406.2849209377769},{"$f":"H207*'Daily efficiency'!AZ208","v":1015.5889200337831},{"$f":"I207*'Daily efficiency'!BA208","v":7389.6233701056954},{"$f":"J207*'Daily efficiency'!BB208","v":296.21343500985336},{"$f":"K207*'Daily efficiency'!BC208","v":0},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,7,FALSE)","v":0},108.31601022975184,495.24978202475029,219.62693318475033,1520.8961047985892,64.057855512218836,0,{"$f":"(V207+AB207)-(VLOOKUP($A207,Assumptions!$A$43:$M$98,11,FALSE)*F207)","v":78.078493982828221},{"$f":"(W207+AC207)-(VLOOKUP($A207,Assumptions!$A$43:$R$98,16,FALSE)*G207)","v":369.33067464702435},{"$f":"(X207+AD207)-VLOOKUP($A207,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A207,Assumptions!$A$44:$M$98,11,FALSE)*$H207)","v":144.10018047192554},{"$f":"(Y207+AE207)-VLOOKUP($A207,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A207,Assumptions!$A$43:$R$98,16,FALSE)*I207)","v":1212.0331340315845},{"$f":"(Z207+AF207)-(VLOOKUP($A207,Assumptions!$A$43:$M$98,11,FALSE)*J207)","v":53.978683429910959},0,null,25.743823015328648,27.335528060079834,23.756154565186922,38.445879091256039,53.39310232311982,0]
[{"$f":"'Gas Use Per Customer'!B207","v":2039},{"$f":"'Gas Use Per Customer'!C207","v":2},{"$f":"'Daily efficiency'!CR209","v":44},{"$f":"'Gas Use Per Customer'!M207","v":360.0005512406189},{"$f":"'Gas Use Per Customer'!O207","v":77.655274846117592},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.296582453835278},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.00016537218566},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.593164907670555},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":252.00038586843323},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.7655274846117592},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F208*'Daily efficiency'!AX209","v":384.73246986942854},{"$f":"G208*'Daily efficiency'!AY209","v":1923.4617687756127},{"$f":"H208*'Daily efficiency'!AZ209","v":780.10270388271249},{"$f":"I208*'Daily efficiency'!BA209","v":5590.4485602155719},{"$f":"J208*'Daily efficiency'!BB209","v":316.91672345235196},{"$f":"K208*'Daily efficiency'!BC209","v":0},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,7,FALSE)","v":0},83.200604877814314,395.87748459472459,168.70168730985395,1150.5987536124094,68.535060469628178,0,{"$f":"(V208+AB208)-(VLOOKUP($A208,Assumptions!$A$43:$M$98,11,FALSE)*F208)","v":59.974309555354601},{"$f":"(W208+AC208)-(VLOOKUP($A208,Assumptions!$A$43:$R$98,16,FALSE)*G208)","v":295.22415510246458},{"$f":"(X208+AD208)-VLOOKUP($A208,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A208,Assumptions!$A$44:$M$98,11,FALSE)*$H208)","v":107.19737644595698},{"$f":"(Y208+AE208)-VLOOKUP($A208,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A208,Assumptions!$A$43:$R$98,16,FALSE)*I208)","v":900.68926457815837},{"$f":"(Z208+AF208)-(VLOOKUP($A208,Assumptions!$A$43:$M$98,11,FALSE)*J208)","v":60.792962028808276},{"$f":"AA208+AG208","v":0},null,25.74382301532864,27.335528060079856,23.007103436390352,35.741582754893038,129.32802249843644,0]
[{"$f":"'Gas Use Per Customer'!B208","v":2039},{"$f":"'Gas Use Per Customer'!C208","v":3},{"$f":"'Daily efficiency'!CR210","v":47},{"$f":"'Gas Use Per Customer'!M208","v":320.25217851623762},{"$f":"'Gas Use Per Customer'!O208","v":69.868958232220862},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.960687469666258},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.07565355487128},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.921374939332516},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.17652496136631},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9868958232220866},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F209*'Daily efficiency'!AX210","v":337.56674146078296},{"$f":"G209*'Daily efficiency'!AY210","v":1709.0056682455906},{"$f":"H209*'Daily efficiency'!AZ210","v":695.61946946259627},{"$f":"I209*'Daily efficiency'!BA210","v":5254.6977450944287},{"$f":"J209*'Daily efficiency'!BB210","v":204.71604762040701},{"$f":"K209*'Daily efficiency'!BC210","v":0},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.000745389911373,351.73917989222929,150.43170295378079,1081.4961645729636,44.271020317037021,0,{"$f":"(V209+AB209)-(VLOOKUP($A209,Assumptions!$A$43:$M$98,11,FALSE)*F209)","v":52.103297521882908},{"$f":"(W209+AC209)-(VLOOKUP($A209,Assumptions!$A$43:$R$98,16,FALSE)*G209)","v":262.1991835402128},{"$f":"(X209+AD209)-VLOOKUP($A209,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A209,Assumptions!$A$44:$M$98,11,FALSE)*$H209)","v":93.585086998746306},{"$f":"(Y209+AE209)-VLOOKUP($A209,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A209,Assumptions!$A$43:$R$98,16,FALSE)*I209)","v":857.51778619928086},{"$f":"(Z209+AF209)-(VLOOKUP($A209,Assumptions!$A$43:$M$98,11,FALSE)*J209)","v":37.305204361027535},0,null,24.857628165719944,27.290908137352829,22.323954577868719,38.251899316713114,81.576224678064563,0]
[{"$f":"'Gas Use Per Customer'!B209","v":2039},{"$f":"'Gas Use Per Customer'!C209","v":4},{"$f":"'Daily efficiency'!CR211","v":51},{"$f":"'Gas Use Per Customer'!M209","v":229.41882683842601},{"$f":"'Gas Use Per Customer'!O209","v":47.981435201713673},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.385148161370942},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":206.47694415458341},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7981435201713678},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.941882683842604},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7981435201713678},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F210*'Daily efficiency'!AX211","v":536.38815499958775},{"$f":"G210*'Daily efficiency'!AY211","v":3543.1728799041985},{"$f":"H210*'Daily efficiency'!AZ211","v":59.61945416750256},{"$f":"I210*'Daily efficiency'!BA211","v":537.75773010927082},{"$f":"J210*'Daily efficiency'!BB211","v":140.58560514102101},{"$f":"K210*'Daily efficiency'!BC211","v":0},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,7,FALSE)","v":0},115.99701725307048,729.23849589877238,12.893049164539725,110.67866332094579,30.402444038103155,0,{"$f":"(V210+AB210)-(VLOOKUP($A210,Assumptions!$A$43:$M$98,11,FALSE)*F210)","v":77.727679295064576},{"$f":"(W210+AC210)-(VLOOKUP($A210,Assumptions!$A$43:$R$98,16,FALSE)*G210)","v":536.80738414143241},{"$f":"(X210+AD210)-VLOOKUP($A210,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A210,Assumptions!$A$44:$M$98,11,FALSE)*$H210)","v":-6.9423382991885658},{"$f":"(Y210+AE210)-VLOOKUP($A210,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A210,Assumptions!$A$43:$R$98,16,FALSE)*I210)","v":74.245708462263792},{"$f":"(Z210+AF210)-(VLOOKUP($A210,Assumptions!$A$43:$M$98,11,FALSE)*J210)","v":25.618776793352417},0,null,20.249414947754754,25.998417709027116,5.9507108653511596,32.362517708519711,56.021220831455572,0]
[{"$f":"'Gas Use Per Customer'!B210","v":2039},{"$f":"'Gas Use Per Customer'!C210","v":5},{"$f":"'Daily efficiency'!CR212","v":55},{"$f":"'Gas Use Per Customer'!M210","v":178.20803508105271},{"$f":"'Gas Use Per Customer'!O210","v":33.512524305158415},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":26.810019444126734},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":160.38723157294746},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.3512524305158418},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.820803508105271},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.3512524305158418},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F211*'Daily efficiency'!AX212","v":374.63908709385066},{"$f":"G211*'Daily efficiency'!AY212","v":2748.6740082586443},{"$f":"H211*'Daily efficiency'!AZ212","v":41.146996508771664},{"$f":"I211*'Daily efficiency'!BA212","v":417.71963422998778},{"$f":"J211*'Daily efficiency'!BB212","v":98.191696214114103},{"$f":"K211*'Daily efficiency'!BC212","v":0},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.017852919092462,565.71862774948215,8.8982741685332076,85.973010095261856,21.234517902181494,0,{"$f":"(V211+AB211)-(VLOOKUP($A211,Assumptions!$A$43:$M$98,11,FALSE)*F211)","v":54.288720848149538},{"$f":"(W211+AC211)-(VLOOKUP($A211,Assumptions!$A$43:$R$98,16,FALSE)*G211)","v":416.24192268861304},{"$f":"(X211+AD211)-VLOOKUP($A211,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A211,Assumptions!$A$44:$M$98,11,FALSE)*$H211)","v":-9.49458755931221},{"$f":"(Y211+AE211)-VLOOKUP($A211,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A211,Assumptions!$A$43:$R$98,16,FALSE)*I211)","v":54.312767091743297},{"$f":"(Z211+AF211)-(VLOOKUP($A211,Assumptions!$A$43:$M$98,11,FALSE)*J211)","v":17.893376393313631},0,null,20.249414947754747,25.952310455542559,-0.59631339077900236,30.477170721870493,39.127894295495125,0]
[{"$f":"'Gas Use Per Customer'!B211","v":2039},{"$f":"'Gas Use Per Customer'!C211","v":6},{"$f":"'Daily efficiency'!CR213","v":59},{"$f":"'Gas Use Per Customer'!M211","v":145.65979476812493},{"$f":"'Gas Use Per Customer'!O211","v":22.659527252423153},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.127621801938524},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":131.09381529131244},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2659527252423155},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.565979476812494},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2659527252423155},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F212*'Daily efficiency'!AX213","v":253.31259819539616},{"$f":"G212*'Daily efficiency'!AY213","v":2246.651177907529},{"$f":"H212*'Daily efficiency'!AZ213","v":27.821583365546608},{"$f":"I212*'Daily efficiency'!BA213","v":284.52213244707076},{"$f":"J212*'Daily efficiency'!BB213","v":60.85971361213317},{"$f":"K212*'Daily efficiency'!BC213","v":0},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.78030331097461,462.39474655010059,6.0165770917583536,58.558952370741572,13.161262388221392,0,{"$f":"(V212+AB212)-(VLOOKUP($A212,Assumptions!$A$43:$M$98,11,FALSE)*F212)","v":36.707373588341895},{"$f":"(W212+AC212)-(VLOOKUP($A212,Assumptions!$A$43:$R$98,16,FALSE)*G212)","v":340.21873932416918},{"$f":"(X212+AD212)-VLOOKUP($A212,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A212,Assumptions!$A$44:$M$98,11,FALSE)*$H212)","v":-11.294259342548289},{"$f":"(Y212+AE212)-VLOOKUP($A212,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A212,Assumptions!$A$43:$R$98,16,FALSE)*I212)","v":29.932120237771642},{"$f":"(Z212+AF212)-(VLOOKUP($A212,Assumptions!$A$43:$M$98,11,FALSE)*J212)","v":10.902146172892301},0,null,20.249414947754754,25.952310455542548,-5.277682250789935,20.549335721240322,24.063408561113693,0]
[{"$f":"'Gas Use Per Customer'!B212","v":2039},{"$f":"'Gas Use Per Customer'!C212","v":7},{"$f":"'Daily efficiency'!CR214","v":61},{"$f":"'Gas Use Per Customer'!M212","v":133.73800717319077},{"$f":"'Gas Use Per Customer'!O212","v":20.333027365039296},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.266421892031438},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":120.3642064558717},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0333027365039298},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.373800717319078},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0333027365039298},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F213*'Daily efficiency'!AX214","v":227.30447699280222},{"$f":"G213*'Daily efficiency'!AY214","v":2062.7699759220422},{"$f":"H213*'Daily efficiency'!AZ214","v":24.965084646674928},{"$f":"I213*'Daily efficiency'!BA214","v":0},{"$f":"J213*'Daily efficiency'!BB214","v":29.787885089782556},{"$f":"K213*'Daily efficiency'!BC214","v":0},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.155897820775898,424.54921778110065,5.3988428482111841,0,6.4418011257065206,0,{"$f":"(V213+AB213)-(VLOOKUP($A213,Assumptions!$A$43:$M$98,11,FALSE)*F213)","v":32.938552660698647},{"$f":"(W213+AC213)-(VLOOKUP($A213,Assumptions!$A$43:$R$98,16,FALSE)*G213)","v":312.37292536778023},{"$f":"(X213+AD213)-VLOOKUP($A213,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A213,Assumptions!$A$44:$M$98,11,FALSE)*$H213)","v":-11.680045515776024},{"$f":"(Y213+AE213)-VLOOKUP($A213,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A213,Assumptions!$A$43:$R$98,16,FALSE)*I213)","v":-27.51575270934649},{"$f":"(Z213+AF213)-(VLOOKUP($A213,Assumptions!$A$43:$M$98,11,FALSE)*J213)","v":4.4146329806968652},0,null,20.249414947754747,25.952310455542559,-6.2812026675648402,-20.574370211538728,10.856434106403386,0]
[{"$f":"'Gas Use Per Customer'!B213","v":2039},{"$f":"'Gas Use Per Customer'!C213","v":8},{"$f":"'Daily efficiency'!CR215","v":61},{"$f":"'Gas Use Per Customer'!M213","v":163.38392130914568},{"$f":"'Gas Use Per Customer'!O213","v":21.097216040431306},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.877772832345045},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.04552917823111},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1097216040431306},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.338392130914567},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1097216040431306},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F214*'Daily efficiency'!AX215","v":235.84740097875371},{"$f":"G214*'Daily efficiency'!AY215","v":2520.0274368412697},{"$f":"H214*'Daily efficiency'!AZ215","v":25.903362780308619},{"$f":"I214*'Daily efficiency'!BA215","v":0},{"$f":"J214*'Daily efficiency'!BB215","v":30.907421499231845},{"$f":"K214*'Daily efficiency'!BC215","v":0},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.003354166993773,518.65970980096654,5.6017508800922569,0,6.6839073001100733,0,{"$f":"(V214+AB214)-(VLOOKUP($A214,Assumptions!$A$43:$M$98,11,FALSE)*F214)","v":34.176502547609672},{"$f":"(W214+AC214)-(VLOOKUP($A214,Assumptions!$A$43:$R$98,16,FALSE)*G214)","v":381.61712243329964},{"$f":"(X214+AD214)-VLOOKUP($A214,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A214,Assumptions!$A$44:$M$98,11,FALSE)*$H214)","v":-11.553325791308309},{"$f":"(Y214+AE214)-VLOOKUP($A214,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A214,Assumptions!$A$43:$R$98,16,FALSE)*I214)","v":-30.278674370940543},{"$f":"(Z214+AF214)-(VLOOKUP($A214,Assumptions!$A$43:$M$98,11,FALSE)*J214)","v":4.5805508476870607},0,null,20.249414947754747,25.952310455542563,-5.9515749112160519,-18.532224057500109,11.264458147797134,0]
[{"$f":"'Gas Use Per Customer'!B214","v":2039},{"$f":"'Gas Use Per Customer'!C214","v":9},{"$f":"'Daily efficiency'!CR216","v":58},{"$f":"'Gas Use Per Customer'!M214","v":161.72381196328331},{"$f":"'Gas Use Per Customer'!O214","v":22.123436220789106},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.698748976631286},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.55143076695498},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2123436220789108},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.172381196328331},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2123436220789108},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F215*'Daily efficiency'!AX216","v":247.31959531498748},{"$f":"G215*'Daily efficiency'!AY216","v":2494.4219729363235},{"$f":"H215*'Daily efficiency'!AZ216","v":27.163365691277452},{"$f":"I215*'Daily efficiency'!BA216","v":328.53653320967794},{"$f":"J215*'Daily efficiency'!BB216","v":60.500223585117915},{"$f":"K215*'Daily efficiency'!BC216","v":0},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.484282039742396,513.38971857622607,5.8742337416921426,67.617780855248739,13.083520606496126,0,{"$f":"(V215+AB215)-(VLOOKUP($A215,Assumptions!$A$43:$M$98,11,FALSE)*F215)","v":35.838931208395671},{"$f":"(W215+AC215)-(VLOOKUP($A215,Assumptions!$A$43:$R$98,16,FALSE)*G215)","v":377.73959185124227},{"$f":"(X215+AD215)-VLOOKUP($A215,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A215,Assumptions!$A$44:$M$98,11,FALSE)*$H215)","v":-11.383155331203749},{"$f":"(Y215+AE215)-VLOOKUP($A215,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A215,Assumptions!$A$43:$R$98,16,FALSE)*I215)","v":37.493824333495212},{"$f":"(Z215+AF215)-(VLOOKUP($A215,Assumptions!$A$43:$M$98,11,FALSE)*J215)","v":10.877851752577786},0,null,20.249414947754754,25.952310455542548,-5.5089215895116066,23.183861348758931,23.961372359073913,0]
[{"$f":"'Gas Use Per Customer'!B215","v":2039},{"$f":"'Gas Use Per Customer'!C215","v":10},{"$f":"'Daily efficiency'!CR217","v":53},{"$f":"'Gas Use Per Customer'!M215","v":255.28850052504313},{"$f":"'Gas Use Per Customer'!O215","v":44.637183340489479},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.709746672391582},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":229.75965047253882},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4637183340489477},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.528850052504314},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4637183340489477},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F216*'Daily efficiency'!AX217","v":499.00250619281923},{"$f":"G216*'Daily efficiency'!AY217","v":3937.5601985699427},{"$f":"H216*'Daily efficiency'!AZ217","v":54.805958821484815},{"$f":"I216*'Daily efficiency'!BA217","v":598.39624523070142},{"$f":"J216*'Daily efficiency'!BB217","v":130.7869471876341},{"$f":"K216*'Daily efficiency'!BC217","v":0},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,7,FALSE)","v":0},107.91215611429442,810.40936303216881,11.852103167699015,123.15898563643006,28.283428013827169,0,{"$f":"(V216+AB216)-(VLOOKUP($A216,Assumptions!$A$43:$M$98,11,FALSE)*F216)","v":72.310147804846167},{"$f":"(W216+AC216)-(VLOOKUP($A216,Assumptions!$A$43:$R$98,16,FALSE)*G216)","v":596.27937792202727},{"$f":"(X216+AD216)-VLOOKUP($A216,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A216,Assumptions!$A$44:$M$98,11,FALSE)*$H216)","v":-7.6498680899595684},{"$f":"(Y216+AE216)-VLOOKUP($A216,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A216,Assumptions!$A$43:$R$98,16,FALSE)*I216)","v":84.315044849659003},{"$f":"(Z216+AF216)-(VLOOKUP($A216,Assumptions!$A$43:$M$98,11,FALSE)*J216)","v":23.833176975146138},0,null,20.249414947754754,25.952310455542555,4.2022350777394468,33.027357157197102,52.116604988973307,0]
[{"$f":"'Gas Use Per Customer'!B216","v":2039},{"$f":"'Gas Use Per Customer'!C216","v":11},{"$f":"'Daily efficiency'!CR218","v":45},{"$f":"'Gas Use Per Customer'!M216","v":347.89557882347708},{"$f":"'Gas Use Per Customer'!O216","v":71.677823671841622},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.503347101552485},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.36867364704312},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.006694203104971},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.52690517643393},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.167782367184163},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F217*'Daily efficiency'!AX218","v":346.01241330952178},{"$f":"G217*'Daily efficiency'!AY218","v":1851.7713278751648},{"$f":"H217*'Daily efficiency'!AZ218","v":700.73346308014709},{"$f":"I217*'Daily efficiency'!BA218","v":5684.4861962633813},{"$f":"J217*'Daily efficiency'!BB218","v":217.01655747044575},{"$f":"K217*'Daily efficiency'!BC218","v":0},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.827170403253959,381.1225090221028,151.53763342662577,1169.953119485529,46.931076173970702,0,{"$f":"(V217+AB217)-(VLOOKUP($A217,Assumptions!$A$43:$M$98,11,FALSE)*F217)","v":53.388700138711201},{"$f":"(W217+AC217)-(VLOOKUP($A217,Assumptions!$A$43:$R$98,16,FALSE)*G217)","v":283.85363483969849},{"$f":"(X217+AD217)-VLOOKUP($A217,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A217,Assumptions!$A$44:$M$98,11,FALSE)*$H217)","v":93.608972678562708},{"$f":"(Y217+AE217)-VLOOKUP($A217,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A217,Assumptions!$A$43:$R$98,16,FALSE)*I217)","v":927.94069284094132},{"$f":"(Z217+AF217)-(VLOOKUP($A217,Assumptions!$A$43:$M$98,11,FALSE)*J217)","v":39.784919419123113},0,null,24.828088337399659,27.197206299626128,21.766139995899614,38.104237072641041,86.715995593093822,0]
[{"$f":"'Gas Use Per Customer'!B217","v":2039},{"$f":"'Gas Use Per Customer'!C217","v":12},{"$f":"'Daily efficiency'!CR219","v":37},{"$f":"'Gas Use Per Customer'!M217","v":478.57805276567507},{"$f":"'Gas Use Per Customer'!O217","v":108.31100336012931},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.493301008038792},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.57341582970253},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.986602016077583},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.00463693597254},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.831100336012931},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F218*'Daily efficiency'!AX219","v":532.11972177157168},{"$f":"G218*'Daily efficiency'!AY219","v":2561.9307773120822},{"$f":"H218*'Daily efficiency'!AZ219","v":1173.3054665484071},{"$f":"I218*'Daily efficiency'!BA219","v":7820.8453482881569},{"$f":"J218*'Daily efficiency'!BB219","v":327.58837661437798},{"$f":"K218*'Daily efficiency'!BC219","v":0},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,7,FALSE)","v":0},115.07394406776844,527.28405019129366,253.73404162223176,1609.6481012229845,70.842866718547427,0,{"$f":"(V218+AB218)-(VLOOKUP($A218,Assumptions!$A$43:$M$98,11,FALSE)*F218)","v":82.678677220804701},{"$f":"(W218+AC218)-(VLOOKUP($A218,Assumptions!$A$43:$R$98,16,FALSE)*G218)","v":393.47738165485777},{"$f":"(X218+AD218)-VLOOKUP($A218,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A218,Assumptions!$A$44:$M$98,11,FALSE)*$H218)","v":173.89178770932676},{"$f":"(Y218+AE218)-VLOOKUP($A218,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A218,Assumptions!$A$43:$R$98,16,FALSE)*I218)","v":1282.3808210856564},{"$f":"(Z218+AF218)-(VLOOKUP($A218,Assumptions!$A$43:$M$98,11,FALSE)*J218)","v":60.044444436226186},0,null,25.444837752972568,27.406005448917863,26.758098179422618,38.279494660569441,55.437067863346307,0]
[{"$f":"'Gas Use Per Customer'!B218","v":2040},{"$f":"'Gas Use Per Customer'!C218","v":1},{"$f":"'Daily efficiency'!CR220","v":40},{"$f":"'Gas Use Per Customer'!M218","v":451.53127109098222},{"$f":"'Gas Use Per Customer'!O218","v":101.39861128788201},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.4195833863646},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.45938132729466},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.8391667727292},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":316.07188976368752},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.139861128788201},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F219*'Daily efficiency'!AX220","v":502.36559254245361},{"$f":"G219*'Daily efficiency'!AY220","v":2412.5050207761119},{"$f":"H219*'Daily efficiency'!AZ220","v":1018.6214779662656},{"$f":"I219*'Daily efficiency'!BA220","v":7378.8512045444641},{"$f":"J219*'Daily efficiency'!BB220","v":306.68173530167138},{"$f":"K219*'Daily efficiency'!BC220","v":0},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,7,FALSE)","v":0},109.81378031020635,501.89721057304638,222.66388634327561,1535.095183181432,67.038589436685129,0,{"$f":"(V219+AB219)-(VLOOKUP($A219,Assumptions!$A$43:$M$98,11,FALSE)*F219)","v":78.818762832867634},{"$f":"(W219+AC219)-(VLOOKUP($A219,Assumptions!$A$43:$R$98,16,FALSE)*G219)","v":372.87522876544512},{"$f":"(X219+AD219)-VLOOKUP($A219,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A219,Assumptions!$A$44:$M$98,11,FALSE)*$H219)","v":145.29099332480311},{"$f":"(Y219+AE219)-VLOOKUP($A219,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A219,Assumptions!$A$43:$R$98,16,FALSE)*I219)","v":1218.661034233234},{"$f":"(Z219+AF219)-(VLOOKUP($A219,Assumptions!$A$43:$M$98,11,FALSE)*J219)","v":56.706916944238891},0,null,25.910533300793883,27.526718719060906,23.881160941528368,38.556451038539713,55.924747118322564,0]
[{"$f":"'Gas Use Per Customer'!B219","v":2040},{"$f":"'Gas Use Per Customer'!C219","v":2},{"$f":"'Daily efficiency'!CR221","v":44},{"$f":"'Gas Use Per Customer'!M219","v":368.32832325694346},{"$f":"'Gas Use Per Customer'!O219","v":79.289472195508282},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.786841658652484},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.49849697708304},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.573683317304969},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.82982627986041},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9289472195508282},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F220*'Daily efficiency'!AX221","v":392.82887779189161},{"$f":"G220*'Daily efficiency'!AY221","v":1967.9565647898924},{"$f":"H220*'Daily efficiency'!AZ221","v":796.51938354116294},{"$f":"I220*'Daily efficiency'!BA221","v":5939.3323154482068},{"$f":"J220*'Daily efficiency'!BB221","v":256.35106596727076},{"$f":"K220*'Daily efficiency'!BC221","v":0},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,7,FALSE)","v":0},85.869782337249148,409.41341132596318,174.11384437045916,1235.6178727581798,56.036639567504082,0,{"$f":"(V220+AB220)-(VLOOKUP($A220,Assumptions!$A$43:$M$98,11,FALSE)*F220)","v":61.632975291722644},{"$f":"(W220+AC220)-(VLOOKUP($A220,Assumptions!$A$43:$R$98,16,FALSE)*G220)","v":304.1661045167167},{"$f":"(X220+AD220)-VLOOKUP($A220,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A220,Assumptions!$A$44:$M$98,11,FALSE)*$H220)","v":110.2573722156111},{"$f":"(Y220+AE220)-VLOOKUP($A220,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A220,Assumptions!$A$43:$R$98,16,FALSE)*I220)","v":974.65796547280968},{"$f":"(Z220+AF220)-(VLOOKUP($A220,Assumptions!$A$43:$M$98,11,FALSE)*J220)","v":47.957703885661914},0,null,25.910533300793883,27.526718719060909,23.176126910380489,37.802374517169746,103.994343453166,0]
[{"$f":"'Gas Use Per Customer'!B220","v":2040},{"$f":"'Gas Use Per Customer'!C220","v":3},{"$f":"'Daily efficiency'!CR222","v":47},{"$f":"'Gas Use Per Customer'!M220","v":319.88221861569639},{"$f":"'Gas Use Per Customer'!O220","v":69.769578739044391},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.930873621713317},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.964665584708911},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.861747243426635},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.91755303098745},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9769578739044391},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F221*'Daily efficiency'!AX222","v":337.0865967365965},{"$f":"G221*'Daily efficiency'!AY222","v":1707.0314004358354},{"$f":"H221*'Daily efficiency'!AZ222","v":694.63004136651512},{"$f":"I221*'Daily efficiency'!BA222","v":5248.6274430463482},{"$f":"J221*'Daily efficiency'!BB222","v":204.42486570539995},{"$f":"K221*'Daily efficiency'!BC222","v":0},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.684890106042729,355.13057625211724,151.8415112258028,1091.9237267140061,44.685917239881732,0,{"$f":"(V221+AB221)-(VLOOKUP($A221,Assumptions!$A$43:$M$98,11,FALSE)*F221)","v":52.358076208526569},{"$f":"(W221+AC221)-(VLOOKUP($A221,Assumptions!$A$43:$R$98,16,FALSE)*G221)","v":263.72641349924925},{"$f":"(X221+AD221)-VLOOKUP($A221,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A221,Assumptions!$A$44:$M$98,11,FALSE)*$H221)","v":93.805025366975428},{"$f":"(Y221+AE221)-VLOOKUP($A221,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A221,Assumptions!$A$43:$R$98,16,FALSE)*I221)","v":863.264488893519},{"$f":"(Z221+AF221)-(VLOOKUP($A221,Assumptions!$A$43:$M$98,11,FALSE)*J221)","v":37.576979274043012},0,null,25.01475913275365,27.481616477520625,22.408291947657588,38.552783254739026,82.262896513924744,0]
[{"$f":"'Gas Use Per Customer'!B221","v":2040},{"$f":"'Gas Use Per Customer'!C221","v":4},{"$f":"'Daily efficiency'!CR223","v":51},{"$f":"'Gas Use Per Customer'!M221","v":230.92154333770259},{"$f":"'Gas Use Per Customer'!O221","v":48.418209330938609},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.734567464750889},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":207.82938900393233},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8418209330938611},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.09215433377026},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8418209330938611},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F222*'Daily efficiency'!AX223","v":541.27088658820321},{"$f":"G222*'Daily efficiency'!AY223","v":3571.0368702121677},{"$f":"H222*'Daily efficiency'!AZ223","v":60.875999399747663},{"$f":"I222*'Daily efficiency'!BA223","v":541.28009758357507},{"$f":"J222*'Daily efficiency'!BB223","v":141.86535333965006},{"$f":"K222*'Daily efficiency'!BC223","v":0},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,7,FALSE)","v":0},118.31821906291191,742.9180161608125,13.307088947743193,112.60783657499141,31.010823544714818,0,{"$f":"(V222+AB222)-(VLOOKUP($A222,Assumptions!$A$43:$M$98,11,FALSE)*F222)","v":78.850926552743545},{"$f":"(W222+AC222)-(VLOOKUP($A222,Assumptions!$A$43:$R$98,16,FALSE)*G222)","v":544.96524696602808},{"$f":"(X222+AD222)-VLOOKUP($A222,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A222,Assumptions!$A$44:$M$98,11,FALSE)*$H222)","v":-7.0091806798229106},{"$f":"(Y222+AE222)-VLOOKUP($A222,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A222,Assumptions!$A$43:$R$98,16,FALSE)*I222)","v":75.230226378442538},{"$f":"(Z222+AF222)-(VLOOKUP($A222,Assumptions!$A$43:$M$98,11,FALSE)*J222)","v":26.077411980943772},0,null,20.356733458944447,26.221760530495366,6.297908267920282,32.578262422412841,57.08823552565859,0]
[{"$f":"'Gas Use Per Customer'!B222","v":2040},{"$f":"'Gas Use Per Customer'!C222","v":5},{"$f":"'Daily efficiency'!CR224","v":55},{"$f":"'Gas Use Per Customer'!M222","v":179.84330486949318},{"$f":"'Gas Use Per Customer'!O222","v":34.010109161958965},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.208087329567174},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.85897438254386},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4010109161958968},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.984330486949318},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4010109161958968},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F223*'Daily efficiency'!AX224","v":380.20162648378221},{"$f":"G223*'Daily efficiency'!AY224","v":2773.896347767256},{"$f":"H223*'Daily efficiency'!AZ224","v":41.757935934854778},{"$f":"I223*'Daily efficiency'!BA224","v":421.55270661409224},{"$f":"J223*'Daily efficiency'!BB224","v":99.649619844539714},{"$f":"K223*'Daily efficiency'!BC224","v":0},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,7,FALSE)","v":0},83.109549109386691,577.08101221495792,9.128007313857383,87.699766730875382,21.782744726250549,0,{"$f":"(V223+AB223)-(VLOOKUP($A223,Assumptions!$A$43:$M$98,11,FALSE)*F223)","v":55.386778169568245},{"$f":"(W223+AC223)-(VLOOKUP($A223,Assumptions!$A$43:$R$98,16,FALSE)*G223)","v":422.91401806839866},{"$f":"(X223+AD223)-VLOOKUP($A223,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A223,Assumptions!$A$44:$M$98,11,FALSE)*$H223)","v":-9.7201971174149815},{"$f":"(Y223+AE223)-VLOOKUP($A223,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A223,Assumptions!$A$43:$R$98,16,FALSE)*I223)","v":55.187242650795966},{"$f":"(Z223+AF223)-(VLOOKUP($A223,Assumptions!$A$43:$M$98,11,FALSE)*J223)","v":18.317398358773243},0,null,20.356733458944444,26.128549231312132,-0.59218980355759854,30.686292542746404,40.100143085023788,0]
[{"$f":"'Gas Use Per Customer'!B223","v":2040},{"$f":"'Gas Use Per Customer'!C223","v":6},{"$f":"'Daily efficiency'!CR225","v":59},{"$f":"'Gas Use Per Customer'!M223","v":146.96219379769016},{"$f":"'Gas Use Per Customer'!O223","v":22.983893835422222},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.387115068337778},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.26597441792114},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2983893835422222},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.696219379769017},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2983893835422222},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F224*'Daily efficiency'!AX225","v":256.93871717801835},{"$f":"G224*'Daily efficiency'!AY225","v":2266.7393313924099},{"$f":"H224*'Daily efficiency'!AZ225","v":28.219843745358418},{"$f":"I224*'Daily efficiency'!BA225","v":252.61821365864284},{"$f":"J224*'Daily efficiency'!BB225","v":58.363767746082139},{"$f":"K224*'Daily efficiency'!BC225","v":0},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.16509621723096,471.57213673116831,6.1686703218617787,52.554658201055432,12.757931802032305,0,{"$f":"(V224+AB224)-(VLOOKUP($A224,Assumptions!$A$43:$M$98,11,FALSE)*F224)","v":37.430160052509329},{"$f":"(W224+AC224)-(VLOOKUP($A224,Assumptions!$A$43:$R$98,16,FALSE)*G224)","v":345.59180242061223},{"$f":"(X224+AD224)-VLOOKUP($A224,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A224,Assumptions!$A$44:$M$98,11,FALSE)*$H224)","v":-11.556054762523484},{"$f":"(Y224+AE224)-VLOOKUP($A224,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A224,Assumptions!$A$43:$R$98,16,FALSE)*I224)","v":23.173985213865258},{"$f":"(Z224+AF224)-(VLOOKUP($A224,Assumptions!$A$43:$M$98,11,FALSE)*J224)","v":10.416064781442101},0,null,20.356733458944447,26.128549231312121,-5.3873844406617053,15.76867125824675,23.173996583474405,0]
[{"$f":"'Gas Use Per Customer'!B224","v":2040},{"$f":"'Gas Use Per Customer'!C224","v":7},{"$f":"'Daily efficiency'!CR226","v":61},{"$f":"'Gas Use Per Customer'!M224","v":134.38378051349306},{"$f":"'Gas Use Per Customer'!O224","v":20.553062152028179},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.442449721622545},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":120.94540246214376},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0553062152028181},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.438378051349307},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0553062152028181},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F225*'Daily efficiency'!AX226","v":229.76426280230379},{"$f":"G225*'Daily efficiency'!AY226","v":2072.7303595540598},{"$f":"H225*'Daily efficiency'!AZ226","v":25.235245453709279},{"$f":"I225*'Daily efficiency'!BA226","v":0},{"$f":"J225*'Daily efficiency'!BB226","v":30.110236052721266},{"$f":"K225*'Daily efficiency'!BC226","v":0},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.224941064960532,431.21053708546583,5.5162569679641811,0,6.5818975185936184,0,{"$f":"(V225+AB225)-(VLOOKUP($A225,Assumptions!$A$43:$M$98,11,FALSE)*F225)","v":33.471456639516546},{"$f":"(W225+AC225)-(VLOOKUP($A225,Assumptions!$A$43:$R$98,16,FALSE)*G225)","v":316.01279025329836},{"$f":"(X225+AD225)-VLOOKUP($A225,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A225,Assumptions!$A$44:$M$98,11,FALSE)*$H225)","v":-11.960786649011375},{"$f":"(Y225+AE225)-VLOOKUP($A225,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A225,Assumptions!$A$43:$R$98,16,FALSE)*I225)","v":-28.182607711813667},{"$f":"(Z225+AF225)-(VLOOKUP($A225,Assumptions!$A$43:$M$98,11,FALSE)*J225)","v":4.487711965413121},0,null,20.356733458944447,26.128549231312139,-6.4445296810471939,-20.971733050019335,11.06960948400674,0]
[{"$f":"'Gas Use Per Customer'!B225","v":2040},{"$f":"'Gas Use Per Customer'!C225","v":8},{"$f":"'Daily efficiency'!CR227","v":61},{"$f":"'Gas Use Per Customer'!M225","v":165.70263307928633},{"$f":"'Gas Use Per Customer'!O225","v":21.362660486542591},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.090128389234074},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.1323697713577},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1362660486542593},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.570263307928634},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1362660486542593},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F226*'Daily efficiency'!AX227","v":238.81482486063535},{"$f":"G226*'Daily efficiency'!AY227","v":2555.7911596853619},{"$f":"H226*'Daily efficiency'!AZ227","v":26.229277999286403},{"$f":"I226*'Daily efficiency'!BA227","v":0},{"$f":"J226*'Daily efficiency'!BB227","v":31.29629761278488},{"$f":"K226*'Daily efficiency'!BC227","v":0},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.203333789923121,531.70643907744932,5.7335458770806564,0,6.8411626942439581,0,{"$f":"(V226+AB226)-(VLOOKUP($A226,Assumptions!$A$43:$M$98,11,FALSE)*F226)","v":34.789918839877764},{"$f":"(W226+AC226)-(VLOOKUP($A226,Assumptions!$A$43:$R$98,16,FALSE)*G226)","v":389.66124655531644},{"$f":"(X226+AD226)-VLOOKUP($A226,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A226,Assumptions!$A$44:$M$98,11,FALSE)*$H226)","v":-11.825989055470071},{"$f":"(Y226+AE226)-VLOOKUP($A226,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A226,Assumptions!$A$43:$R$98,16,FALSE)*I226)","v":-31.165657232920935},{"$f":"(Z226+AF226)-(VLOOKUP($A226,Assumptions!$A$43:$M$98,11,FALSE)*J226)","v":4.6644858254882884},0,null,20.356733458944447,26.128549231312128,-6.0924431783894146,-18.808184670190855,11.505648519732247,0]
[{"$f":"'Gas Use Per Customer'!B226","v":2040},{"$f":"'Gas Use Per Customer'!C226","v":9},{"$f":"'Daily efficiency'!CR228","v":58},{"$f":"'Gas Use Per Customer'!M226","v":162.93255147990749},{"$f":"'Gas Use Per Customer'!O226","v":22.296816772394958},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.837453417915967},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.63929633191674},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2296816772394958},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.293255147990749},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2296816772394958},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F227*'Daily efficiency'!AX228","v":249.25782983835481},{"$f":"G227*'Daily efficiency'!AY228","v":2513.0655256279229},{"$f":"H227*'Daily efficiency'!AZ228","v":27.376243983782466},{"$f":"I227*'Daily efficiency'!BA228","v":305.53112053512251},{"$f":"J227*'Daily efficiency'!BB228","v":58.796705828805486},{"$f":"K227*'Daily efficiency'!BC228","v":0},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.486105284280121,522.81780408240388,5.9842650197020459,63.562652023208422,12.852569190041887,0,{"$f":"(V227+AB227)-(VLOOKUP($A227,Assumptions!$A$43:$M$98,11,FALSE)*F227)","v":36.311228481485301},{"$f":"(W227+AC227)-(VLOOKUP($A227,Assumptions!$A$43:$R$98,16,FALSE)*G227)","v":383.14720734534535},{"$f":"(X227+AD227)-VLOOKUP($A227,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A227,Assumptions!$A$44:$M$98,11,FALSE)*$H227)","v":-11.670452644442364},{"$f":"(Y227+AE227)-VLOOKUP($A227,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A227,Assumptions!$A$43:$R$98,16,FALSE)*I227)","v":32.660838766406854},{"$f":"(Z227+AF227)-(VLOOKUP($A227,Assumptions!$A$43:$M$98,11,FALSE)*J227)","v":10.580709589692535},0,null,20.356733458944451,26.128549231312121,-5.6861876247403176,20.045619165568965,23.433278779734422,0]
[{"$f":"'Gas Use Per Customer'!B227","v":2040},{"$f":"'Gas Use Per Customer'!C227","v":10},{"$f":"'Daily efficiency'!CR229","v":53},{"$f":"'Gas Use Per Customer'!M227","v":254.82343107745785},{"$f":"'Gas Use Per Customer'!O227","v":44.538779907018935},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.631023925615146},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":229.34108796971208},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4538779907018933},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.482343107745788},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4538779907018933},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F228*'Daily efficiency'!AX229","v":497.90244664055712},{"$f":"G228*'Daily efficiency'!AY229","v":3930.3869849601779},{"$f":"H228*'Daily efficiency'!AZ229","v":54.685138148694129},{"$f":"I228*'Daily efficiency'!BA229","v":597.30612244556153},{"$f":"J228*'Daily efficiency'!BB229","v":130.49862512756539},{"$f":"K228*'Daily efficiency'!BC229","v":0},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,7,FALSE)","v":0},108.83816627365819,817.67716429021573,11.953807816538509,124.26348303191818,28.526132289466865,0,{"$f":"(V228+AB228)-(VLOOKUP($A228,Assumptions!$A$43:$M$98,11,FALSE)*F228)","v":72.533125692302008},{"$f":"(W228+AC228)-(VLOOKUP($A228,Assumptions!$A$43:$R$98,16,FALSE)*G228)","v":599.23499077793076},{"$f":"(X228+AD228)-VLOOKUP($A228,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A228,Assumptions!$A$44:$M$98,11,FALSE)*$H228)","v":-7.9671803199260731},{"$f":"(Y228+AE228)-VLOOKUP($A228,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A228,Assumptions!$A$43:$R$98,16,FALSE)*I228)","v":84.609272355647022},{"$f":"(Z228+AF228)-(VLOOKUP($A228,Assumptions!$A$43:$M$98,11,FALSE)*J228)","v":23.988002216797341},0,null,20.356733458944451,26.128549231312125,3.986627496612436,33.203097532239333,52.514134506264206,0]
[{"$f":"'Gas Use Per Customer'!B228","v":2040},{"$f":"'Gas Use Per Customer'!C228","v":11},{"$f":"'Daily efficiency'!CR230","v":45},{"$f":"'Gas Use Per Customer'!M228","v":348.35200270981682},{"$f":"'Gas Use Per Customer'!O228","v":71.788071996840259},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.536421599052076},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.50560081294505},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.072843198104152},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.84640189687175},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1788071996840266},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F229*'Daily efficiency'!AX230","v":350.19245629617217},{"$f":"G229*'Daily efficiency'!AY230","v":1854.2007714137681},{"$f":"H229*'Daily efficiency'!AZ230","v":701.93146145847572},{"$f":"I229*'Daily efficiency'!BA230","v":5715.759660462676},{"$f":"J229*'Daily efficiency'!BB230","v":210.33905095074189},{"$f":"K229*'Daily efficiency'!BC230","v":0},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,7,FALSE)","v":0},76.549743917323681,385.74767181855549,153.43755313996581,1189.1058485628687,45.978718834750033,0,{"$f":"(V229+AB229)-(VLOOKUP($A229,Assumptions!$A$43:$M$98,11,FALSE)*F229)","v":54.605927153509398},{"$f":"(W229+AC229)-(VLOOKUP($A229,Assumptions!$A$43:$R$98,16,FALSE)*G229)","v":286.20846239088519},{"$f":"(X229+AD229)-VLOOKUP($A229,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A229,Assumptions!$A$44:$M$98,11,FALSE)*$H229)","v":94.167061548542193},{"$f":"(Y229+AE229)-VLOOKUP($A229,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A229,Assumptions!$A$43:$R$98,16,FALSE)*I229)","v":941.46483516784292},{"$f":"(Z229+AF229)-(VLOOKUP($A229,Assumptions!$A$43:$M$98,11,FALSE)*J229)","v":38.664113246811937},0,null,25.355153316608952,27.386901770286048,21.862281325484208,38.608928729077988,84.642832081561977,0]
[{"$f":"'Gas Use Per Customer'!B229","v":2040},{"$f":"'Gas Use Per Customer'!C229","v":12},{"$f":"'Daily efficiency'!CR231","v":37},{"$f":"'Gas Use Per Customer'!M229","v":477.97661724196269},{"$f":"'Gas Use Per Customer'!O229","v":108.15429550369309},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.446288651107928},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.39298517258879},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.892577302215855},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":334.58363206937383},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.815429550369309},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F230*'Daily efficiency'!AX231","v":531.34983377885317},{"$f":"G230*'Daily efficiency'!AY231","v":2558.7111641897018},{"$f":"H230*'Daily efficiency'!AZ231","v":1171.6078903197358},{"$f":"I230*'Daily efficiency'!BA231","v":7811.0167859653775},{"$f":"J230*'Daily efficiency'!BB231","v":327.11441117504057},{"$f":"K230*'Daily efficiency'!BC231","v":0},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,7,FALSE)","v":0},116.14954284418808,532.31391641033281,256.10569948896966,1625.002850918039,71.50503660746385,0,{"$f":"(V230+AB230)-(VLOOKUP($A230,Assumptions!$A$43:$M$98,11,FALSE)*F230)","v":83.089481795927497},{"$f":"(W230+AC230)-(VLOOKUP($A230,Assumptions!$A$43:$R$98,16,FALSE)*G230)","v":395.7353572659207},{"$f":"(X230+AD230)-VLOOKUP($A230,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A230,Assumptions!$A$44:$M$98,11,FALSE)*$H230)","v":174.60271932865345},{"$f":"(Y230+AE230)-VLOOKUP($A230,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A230,Assumptions!$A$43:$R$98,16,FALSE)*I230)","v":1290.9366881839489},{"$f":"(Z230+AF230)-(VLOOKUP($A230,Assumptions!$A$43:$M$98,11,FALSE)*J230)","v":60.485016258043657},0,null,25.60831615886222,27.597957932852218,26.906423906620113,38.58337839778968,55.92474711832255,0]
[{"$f":"'Gas Use Per Customer'!B230","v":2041},{"$f":"'Gas Use Per Customer'!C230","v":1},{"$f":"'Daily efficiency'!CR232","v":40},{"$f":"'Gas Use Per Customer'!M230","v":452.960772907744},{"$f":"'Gas Use Per Customer'!O230","v":101.76763078646965},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.530289235940895},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.88823187232319},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.06057847188179},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":317.07254103542078},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.176763078646966},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F231*'Daily efficiency'!AX232","v":504.19384932736546},{"$f":"G231*'Daily efficiency'!AY232","v":2420.1427648947279},{"$f":"H231*'Daily efficiency'!AZ232","v":1022.3285424149348},{"$f":"I231*'Daily efficiency'!BA232","v":7402.2118926691764},{"$f":"J231*'Daily efficiency'!BB232","v":307.79784072707713},{"$f":"K231*'Daily efficiency'!BC232","v":0},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,7,FALSE)","v":0},112.2786223125557,512.92057207343669,227.6617226614033,1568.8110691940201,68.543314349669814,0,{"$f":"(V231+AB231)-(VLOOKUP($A231,Assumptions!$A$43:$M$98,11,FALSE)*F231)","v":80.486432825972216},{"$f":"(W231+AC231)-(VLOOKUP($A231,Assumptions!$A$43:$R$98,16,FALSE)*G231)","v":380.64264992070605},{"$f":"(X231+AD231)-VLOOKUP($A231,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A231,Assumptions!$A$44:$M$98,11,FALSE)*$H231)","v":148.35606274703778},{"$f":"(Y231+AE231)-VLOOKUP($A231,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A231,Assumptions!$A$43:$R$98,16,FALSE)*I231)","v":1244.4413032297834},{"$f":"(Z231+AF231)-(VLOOKUP($A231,Assumptions!$A$43:$M$98,11,FALSE)*J231)","v":57.945917854141982},0,null,26.362813730314059,28.011450636751778,24.296537383011412,39.247842123634555,56.939438804195959,0]
[{"$f":"'Gas Use Per Customer'!B231","v":2041},{"$f":"'Gas Use Per Customer'!C231","v":2},{"$f":"'Daily efficiency'!CR233","v":44},{"$f":"'Gas Use Per Customer'!M231","v":355.35905522277648},{"$f":"'Gas Use Per Customer'!O231","v":76.486573561753218},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.945972068525965},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.60771656683293},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.891944137051929},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":248.75133865594353},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.6486573561753222},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F232*'Daily efficiency'!AX233","v":378.94229872440224},{"$f":"G232*'Daily efficiency'!AY233","v":1898.6625285814582},{"$f":"H232*'Daily efficiency'!AZ233","v":768.36226469464054},{"$f":"I232*'Daily efficiency'!BA233","v":5726.6111749150441},{"$f":"J232*'Daily efficiency'!BB233","v":248.11698130764432},{"$f":"K232*'Daily efficiency'!BC233","v":0},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,7,FALSE)","v":0},84.386430523676637,402.39901730622108,171.10612640745495,1213.6873586494089,55.253019985740657,0,{"$f":"(V232+AB232)-(VLOOKUP($A232,Assumptions!$A$43:$M$98,11,FALSE)*F232)","v":60.492038750353913},{"$f":"(W232+AC232)-(VLOOKUP($A232,Assumptions!$A$43:$R$98,16,FALSE)*G232)","v":298.62367901086668},{"$f":"(X232+AD232)-VLOOKUP($A232,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A232,Assumptions!$A$44:$M$98,11,FALSE)*$H232)","v":107.59606191961095},{"$f":"(Y232+AE232)-VLOOKUP($A232,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A232,Assumptions!$A$43:$R$98,16,FALSE)*I232)","v":955.82362168571672},{"$f":"(Z232+AF232)-(VLOOKUP($A232,Assumptions!$A$43:$M$98,11,FALSE)*J232)","v":47.288222727966414},0,null,26.362813730314059,28.011450636751793,23.445522725793776,38.424863433910964,102.54124271370708,0]
[{"$f":"'Gas Use Per Customer'!B232","v":2041},{"$f":"'Gas Use Per Customer'!C232","v":3},{"$f":"'Daily efficiency'!CR234","v":47},{"$f":"'Gas Use Per Customer'!M232","v":318.84230566589872},{"$f":"'Gas Use Per Customer'!O232","v":69.487965724366788},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.846389717310036},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.652691699769619},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.692779434620071},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.18961396612909},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9487965724366791},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F233*'Daily efficiency'!AX234","v":335.72600413406036},{"$f":"G233*'Daily efficiency'!AY234","v":1701.4819701902079},{"$f":"H233*'Daily efficiency'!AZ234","v":691.82628558111026},{"$f":"I233*'Daily efficiency'!BA234","v":5231.5645513660684},{"$f":"J233*'Daily efficiency'!BB234","v":203.59973957239458},{"$f":"K233*'Daily efficiency'!BC234","v":0},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.762620109229005,360.60893521732447,154.06237566818288,1108.7680947791187,45.339502441135501,0,{"$f":"(V233+AB233)-(VLOOKUP($A233,Assumptions!$A$43:$M$98,11,FALSE)*F233)","v":53.054592160915945},{"$f":"(W233+AC233)-(VLOOKUP($A233,Assumptions!$A$43:$R$98,16,FALSE)*G233)","v":267.49756617508513},{"$f":"(X233+AD233)-VLOOKUP($A233,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A233,Assumptions!$A$44:$M$98,11,FALSE)*$H233)","v":94.925038830358204},{"$f":"(Y233+AE233)-VLOOKUP($A233,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A233,Assumptions!$A$43:$R$98,16,FALSE)*I233)","v":875.78695273936171},{"$f":"(Z233+AF233)-(VLOOKUP($A233,Assumptions!$A$43:$M$98,11,FALSE)*J233)","v":38.10349312503115},0,null,25.450254399140135,27.965503262019485,22.767740629816615,39.239592612596645,83.442995566166644,0]
[{"$f":"'Gas Use Per Customer'!B233","v":2041},{"$f":"'Gas Use Per Customer'!C233","v":4},{"$f":"'Daily efficiency'!CR235","v":51},{"$f":"'Gas Use Per Customer'!M233","v":233.0052273895941},{"$f":"'Gas Use Per Customer'!O233","v":49.020184617108598},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.216147693686878},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":209.70470465063468},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.9020184617108598},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.300522738959412},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9020184617108598},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F234*'Daily efficiency'!AX235","v":548.00041461808871},{"$f":"G234*'Daily efficiency'!AY235","v":3598.5616958287155},{"$f":"H234*'Daily efficiency'!AZ235","v":60.910154891695271},{"$f":"I234*'Daily efficiency'!BA235","v":546.16425300120886},{"$f":"J234*'Daily efficiency'!BB235","v":143.62914092812812},{"$f":"K234*'Daily efficiency'!BC235","v":0},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,7,FALSE)","v":0},122.03387975103725,762.67249620140046,13.564045426590518,115.75303951443823,31.984686225070252,0,{"$f":"(V234+AB234)-(VLOOKUP($A234,Assumptions!$A$43:$M$98,11,FALSE)*F234)","v":81.196821550362984},{"$f":"(W234+AC234)-(VLOOKUP($A234,Assumptions!$A$43:$R$98,16,FALSE)*G234)","v":558.53927425396125},{"$f":"(X234+AD234)-VLOOKUP($A234,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A234,Assumptions!$A$44:$M$98,11,FALSE)*$H234)","v":-7.2618677896923147},{"$f":"(Y234+AE234)-VLOOKUP($A234,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A234,Assumptions!$A$43:$R$98,16,FALSE)*I234)","v":77.350289467968651},{"$f":"(Z234+AF234)-(VLOOKUP($A234,Assumptions!$A$43:$M$98,11,FALSE)*J234)","v":26.880053949985971},0,null,20.704945877035819,26.634560973940975,6.302177636898203,33.196804352649075,58.864740175056227,0]
[{"$f":"'Gas Use Per Customer'!B234","v":2041},{"$f":"'Gas Use Per Customer'!C234","v":5},{"$f":"'Daily efficiency'!CR236","v":55},{"$f":"'Gas Use Per Customer'!M234","v":181.06632236836467},{"$f":"'Gas Use Per Customer'!O234","v":34.384159082303775},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.507327265843021},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.95969013152819},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4384159082303776},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.106632236836468},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4384159082303776},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F235*'Daily efficiency'!AX236","v":384.38315931638761},{"$f":"G235*'Daily efficiency'!AY236","v":2792.7601235182456},{"$f":"H235*'Daily efficiency'!AZ236","v":42.217197989434332},{"$f":"I235*'Daily efficiency'!BA236","v":424.41945963144701},{"$f":"J235*'Daily efficiency'!BB236","v":100.74558611115},{"$f":"K235*'Daily efficiency'!BC236","v":0},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,7,FALSE)","v":0},85.598052466859357,591.89240444712766,9.4013221987410933,89.950673650746367,22.434973428813951,0,{"$f":"(V235+AB235)-(VLOOKUP($A235,Assumptions!$A$43:$M$98,11,FALSE)*F235)","v":56.953772226119135},{"$f":"(W235+AC235)-(VLOOKUP($A235,Assumptions!$A$43:$R$98,16,FALSE)*G235)","v":433.26226474890279},{"$f":"(X235+AD235)-VLOOKUP($A235,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A235,Assumptions!$A$44:$M$98,11,FALSE)*$H235)","v":-9.9004937725499857},{"$f":"(Y235+AE235)-VLOOKUP($A235,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A235,Assumptions!$A$43:$R$98,16,FALSE)*I235)","v":56.603821631967278},{"$f":"(Z235+AF235)-(VLOOKUP($A235,Assumptions!$A$43:$M$98,11,FALSE)*J235)","v":18.854438398721424},0,null,20.704945877035815,26.58708202005095,-0.49917157380889243,31.261374777807337,41.289411827535375,0]
[{"$f":"'Gas Use Per Customer'!B235","v":2041},{"$f":"'Gas Use Per Customer'!C235","v":6},{"$f":"'Daily efficiency'!CR237","v":58},{"$f":"'Gas Use Per Customer'!M235","v":147.90773841846146},{"$f":"'Gas Use Per Customer'!O235","v":23.218323011894231},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.574658409515386},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.11696457661532},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.3218323011894233},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.790773841846146},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.3218323011894233},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F236*'Daily efficiency'!AX237","v":259.5594189748125},{"$f":"G236*'Daily efficiency'!AY237","v":2281.3233759422574},{"$f":"H236*'Daily efficiency'!AZ237","v":28.507678120889576},{"$f":"I236*'Daily efficiency'!BA237","v":277.35659108229891},{"$f":"J236*'Daily efficiency'!BB237","v":61.226717782365071},{"$f":"K236*'Daily efficiency'!BC237","v":0},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.801129485451696,483.49944806818263,6.348357539492782,58.782441858325306,13.634540624592443,0,{"$f":"(V236+AB236)-(VLOOKUP($A236,Assumptions!$A$43:$M$98,11,FALSE)*F236)","v":38.458729705344425},{"$f":"(W236+AC236)-(VLOOKUP($A236,Assumptions!$A$43:$R$98,16,FALSE)*G236)","v":353.91916554586885},{"$f":"(X236+AD236)-VLOOKUP($A236,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A236,Assumptions!$A$44:$M$98,11,FALSE)*$H236)","v":-11.790723374219178},{"$f":"(Y236+AE236)-VLOOKUP($A236,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A236,Assumptions!$A$43:$R$98,16,FALSE)*I236)","v":28.663351747980776},{"$f":"(Z236+AF236)-(VLOOKUP($A236,Assumptions!$A$43:$M$98,11,FALSE)*J236)","v":11.216740652079034},0,null,20.704945877035819,26.587082020050953,-5.4423658347263961,19.379210347254617,24.851281276671479,0]
[{"$f":"'Gas Use Per Customer'!B236","v":2041},{"$f":"'Gas Use Per Customer'!C236","v":7},{"$f":"'Daily efficiency'!CR238","v":61},{"$f":"'Gas Use Per Customer'!M236","v":134.9958463576809},{"$f":"'Gas Use Per Customer'!O236","v":20.764988886700621},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.611991109360499},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.49626172191282},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0764988886700624},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.499584635768091},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0764988886700624},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F237*'Daily efficiency'!AX238","v":232.13340807126352},{"$f":"G237*'Daily efficiency'!AY238","v":2082.1708400379885},{"$f":"H237*'Daily efficiency'!AZ238","v":25.495451116889956},{"$f":"I237*'Daily efficiency'!BA238","v":0},{"$f":"J237*'Daily efficiency'!BB238","v":30.420708719016396},{"$f":"K237*'Daily efficiency'!BC238","v":0},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.693647762127,441.29142872006099,5.677566536086152,0,6.7743691623755158,0,{"$f":"(V237+AB237)-(VLOOKUP($A237,Assumptions!$A$43:$M$98,11,FALSE)*F237)","v":34.395037682910925},{"$f":"(W237+AC237)-(VLOOKUP($A237,Assumptions!$A$43:$R$98,16,FALSE)*G237)","v":323.02310755300732},{"$f":"(X237+AD237)-VLOOKUP($A237,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A237,Assumptions!$A$44:$M$98,11,FALSE)*$H237)","v":-12.206040665014408},{"$f":"(Y237+AE237)-VLOOKUP($A237,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A237,Assumptions!$A$43:$R$98,16,FALSE)*I237)","v":-28.862205515315623},{"$f":"(Z237+AF237)-(VLOOKUP($A237,Assumptions!$A$43:$M$98,11,FALSE)*J237)","v":4.6120429024735063},0,null,20.704945877035811,26.587082020050953,-6.5284741289282557,-21.38006930883132,11.386412064849022,0]
[{"$f":"'Gas Use Per Customer'!B237","v":2041},{"$f":"'Gas Use Per Customer'!C237","v":8},{"$f":"'Daily efficiency'!CR239","v":61},{"$f":"'Gas Use Per Customer'!M237","v":167.75793675471891},{"$f":"'Gas Use Per Customer'!O237","v":21.596654039515009},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.277323231612009},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.98214307924704},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1596654039515011},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.775793675471892},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1596654039515011},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F238*'Daily efficiency'!AX239","v":241.43065678881808},{"$f":"G238*'Daily efficiency'!AY239","v":2587.4920860166048},{"$f":"H238*'Daily efficiency'!AZ239","v":26.516577512135967},{"$f":"I238*'Daily efficiency'!BA239","v":0},{"$f":"J238*'Daily efficiency'!BB239","v":31.639098167889472},{"$f":"K238*'Daily efficiency'!BC239","v":0},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.764046436559113,548.38827702499475,5.9049605533240888,0,7.0456915693071434,0,{"$f":"(V238+AB238)-(VLOOKUP($A238,Assumptions!$A$43:$M$98,11,FALSE)*F238)","v":35.772604241058019},{"$f":"(W238+AC238)-(VLOOKUP($A238,Assumptions!$A$43:$R$98,16,FALSE)*G238)","v":401.41746216110096},{"$f":"(X238+AD238)-VLOOKUP($A238,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A238,Assumptions!$A$44:$M$98,11,FALSE)*$H238)","v":-12.065250662312099},{"$f":"(Y238+AE238)-VLOOKUP($A238,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A238,Assumptions!$A$43:$R$98,16,FALSE)*I238)","v":-32.051371481631193},{"$f":"(Z238+AF238)-(VLOOKUP($A238,Assumptions!$A$43:$M$98,11,FALSE)*J238)","v":4.7967612948695066},0,null,20.704945877035815,26.587082020050957,-6.1602901089880104,-19.105725846219677,11.84245286417665,0]
[{"$f":"'Gas Use Per Customer'!B238","v":2041},{"$f":"'Gas Use Per Customer'!C238","v":9},{"$f":"'Daily efficiency'!CR240","v":58},{"$f":"'Gas Use Per Customer'!M238","v":165.03479022290438},{"$f":"'Gas Use Per Customer'!O238","v":22.599459033021521},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.079567226417218},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.53131120061394},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2599459033021523},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.503479022290438},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2599459033021523},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F239*'Daily efficiency'!AX240","v":252.64109095007305},{"$f":"G239*'Daily efficiency'!AY240","v":2545.4903766701432},{"$f":"H239*'Daily efficiency'!AZ240","v":27.747831033687007},{"$f":"I239*'Daily efficiency'!BA240","v":322.36795690207327},{"$f":"J239*'Daily efficiency'!BB240","v":60.698380386190287},{"$f":"K239*'Daily efficiency'!BC240","v":0},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.260491216340768,539.48651259252074,6.1791476527931932,68.322067305623932,13.516885490485102,0,{"$f":"(V239+AB239)-(VLOOKUP($A239,Assumptions!$A$43:$M$98,11,FALSE)*F239)","v":37.433646090319911},{"$f":"(W239+AC239)-(VLOOKUP($A239,Assumptions!$A$43:$R$98,16,FALSE)*G239)","v":394.90141534364352},{"$f":"(X239+AD239)-VLOOKUP($A239,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A239,Assumptions!$A$44:$M$98,11,FALSE)*$H239)","v":-11.895488929157963},{"$f":"(Y239+AE239)-VLOOKUP($A239,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A239,Assumptions!$A$43:$R$98,16,FALSE)*I239)","v":36.53577555899458},{"$f":"(Z239+AF239)-(VLOOKUP($A239,Assumptions!$A$43:$M$98,11,FALSE)*J239)","v":11.163529849732495},0,null,20.704945877035819,26.58708202005095,-5.7163412763647701,22.138226436769788,24.680415340217596,0]
[{"$f":"'Gas Use Per Customer'!B239","v":2041},{"$f":"'Gas Use Per Customer'!C239","v":10},{"$f":"'Daily efficiency'!CR241","v":52},{"$f":"'Gas Use Per Customer'!M239","v":258.14126556225551},{"$f":"'Gas Use Per Customer'!O239","v":45.240769338761758},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.192615471009411},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":232.32713900602997},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5240769338761764},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.814126556225553},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5240769338761764},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F240*'Daily efficiency'!AX241","v":505.75004049719729},{"$f":"G240*'Daily efficiency'!AY241","v":3981.5611388523957},{"$f":"H240*'Daily efficiency'!AZ241","v":55.547047458601611},{"$f":"I240*'Daily efficiency'!BA241","v":605.08312647792729},{"$f":"J240*'Daily efficiency'!BB241","v":132.55545416257189},{"$f":"K240*'Daily efficiency'!BC241","v":0},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,7,FALSE)","v":0},112.6251695797165,843.8446883005962,12.369738287173178,128.24019635822691,29.518693639845054,0,{"$f":"(V240+AB240)-(VLOOKUP($A240,Assumptions!$A$43:$M$98,11,FALSE)*F240)","v":74.936614447561908},{"$f":"(W240+AC240)-(VLOOKUP($A240,Assumptions!$A$43:$R$98,16,FALSE)*G240)","v":617.69007002370995},{"$f":"(X240+AD240)-VLOOKUP($A240,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A240,Assumptions!$A$44:$M$98,11,FALSE)*$H240)","v":-8.0626120455446966},{"$f":"(Y240+AE240)-VLOOKUP($A240,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A240,Assumptions!$A$43:$R$98,16,FALSE)*I240)","v":87.390624497374318},{"$f":"(Z240+AF240)-(VLOOKUP($A240,Assumptions!$A$43:$M$98,11,FALSE)*J240)","v":24.80762424832573},0,null,20.704945877035819,26.587082020050961,4.307126241628481,33.853798735754033,54.326317888170784,0]
[{"$f":"'Gas Use Per Customer'!B240","v":2041},{"$f":"'Gas Use Per Customer'!C240","v":11},{"$f":"'Daily efficiency'!CR242","v":46},{"$f":"'Gas Use Per Customer'!M240","v":346.86939341288337},{"$f":"'Gas Use Per Customer'!O240","v":71.42757339071386},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.428272017214159},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.06081802386501},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.856544034428318},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":242.80857538901833},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1427573390713865},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F241*'Daily efficiency'!AX242","v":348.43389266771442},{"$f":"G241*'Daily efficiency'!AY242","v":1848.6403680301828},{"$f":"H241*'Daily efficiency'!AZ242","v":704.72491497715475},{"$f":"I241*'Daily efficiency'!BA242","v":5691.4330071185914},{"$f":"J241*'Daily efficiency'!BB242","v":209.28279003479153},{"$f":"K241*'Daily efficiency'!BC242","v":0},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,7,FALSE)","v":0},77.592532094398408,391.79741331058835,156.93476362023779,1206.2317629662191,46.605057499575658,0,{"$f":"(V241+AB241)-(VLOOKUP($A241,Assumptions!$A$43:$M$98,11,FALSE)*F241)","v":55.278571061256827},{"$f":"(W241+AC241)-(VLOOKUP($A241,Assumptions!$A$43:$R$98,16,FALSE)*G241)","v":290.50130697340785},{"$f":"(X241+AD241)-VLOOKUP($A241,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A241,Assumptions!$A$44:$M$98,11,FALSE)*$H241)","v":96.585560612756069},{"$f":"(Y241+AE241)-VLOOKUP($A241,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A241,Assumptions!$A$43:$R$98,16,FALSE)*I241)","v":954.1529005715995},{"$f":"(Z241+AF241)-(VLOOKUP($A241,Assumptions!$A$43:$M$98,11,FALSE)*J241)","v":39.167070488528466},0,null,25.797026944986236,27.916492728971736,22.536945707793226,39.296507507730865,85.772127988104131,0]
[{"$f":"'Gas Use Per Customer'!B241","v":2041},{"$f":"'Gas Use Per Customer'!C241","v":12},{"$f":"'Daily efficiency'!CR243","v":37},{"$f":"'Gas Use Per Customer'!M241","v":478.76244558103679},{"$f":"'Gas Use Per Customer'!O241","v":108.35860342189456},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.507581026568367},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.62873367431104},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.015162053136734},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.13371190672575},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.835860342189456},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F242*'Daily efficiency'!AX243","v":532.35357549683556},{"$f":"G242*'Daily efficiency'!AY243","v":2562.9178715301732},{"$f":"H242*'Daily efficiency'!AZ243","v":1173.8211058735412},{"$f":"I242*'Daily efficiency'!BA243","v":7823.8586659360217},{"$f":"J242*'Daily efficiency'!BB243","v":327.73234376892992},{"$f":"K242*'Daily efficiency'!BC243","v":0},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,7,FALSE)","v":0},118.54949464315816,543.18006355285104,261.39750967749166,1658.1741048355793,72.982516733853274,0,{"$f":"(V242+AB242)-(VLOOKUP($A242,Assumptions!$A$43:$M$98,11,FALSE)*F242)","v":84.698286495071414},{"$f":"(W242+AC242)-(VLOOKUP($A242,Assumptions!$A$43:$R$98,16,FALSE)*G242)","v":403.3672910258183},{"$f":"(X242+AD242)-VLOOKUP($A242,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A242,Assumptions!$A$44:$M$98,11,FALSE)*$H242)","v":177.97381244011962},{"$f":"(Y242+AE242)-VLOOKUP($A242,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A242,Assumptions!$A$43:$R$98,16,FALSE)*I242)","v":1316.2230213313044},{"$f":"(Z242+AF242)-(VLOOKUP($A242,Assumptions!$A$43:$M$98,11,FALSE)*J242)","v":61.698780684491027},0,null,26.054933594058479,28.084024742603663,27.374201158594676,39.27456339270443,56.939438804195944,0]
[{"$f":"'Gas Use Per Customer'!B242","v":2042},{"$f":"'Gas Use Per Customer'!C242","v":1},{"$f":"'Daily efficiency'!CR244","v":40},{"$f":"'Gas Use Per Customer'!M242","v":453.34190101561791},{"$f":"'Gas Use Per Customer'!O242","v":101.86624115443318},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.559872346329954},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.00257030468538},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.119744692659907},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":317.33933071093253},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.186624115443319},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F243*'Daily efficiency'!AX244","v":504.68240094857236},{"$f":"G243*'Daily efficiency'!AY244","v":2422.1791099557981},{"$f":"H243*'Daily efficiency'!AZ244","v":1023.3191539971054},{"$f":"I243*'Daily efficiency'!BA244","v":7438.433911864262},{"$f":"J243*'Daily efficiency'!BB244","v":298.46808658248909},{"$f":"K243*'Daily efficiency'!BC244","v":0},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,7,FALSE)","v":0},118.67009545740954,542.0495470780271,240.62139171087654,1664.6166736073615,70.181239249005657,0,{"$f":"(V243+AB243)-(VLOOKUP($A243,Assumptions!$A$43:$M$98,11,FALSE)*F243)","v":86.146994212025248},{"$f":"(W243+AC243)-(VLOOKUP($A243,Assumptions!$A$43:$R$98,16,FALSE)*G243)","v":406.74776136069795},{"$f":"(X243+AD243)-VLOOKUP($A243,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A243,Assumptions!$A$44:$M$98,11,FALSE)*$H243)","v":159.50804009820303},{"$f":"(Y243+AE243)-VLOOKUP($A243,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A243,Assumptions!$A$43:$R$98,16,FALSE)*I243)","v":1332.8453578116885},{"$f":"(Z243+AF243)-(VLOOKUP($A243,Assumptions!$A$43:$M$98,11,FALSE)*J243)","v":59.340205500544229},0,null,28.18957920888402,29.907358401349658,26.097628663255676,42.000635560229064,58.253062867591396,0]
[{"$f":"'Gas Use Per Customer'!B243","v":2042},{"$f":"'Gas Use Per Customer'!C243","v":2},{"$f":"'Daily efficiency'!CR245","v":45},{"$f":"'Gas Use Per Customer'!M243","v":353.42268728614397},{"$f":"'Gas Use Per Customer'!O243","v":76.000499555950285},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.800149866785084},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.02680618584318},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.600299733570168},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.39588110030076},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.6000499555950292},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F244*'Daily efficiency'!AX245","v":376.53411134547054},{"$f":"G244*'Daily efficiency'!AY245","v":1888.3166286000271},{"$f":"H244*'Daily efficiency'!AZ245","v":763.47930411063169},{"$f":"I244*'Daily efficiency'!BA245","v":5747.1830293036319},{"$f":"J244*'Daily efficiency'!BB245","v":230.63437311675332},{"$f":"K244*'Daily efficiency'!BC245","v":0},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,7,FALSE)","v":0},88.537541337588934,422.57864790652519,179.52312529280712,1286.1385622574405,54.230944098868818,0,{"$f":"(V244+AB244)-(VLOOKUP($A244,Assumptions!$A$43:$M$98,11,FALSE)*F244)","v":64.272663064416449},{"$f":"(W244+AC244)-(VLOOKUP($A244,Assumptions!$A$43:$R$98,16,FALSE)*G244)","v":317.09816927504505},{"$f":"(X244+AD244)-VLOOKUP($A244,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A244,Assumptions!$A$44:$M$98,11,FALSE)*$H244)","v":114.92621962455723},{"$f":"(Y244+AE244)-VLOOKUP($A244,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A244,Assumptions!$A$43:$R$98,16,FALSE)*I244)","v":1023.9502963287484},{"$f":"(Z244+AF244)-(VLOOKUP($A244,Assumptions!$A$43:$M$98,11,FALSE)*J244)","v":46.142651341144656},0,null,28.18957920888402,29.907358401349668,25.202952677074293,41.389140828646703,100.37359544001347,0]
[{"$f":"'Gas Use Per Customer'!B244","v":2042},{"$f":"'Gas Use Per Customer'!C244","v":3},{"$f":"'Daily efficiency'!CR246","v":47},{"$f":"'Gas Use Per Customer'!M244","v":318.82456071723254},{"$f":"'Gas Use Per Customer'!O244","v":69.485130936529075},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.845539280958722},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.647368215169763},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.691078561917443},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.17719250206278},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9485130936529078},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F245*'Daily efficiency'!AX246","v":330.58692931569078},{"$f":"G245*'Daily efficiency'!AY246","v":1697.2400791007112},{"$f":"H245*'Daily efficiency'!AZ246","v":679.73268974700397},{"$f":"I245*'Daily efficiency'!BA246","v":5231.273392248354},{"$f":"J245*'Daily efficiency'!BB246","v":203.59143364403008},{"$f":"K245*'Daily efficiency'!BC246","v":0},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,7,FALSE)","v":0},77.733605105169062,379.8184091249982,159.83109976925556,1170.685256616428,47.872116839100677,0,{"$f":"(V245+AB245)-(VLOOKUP($A245,Assumptions!$A$43:$M$98,11,FALSE)*F245)","v":55.548905612120478},{"$f":"(W245+AC245)-(VLOOKUP($A245,Assumptions!$A$43:$R$98,16,FALSE)*G245)","v":284.66388601794819},{"$f":"(X245+AD245)-VLOOKUP($A245,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A245,Assumptions!$A$44:$M$98,11,FALSE)*$H245)","v":99.394551661253473},{"$f":"(Y245+AE245)-VLOOKUP($A245,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A245,Assumptions!$A$43:$R$98,16,FALSE)*I245)","v":932.5908869114063},{"$f":"(Z245+AF245)-(VLOOKUP($A245,Assumptions!$A$43:$M$98,11,FALSE)*J245)","v":40.47721700808448},0,null,26.647862098181079,29.761810631063469,23.840724464261051,41.787015799241516,88.349333847185164,0]
[{"$f":"'Gas Use Per Customer'!B245","v":2042},{"$f":"'Gas Use Per Customer'!C245","v":4},{"$f":"'Daily efficiency'!CR247","v":51},{"$f":"'Gas Use Per Customer'!M245","v":234.58833019370661},{"$f":"'Gas Use Per Customer'!O245","v":49.476167348921116},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.580933879136893},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":211.12949717433597},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.9476167348921116},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.458833019370662},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9476167348921116},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F246*'Daily efficiency'!AX247","v":556.44998902020723},{"$f":"G246*'Daily efficiency'!AY247","v":3632.4708919395498},{"$f":"H246*'Daily efficiency'!AZ247","v":62.942496337631738},{"$f":"I246*'Daily efficiency'!BA247","v":549.87504597404848},{"$f":"J246*'Daily efficiency'!BB247","v":144.9651703323388},{"$f":"K246*'Daily efficiency'!BC247","v":0},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,7,FALSE)","v":0},130.84263130671641,812.8957902646107,14.80018331266429,123.0542854550428,34.086844655182034,0,{"$f":"(V246+AB246)-(VLOOKUP($A246,Assumptions!$A$43:$M$98,11,FALSE)*F246)","v":88.71893702719413},{"$f":"(W246+AC246)-(VLOOKUP($A246,Assumptions!$A$43:$R$98,16,FALSE)*G246)","v":602.85418648247003},{"$f":"(X246+AD246)-VLOOKUP($A246,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A246,Assumptions!$A$44:$M$98,11,FALSE)*$H246)","v":-6.5324275941809136},{"$f":"(Y246+AE246)-VLOOKUP($A246,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A246,Assumptions!$A$43:$R$98,16,FALSE)*I246)","v":83.649180357344477},{"$f":"(Z246+AF246)-(VLOOKUP($A246,Assumptions!$A$43:$M$98,11,FALSE)*J246)","v":28.821382870241749},0,null,22.414563865042574,28.553764137688216,8.2677557184833752,35.657860852785319,62.908227525423783,0]
[{"$f":"'Gas Use Per Customer'!B246","v":2042},{"$f":"'Gas Use Per Customer'!C246","v":5},{"$f":"'Daily efficiency'!CR248","v":54},{"$f":"'Gas Use Per Customer'!M246","v":182.62017254547811},{"$f":"'Gas Use Per Customer'!O246","v":34.858714678669671},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.886971742935739},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.35815529093031},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4858714678669673},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.262017254547811},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4858714678669673},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F247*'Daily efficiency'!AX248","v":389.68825283243865},{"$f":"G247*'Daily efficiency'!AY248","v":2816.7266500141882},{"$f":"H247*'Daily efficiency'!AZ248","v":42.799861870229485},{"$f":"I247*'Daily efficiency'!BA248","v":428.06168444660091},{"$f":"J247*'Daily efficiency'!BB248","v":102.13603400850208},{"$f":"K247*'Daily efficiency'!BC248","v":0},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,7,FALSE)","v":0},91.630582075654715,630.34372586536824,10.063881134269307,95.794171959468201,24.01607997950628,0,{"$f":"(V247+AB247)-(VLOOKUP($A247,Assumptions!$A$43:$M$98,11,FALSE)*F247)","v":61.952094052402515},{"$f":"(W247+AC247)-(VLOOKUP($A247,Assumptions!$A$43:$R$98,16,FALSE)*G247)","v":466.83246384841169},{"$f":"(X247+AD247)-VLOOKUP($A247,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A247,Assumptions!$A$44:$M$98,11,FALSE)*$H247)","v":-9.7130789905421366},{"$f":"(Y247+AE247)-VLOOKUP($A247,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A247,Assumptions!$A$43:$R$98,16,FALSE)*I247)","v":61.559104835679221},{"$f":"(Z247+AF247)-(VLOOKUP($A247,Assumptions!$A$43:$M$98,11,FALSE)*J247)","v":20.306268976599753},0,null,22.215425404910118,28.403364775059185,0.35080214372717045,33.708819774742622,44.322348956106033,0]
[{"$f":"'Gas Use Per Customer'!B247","v":2042},{"$f":"'Gas Use Per Customer'!C247","v":6},{"$f":"'Daily efficiency'!CR249","v":58},{"$f":"'Gas Use Per Customer'!M247","v":148.94383582301356},{"$f":"'Gas Use Per Customer'!O247","v":23.475321351065606},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.780257080852486},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.04945224071221},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.3475321351065608},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.894383582301357},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.3475321351065608},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F248*'Daily efficiency'!AX249","v":262.43242317751236},{"$f":"G248*'Daily efficiency'!AY249","v":2297.3041032120536},{"$f":"H248*'Daily efficiency'!AZ249","v":28.82322312932742},{"$f":"I248*'Daily efficiency'!BA249","v":279.29948093531505},{"$f":"J248*'Daily efficiency'!BB249","v":61.904422402759984},{"$f":"K248*'Daily efficiency'!BC249","v":0},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.707879353550467,514.1042805332886,6.777439898277823,62.503287439746082,14.556092508801223,0,{"$f":"(V248+AB248)-(VLOOKUP($A248,Assumptions!$A$43:$M$98,11,FALSE)*F248)","v":41.721140026471346},{"$f":"(W248+AC248)-(VLOOKUP($A248,Assumptions!$A$43:$R$98,16,FALSE)*G248)","v":380.74554898898225},{"$f":"(X248+AD248)-VLOOKUP($A248,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A248,Assumptions!$A$44:$M$98,11,FALSE)*$H248)","v":-11.788051639511986},{"$f":"(Y248+AE248)-VLOOKUP($A248,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A248,Assumptions!$A$43:$R$98,16,FALSE)*I248)","v":31.6185014795849},{"$f":"(Z248+AF248)-(VLOOKUP($A248,Assumptions!$A$43:$M$98,11,FALSE)*J248)","v":12.057750092916333},0,null,22.215425404910118,28.403364775059174,-5.0106117412341629,21.22847266882291,26.613842601717558,0]
[{"$f":"'Gas Use Per Customer'!B248","v":2042},{"$f":"'Gas Use Per Customer'!C248","v":7},{"$f":"'Daily efficiency'!CR250","v":61},{"$f":"'Gas Use Per Customer'!M248","v":135.60534521628441},{"$f":"'Gas Use Per Customer'!O248","v":20.970191892306193},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.776153513844957},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":122.04481069465596},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0970191892306196},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.560534521628441},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0970191892306196},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F249*'Daily efficiency'!AX250","v":234.42738825577482},{"$f":"G249*'Daily efficiency'!AY250","v":2091.5717274331319},{"$f":"H249*'Daily efficiency'!AZ250","v":25.747401321486819},{"$f":"I249*'Daily efficiency'!BA250","v":0},{"$f":"J249*'Daily efficiency'!BB250","v":30.721331122228559},{"$f":"K249*'Daily efficiency'!BC250","v":0},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,7,FALSE)","v":0},55.122826731932825,468.06427438680419,6.054196791602461,0,7.2237575354347463,0,{"$f":"(V249+AB249)-(VLOOKUP($A249,Assumptions!$A$43:$M$98,11,FALSE)*F249)","v":37.268938696814331},{"$f":"(W249+AC249)-(VLOOKUP($A249,Assumptions!$A$43:$R$98,16,FALSE)*G249)","v":346.64832770633575},{"$f":"(X249+AD249)-VLOOKUP($A249,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A249,Assumptions!$A$44:$M$98,11,FALSE)*$H249)","v":-12.24468833469227},{"$f":"(Y249+AE249)-VLOOKUP($A249,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A249,Assumptions!$A$43:$R$98,16,FALSE)*I249)","v":-29.557809864179191},{"$f":"(Z249+AF249)-(VLOOKUP($A249,Assumptions!$A$43:$M$98,11,FALSE)*J249)","v":4.9920215310449345},0,null,22.215425404910114,28.403364775059181,-6.1904915430898093,-21.796935671699238,12.21577906647968,0]
[{"$f":"'Gas Use Per Customer'!B249","v":2042},{"$f":"'Gas Use Per Customer'!C249","v":8},{"$f":"'Daily efficiency'!CR251","v":61},{"$f":"'Gas Use Per Customer'!M249","v":170.10832596844358},{"$f":"'Gas Use Per Customer'!O249","v":21.865714325572313},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.492571460457849},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.09749337159923},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1865714325572312},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.010832596844359},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1865714325572312},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F250*'Daily efficiency'!AX251","v":244.43850242359773},{"$f":"G250*'Daily efficiency'!AY251","v":2623.7444005551615},{"$f":"H250*'Daily efficiency'!AZ251","v":26.846932293836034},{"$f":"I250*'Daily efficiency'!BA251","v":0},{"$f":"J250*'Daily efficiency'!BB251","v":32.033271486963422},{"$f":"K250*'Daily efficiency'!BC251","v":0},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.476821782478744,587.15701829142949,6.3127384907023583,0,7.5322447900425802,0,{"$f":"(V250+AB250)-(VLOOKUP($A250,Assumptions!$A$43:$M$98,11,FALSE)*F250)","v":38.860491641986087},{"$f":"(W250+AC250)-(VLOOKUP($A250,Assumptions!$A$43:$R$98,16,FALSE)*G250)","v":434.84839503807382},{"$f":"(X250+AD250)-VLOOKUP($A250,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A250,Assumptions!$A$44:$M$98,11,FALSE)*$H250)","v":-12.081451898764142},{"$f":"(Y250+AE250)-VLOOKUP($A250,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A250,Assumptions!$A$43:$R$98,16,FALSE)*I250)","v":-32.990329483388876},{"$f":"(Z250+AF250)-(VLOOKUP($A250,Assumptions!$A$43:$M$98,11,FALSE)*J250)","v":5.205203522480998},0,null,22.215425404910111,28.403364775059181,-5.7687134080617835,-19.393718264859558,12.737448312523579,0]
[{"$f":"'Gas Use Per Customer'!B250","v":2042},{"$f":"'Gas Use Per Customer'!C250","v":9},{"$f":"'Daily efficiency'!CR252","v":57},{"$f":"'Gas Use Per Customer'!M250","v":166.86457705857143},{"$f":"'Gas Use Per Customer'!O250","v":22.863402925086529},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.290722340069223},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.17811935271428},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2863402925086529},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.686457705857144},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2863402925086529},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F251*'Daily efficiency'!AX252","v":255.59174002284408},{"$f":"G251*'Daily efficiency'!AY252","v":2573.7129397749118},{"$f":"H251*'Daily efficiency'!AZ252","v":28.071903858115775},{"$f":"I251*'Daily efficiency'!BA252","v":325.94214052107623},{"$f":"J251*'Daily efficiency'!BB252","v":61.407289689628215},{"$f":"K251*'Daily efficiency'!BC252","v":0},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,7,FALSE)","v":0},60.099373644945224,575.96068250266887,6.6007760608503654,72.941257282297414,14.439197633110163,0,{"$f":"(V251+AB251)-(VLOOKUP($A251,Assumptions!$A$43:$M$98,11,FALSE)*F251)","v":40.633617774773086},{"$f":"(W251+AC251)-(VLOOKUP($A251,Assumptions!$A$43:$R$98,16,FALSE)*G251)","v":426.55639052075173},{"$f":"(X251+AD251)-VLOOKUP($A251,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A251,Assumptions!$A$44:$M$98,11,FALSE)*$H251)","v":-11.899592544826071},{"$f":"(Y251+AE251)-VLOOKUP($A251,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A251,Assumptions!$A$43:$R$98,16,FALSE)*I251)","v":40.273631273512805},{"$f":"(Z251+AF251)-(VLOOKUP($A251,Assumptions!$A$43:$M$98,11,FALSE)*J251)","v":12.005978149338645},0,null,22.215425404910118,28.403364775059174,-5.2988164839757053,24.135518744266665,26.445175782448807,0]
[{"$f":"'Gas Use Per Customer'!B251","v":2042},{"$f":"'Gas Use Per Customer'!C251","v":10},{"$f":"'Daily efficiency'!CR253","v":52},{"$f":"'Gas Use Per Customer'!M251","v":259.00862371928116},{"$f":"'Gas Use Per Customer'!O251","v":45.426350120304306},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.341080096243445},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":233.10776134735306},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5426350120304306},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.900862371928117},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5426350120304306},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F252*'Daily efficiency'!AX253","v":507.82466232950605},{"$f":"G252*'Daily efficiency'!AY253","v":3994.9392383358631},{"$f":"H252*'Daily efficiency'!AZ253","v":55.774905309615562},{"$f":"I252*'Daily efficiency'!BA253","v":607.11621399799537},{"$f":"J252*'Daily efficiency'!BB253","v":133.09920585249154},{"$f":"K252*'Daily efficiency'!BC253","v":0},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,7,FALSE)","v":0},119.40896104362112,894.0110976284119,13.11480908543613,135.864052112705,31.296703499336186,0,{"$f":"(V252+AB252)-(VLOOKUP($A252,Assumptions!$A$43:$M$98,11,FALSE)*F252)","v":80.733255401195976},{"$f":"(W252+AC252)-(VLOOKUP($A252,Assumptions!$A$43:$R$98,16,FALSE)*G252)","v":662.10447774463091},{"$f":"(X252+AD252)-VLOOKUP($A252,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A252,Assumptions!$A$44:$M$98,11,FALSE)*$H252)","v":-7.7868032417719304},{"$f":"(Y252+AE252)-VLOOKUP($A252,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A252,Assumptions!$A$43:$R$98,16,FALSE)*I252)","v":94.02950078149108},{"$f":"(Z252+AF252)-(VLOOKUP($A252,Assumptions!$A$43:$M$98,11,FALSE)*J252)","v":26.462240294033045},0,null,22.215425404910111,28.403364775059178,5.3280058436641999,36.303617783553868,57.758943793369227,0]
[{"$f":"'Gas Use Per Customer'!B252","v":2042},{"$f":"'Gas Use Per Customer'!C252","v":11},{"$f":"'Daily efficiency'!CR254","v":46},{"$f":"'Gas Use Per Customer'!M252","v":346.84367871857995},{"$f":"'Gas Use Per Customer'!O252","v":71.423034330011077},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.426910299003321},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.05310361557399},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.853820598006642},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":242.79057510300595},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1423034330011079},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F253*'Daily efficiency'!AX254","v":348.41175048207589},{"$f":"G253*'Daily efficiency'!AY254","v":1848.5033215716494},{"$f":"H253*'Daily efficiency'!AZ254","v":704.6801313030636},{"$f":"I253*'Daily efficiency'!BA254","v":5643.5859880776734},{"$f":"J253*'Daily efficiency'!BB254","v":223.22078995939455},{"$f":"K253*'Daily efficiency'!BC254","v":0},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.924900908926887,413.66899091472476,165.69719548670346,1262.9550045079977,52.487727732869836,0,{"$f":"(V253+AB253)-(VLOOKUP($A253,Assumptions!$A$43:$M$98,11,FALSE)*F253)","v":59.121481930838712},{"$f":"(W253+AC253)-(VLOOKUP($A253,Assumptions!$A$43:$R$98,16,FALSE)*G253)","v":310.1520448961507},{"$f":"(X253+AD253)-VLOOKUP($A253,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A253,Assumptions!$A$44:$M$98,11,FALSE)*$H253)","v":104.0232084086222},{"$f":"(Y253+AE253)-VLOOKUP($A253,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A253,Assumptions!$A$43:$R$98,16,FALSE)*I253)","v":1005.3483146760866},{"$f":"(Z253+AF253)-(VLOOKUP($A253,Assumptions!$A$43:$M$98,11,FALSE)*J253)","v":44.886588073507113},0,null,27.592163828486633,29.807092159596973,24.273963664621508,41.408045359650352,97.374315806376956,0]
[{"$f":"'Gas Use Per Customer'!B253","v":2042},{"$f":"'Gas Use Per Customer'!C253","v":12},{"$f":"'Daily efficiency'!CR255","v":37},{"$f":"'Gas Use Per Customer'!M253","v":478.02641157893669},{"$f":"'Gas Use Per Customer'!O253","v":108.16818720542433},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.450456161627301},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.407923473681},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.900912323254602},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":334.61848810525566},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.816818720542434},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F254*'Daily efficiency'!AX255","v":531.4180821398769},{"$f":"G254*'Daily efficiency'!AY255","v":2558.9777239362097},{"$f":"H254*'Daily efficiency'!AZ255","v":1171.7583755804692},{"$f":"I254*'Daily efficiency'!BA255","v":7811.8305169888627},{"$f":"J254*'Daily efficiency'!BB255","v":327.15642685098646},{"$f":"K254*'Daily efficiency'!BC255","v":0},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,7,FALSE)","v":0},124.9566745676137,572.66314887328701,275.52511841466617,1748.1775712537608,76.926963038419402,0,{"$f":"(V254+AB254)-(VLOOKUP($A254,Assumptions!$A$43:$M$98,11,FALSE)*F254)","v":90.42153452373671},{"$f":"(W254+AC254)-(VLOOKUP($A254,Assumptions!$A$43:$R$98,16,FALSE)*G254)","v":429.99416777584179},{"$f":"(X254+AD254)-VLOOKUP($A254,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A254,Assumptions!$A$44:$M$98,11,FALSE)*$H254)","v":190.38768920500729},{"$f":"(Y254+AE254)-VLOOKUP($A254,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A254,Assumptions!$A$43:$R$98,16,FALSE)*I254)","v":1399.2161329044836},{"$f":"(Z254+AF254)-(VLOOKUP($A254,Assumptions!$A$43:$M$98,11,FALSE)*J254)","v":65.415249690460399},0,null,27.86448796693967,29.983989542583167,29.33513295725885,41.815266718447255,60.475497815479713,0]
[{"$f":"'Gas Use Per Customer'!B254","v":2043},{"$f":"'Gas Use Per Customer'!C254","v":1},{"$f":"'Daily efficiency'!CR256","v":40},{"$f":"'Gas Use Per Customer'!M254","v":451.21790591148977},{"$f":"'Gas Use Per Customer'!O254","v":101.31700141598273},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.395100424794819},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.36537177344692},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.790200849589638},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":315.85253413804281},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.131700141598273},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F255*'Daily efficiency'!AX256","v":501.96126756074761},{"$f":"G255*'Daily efficiency'!AY256","v":2410.8307290553298},{"$f":"H255*'Daily efficiency'!AZ256","v":1017.8016485102719},{"$f":"I255*'Daily efficiency'!BA256","v":7403.5834001957273},{"$f":"J255*'Daily efficiency'!BB256","v":296.85881414882925},{"$f":"K255*'Daily efficiency'!BC256","v":0},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,7,FALSE)","v":0},120.84963096446529,552.39716380012101,245.04072637956099,1696.3938707668244,71.470211860705277,0,{"$f":"(V255+AB255)-(VLOOKUP($A255,Assumptions!$A$43:$M$98,11,FALSE)*F255)","v":87.790236558091166},{"$f":"(W255+AC255)-(VLOOKUP($A255,Assumptions!$A$43:$R$98,16,FALSE)*G255)","v":414.76660015078176},{"$f":"(X255+AD255)-VLOOKUP($A255,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A255,Assumptions!$A$44:$M$98,11,FALSE)*$H255)","v":162.50131116422591},{"$f":"(Y255+AE255)-VLOOKUP($A255,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A255,Assumptions!$A$43:$R$98,16,FALSE)*I255)","v":1358.8352625157793},{"$f":"(Z255+AF255)-(VLOOKUP($A255,Assumptions!$A$43:$M$98,11,FALSE)*J255)","v":60.450413725247238},0,null,28.883022372407176,30.640524582974756,26.731497658034609,43.021192349272162,59.664629707163051,0]
[{"$f":"'Gas Use Per Customer'!B255","v":2043},{"$f":"'Gas Use Per Customer'!C255","v":2},{"$f":"'Daily efficiency'!CR257","v":45},{"$f":"'Gas Use Per Customer'!M255","v":352.11411750234629},{"$f":"'Gas Use Per Customer'!O255","v":75.671625374652848},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.701487612395855},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.63423525070388},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.40297522479171},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.47988225164238},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5671625374652853},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F256*'Daily efficiency'!AX257","v":374.90474906071171},{"$f":"G256*'Daily efficiency'!AY257","v":1881.3250172198891},{"$f":"H256*'Daily efficiency'!AZ257","v":760.17552804936952},{"$f":"I256*'Daily efficiency'!BA257","v":5751.6960808714539},{"$f":"J256*'Daily efficiency'!BB257","v":221.71786234773276},{"$f":"K256*'Daily efficiency'!BC257","v":0},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,7,FALSE)","v":0},90.260152523280865,431.07074718003958,183.01597746656032,1317.8945181931699,53.379660094413424,0,{"$f":"(V256+AB256)-(VLOOKUP($A256,Assumptions!$A$43:$M$98,11,FALSE)*F256)","v":65.568757459575394},{"$f":"(W256+AC256)-(VLOOKUP($A256,Assumptions!$A$43:$R$98,16,FALSE)*G256)","v":323.66883820029318},{"$f":"(X256+AD256)-VLOOKUP($A256,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A256,Assumptions!$A$44:$M$98,11,FALSE)*$H256)","v":117.21256093656254},{"$f":"(Y256+AE256)-VLOOKUP($A256,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A256,Assumptions!$A$43:$R$98,16,FALSE)*I256)","v":1050.8694375045081},{"$f":"(Z256+AF256)-(VLOOKUP($A256,Assumptions!$A$43:$M$98,11,FALSE)*J256)","v":45.149195073178262},0,null,28.883022372407183,30.640524582974766,25.816052881168925,42.635099786019389,98.528855167591686,0]
[{"$f":"'Gas Use Per Customer'!B256","v":2043},{"$f":"'Gas Use Per Customer'!C256","v":3},{"$f":"'Daily efficiency'!CR258","v":47},{"$f":"'Gas Use Per Customer'!M256","v":317.94119983339135},{"$f":"'Gas Use Per Customer'!O256","v":69.243877635159279},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.773163290547782},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.382359950017403},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.546326581095563},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.55883988337393},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9243877635159281},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F257*'Daily efficiency'!AX258","v":329.43912708790242},{"$f":"G257*'Daily efficiency'!AY258","v":1692.5375696924264},{"$f":"H257*'Daily efficiency'!AZ258","v":677.3726487822654},{"$f":"I257*'Daily efficiency'!BA258","v":5216.7792068662875},{"$f":"J257*'Daily efficiency'!BB258","v":202.88456147101658},{"$f":"K257*'Daily efficiency'!BC258","v":0},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,7,FALSE)","v":0},79.314081596963945,387.81360377366764,163.0807791775535,1195.3282340869998,48.845450768156098,0,{"$f":"(V257+AB257)-(VLOOKUP($A257,Assumptions!$A$43:$M$98,11,FALSE)*F257)","v":56.720038850192282},{"$f":"(W257+AC257)-(VLOOKUP($A257,Assumptions!$A$43:$R$98,16,FALSE)*G257)","v":290.83512404773126},{"$f":"(X257+AD257)-VLOOKUP($A257,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A257,Assumptions!$A$44:$M$98,11,FALSE)*$H257)","v":101.47206728142334},{"$f":"(Y257+AE257)-VLOOKUP($A257,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A257,Assumptions!$A$43:$R$98,16,FALSE)*I257)","v":952.62448832389487},{"$f":"(Z257+AF257)-(VLOOKUP($A257,Assumptions!$A$43:$M$98,11,FALSE)*J257)","v":41.31410318589888},0,null,27.304478406522261,30.491500126452699,24.423836144299511,42.803264468088187,90.159553954054985,0]
[{"$f":"'Gas Use Per Customer'!B257","v":2043},{"$f":"'Gas Use Per Customer'!C257","v":4},{"$f":"'Daily efficiency'!CR259","v":51},{"$f":"'Gas Use Per Customer'!M257","v":234.61362416897001},{"$f":"'Gas Use Per Customer'!O257","v":49.48374235237506},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.58699388190005},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":211.152261752073},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.9483742352375062},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.461362416897003},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9483742352375062},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F258*'Daily efficiency'!AX259","v":556.53518378800425},{"$f":"G258*'Daily efficiency'!AY259","v":3632.8625551941109},{"$f":"H258*'Daily efficiency'!AZ259","v":62.952133091097203},{"$f":"I258*'Daily efficiency'!BA259","v":549.93433505206599},{"$f":"J258*'Daily efficiency'!BB259","v":144.98736509245887},{"$f":"K258*'Daily efficiency'!BC259","v":0},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,7,FALSE)","v":0},133.98856829403016,832.40309980254551,15.156034029187934,126.00725687535186,34.906417483323793,0,{"$f":"(V258+AB258)-(VLOOKUP($A258,Assumptions!$A$43:$M$98,11,FALSE)*F258)","v":90.931561545769426},{"$f":"(W258+AC258)-(VLOOKUP($A258,Assumptions!$A$43:$R$98,16,FALSE)*G258)","v":617.71743521907786},{"$f":"(X258+AD258)-VLOOKUP($A258,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A258,Assumptions!$A$44:$M$98,11,FALSE)*$H258)","v":-6.6467182169314842},{"$f":"(Y258+AE258)-VLOOKUP($A258,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A258,Assumptions!$A$43:$R$98,16,FALSE)*I258)","v":85.732667741268614},{"$f":"(Z258+AF258)-(VLOOKUP($A258,Assumptions!$A$43:$M$98,11,FALSE)*J258)","v":29.524291639791201},0,null,22.970059766863258,29.254597137319717,8.5093158122564496,36.54206700269183,64.430709123114994,0]
[{"$f":"'Gas Use Per Customer'!B258","v":2043},{"$f":"'Gas Use Per Customer'!C258","v":5},{"$f":"'Daily efficiency'!CR260","v":54},{"$f":"'Gas Use Per Customer'!M258","v":182.16247317922674},{"$f":"'Gas Use Per Customer'!O258","v":34.720310521389635},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.776248417111709},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.94622586130407},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4720310521389637},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.216247317922676},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4720310521389637},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F259*'Daily efficiency'!AX260","v":388.1410221117315},{"$f":"G259*'Daily efficiency'!AY260","v":2809.6671122608009},{"$f":"H259*'Daily efficiency'!AZ260","v":42.629927927786227},{"$f":"I259*'Daily efficiency'!BA260","v":426.98883713210773},{"$f":"J259*'Daily efficiency'!BB260","v":101.73050982767158},{"$f":"K259*'Daily efficiency'!BC260","v":0},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,7,FALSE)","v":0},93.446850017559257,643.78312642609512,10.263363711605981,97.836575485542866,24.492117948150614,0,{"$f":"(V259+AB259)-(VLOOKUP($A259,Assumptions!$A$43:$M$98,11,FALSE)*F259)","v":63.235864078468722},{"$f":"(W259+AC259)-(VLOOKUP($A259,Assumptions!$A$43:$R$98,16,FALSE)*G259)","v":477.09343926417296},{"$f":"(X259+AD259)-VLOOKUP($A259,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A259,Assumptions!$A$44:$M$98,11,FALSE)*$H259)","v":-9.933635933367162},{"$f":"(Y259+AE259)-VLOOKUP($A259,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A259,Assumptions!$A$43:$R$98,16,FALSE)*I259)","v":62.894872731631352},{"$f":"(Z259+AF259)-(VLOOKUP($A259,Assumptions!$A$43:$M$98,11,FALSE)*J259)","v":20.715744705764298},0,null,22.766164504603122,29.100605198913609,0.32972777823881927,34.526799968152652,45.207862653914916,0]
[{"$f":"'Gas Use Per Customer'!B259","v":2043},{"$f":"'Gas Use Per Customer'!C259","v":6},{"$f":"'Daily efficiency'!CR261","v":58},{"$f":"'Gas Use Per Customer'!M259","v":148.83226495077002},{"$f":"'Gas Use Per Customer'!O259","v":23.446308216062743},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.757046572850196},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.94903845569303},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.3446308216062746},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.883226495077004},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.3446308216062746},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F260*'Daily efficiency'!AX261","v":262.10808310953576},{"$f":"G260*'Daily efficiency'!AY261","v":2295.5832382887911},{"$f":"H260*'Daily efficiency'!AZ261","v":28.787600525855336},{"$f":"I260*'Daily efficiency'!BA261","v":290.71902420383748},{"$f":"J260*'Daily efficiency'!BB261","v":62.972876150308501},{"$f":"K260*'Daily efficiency'!BC261","v":0},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U260+S260)*L260),0)","v":63.103803348248157},{"$f":"IFERROR(((T260+R260)*M260),0)","v":525.99033802539634},{"$f":"IFERROR(((U260+S260)*N260),0)","v":6.9307556672807173},{"$f":"IFERROR(((T260+R260)*O260),0)","v":66.612874349691793},{"$f":"IFERROR(((U260+S260)*P260),0)","v":15.161028022176559},{"$f":"IFERROR((T260*Q260),0)","v":0},{"$f":"(V260+AB260)-(VLOOKUP($A260,Assumptions!$A$43:$M$98,11,FALSE)*F260)","v":42.702600789800982},{"$f":"(W260+AC260)-(VLOOKUP($A260,Assumptions!$A$43:$R$98,16,FALSE)*G260)","v":389.79980848732191},{"$f":"(X260+AD260)-VLOOKUP($A260,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A260,Assumptions!$A$44:$M$98,11,FALSE)*$H260)","v":-12.040021055112005},{"$f":"(Y260+AE260)-VLOOKUP($A260,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A260,Assumptions!$A$43:$R$98,16,FALSE)*I260)","v":35.059966887318915},{"$f":"(Z260+AF260)-(VLOOKUP($A260,Assumptions!$A$43:$M$98,11,FALSE)*J260)","v":12.610877702370663},0,null,{"$f":"IF(F260<10,AB260+AH260,IFERROR((AH260)/(F260/10),0))","v":22.766164504603125},{"$f":"IF(G260<10,AC260+AI260,IFERROR((AI260)/(G260/10),0))","v":29.100605198913605},{"$f":"IF(H260<10,AD260+AJ260,IFERROR((AJ260)/(H260/10),0))","v":-5.1092653878312877},{"$f":"IF(I260<10,AE260+AK260,IFERROR((AK260)/(I260/10),0))","v":23.556697802667902},{"$f":"IF(J260<10,AF260+AL260,IFERROR((AL260)/(J260/10),0))","v":27.771905724547224},{"$f":"IF(K260<10,AG260+AM260,IFERROR((AM260)/(K260/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B260","v":2043},{"$f":"'Gas Use Per Customer'!C260","v":7},{"$f":"'Daily efficiency'!CR262","v":61},{"$f":"'Gas Use Per Customer'!M260","v":135.46425313194419},{"$f":"'Gas Use Per Customer'!O260","v":20.925608880543436},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.740487104434749},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.91782781874977},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0925608880543436},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.546425313194419},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0925608880543436},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F261*'Daily efficiency'!AX262","v":233.92899133781646},{"$f":"G261*'Daily efficiency'!AY262","v":2089.3955284484982},{"$f":"H261*'Daily efficiency'!AZ262","v":25.69266187504439},{"$f":"I261*'Daily efficiency'!BA262","v":0},{"$f":"J261*'Daily efficiency'!BB262","v":30.656017009996116},{"$f":"K261*'Daily efficiency'!BC262","v":0},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.319549140598653,478.74624711784008,6.1856340453960197,0,7.3805860768929712,0,{"$f":"(V261+AB261)-(VLOOKUP($A261,Assumptions!$A$43:$M$98,11,FALSE)*F261)","v":38.11166833067486},{"$f":"(W261+AC261)-(VLOOKUP($A261,Assumptions!$A$43:$R$98,16,FALSE)*G261)","v":354.78825740625643},{"$f":"(X261+AD261)-VLOOKUP($A261,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A261,Assumptions!$A$44:$M$98,11,FALSE)*$H261)","v":-12.510977458431281},{"$f":"(Y261+AE261)-VLOOKUP($A261,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A261,Assumptions!$A$43:$R$98,16,FALSE)*I261)","v":-30.193736370540563},{"$f":"(Z261+AF261)-(VLOOKUP($A261,Assumptions!$A$43:$M$98,11,FALSE)*J261)","v":5.104600975652497},0,null,22.766164504603118,29.100605198913613,-6.3253434130352613,-22.289080456621583,12.485187052545468,0]
[{"$f":"'Gas Use Per Customer'!B261","v":2043},{"$f":"'Gas Use Per Customer'!C261","v":8},{"$f":"'Daily efficiency'!CR263","v":61},{"$f":"'Gas Use Per Customer'!M261","v":169.59804004995939},{"$f":"'Gas Use Per Customer'!O261","v":21.808657673595754},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.446926138876602},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":152.63823604496346},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1808657673595753},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.959804004995942},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1808657673595753},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F262*'Daily efficiency'!AX263","v":243.80066172217855},{"$f":"G262*'Daily efficiency'!AY263","v":2615.8737698045338},{"$f":"H262*'Daily efficiency'!AZ263","v":26.77687759314253},{"$f":"I262*'Daily efficiency'!BA263","v":0},{"$f":"J262*'Daily efficiency'!BB263","v":31.949683491817758},{"$f":"K262*'Daily efficiency'!BC263","v":0},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.696202081870908,599.3789750080756,6.4466642839535719,0,7.6920426115355038,0,{"$f":"(V262+AB262)-(VLOOKUP($A262,Assumptions!$A$43:$M$98,11,FALSE)*F262)","v":39.719959057732481},{"$f":"(W262+AC262)-(VLOOKUP($A262,Assumptions!$A$43:$R$98,16,FALSE)*G262)","v":444.18650454030671},{"$f":"(X262+AD262)-VLOOKUP($A262,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A262,Assumptions!$A$44:$M$98,11,FALSE)*$H262)","v":-12.345992496650558},{"$f":"(Y262+AE262)-VLOOKUP($A262,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A262,Assumptions!$A$43:$R$98,16,FALSE)*I262)","v":-33.664234232338927},{"$f":"(Z262+AF262)-(VLOOKUP($A262,Assumptions!$A$43:$M$98,11,FALSE)*J262)","v":5.3200122335182005},0,null,22.766164504603118,29.100605198913613,-5.8993282126969859,-19.849424098546347,13.012054845053704,0]
[{"$f":"'Gas Use Per Customer'!B262","v":2043},{"$f":"'Gas Use Per Customer'!C262","v":9},{"$f":"'Daily efficiency'!CR264","v":57},{"$f":"'Gas Use Per Customer'!M262","v":166.82247925769244},{"$f":"'Gas Use Per Customer'!O262","v":22.856866323765278},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.285493059012222},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.14023133192319},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2856866323765277},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.682247925769243},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2856866323765277},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F263*'Daily efficiency'!AX264","v":255.51866685385832},{"$f":"G263*'Daily efficiency'!AY264","v":2573.0636248827504},{"$f":"H263*'Daily efficiency'!AZ264","v":28.063878156760193},{"$f":"I263*'Daily efficiency'!BA264","v":312.82551310402482},{"$f":"J263*'Daily efficiency'!BB264","v":60.273556495769014},{"$f":"K263*'Daily efficiency'!BC264","v":0},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.517369146582396,589.56982401640403,6.7565159661761065,71.678166418051731,14.511153609173673,0,{"$f":"(V263+AB263)-(VLOOKUP($A263,Assumptions!$A$43:$M$98,11,FALSE)*F263)","v":41.629054302925084},{"$f":"(W263+AC263)-(VLOOKUP($A263,Assumptions!$A$43:$R$98,16,FALSE)*G263)","v":436.91715964638547},{"$f":"(X263+AD263)-VLOOKUP($A263,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A263,Assumptions!$A$44:$M$98,11,FALSE)*$H263)","v":-12.150149791867884},{"$f":"(Y263+AE263)-VLOOKUP($A263,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A263,Assumptions!$A$43:$R$98,16,FALSE)*I263)","v":38.296132863240622},{"$f":"(Z263+AF263)-(VLOOKUP($A263,Assumptions!$A$43:$M$98,11,FALSE)*J263)","v":12.025114253716509},0,null,22.766164504603125,29.100605198913602,-5.3936338256917775,22.956218510626609,26.536267862890185,0]
[{"$f":"'Gas Use Per Customer'!B263","v":2043},{"$f":"'Gas Use Per Customer'!C263","v":10},{"$f":"'Daily efficiency'!CR265","v":52},{"$f":"'Gas Use Per Customer'!M263","v":258.43806220351337},{"$f":"'Gas Use Per Customer'!O263","v":45.303844563869369},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.243075651095495},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":232.59425598316204},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5303844563869369},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.84380622035134},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5303844563869369},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F264*'Daily efficiency'!AX265","v":506.45516329061559},{"$f":"G264*'Daily efficiency'!AY265","v":3986.1389190472837},{"$f":"H264*'Daily efficiency'!AZ265","v":55.62449182070516},{"$f":"I264*'Daily efficiency'!BA265","v":605.77881780503571},{"$f":"J264*'Daily efficiency'!BB265","v":132.74026457213716},{"$f":"K264*'Daily efficiency'!BC265","v":0},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,7,FALSE)","v":0},121.93155834740148,913.34982869486407,13.391868543531823,138.80298471921958,31.95786811524636,0,{"$f":"(V264+AB264)-(VLOOKUP($A264,Assumptions!$A$43:$M$98,11,FALSE)*F264)","v":82.511582242561587},{"$f":"(W264+AC264)-(VLOOKUP($A264,Assumptions!$A$43:$R$98,16,FALSE)*G264)","v":676.86336149010481},{"$f":"(X264+AD264)-VLOOKUP($A264,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A264,Assumptions!$A$44:$M$98,11,FALSE)*$H264)","v":-7.9562548721599899},{"$f":"(Y264+AE264)-VLOOKUP($A264,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A264,Assumptions!$A$43:$R$98,16,FALSE)*I264)","v":96.106084182770616},{"$f":"(Z264+AF264)-(VLOOKUP($A264,Assumptions!$A$43:$M$98,11,FALSE)*J264)","v":27.030371102141373},0,null,22.766164504603122,29.100605198913605,5.4356136713718328,37.187279367189156,58.988239217387729,0]
[{"$f":"'Gas Use Per Customer'!B264","v":2043},{"$f":"'Gas Use Per Customer'!C264","v":11},{"$f":"'Daily efficiency'!CR266","v":46},{"$f":"'Gas Use Per Customer'!M264","v":346.86207650380692},{"$f":"'Gas Use Per Customer'!O264","v":71.427003895320127},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.428101168596037},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.05862295114207},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.856202337192073},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":242.80345355266482},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1427003895320134},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F265*'Daily efficiency'!AX266","v":348.43111458794107},{"$f":"G265*'Daily efficiency'!AY266","v":1850.9325218364474},{"$f":"H265*'Daily efficiency'!AZ266","v":711.03759288548872},{"$f":"I265*'Daily efficiency'!BA266","v":5620.1715393835329},{"$f":"J265*'Daily efficiency'!BB266","v":230.20923355461673},{"$f":"K265*'Daily efficiency'!BC266","v":0},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,7,FALSE)","v":0},83.886495504145827,424.10687035190574,171.18577917303926,1287.7581080286504,55.42399925572137,0,{"$f":"(V265+AB265)-(VLOOKUP($A265,Assumptions!$A$43:$M$98,11,FALSE)*F265)","v":60.580106052824092},{"$f":"(W265+AC265)-(VLOOKUP($A265,Assumptions!$A$43:$R$98,16,FALSE)*G265)","v":318.30693982529328},{"$f":"(X265+AD265)-VLOOKUP($A265,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A265,Assumptions!$A$44:$M$98,11,FALSE)*$H265)","v":108.15237386780896},{"$f":"(Y265+AE265)-VLOOKUP($A265,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A265,Assumptions!$A$43:$R$98,16,FALSE)*I265)","v":1024.4709770639679},{"$f":"(Z265+AF265)-(VLOOKUP($A265,Assumptions!$A$43:$M$98,11,FALSE)*J265)","v":47.655202771947458},0,null,28.271336585626774,30.589193936839404,25.236107720620556,42.193426908639786,103.07920202766883,0]
[{"$f":"'Gas Use Per Customer'!B265","v":2043},{"$f":"'Gas Use Per Customer'!C265","v":12},{"$f":"'Daily efficiency'!CR267","v":37},{"$f":"'Gas Use Per Customer'!M265","v":475.30220013280405},{"$f":"'Gas Use Per Customer'!O265","v":107.46551959579408},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.239655878738219},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.5906600398412},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.479311757476438},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":332.71154009296282},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.746551959579408},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F266*'Daily efficiency'!AX267","v":527.9659555660777},{"$f":"G266*'Daily efficiency'!AY267","v":2544.3944368267812},{"$f":"H266*'Daily efficiency'!AZ267","v":1164.1465566334646},{"$f":"I266*'Daily efficiency'!BA267","v":7767.3118929251059},{"$f":"J266*'Daily efficiency'!BB267","v":325.03119733231119},{"$f":"K266*'Daily efficiency'!BC267","v":0},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,7,FALSE)","v":0},127.11038682728666,583.00081111155555,280.27397898918804,1779.7355112044888,78.252850942915487,0,{"$f":"(V266+AB266)-(VLOOKUP($A266,Assumptions!$A$43:$M$98,11,FALSE)*F266)","v":92.044751763566353},{"$f":"(W266+AC266)-(VLOOKUP($A266,Assumptions!$A$43:$R$98,16,FALSE)*G266)","v":438.02405187611691},{"$f":"(X266+AD266)-VLOOKUP($A266,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A266,Assumptions!$A$44:$M$98,11,FALSE)*$H266)","v":193.72208245916062},{"$f":"(Y266+AE266)-VLOOKUP($A266,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A266,Assumptions!$A$43:$R$98,16,FALSE)*I266)","v":1425.0357799192118},{"$f":"(Z266+AF266)-(VLOOKUP($A266,Assumptions!$A$43:$M$98,11,FALSE)*J266)","v":66.564305921675384},0,null,28.550165705791262,30.718986205248562,30.044067962108539,42.830969419366788,61.940151754759235,0]
[{"$f":"'Gas Use Per Customer'!B266","v":2044},{"$f":"'Gas Use Per Customer'!C266","v":1},{"$f":"'Daily efficiency'!CR268","v":40},{"$f":"'Gas Use Per Customer'!M266","v":451.61612290003507},{"$f":"'Gas Use Per Customer'!O266","v":101.41808225149505},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.425424675448514},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.48483687001053},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.850849350897029},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":316.13128603002451},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.141808225149505},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F267*'Daily efficiency'!AX268","v":502.46205877654307},{"$f":"G267*'Daily efficiency'!AY268","v":2412.9583790005986},{"$f":"H267*'Daily efficiency'!AZ268","v":1018.8170777035899},{"$f":"I267*'Daily efficiency'!BA268","v":7410.117344543778},{"$f":"J267*'Daily efficiency'!BB268","v":297.15498099688034},{"$f":"K267*'Daily efficiency'!BC268","v":0},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,7,FALSE)","v":0},121.84057870669633,556.86267703855458,247.05002134076682,1710.1073178732397,72.05625622439031,0,{"$f":"(V267+AB267)-(VLOOKUP($A267,Assumptions!$A$43:$M$98,11,FALSE)*F267)","v":88.020169677756115},{"$f":"(W267+AC267)-(VLOOKUP($A267,Assumptions!$A$43:$R$98,16,FALSE)*G267)","v":416.08010456153335},{"$f":"(X267+AD267)-VLOOKUP($A267,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A267,Assumptions!$A$44:$M$98,11,FALSE)*$H267)","v":162.62732309944261},{"$f":"(Y267+AE267)-VLOOKUP($A267,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A267,Assumptions!$A$43:$R$98,16,FALSE)*I267)","v":1364.8327685767465},{"$f":"(Z267+AF267)-(VLOOKUP($A267,Assumptions!$A$43:$M$98,11,FALSE)*J267)","v":60.782786548076899},0,null,28.929808085401383,30.710455440909371,26.725563379017199,43.172973662819366,59.93288888794865,0]
[{"$f":"'Gas Use Per Customer'!B267","v":2044},{"$f":"'Gas Use Per Customer'!C267","v":2},{"$f":"'Daily efficiency'!CR269","v":45},{"$f":"'Gas Use Per Customer'!M267","v":364.55791321513334},{"$f":"'Gas Use Per Customer'!O267","v":78.339827252663412},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.501948175799022},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":109.36737396453999},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.003896351598044},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":255.19053925059333},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8339827252663419},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F268*'Daily efficiency'!AX269","v":388.12399141960435},{"$f":"G268*'Daily efficiency'!AY269","v":1947.8114857253267},{"$f":"H268*'Daily efficiency'!AZ269","v":786.97952177246987},{"$f":"I268*'Daily efficiency'!BA269","v":5930.1001517577561},{"$f":"J268*'Daily efficiency'!BB269","v":237.45071777617625},{"$f":"K268*'Daily efficiency'!BC269","v":0},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,7,FALSE)","v":0},94.115069781911828,449.51604957094071,190.83239955779362,1368.5488628205401,57.578741245886008,0,{"$f":"(V268+AB268)-(VLOOKUP($A268,Assumptions!$A$43:$M$98,11,FALSE)*F268)","v":67.990685035891474},{"$f":"(W268+AC268)-(VLOOKUP($A268,Assumptions!$A$43:$R$98,16,FALSE)*G268)","v":335.87218648272778},{"$f":"(X268+AD268)-VLOOKUP($A268,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A268,Assumptions!$A$44:$M$98,11,FALSE)*$H268)","v":121.80174988230917},{"$f":"(Y268+AE268)-VLOOKUP($A268,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A268,Assumptions!$A$43:$R$98,16,FALSE)*I268)","v":1086.5979687645995},{"$f":"(Z268+AF268)-(VLOOKUP($A268,Assumptions!$A$43:$M$98,11,FALSE)*J268)","v":48.870612997212554},0,null,28.92980808540138,30.710455440909378,25.91311770650012,42.579868828819571,106.44935424309855,0]
[{"$f":"'Gas Use Per Customer'!B268","v":2044},{"$f":"'Gas Use Per Customer'!C268","v":3},{"$f":"'Daily efficiency'!CR270","v":47},{"$f":"'Gas Use Per Customer'!M268","v":318.52076302485955},{"$f":"'Gas Use Per Customer'!O268","v":69.403401740361957},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.821020522108586},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.556228907457864},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.642041044217173},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.96453411740168},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9403401740361961},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F269*'Daily efficiency'!AX270","v":333.61098938102441},{"$f":"G269*'Daily efficiency'!AY270","v":1697.6944557729098},{"$f":"H269*'Daily efficiency'!AZ270","v":684.98688419758287},{"$f":"I269*'Daily efficiency'!BA270","v":5226.2886797118981},{"$f":"J269*'Daily efficiency'!BB270","v":203.35196709926043},{"$f":"K269*'Daily efficiency'!BC270","v":0},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.896368788661903,391.79402664490806,166.10049837463765,1206.1232097861805,49.310233319602098,0,{"$f":"(V269+AB269)-(VLOOKUP($A269,Assumptions!$A$43:$M$98,11,FALSE)*F269)","v":57.752059778378865},{"$f":"(W269+AC269)-(VLOOKUP($A269,Assumptions!$A$43:$R$98,16,FALSE)*G269)","v":292.50135277394179},{"$f":"(X269+AD269)-VLOOKUP($A269,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A269,Assumptions!$A$44:$M$98,11,FALSE)*$H269)","v":103.03000017062783},{"$f":"(Y269+AE269)-VLOOKUP($A269,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A269,Assumptions!$A$43:$R$98,16,FALSE)*I269)","v":957.65842390381556},{"$f":"(Z269+AF269)-(VLOOKUP($A269,Assumptions!$A$43:$M$98,11,FALSE)*J269)","v":41.595463649507749},0,null,27.737381900688025,30.610390983220665,24.741822827854783,42.951154886344476,90.90569696910984,0]
[{"$f":"'Gas Use Per Customer'!B269","v":2044},{"$f":"'Gas Use Per Customer'!C269","v":4},{"$f":"'Daily efficiency'!CR271","v":51},{"$f":"'Gas Use Per Customer'!M269","v":234.60509172412958},{"$f":"'Gas Use Per Customer'!O269","v":49.482302934524945},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.585842347619959},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":211.14458255171664},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.9482302934524949},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.460509172412959},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9482302934524949},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F270*'Daily efficiency'!AX271","v":556.51899490172195},{"$f":"G270*'Daily efficiency'!AY271","v":3632.7304349923334},{"$f":"H270*'Daily efficiency'!AZ271","v":62.95030189523839},{"$f":"I270*'Daily efficiency'!BA271","v":549.91433500135997},{"$f":"J270*'Daily efficiency'!BB271","v":144.98314759815804},{"$f":"K270*'Daily efficiency'!BC271","v":0},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,7,FALSE)","v":0},134.94868958901833,838.36174407082967,15.264637555625026,126.90926266932426,35.156546245681646,0,{"$f":"(V270+AB270)-(VLOOKUP($A270,Assumptions!$A$43:$M$98,11,FALSE)*F270)","v":90.945708719141138},{"$f":"(W270+AC270)-(VLOOKUP($A270,Assumptions!$A$43:$R$98,16,FALSE)*G270)","v":618.96097433940042},{"$f":"(X270+AD270)-VLOOKUP($A270,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A270,Assumptions!$A$44:$M$98,11,FALSE)*$H270)","v":-7.0176152365533593},{"$f":"(Y270+AE270)-VLOOKUP($A270,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A270,Assumptions!$A$43:$R$98,16,FALSE)*I270)","v":85.749519182388383},{"$f":"(Z270+AF270)-(VLOOKUP($A270,Assumptions!$A$43:$M$98,11,FALSE)*J270)","v":29.656173636946995},0,null,22.974301751749667,29.314556256151892,8.2470223190716663,36.550578912081164,64.812719882628642,0]
[{"$f":"'Gas Use Per Customer'!B270","v":2044},{"$f":"'Gas Use Per Customer'!C270","v":5},{"$f":"'Daily efficiency'!CR272","v":54},{"$f":"'Gas Use Per Customer'!M270","v":181.91135041585667},{"$f":"'Gas Use Per Customer'!O270","v":34.641770891583356},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.713416713266685},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.72021537427102},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4641770891583357},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.191135041585667},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4641770891583357},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F271*'Daily efficiency'!AX272","v":387.26302154861708},{"$f":"G271*'Daily efficiency'!AY272","v":2805.7938042349119},{"$f":"H271*'Daily efficiency'!AZ272","v":42.533496222313602},{"$f":"I271*'Daily efficiency'!BA272","v":426.40020537476823},{"$f":"J271*'Daily efficiency'!BB272","v":101.50038871233917},{"$f":"K271*'Daily efficiency'!BC272","v":0},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,7,FALSE)","v":0},93.906295675493638,647.52125964625088,10.313825101071894,98.404664548390883,24.612537173012448,0,{"$f":"(V271+AB271)-(VLOOKUP($A271,Assumptions!$A$43:$M$98,11,FALSE)*F271)","v":63.100510749557159},{"$f":"(W271+AC271)-(VLOOKUP($A271,Assumptions!$A$43:$R$98,16,FALSE)*G271)","v":477.39924732840086},{"$f":"(X271+AD271)-VLOOKUP($A271,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A271,Assumptions!$A$44:$M$98,11,FALSE)*$H271)","v":-10.318778198113902},{"$f":"(Y271+AE271)-VLOOKUP($A271,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A271,Assumptions!$A$43:$R$98,16,FALSE)*I271)","v":62.720338551852706},{"$f":"(Z271+AF271)-(VLOOKUP($A271,Assumptions!$A$43:$M$98,11,FALSE)*J271)","v":20.761814057270389},0,null,22.768939464382363,29.159456346734391,-4.9530970420086362E-3,34.478518469832416,45.374351230282841,0]
[{"$f":"'Gas Use Per Customer'!B271","v":2044},{"$f":"'Gas Use Per Customer'!C271","v":6},{"$f":"'Daily efficiency'!CR273","v":58},{"$f":"'Gas Use Per Customer'!M271","v":148.65240784792908},{"$f":"'Gas Use Per Customer'!O271","v":23.403441682600384},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.722753346080307},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.78716706313617},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.3403441682600383},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.86524078479291},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.3403441682600383},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F272*'Daily efficiency'!AX273","v":261.62887483453432},{"$f":"G272*'Daily efficiency'!AY273","v":2292.8091291216329},{"$f":"H272*'Daily efficiency'!AZ273","v":28.734968587817544},{"$f":"I272*'Daily efficiency'!BA273","v":278.75299519643664},{"$f":"J272*'Daily efficiency'!BB273","v":61.714875717017186},{"$f":"K272*'Daily efficiency'!BC273","v":0},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,7,FALSE)","v":0},63.441632973919639,529.13462606426197,6.9678598427576928,64.330632674192742,14.965062616831855,0,{"$f":"(V272+AB272)-(VLOOKUP($A272,Assumptions!$A$43:$M$98,11,FALSE)*F272)","v":42.629723754346493},{"$f":"(W272+AC272)-(VLOOKUP($A272,Assumptions!$A$43:$R$98,16,FALSE)*G272)","v":390.11610577307795},{"$f":"(X272+AD272)-VLOOKUP($A272,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A272,Assumptions!$A$44:$M$98,11,FALSE)*$H272)","v":-12.415508993132686},{"$f":"(Y272+AE272)-VLOOKUP($A272,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A272,Assumptions!$A$43:$R$98,16,FALSE)*I272)","v":32.102250236173006},{"$f":"(Z272+AF272)-(VLOOKUP($A272,Assumptions!$A$43:$M$98,11,FALSE)*J272)","v":12.363573964385211},{"$f":"AA272+AG272","v":0},null,22.768939464382367,29.159456346734387,-5.4476491503749935,21.595513117428609,27.328636581217065,0]
[{"$f":"'Gas Use Per Customer'!B272","v":2044},{"$f":"'Gas Use Per Customer'!C272","v":7},{"$f":"'Daily efficiency'!CR274","v":61},{"$f":"'Gas Use Per Customer'!M272","v":135.46094923689705},{"$f":"'Gas Use Per Customer'!O272","v":20.921292052590534},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.737033642072429},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.91485431320734},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0921292052590537},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.546094923689706},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0921292052590537},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F273*'Daily efficiency'!AX274","v":233.88073318606732},{"$f":"G273*'Daily efficiency'!AY274","v":2089.3445692959663},{"$f":"H273*'Daily efficiency'!AZ274","v":25.687361632571172},{"$f":"I273*'Daily efficiency'!BA274","v":0},{"$f":"J273*'Daily efficiency'!BB274","v":30.649692857045117},{"$f":"K273*'Daily efficiency'!BC274","v":0},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.713065955910928,482.17906294596264,6.2288544022237113,0,7.432155820835102,0,{"$f":"(V273+AB273)-(VLOOKUP($A273,Assumptions!$A$43:$M$98,11,FALSE)*F273)","v":38.108450580967826},{"$f":"(W273+AC273)-(VLOOKUP($A273,Assumptions!$A$43:$R$98,16,FALSE)*G273)","v":355.49708723644528},{"$f":"(X273+AD273)-VLOOKUP($A273,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A273,Assumptions!$A$44:$M$98,11,FALSE)*$H273)","v":-12.878602703087914},{"$f":"(Y273+AE273)-VLOOKUP($A273,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A273,Assumptions!$A$43:$R$98,16,FALSE)*I273)","v":-30.857655262279},{"$f":"(Z273+AF273)-(VLOOKUP($A273,Assumptions!$A$43:$M$98,11,FALSE)*J273)","v":5.1065788989672143},0,null,22.768939464382367,29.159456346734395,-6.6497483008642027,-22.779742380451253,12.538734719802317,0]
[{"$f":"'Gas Use Per Customer'!B273","v":2044},{"$f":"'Gas Use Per Customer'!C273","v":8},{"$f":"'Daily efficiency'!CR275","v":61},{"$f":"'Gas Use Per Customer'!M273","v":169.18277596206644},{"$f":"'Gas Use Per Customer'!O273","v":21.759912346778059},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.407929877422447},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":152.26449836585979},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1759912346778059},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.918277596206647},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1759912346778059},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F274*'Daily efficiency'!AX275","v":243.25573396404303},{"$f":"G274*'Daily efficiency'!AY275","v":2609.4687521832157},{"$f":"H274*'Daily efficiency'!AZ275","v":26.717027616634557},{"$f":"I274*'Daily efficiency'!BA275","v":0},{"$f":"J274*'Daily efficiency'!BB275","v":31.878271588029836},{"$f":"K274*'Daily efficiency'!BC275","v":0},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.98638291629117,602.21335255316546,6.4785351436479619,0,7.7300703418526737,0,{"$f":"(V274+AB274)-(VLOOKUP($A274,Assumptions!$A$43:$M$98,11,FALSE)*F274)","v":39.636010157924488},{"$f":"(W274+AC274)-(VLOOKUP($A274,Assumptions!$A$43:$R$98,16,FALSE)*G274)","v":443.99499932566994},{"$f":"(X274+AD274)-VLOOKUP($A274,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A274,Assumptions!$A$44:$M$98,11,FALSE)*$H274)","v":-12.72214163459161},{"$f":"(Y274+AE274)-VLOOKUP($A274,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A274,Assumptions!$A$43:$R$98,16,FALSE)*I274)","v":-34.361697208721019},{"$f":"(Z274+AF274)-(VLOOKUP($A274,Assumptions!$A$43:$M$98,11,FALSE)*J274)","v":5.3112737470568376},0,null,22.768939464382367,29.159456346734395,-6.2436064909436482,-20.310399219614101,13.041344088909511,0]
[{"$f":"'Gas Use Per Customer'!B274","v":2044},{"$f":"'Gas Use Per Customer'!C274","v":9},{"$f":"'Daily efficiency'!CR276","v":57},{"$f":"'Gas Use Per Customer'!M274","v":166.61175308888863},{"$f":"'Gas Use Per Customer'!O274","v":22.826295453922668},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.261036363138135},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.95057777999978},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2826295453922669},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.661175308888865},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2826295453922669},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F275*'Daily efficiency'!AX276","v":255.17691274828243},{"$f":"G275*'Daily efficiency'!AY276","v":2569.8133924070517},{"$f":"H275*'Daily efficiency'!AZ276","v":28.0263429516163},{"$f":"I275*'Daily efficiency'!BA276","v":325.44829103362918},{"$f":"J275*'Daily efficiency'!BB276","v":61.30762520666061},{"$f":"K275*'Daily efficiency'!BC276","v":0},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.877115254319648,593.06168628487785,6.7960272514344995,75.106975801908106,14.866309612512955,0,{"$f":"(V275+AB275)-(VLOOKUP($A275,Assumptions!$A$43:$M$98,11,FALSE)*F275)","v":41.578443150917742},{"$f":"(W275+AC275)-(VLOOKUP($A275,Assumptions!$A$43:$R$98,16,FALSE)*G275)","v":437.24773269435025},{"$f":"(X275+AD275)-VLOOKUP($A275,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A275,Assumptions!$A$44:$M$98,11,FALSE)*$H275)","v":-12.523186944934476},{"$f":"(Y275+AE275)-VLOOKUP($A275,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A275,Assumptions!$A$43:$R$98,16,FALSE)*I275)","v":41.012434108405749},{"$f":"(Z275+AF275)-(VLOOKUP($A275,Assumptions!$A$43:$M$98,11,FALSE)*J275)","v":12.328975599587718},0,null,22.768939464382374,29.159456346734384,-5.7271596934999769,24.615570839426496,27.195285212100671,0]
[{"$f":"'Gas Use Per Customer'!B275","v":2044},{"$f":"'Gas Use Per Customer'!C275","v":10},{"$f":"'Daily efficiency'!CR277","v":52},{"$f":"'Gas Use Per Customer'!M275","v":258.24064611885228},{"$f":"'Gas Use Per Customer'!O275","v":45.263488508650944},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.210790806920755},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":232.41658150696705},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5263488508650944},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.82406461188523},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5263488508650944},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F276*'Daily efficiency'!AX277","v":506.00401984501684},{"$f":"G276*'Daily efficiency'!AY277","v":3983.0939808071344},{"$f":"H276*'Daily efficiency'!AZ277","v":55.574942271764591},{"$f":"I276*'Daily efficiency'!BA277","v":605.31607450259014},{"$f":"J276*'Daily efficiency'!BB277","v":132.6220213303472},{"$f":"K276*'Daily efficiency'!BC277","v":0},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,7,FALSE)","v":0},122.69945865355288,919.21866384080874,13.476207824468574,139.69487937939186,32.159132308390888,0,{"$f":"(V276+AB276)-(VLOOKUP($A276,Assumptions!$A$43:$M$98,11,FALSE)*F276)","v":82.448130384019208},{"$f":"(W276+AC276)-(VLOOKUP($A276,Assumptions!$A$43:$R$98,16,FALSE)*G276)","v":677.71411627096404},{"$f":"(X276+AD276)-VLOOKUP($A276,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A276,Assumptions!$A$44:$M$98,11,FALSE)*$H276)","v":-8.3370883926668711},{"$f":"(Y276+AE276)-VLOOKUP($A276,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A276,Assumptions!$A$43:$R$98,16,FALSE)*I276)","v":96.079160577076493},{"$f":"(Z276+AF276)-(VLOOKUP($A276,Assumptions!$A$43:$M$98,11,FALSE)*J276)","v":27.127716274699178},0,null,22.768939464382363,29.159456346734387,5.1391194318017028,37.205281980613215,59.286848583090062,0]
[{"$f":"'Gas Use Per Customer'!B276","v":2044},{"$f":"'Gas Use Per Customer'!C276","v":11},{"$f":"'Daily efficiency'!CR278","v":46},{"$f":"'Gas Use Per Customer'!M276","v":347.62215980194804},{"$f":"'Gas Use Per Customer'!O276","v":71.609167278362293},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.482750183508688},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.28664794058442},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.965500367017377},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.33551186136361},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1609167278362298},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F277*'Daily efficiency'!AX278","v":349.31973355736494},{"$f":"G277*'Daily efficiency'!AY278","v":1854.9884939104622},{"$f":"H277*'Daily efficiency'!AZ278","v":712.85098286863865},{"$f":"I277*'Daily efficiency'!BA278","v":5632.4870930549841},{"$f":"J277*'Daily efficiency'!BB278","v":230.79634613816162},{"$f":"K277*'Daily efficiency'!BC278","v":0},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,7,FALSE)","v":0},84.705536959212182,428.09435404457111,172.85718347736648,1299.8657035778597,55.965141816549398,0,{"$f":"(V277+AB277)-(VLOOKUP($A277,Assumptions!$A$43:$M$98,11,FALSE)*F277)","v":60.825659980565078},{"$f":"(W277+AC277)-(VLOOKUP($A277,Assumptions!$A$43:$R$98,16,FALSE)*G277)","v":319.72988381114448},{"$f":"(X277+AD277)-VLOOKUP($A277,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A277,Assumptions!$A$44:$M$98,11,FALSE)*$H277)","v":108.31554933662852},{"$f":"(Y277+AE277)-VLOOKUP($A277,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A277,Assumptions!$A$43:$R$98,16,FALSE)*I277)","v":1030.2333928497537},{"$f":"(Z277+AF277)-(VLOOKUP($A277,Assumptions!$A$43:$M$98,11,FALSE)*J277)","v":48.005182823667027},0,null,28.313721223299481,30.658755471103575,25.20988896006838,42.337979564475248,103.97032464021643,0]
[{"$f":"'Gas Use Per Customer'!B277","v":2044},{"$f":"'Gas Use Per Customer'!C277","v":12},{"$f":"'Daily efficiency'!CR279","v":37},{"$f":"'Gas Use Per Customer'!M277","v":475.87732435724564},{"$f":"'Gas Use Per Customer'!O277","v":107.61307960912758},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.283923882738272},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.7631973071737},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.567847765476543},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":333.11412705007194},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.76130796091276},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F278*'Daily efficiency'!AX279","v":528.69090123922012},{"$f":"G278*'Daily efficiency'!AY279","v":2547.4731999310648},{"$f":"H278*'Daily efficiency'!AZ279","v":1165.7450366116484},{"$f":"I278*'Daily efficiency'!BA279","v":7776.7104802389595},{"$f":"J278*'Daily efficiency'!BB279","v":325.47749497263862},{"$f":"K278*'Daily efficiency'!BC279","v":0},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,7,FALSE)","v":0},128.20073523720276,587.90601534749214,282.6781592844377,1794.7097033531454,78.924101135182966,0,{"$f":"(V278+AB278)-(VLOOKUP($A278,Assumptions!$A$43:$M$98,11,FALSE)*F278)","v":92.31444860619176},{"$f":"(W278+AC278)-(VLOOKUP($A278,Assumptions!$A$43:$R$98,16,FALSE)*G278)","v":439.56048357974294},{"$f":"(X278+AD278)-VLOOKUP($A278,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A278,Assumptions!$A$44:$M$98,11,FALSE)*$H278)","v":194.12370583897197},{"$f":"(Y278+AE278)-VLOOKUP($A278,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A278,Assumptions!$A$43:$R$98,16,FALSE)*I278)","v":1431.7882490449538},{"$f":"(Z278+AF278)-(VLOOKUP($A278,Assumptions!$A$43:$M$98,11,FALSE)*J278)","v":66.962005591512622},0,null,28.594556517199234,30.789481594053335,30.065073028927408,42.981913187660609,62.224783302115434,0]
[{"$f":"'Gas Use Per Customer'!B278","v":2045},{"$f":"'Gas Use Per Customer'!C278","v":1},{"$f":"'Daily efficiency'!CR280","v":40},{"$f":"'Gas Use Per Customer'!M278","v":451.97555243610987},{"$f":"'Gas Use Per Customer'!O278","v":101.51222607779863},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.453667823339586},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.59266573083295},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.907335646679172},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":316.38288670527686},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.151222607779864},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F279*'Daily efficiency'!AX280","v":502.92848152616961},{"$f":"G279*'Daily efficiency'!AY280","v":2414.878789868932},{"$f":"H279*'Daily efficiency'!AZ280","v":1019.7628196843995},{"$f":"I279*'Daily efficiency'!BA280","v":7416.014864371693},{"$f":"J279*'Daily efficiency'!BB280","v":297.43082240794985},{"$f":"K279*'Daily efficiency'!BC280","v":0},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,7,FALSE)","v":0},129.75680072922938,592.96469392799168,263.10134710074169,1820.9754471595111,76.737892904382988,0,{"$f":"(V279+AB279)-(VLOOKUP($A279,Assumptions!$A$43:$M$98,11,FALSE)*F279)","v":95.160257394372096},{"$f":"(W279+AC279)-(VLOOKUP($A279,Assumptions!$A$43:$R$98,16,FALSE)*G279)","v":448.97039467135585},{"$f":"(X279+AD279)-VLOOKUP($A279,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A279,Assumptions!$A$44:$M$98,11,FALSE)*$H279)","v":176.75717888354762},{"$f":"(Y279+AE279)-VLOOKUP($A279,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A279,Assumptions!$A$43:$R$98,16,FALSE)*I279)","v":1467.8376673465482},{"$f":"(Z279+AF279)-(VLOOKUP($A279,Assumptions!$A$43:$M$98,11,FALSE)*J279)","v":65.205711792763893},0,null,31.24755216560207,33.111702041658639,29.020671649291703,46.394344606694766,64.234343302441673,0]
[{"$f":"'Gas Use Per Customer'!B279","v":2045},{"$f":"'Gas Use Per Customer'!C279","v":2},{"$f":"'Daily efficiency'!CR281","v":45},{"$f":"'Gas Use Per Customer'!M279","v":353.65829667737552},{"$f":"'Gas Use Per Customer'!O279","v":76.059362087125606},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.81780862613768},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.09748900321266},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.63561725227536},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.56080767416285},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.6059362087125608},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F280*'Daily efficiency'!AX281","v":376.82573772946984},{"$f":"G280*'Daily efficiency'!AY281","v":1889.5754757180014},{"$f":"H280*'Daily efficiency'!AZ281","v":764.07062028095288},{"$f":"I280*'Daily efficiency'!BA281","v":5751.014391419144},{"$f":"J280*'Daily efficiency'!BB281","v":230.81299987653784},{"$f":"K280*'Daily efficiency'!BC281","v":0},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,7,FALSE)","v":0},97.221978782809117,463.97837784387377,197.13212287758537,1412.1406435345,59.550328785937246,0,{"$f":"(V280+AB280)-(VLOOKUP($A280,Assumptions!$A$43:$M$98,11,FALSE)*F280)","v":71.300066534996191},{"$f":"(W280+AC280)-(VLOOKUP($A280,Assumptions!$A$43:$R$98,16,FALSE)*G280)","v":351.30684432425335},{"$f":"(X280+AD280)-VLOOKUP($A280,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A280,Assumptions!$A$44:$M$98,11,FALSE)*$H280)","v":128.13721683448003},{"$f":"(Y280+AE280)-VLOOKUP($A280,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A280,Assumptions!$A$43:$R$98,16,FALSE)*I280)","v":1132.0893171079063},{"$f":"(Z280+AF280)-(VLOOKUP($A280,Assumptions!$A$43:$M$98,11,FALSE)*J280)","v":50.909691369999607},0,null,31.247552165602066,33.111702041658653,28.078335420803626,45.729747278816092,110.46002015593686,0]
[{"$f":"'Gas Use Per Customer'!B280","v":2045},{"$f":"'Gas Use Per Customer'!C280","v":3},{"$f":"'Daily efficiency'!CR282","v":47},{"$f":"'Gas Use Per Customer'!M280","v":318.18388007378877},{"$f":"'Gas Use Per Customer'!O280","v":69.310512391339557},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.793153717401868},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.455164022136628},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.586307434803736},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.72871605165213},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9310512391339563},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F281*'Daily efficiency'!AX282","v":331.46031905570788},{"$f":"G281*'Daily efficiency'!AY282","v":1693.8294608487465},{"$f":"H281*'Daily efficiency'!AZ282","v":678.08064900796387},{"$f":"I281*'Daily efficiency'!BA282","v":5220.7611042507287},{"$f":"J281*'Daily efficiency'!BB282","v":203.0798013066248},{"$f":"K281*'Daily efficiency'!BC282","v":0},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,7,FALSE)","v":0},85.517587786724533,415.91365663239151,174.9464961393216,1281.9388795995092,52.395094488010322,0,{"$f":"(V281+AB281)-(VLOOKUP($A281,Assumptions!$A$43:$M$98,11,FALSE)*F281)","v":61.895761745096834},{"$f":"(W281+AC281)-(VLOOKUP($A281,Assumptions!$A$43:$R$98,16,FALSE)*G281)","v":314.54387103439905},{"$f":"(X281+AD281)-VLOOKUP($A281,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A281,Assumptions!$A$44:$M$98,11,FALSE)*$H281)","v":110.55176250858671},{"$f":"(Y281+AE281)-VLOOKUP($A281,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A281,Assumptions!$A$43:$R$98,16,FALSE)*I281)","v":1028.2582983233806},{"$f":"(Z281+AF281)-(VLOOKUP($A281,Assumptions!$A$43:$M$98,11,FALSE)*J281)","v":44.521152474134425},0,null,29.767375640231062,32.952001524134872,26.583692885429283,46.166399939418731,96.916246962144754,0]
[{"$f":"'Gas Use Per Customer'!B281","v":2045},{"$f":"'Gas Use Per Customer'!C281","v":4},{"$f":"'Daily efficiency'!CR283","v":51},{"$f":"'Gas Use Per Customer'!M281","v":234.66409435387803},{"$f":"'Gas Use Per Customer'!O281","v":49.496968305627199},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.597574644501762},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":211.19768491849024},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.9496968305627203},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.466409435387803},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9496968305627203},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F282*'Daily efficiency'!AX283","v":556.68393382132899},{"$f":"G282*'Daily efficiency'!AY283","v":3633.6440581675874},{"$f":"H282*'Daily efficiency'!AZ283","v":62.968958859113215},{"$f":"I282*'Daily efficiency'!BA283","v":550.0526371654903},{"$f":"J282*'Daily efficiency'!BB283","v":145.02611713548762},{"$f":"K282*'Daily efficiency'!BC283","v":0},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,7,FALSE)","v":0},143.62584129421404,892.22806785741477,16.246148203845244,135.06342223446424,37.417099394686311,0,{"$f":"(V282+AB282)-(VLOOKUP($A282,Assumptions!$A$43:$M$98,11,FALSE)*F282)","v":98.641466502622109},{"$f":"(W282+AC282)-(VLOOKUP($A282,Assumptions!$A$43:$R$98,16,FALSE)*G282)","v":667.94408848030287},{"$f":"(X282+AD282)-VLOOKUP($A282,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A282,Assumptions!$A$44:$M$98,11,FALSE)*$H282)","v":-6.5279801925832457},{"$f":"(Y282+AE282)-VLOOKUP($A282,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A282,Assumptions!$A$43:$R$98,16,FALSE)*I282)","v":92.991898533972318},{"$f":"(Z282+AF282)-(VLOOKUP($A282,Assumptions!$A$43:$M$98,11,FALSE)*J282)","v":31.794052545737319},0,null,24.910986945085224,31.626487228687648,9.7181680112619979,39.627663869930913,69.211151940423633,0]
[{"$f":"'Gas Use Per Customer'!B282","v":2045},{"$f":"'Gas Use Per Customer'!C282","v":5},{"$f":"'Daily efficiency'!CR284","v":55},{"$f":"'Gas Use Per Customer'!M282","v":181.94391989758986},{"$f":"'Gas Use Per Customer'!O282","v":34.654228351247212},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.723382680997773},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.7495279078309},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.4654228351247216},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.194391989758987},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.4654228351247216},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F283*'Daily efficiency'!AX284","v":387.40228444846548},{"$f":"G283*'Daily efficiency'!AY284","v":2806.2961546921279},{"$f":"H283*'Daily efficiency'!AZ284","v":42.548791609931364},{"$f":"I283*'Daily efficiency'!BA284","v":426.47654823995089},{"$f":"J283*'Daily efficiency'!BB284","v":101.53688906915428},{"$f":"K283*'Daily efficiency'!BC284","v":0},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,7,FALSE)","v":0},99.950754176192149,689.07580265286663,10.977694199074882,104.7197635572816,26.196770247792305,0,{"$f":"(V283+AB283)-(VLOOKUP($A283,Assumptions!$A$43:$M$98,11,FALSE)*F283)","v":68.455920257471362},{"$f":"(W283+AC283)-(VLOOKUP($A283,Assumptions!$A$43:$R$98,16,FALSE)*G283)","v":515.17997725844543},{"$f":"(X283+AD283)-VLOOKUP($A283,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A283,Assumptions!$A$44:$M$98,11,FALSE)*$H283)","v":-10.110241588244715},{"$f":"(Y283+AE283)-VLOOKUP($A283,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A283,Assumptions!$A$43:$R$98,16,FALSE)*I283)","v":68.246923632644197},{"$f":"(Z283+AF283)-(VLOOKUP($A283,Assumptions!$A$43:$M$98,11,FALSE)*J283)","v":22.259916007952206},0,null,24.692484696101886,31.461463360579756,0.867452610830167,37.509867694978816,48.456686255744515,0]
[{"$f":"'Gas Use Per Customer'!B283","v":2045},{"$f":"'Gas Use Per Customer'!C283","v":6},{"$f":"'Daily efficiency'!CR285","v":58},{"$f":"'Gas Use Per Customer'!M283","v":148.22192268779989},{"$f":"'Gas Use Per Customer'!O283","v":23.295200703987003},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.636160563189602},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.3997304190199},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.3295200703987002},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.82219226877999},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.3295200703987002},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F284*'Daily efficiency'!AX285","v":260.41884060838623},{"$f":"G284*'Daily efficiency'!AY285","v":2286.1693422565231},{"$f":"H284*'Daily efficiency'!AZ285","v":28.602069283409573},{"$f":"I284*'Daily efficiency'!BA285","v":277.94574942416233},{"$f":"J284*'Daily efficiency'!BB285","v":61.429444256413703},{"$f":"K284*'Daily efficiency'!BC285","v":0},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,7,FALSE)","v":0},67.188709425280422,561.36055771655265,7.3794051058487771,68.248566730270497,15.848949602334296,0,{"$f":"(V284+AB284)-(VLOOKUP($A284,Assumptions!$A$43:$M$98,11,FALSE)*F284)","v":46.017310950065692},{"$f":"(W284+AC284)-(VLOOKUP($A284,Assumptions!$A$43:$R$98,16,FALSE)*G284)","v":419.69507308892111},{"$f":"(X284+AD284)-VLOOKUP($A284,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A284,Assumptions!$A$44:$M$98,11,FALSE)*$H284)","v":-12.418101251032564},{"$f":"(Y284+AE284)-VLOOKUP($A284,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A284,Assumptions!$A$43:$R$98,16,FALSE)*I284)","v":35.356875779720824},{"$f":"(Z284+AF284)-(VLOOKUP($A284,Assumptions!$A$43:$M$98,11,FALSE)*J284)","v":13.202524792932454},0,null,24.692484696101896,31.461463360579753,-5.0386961451837866,23.854012374534552,29.051474395266752,0]
[{"$f":"'Gas Use Per Customer'!B284","v":2045},{"$f":"'Gas Use Per Customer'!C284","v":7},{"$f":"'Daily efficiency'!CR286","v":61},{"$f":"'Gas Use Per Customer'!M284","v":135.39147030519763},{"$f":"'Gas Use Per Customer'!O284","v":20.899671811006542},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.719737448805233},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.85232327467787},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0899671811006542},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.539147030519764},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0899671811006542},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F285*'Daily efficiency'!AX286","v":233.63903884230433},{"$f":"G285*'Daily efficiency'!AY286","v":2088.2729288752807},{"$f":"H285*'Daily efficiency'!AZ286","v":25.660816094047281},{"$f":"I285*'Daily efficiency'!BA286","v":0},{"$f":"J285*'Daily efficiency'!BB286","v":30.618019203124565},{"$f":"K285*'Daily efficiency'!BC286","v":0},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,7,FALSE)","v":0},60.279453877085857,512.76781398036508,6.6205544580824016,0,7.8995252056664942,0,{"$f":"(V285+AB285)-(VLOOKUP($A285,Assumptions!$A$43:$M$98,11,FALSE)*F285)","v":41.285186107746483},{"$f":"(W285+AC285)-(VLOOKUP($A285,Assumptions!$A$43:$R$98,16,FALSE)*G285)","v":383.36524041077979},{"$f":"(X285+AD285)-VLOOKUP($A285,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A285,Assumptions!$A$44:$M$98,11,FALSE)*$H285)","v":-12.904810560564519},{"$f":"(Y285+AE285)-VLOOKUP($A285,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A285,Assumptions!$A$43:$R$98,16,FALSE)*I285)","v":-31.529145277433422},{"$f":"(Z285+AF285)-(VLOOKUP($A285,Assumptions!$A$43:$M$98,11,FALSE)*J285)","v":5.5252417344990725},0,null,24.692484696101886,31.461463360579756,-6.2842561024821171,-23.287394107147847,13.424766940165567,0]
[{"$f":"'Gas Use Per Customer'!B285","v":2045},{"$f":"'Gas Use Per Customer'!C285","v":8},{"$f":"'Daily efficiency'!CR287","v":61},{"$f":"'Gas Use Per Customer'!M285","v":168.83330102162091},{"$f":"'Gas Use Per Customer'!O285","v":21.720065164268259},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.376052131414607},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.94997091945882},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1720065164268259},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.883330102162091},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1720065164268259},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F286*'Daily efficiency'!AX287","v":242.81027924559808},{"$f":"G286*'Daily efficiency'!AY287","v":2604.0784638895175},{"$f":"H286*'Daily efficiency'!AZ287","v":26.668102866452049},{"$f":"I286*'Daily efficiency'!BA287","v":0},{"$f":"J286*'Daily efficiency'!BB287","v":31.81989546565298},{"$f":"K286*'Daily efficiency'!BC287","v":0},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,7,FALSE)","v":0},62.645656741236273,639.42198498026073,6.8804369539145913,0,8.2096122745571751,0,{"$f":"(V286+AB286)-(VLOOKUP($A286,Assumptions!$A$43:$M$98,11,FALSE)*F286)","v":42.905790133362373},{"$f":"(W286+AC286)-(VLOOKUP($A286,Assumptions!$A$43:$R$98,16,FALSE)*G286)","v":478.05684427237139},{"$f":"(X286+AD286)-VLOOKUP($A286,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A286,Assumptions!$A$44:$M$98,11,FALSE)*$H286)","v":-12.738127919549145},{"$f":"(Y286+AE286)-VLOOKUP($A286,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A286,Assumptions!$A$43:$R$98,16,FALSE)*I286)","v":-35.080541626133872},{"$f":"(Z286+AF286)-(VLOOKUP($A286,Assumptions!$A$43:$M$98,11,FALSE)*J286)","v":5.7421289485729385},0,null,24.692484696101886,31.46146336057976,-5.8576909656345535,-20.778212244775947,13.951741223130114,0]
[{"$f":"'Gas Use Per Customer'!B286","v":2045},{"$f":"'Gas Use Per Customer'!C286","v":9},{"$f":"'Daily efficiency'!CR288","v":57},{"$f":"'Gas Use Per Customer'!M286","v":166.36081374168879},{"$f":"'Gas Use Per Customer'!O286","v":22.79098193671058},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.232785549368465},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.72473236751992},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2790981936710581},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.636081374168878},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2790981936710581},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F287*'Daily efficiency'!AX288","v":254.78214022294409},{"$f":"G287*'Daily efficiency'!AY288","v":2565.9429133852509},{"$f":"H287*'Daily efficiency'!AZ288","v":27.982984678864085},{"$f":"I287*'Daily efficiency'!BA288","v":337.95644775578273},{"$f":"J287*'Daily efficiency'!BB288","v":62.32573860292451},{"$f":"K287*'Daily efficiency'!BC288","v":0},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,7,FALSE)","v":0},65.734426688170956,630.0579394110149,7.219679736104804,82.983975197933461,16.080195775869779,0,{"$f":"(V287+AB287)-(VLOOKUP($A287,Assumptions!$A$43:$M$98,11,FALSE)*F287)","v":45.021277814508863},{"$f":"(W287+AC287)-(VLOOKUP($A287,Assumptions!$A$43:$R$98,16,FALSE)*G287)","v":471.05591815533376},{"$f":"(X287+AD287)-VLOOKUP($A287,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A287,Assumptions!$A$44:$M$98,11,FALSE)*$H287)","v":-12.520545420582456},{"$f":"(Y287+AE287)-VLOOKUP($A287,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A287,Assumptions!$A$43:$R$98,16,FALSE)*I287)","v":48.16600239982273},{"$f":"(Z287+AF287)-(VLOOKUP($A287,Assumptions!$A$43:$M$98,11,FALSE)*J287)","v":13.491052166662017},0,null,24.692484696101896,31.461463360579756,-5.3008656844776523,28.952733108537739,29.571247942531798,0]
[{"$f":"'Gas Use Per Customer'!B287","v":2045},{"$f":"'Gas Use Per Customer'!C287","v":10},{"$f":"'Daily efficiency'!CR289","v":52},{"$f":"'Gas Use Per Customer'!M287","v":257.57616141265913},{"$f":"'Gas Use Per Customer'!O287","v":45.121422963424209},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.097138370739366},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":231.81854527139322},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5121422963424207},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.757616141265913},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5121422963424207},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F288*'Daily efficiency'!AX289","v":504.41585818680829},{"$f":"G288*'Daily efficiency'!AY289","v":3972.8449937737059},{"$f":"H288*'Daily efficiency'!AZ289","v":55.400512842330009},{"$f":"I288*'Daily efficiency'!BA289","v":603.75852235127331},{"$f":"J288*'Daily efficiency'!BB289","v":132.20576928283285},{"$f":"K288*'Daily efficiency'!BC289","v":0},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,7,FALSE)","v":0},130.14054761184406,975.51762251563719,14.293470283021293,148.25070679090697,34.109417720846231,0,{"$f":"(V288+AB288)-(VLOOKUP($A288,Assumptions!$A$43:$M$98,11,FALSE)*F288)","v":89.132803679255403},{"$f":"(W288+AC288)-(VLOOKUP($A288,Assumptions!$A$43:$R$98,16,FALSE)*G288)","v":729.33506683588382},{"$f":"(X288+AD288)-VLOOKUP($A288,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A288,Assumptions!$A$44:$M$98,11,FALSE)*$H288)","v":-7.9835792560317893},{"$f":"(Y288+AE288)-VLOOKUP($A288,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A288,Assumptions!$A$43:$R$98,16,FALSE)*I288)","v":103.74600794567711},{"$f":"(Z288+AF288)-(VLOOKUP($A288,Assumptions!$A$43:$M$98,11,FALSE)*J288)","v":28.98344972927265},0,null,24.692484696101889,31.46146336057976,6.3098910269895034,40.277798759283122,63.092867450118881,0]
[{"$f":"'Gas Use Per Customer'!B288","v":2045},{"$f":"'Gas Use Per Customer'!C288","v":11},{"$f":"'Daily efficiency'!CR290","v":46},{"$f":"'Gas Use Per Customer'!M288","v":346.52712874576588},{"$f":"'Gas Use Per Customer'!O288","v":71.34387085472504},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.403161256417512},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":103.95813862372977},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.806322512835024},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":242.5689901220361},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.134387085472504},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F289*'Daily efficiency'!AX290","v":348.02557975637961},{"$f":"G289*'Daily efficiency'!AY290","v":1846.816268550092},{"$f":"H289*'Daily efficiency'!AZ290","v":703.89908176236202},{"$f":"I289*'Daily efficiency'!BA290","v":5614.74441435477},{"$f":"J289*'Daily efficiency'!BB290","v":229.94129576477874},{"$f":"K289*'Daily efficiency'!BC290","v":0},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,7,FALSE)","v":0},89.791466301701718,453.47901021627575,181.60771608830379,1378.6800468451163,59.325426954207337,0,{"$f":"(V289+AB289)-(VLOOKUP($A289,Assumptions!$A$43:$M$98,11,FALSE)*F289)","v":65.476648125905854},{"$f":"(W289+AC289)-(VLOOKUP($A289,Assumptions!$A$43:$R$98,16,FALSE)*G289)","v":343.07938614763981},{"$f":"(X289+AD289)-VLOOKUP($A289,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A289,Assumptions!$A$44:$M$98,11,FALSE)*$H289)","v":115.82699818923257},{"$f":"(Y289+AE289)-VLOOKUP($A289,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A289,Assumptions!$A$43:$R$98,16,FALSE)*I289)","v":1103.9298424708197},{"$f":"(Z289+AF289)-(VLOOKUP($A289,Assumptions!$A$43:$M$98,11,FALSE)*J289)","v":51.22048756227538},0,null,30.592045418652056,33.001686129586737,27.05838562854893,45.509932737710379,110.54591451648272,0]
[{"$f":"'Gas Use Per Customer'!B289","v":2045},{"$f":"'Gas Use Per Customer'!C289","v":12},{"$f":"'Daily efficiency'!CR291","v":37},{"$f":"'Gas Use Per Customer'!M289","v":475.58703884060412},{"$f":"'Gas Use Per Customer'!O289","v":107.53790419965115},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.261371259895341},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.67611165218122},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.522742519790683},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":332.91092718842287},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.753790419965116},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F290*'Daily efficiency'!AX291","v":528.32157294630736},{"$f":"G290*'Daily efficiency'!AY291","v":2545.9192394119932},{"$f":"H290*'Daily efficiency'!AZ291","v":1164.9306805799215},{"$f":"I290*'Daily efficiency'!BA291","v":7803.4321332966365},{"$f":"J290*'Daily efficiency'!BB291","v":315.08605930497771},{"$f":"K290*'Daily efficiency'!BC291","v":0},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,7,FALSE)","v":0},136.30828155470033,625.141199175986,300.5550167385162,1916.1043469015003,81.292987992501949,{"$f":"IFERROR((T290*Q290),0)","v":0},{"$f":"(V290+AB290)-(VLOOKUP($A290,Assumptions!$A$43:$M$98,11,FALSE)*F290)","v":99.658117268758758},{"$f":"(W290+AC290)-(VLOOKUP($A290,Assumptions!$A$43:$R$98,16,FALSE)*G290)","v":473.6245473918795},{"$f":"(X290+AD290)-VLOOKUP($A290,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A290,Assumptions!$A$44:$M$98,11,FALSE)*$H290)","v":210.10360661915354},{"$f":"(Y290+AE290)-VLOOKUP($A290,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A290,Assumptions!$A$43:$R$98,16,FALSE)*I290)","v":1545.4144111911057},{"$f":"(Z290+AF290)-(VLOOKUP($A290,Assumptions!$A$43:$M$98,11,FALSE)*J290)","v":69.076266563854759},0,null,30.890849761443793,33.195784627667116,32.562721052148348,46.421258209900188,64.234343302441673,0]
[{"$f":"'Gas Use Per Customer'!B290","v":2046},{"$f":"'Gas Use Per Customer'!C290","v":1},{"$f":"C279","v":40},{"$f":"'Gas Use Per Customer'!M290","v":455.08776067056459},{"$f":"'Gas Use Per Customer'!O290","v":102.22273596030031},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.666820788090092},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.52632820116938},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.333641576180185},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":318.56143246939519},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.222273596030032},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F291*'Daily efficiency'!AX292","v":506.448605851313},{"$f":"G291*'Daily efficiency'!AY292","v":2431.5071353945514},{"$f":"H291*'Daily efficiency'!AZ292","v":1026.9003989611879},{"$f":"I291*'Daily efficiency'!BA292","v":7406.8615901706708},{"$f":"J291*'Daily efficiency'!BB292","v":318.83601096778813},{"$f":"K291*'Daily efficiency'!BC292","v":0},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,7,FALSE)","v":0},131.38741255774417,600.34863687382756,266.40765679911266,1828.7831421274132,82.715280538434158,0,{"$f":"(V291+AB291)-(VLOOKUP($A291,Assumptions!$A$43:$M$98,11,FALSE)*F291)","v":95.838538596404476},{"$f":"(W291+AC291)-(VLOOKUP($A291,Assumptions!$A$43:$R$98,16,FALSE)*G291)","v":452.40731301893055},{"$f":"(X291+AD291)-VLOOKUP($A291,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A291,Assumptions!$A$44:$M$98,11,FALSE)*$H291)","v":177.80920555488035},{"$f":"(Y291+AE291)-VLOOKUP($A291,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A291,Assumptions!$A$43:$R$98,16,FALSE)*I291)","v":1466.0860164777673},{"$f":"(Z291+AF291)-(VLOOKUP($A291,Assumptions!$A$43:$M$98,11,FALSE)*J291)","v":70.865655884654259},0,null,31.251540307570707,33.13700141062283,28.990485643026805,46.022081364749546,69.324749742734298,0]
[{"$f":"'Gas Use Per Customer'!B291","v":2046},{"$f":"'Gas Use Per Customer'!C291","v":2},{"$f":"C280","v":45},{"$f":"'Gas Use Per Customer'!M291","v":366.75962280976768},{"$f":"'Gas Use Per Customer'!O291","v":79.161730373318719},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.748519111995616},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.0278868429303},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.497038223991233},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":256.73173596683733},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9161730373318724},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F292*'Daily efficiency'!AX293","v":392.19599835319281},{"$f":"G292*'Daily efficiency'!AY293","v":1959.5750905771295},{"$f":"H292*'Daily efficiency'!AZ293","v":795.23612569311001},{"$f":"I292*'Daily efficiency'!BA293","v":6017.7918910626686},{"$f":"J292*'Daily efficiency'!BB293","v":231.94386999382377},{"$f":"K292*'Daily efficiency'!BC293","v":0},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,7,FALSE)","v":0},101.74698250478697,483.82676626979844,206.30724563182616,1485.8163918995101,60.172946642615969,0,{"$f":"(V292+AB292)-(VLOOKUP($A292,Assumptions!$A$43:$M$98,11,FALSE)*F292)","v":74.217780227364429},{"$f":"(W292+AC292)-(VLOOKUP($A292,Assumptions!$A$43:$R$98,16,FALSE)*G292)","v":364.5994241522032},{"$f":"(X292+AD292)-VLOOKUP($A292,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A292,Assumptions!$A$44:$M$98,11,FALSE)*$H292)","v":133.74813775542816},{"$f":"(Y292+AE292)-VLOOKUP($A292,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A292,Assumptions!$A$43:$R$98,16,FALSE)*I292)","v":1190.118556970235},{"$f":"(Z292+AF292)-(VLOOKUP($A292,Assumptions!$A$43:$M$98,11,FALSE)*J292)","v":50.996545883475122},0,null,31.251540307570707,33.137001410622844,28.159258504643059,46.356503316129391,111.16949252609109,0]
[{"$f":"'Gas Use Per Customer'!B292","v":2046},{"$f":"'Gas Use Per Customer'!C292","v":3},47,{"$f":"'Gas Use Per Customer'!M292","v":318.36467760332539},{"$f":"'Gas Use Per Customer'!O292","v":69.257720808169992},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.777316242450997},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.509403280997617},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.554632484901994},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.85527432232777},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9257720808169996},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F293*'Daily efficiency'!AX294","v":341.42506535304801},{"$f":"G293*'Daily efficiency'!AY294","v":1701.0037451005905},{"$f":"H293*'Daily efficiency'!AZ294","v":695.68716698998992},{"$f":"I293*'Daily efficiency'!BA294","v":5223.7276301153661},{"$f":"J293*'Daily efficiency'!BB294","v":202.92512196793797},{"$f":"K293*'Daily efficiency'!BC294","v":0},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,7,FALSE)","v":0},88.575534419114803,419.98448814862707,180.4813672392205,1289.7588152177202,52.644644313937739,0,{"$f":"(V293+AB293)-(VLOOKUP($A293,Assumptions!$A$43:$M$98,11,FALSE)*F293)","v":64.490540364411999},{"$f":"(W293+AC293)-(VLOOKUP($A293,Assumptions!$A$43:$R$98,16,FALSE)*G293)","v":316.48952312501626},{"$f":"(X293+AD293)-VLOOKUP($A293,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A293,Assumptions!$A$44:$M$98,11,FALSE)*$H293)","v":114.81067580826198},{"$f":"(Y293+AE293)-VLOOKUP($A293,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A293,Assumptions!$A$43:$R$98,16,FALSE)*I293)","v":1030.7698601744087},{"$f":"(Z293+AF293)-(VLOOKUP($A293,Assumptions!$A$43:$M$98,11,FALSE)*J293)","v":44.616312962370138},0,null,31.038917448177788,33.13700141062283,27.628851211709318,46.252881530797872,97.260957276307877,0]
[{"$f":"'Gas Use Per Customer'!B293","v":2046},{"$f":"'Gas Use Per Customer'!C293","v":4},51,{"$f":"'Gas Use Per Customer'!M293","v":226.39899296687588},{"$f":"'Gas Use Per Customer'!O293","v":46.997329683726853},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.597863746981481},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":203.75909367018829},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6997329683726852},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.639899296687588},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6997329683726852},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F294*'Daily efficiency'!AX295","v":557.22838575683625},{"$f":"G294*'Daily efficiency'!AY295","v":3555.8748487880698},{"$f":"H294*'Daily efficiency'!AZ295","v":67.469694729276739},{"$f":"I294*'Daily efficiency'!BA295","v":530.67923951435728},{"$f":"J294*'Daily efficiency'!BB295","v":137.70217597331961},{"$f":"K294*'Daily efficiency'!BC295","v":0},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,7,FALSE)","v":0},144.56115578648394,877.95942988974423,17.503589730767462,131.02678310996896,35.723926170738267,0,{"$f":"(V294+AB294)-(VLOOKUP($A294,Assumptions!$A$43:$M$98,11,FALSE)*F294)","v":100.97784048970755},{"$f":"(W294+AC294)-(VLOOKUP($A294,Assumptions!$A$43:$R$98,16,FALSE)*G294)","v":657.16399459008289},{"$f":"(X294+AD294)-VLOOKUP($A294,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A294,Assumptions!$A$44:$M$98,11,FALSE)*$H294)","v":-5.4450280028825064},{"$f":"(Y294+AE294)-VLOOKUP($A294,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A294,Assumptions!$A$43:$R$98,16,FALSE)*I294)","v":88.993253644009229},{"$f":"(Z294+AF294)-(VLOOKUP($A294,Assumptions!$A$43:$M$98,11,FALSE)*J294)","v":30.276011758641218},0,null,26.857334546783786,32.252008131415813,12.058561727884957,39.308149068061319,65.999937929379485,0]
[{"$f":"'Gas Use Per Customer'!B294","v":2046},{"$f":"'Gas Use Per Customer'!C294","v":5},55,{"$f":"'Gas Use Per Customer'!M294","v":170.23612364022432},{"$f":"'Gas Use Per Customer'!O294","v":30.944174678783636},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.755339743026909},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.21251127620189},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0944174678783636},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.023612364022433},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0944174678783636},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F295*'Daily efficiency'!AX296","v":345.92730905525116},{"$f":"G295*'Daily efficiency'!AY296","v":2632.3587236117096},{"$f":"H295*'Daily efficiency'!AZ296","v":38.876540361165141},{"$f":"I295*'Daily efficiency'!BA296","v":296.05709347392815},{"$f":"J295*'Daily efficiency'!BB296","v":78.967537381889429},{"$f":"K295*'Daily efficiency'!BC296","v":0},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,7,FALSE)","v":0},89.743546619962956,649.93968081725734,10.085698703156879,73.097656147761754,20.486462580389574,0,{"$f":"(V295+AB295)-(VLOOKUP($A295,Assumptions!$A$43:$M$98,11,FALSE)*F295)","v":61.047241304324331},{"$f":"(W295+AC295)-(VLOOKUP($A295,Assumptions!$A$43:$R$98,16,FALSE)*G295)","v":483.91703853293563},{"$f":"(X295+AD295)-VLOOKUP($A295,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A295,Assumptions!$A$44:$M$98,11,FALSE)*$H295)","v":-11.002042782850868},{"$f":"(Y295+AE295)-VLOOKUP($A295,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A295,Assumptions!$A$43:$R$98,16,FALSE)*I295)","v":37.149992572395313},{"$f":"(Z295+AF295)-(VLOOKUP($A295,Assumptions!$A$43:$M$98,11,FALSE)*J295)","v":16.899424415934746},0,null,24.660231666390331,31.584694650723424,-0.91634407969398879,21.822625996176821,37.385886996324317,0]
[{"$f":"'Gas Use Per Customer'!B295","v":2046},{"$f":"'Gas Use Per Customer'!C295","v":6},58,{"$f":"'Gas Use Per Customer'!M295","v":139.94086410026921},{"$f":"'Gas Use Per Customer'!O295","v":21.157456209603957},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.925964967683168},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":125.94677769024229},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.115745620960396},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.994086410026922},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.115745620960396},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F296*'Daily efficiency'!AX297","v":236.52083046379403},{"$f":"G296*'Daily efficiency'!AY297","v":2158.4426070952268},{"$f":"H296*'Daily efficiency'!AZ297","v":25.977326233734697},{"$f":"I296*'Daily efficiency'!BA297","v":153.07664654381449},{"$f":"J296*'Daily efficiency'!BB297","v":45.460320909035687},{"$f":"K296*'Daily efficiency'!BC297","v":0},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.36034253349343,532.92793513836125,6.7392695716509738,37.795223691533018,11.793721750389196,0,{"$f":"(V296+AB296)-(VLOOKUP($A296,Assumptions!$A$43:$M$98,11,FALSE)*F296)","v":41.739821728027394},{"$f":"(W296+AC296)-(VLOOKUP($A296,Assumptions!$A$43:$R$98,16,FALSE)*G296)","v":396.45072028718755},{"$f":"(X296+AD296)-VLOOKUP($A296,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A296,Assumptions!$A$44:$M$98,11,FALSE)*$H296)","v":-13.213998850585199},{"$f":"(Y296+AE296)-VLOOKUP($A296,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A296,Assumptions!$A$43:$R$98,16,FALSE)*I296)","v":5.13038538651635},{"$f":"(Z296+AF296)-(VLOOKUP($A296,Assumptions!$A$43:$M$98,11,FALSE)*J296)","v":9.3411566497059422},0,null,24.660231666390338,31.47763901210968,-6.474729278934225,3.6661095524180629,21.13487840009514,0]
[{"$f":"'Gas Use Per Customer'!B296","v":2046},{"$f":"'Gas Use Per Customer'!C296","v":7},61,{"$f":"'Gas Use Per Customer'!M296","v":130.7782857379552},{"$f":"'Gas Use Per Customer'!O296","v":19.162959490927975},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.33036759274238},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.70045716415969},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9162959490927975},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.077828573795522},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9162959490927975},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F297*'Daily efficiency'!AX298","v":224.98751079361355},{"$f":"G297*'Daily efficiency'!AY298","v":2051.5595702061541},{"$f":"H297*'Daily efficiency'!AZ298","v":3.7949135753770116},{"$f":"I297*'Daily efficiency'!BA298","v":0},{"$f":"J297*'Daily efficiency'!BB298","v":28.073735654209468},{"$f":"K297*'Daily efficiency'!BC298","v":0},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.368265919679565,506.53809462864882,0.9845103131657692,0,7.2831387939876757,0,{"$f":"(V297+AB297)-(VLOOKUP($A297,Assumptions!$A$43:$M$98,11,FALSE)*F297)","v":40.59735614389168},{"$f":"(W297+AC297)-(VLOOKUP($A297,Assumptions!$A$43:$R$98,16,FALSE)*G297)","v":378.99667693568227},{"$f":"(X297+AD297)-VLOOKUP($A297,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A297,Assumptions!$A$44:$M$98,11,FALSE)*$H297)","v":-18.737556730360634},{"$f":"(Y297+AE297)-VLOOKUP($A297,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A297,Assumptions!$A$43:$R$98,16,FALSE)*I297)","v":-31.671971954104755},{"$f":"(Z297+AF297)-(VLOOKUP($A297,Assumptions!$A$43:$M$98,11,FALSE)*J297)","v":5.0617750720141901},0,null,26.481658641447751,32.200102367239445,-17.753046417194863,-24.21806630618093,12.344913866001866,0]
[{"$f":"'Gas Use Per Customer'!B297","v":2046},{"$f":"'Gas Use Per Customer'!C297","v":8},61,{"$f":"'Gas Use Per Customer'!M297","v":150.84719108794033},{"$f":"'Gas Use Per Customer'!O297","v":19.681034977340001},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.744827981872001},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.76247197914631},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9681034977340002},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.084719108794033},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9681034977340002},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F298*'Daily efficiency'!AX299","v":215.65041100218463},{"$f":"G298*'Daily efficiency'!AY299","v":2242.0555145210642},{"$f":"H298*'Daily efficiency'!AZ299","v":0},{"$f":"I298*'Daily efficiency'!BA299","v":0},{"$f":"J298*'Daily efficiency'!BB299","v":28.832716241803087},{"$f":"K298*'Daily efficiency'!BC299","v":0},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,7,FALSE)","v":0},55.945952247145804,553.57228952558933,0,0,7.4800403046905375,0,{"$f":"(V298+AB298)-(VLOOKUP($A298,Assumptions!$A$43:$M$98,11,FALSE)*F298)","v":37.694601403242416},{"$f":"(W298+AC298)-(VLOOKUP($A298,Assumptions!$A$43:$R$98,16,FALSE)*G298)","v":406.45868807566598},{"$f":"(X298+AD298)-VLOOKUP($A298,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A298,Assumptions!$A$44:$M$98,11,FALSE)*$H298)","v":-19.782122177040844},{"$f":"(Y298+AE298)-VLOOKUP($A298,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A298,Assumptions!$A$43:$R$98,16,FALSE)*I298)","v":-33.846659038211072},{"$f":"(Z298+AF298)-(VLOOKUP($A298,Assumptions!$A$43:$M$98,11,FALSE)*J298)","v":5.1986214492026139},0,null,23.940942032928245,29.938957515306569,-19.782122177040844,-22.437712491762124,12.678661753893152,0]
[{"$f":"'Gas Use Per Customer'!B298","v":2046},{"$f":"'Gas Use Per Customer'!C298","v":9},57,{"$f":"'Gas Use Per Customer'!M298","v":151.63379822338948},{"$f":"'Gas Use Per Customer'!O298","v":20.662896427419479},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.530317141935583},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.47041840105052},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0662896427419479},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.163379822338948},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0662896427419479},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F299*'Daily efficiency'!AX300","v":237.58424451964029},{"$f":"G299*'Daily efficiency'!AY300","v":2334.2266399848613},{"$f":"H299*'Daily efficiency'!AZ300","v":0},{"$f":"I299*'Daily efficiency'!BA300","v":118.47654101187497},{"$f":"J299*'Daily efficiency'!BB300","v":40.361524354892708},{"$f":"K299*'Daily efficiency'!BC300","v":0},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.636222888698114,576.32970147220828,0,29.25232209382915,10.470946490141234,0,{"$f":"(V299+AB299)-(VLOOKUP($A299,Assumptions!$A$43:$M$98,11,FALSE)*F299)","v":42.474335692101029},{"$f":"(W299+AC299)-(VLOOKUP($A299,Assumptions!$A$43:$R$98,16,FALSE)*G299)","v":428.44896204783856},{"$f":"(X299+AD299)-VLOOKUP($A299,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A299,Assumptions!$A$44:$M$98,11,FALSE)*$H299)","v":-19.895939221127556},{"$f":"(Y299+AE299)-VLOOKUP($A299,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A299,Assumptions!$A$43:$R$98,16,FALSE)*I299)","v":-4.6795744970981872},{"$f":"(Z299+AF299)-(VLOOKUP($A299,Assumptions!$A$43:$M$98,11,FALSE)*J299)","v":8.0757105905665973},0,null,25.694809922520083,31.395006116911009,-19.895939221127556,-3.0861025390949841,18.546657080707831,0]
[{"$f":"'Gas Use Per Customer'!B299","v":2046},{"$f":"'Gas Use Per Customer'!C299","v":10},52,{"$f":"'Gas Use Per Customer'!M299","v":245.19668690182439},{"$f":"'Gas Use Per Customer'!O299","v":42.435678383855958},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.948542707084769},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":220.67701821164195},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2435678383855961},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.519668690182442},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2435678383855961},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F300*'Daily efficiency'!AX301","v":488.43460638416661},{"$f":"G300*'Daily efficiency'!AY301","v":3845.2442598606617},{"$f":"H300*'Daily efficiency'!AZ301","v":42.01849199114217},{"$f":"I300*'Daily efficiency'!BA301","v":574.74103409787676},{"$f":"J300*'Daily efficiency'!BB301","v":124.3365376646979},{"$f":"K300*'Daily efficiency'!BC301","v":0},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,7,FALSE)","v":0},126.71406021268942,949.40587105440216,10.900811806983777,141.90581279956854,32.25649311975652,0,{"$f":"(V300+AB300)-(VLOOKUP($A300,Assumptions!$A$43:$M$98,11,FALSE)*F300)","v":87.361025406616363},{"$f":"(W300+AC300)-(VLOOKUP($A300,Assumptions!$A$43:$R$98,16,FALSE)*G300)","v":710.27799990506367},{"$f":"(X300+AD300)-VLOOKUP($A300,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A300,Assumptions!$A$44:$M$98,11,FALSE)*$H300)","v":-11.519020865328274},{"$f":"(Y300+AE300)-VLOOKUP($A300,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A300,Assumptions!$A$43:$R$98,16,FALSE)*I300)","v":97.835346016978008},{"$f":"(Z300+AF300)-(VLOOKUP($A300,Assumptions!$A$43:$M$98,11,FALSE)*J300)","v":27.337363768997388},0,null,25.733365393733045,32.186314898630094,-0.61820905834449746,39.9007618141883,59.593856888753905,0]
[{"$f":"'Gas Use Per Customer'!B300","v":2046},{"$f":"'Gas Use Per Customer'!C300","v":11},46,{"$f":"'Gas Use Per Customer'!M300","v":350.42221597219958},{"$f":"'Gas Use Per Customer'!O300","v":72.212124814502786},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.663637444350837},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.12666479165988},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.327274888701673},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.29555118053969},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2212124814502792},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F301*'Daily efficiency'!AX302","v":313.7324944811524},{"$f":"G301*'Daily efficiency'!AY302","v":1822.8286943846304},{"$f":"H301*'Daily efficiency'!AZ302","v":589.82884180521535},{"$f":"I301*'Daily efficiency'!BA302","v":5725.7705208398875},{"$f":"J301*'Daily efficiency'!BB302","v":218.63424323004284},{"$f":"K301*'Daily efficiency'!BC302","v":0},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.391280791218506,450.06354536185165,153.01865674297093,1413.7151716319306,56.720044605966116,0,{"$f":"(V301+AB301)-(VLOOKUP($A301,Assumptions!$A$43:$M$98,11,FALSE)*F301)","v":56.278866225164975},{"$f":"(W301+AC301)-(VLOOKUP($A301,Assumptions!$A$43:$R$98,16,FALSE)*G301)","v":336.14721752498434},{"$f":"(X301+AD301)-VLOOKUP($A301,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A301,Assumptions!$A$44:$M$98,11,FALSE)*$H301)","v":85.293124289310953},{"$f":"(Y301+AE301)-VLOOKUP($A301,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A301,Assumptions!$A$43:$R$98,16,FALSE)*I301)","v":1130.4097033576872},{"$f":"(Z301+AF301)-(VLOOKUP($A301,Assumptions!$A$43:$M$98,11,FALSE)*J301)","v":48.349239750614942},0,null,25.978493394626415,31.975447731663628,19.685780956316869,46.083579498989593,105.06928435658105,0]
[{"$f":"'Gas Use Per Customer'!B301","v":2046},{"$f":"'Gas Use Per Customer'!C301","v":12},37,{"$f":"'Gas Use Per Customer'!M301","v":487.56780825575203},{"$f":"'Gas Use Per Customer'!O301","v":110.53641465625157},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.160924396875465},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.2703424767256},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.321848793750931},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":341.29746577902642},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.053641465625157},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F302*'Daily efficiency'!AX303","v":547.63759326694492},{"$f":"G302*'Daily efficiency'!AY303","v":2605.0461190511733},{"$f":"H302*'Daily efficiency'!AZ303","v":1110.4172398039439},{"$f":"I302*'Daily efficiency'!BA303","v":7838.7220212906168},{"$f":"J302*'Daily efficiency'!BB303","v":376.10906509488427},{"$f":"K302*'Daily efficiency'!BC303","v":0},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,7,FALSE)","v":0},142.0730268923252,643.19609175732592,288.07434024250273,1935.4111743336739,97.573566856331595,0,{"$f":"(V302+AB302)-(VLOOKUP($A302,Assumptions!$A$43:$M$98,11,FALSE)*F302)","v":103.63299654252587},{"$f":"(W302+AC302)-(VLOOKUP($A302,Assumptions!$A$43:$R$98,16,FALSE)*G302)","v":484.6960544983541},{"$f":"(X302+AD302)-VLOOKUP($A302,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A302,Assumptions!$A$44:$M$98,11,FALSE)*$H302)","v":193.69357622135115},{"$f":"(Y302+AE302)-VLOOKUP($A302,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A302,Assumptions!$A$43:$R$98,16,FALSE)*I302)","v":1548.0770507411867},{"$f":"(Z302+AF302)-(VLOOKUP($A302,Assumptions!$A$43:$M$98,11,FALSE)*J302)","v":84.760223406398481},0,null,31.251540307570714,33.13700141062283,29.205093003921448,45.358586159074839,76.680814797537607,0]
[{"$f":"'Gas Use Per Customer'!B302","v":2047},{"$f":"'Gas Use Per Customer'!C302","v":1},40,{"$f":"'Gas Use Per Customer'!M302","v":455.31018870608301},{"$f":"'Gas Use Per Customer'!O302","v":102.27269819684005},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.681809459052015},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.59305661182489},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.363618918104031},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":318.71713209425809},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.227269819684006},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F303*'Daily efficiency'!AX304","v":506.6961369392169},{"$f":"G303*'Daily efficiency'!AY304","v":2432.695555304324},{"$f":"H303*'Daily efficiency'!AZ304","v":1027.4023053145413},{"$f":"I303*'Daily efficiency'!BA304","v":7350.2339379621644},{"$f":"J303*'Daily efficiency'!BB304","v":338.32468387374007},{"$f":"K303*'Daily efficiency'!BC304","v":0},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},134.69442951666883,615.45939280363541,273.11312897389075,1859.5711685167919,89.936447041133377,0,{"$f":"(V303+AB303)-(VLOOKUP($A303,Assumptions!$A$43:$M$98,11,FALSE)*F303)","v":{"$error":"#N/A"}},{"$f":"(W303+AC303)-(VLOOKUP($A303,Assumptions!$A$43:$R$98,16,FALSE)*G303)","v":{"$error":"#N/A"}},{"$f":"(X303+AD303)-VLOOKUP($A303,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A303,Assumptions!$A$44:$M$98,11,FALSE)*$H303)","v":{"$error":"#N/A"}},{"$f":"(Y303+AE303)-VLOOKUP($A303,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A303,Assumptions!$A$43:$R$98,16,FALSE)*I303)","v":{"$error":"#N/A"}},{"$f":"(Z303+AF303)-(VLOOKUP($A303,Assumptions!$A$43:$M$98,11,FALSE)*J303)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B303","v":2047},{"$f":"'Gas Use Per Customer'!C303","v":2},45,{"$f":"'Gas Use Per Customer'!M303","v":366.93887971241173},{"$f":"'Gas Use Per Customer'!O303","v":79.200421346130724},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.760126403839216},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.08166391372352},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.520252807678432},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":256.85721579868817},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9200421346130732},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F304*'Daily efficiency'!AX305","v":392.38768750194811},{"$f":"G304*'Daily efficiency'!AY305","v":1960.5328496634331},{"$f":"H304*'Daily efficiency'!AZ305","v":795.62480415141579},{"$f":"I304*'Daily efficiency'!BA305","v":5966.976592443385},{"$f":"J304*'Daily efficiency'!BB305","v":248.63275129731744},{"$f":"K304*'Daily efficiency'!BC305","v":0},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},104.3079507901991,496.00467045474232,211.49999238565724,1509.6142147549983,66.093747620517888,0,{"$f":"(V304+AB304)-(VLOOKUP($A304,Assumptions!$A$43:$M$98,11,FALSE)*F304)","v":{"$error":"#N/A"}},{"$f":"(W304+AC304)-(VLOOKUP($A304,Assumptions!$A$43:$R$98,16,FALSE)*G304)","v":{"$error":"#N/A"}},{"$f":"(X304+AD304)-VLOOKUP($A304,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A304,Assumptions!$A$44:$M$98,11,FALSE)*$H304)","v":{"$error":"#N/A"}},{"$f":"(Y304+AE304)-VLOOKUP($A304,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A304,Assumptions!$A$43:$R$98,16,FALSE)*I304)","v":{"$error":"#N/A"}},{"$f":"(Z304+AF304)-(VLOOKUP($A304,Assumptions!$A$43:$M$98,11,FALSE)*J304)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B304","v":2047},{"$f":"'Gas Use Per Customer'!C304","v":3},47,{"$f":"'Gas Use Per Customer'!M304","v":318.52028106256455},{"$f":"'Gas Use Per Customer'!O304","v":69.291571111595303},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.787471333478589},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.556084318769365},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.574942666957178},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.96419674379518},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9291571111595305},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F305*'Daily efficiency'!AX306","v":343.29564022179255},{"$f":"G305*'Daily efficiency'!AY306","v":1701.8351252301607},{"$f":"H305*'Daily efficiency'!AZ306","v":696.08332579533987},{"$f":"I305*'Daily efficiency'!BA306","v":5226.2807716745619},{"$f":"J305*'Daily efficiency'!BB306","v":203.02430335697412},{"$f":"K305*'Daily efficiency'!BC306","v":0},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},91.257870436025982,430.55548424144064,185.03899996244905,1322.2220032188768,53.969708322380967,0,{"$f":"(V305+AB305)-(VLOOKUP($A305,Assumptions!$A$43:$M$98,11,FALSE)*F305)","v":{"$error":"#N/A"}},{"$f":"(W305+AC305)-(VLOOKUP($A305,Assumptions!$A$43:$R$98,16,FALSE)*G305)","v":{"$error":"#N/A"}},{"$f":"(X305+AD305)-VLOOKUP($A305,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A305,Assumptions!$A$44:$M$98,11,FALSE)*$H305)","v":{"$error":"#N/A"}},{"$f":"(Y305+AE305)-VLOOKUP($A305,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A305,Assumptions!$A$43:$R$98,16,FALSE)*I305)","v":{"$error":"#N/A"}},{"$f":"(Z305+AF305)-(VLOOKUP($A305,Assumptions!$A$43:$M$98,11,FALSE)*J305)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B305","v":2047},{"$f":"'Gas Use Per Customer'!C305","v":4},51,{"$f":"'Gas Use Per Customer'!M305","v":226.50964741114126},{"$f":"'Gas Use Per Customer'!O305","v":47.020300030590853},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.616240024472681},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":203.85868267002715},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7020300030590851},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.650964741114127},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7020300030590851},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F306*'Daily efficiency'!AX307","v":557.50073589650231},{"$f":"G306*'Daily efficiency'!AY307","v":3562.1797100990202},{"$f":"H306*'Daily efficiency'!AZ307","v":68.195892149367481},{"$f":"I306*'Daily efficiency'!BA307","v":530.9386135317153},{"$f":"J306*'Daily efficiency'!BB307","v":137.76947908963112},{"$f":"K306*'Daily efficiency'!BC307","v":0},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},148.19975543983765,901.21304190927106,18.128432641950909,134.3247230372628,36.623096246365428,0,{"$f":"(V306+AB306)-(VLOOKUP($A306,Assumptions!$A$43:$M$98,11,FALSE)*F306)","v":{"$error":"#N/A"}},{"$f":"(W306+AC306)-(VLOOKUP($A306,Assumptions!$A$43:$R$98,16,FALSE)*G306)","v":{"$error":"#N/A"}},{"$f":"(X306+AD306)-VLOOKUP($A306,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A306,Assumptions!$A$44:$M$98,11,FALSE)*$H306)","v":{"$error":"#N/A"}},{"$f":"(Y306+AE306)-VLOOKUP($A306,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A306,Assumptions!$A$43:$R$98,16,FALSE)*I306)","v":{"$error":"#N/A"}},{"$f":"(Z306+AF306)-(VLOOKUP($A306,Assumptions!$A$43:$M$98,11,FALSE)*J306)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B306","v":2047},{"$f":"'Gas Use Per Customer'!C306","v":5},55,{"$f":"'Gas Use Per Customer'!M306","v":170.31932800172982},{"$f":"'Gas Use Per Customer'!O306","v":30.959298908831915},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.767439127065533},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.28739520155685},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0959298908831916},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.031932800172982},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0959298908831916},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F307*'Daily efficiency'!AX308","v":346.09638398636315},{"$f":"G307*'Daily efficiency'!AY308","v":2633.6453114531623},{"$f":"H307*'Daily efficiency'!AZ308","v":38.895541602788384},{"$f":"I307*'Daily efficiency'!BA308","v":386.35016597037566},{"$f":"J307*'Daily efficiency'!BB308","v":89.247669257669756},{"$f":"K307*'Daily efficiency'!BC308","v":0},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},92.002388809246696,666.29864173214798,10.33955541594727,97.74459366246721,23.724601432665402,0,{"$f":"(V307+AB307)-(VLOOKUP($A307,Assumptions!$A$43:$M$98,11,FALSE)*F307)","v":{"$error":"#N/A"}},{"$f":"(W307+AC307)-(VLOOKUP($A307,Assumptions!$A$43:$R$98,16,FALSE)*G307)","v":{"$error":"#N/A"}},{"$f":"(X307+AD307)-VLOOKUP($A307,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A307,Assumptions!$A$44:$M$98,11,FALSE)*$H307)","v":{"$error":"#N/A"}},{"$f":"(Y307+AE307)-VLOOKUP($A307,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A307,Assumptions!$A$43:$R$98,16,FALSE)*I307)","v":{"$error":"#N/A"}},{"$f":"(Z307+AF307)-(VLOOKUP($A307,Assumptions!$A$43:$M$98,11,FALSE)*J307)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B307","v":2047},{"$f":"'Gas Use Per Customer'!C307","v":6},58,{"$f":"'Gas Use Per Customer'!M307","v":140.00926139455089},{"$f":"'Gas Use Per Customer'!O307","v":21.167797097291931},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.934237677833547},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.0083352550958},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1167797097291934},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.000926139455089},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1167797097291934},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F308*'Daily efficiency'!AX309","v":236.63643204271079},{"$f":"G308*'Daily efficiency'!AY309","v":2159.4975643811977},{"$f":"H308*'Daily efficiency'!AZ309","v":25.990022874122637},{"$f":"I308*'Daily efficiency'!BA309","v":120.33329319323666},{"$f":"J308*'Daily efficiency'!BB309","v":42.381457754961318},{"$f":"K308*'Daily efficiency'!BC309","v":0},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},62.904780386506971,546.34171416846971,6.9088967705610633,30.443700775170168,11.266212347449001,0,{"$f":"(V308+AB308)-(VLOOKUP($A308,Assumptions!$A$43:$M$98,11,FALSE)*F308)","v":{"$error":"#N/A"}},{"$f":"(W308+AC308)-(VLOOKUP($A308,Assumptions!$A$43:$R$98,16,FALSE)*G308)","v":{"$error":"#N/A"}},{"$f":"(X308+AD308)-VLOOKUP($A308,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A308,Assumptions!$A$44:$M$98,11,FALSE)*$H308)","v":{"$error":"#N/A"}},{"$f":"(Y308+AE308)-VLOOKUP($A308,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A308,Assumptions!$A$43:$R$98,16,FALSE)*I308)","v":{"$error":"#N/A"}},{"$f":"(Z308+AF308)-(VLOOKUP($A308,Assumptions!$A$43:$M$98,11,FALSE)*J308)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B308","v":2047},{"$f":"'Gas Use Per Customer'!C308","v":7},61,{"$f":"'Gas Use Per Customer'!M308","v":130.84220474369221},{"$f":"'Gas Use Per Customer'!O308","v":19.172325551285223},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.337860441028178},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.75798426932299},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9172325551285223},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.084220474369221},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9172325551285223},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F309*'Daily efficiency'!AX310","v":225.23465464073223},{"$f":"G309*'Daily efficiency'!AY310","v":2054.9295663540847},{"$f":"H309*'Daily efficiency'!AZ310","v":4.5561220462150978},{"$f":"I309*'Daily efficiency'!BA310","v":0},{"$f":"J309*'Daily efficiency'!BB310","v":28.087456932632836},{"$f":"K309*'Daily efficiency'!BC310","v":0},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},59.873859503800936,519.88655152712226,1.2111484873958647,0,7.46645516377564,0,{"$f":"(V309+AB309)-(VLOOKUP($A309,Assumptions!$A$43:$M$98,11,FALSE)*F309)","v":{"$error":"#N/A"}},{"$f":"(W309+AC309)-(VLOOKUP($A309,Assumptions!$A$43:$R$98,16,FALSE)*G309)","v":{"$error":"#N/A"}},{"$f":"(X309+AD309)-VLOOKUP($A309,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A309,Assumptions!$A$44:$M$98,11,FALSE)*$H309)","v":{"$error":"#N/A"}},{"$f":"(Y309+AE309)-VLOOKUP($A309,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A309,Assumptions!$A$43:$R$98,16,FALSE)*I309)","v":{"$error":"#N/A"}},{"$f":"(Z309+AF309)-(VLOOKUP($A309,Assumptions!$A$43:$M$98,11,FALSE)*J309)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B309","v":2047},{"$f":"'Gas Use Per Customer'!C309","v":8},61,{"$f":"'Gas Use Per Customer'!M309","v":150.92091894282208},{"$f":"'Gas Use Per Customer'!O309","v":19.690654251522481},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.752523401217985},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.82882704853989},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9690654251522481},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.092091894282209},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9690654251522481},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F310*'Daily efficiency'!AX311","v":215.75581198507922},{"$f":"G310*'Daily efficiency'!AY311","v":2243.1513383307038},{"$f":"H310*'Daily efficiency'!AZ311","v":0},{"$f":"I310*'Daily efficiency'!BA311","v":11.411568838773386},{"$f":"J310*'Daily efficiency'!BB311","v":29.777350687463663},{"$f":"K310*'Daily efficiency'!BC311","v":0},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},57.354110070355766,567.50568629331485,0,2.8870678918841333,7.9156776043209582,0,{"$f":"(V310+AB310)-(VLOOKUP($A310,Assumptions!$A$43:$M$98,11,FALSE)*F310)","v":{"$error":"#N/A"}},{"$f":"(W310+AC310)-(VLOOKUP($A310,Assumptions!$A$43:$R$98,16,FALSE)*G310)","v":{"$error":"#N/A"}},{"$f":"(X310+AD310)-VLOOKUP($A310,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A310,Assumptions!$A$44:$M$98,11,FALSE)*$H310)","v":{"$error":"#N/A"}},{"$f":"(Y310+AE310)-VLOOKUP($A310,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A310,Assumptions!$A$43:$R$98,16,FALSE)*I310)","v":{"$error":"#N/A"}},{"$f":"(Z310+AF310)-(VLOOKUP($A310,Assumptions!$A$43:$M$98,11,FALSE)*J310)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B310","v":2047},{"$f":"'Gas Use Per Customer'!C310","v":9},57,{"$f":"'Gas Use Per Customer'!M310","v":151.70791053923668},{"$f":"'Gas Use Per Customer'!O310","v":20.67299559478381},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.538396475827049},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.53711948531301},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0672995594783812},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.170791053923669},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0672995594783812},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F311*'Daily efficiency'!AX312","v":236.10311232386638},{"$f":"G311*'Daily efficiency'!AY312","v":2323.8647921850743},{"$f":"H311*'Daily efficiency'!AZ312","v":0},{"$f":"I311*'Daily efficiency'!BA312","v":71.12066846079415},{"$f":"J311*'Daily efficiency'!BB312","v":36.343126255629933},{"$f":"K311*'Daily efficiency'!BC312","v":0},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},62.763008641978445,587.92577264237752,0,17.993161261476995,9.6610498896334995,0,{"$f":"(V311+AB311)-(VLOOKUP($A311,Assumptions!$A$43:$M$98,11,FALSE)*F311)","v":{"$error":"#N/A"}},{"$f":"(W311+AC311)-(VLOOKUP($A311,Assumptions!$A$43:$R$98,16,FALSE)*G311)","v":{"$error":"#N/A"}},{"$f":"(X311+AD311)-VLOOKUP($A311,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A311,Assumptions!$A$44:$M$98,11,FALSE)*$H311)","v":{"$error":"#N/A"}},{"$f":"(Y311+AE311)-VLOOKUP($A311,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A311,Assumptions!$A$43:$R$98,16,FALSE)*I311)","v":{"$error":"#N/A"}},{"$f":"(Z311+AF311)-(VLOOKUP($A311,Assumptions!$A$43:$M$98,11,FALSE)*J311)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B311","v":2047},{"$f":"'Gas Use Per Customer'!C311","v":10},52,{"$f":"'Gas Use Per Customer'!M311","v":245.31652887978223},{"$f":"'Gas Use Per Customer'!O311","v":42.4564191846301},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.965135347704084},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":220.784875991804},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2456419184630105},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.531652887978225},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2456419184630105},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F312*'Daily efficiency'!AX313","v":491.54404008831318},{"$f":"G312*'Daily efficiency'!AY313","v":3860.6854941767738},{"$f":"H312*'Daily efficiency'!AZ313","v":40.357467732958618},{"$f":"I312*'Daily efficiency'!BA313","v":575.02194369420988},{"$f":"J312*'Daily efficiency'!BB313","v":124.39730821096613},{"$f":"K312*'Daily efficiency'!BC313","v":0},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},130.66656568955895,976.73346131246456,10.728177494829259,145.47757755512993,33.068388016732214,0,{"$f":"(V312+AB312)-(VLOOKUP($A312,Assumptions!$A$43:$M$98,11,FALSE)*F312)","v":{"$error":"#N/A"}},{"$f":"(W312+AC312)-(VLOOKUP($A312,Assumptions!$A$43:$R$98,16,FALSE)*G312)","v":{"$error":"#N/A"}},{"$f":"(X312+AD312)-VLOOKUP($A312,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A312,Assumptions!$A$44:$M$98,11,FALSE)*$H312)","v":{"$error":"#N/A"}},{"$f":"(Y312+AE312)-VLOOKUP($A312,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A312,Assumptions!$A$43:$R$98,16,FALSE)*I312)","v":{"$error":"#N/A"}},{"$f":"(Z312+AF312)-(VLOOKUP($A312,Assumptions!$A$43:$M$98,11,FALSE)*J312)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B312","v":2047},{"$f":"'Gas Use Per Customer'!C312","v":11},46,{"$f":"'Gas Use Per Customer'!M312","v":350.59348782751346},{"$f":"'Gas Use Per Customer'!O312","v":72.247419108156038},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.674225732446811},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.17804634825403},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.348451464893621},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.41544147925941},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2247419108156041},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F313*'Daily efficiency'!AX314","v":312.05024424921612},{"$f":"G313*'Daily efficiency'!AY314","v":1821.36339060417},{"$f":"H313*'Daily efficiency'!AZ314","v":583.66577520558667},{"$f":"I313*'Daily efficiency'!BA314","v":5728.5690401560341},{"$f":"J313*'Daily efficiency'!BB314","v":218.74110258646033},{"$f":"K313*'Daily efficiency'!BC314","v":0},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},82.951944105165751,460.7955171422106,155.15517662048325,1449.2983371472808,58.147686309013253,0,{"$f":"(V313+AB313)-(VLOOKUP($A313,Assumptions!$A$43:$M$98,11,FALSE)*F313)","v":{"$error":"#N/A"}},{"$f":"(W313+AC313)-(VLOOKUP($A313,Assumptions!$A$43:$R$98,16,FALSE)*G313)","v":{"$error":"#N/A"}},{"$f":"(X313+AD313)-VLOOKUP($A313,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A313,Assumptions!$A$44:$M$98,11,FALSE)*$H313)","v":{"$error":"#N/A"}},{"$f":"(Y313+AE313)-VLOOKUP($A313,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A313,Assumptions!$A$43:$R$98,16,FALSE)*I313)","v":{"$error":"#N/A"}},{"$f":"(Z313+AF313)-(VLOOKUP($A313,Assumptions!$A$43:$M$98,11,FALSE)*J313)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B313","v":2047},{"$f":"'Gas Use Per Customer'!C313","v":12},37,{"$f":"'Gas Use Per Customer'!M313","v":487.80611119233851},{"$f":"'Gas Use Per Customer'!O313","v":110.59044027436313},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.177132082308937},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.34183335770155},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.354264164617874},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":341.46427783463696},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.059044027436315},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F314*'Daily efficiency'!AX315","v":547.90525582474891},{"$f":"G314*'Daily efficiency'!AY315","v":2606.3193576235349},{"$f":"H314*'Daily efficiency'!AZ315","v":1110.9599657276017},{"$f":"I314*'Daily efficiency'!BA315","v":7907.1010272127178},{"$f":"J314*'Daily efficiency'!BB315","v":355.38773097200163},{"$f":"K314*'Daily efficiency'!BC315","v":0},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},145.64900042123676,659.38531675192507,295.32516214444325,2000.4556618004569,94.472296492442879,0,{"$f":"(V314+AB314)-(VLOOKUP($A314,Assumptions!$A$43:$M$98,11,FALSE)*F314)","v":{"$error":"#N/A"}},{"$f":"(W314+AC314)-(VLOOKUP($A314,Assumptions!$A$43:$R$98,16,FALSE)*G314)","v":{"$error":"#N/A"}},{"$f":"(X314+AD314)-VLOOKUP($A314,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A314,Assumptions!$A$44:$M$98,11,FALSE)*$H314)","v":{"$error":"#N/A"}},{"$f":"(Y314+AE314)-VLOOKUP($A314,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A314,Assumptions!$A$43:$R$98,16,FALSE)*I314)","v":{"$error":"#N/A"}},{"$f":"(Z314+AF314)-(VLOOKUP($A314,Assumptions!$A$43:$M$98,11,FALSE)*J314)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B314","v":2048},{"$f":"'Gas Use Per Customer'!C314","v":1},40,{"$f":"'Gas Use Per Customer'!M314","v":455.53261674160143},{"$f":"'Gas Use Per Customer'!O314","v":102.3226604333798},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.696798130013939},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.65978502248043},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.393596260027877},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":318.872831719121},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.23226604333798},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F315*'Daily efficiency'!AX316","v":506.94366802712079},{"$f":"G315*'Daily efficiency'!AY316","v":2433.8839752140971},{"$f":"H315*'Daily efficiency'!AZ316","v":1027.904211667895},{"$f":"I315*'Daily efficiency'!BA316","v":7414.1019240809082},{"$f":"J315*'Daily efficiency'!BB316","v":319.14767862269309},{"$f":"K315*'Daily efficiency'!BC316","v":0},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},138.00461481974321,630.58462585156622,279.82502544095405,1920.8880683848868,86.881157092554247,0,{"$f":"(V315+AB315)-(VLOOKUP($A315,Assumptions!$A$43:$M$98,11,FALSE)*F315)","v":{"$error":"#N/A"}},{"$f":"(W315+AC315)-(VLOOKUP($A315,Assumptions!$A$43:$R$98,16,FALSE)*G315)","v":{"$error":"#N/A"}},{"$f":"(X315+AD315)-VLOOKUP($A315,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A315,Assumptions!$A$44:$M$98,11,FALSE)*$H315)","v":{"$error":"#N/A"}},{"$f":"(Y315+AE315)-VLOOKUP($A315,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A315,Assumptions!$A$43:$R$98,16,FALSE)*I315)","v":{"$error":"#N/A"}},{"$f":"(Z315+AF315)-(VLOOKUP($A315,Assumptions!$A$43:$M$98,11,FALSE)*J315)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B315","v":2048},{"$f":"'Gas Use Per Customer'!C315","v":2},45,{"$f":"'Gas Use Per Customer'!M315","v":367.11813661505579},{"$f":"'Gas Use Per Customer'!O315","v":79.239112318942674},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.771733695682801},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.13544098451673},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.543467391365603},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":256.98269563053901},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9239112318942677},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F316*'Daily efficiency'!AX317","v":392.57937665070318},{"$f":"G316*'Daily efficiency'!AY317","v":1961.4906087497361},{"$f":"H316*'Daily efficiency'!AZ317","v":796.013482609721},{"$f":"I316*'Daily efficiency'!BA317","v":5997.7102718488895},{"$f":"J316*'Daily efficiency'!BB317","v":240.17648182189856},{"$f":"K316*'Daily efficiency'!BC317","v":0},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},106.87137265507131,508.19424188904082,216.69771413931517,1553.9211919118852,65.382930990310612,0,{"$f":"(V316+AB316)-(VLOOKUP($A316,Assumptions!$A$43:$M$98,11,FALSE)*F316)","v":{"$error":"#N/A"}},{"$f":"(W316+AC316)-(VLOOKUP($A316,Assumptions!$A$43:$R$98,16,FALSE)*G316)","v":{"$error":"#N/A"}},{"$f":"(X316+AD316)-VLOOKUP($A316,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A316,Assumptions!$A$44:$M$98,11,FALSE)*$H316)","v":{"$error":"#N/A"}},{"$f":"(Y316+AE316)-VLOOKUP($A316,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A316,Assumptions!$A$43:$R$98,16,FALSE)*I316)","v":{"$error":"#N/A"}},{"$f":"(Z316+AF316)-(VLOOKUP($A316,Assumptions!$A$43:$M$98,11,FALSE)*J316)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B316","v":2048},{"$f":"'Gas Use Per Customer'!C316","v":3},47,{"$f":"'Gas Use Per Customer'!M316","v":318.6758845218036},{"$f":"'Gas Use Per Customer'!O316","v":69.3254214150206},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.797626424506181},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.60276535654107},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.595252849012361},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.07311916526251},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9325421415020605},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F317*'Daily efficiency'!AX318","v":343.46334693416276},{"$f":"G317*'Daily efficiency'!AY318","v":1702.6665053597301},{"$f":"H317*'Daily efficiency'!AZ318","v":696.42337627203528},{"$f":"I317*'Daily efficiency'!BA318","v":5207.7499055191047},{"$f":"J317*'Daily efficiency'!BB318","v":209.67585522168801},{"$f":"K317*'Daily efficiency'!BC318","v":0},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},93.500579823423593,441.13660805783195,189.5864291350525,1349.2537274343254,57.079785115929781,0,{"$f":"(V317+AB317)-(VLOOKUP($A317,Assumptions!$A$43:$M$98,11,FALSE)*F317)","v":{"$error":"#N/A"}},{"$f":"(W317+AC317)-(VLOOKUP($A317,Assumptions!$A$43:$R$98,16,FALSE)*G317)","v":{"$error":"#N/A"}},{"$f":"(X317+AD317)-VLOOKUP($A317,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A317,Assumptions!$A$44:$M$98,11,FALSE)*$H317)","v":{"$error":"#N/A"}},{"$f":"(Y317+AE317)-VLOOKUP($A317,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A317,Assumptions!$A$43:$R$98,16,FALSE)*I317)","v":{"$error":"#N/A"}},{"$f":"(Z317+AF317)-(VLOOKUP($A317,Assumptions!$A$43:$M$98,11,FALSE)*J317)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B317","v":2048},{"$f":"'Gas Use Per Customer'!C317","v":4},51,{"$f":"'Gas Use Per Customer'!M317","v":226.62030185540661},{"$f":"'Gas Use Per Customer'!O317","v":47.043270377454846},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.634616301963881},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":203.95827166986595},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7043270377454851},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.662030185540662},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7043270377454851},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F318*'Daily efficiency'!AX319","v":557.77308603616848},{"$f":"G318*'Daily efficiency'!AY319","v":3563.9199053653115},{"$f":"H318*'Daily efficiency'!AZ319","v":68.229207191941683},{"$f":"I318*'Daily efficiency'!BA319","v":513.49138796410409},{"$f":"J318*'Daily efficiency'!BB319","v":135.53950250251026},{"$f":"K318*'Daily efficiency'!BC319","v":0},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},151.8418411158118,923.36081874734612,18.573948254693704,133.03829519189094,36.897742324138967,0,{"$f":"(V318+AB318)-(VLOOKUP($A318,Assumptions!$A$43:$M$98,11,FALSE)*F318)","v":{"$error":"#N/A"}},{"$f":"(W318+AC318)-(VLOOKUP($A318,Assumptions!$A$43:$R$98,16,FALSE)*G318)","v":{"$error":"#N/A"}},{"$f":"(X318+AD318)-VLOOKUP($A318,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A318,Assumptions!$A$44:$M$98,11,FALSE)*$H318)","v":{"$error":"#N/A"}},{"$f":"(Y318+AE318)-VLOOKUP($A318,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A318,Assumptions!$A$43:$R$98,16,FALSE)*I318)","v":{"$error":"#N/A"}},{"$f":"(Z318+AF318)-(VLOOKUP($A318,Assumptions!$A$43:$M$98,11,FALSE)*J318)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B318","v":2048},{"$f":"'Gas Use Per Customer'!C318","v":5},55,{"$f":"'Gas Use Per Customer'!M318","v":170.40253236323525},{"$f":"'Gas Use Per Customer'!O318","v":30.974423138880201},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.779538511104164},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.36227912691174},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0974423138880205},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.040253236323526},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0974423138880205},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F319*'Daily efficiency'!AX320","v":346.26545891747531},{"$f":"G319*'Daily efficiency'!AY320","v":2634.9318992946141},{"$f":"H319*'Daily efficiency'!AZ320","v":38.914542844411642},{"$f":"I319*'Daily efficiency'!BA320","v":309.2311245363278},{"$f":"J319*'Daily efficiency'!BB320","v":80.508520787589404},{"$f":"K319*'Daily efficiency'!BC320","v":0},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},94.26339512091765,682.67327562929233,10.593655340502476,80.11737410377026,21.916729809916802,0,{"$f":"(V319+AB319)-(VLOOKUP($A319,Assumptions!$A$43:$M$98,11,FALSE)*F319)","v":{"$error":"#N/A"}},{"$f":"(W319+AC319)-(VLOOKUP($A319,Assumptions!$A$43:$R$98,16,FALSE)*G319)","v":{"$error":"#N/A"}},{"$f":"(X319+AD319)-VLOOKUP($A319,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A319,Assumptions!$A$44:$M$98,11,FALSE)*$H319)","v":{"$error":"#N/A"}},{"$f":"(Y319+AE319)-VLOOKUP($A319,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A319,Assumptions!$A$43:$R$98,16,FALSE)*I319)","v":{"$error":"#N/A"}},{"$f":"(Z319+AF319)-(VLOOKUP($A319,Assumptions!$A$43:$M$98,11,FALSE)*J319)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B319","v":2048},{"$f":"'Gas Use Per Customer'!C319","v":6},58,{"$f":"'Gas Use Per Customer'!M319","v":140.07765868883254},{"$f":"'Gas Use Per Customer'!O319","v":21.178137984979916},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.942510387983933},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.06989281994929},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1178137984979917},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.007765868883254},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1178137984979917},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F320*'Daily efficiency'!AX321","v":236.75203362162765},{"$f":"G320*'Daily efficiency'!AY321","v":2160.5525216671676},{"$f":"H320*'Daily efficiency'!AZ321","v":26.002719514510588},{"$f":"I320*'Daily efficiency'!BA321","v":76.61314079221215},{"$f":"J320*'Daily efficiency'!BB321","v":38.265365649194521},{"$f":"K320*'Daily efficiency'!BC321","v":0},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},64.450697914616541,559.76834449896239,7.078686483709812,19.849372120345535,10.416930677732042,0,{"$f":"(V320+AB320)-(VLOOKUP($A320,Assumptions!$A$43:$M$98,11,FALSE)*F320)","v":{"$error":"#N/A"}},{"$f":"(W320+AC320)-(VLOOKUP($A320,Assumptions!$A$43:$R$98,16,FALSE)*G320)","v":{"$error":"#N/A"}},{"$f":"(X320+AD320)-VLOOKUP($A320,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A320,Assumptions!$A$44:$M$98,11,FALSE)*$H320)","v":{"$error":"#N/A"}},{"$f":"(Y320+AE320)-VLOOKUP($A320,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A320,Assumptions!$A$43:$R$98,16,FALSE)*I320)","v":{"$error":"#N/A"}},{"$f":"(Z320+AF320)-(VLOOKUP($A320,Assumptions!$A$43:$M$98,11,FALSE)*J320)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B320","v":2048},{"$f":"'Gas Use Per Customer'!C320","v":7},61,{"$f":"'Gas Use Per Customer'!M320","v":130.90612374942927},{"$f":"'Gas Use Per Customer'!O320","v":19.181691611642474},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.34535328931398},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.81551137448635},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9181691611642475},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.090612374942928},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9181691611642475},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F321*'Daily efficiency'!AX322","v":225.34468622580349},{"$f":"G321*'Daily efficiency'!AY322","v":2055.933440104136},{"$f":"H321*'Daily efficiency'!AZ322","v":4.5583478019777841},{"$f":"I321*'Daily efficiency'!BA322","v":0},{"$f":"J321*'Daily efficiency'!BB322","v":28.101178211056208},{"$f":"K321*'Daily efficiency'!BC322","v":0},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},61.34529058286644,532.66303254646652,1.2409130881830299,0,7.649947162946515,0,{"$f":"(V321+AB321)-(VLOOKUP($A321,Assumptions!$A$43:$M$98,11,FALSE)*F321)","v":{"$error":"#N/A"}},{"$f":"(W321+AC321)-(VLOOKUP($A321,Assumptions!$A$43:$R$98,16,FALSE)*G321)","v":{"$error":"#N/A"}},{"$f":"(X321+AD321)-VLOOKUP($A321,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A321,Assumptions!$A$44:$M$98,11,FALSE)*$H321)","v":{"$error":"#N/A"}},{"$f":"(Y321+AE321)-VLOOKUP($A321,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A321,Assumptions!$A$43:$R$98,16,FALSE)*I321)","v":{"$error":"#N/A"}},{"$f":"(Z321+AF321)-(VLOOKUP($A321,Assumptions!$A$43:$M$98,11,FALSE)*J321)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B321","v":2048},{"$f":"'Gas Use Per Customer'!C321","v":8},61,{"$f":"'Gas Use Per Customer'!M321","v":150.99464679770375},{"$f":"'Gas Use Per Customer'!O321","v":19.700273525704954},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.760218820563964},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.89518211793339},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9700273525704954},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.099464679770376},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9700273525704954},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F322*'Daily efficiency'!AX323","v":215.86121296797373},{"$f":"G322*'Daily efficiency'!AY323","v":2244.2471621403424},{"$f":"H322*'Daily efficiency'!AZ323","v":0},{"$f":"I322*'Daily efficiency'!BA323","v":0},{"$f":"J322*'Daily efficiency'!BB323","v":28.86090071515774},{"$f":"K322*'Daily efficiency'!BC323","v":0},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},58.763617003248683,581.4524321900841,0,0,7.8567654312492836,0,{"$f":"(V322+AB322)-(VLOOKUP($A322,Assumptions!$A$43:$M$98,11,FALSE)*F322)","v":{"$error":"#N/A"}},{"$f":"(W322+AC322)-(VLOOKUP($A322,Assumptions!$A$43:$R$98,16,FALSE)*G322)","v":{"$error":"#N/A"}},{"$f":"(X322+AD322)-VLOOKUP($A322,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A322,Assumptions!$A$44:$M$98,11,FALSE)*$H322)","v":{"$error":"#N/A"}},{"$f":"(Y322+AE322)-VLOOKUP($A322,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A322,Assumptions!$A$43:$R$98,16,FALSE)*I322)","v":{"$error":"#N/A"}},{"$f":"(Z322+AF322)-(VLOOKUP($A322,Assumptions!$A$43:$M$98,11,FALSE)*J322)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B322","v":2048},{"$f":"'Gas Use Per Customer'!C322","v":9},57,{"$f":"'Gas Use Per Customer'!M322","v":151.78202285508388},{"$f":"'Gas Use Per Customer'!O322","v":20.683094762148144},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.546475809718515},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.6038205695755},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0683094762148144},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.178202285508389},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0683094762148144},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F323*'Daily efficiency'!AX324","v":236.21845336554881},{"$f":"G323*'Daily efficiency'!AY324","v":2325.0000461138407},{"$f":"H323*'Daily efficiency'!AZ324","v":0},{"$f":"I323*'Daily efficiency'!BA324","v":213.46623694338996},{"$f":"J323*'Daily efficiency'!BB324","v":48.481174122475238},{"$f":"K323*'Daily efficiency'!BC324","v":0},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},64.305442056106372,602.37435272755908,0,55.306057530145189,13.197966919715343,0,{"$f":"(V323+AB323)-(VLOOKUP($A323,Assumptions!$A$43:$M$98,11,FALSE)*F323)","v":{"$error":"#N/A"}},{"$f":"(W323+AC323)-(VLOOKUP($A323,Assumptions!$A$43:$R$98,16,FALSE)*G323)","v":{"$error":"#N/A"}},{"$f":"(X323+AD323)-VLOOKUP($A323,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A323,Assumptions!$A$44:$M$98,11,FALSE)*$H323)","v":{"$error":"#N/A"}},{"$f":"(Y323+AE323)-VLOOKUP($A323,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A323,Assumptions!$A$43:$R$98,16,FALSE)*I323)","v":{"$error":"#N/A"}},{"$f":"(Z323+AF323)-(VLOOKUP($A323,Assumptions!$A$43:$M$98,11,FALSE)*J323)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B323","v":2048},{"$f":"'Gas Use Per Customer'!C323","v":10},52,{"$f":"'Gas Use Per Customer'!M323","v":245.43637085774017},{"$f":"'Gas Use Per Customer'!O323","v":42.477159985404221},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.981727988323378},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":220.89273377196616},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2477159985404223},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.543637085774019},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2477159985404223},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F324*'Daily efficiency'!AX325","v":491.78416907712028},{"$f":"G324*'Daily efficiency'!AY325","v":3862.5715154245408},{"$f":"H324*'Daily efficiency'!AZ325","v":40.377183154420734},{"$f":"I324*'Daily efficiency'!BA325","v":575.30285329054334},{"$f":"J324*'Daily efficiency'!BB325","v":124.4580787572343},{"$f":"K324*'Daily efficiency'!BC325","v":0},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U324+S324)*L324),0)","v":133.87776415486184},{"$f":"IFERROR(((T324+R324)*M324),0)","v":1000.7371915354536},{"$f":"IFERROR(((U324+S324)*N324),0)","v":10.991828008065681},{"$f":"IFERROR(((T324+R324)*O324),0)","v":149.05276430099508},{"$f":"IFERROR(((U324+S324)*P324),0)","v":33.881060763497892},0,{"$f":"(V324+AB324)-(VLOOKUP($A324,Assumptions!$A$43:$M$98,11,FALSE)*F324)","v":{"$error":"#N/A"}},{"$f":"(W324+AC324)-(VLOOKUP($A324,Assumptions!$A$43:$R$98,16,FALSE)*G324)","v":{"$error":"#N/A"}},{"$f":"(X324+AD324)-VLOOKUP($A324,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A324,Assumptions!$A$44:$M$98,11,FALSE)*$H324)","v":{"$error":"#N/A"}},{"$f":"(Y324+AE324)-VLOOKUP($A324,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A324,Assumptions!$A$43:$R$98,16,FALSE)*I324)","v":{"$error":"#N/A"}},{"$f":"(Z324+AF324)-(VLOOKUP($A324,Assumptions!$A$43:$M$98,11,FALSE)*J324)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F324<10,AB324+AH324,IFERROR((AH324)/(F324/10),0))","v":0},{"$f":"IF(G324<10,AC324+AI324,IFERROR((AI324)/(G324/10),0))","v":0},{"$f":"IF(H324<10,AD324+AJ324,IFERROR((AJ324)/(H324/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(I324<10,AE324+AK324,IFERROR((AK324)/(I324/10),0))","v":0},{"$f":"IF(J324<10,AF324+AL324,IFERROR((AL324)/(J324/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K324<10,AG324+AM324,IFERROR((AM324)/(K324/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B324","v":2048},{"$f":"'Gas Use Per Customer'!C324","v":11},46,{"$f":"'Gas Use Per Customer'!M324","v":350.76475968282745},{"$f":"'Gas Use Per Customer'!O324","v":72.282713401809261},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.684814020542778},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.22942790484824},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.369628041085555},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.5353317779792},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2282713401809264},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F325*'Daily efficiency'!AX326","v":312.20268696746194},{"$f":"G325*'Daily efficiency'!AY326","v":1822.2531626562491},{"$f":"H325*'Daily efficiency'!AZ326","v":583.9509074846319},{"$f":"I325*'Daily efficiency'!BA326","v":5755.3481768758347},{"$f":"J325*'Daily efficiency'!BB326","v":211.78835026730104},{"$f":"K325*'Daily efficiency'!BC326","v":0},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},84.990531055076588,472.1198054148594,158.96819537105804,1491.1286296798496,57.654866892200914,0,{"$f":"(V325+AB325)-(VLOOKUP($A325,Assumptions!$A$43:$M$98,11,FALSE)*F325)","v":{"$error":"#N/A"}},{"$f":"(W325+AC325)-(VLOOKUP($A325,Assumptions!$A$43:$R$98,16,FALSE)*G325)","v":{"$error":"#N/A"}},{"$f":"(X325+AD325)-VLOOKUP($A325,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A325,Assumptions!$A$44:$M$98,11,FALSE)*$H325)","v":{"$error":"#N/A"}},{"$f":"(Y325+AE325)-VLOOKUP($A325,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A325,Assumptions!$A$43:$R$98,16,FALSE)*I325)","v":{"$error":"#N/A"}},{"$f":"(Z325+AF325)-(VLOOKUP($A325,Assumptions!$A$43:$M$98,11,FALSE)*J325)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B325","v":2048},{"$f":"'Gas Use Per Customer'!C325","v":12},37,{"$f":"'Gas Use Per Customer'!M325","v":488.04441412892493},{"$f":"'Gas Use Per Customer'!O325","v":110.64446589247468},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.193339767742401},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.41332423867746},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.386679535484802},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":341.63108989024744},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.064446589247469},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F326*'Daily efficiency'!AX327","v":548.17291838255278},{"$f":"G326*'Daily efficiency'!AY327","v":2607.592596195896},{"$f":"H326*'Daily efficiency'!AZ327","v":1111.5026916512595},{"$f":"I326*'Daily efficiency'!BA327","v":7975.5430988539083},{"$f":"J326*'Daily efficiency'!BB327","v":334.64597167994913},{"$f":"K326*'Daily efficiency'!BC327","v":0},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},149.22839997273925,675.59005211037686,302.58293082030087,2066.3494694776618,91.100237236219627,0,{"$f":"(V326+AB326)-(VLOOKUP($A326,Assumptions!$A$43:$M$98,11,FALSE)*F326)","v":{"$error":"#N/A"}},{"$f":"(W326+AC326)-(VLOOKUP($A326,Assumptions!$A$43:$R$98,16,FALSE)*G326)","v":{"$error":"#N/A"}},{"$f":"(X326+AD326)-VLOOKUP($A326,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A326,Assumptions!$A$44:$M$98,11,FALSE)*$H326)","v":{"$error":"#N/A"}},{"$f":"(Y326+AE326)-VLOOKUP($A326,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A326,Assumptions!$A$43:$R$98,16,FALSE)*I326)","v":{"$error":"#N/A"}},{"$f":"(Z326+AF326)-(VLOOKUP($A326,Assumptions!$A$43:$M$98,11,FALSE)*J326)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B326","v":2049},{"$f":"'Gas Use Per Customer'!C326","v":1},40,{"$f":"'Gas Use Per Customer'!M326","v":455.75504477711968},{"$f":"'Gas Use Per Customer'!O326","v":102.37262266991952},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.711786800975855},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.72651343313589},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.423573601951709},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.02853134398373},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.237262266991953},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F327*'Daily efficiency'!AX328","v":507.19119911502457},{"$f":"G327*'Daily efficiency'!AY328","v":2435.0723951238688},{"$f":"H327*'Daily efficiency'!AZ328","v":1028.4061180212482},{"$f":"I327*'Daily efficiency'!BA328","v":7206.6486982016631},{"$f":"J327*'Daily efficiency'!BB328","v":387.03456054563117},{"$f":"K327*'Daily efficiency'!BC328","v":0},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},141.31796846696727,645.72433601761907,286.54334620030238,1911.0349470007402,107.83889373129664,0,{"$f":"(V327+AB327)-(VLOOKUP($A327,Assumptions!$A$43:$M$98,11,FALSE)*F327)","v":{"$error":"#N/A"}},{"$f":"(W327+AC327)-(VLOOKUP($A327,Assumptions!$A$43:$R$98,16,FALSE)*G327)","v":{"$error":"#N/A"}},{"$f":"(X327+AD327)-VLOOKUP($A327,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A327,Assumptions!$A$44:$M$98,11,FALSE)*$H327)","v":{"$error":"#N/A"}},{"$f":"(Y327+AE327)-VLOOKUP($A327,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A327,Assumptions!$A$43:$R$98,16,FALSE)*I327)","v":{"$error":"#N/A"}},{"$f":"(Z327+AF327)-(VLOOKUP($A327,Assumptions!$A$43:$M$98,11,FALSE)*J327)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B327","v":2049},{"$f":"'Gas Use Per Customer'!C327","v":2},45,{"$f":"'Gas Use Per Customer'!M327","v":367.29739351769985},{"$f":"'Gas Use Per Customer'!O327","v":79.277803291754651},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.783340987526394},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.18921805530995},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.566681975052788},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.10817546238985},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9277803291754658},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F328*'Daily efficiency'!AX329","v":392.77106579945837},{"$f":"G328*'Daily efficiency'!AY329","v":1962.44836783604},{"$f":"H328*'Daily efficiency'!AZ329","v":796.40216106802643},{"$f":"I328*'Daily efficiency'!BA329","v":5999.7110987632495},{"$f":"J328*'Daily efficiency'!BB329","v":240.57981948929964},{"$f":"K328*'Daily efficiency'!BC329","v":0},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},109.43724809940367,520.39548057269428,221.90041089280012,1590.9832797186164,67.032415790533364,0,{"$f":"(V328+AB328)-(VLOOKUP($A328,Assumptions!$A$43:$M$98,11,FALSE)*F328)","v":{"$error":"#N/A"}},{"$f":"(W328+AC328)-(VLOOKUP($A328,Assumptions!$A$43:$R$98,16,FALSE)*G328)","v":{"$error":"#N/A"}},{"$f":"(X328+AD328)-VLOOKUP($A328,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A328,Assumptions!$A$44:$M$98,11,FALSE)*$H328)","v":{"$error":"#N/A"}},{"$f":"(Y328+AE328)-VLOOKUP($A328,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A328,Assumptions!$A$43:$R$98,16,FALSE)*I328)","v":{"$error":"#N/A"}},{"$f":"(Z328+AF328)-(VLOOKUP($A328,Assumptions!$A$43:$M$98,11,FALSE)*J328)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B328","v":2049},{"$f":"'Gas Use Per Customer'!C328","v":3},47,{"$f":"'Gas Use Per Customer'!M328","v":318.8314879810427},{"$f":"'Gas Use Per Customer'!O328","v":69.359271718445896},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.807781515533769},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.649446394312804},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.615563031067538},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.18204158672987},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9359271718445896},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F329*'Daily efficiency'!AX330","v":343.63105364653291},{"$f":"G329*'Daily efficiency'!AY330","v":1703.4978854893},{"$f":"H329*'Daily efficiency'!AZ330","v":696.76342674873047},{"$f":"I329*'Daily efficiency'!BA330","v":5231.3870547929509},{"$f":"J329*'Daily efficiency'!BB330","v":203.22266613504635},{"$f":"K329*'Daily efficiency'!BC330","v":0},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},95.745435820305715,451.72785959780117,194.13821087988259,1387.2416849584097,56.623644839965749,0,{"$f":"(V329+AB329)-(VLOOKUP($A329,Assumptions!$A$43:$M$98,11,FALSE)*F329)","v":{"$error":"#N/A"}},{"$f":"(W329+AC329)-(VLOOKUP($A329,Assumptions!$A$43:$R$98,16,FALSE)*G329)","v":{"$error":"#N/A"}},{"$f":"(X329+AD329)-VLOOKUP($A329,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A329,Assumptions!$A$44:$M$98,11,FALSE)*$H329)","v":{"$error":"#N/A"}},{"$f":"(Y329+AE329)-VLOOKUP($A329,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A329,Assumptions!$A$43:$R$98,16,FALSE)*I329)","v":{"$error":"#N/A"}},{"$f":"(Z329+AF329)-(VLOOKUP($A329,Assumptions!$A$43:$M$98,11,FALSE)*J329)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B329","v":2049},{"$f":"'Gas Use Per Customer'!C329","v":4},51,{"$f":"'Gas Use Per Customer'!M329","v":226.73095629967193},{"$f":"'Gas Use Per Customer'!O329","v":47.066240724318831},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.652992579455066},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.05786066970475},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7066240724318833},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.673095629967193},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7066240724318833},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F330*'Daily efficiency'!AX331","v":561.23426723969658},{"$f":"G330*'Daily efficiency'!AY331","v":3570.2314597349773},{"$f":"H330*'Daily efficiency'!AZ331","v":68.962987429803505},{"$f":"I330*'Daily efficiency'!BA331","v":531.45736156643125},{"$f":"J330*'Daily efficiency'!BB331","v":137.9040853222541},{"$f":"K330*'Daily efficiency'!BC331","v":0},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},156.37591231620297,946.74201201698213,19.215059922170749,140.93008183508348,38.42402079342186,0,{"$f":"(V330+AB330)-(VLOOKUP($A330,Assumptions!$A$43:$M$98,11,FALSE)*F330)","v":{"$error":"#N/A"}},{"$f":"(W330+AC330)-(VLOOKUP($A330,Assumptions!$A$43:$R$98,16,FALSE)*G330)","v":{"$error":"#N/A"}},{"$f":"(X330+AD330)-VLOOKUP($A330,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A330,Assumptions!$A$44:$M$98,11,FALSE)*$H330)","v":{"$error":"#N/A"}},{"$f":"(Y330+AE330)-VLOOKUP($A330,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A330,Assumptions!$A$43:$R$98,16,FALSE)*I330)","v":{"$error":"#N/A"}},{"$f":"(Z330+AF330)-(VLOOKUP($A330,Assumptions!$A$43:$M$98,11,FALSE)*J330)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B330","v":2049},{"$f":"'Gas Use Per Customer'!C330","v":5},55,{"$f":"'Gas Use Per Customer'!M330","v":170.48573672474075},{"$f":"'Gas Use Per Customer'!O330","v":30.989547368928477},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.791637895142784},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.43716305226667},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.0989547368928481},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.048573672474074},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.0989547368928481},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F331*'Daily efficiency'!AX332","v":346.43453384858731},{"$f":"G331*'Daily efficiency'!AY332","v":2636.2184871360664},{"$f":"H331*'Daily efficiency'!AZ332","v":38.933544086034885},{"$f":"I331*'Daily efficiency'!BA332","v":283.60027327165903},{"$f":"J331*'Daily efficiency'!BB332","v":77.618819530982279},{"$f":"K331*'Daily efficiency'!BC332","v":0},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},96.526565554975733,699.06358250869039,10.84799847682249,75.204169912756086,21.626822212336855,0,{"$f":"(V331+AB331)-(VLOOKUP($A331,Assumptions!$A$43:$M$98,11,FALSE)*F331)","v":{"$error":"#N/A"}},{"$f":"(W331+AC331)-(VLOOKUP($A331,Assumptions!$A$43:$R$98,16,FALSE)*G331)","v":{"$error":"#N/A"}},{"$f":"(X331+AD331)-VLOOKUP($A331,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A331,Assumptions!$A$44:$M$98,11,FALSE)*$H331)","v":{"$error":"#N/A"}},{"$f":"(Y331+AE331)-VLOOKUP($A331,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A331,Assumptions!$A$43:$R$98,16,FALSE)*I331)","v":{"$error":"#N/A"}},{"$f":"(Z331+AF331)-(VLOOKUP($A331,Assumptions!$A$43:$M$98,11,FALSE)*J331)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B331","v":2049},{"$f":"'Gas Use Per Customer'!C331","v":6},58,{"$f":"'Gas Use Per Customer'!M331","v":140.14605598311419},{"$f":"'Gas Use Per Customer'!O331","v":21.18847887266789},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.950783098134313},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.13145038480278},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1188478872667891},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.014605598311419},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1188478872667891},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F332*'Daily efficiency'!AX333","v":236.86763520054441},{"$f":"G332*'Daily efficiency'!AY333","v":2161.6074789531381},{"$f":"H332*'Daily efficiency'!AZ333","v":26.015416154898528},{"$f":"I332*'Daily efficiency'!BA333","v":87.600628059845235},{"$f":"J332*'Daily efficiency'!BB333","v":39.3187539613807},{"$f":"K332*'Daily efficiency'!BC333","v":0},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},65.998095117822118,573.20782612983965,7.2486387110972128,23.229640934676421,10.955328961090098,0,{"$f":"(V332+AB332)-(VLOOKUP($A332,Assumptions!$A$43:$M$98,11,FALSE)*F332)","v":{"$error":"#N/A"}},{"$f":"(W332+AC332)-(VLOOKUP($A332,Assumptions!$A$43:$R$98,16,FALSE)*G332)","v":{"$error":"#N/A"}},{"$f":"(X332+AD332)-VLOOKUP($A332,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A332,Assumptions!$A$44:$M$98,11,FALSE)*$H332)","v":{"$error":"#N/A"}},{"$f":"(Y332+AE332)-VLOOKUP($A332,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A332,Assumptions!$A$43:$R$98,16,FALSE)*I332)","v":{"$error":"#N/A"}},{"$f":"(Z332+AF332)-(VLOOKUP($A332,Assumptions!$A$43:$M$98,11,FALSE)*J332)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B332","v":2049},{"$f":"'Gas Use Per Customer'!C332","v":7},61,{"$f":"'Gas Use Per Customer'!M332","v":130.97004275516625},{"$f":"'Gas Use Per Customer'!O332","v":19.191057671999719},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.352846137599776},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.87303847964962},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9191057671999721},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.097004275516625},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9191057671999721},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F333*'Daily efficiency'!AX334","v":225.59203111729454},{"$f":"G333*'Daily efficiency'!AY334","v":2059.3069056397467},{"$f":"H333*'Daily efficiency'!AZ334","v":5.3206691506972117},{"$f":"I333*'Daily efficiency'!BA334","v":0},{"$f":"J333*'Daily efficiency'!BB334","v":28.114899489479573},{"$f":"K333*'Daily efficiency'!BC334","v":0},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},62.856389455217858,546.08010298317265,1.4824905411871536,0,7.8336147915002972,0,{"$f":"(V333+AB333)-(VLOOKUP($A333,Assumptions!$A$43:$M$98,11,FALSE)*F333)","v":{"$error":"#N/A"}},{"$f":"(W333+AC333)-(VLOOKUP($A333,Assumptions!$A$43:$R$98,16,FALSE)*G333)","v":{"$error":"#N/A"}},{"$f":"(X333+AD333)-VLOOKUP($A333,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A333,Assumptions!$A$44:$M$98,11,FALSE)*$H333)","v":{"$error":"#N/A"}},{"$f":"(Y333+AE333)-VLOOKUP($A333,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A333,Assumptions!$A$43:$R$98,16,FALSE)*I333)","v":{"$error":"#N/A"}},{"$f":"(Z333+AF333)-(VLOOKUP($A333,Assumptions!$A$43:$M$98,11,FALSE)*J333)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B333","v":2049},{"$f":"'Gas Use Per Customer'!C333","v":8},61,{"$f":"'Gas Use Per Customer'!M333","v":151.06837465258542},{"$f":"'Gas Use Per Customer'!O333","v":19.70989279988742},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.767914239909937},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.96153718732688},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9709892799887421},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.106837465258543},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9709892799887421},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F334*'Daily efficiency'!AX335","v":215.96661395086818},{"$f":"G334*'Daily efficiency'!AY335","v":2245.3429859499806},{"$f":"H334*'Daily efficiency'!AZ335","v":0},{"$f":"I334*'Daily efficiency'!BA335","v":0},{"$f":"J334*'Daily efficiency'!BB335","v":28.874992951835054},{"$f":"K334*'Daily efficiency'!BC335","v":0},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},60.174473045824563,595.41252721589683,0,0,8.0453985608806082,0,{"$f":"(V334+AB334)-(VLOOKUP($A334,Assumptions!$A$43:$M$98,11,FALSE)*F334)","v":{"$error":"#N/A"}},{"$f":"(W334+AC334)-(VLOOKUP($A334,Assumptions!$A$43:$R$98,16,FALSE)*G334)","v":{"$error":"#N/A"}},{"$f":"(X334+AD334)-VLOOKUP($A334,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A334,Assumptions!$A$44:$M$98,11,FALSE)*$H334)","v":{"$error":"#N/A"}},{"$f":"(Y334+AE334)-VLOOKUP($A334,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A334,Assumptions!$A$43:$R$98,16,FALSE)*I334)","v":{"$error":"#N/A"}},{"$f":"(Z334+AF334)-(VLOOKUP($A334,Assumptions!$A$43:$M$98,11,FALSE)*J334)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B334","v":2049},{"$f":"'Gas Use Per Customer'!C334","v":9},57,{"$f":"'Gas Use Per Customer'!M334","v":151.85613517093105},{"$f":"'Gas Use Per Customer'!O334","v":20.693193929512471},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.554555143609978},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.67052165383797},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0693193929512472},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.185613517093106},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0693193929512472},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F335*'Daily efficiency'!AX336","v":234.73498029992521},{"$f":"G335*'Daily efficiency'!AY336","v":2314.6213403936299},{"$f":"H335*'Daily efficiency'!AZ336","v":0},{"$f":"I335*'Daily efficiency'!BA336","v":83.055182196154561},{"$f":"J335*'Daily efficiency'!BB336","v":37.389152564974118},{"$f":"K335*'Daily efficiency'!BC336","v":0},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},65.403876490758989,613.78352904446592,0,22.024294835680301,10.417686845519082,0,{"$f":"(V335+AB335)-(VLOOKUP($A335,Assumptions!$A$43:$M$98,11,FALSE)*F335)","v":{"$error":"#N/A"}},{"$f":"(W335+AC335)-(VLOOKUP($A335,Assumptions!$A$43:$R$98,16,FALSE)*G335)","v":{"$error":"#N/A"}},{"$f":"(X335+AD335)-VLOOKUP($A335,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A335,Assumptions!$A$44:$M$98,11,FALSE)*$H335)","v":{"$error":"#N/A"}},{"$f":"(Y335+AE335)-VLOOKUP($A335,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A335,Assumptions!$A$43:$R$98,16,FALSE)*I335)","v":{"$error":"#N/A"}},{"$f":"(Z335+AF335)-(VLOOKUP($A335,Assumptions!$A$43:$M$98,11,FALSE)*J335)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B335","v":2049},{"$f":"'Gas Use Per Customer'!C335","v":10},52,{"$f":"'Gas Use Per Customer'!M335","v":245.55621283569801},{"$f":"'Gas Use Per Customer'!O335","v":42.497900786178334},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.998320628942672},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":221.00059155212821},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.249790078617834},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.555621283569803},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.249790078617834},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F336*'Daily efficiency'!AX337","v":494.89780997293144},{"$f":"G336*'Daily efficiency'!AY337","v":3878.032625419637},{"$f":"H336*'Daily efficiency'!AZ337","v":38.713694468554394},{"$f":"I336*'Daily efficiency'!BA337","v":575.58376288687646},{"$f":"J336*'Daily efficiency'!BB337","v":124.51884930350246},{"$f":"K336*'Daily efficiency'!BC337","v":0},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},137.89267878890155,1028.3636934648002,10.786742087979794,152.63137303716374,34.694511360053568,0,{"$f":"(V336+AB336)-(VLOOKUP($A336,Assumptions!$A$43:$M$98,11,FALSE)*F336)","v":{"$error":"#N/A"}},{"$f":"(W336+AC336)-(VLOOKUP($A336,Assumptions!$A$43:$R$98,16,FALSE)*G336)","v":{"$error":"#N/A"}},{"$f":"(X336+AD336)-VLOOKUP($A336,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A336,Assumptions!$A$44:$M$98,11,FALSE)*$H336)","v":{"$error":"#N/A"}},{"$f":"(Y336+AE336)-VLOOKUP($A336,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A336,Assumptions!$A$43:$R$98,16,FALSE)*I336)","v":{"$error":"#N/A"}},{"$f":"(Z336+AF336)-(VLOOKUP($A336,Assumptions!$A$43:$M$98,11,FALSE)*J336)","v":{"$error":"#N/A"}},{"$f":"AA336+AG336","v":{"$error":"#N/A"}},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B336","v":2049},{"$f":"'Gas Use Per Customer'!C336","v":11},46,{"$f":"'Gas Use Per Customer'!M336","v":350.93603153814132},{"$f":"'Gas Use Per Customer'!O336","v":72.31800769546247},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.695402308638741},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.28080946144239},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.390804617277482},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.65522207669892},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.231800769546247},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F337*'Daily efficiency'!AX338","v":310.51774656990938},{"$f":"G337*'Daily efficiency'!AY338","v":1820.7844056854185},{"$f":"H337*'Daily efficiency'!AZ338","v":577.77838604793737},{"$f":"I337*'Daily efficiency'!BA338","v":5710.1737520988436},{"$f":"J337*'Daily efficiency'!BB338","v":226.01788005088531},{"$f":"K337*'Daily efficiency'!BC338","v":0},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},86.519121772553405,482.82950590988264,160.98557680591844,1514.2047365830781,62.975043142966932,0,{"$f":"(V337+AB337)-(VLOOKUP($A337,Assumptions!$A$43:$M$98,11,FALSE)*F337)","v":{"$error":"#N/A"}},{"$f":"(W337+AC337)-(VLOOKUP($A337,Assumptions!$A$43:$R$98,16,FALSE)*G337)","v":{"$error":"#N/A"}},{"$f":"(X337+AD337)-VLOOKUP($A337,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A337,Assumptions!$A$44:$M$98,11,FALSE)*$H337)","v":{"$error":"#N/A"}},{"$f":"(Y337+AE337)-VLOOKUP($A337,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A337,Assumptions!$A$43:$R$98,16,FALSE)*I337)","v":{"$error":"#N/A"}},{"$f":"(Z337+AF337)-(VLOOKUP($A337,Assumptions!$A$43:$M$98,11,FALSE)*J337)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B337","v":2049},{"$f":"'Gas Use Per Customer'!C337","v":12},37,{"$f":"'Gas Use Per Customer'!M337","v":488.28271706551112},{"$f":"'Gas Use Per Customer'!O337","v":110.69849151058625},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.209547453175873},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.48481511965332},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.419094906351745},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":341.79790194585775},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.069849151058627},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F338*'Daily efficiency'!AX339","v":548.44058094035688},{"$f":"G338*'Daily efficiency'!AY339","v":2608.8658347682563},{"$f":"H338*'Daily efficiency'!AZ339","v":1112.0454175749173},{"$f":"I338*'Daily efficiency'!BA339","v":7882.52116319783},{"$f":"J338*'Daily efficiency'!BB339","v":366.19775175518117},{"$f":"K338*'Daily efficiency'!BC339","v":0},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},152.81122554683273,691.81029783268116,309.84764627007564,2090.2605419219299,102.03316308624804,0,{"$f":"(V338+AB338)-(VLOOKUP($A338,Assumptions!$A$43:$M$98,11,FALSE)*F338)","v":{"$error":"#N/A"}},{"$f":"(W338+AC338)-(VLOOKUP($A338,Assumptions!$A$43:$R$98,16,FALSE)*G338)","v":{"$error":"#N/A"}},{"$f":"(X338+AD338)-VLOOKUP($A338,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A338,Assumptions!$A$44:$M$98,11,FALSE)*$H338)","v":{"$error":"#N/A"}},{"$f":"(Y338+AE338)-VLOOKUP($A338,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A338,Assumptions!$A$43:$R$98,16,FALSE)*I338)","v":{"$error":"#N/A"}},{"$f":"(Z338+AF338)-(VLOOKUP($A338,Assumptions!$A$43:$M$98,11,FALSE)*J338)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B338","v":2050},{"$f":"'Gas Use Per Customer'!C338","v":1},40,{"$f":"'Gas Use Per Customer'!M338","v":455.97747281263798},{"$f":"'Gas Use Per Customer'!O338","v":102.42258490645926},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.726775471937778},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.79324184379138},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.453550943875555},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.18423096884658},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.242258490645927},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F339*'Daily efficiency'!AX340","v":507.43873020292847},{"$f":"G339*'Daily efficiency'!AY340","v":2436.2608150336409},{"$f":"H339*'Daily efficiency'!AZ340","v":1028.9080243746018},{"$f":"I339*'Daily efficiency'!BA340","v":7210.1658522759444},{"$f":"J339*'Daily efficiency'!BB340","v":387.22345003345237},{"$f":"K339*'Daily efficiency'!BC340","v":0},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},144.63449045834113,660.8785233017951,293.26809125193608,1955.8840875365627,110.36971176148133,0,{"$f":"(V339+AB339)-(VLOOKUP($A339,Assumptions!$A$43:$M$98,11,FALSE)*F339)","v":{"$error":"#N/A"}},{"$f":"(W339+AC339)-(VLOOKUP($A339,Assumptions!$A$43:$R$98,16,FALSE)*G339)","v":{"$error":"#N/A"}},{"$f":"(X339+AD339)-VLOOKUP($A339,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A339,Assumptions!$A$44:$M$98,11,FALSE)*$H339)","v":{"$error":"#N/A"}},{"$f":"(Y339+AE339)-VLOOKUP($A339,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A339,Assumptions!$A$43:$R$98,16,FALSE)*I339)","v":{"$error":"#N/A"}},{"$f":"(Z339+AF339)-(VLOOKUP($A339,Assumptions!$A$43:$M$98,11,FALSE)*J339)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B339","v":2050},{"$f":"'Gas Use Per Customer'!C339","v":2},45,{"$f":"'Gas Use Per Customer'!M339","v":367.47665042034396},{"$f":"'Gas Use Per Customer'!O339","v":79.316494264566671},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.794948279370001},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.24299512610318},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.589896558740001},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.23365529424075},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9316494264566675},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F340*'Daily efficiency'!AX341","v":392.96275494821379},{"$f":"G340*'Daily efficiency'!AY341","v":1963.4061269223439},{"$f":"H340*'Daily efficiency'!AZ341","v":796.79083952633232},{"$f":"I340*'Daily efficiency'!BA341","v":6002.6392154537161},{"$f":"J340*'Daily efficiency'!BB341","v":240.69723277357954},{"$f":"K340*'Daily efficiency'!BC341","v":0},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},112.00557712319625,532.6083865057027,227.10808264611228,1628.3212848734834,68.605566632679739,0,{"$f":"(V340+AB340)-(VLOOKUP($A340,Assumptions!$A$43:$M$98,11,FALSE)*F340)","v":{"$error":"#N/A"}},{"$f":"(W340+AC340)-(VLOOKUP($A340,Assumptions!$A$43:$R$98,16,FALSE)*G340)","v":{"$error":"#N/A"}},{"$f":"(X340+AD340)-VLOOKUP($A340,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A340,Assumptions!$A$44:$M$98,11,FALSE)*$H340)","v":{"$error":"#N/A"}},{"$f":"(Y340+AE340)-VLOOKUP($A340,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A340,Assumptions!$A$43:$R$98,16,FALSE)*I340)","v":{"$error":"#N/A"}},{"$f":"(Z340+AF340)-(VLOOKUP($A340,Assumptions!$A$43:$M$98,11,FALSE)*J340)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B340","v":2050},{"$f":"'Gas Use Per Customer'!C340","v":3},47,{"$f":"'Gas Use Per Customer'!M340","v":318.98709144028192},{"$f":"'Gas Use Per Customer'!O340","v":69.393122021871207},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.817936606561361},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.696127432084566},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.635873213122721},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.29096400819734},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9393122021871214},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F341*'Daily efficiency'!AX342","v":343.79876035890317},{"$f":"G341*'Daily efficiency'!AY342","v":1704.3292656188703},{"$f":"H341*'Daily efficiency'!AZ342","v":697.10347722542588},{"$f":"I341*'Daily efficiency'!BA342","v":5233.9401963521486},{"$f":"J341*'Daily efficiency'!BB342","v":203.32184752408253},{"$f":"K341*'Daily efficiency'!BC342","v":0},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},97.992438426672393,462.32923886134859,198.69434519693945,1419.798178696788,57.952517349107332,0,{"$f":"(V341+AB341)-(VLOOKUP($A341,Assumptions!$A$43:$M$98,11,FALSE)*F341)","v":{"$error":"#N/A"}},{"$f":"(W341+AC341)-(VLOOKUP($A341,Assumptions!$A$43:$R$98,16,FALSE)*G341)","v":{"$error":"#N/A"}},{"$f":"(X341+AD341)-VLOOKUP($A341,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A341,Assumptions!$A$44:$M$98,11,FALSE)*$H341)","v":{"$error":"#N/A"}},{"$f":"(Y341+AE341)-VLOOKUP($A341,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A341,Assumptions!$A$43:$R$98,16,FALSE)*I341)","v":{"$error":"#N/A"}},{"$f":"(Z341+AF341)-(VLOOKUP($A341,Assumptions!$A$43:$M$98,11,FALSE)*J341)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B341","v":2050},{"$f":"'Gas Use Per Customer'!C341","v":4},51,{"$f":"'Gas Use Per Customer'!M341","v":226.84161074393728},{"$f":"'Gas Use Per Customer'!O341","v":47.089211071182831},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.671368856946266},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.15744966954355},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7089211071182833},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.684161074393728},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7089211071182833},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F342*'Daily efficiency'!AX343","v":561.50817366587512},{"$f":"G342*'Daily efficiency'!AY343","v":3571.9738860208408},{"$f":"H342*'Daily efficiency'!AZ343","v":68.996644329476425},{"$f":"I342*'Daily efficiency'!BA343","v":531.71673558378916},{"$f":"J342*'Daily efficiency'!BB343","v":137.97138843856564},{"$f":"K342*'Daily efficiency'!BC343","v":0},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},160.04582179582493,968.96063528954767,19.666008725700586,144.23750070561036,39.325775264851153,0,{"$f":"(V342+AB342)-(VLOOKUP($A342,Assumptions!$A$43:$M$98,11,FALSE)*F342)","v":{"$error":"#N/A"}},{"$f":"(W342+AC342)-(VLOOKUP($A342,Assumptions!$A$43:$R$98,16,FALSE)*G342)","v":{"$error":"#N/A"}},{"$f":"(X342+AD342)-VLOOKUP($A342,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A342,Assumptions!$A$44:$M$98,11,FALSE)*$H342)","v":{"$error":"#N/A"}},{"$f":"(Y342+AE342)-VLOOKUP($A342,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A342,Assumptions!$A$43:$R$98,16,FALSE)*I342)","v":{"$error":"#N/A"}},{"$f":"(Z342+AF342)-(VLOOKUP($A342,Assumptions!$A$43:$M$98,11,FALSE)*J342)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B342","v":2050},{"$f":"'Gas Use Per Customer'!C342","v":5},55,{"$f":"'Gas Use Per Customer'!M342","v":170.56894108624618},{"$f":"'Gas Use Per Customer'!O342","v":31.00467159897676},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.803737279181409},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.51204697762157},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1004671598976761},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.056894108624618},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1004671598976761},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F343*'Daily efficiency'!AX344","v":346.6036087796993},{"$f":"G343*'Daily efficiency'!AY344","v":2637.5050749775182},{"$f":"H343*'Daily efficiency'!AZ344","v":38.952545327658129},{"$f":"I343*'Daily efficiency'!BA344","v":283.73868238501751},{"$f":"J343*'Daily efficiency'!BB344","v":77.656700848469328},{"$f":"K343*'Daily efficiency'!BC344","v":0},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},98.791900111421015,715.46956237034237,11.102584824907314,76.969099638709309,22.134371480479025,0,{"$f":"(V343+AB343)-(VLOOKUP($A343,Assumptions!$A$43:$M$98,11,FALSE)*F343)","v":{"$error":"#N/A"}},{"$f":"(W343+AC343)-(VLOOKUP($A343,Assumptions!$A$43:$R$98,16,FALSE)*G343)","v":{"$error":"#N/A"}},{"$f":"(X343+AD343)-VLOOKUP($A343,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A343,Assumptions!$A$44:$M$98,11,FALSE)*$H343)","v":{"$error":"#N/A"}},{"$f":"(Y343+AE343)-VLOOKUP($A343,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A343,Assumptions!$A$43:$R$98,16,FALSE)*I343)","v":{"$error":"#N/A"}},{"$f":"(Z343+AF343)-(VLOOKUP($A343,Assumptions!$A$43:$M$98,11,FALSE)*J343)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B343","v":2050},{"$f":"'Gas Use Per Customer'!C343","v":6},58,{"$f":"'Gas Use Per Customer'!M343","v":140.21445327739582},{"$f":"'Gas Use Per Customer'!O343","v":21.198819760355875},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.959055808284699},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.19300794965623},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1198819760355874},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.021445327739583},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1198819760355874},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F344*'Daily efficiency'!AX345","v":236.98323677946127},{"$f":"G344*'Daily efficiency'!AY345","v":2162.6624362391076},{"$f":"H344*'Daily efficiency'!AZ345","v":26.028112795286475},{"$f":"I344*'Daily efficiency'!BA345","v":87.643380928590872},{"$f":"J344*'Daily efficiency'!BB345","v":39.337943201967029},{"$f":"K344*'Daily efficiency'!BC345","v":0},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},67.54697199612373,586.66015906110135,7.4187534527232728,23.774805968163161,11.212434195593119,0,{"$f":"(V344+AB344)-(VLOOKUP($A344,Assumptions!$A$43:$M$98,11,FALSE)*F344)","v":{"$error":"#N/A"}},{"$f":"(W344+AC344)-(VLOOKUP($A344,Assumptions!$A$43:$R$98,16,FALSE)*G344)","v":{"$error":"#N/A"}},{"$f":"(X344+AD344)-VLOOKUP($A344,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A344,Assumptions!$A$44:$M$98,11,FALSE)*$H344)","v":{"$error":"#N/A"}},{"$f":"(Y344+AE344)-VLOOKUP($A344,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A344,Assumptions!$A$43:$R$98,16,FALSE)*I344)","v":{"$error":"#N/A"}},{"$f":"(Z344+AF344)-(VLOOKUP($A344,Assumptions!$A$43:$M$98,11,FALSE)*J344)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B344","v":2050},{"$f":"'Gas Use Per Customer'!C344","v":7},61,{"$f":"'Gas Use Per Customer'!M344","v":131.03396176090331},{"$f":"'Gas Use Per Customer'!O344","v":19.20042373235697},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.360338985885576},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.93056558481298},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.920042373235697},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.103396176090332},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.920042373235697},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F345*'Daily efficiency'!AX346","v":225.70212971715659},{"$f":"G345*'Daily efficiency'!AY346","v":2060.3119358523581},{"$f":"H345*'Daily efficiency'!AZ346","v":5.3232658657536778},{"$f":"I345*'Daily efficiency'!BA346","v":0},{"$f":"J345*'Daily efficiency'!BB346","v":28.128620767902945},{"$f":"K345*'Daily efficiency'!BC346","v":0},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},64.331535186422727,558.89578870412015,1.517282383549367,0,8.0174580494369927,0,{"$f":"(V345+AB345)-(VLOOKUP($A345,Assumptions!$A$43:$M$98,11,FALSE)*F345)","v":{"$error":"#N/A"}},{"$f":"(W345+AC345)-(VLOOKUP($A345,Assumptions!$A$43:$R$98,16,FALSE)*G345)","v":{"$error":"#N/A"}},{"$f":"(X345+AD345)-VLOOKUP($A345,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A345,Assumptions!$A$44:$M$98,11,FALSE)*$H345)","v":{"$error":"#N/A"}},{"$f":"(Y345+AE345)-VLOOKUP($A345,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A345,Assumptions!$A$43:$R$98,16,FALSE)*I345)","v":{"$error":"#N/A"}},{"$f":"(Z345+AF345)-(VLOOKUP($A345,Assumptions!$A$43:$M$98,11,FALSE)*J345)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B345","v":2050},{"$f":"'Gas Use Per Customer'!C345","v":8},61,{"$f":"'Gas Use Per Customer'!M345","v":151.14210250746714},{"$f":"'Gas Use Per Customer'!O345","v":19.719512074069897},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.775609659255919},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.02789225672043},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9719512074069898},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.114210250746716},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9719512074069898},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F346*'Daily efficiency'!AX347","v":216.07201493376274},{"$f":"G346*'Daily efficiency'!AY347","v":2246.4388097596202},{"$f":"H346*'Daily efficiency'!AZ347","v":0},{"$f":"I346*'Daily efficiency'!BA347","v":0},{"$f":"J346*'Daily efficiency'!BB347","v":28.889085188512382},{"$f":"K346*'Daily efficiency'!BC347","v":0},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},61.586678198083469,609.38597137075396,0,0,8.2342120680799091,0,{"$f":"(V346+AB346)-(VLOOKUP($A346,Assumptions!$A$43:$M$98,11,FALSE)*F346)","v":{"$error":"#N/A"}},{"$f":"(W346+AC346)-(VLOOKUP($A346,Assumptions!$A$43:$R$98,16,FALSE)*G346)","v":{"$error":"#N/A"}},{"$f":"(X346+AD346)-VLOOKUP($A346,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A346,Assumptions!$A$44:$M$98,11,FALSE)*$H346)","v":{"$error":"#N/A"}},{"$f":"(Y346+AE346)-VLOOKUP($A346,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A346,Assumptions!$A$43:$R$98,16,FALSE)*I346)","v":{"$error":"#N/A"}},{"$f":"(Z346+AF346)-(VLOOKUP($A346,Assumptions!$A$43:$M$98,11,FALSE)*J346)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B346","v":2050},{"$f":"'Gas Use Per Customer'!C346","v":9},57,{"$f":"'Gas Use Per Customer'!M346","v":151.93024748677826},{"$f":"'Gas Use Per Customer'!O346","v":20.703293096876802},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.562634477501444},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.73722273810043},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0703293096876805},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.193024748677827},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0703293096876805},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F347*'Daily efficiency'!AX348","v":234.84954105165775},{"$f":"G347*'Daily efficiency'!AY348","v":2315.7509750155882},{"$f":"H347*'Daily efficiency'!AZ348","v":0},{"$f":"I347*'Daily efficiency'!BA348","v":83.095716692101931},{"$f":"J347*'Daily efficiency'!BB348","v":37.407400077206901},{"$f":"K347*'Daily efficiency'!BC348","v":0},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},66.938807943962018,628.18811321802639,0,22.541172193594694,10.662174421283281,0,{"$f":"(V347+AB347)-(VLOOKUP($A347,Assumptions!$A$43:$M$98,11,FALSE)*F347)","v":{"$error":"#N/A"}},{"$f":"(W347+AC347)-(VLOOKUP($A347,Assumptions!$A$43:$R$98,16,FALSE)*G347)","v":{"$error":"#N/A"}},{"$f":"(X347+AD347)-VLOOKUP($A347,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A347,Assumptions!$A$44:$M$98,11,FALSE)*$H347)","v":{"$error":"#N/A"}},{"$f":"(Y347+AE347)-VLOOKUP($A347,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A347,Assumptions!$A$43:$R$98,16,FALSE)*I347)","v":{"$error":"#N/A"}},{"$f":"(Z347+AF347)-(VLOOKUP($A347,Assumptions!$A$43:$M$98,11,FALSE)*J347)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B347","v":2050},{"$f":"'Gas Use Per Customer'!C347","v":10},52,{"$f":"'Gas Use Per Customer'!M347","v":245.67605481365592},{"$f":"'Gas Use Per Customer'!O347","v":42.518641586952455},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.014913269561966},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":221.10844933229035},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2518641586952457},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.567605481365593},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2518641586952457},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F348*'Daily efficiency'!AX349","v":495.13934135896017},{"$f":"G348*'Daily efficiency'!AY349","v":3879.9252718937323},{"$f":"H348*'Daily efficiency'!AZ349","v":38.732588414122255},{"$f":"I348*'Daily efficiency'!BA349","v":575.8646724832098},{"$f":"J348*'Daily efficiency'!BB349","v":124.57961984977062},{"$f":"K348*'Daily efficiency'!BC349","v":0},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},141.1288143392066,1052.4978558894725,11.039890839961924,156.21340376363622,35.508739806399255,0,{"$f":"(V348+AB348)-(VLOOKUP($A348,Assumptions!$A$43:$M$98,11,FALSE)*F348)","v":{"$error":"#N/A"}},{"$f":"(W348+AC348)-(VLOOKUP($A348,Assumptions!$A$43:$R$98,16,FALSE)*G348)","v":{"$error":"#N/A"}},{"$f":"(X348+AD348)-VLOOKUP($A348,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A348,Assumptions!$A$44:$M$98,11,FALSE)*$H348)","v":{"$error":"#N/A"}},{"$f":"(Y348+AE348)-VLOOKUP($A348,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A348,Assumptions!$A$43:$R$98,16,FALSE)*I348)","v":{"$error":"#N/A"}},{"$f":"(Z348+AF348)-(VLOOKUP($A348,Assumptions!$A$43:$M$98,11,FALSE)*J348)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B348","v":2050},{"$f":"'Gas Use Per Customer'!C348","v":11},46,{"$f":"'Gas Use Per Customer'!M348","v":351.10730339345508},{"$f":"'Gas Use Per Customer'!O348","v":72.353301989115707},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.705990596734711},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.33219101803653},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.411981193469423},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.77511237541853},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.235330198911571},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F349*'Daily efficiency'!AX350","v":310.66929256628322},{"$f":"G349*'Daily efficiency'!AY350","v":1821.6730266740394},{"$f":"H349*'Daily efficiency'!AZ350","v":578.06036671462755},{"$f":"I349*'Daily efficiency'!BA350","v":5712.9605621291485},{"$f":"J349*'Daily efficiency'!BB350","v":226.12818648331623},{"$f":"K349*'Daily efficiency'!BC350","v":0},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},88.549596546184901,494.16079443465776,164.7636682373392,1549.7408638201039,64.452973499290934,0,{"$f":"(V349+AB349)-(VLOOKUP($A349,Assumptions!$A$43:$M$98,11,FALSE)*F349)","v":{"$error":"#N/A"}},{"$f":"(W349+AC349)-(VLOOKUP($A349,Assumptions!$A$43:$R$98,16,FALSE)*G349)","v":{"$error":"#N/A"}},{"$f":"(X349+AD349)-VLOOKUP($A349,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A349,Assumptions!$A$44:$M$98,11,FALSE)*$H349)","v":{"$error":"#N/A"}},{"$f":"(Y349+AE349)-VLOOKUP($A349,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A349,Assumptions!$A$43:$R$98,16,FALSE)*I349)","v":{"$error":"#N/A"}},{"$f":"(Z349+AF349)-(VLOOKUP($A349,Assumptions!$A$43:$M$98,11,FALSE)*J349)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B349","v":2050},{"$f":"'Gas Use Per Customer'!C349","v":12},37,{"$f":"'Gas Use Per Customer'!M349","v":488.5210200020976},{"$f":"'Gas Use Per Customer'!O349","v":110.7525171286978},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.225755138609337},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.55630600062926},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.451510277218674},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":341.96471400146828},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.075251712869781},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F350*'Daily efficiency'!AX351","v":548.70824349816075},{"$f":"G350*'Daily efficiency'!AY351","v":2610.1390733406183},{"$f":"H350*'Daily efficiency'!AZ351","v":1112.5881434985752},{"$f":"I350*'Daily efficiency'!BA351","v":7886.3681720622526},{"$f":"J350*'Daily efficiency'!BB351","v":366.37647198541788},{"$f":"K350*'Daily efficiency'!BC351","v":0},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},156.39747714351714,708.04605391883888,317.11930849376756,2139.3158399154445,104.42772927550141,0,{"$f":"(V350+AB350)-(VLOOKUP($A350,Assumptions!$A$43:$M$98,11,FALSE)*F350)","v":{"$error":"#N/A"}},{"$f":"(W350+AC350)-(VLOOKUP($A350,Assumptions!$A$43:$R$98,16,FALSE)*G350)","v":{"$error":"#N/A"}},{"$f":"(X350+AD350)-VLOOKUP($A350,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A350,Assumptions!$A$44:$M$98,11,FALSE)*$H350)","v":{"$error":"#N/A"}},{"$f":"(Y350+AE350)-VLOOKUP($A350,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A350,Assumptions!$A$43:$R$98,16,FALSE)*I350)","v":{"$error":"#N/A"}},{"$f":"(Z350+AF350)-(VLOOKUP($A350,Assumptions!$A$43:$M$98,11,FALSE)*J350)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B350","v":2051},{"$f":"'Gas Use Per Customer'!C350","v":1},40,{"$f":"'Gas Use Per Customer'!M350","v":456.1999008481564},{"$f":"'Gas Use Per Customer'!O350","v":102.47254714299901},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.741764142899701},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.85997025444692},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.483528285799402},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.33993059370948},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.247254714299901},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F351*'Daily efficiency'!AX352","v":507.68626129083242},{"$f":"G351*'Daily efficiency'!AY352","v":2437.449234943414},{"$f":"H351*'Daily efficiency'!AZ352","v":1029.4099307279553},{"$f":"I351*'Daily efficiency'!BA352","v":7213.6830063502266},{"$f":"J351*'Daily efficiency'!BB352","v":387.41233952127357},{"$f":"K351*'Daily efficiency'!BC352","v":0},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},147.95418079386477,676.04718770409397,299.99926059585482,2000.7760734122942,112.90294753607442,0,{"$f":"(V351+AB351)-(VLOOKUP($A351,Assumptions!$A$43:$M$98,11,FALSE)*F351)","v":{"$error":"#N/A"}},{"$f":"(W351+AC351)-(VLOOKUP($A351,Assumptions!$A$43:$R$98,16,FALSE)*G351)","v":{"$error":"#N/A"}},{"$f":"(X351+AD351)-VLOOKUP($A351,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A351,Assumptions!$A$44:$M$98,11,FALSE)*$H351)","v":{"$error":"#N/A"}},{"$f":"(Y351+AE351)-VLOOKUP($A351,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A351,Assumptions!$A$43:$R$98,16,FALSE)*I351)","v":{"$error":"#N/A"}},{"$f":"(Z351+AF351)-(VLOOKUP($A351,Assumptions!$A$43:$M$98,11,FALSE)*J351)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B351","v":2051},{"$f":"'Gas Use Per Customer'!C351","v":2},45,{"$f":"'Gas Use Per Customer'!M351","v":367.65590732298801},{"$f":"'Gas Use Per Customer'!O351","v":79.355185237378649},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.806555571213593},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.2967721968964},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.613111142427186},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.35913512609159},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9355185237378656},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F352*'Daily efficiency'!AX353","v":393.15444409696897},{"$f":"G352*'Daily efficiency'!AY353","v":1964.3638860086473},{"$f":"H352*'Daily efficiency'!AZ353","v":797.17951798463776},{"$f":"I352*'Daily efficiency'!BA353","v":6005.5673321441809},{"$f":"J352*'Daily efficiency'!BB353","v":240.81464605785933},{"$f":"K352*'Daily efficiency'!BC353","v":0},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},114.57635972644889,544.83295968806567,232.32072939925126,1665.6949598205301,70.180220339357163,0,{"$f":"(V352+AB352)-(VLOOKUP($A352,Assumptions!$A$43:$M$98,11,FALSE)*F352)","v":{"$error":"#N/A"}},{"$f":"(W352+AC352)-(VLOOKUP($A352,Assumptions!$A$43:$R$98,16,FALSE)*G352)","v":{"$error":"#N/A"}},{"$f":"(X352+AD352)-VLOOKUP($A352,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A352,Assumptions!$A$44:$M$98,11,FALSE)*$H352)","v":{"$error":"#N/A"}},{"$f":"(Y352+AE352)-VLOOKUP($A352,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A352,Assumptions!$A$43:$R$98,16,FALSE)*I352)","v":{"$error":"#N/A"}},{"$f":"(Z352+AF352)-(VLOOKUP($A352,Assumptions!$A$43:$M$98,11,FALSE)*J352)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B352","v":2051},{"$f":"'Gas Use Per Customer'!C352","v":3},47,{"$f":"'Gas Use Per Customer'!M352","v":319.14269489952113},{"$f":"'Gas Use Per Customer'!O352","v":69.426972325296489},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.828091697588945},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.742808469856342},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.656183395177891},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.39988642966478},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9426972325296497},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F353*'Daily efficiency'!AX354","v":343.96646707127326},{"$f":"G353*'Daily efficiency'!AY354","v":1705.1606457484411},{"$f":"H353*'Daily efficiency'!AZ354","v":697.44352770212095},{"$f":"I353*'Daily efficiency'!BA354","v":5236.4933379113454},{"$f":"J353*'Daily efficiency'!BB354","v":203.42102891311862},{"$f":"K353*'Daily efficiency'!BC354","v":0},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},100.24158764252356,472.94074584847397,203.25483208622288,1452.3857743475726,59.282659358481681,0,{"$f":"(V353+AB353)-(VLOOKUP($A353,Assumptions!$A$43:$M$98,11,FALSE)*F353)","v":{"$error":"#N/A"}},{"$f":"(W353+AC353)-(VLOOKUP($A353,Assumptions!$A$43:$R$98,16,FALSE)*G353)","v":{"$error":"#N/A"}},{"$f":"(X353+AD353)-VLOOKUP($A353,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A353,Assumptions!$A$44:$M$98,11,FALSE)*$H353)","v":{"$error":"#N/A"}},{"$f":"(Y353+AE353)-VLOOKUP($A353,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A353,Assumptions!$A$43:$R$98,16,FALSE)*I353)","v":{"$error":"#N/A"}},{"$f":"(Z353+AF353)-(VLOOKUP($A353,Assumptions!$A$43:$M$98,11,FALSE)*J353)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B353","v":2051},{"$f":"'Gas Use Per Customer'!C353","v":4},51,{"$f":"'Gas Use Per Customer'!M353","v":226.95226518820266},{"$f":"'Gas Use Per Customer'!O353","v":47.112181418046823},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.689745134437459},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.25703866938241},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7112181418046823},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.695226518820267},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7112181418046823},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F354*'Daily efficiency'!AX355","v":561.78208009205366},{"$f":"G354*'Daily efficiency'!AY355","v":3573.7163123067057},{"$f":"H354*'Daily efficiency'!AZ355","v":69.030301229149345},{"$f":"I354*'Daily efficiency'!BA355","v":531.97610960114719},{"$f":"J354*'Daily efficiency'!BB355","v":138.03869155487712},{"$f":"K354*'Daily efficiency'!BC355","v":0},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},163.71923721819655,991.20048448651369,20.117388330234363,147.54807922388159,40.228391201547801,{"$f":"IFERROR((T354*Q354),0)","v":0},{"$f":"(V354+AB354)-(VLOOKUP($A354,Assumptions!$A$43:$M$98,11,FALSE)*F354)","v":{"$error":"#N/A"}},{"$f":"(W354+AC354)-(VLOOKUP($A354,Assumptions!$A$43:$R$98,16,FALSE)*G354)","v":{"$error":"#N/A"}},{"$f":"(X354+AD354)-VLOOKUP($A354,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A354,Assumptions!$A$44:$M$98,11,FALSE)*$H354)","v":{"$error":"#N/A"}},{"$f":"(Y354+AE354)-VLOOKUP($A354,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A354,Assumptions!$A$43:$R$98,16,FALSE)*I354)","v":{"$error":"#N/A"}},{"$f":"(Z354+AF354)-(VLOOKUP($A354,Assumptions!$A$43:$M$98,11,FALSE)*J354)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B354","v":2051},{"$f":"'Gas Use Per Customer'!C354","v":5},55,{"$f":"'Gas Use Per Customer'!M354","v":170.65214544775174},{"$f":"'Gas Use Per Customer'!O354","v":31.019795829025039},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.815836663220033},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.58693090297658},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1019795829025041},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.065214544775174},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1019795829025041},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F355*'Daily efficiency'!AX356","v":346.77268371081135},{"$f":"G355*'Daily efficiency'!AY356","v":2638.7916628189719},{"$f":"H355*'Daily efficiency'!AZ356","v":38.971546569281379},{"$f":"I355*'Daily efficiency'!BA356","v":283.87709149837616},{"$f":"J355*'Daily efficiency'!BB356","v":77.69458216595639},{"$f":"K355*'Daily efficiency'!BC356","v":0},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},101.05939879025348,731.89121521424852,11.357414384756952,78.73571543964907,22.642405621255421,0,{"$f":"(V355+AB355)-(VLOOKUP($A355,Assumptions!$A$43:$M$98,11,FALSE)*F355)","v":{"$error":"#N/A"}},{"$f":"(W355+AC355)-(VLOOKUP($A355,Assumptions!$A$43:$R$98,16,FALSE)*G355)","v":{"$error":"#N/A"}},{"$f":"(X355+AD355)-VLOOKUP($A355,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A355,Assumptions!$A$44:$M$98,11,FALSE)*$H355)","v":{"$error":"#N/A"}},{"$f":"(Y355+AE355)-VLOOKUP($A355,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A355,Assumptions!$A$43:$R$98,16,FALSE)*I355)","v":{"$error":"#N/A"}},{"$f":"(Z355+AF355)-(VLOOKUP($A355,Assumptions!$A$43:$M$98,11,FALSE)*J355)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B355","v":2051},{"$f":"'Gas Use Per Customer'!C355","v":6},{"$f":"C344","v":58},{"$f":"'Gas Use Per Customer'!M355","v":140.28285057167753},{"$f":"'Gas Use Per Customer'!O355","v":21.209160648043845},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.967328518435078},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.25456551450978},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1209160648043848},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.028285057167754},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1209160648043848},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F356*'Daily efficiency'!AX357","v":237.09883835837803},{"$f":"G356*'Daily efficiency'!AY357","v":2163.7173935250789},{"$f":"H356*'Daily efficiency'!AZ357","v":26.040809435674415},{"$f":"I356*'Daily efficiency'!BA357","v":87.686133797336552},{"$f":"J356*'Daily efficiency'!BB357","v":39.35713244255335},{"$f":"K356*'Daily efficiency'!BC357","v":0},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},69.097328549521322,600.12534329274786,7.5890307085879867,24.320491809426539,11.469785048206836,0,{"$f":"(V356+AB356)-(VLOOKUP($A356,Assumptions!$A$43:$M$98,11,FALSE)*F356)","v":{"$error":"#N/A"}},{"$f":"(W356+AC356)-(VLOOKUP($A356,Assumptions!$A$43:$R$98,16,FALSE)*G356)","v":{"$error":"#N/A"}},{"$f":"(X356+AD356)-VLOOKUP($A356,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A356,Assumptions!$A$44:$M$98,11,FALSE)*$H356)","v":{"$error":"#N/A"}},{"$f":"(Y356+AE356)-VLOOKUP($A356,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A356,Assumptions!$A$43:$R$98,16,FALSE)*I356)","v":{"$error":"#N/A"}},{"$f":"(Z356+AF356)-(VLOOKUP($A356,Assumptions!$A$43:$M$98,11,FALSE)*J356)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B356","v":2051},{"$f":"'Gas Use Per Customer'!C356","v":7},61,{"$f":"'Gas Use Per Customer'!M356","v":131.09788076664032},{"$f":"'Gas Use Per Customer'!O356","v":19.209789792714211},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.367831834171369},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.98809268997628},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9209789792714211},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.109788076664032},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9209789792714211},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F357*'Daily efficiency'!AX358","v":225.81222831701857},{"$f":"G357*'Daily efficiency'!AY358","v":2061.3169660649687},{"$f":"H357*'Daily efficiency'!AZ358","v":5.3258625808101412},{"$f":"I357*'Daily efficiency'!BA358","v":0},{"$f":"J357*'Daily efficiency'!BB358","v":28.142342046326302},{"$f":"K357*'Daily efficiency'!BC358","v":0},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},65.808090155787184,571.72371752280162,1.552107463300173,0,8.2014769367565918,0,{"$f":"(V357+AB357)-(VLOOKUP($A357,Assumptions!$A$43:$M$98,11,FALSE)*F357)","v":{"$error":"#N/A"}},{"$f":"(W357+AC357)-(VLOOKUP($A357,Assumptions!$A$43:$R$98,16,FALSE)*G357)","v":{"$error":"#N/A"}},{"$f":"(X357+AD357)-VLOOKUP($A357,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A357,Assumptions!$A$44:$M$98,11,FALSE)*$H357)","v":{"$error":"#N/A"}},{"$f":"(Y357+AE357)-VLOOKUP($A357,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A357,Assumptions!$A$43:$R$98,16,FALSE)*I357)","v":{"$error":"#N/A"}},{"$f":"(Z357+AF357)-(VLOOKUP($A357,Assumptions!$A$43:$M$98,11,FALSE)*J357)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B357","v":2051},{"$f":"'Gas Use Per Customer'!C357","v":8},61,{"$f":"'Gas Use Per Customer'!M357","v":151.21583036234881},{"$f":"'Gas Use Per Customer'!O357","v":19.729131348252373},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.783305078601899},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.09424732611393},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9729131348252373},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.121583036234881},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9729131348252373},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F358*'Daily efficiency'!AX359","v":216.17741591665728},{"$f":"G358*'Daily efficiency'!AY359","v":2247.5346335692584},{"$f":"H358*'Daily efficiency'!AZ359","v":0},{"$f":"I358*'Daily efficiency'!BA359","v":0},{"$f":"J358*'Daily efficiency'!BB359","v":28.90317742518971},{"$f":"K358*'Daily efficiency'!BC359","v":0},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},63.000232460025337,623.37276465465447,0,0,8.4232059528471801,0,{"$f":"(V358+AB358)-(VLOOKUP($A358,Assumptions!$A$43:$M$98,11,FALSE)*F358)","v":{"$error":"#N/A"}},{"$f":"(W358+AC358)-(VLOOKUP($A358,Assumptions!$A$43:$R$98,16,FALSE)*G358)","v":{"$error":"#N/A"}},{"$f":"(X358+AD358)-VLOOKUP($A358,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A358,Assumptions!$A$44:$M$98,11,FALSE)*$H358)","v":{"$error":"#N/A"}},{"$f":"(Y358+AE358)-VLOOKUP($A358,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A358,Assumptions!$A$43:$R$98,16,FALSE)*I358)","v":{"$error":"#N/A"}},{"$f":"(Z358+AF358)-(VLOOKUP($A358,Assumptions!$A$43:$M$98,11,FALSE)*J358)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B358","v":2051},{"$f":"'Gas Use Per Customer'!C358","v":9},57,{"$f":"'Gas Use Per Customer'!M358","v":152.00435980262549},{"$f":"'Gas Use Per Customer'!O358","v":20.713392264241136},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.57071381139291},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.80392382236295},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0713392264241137},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.200435980262549},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0713392264241137},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F359*'Daily efficiency'!AX360","v":234.96410180339029},{"$f":"G359*'Daily efficiency'!AY360","v":2316.8806096375474},{"$f":"H359*'Daily efficiency'!AZ360","v":0},{"$f":"I359*'Daily efficiency'!BA360","v":83.1362511880493},{"$f":"J359*'Daily efficiency'!BB360","v":37.425647589439691},{"$f":"K359*'Daily efficiency'!BC360","v":0},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},68.475205749899231,642.60645839788049,0,23.058543335466293,10.906895561239837,0,{"$f":"(V359+AB359)-(VLOOKUP($A359,Assumptions!$A$43:$M$98,11,FALSE)*F359)","v":{"$error":"#N/A"}},{"$f":"(W359+AC359)-(VLOOKUP($A359,Assumptions!$A$43:$R$98,16,FALSE)*G359)","v":{"$error":"#N/A"}},{"$f":"(X359+AD359)-VLOOKUP($A359,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A359,Assumptions!$A$44:$M$98,11,FALSE)*$H359)","v":{"$error":"#N/A"}},{"$f":"(Y359+AE359)-VLOOKUP($A359,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A359,Assumptions!$A$43:$R$98,16,FALSE)*I359)","v":{"$error":"#N/A"}},{"$f":"(Z359+AF359)-(VLOOKUP($A359,Assumptions!$A$43:$M$98,11,FALSE)*J359)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B359","v":2051},{"$f":"'Gas Use Per Customer'!C359","v":10},52,{"$f":"'Gas Use Per Customer'!M359","v":245.79589679161376},{"$f":"'Gas Use Per Customer'!O359","v":42.539382387726583},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.031505910181266},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":221.2163071124524},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2539382387726583},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.579589679161376},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2539382387726583},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F360*'Daily efficiency'!AX361","v":495.38087274498895},{"$f":"G360*'Daily efficiency'!AY361","v":3881.8179183678262},{"$f":"H360*'Daily efficiency'!AZ361","v":38.751482359690115},{"$f":"I360*'Daily efficiency'!BA361","v":576.14558207954292},{"$f":"J360*'Daily efficiency'!BB361","v":124.64039039603881},{"$f":"K360*'Daily efficiency'!BC361","v":0},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},144.36804143878081,1076.6550741939259,11.293281430342665,159.79885648041224,36.32374610253494,0,{"$f":"(V360+AB360)-(VLOOKUP($A360,Assumptions!$A$43:$M$98,11,FALSE)*F360)","v":{"$error":"#N/A"}},{"$f":"(W360+AC360)-(VLOOKUP($A360,Assumptions!$A$43:$R$98,16,FALSE)*G360)","v":{"$error":"#N/A"}},{"$f":"(X360+AD360)-VLOOKUP($A360,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A360,Assumptions!$A$44:$M$98,11,FALSE)*$H360)","v":{"$error":"#N/A"}},{"$f":"(Y360+AE360)-VLOOKUP($A360,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A360,Assumptions!$A$43:$R$98,16,FALSE)*I360)","v":{"$error":"#N/A"}},{"$f":"(Z360+AF360)-(VLOOKUP($A360,Assumptions!$A$43:$M$98,11,FALSE)*J360)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B360","v":2051},{"$f":"'Gas Use Per Customer'!C360","v":11},46,{"$f":"'Gas Use Per Customer'!M360","v":351.27857524876907},{"$f":"'Gas Use Per Customer'!O360","v":72.388596282768944},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.716578884830682},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.38357257463072},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.433157769661364},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.89500267413834},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2388596282768951},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F361*'Daily efficiency'!AX362","v":310.82083856265706},{"$f":"G361*'Daily efficiency'!AY362","v":1822.5616476626615},{"$f":"H361*'Daily efficiency'!AZ362","v":578.34234738131761},{"$f":"I361*'Daily efficiency'!BA362","v":5715.747372159457},{"$f":"J361*'Daily efficiency'!BB362","v":226.23849291574714},{"$f":"K361*'Daily efficiency'!BC362","v":0},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},90.582011075647031,505.50290798088622,168.54536896003404,1585.3109394769294,65.932315753986273,0,{"$f":"(V361+AB361)-(VLOOKUP($A361,Assumptions!$A$43:$M$98,11,FALSE)*F361)","v":{"$error":"#N/A"}},{"$f":"(W361+AC361)-(VLOOKUP($A361,Assumptions!$A$43:$R$98,16,FALSE)*G361)","v":{"$error":"#N/A"}},{"$f":"(X361+AD361)-VLOOKUP($A361,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A361,Assumptions!$A$44:$M$98,11,FALSE)*$H361)","v":{"$error":"#N/A"}},{"$f":"(Y361+AE361)-VLOOKUP($A361,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A361,Assumptions!$A$43:$R$98,16,FALSE)*I361)","v":{"$error":"#N/A"}},{"$f":"(Z361+AF361)-(VLOOKUP($A361,Assumptions!$A$43:$M$98,11,FALSE)*J361)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B361","v":2051},{"$f":"'Gas Use Per Customer'!C361","v":12},37,{"$f":"'Gas Use Per Customer'!M361","v":488.75932293868402},{"$f":"'Gas Use Per Customer'!O361","v":110.80654274680936},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.241962824042808},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.62779688160521},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.483925648085616},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":342.13152605707882},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.080654274680937},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F362*'Daily efficiency'!AX363","v":548.97590605596486},{"$f":"G362*'Daily efficiency'!AY363","v":2611.4123119129799},{"$f":"H362*'Daily efficiency'!AZ363","v":1113.130869422233},{"$f":"I362*'Daily efficiency'!BA363","v":7890.2151809266743},{"$f":"J362*'Daily efficiency'!BB363","v":366.5551922156547},{"$f":"K362*'Daily efficiency'!BC363","v":0},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},159.98715476279253,724.29732036884923,324.39791749137657,2188.4180014807412,106.82458304487537,0,{"$f":"(V362+AB362)-(VLOOKUP($A362,Assumptions!$A$43:$M$98,11,FALSE)*F362)","v":{"$error":"#N/A"}},{"$f":"(W362+AC362)-(VLOOKUP($A362,Assumptions!$A$43:$R$98,16,FALSE)*G362)","v":{"$error":"#N/A"}},{"$f":"(X362+AD362)-VLOOKUP($A362,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A362,Assumptions!$A$44:$M$98,11,FALSE)*$H362)","v":{"$error":"#N/A"}},{"$f":"(Y362+AE362)-VLOOKUP($A362,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A362,Assumptions!$A$43:$R$98,16,FALSE)*I362)","v":{"$error":"#N/A"}},{"$f":"(Z362+AF362)-(VLOOKUP($A362,Assumptions!$A$43:$M$98,11,FALSE)*J362)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B362","v":2052},{"$f":"'Gas Use Per Customer'!C362","v":1},40,{"$f":"'Gas Use Per Customer'!M362","v":456.42232888367471},{"$f":"'Gas Use Per Customer'!O362","v":102.52250937953876},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.756752813861628},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.92669866510241},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.513505627723255},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.49563021857227},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.252250937953876},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F363*'Daily efficiency'!AX364","v":507.93379237873637},{"$f":"G363*'Daily efficiency'!AY364","v":2438.6376548531862},{"$f":"H363*'Daily efficiency'!AZ364","v":1029.9118370813089},{"$f":"I363*'Daily efficiency'!BA364","v":7217.2001604245061},{"$f":"J363*'Daily efficiency'!BB364","v":387.60122900909488},{"$f":"K363*'Daily efficiency'!BC364","v":0},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},151.27703947353805,691.23032922451523,306.73685423205876,2045.7109046279343,115.43860105507592,0,{"$f":"(V363+AB363)-(VLOOKUP($A363,Assumptions!$A$43:$M$98,11,FALSE)*F363)","v":{"$error":"#N/A"}},{"$f":"(W363+AC363)-(VLOOKUP($A363,Assumptions!$A$43:$R$98,16,FALSE)*G363)","v":{"$error":"#N/A"}},{"$f":"(X363+AD363)-VLOOKUP($A363,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A363,Assumptions!$A$44:$M$98,11,FALSE)*$H363)","v":{"$error":"#N/A"}},{"$f":"(Y363+AE363)-VLOOKUP($A363,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A363,Assumptions!$A$43:$R$98,16,FALSE)*I363)","v":{"$error":"#N/A"}},{"$f":"(Z363+AF363)-(VLOOKUP($A363,Assumptions!$A$43:$M$98,11,FALSE)*J363)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B363","v":2052},{"$f":"'Gas Use Per Customer'!C363","v":2},45,{"$f":"'Gas Use Per Customer'!M363","v":367.83516422563201},{"$f":"'Gas Use Per Customer'!O363","v":79.393876210190641},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.818162863057193},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.3505492676896},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.636325726114386},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.48461495794237},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9393876210190646},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F364*'Daily efficiency'!AX365","v":393.34613324572427},{"$f":"G364*'Daily efficiency'!AY365","v":1965.3216450949501},{"$f":"H364*'Daily efficiency'!AZ365","v":797.56819644294342},{"$f":"I364*'Daily efficiency'!BA365","v":6009.4245497235943},{"$f":"J364*'Daily efficiency'!BB365","v":240.64557651295704},{"$f":"K364*'Daily efficiency'!BC365","v":0},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},117.14959590916168,557.0692001197832,237.53835115221727,1703.3676576298919,71.671054226962099,0,{"$f":"(V364+AB364)-(VLOOKUP($A364,Assumptions!$A$43:$M$98,11,FALSE)*F364)","v":{"$error":"#N/A"}},{"$f":"(W364+AC364)-(VLOOKUP($A364,Assumptions!$A$43:$R$98,16,FALSE)*G364)","v":{"$error":"#N/A"}},{"$f":"(X364+AD364)-VLOOKUP($A364,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A364,Assumptions!$A$44:$M$98,11,FALSE)*$H364)","v":{"$error":"#N/A"}},{"$f":"(Y364+AE364)-VLOOKUP($A364,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A364,Assumptions!$A$43:$R$98,16,FALSE)*I364)","v":{"$error":"#N/A"}},{"$f":"(Z364+AF364)-(VLOOKUP($A364,Assumptions!$A$43:$M$98,11,FALSE)*J364)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B364","v":2052},{"$f":"'Gas Use Per Customer'!C364","v":3},47,{"$f":"'Gas Use Per Customer'!M364","v":319.29829835876018},{"$f":"'Gas Use Per Customer'!O364","v":69.460822628721814},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.838246788616544},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.789489507628048},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.676493577233089},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.5088088511321},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9460822628721814},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F365*'Daily efficiency'!AX366","v":344.13417378364358},{"$f":"G365*'Daily efficiency'!AY366","v":1705.9920258780105},{"$f":"H365*'Daily efficiency'!AZ366","v":697.78357817881658},{"$f":"I365*'Daily efficiency'!BA366","v":5239.0464794705395},{"$f":"J365*'Daily efficiency'!BB366","v":203.52021030215479},{"$f":"K365*'Daily efficiency'!BC366","v":0},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},102.49288346785927,483.56238055917686,207.81967154773312,1485.0044719107636,60.614070868088817,0,{"$f":"(V365+AB365)-(VLOOKUP($A365,Assumptions!$A$43:$M$98,11,FALSE)*F365)","v":{"$error":"#N/A"}},{"$f":"(W365+AC365)-(VLOOKUP($A365,Assumptions!$A$43:$R$98,16,FALSE)*G365)","v":{"$error":"#N/A"}},{"$f":"(X365+AD365)-VLOOKUP($A365,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A365,Assumptions!$A$44:$M$98,11,FALSE)*$H365)","v":{"$error":"#N/A"}},{"$f":"(Y365+AE365)-VLOOKUP($A365,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A365,Assumptions!$A$43:$R$98,16,FALSE)*I365)","v":{"$error":"#N/A"}},{"$f":"(Z365+AF365)-(VLOOKUP($A365,Assumptions!$A$43:$M$98,11,FALSE)*J365)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B365","v":2052},{"$f":"'Gas Use Per Customer'!C365","v":4},51,{"$f":"'Gas Use Per Customer'!M365","v":227.06291963246795},{"$f":"'Gas Use Per Customer'!O365","v":47.135151764910809},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.708121411928651},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.35662766922115},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7135151764910814},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.706291963246798},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7135151764910814},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F366*'Daily efficiency'!AX367","v":558.86248659483283},{"$f":"G366*'Daily efficiency'!AY367","v":3570.8806864304784},{"$f":"H366*'Daily efficiency'!AZ367","v":68.362467362238448},{"$f":"I366*'Daily efficiency'!BA367","v":532.2354836185051},{"$f":"J366*'Daily efficiency'!BB367","v":138.10599467118863},{"$f":"K366*'Daily efficiency'!BC367","v":0},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},166.44504404591251,1012.1639135648475,20.360274958738373,150.86181738989714,41.131868603511819,0,{"$f":"(V366+AB366)-(VLOOKUP($A366,Assumptions!$A$43:$M$98,11,FALSE)*F366)","v":{"$error":"#N/A"}},{"$f":"(W366+AC366)-(VLOOKUP($A366,Assumptions!$A$43:$R$98,16,FALSE)*G366)","v":{"$error":"#N/A"}},{"$f":"(X366+AD366)-VLOOKUP($A366,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A366,Assumptions!$A$44:$M$98,11,FALSE)*$H366)","v":{"$error":"#N/A"}},{"$f":"(Y366+AE366)-VLOOKUP($A366,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A366,Assumptions!$A$43:$R$98,16,FALSE)*I366)","v":{"$error":"#N/A"}},{"$f":"(Z366+AF366)-(VLOOKUP($A366,Assumptions!$A$43:$M$98,11,FALSE)*J366)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B366","v":2052},{"$f":"'Gas Use Per Customer'!C366","v":5},55,{"$f":"'Gas Use Per Customer'!M366","v":170.73534980925717},{"$f":"'Gas Use Per Customer'!O366","v":31.034920059073318},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.827936047258657},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.66181482833147},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1034920059073321},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.073534980925718},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1034920059073321},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F367*'Daily efficiency'!AX368","v":346.9417586419234},{"$f":"G367*'Daily efficiency'!AY368","v":2640.0782506604237},{"$f":"H367*'Daily efficiency'!AZ368","v":38.990547810904623},{"$f":"I367*'Daily efficiency'!BA368","v":271.10570512938307},{"$f":"J367*'Daily efficiency'!BB368","v":76.265813229038841},{"$f":"K367*'Daily efficiency'!BC368","v":0},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},103.32906159147309,748.32854104040803,11.612487156371396,76.844743801230976,22.714114735898747,0,{"$f":"(V367+AB367)-(VLOOKUP($A367,Assumptions!$A$43:$M$98,11,FALSE)*F367)","v":{"$error":"#N/A"}},{"$f":"(W367+AC367)-(VLOOKUP($A367,Assumptions!$A$43:$R$98,16,FALSE)*G367)","v":{"$error":"#N/A"}},{"$f":"(X367+AD367)-VLOOKUP($A367,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A367,Assumptions!$A$44:$M$98,11,FALSE)*$H367)","v":{"$error":"#N/A"}},{"$f":"(Y367+AE367)-VLOOKUP($A367,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A367,Assumptions!$A$43:$R$98,16,FALSE)*I367)","v":{"$error":"#N/A"}},{"$f":"(Z367+AF367)-(VLOOKUP($A367,Assumptions!$A$43:$M$98,11,FALSE)*J367)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B367","v":2052},{"$f":"'Gas Use Per Customer'!C367","v":6},58,{"$f":"'Gas Use Per Customer'!M367","v":140.35124786595918},{"$f":"'Gas Use Per Customer'!O367","v":21.21950153573183},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.975601228585464},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.31612307936327},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1219501535731831},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.035124786595919},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1219501535731831},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F368*'Daily efficiency'!AX369","v":237.21443993729488},{"$f":"G368*'Daily efficiency'!AY369","v":2164.7723508110494},{"$f":"H368*'Daily efficiency'!AZ369","v":26.053506076062366},{"$f":"I368*'Daily efficiency'!BA369","v":87.728886666082204},{"$f":"J368*'Daily efficiency'!BB369","v":39.376321683139679},{"$f":"K368*'Daily efficiency'!BC369","v":0},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},70.649164778014949,613.6033788247787,7.7594704786913571,24.866698458466544,11.727381518931246,0,{"$f":"(V368+AB368)-(VLOOKUP($A368,Assumptions!$A$43:$M$98,11,FALSE)*F368)","v":{"$error":"#N/A"}},{"$f":"(W368+AC368)-(VLOOKUP($A368,Assumptions!$A$43:$R$98,16,FALSE)*G368)","v":{"$error":"#N/A"}},{"$f":"(X368+AD368)-VLOOKUP($A368,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A368,Assumptions!$A$44:$M$98,11,FALSE)*$H368)","v":{"$error":"#N/A"}},{"$f":"(Y368+AE368)-VLOOKUP($A368,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A368,Assumptions!$A$43:$R$98,16,FALSE)*I368)","v":{"$error":"#N/A"}},{"$f":"(Z368+AF368)-(VLOOKUP($A368,Assumptions!$A$43:$M$98,11,FALSE)*J368)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B368","v":2052},{"$f":"'Gas Use Per Customer'!C368","v":7},61,{"$f":"'Gas Use Per Customer'!M368","v":131.16179977237738},{"$f":"'Gas Use Per Customer'!O368","v":19.219155853071463},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.375324682457171},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.04561979513964},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9219155853071463},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.116179977237739},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9219155853071463},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F369*'Daily efficiency'!AX370","v":225.78481256608825},{"$f":"G369*'Daily efficiency'!AY370","v":2059.9489351043394},{"$f":"H369*'Daily efficiency'!AZ370","v":4.5672508250285215},{"$f":"I369*'Daily efficiency'!BA370","v":0},{"$f":"J369*'Daily efficiency'!BB370","v":28.156063324749677},{"$f":"K369*'Daily efficiency'!BC370","v":0},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},67.245098702976932,583.89124672299272,1.3602563832339203,0,8.3856714534591053,0,{"$f":"(V369+AB369)-(VLOOKUP($A369,Assumptions!$A$43:$M$98,11,FALSE)*F369)","v":{"$error":"#N/A"}},{"$f":"(W369+AC369)-(VLOOKUP($A369,Assumptions!$A$43:$R$98,16,FALSE)*G369)","v":{"$error":"#N/A"}},{"$f":"(X369+AD369)-VLOOKUP($A369,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A369,Assumptions!$A$44:$M$98,11,FALSE)*$H369)","v":{"$error":"#N/A"}},{"$f":"(Y369+AE369)-VLOOKUP($A369,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A369,Assumptions!$A$43:$R$98,16,FALSE)*I369)","v":{"$error":"#N/A"}},{"$f":"(Z369+AF369)-(VLOOKUP($A369,Assumptions!$A$43:$M$98,11,FALSE)*J369)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B369","v":2052},{"$f":"'Gas Use Per Customer'!C369","v":8},61,{"$f":"'Gas Use Per Customer'!M369","v":151.28955821723048},{"$f":"'Gas Use Per Customer'!O369","v":19.738750622434839},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.791000497947872},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.16060239550742},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.973875062243484},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.128955821723048},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.973875062243484},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F370*'Daily efficiency'!AX371","v":216.28281689955173},{"$f":"G370*'Daily efficiency'!AY371","v":2248.6304573788966},{"$f":"H370*'Daily efficiency'!AZ371","v":0},{"$f":"I370*'Daily efficiency'!BA371","v":0},{"$f":"J370*'Daily efficiency'!BB371","v":28.917269661867024},{"$f":"K370*'Daily efficiency'!BC371","v":0},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},64.415135831650147,637.37290706759882,0,0,8.6123802151824158,0,{"$f":"(V370+AB370)-(VLOOKUP($A370,Assumptions!$A$43:$M$98,11,FALSE)*F370)","v":{"$error":"#N/A"}},{"$f":"(W370+AC370)-(VLOOKUP($A370,Assumptions!$A$43:$R$98,16,FALSE)*G370)","v":{"$error":"#N/A"}},{"$f":"(X370+AD370)-VLOOKUP($A370,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A370,Assumptions!$A$44:$M$98,11,FALSE)*$H370)","v":{"$error":"#N/A"}},{"$f":"(Y370+AE370)-VLOOKUP($A370,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A370,Assumptions!$A$43:$R$98,16,FALSE)*I370)","v":{"$error":"#N/A"}},{"$f":"(Z370+AF370)-(VLOOKUP($A370,Assumptions!$A$43:$M$98,11,FALSE)*J370)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B370","v":2052},{"$f":"'Gas Use Per Customer'!C370","v":9},57,{"$f":"'Gas Use Per Customer'!M370","v":152.07847211847269},{"$f":"'Gas Use Per Customer'!O370","v":20.723491431605467},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.578793145284376},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.87062490662544},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.072349143160547},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.20784721184727},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.072349143160547},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F371*'Daily efficiency'!AX372","v":236.67981753227846},{"$f":"G371*'Daily efficiency'!AY372","v":2329.5410618289065},{"$f":"H371*'Daily efficiency'!AZ372","v":0},{"$f":"I371*'Daily efficiency'!BA372","v":95.059183638853312},{"$f":"J371*'Daily efficiency'!BB372","v":38.455892266582545},{"$f":"K371*'Daily efficiency'!BC372","v":0},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},70.489939115378192,660.30696766509334,0,26.944466584337249,11.45325162391277,0,{"$f":"(V371+AB371)-(VLOOKUP($A371,Assumptions!$A$43:$M$98,11,FALSE)*F371)","v":{"$error":"#N/A"}},{"$f":"(W371+AC371)-(VLOOKUP($A371,Assumptions!$A$43:$R$98,16,FALSE)*G371)","v":{"$error":"#N/A"}},{"$f":"(X371+AD371)-VLOOKUP($A371,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A371,Assumptions!$A$44:$M$98,11,FALSE)*$H371)","v":{"$error":"#N/A"}},{"$f":"(Y371+AE371)-VLOOKUP($A371,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A371,Assumptions!$A$43:$R$98,16,FALSE)*I371)","v":{"$error":"#N/A"}},{"$f":"(Z371+AF371)-(VLOOKUP($A371,Assumptions!$A$43:$M$98,11,FALSE)*J371)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B371","v":2052},{"$f":"'Gas Use Per Customer'!C371","v":10},52,{"$f":"'Gas Use Per Customer'!M371","v":245.9157387695717},{"$f":"'Gas Use Per Customer'!O371","v":42.560123188500704},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.048098550800567},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":221.32416489261453},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2560123188500709},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.59157387695717},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2560123188500709},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F372*'Daily efficiency'!AX373","v":492.74468503234897},{"$f":"G372*'Daily efficiency'!AY373","v":3870.1156004156041},{"$f":"H372*'Daily efficiency'!AZ373","v":40.456044840269207},{"$f":"I372*'Daily efficiency'!BA373","v":576.42649167587638},{"$f":"J372*'Daily efficiency'!BB373","v":124.701160942307},{"$f":"K372*'Daily efficiency'!BC373","v":0},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},146.75329400496733,1096.9818641520415,12.048953592127324,163.38773118749202,37.139530248460623,0,{"$f":"(V372+AB372)-(VLOOKUP($A372,Assumptions!$A$43:$M$98,11,FALSE)*F372)","v":{"$error":"#N/A"}},{"$f":"(W372+AC372)-(VLOOKUP($A372,Assumptions!$A$43:$R$98,16,FALSE)*G372)","v":{"$error":"#N/A"}},{"$f":"(X372+AD372)-VLOOKUP($A372,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A372,Assumptions!$A$44:$M$98,11,FALSE)*$H372)","v":{"$error":"#N/A"}},{"$f":"(Y372+AE372)-VLOOKUP($A372,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A372,Assumptions!$A$43:$R$98,16,FALSE)*I372)","v":{"$error":"#N/A"}},{"$f":"(Z372+AF372)-(VLOOKUP($A372,Assumptions!$A$43:$M$98,11,FALSE)*J372)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B372","v":2052},{"$f":"'Gas Use Per Customer'!C372","v":11},46,{"$f":"'Gas Use Per Customer'!M372","v":351.44984710408295},{"$f":"'Gas Use Per Customer'!O372","v":72.423890576422167},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.727167172926649},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.43495413122488},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.454334345853297},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.01489297285804},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2423890576422174},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F373*'Daily efficiency'!AX374","v":312.81245784044523},{"$f":"G373*'Daily efficiency'!AY374","v":1825.8122508645617},{"$f":"H373*'Daily efficiency'!AZ374","v":585.0914366008127},{"$f":"I373*'Daily efficiency'!BA374","v":5718.5341821897637},{"$f":"J373*'Daily efficiency'!BB374","v":226.34879934817803},{"$f":"K373*'Daily efficiency'!BC374","v":0},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},93.164391191477861,517.52534894046983,174.25676668563304,1620.9149635535532,67.413069907052943,0,{"$f":"(V373+AB373)-(VLOOKUP($A373,Assumptions!$A$43:$M$98,11,FALSE)*F373)","v":{"$error":"#N/A"}},{"$f":"(W373+AC373)-(VLOOKUP($A373,Assumptions!$A$43:$R$98,16,FALSE)*G373)","v":{"$error":"#N/A"}},{"$f":"(X373+AD373)-VLOOKUP($A373,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A373,Assumptions!$A$44:$M$98,11,FALSE)*$H373)","v":{"$error":"#N/A"}},{"$f":"(Y373+AE373)-VLOOKUP($A373,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A373,Assumptions!$A$43:$R$98,16,FALSE)*I373)","v":{"$error":"#N/A"}},{"$f":"(Z373+AF373)-(VLOOKUP($A373,Assumptions!$A$43:$M$98,11,FALSE)*J373)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B373","v":2052},{"$f":"'Gas Use Per Customer'!C373","v":12},37,{"$f":"'Gas Use Per Customer'!M373","v":488.99762587527044},{"$f":"'Gas Use Per Customer'!O373","v":110.86056836492092},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.258170509476273},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.69928776258112},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.516341018952545},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":342.29833811268929},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.086056836492093},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F374*'Daily efficiency'!AX375","v":549.24356861376873},{"$f":"G374*'Daily efficiency'!AY375","v":2612.6855504853411},{"$f":"H374*'Daily efficiency'!AZ375","v":1113.6735953458908},{"$f":"I374*'Daily efficiency'!BA375","v":7861.7094758985077},{"$f":"J374*'Daily efficiency'!BB375","v":377.2120242300598},{"$f":"K374*'Daily efficiency'!BC375","v":0},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},163.58025840465879,740.5640971827122,331.68347326290268,2228.396669951353,112.34440223420897,0,{"$f":"(V374+AB374)-(VLOOKUP($A374,Assumptions!$A$43:$M$98,11,FALSE)*F374)","v":{"$error":"#N/A"}},{"$f":"(W374+AC374)-(VLOOKUP($A374,Assumptions!$A$43:$R$98,16,FALSE)*G374)","v":{"$error":"#N/A"}},{"$f":"(X374+AD374)-VLOOKUP($A374,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A374,Assumptions!$A$44:$M$98,11,FALSE)*$H374)","v":{"$error":"#N/A"}},{"$f":"(Y374+AE374)-VLOOKUP($A374,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A374,Assumptions!$A$43:$R$98,16,FALSE)*I374)","v":{"$error":"#N/A"}},{"$f":"(Z374+AF374)-(VLOOKUP($A374,Assumptions!$A$43:$M$98,11,FALSE)*J374)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B374","v":2053},{"$f":"'Gas Use Per Customer'!C374","v":1},40,{"$f":"'Gas Use Per Customer'!M374","v":456.6447569191929},{"$f":"'Gas Use Per Customer'!O374","v":102.57247161607847},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.77174148482354},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.99342707575786},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.54348296964708},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.65132984343501},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.257247161607848},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F375*'Daily efficiency'!AX376","v":508.18132346664009},{"$f":"G375*'Daily efficiency'!AY376","v":2439.8260747629574},{"$f":"H375*'Daily efficiency'!AZ376","v":1030.4137434346621},{"$f":"I375*'Daily efficiency'!BA376","v":7250.9295208355998},{"$f":"J375*'Daily efficiency'!BB376","v":378.095365534493},{"$f":"K375*'Daily efficiency'!BC376","v":0},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},154.60306649736103,706.42794786305888,313.48087216054773,2099.4362321507779,115.02725551052357,0,{"$f":"(V375+AB375)-(VLOOKUP($A375,Assumptions!$A$43:$M$98,11,FALSE)*F375)","v":{"$error":"#N/A"}},{"$f":"(W375+AC375)-(VLOOKUP($A375,Assumptions!$A$43:$R$98,16,FALSE)*G375)","v":{"$error":"#N/A"}},{"$f":"(X375+AD375)-VLOOKUP($A375,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A375,Assumptions!$A$44:$M$98,11,FALSE)*$H375)","v":{"$error":"#N/A"}},{"$f":"(Y375+AE375)-VLOOKUP($A375,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A375,Assumptions!$A$43:$R$98,16,FALSE)*I375)","v":{"$error":"#N/A"}},{"$f":"(Z375+AF375)-(VLOOKUP($A375,Assumptions!$A$43:$M$98,11,FALSE)*J375)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B375","v":2053},{"$f":"'Gas Use Per Customer'!C375","v":2},45,{"$f":"'Gas Use Per Customer'!M375","v":368.01442112827607},{"$f":"'Gas Use Per Customer'!O375","v":79.43256718300259},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.829770154900775},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.40432633848282},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.65954030980155},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.61009478979321},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9432567183002591},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F376*'Daily efficiency'!AX377","v":393.53782239447929},{"$f":"G376*'Daily efficiency'!AY377","v":1966.279404181254},{"$f":"H376*'Daily efficiency'!AZ377","v":797.95687490124851},{"$f":"I376*'Daily efficiency'!BA377","v":6011.4235655251096},{"$f":"J376*'Daily efficiency'!BB377","v":241.04947262641883},{"$f":"K376*'Daily efficiency'!BC377","v":0},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},119.7252856713345,569.31710780085575,242.76094790501011,1740.549319091165,73.33403634630514,0,{"$f":"(V376+AB376)-(VLOOKUP($A376,Assumptions!$A$43:$M$98,11,FALSE)*F376)","v":{"$error":"#N/A"}},{"$f":"(W376+AC376)-(VLOOKUP($A376,Assumptions!$A$43:$R$98,16,FALSE)*G376)","v":{"$error":"#N/A"}},{"$f":"(X376+AD376)-VLOOKUP($A376,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A376,Assumptions!$A$44:$M$98,11,FALSE)*$H376)","v":{"$error":"#N/A"}},{"$f":"(Y376+AE376)-VLOOKUP($A376,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A376,Assumptions!$A$43:$R$98,16,FALSE)*I376)","v":{"$error":"#N/A"}},{"$f":"(Z376+AF376)-(VLOOKUP($A376,Assumptions!$A$43:$M$98,11,FALSE)*J376)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B376","v":2053},{"$f":"'Gas Use Per Customer'!C376","v":3},47,{"$f":"'Gas Use Per Customer'!M376","v":319.45390181799939},{"$f":"'Gas Use Per Customer'!O376","v":69.494672932147111},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.848401879644133},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.83617054539981},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.696803759288265},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.61773127259957},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9494672932147115},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F377*'Daily efficiency'!AX378","v":344.30188049601372},{"$f":"G377*'Daily efficiency'!AY378","v":1706.8234060075808},{"$f":"H377*'Daily efficiency'!AZ378","v":698.12362865551188},{"$f":"I377*'Daily efficiency'!BA378","v":5241.5996210297362},{"$f":"J377*'Daily efficiency'!BB378","v":203.61939169119094},{"$f":"K377*'Daily efficiency'!BC378","v":0},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},104.74632590267946,494.19414299345783,212.38886358146993,1517.6542713863619,61.946751877928726,0,{"$f":"(V377+AB377)-(VLOOKUP($A377,Assumptions!$A$43:$M$98,11,FALSE)*F377)","v":{"$error":"#N/A"}},{"$f":"(W377+AC377)-(VLOOKUP($A377,Assumptions!$A$43:$R$98,16,FALSE)*G377)","v":{"$error":"#N/A"}},{"$f":"(X377+AD377)-VLOOKUP($A377,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A377,Assumptions!$A$44:$M$98,11,FALSE)*$H377)","v":{"$error":"#N/A"}},{"$f":"(Y377+AE377)-VLOOKUP($A377,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A377,Assumptions!$A$43:$R$98,16,FALSE)*I377)","v":{"$error":"#N/A"}},{"$f":"(Z377+AF377)-(VLOOKUP($A377,Assumptions!$A$43:$M$98,11,FALSE)*J377)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B377","v":2053},{"$f":"'Gas Use Per Customer'!C377","v":4},51,{"$f":"'Gas Use Per Customer'!M377","v":227.17357407673327},{"$f":"'Gas Use Per Customer'!O377","v":47.158122111774802},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.726497689419844},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.45621666905996},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7158122111774805},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.71735740767333},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7158122111774805},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F378*'Daily efficiency'!AX379","v":559.134836734499},{"$f":"G378*'Daily efficiency'!AY379","v":3572.6208816967701},{"$f":"H378*'Daily efficiency'!AZ379","v":68.395782404812635},{"$f":"I378*'Daily efficiency'!BA379","v":532.49485763586301},{"$f":"J378*'Daily efficiency'!BB379","v":138.1732977875001},{"$f":"K378*'Daily efficiency'!BC379","v":0},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},170.10455983498872,1034.4176841355229,20.807922698017912,154.17871520365702,42.0362074707432,0,{"$f":"(V378+AB378)-(VLOOKUP($A378,Assumptions!$A$43:$M$98,11,FALSE)*F378)","v":{"$error":"#N/A"}},{"$f":"(W378+AC378)-(VLOOKUP($A378,Assumptions!$A$43:$R$98,16,FALSE)*G378)","v":{"$error":"#N/A"}},{"$f":"(X378+AD378)-VLOOKUP($A378,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A378,Assumptions!$A$44:$M$98,11,FALSE)*$H378)","v":{"$error":"#N/A"}},{"$f":"(Y378+AE378)-VLOOKUP($A378,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A378,Assumptions!$A$43:$R$98,16,FALSE)*I378)","v":{"$error":"#N/A"}},{"$f":"(Z378+AF378)-(VLOOKUP($A378,Assumptions!$A$43:$M$98,11,FALSE)*J378)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B378","v":2053},{"$f":"'Gas Use Per Customer'!C378","v":5},55,{"$f":"'Gas Use Per Customer'!M378","v":170.8185541707627},{"$f":"'Gas Use Per Customer'!O378","v":31.050044289121598},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.840035431297281},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.73669875368643},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1050044289121601},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.08185541707627},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1050044289121601},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F379*'Daily efficiency'!AX380","v":347.11083357303545},{"$f":"G379*'Daily efficiency'!AY380","v":2641.3648385018764},{"$f":"H379*'Daily efficiency'!AZ380","v":39.009549052527873},{"$f":"I379*'Daily efficiency'!BA380","v":271.23782291940717},{"$f":"J379*'Daily efficiency'!BB380","v":76.30297980468653},{"$f":"K379*'Daily efficiency'!BC380","v":0},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},105.60088851507989,764.78153984882147,11.867803139750652,78.534277754374983,23.213514775037076,0,{"$f":"(V379+AB379)-(VLOOKUP($A379,Assumptions!$A$43:$M$98,11,FALSE)*F379)","v":{"$error":"#N/A"}},{"$f":"(W379+AC379)-(VLOOKUP($A379,Assumptions!$A$43:$R$98,16,FALSE)*G379)","v":{"$error":"#N/A"}},{"$f":"(X379+AD379)-VLOOKUP($A379,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A379,Assumptions!$A$44:$M$98,11,FALSE)*$H379)","v":{"$error":"#N/A"}},{"$f":"(Y379+AE379)-VLOOKUP($A379,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A379,Assumptions!$A$43:$R$98,16,FALSE)*I379)","v":{"$error":"#N/A"}},{"$f":"(Z379+AF379)-(VLOOKUP($A379,Assumptions!$A$43:$M$98,11,FALSE)*J379)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B379","v":2053},{"$f":"'Gas Use Per Customer'!C379","v":6},58,{"$f":"'Gas Use Per Customer'!M379","v":140.41964516024083},{"$f":"'Gas Use Per Customer'!O379","v":21.229842423419804},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.983873938735844},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.37768064421675},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1229842423419805},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.041964516024084},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1229842423419805},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F380*'Daily efficiency'!AX381","v":237.33004151621165},{"$f":"G380*'Daily efficiency'!AY381","v":2165.8273080970193},{"$f":"H380*'Daily efficiency'!AZ381","v":26.066202716450306},{"$f":"I380*'Daily efficiency'!BA381","v":87.771639534827855},{"$f":"J380*'Daily efficiency'!BB381","v":39.395510923726},{"$f":"K380*'Daily efficiency'!BC381","v":0},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},72.202480681604555,627.09426565719377,7.9300727630333814,25.413425915283177,11.985223607766351,0,{"$f":"(V380+AB380)-(VLOOKUP($A380,Assumptions!$A$43:$M$98,11,FALSE)*F380)","v":{"$error":"#N/A"}},{"$f":"(W380+AC380)-(VLOOKUP($A380,Assumptions!$A$43:$R$98,16,FALSE)*G380)","v":{"$error":"#N/A"}},{"$f":"(X380+AD380)-VLOOKUP($A380,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A380,Assumptions!$A$44:$M$98,11,FALSE)*$H380)","v":{"$error":"#N/A"}},{"$f":"(Y380+AE380)-VLOOKUP($A380,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A380,Assumptions!$A$43:$R$98,16,FALSE)*I380)","v":{"$error":"#N/A"}},{"$f":"(Z380+AF380)-(VLOOKUP($A380,Assumptions!$A$43:$M$98,11,FALSE)*J380)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B380","v":2053},{"$f":"'Gas Use Per Customer'!C380","v":7},61,{"$f":"'Gas Use Per Customer'!M380","v":131.22571877811441},{"$f":"'Gas Use Per Customer'!O380","v":19.228521913428711},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.382817530742969},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.10314690030297},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9228521913428711},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.122571877811442},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9228521913428711},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F381*'Daily efficiency'!AX382","v":225.89484415115945},{"$f":"G381*'Daily efficiency'!AY382","v":2060.9528088543907},{"$f":"H381*'Daily efficiency'!AZ382","v":4.5694765807912061},{"$f":"I381*'Daily efficiency'!BA382","v":0},{"$f":"J381*'Daily efficiency'!BB382","v":28.169784603173046},{"$f":"K381*'Daily efficiency'!BC382","v":0},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},68.723571683966696,596.72887279191173,1.3901634299722005,0,8.5700415995445276,0,{"$f":"(V381+AB381)-(VLOOKUP($A381,Assumptions!$A$43:$M$98,11,FALSE)*F381)","v":{"$error":"#N/A"}},{"$f":"(W381+AC381)-(VLOOKUP($A381,Assumptions!$A$43:$R$98,16,FALSE)*G381)","v":{"$error":"#N/A"}},{"$f":"(X381+AD381)-VLOOKUP($A381,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A381,Assumptions!$A$44:$M$98,11,FALSE)*$H381)","v":{"$error":"#N/A"}},{"$f":"(Y381+AE381)-VLOOKUP($A381,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A381,Assumptions!$A$43:$R$98,16,FALSE)*I381)","v":{"$error":"#N/A"}},{"$f":"(Z381+AF381)-(VLOOKUP($A381,Assumptions!$A$43:$M$98,11,FALSE)*J381)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B381","v":2053},{"$f":"'Gas Use Per Customer'!C381","v":8},61,{"$f":"'Gas Use Per Customer'!M381","v":151.3632860721122},{"$f":"'Gas Use Per Customer'!O381","v":19.748369896617312},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.79869591729385},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.22695746490098},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9748369896617313},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.136328607211221},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9748369896617313},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F382*'Daily efficiency'!AX383","v":216.38821788244624},{"$f":"G382*'Daily efficiency'!AY383","v":2249.7262811885362},{"$f":"H382*'Daily efficiency'!AZ383","v":0},{"$f":"I382*'Daily efficiency'!BA383","v":0},{"$f":"J382*'Daily efficiency'!BB383","v":28.931361898544345},{"$f":"K382*'Daily efficiency'!BC383","v":0},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},65.831388312957955,651.38639860958733,0,0,8.8017348550856251,0,{"$f":"(V382+AB382)-(VLOOKUP($A382,Assumptions!$A$43:$M$98,11,FALSE)*F382)","v":{"$error":"#N/A"}},{"$f":"(W382+AC382)-(VLOOKUP($A382,Assumptions!$A$43:$R$98,16,FALSE)*G382)","v":{"$error":"#N/A"}},{"$f":"(X382+AD382)-VLOOKUP($A382,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A382,Assumptions!$A$44:$M$98,11,FALSE)*$H382)","v":{"$error":"#N/A"}},{"$f":"(Y382+AE382)-VLOOKUP($A382,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A382,Assumptions!$A$43:$R$98,16,FALSE)*I382)","v":{"$error":"#N/A"}},{"$f":"(Z382+AF382)-(VLOOKUP($A382,Assumptions!$A$43:$M$98,11,FALSE)*J382)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B382","v":2053},{"$f":"'Gas Use Per Customer'!C382","v":9},57,{"$f":"'Gas Use Per Customer'!M382","v":152.15258443431986},{"$f":"'Gas Use Per Customer'!O382","v":20.733590598969787},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.586872479175831},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.93732599088787},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0733590598969789},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.215258443431987},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0733590598969789},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F383*'Daily efficiency'!AX384","v":236.79515857396075},{"$f":"G383*'Daily efficiency'!AY384","v":2330.676315757672},{"$f":"H383*'Daily efficiency'!AZ384","v":0},{"$f":"I383*'Daily efficiency'!BA384","v":95.105508777078853},{"$f":"J383*'Daily efficiency'!BB384","v":38.474632954821601},{"$f":"K383*'Daily efficiency'!BC384","v":0},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},72.039754230886132,674.82469504867845,0,27.536876538378401,11.705066602209204,0,{"$f":"(V383+AB383)-(VLOOKUP($A383,Assumptions!$A$43:$M$98,11,FALSE)*F383)","v":{"$error":"#N/A"}},{"$f":"(W383+AC383)-(VLOOKUP($A383,Assumptions!$A$43:$R$98,16,FALSE)*G383)","v":{"$error":"#N/A"}},{"$f":"(X383+AD383)-VLOOKUP($A383,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A383,Assumptions!$A$44:$M$98,11,FALSE)*$H383)","v":{"$error":"#N/A"}},{"$f":"(Y383+AE383)-VLOOKUP($A383,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A383,Assumptions!$A$43:$R$98,16,FALSE)*I383)","v":{"$error":"#N/A"}},{"$f":"(Z383+AF383)-(VLOOKUP($A383,Assumptions!$A$43:$M$98,11,FALSE)*J383)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B383","v":2053},{"$f":"'Gas Use Per Customer'!C383","v":10},52,{"$f":"'Gas Use Per Customer'!M383","v":246.03558074752951},{"$f":"'Gas Use Per Customer'!O383","v":42.580863989274825},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.064691191419861},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":221.43202267277655},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2580863989274826},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.603558074752954},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2580863989274826},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F384*'Daily efficiency'!AX385","v":492.98481402115607},{"$f":"G384*'Daily efficiency'!AY385","v":3872.001621663369},{"$f":"H384*'Daily efficiency'!AZ385","v":40.475760261731317},{"$f":"I384*'Daily efficiency'!BA385","v":576.70740127220949},{"$f":"J384*'Daily efficiency'!BB385","v":124.76193148857517},{"$f":"K384*'Daily efficiency'!BC385","v":0},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},149.97986046471709,1121.1004702373461,12.313865870921719,166.98002788487534,37.956092244176304,0,{"$f":"(V384+AB384)-(VLOOKUP($A384,Assumptions!$A$43:$M$98,11,FALSE)*F384)","v":{"$error":"#N/A"}},{"$f":"(W384+AC384)-(VLOOKUP($A384,Assumptions!$A$43:$R$98,16,FALSE)*G384)","v":{"$error":"#N/A"}},{"$f":"(X384+AD384)-VLOOKUP($A384,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A384,Assumptions!$A$44:$M$98,11,FALSE)*$H384)","v":{"$error":"#N/A"}},{"$f":"(Y384+AE384)-VLOOKUP($A384,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A384,Assumptions!$A$43:$R$98,16,FALSE)*I384)","v":{"$error":"#N/A"}},{"$f":"(Z384+AF384)-(VLOOKUP($A384,Assumptions!$A$43:$M$98,11,FALSE)*J384)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B384","v":2053},{"$f":"'Gas Use Per Customer'!C384","v":11},46,{"$f":"'Gas Use Per Customer'!M384","v":351.62111895939682},{"$f":"'Gas Use Per Customer'!O384","v":72.45918487007539},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.737755461022616},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.48633568781905},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.475510922045231},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.13478327157776},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2459184870075397},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F385*'Daily efficiency'!AX386","v":312.96490055869106},{"$f":"G385*'Daily efficiency'!AY386","v":1826.7020229166401},{"$f":"H385*'Daily efficiency'!AZ386","v":585.37656887985793},{"$f":"I385*'Daily efficiency'!BA386","v":5721.3209922200704},{"$f":"J385*'Daily efficiency'!BB386","v":226.45910578060889},{"$f":"K385*'Daily efficiency'!BC386","v":0},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},95.21273430976764,528.90383243062649,178.08803359234571,1656.5529360499754,68.895235958490957,0,{"$f":"(V385+AB385)-(VLOOKUP($A385,Assumptions!$A$43:$M$98,11,FALSE)*F385)","v":{"$error":"#N/A"}},{"$f":"(W385+AC385)-(VLOOKUP($A385,Assumptions!$A$43:$R$98,16,FALSE)*G385)","v":{"$error":"#N/A"}},{"$f":"(X385+AD385)-VLOOKUP($A385,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A385,Assumptions!$A$44:$M$98,11,FALSE)*$H385)","v":{"$error":"#N/A"}},{"$f":"(Y385+AE385)-VLOOKUP($A385,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A385,Assumptions!$A$43:$R$98,16,FALSE)*I385)","v":{"$error":"#N/A"}},{"$f":"(Z385+AF385)-(VLOOKUP($A385,Assumptions!$A$43:$M$98,11,FALSE)*J385)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B385","v":2053},{"$f":"'Gas Use Per Customer'!C385","v":12},37,{"$f":"'Gas Use Per Customer'!M385","v":489.23592881185675},{"$f":"'Gas Use Per Customer'!O385","v":110.91459398303249},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.274378194909744},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.77077864355701},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.548756389819488},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":342.46515016829972},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.09145939830325},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F386*'Daily efficiency'!AX387","v":549.51123117157283},{"$f":"G386*'Daily efficiency'!AY387","v":2613.9587890577018},{"$f":"H386*'Daily efficiency'!AZ387","v":1114.2163212695486},{"$f":"I386*'Daily efficiency'!BA387","v":7865.5407183331545},{"$f":"J386*'Daily efficiency'!BB387","v":377.39585075258913},{"$f":"K386*'Daily efficiency'!BC387","v":0},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},167.17678806911604,756.84638436042758,338.97597580834588,2277.3909361655046,114.81444341895589,0,{"$f":"(V386+AB386)-(VLOOKUP($A386,Assumptions!$A$43:$M$98,11,FALSE)*F386)","v":{"$error":"#N/A"}},{"$f":"(W386+AC386)-(VLOOKUP($A386,Assumptions!$A$43:$R$98,16,FALSE)*G386)","v":{"$error":"#N/A"}},{"$f":"(X386+AD386)-VLOOKUP($A386,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A386,Assumptions!$A$44:$M$98,11,FALSE)*$H386)","v":{"$error":"#N/A"}},{"$f":"(Y386+AE386)-VLOOKUP($A386,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A386,Assumptions!$A$43:$R$98,16,FALSE)*I386)","v":{"$error":"#N/A"}},{"$f":"(Z386+AF386)-(VLOOKUP($A386,Assumptions!$A$43:$M$98,11,FALSE)*J386)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B386","v":2054},{"$f":"'Gas Use Per Customer'!C386","v":1},40,{"$f":"'Gas Use Per Customer'!M386","v":456.86718495471138},{"$f":"'Gas Use Per Customer'!O386","v":102.62243385261823},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.786730155785467},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.06015548641341},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.573460311570933},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.80702946829797},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.262243385261824},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F387*'Daily efficiency'!AX388","v":508.42885455454405},{"$f":"G387*'Daily efficiency'!AY388","v":2441.0144946727305},{"$f":"H387*'Daily efficiency'!AZ388","v":1030.9156497880158},{"$f":"I387*'Daily efficiency'!BA388","v":7254.4613910357175},{"$f":"J387*'Daily efficiency'!BB388","v":378.27953278511876},{"$f":"K387*'Daily efficiency'!BC388","v":0},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},157.93226186533377,721.6400436197257,320.23131438132202,2144.6451244307373,117.5042322931464,0,{"$f":"(V387+AB387)-(VLOOKUP($A387,Assumptions!$A$43:$M$98,11,FALSE)*F387)","v":{"$error":"#N/A"}},{"$f":"(W387+AC387)-(VLOOKUP($A387,Assumptions!$A$43:$R$98,16,FALSE)*G387)","v":{"$error":"#N/A"}},{"$f":"(X387+AD387)-VLOOKUP($A387,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A387,Assumptions!$A$44:$M$98,11,FALSE)*$H387)","v":{"$error":"#N/A"}},{"$f":"(Y387+AE387)-VLOOKUP($A387,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A387,Assumptions!$A$43:$R$98,16,FALSE)*I387)","v":{"$error":"#N/A"}},{"$f":"(Z387+AF387)-(VLOOKUP($A387,Assumptions!$A$43:$M$98,11,FALSE)*J387)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B387","v":2054},{"$f":"'Gas Use Per Customer'!C387","v":2},45,{"$f":"'Gas Use Per Customer'!M387","v":368.19367803092001},{"$f":"'Gas Use Per Customer'!O387","v":79.471258155814581},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.841377446744374},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.45810340927601},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.682754893488749},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.73557462164399},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9471258155814581},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F388*'Daily efficiency'!AX389","v":393.72951154323459},{"$f":"G388*'Daily efficiency'!AY389","v":1967.237163267557},{"$f":"H388*'Daily efficiency'!AZ389","v":798.34555335955417},{"$f":"I388*'Daily efficiency'!BA389","v":6014.3516822155734},{"$f":"J388*'Daily efficiency'!BB389","v":241.16688591069862},{"$f":"K388*'Daily efficiency'!BC389","v":0},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U388+S388)*L388),0)","v":122.30342901296756},{"$f":"IFERROR(((T388+R388)*M388),0)","v":581.57668273128286},{"$f":"IFERROR(((U388+S388)*N388),0)","v":247.98851965763012},{"$f":"IFERROR(((T388+R388)*O388),0)","v":1778.0300034147533},{"$f":"IFERROR(((U388+S388)*P388),0)","v":74.913198646575751},0,{"$f":"(V388+AB388)-(VLOOKUP($A388,Assumptions!$A$43:$M$98,11,FALSE)*F388)","v":{"$error":"#N/A"}},{"$f":"(W388+AC388)-(VLOOKUP($A388,Assumptions!$A$43:$R$98,16,FALSE)*G388)","v":{"$error":"#N/A"}},{"$f":"(X388+AD388)-VLOOKUP($A388,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A388,Assumptions!$A$44:$M$98,11,FALSE)*$H388)","v":{"$error":"#N/A"}},{"$f":"(Y388+AE388)-VLOOKUP($A388,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A388,Assumptions!$A$43:$R$98,16,FALSE)*I388)","v":{"$error":"#N/A"}},{"$f":"(Z388+AF388)-(VLOOKUP($A388,Assumptions!$A$43:$M$98,11,FALSE)*J388)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F388<10,AB388+AH388,IFERROR((AH388)/(F388/10),0))","v":0},{"$f":"IF(G388<10,AC388+AI388,IFERROR((AI388)/(G388/10),0))","v":0},{"$f":"IF(H388<10,AD388+AJ388,IFERROR((AJ388)/(H388/10),0))","v":0},{"$f":"IF(I388<10,AE388+AK388,IFERROR((AK388)/(I388/10),0))","v":0},{"$f":"IF(J388<10,AF388+AL388,IFERROR((AL388)/(J388/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K388<10,AG388+AM388,IFERROR((AM388)/(K388/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B388","v":2054},{"$f":"'Gas Use Per Customer'!C388","v":3},47,{"$f":"'Gas Use Per Customer'!M388","v":319.60950527723855},{"$f":"'Gas Use Per Customer'!O388","v":69.528523235572422},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.858556970671724},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.882851583171558},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.717113941343449},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.72665369406698},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9528523235572424},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F389*'Daily efficiency'!AX390","v":344.46958720838393},{"$f":"G389*'Daily efficiency'!AY390","v":1707.6547861371509},{"$f":"H389*'Daily efficiency'!AZ390","v":698.46367913220718},{"$f":"I389*'Daily efficiency'!BA390","v":5244.152762588933},{"$f":"J389*'Daily efficiency'!BB390","v":203.71857308022709},{"$f":"K389*'Daily efficiency'!BC390","v":0},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},107.00191494698419,504.83603315131666,216.96240818743343,1550.3351727743673,63.280702388001416,0,{"$f":"(V389+AB389)-(VLOOKUP($A389,Assumptions!$A$43:$M$98,11,FALSE)*F389)","v":{"$error":"#N/A"}},{"$f":"(W389+AC389)-(VLOOKUP($A389,Assumptions!$A$43:$R$98,16,FALSE)*G389)","v":{"$error":"#N/A"}},{"$f":"(X389+AD389)-VLOOKUP($A389,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A389,Assumptions!$A$44:$M$98,11,FALSE)*$H389)","v":{"$error":"#N/A"}},{"$f":"(Y389+AE389)-VLOOKUP($A389,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A389,Assumptions!$A$43:$R$98,16,FALSE)*I389)","v":{"$error":"#N/A"}},{"$f":"(Z389+AF389)-(VLOOKUP($A389,Assumptions!$A$43:$M$98,11,FALSE)*J389)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B389","v":2054},{"$f":"'Gas Use Per Customer'!C389","v":4},51,{"$f":"'Gas Use Per Customer'!M389","v":227.28422852099862},{"$f":"'Gas Use Per Customer'!O389","v":47.181092458638787},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.74487396691103},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.55580566889876},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7181092458638787},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.728422852099865},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7181092458638787},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F390*'Daily efficiency'!AX391","v":559.40718687416495},{"$f":"G390*'Daily efficiency'!AY391","v":3574.3610769630614},{"$f":"H390*'Daily efficiency'!AZ391","v":68.429097447386809},{"$f":"I390*'Daily efficiency'!BA391","v":532.75423165322104},{"$f":"J390*'Daily efficiency'!BB391","v":138.24060090381158},{"$f":"K390*'Daily efficiency'!BC391","v":0},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},173.76756164668529,1056.6926534527181,21.255996862604793,157.49877266516125,42.941407803241958,0,{"$f":"(V390+AB390)-(VLOOKUP($A390,Assumptions!$A$43:$M$98,11,FALSE)*F390)","v":{"$error":"#N/A"}},{"$f":"(W390+AC390)-(VLOOKUP($A390,Assumptions!$A$43:$R$98,16,FALSE)*G390)","v":{"$error":"#N/A"}},{"$f":"(X390+AD390)-VLOOKUP($A390,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A390,Assumptions!$A$44:$M$98,11,FALSE)*$H390)","v":{"$error":"#N/A"}},{"$f":"(Y390+AE390)-VLOOKUP($A390,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A390,Assumptions!$A$43:$R$98,16,FALSE)*I390)","v":{"$error":"#N/A"}},{"$f":"(Z390+AF390)-(VLOOKUP($A390,Assumptions!$A$43:$M$98,11,FALSE)*J390)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B390","v":2054},{"$f":"'Gas Use Per Customer'!C390","v":5},55,{"$f":"'Gas Use Per Customer'!M390","v":170.90175853226813},{"$f":"'Gas Use Per Customer'!O390","v":31.065168519169887},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.852134815335912},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.81158267904132},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.106516851916989},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.090175853226814},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.106516851916989},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F391*'Daily efficiency'!AX392","v":347.27990850414756},{"$f":"G391*'Daily efficiency'!AY392","v":2642.6514263433282},{"$f":"H391*'Daily efficiency'!AZ392","v":39.028550294151131},{"$f":"I391*'Daily efficiency'!BA392","v":271.36994070943115},{"$f":"J391*'Daily efficiency'!BB392","v":76.340146380334218},{"$f":"K391*'Daily efficiency'!BC392","v":0},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},107.87487956107387,781.2502116394885,12.123362334894722,80.225421142733367,23.713390538269365,0,{"$f":"(V391+AB391)-(VLOOKUP($A391,Assumptions!$A$43:$M$98,11,FALSE)*F391)","v":{"$error":"#N/A"}},{"$f":"(W391+AC391)-(VLOOKUP($A391,Assumptions!$A$43:$R$98,16,FALSE)*G391)","v":{"$error":"#N/A"}},{"$f":"(X391+AD391)-VLOOKUP($A391,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A391,Assumptions!$A$44:$M$98,11,FALSE)*$H391)","v":{"$error":"#N/A"}},{"$f":"(Y391+AE391)-VLOOKUP($A391,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A391,Assumptions!$A$43:$R$98,16,FALSE)*I391)","v":{"$error":"#N/A"}},{"$f":"(Z391+AF391)-(VLOOKUP($A391,Assumptions!$A$43:$M$98,11,FALSE)*J391)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B391","v":2054},{"$f":"'Gas Use Per Customer'!C391","v":6},58,{"$f":"'Gas Use Per Customer'!M391","v":140.48804245452249},{"$f":"'Gas Use Per Customer'!O391","v":21.240183311107785},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.99214664888623},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.43923820907024},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1240183311107788},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.048804245452249},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1240183311107788},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F392*'Daily efficiency'!AX393","v":237.4456430951285},{"$f":"G392*'Daily efficiency'!AY393","v":2166.8822653829898},{"$f":"H392*'Daily efficiency'!AZ393","v":26.078899356838257},{"$f":"I392*'Daily efficiency'!BA393","v":87.814392403573507},{"$f":"J392*'Daily efficiency'!BB393","v":39.414700164312329},{"$f":"K392*'Daily efficiency'!BC393","v":0},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},73.757276260290212,640.59800378999341,8.100837561614064,25.960674179876442,12.243311314712154,0,{"$f":"(V392+AB392)-(VLOOKUP($A392,Assumptions!$A$43:$M$98,11,FALSE)*F392)","v":{"$error":"#N/A"}},{"$f":"(W392+AC392)-(VLOOKUP($A392,Assumptions!$A$43:$R$98,16,FALSE)*G392)","v":{"$error":"#N/A"}},{"$f":"(X392+AD392)-VLOOKUP($A392,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A392,Assumptions!$A$44:$M$98,11,FALSE)*$H392)","v":{"$error":"#N/A"}},{"$f":"(Y392+AE392)-VLOOKUP($A392,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A392,Assumptions!$A$43:$R$98,16,FALSE)*I392)","v":{"$error":"#N/A"}},{"$f":"(Z392+AF392)-(VLOOKUP($A392,Assumptions!$A$43:$M$98,11,FALSE)*J392)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B392","v":2054},{"$f":"'Gas Use Per Customer'!C392","v":7},61,{"$f":"'Gas Use Per Customer'!M392","v":131.28963778385142},{"$f":"'Gas Use Per Customer'!O392","v":19.237887973785959},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.390310379028769},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.16067400546628},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9237887973785961},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.128963778385142},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9237887973785961},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F393*'Daily efficiency'!AX394","v":226.00487573623067},{"$f":"G393*'Daily efficiency'!AY394","v":2061.9566826044411},{"$f":"H393*'Daily efficiency'!AZ394","v":4.5717023365538907},{"$f":"I393*'Daily efficiency'!BA394","v":0},{"$f":"J393*'Daily efficiency'!BB394","v":28.183505881596417},{"$f":"K393*'Daily efficiency'!BC394","v":0},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},70.20345304534132,609.57872787074552,1.4200989659007037,0,8.7545873750128589,0,{"$f":"(V393+AB393)-(VLOOKUP($A393,Assumptions!$A$43:$M$98,11,FALSE)*F393)","v":{"$error":"#N/A"}},{"$f":"(W393+AC393)-(VLOOKUP($A393,Assumptions!$A$43:$R$98,16,FALSE)*G393)","v":{"$error":"#N/A"}},{"$f":"(X393+AD393)-VLOOKUP($A393,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A393,Assumptions!$A$44:$M$98,11,FALSE)*$H393)","v":{"$error":"#N/A"}},{"$f":"(Y393+AE393)-VLOOKUP($A393,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A393,Assumptions!$A$43:$R$98,16,FALSE)*I393)","v":{"$error":"#N/A"}},{"$f":"(Z393+AF393)-(VLOOKUP($A393,Assumptions!$A$43:$M$98,11,FALSE)*J393)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B393","v":2054},{"$f":"'Gas Use Per Customer'!C393","v":8},61,{"$f":"'Gas Use Per Customer'!M393","v":151.43701392699387},{"$f":"'Gas Use Per Customer'!O393","v":19.757989170799782},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.806391336639827},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.2933125342945},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9757989170799783},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.143701392699388},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9757989170799783},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F394*'Daily efficiency'!AX395","v":216.49361886534072},{"$f":"G394*'Daily efficiency'!AY395","v":2250.8221049981748},{"$f":"H394*'Daily efficiency'!AZ395","v":0},{"$f":"I394*'Daily efficiency'!BA395","v":0},{"$f":"J394*'Daily efficiency'!BB395","v":28.945454135221667},{"$f":"K394*'Daily efficiency'!BC395","v":0},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},67.24898990394874,665.41323928061934,0,0,8.9912698725568028,0,{"$f":"(V394+AB394)-(VLOOKUP($A394,Assumptions!$A$43:$M$98,11,FALSE)*F394)","v":{"$error":"#N/A"}},{"$f":"(W394+AC394)-(VLOOKUP($A394,Assumptions!$A$43:$R$98,16,FALSE)*G394)","v":{"$error":"#N/A"}},{"$f":"(X394+AD394)-VLOOKUP($A394,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A394,Assumptions!$A$44:$M$98,11,FALSE)*$H394)","v":{"$error":"#N/A"}},{"$f":"(Y394+AE394)-VLOOKUP($A394,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A394,Assumptions!$A$43:$R$98,16,FALSE)*I394)","v":{"$error":"#N/A"}},{"$f":"(Z394+AF394)-(VLOOKUP($A394,Assumptions!$A$43:$M$98,11,FALSE)*J394)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B394","v":2054},{"$f":"'Gas Use Per Customer'!C394","v":9},57,{"$f":"'Gas Use Per Customer'!M394","v":152.22669675016701},{"$f":"'Gas Use Per Customer'!O394","v":20.743689766334121},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.594951813067297},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.0040270751503},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0743689766334121},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.222669675016702},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0743689766334121},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F395*'Daily efficiency'!AX396","v":236.91049961564315},{"$f":"G395*'Daily efficiency'!AY396","v":2331.8115696864375},{"$f":"H395*'Daily efficiency'!AZ396","v":0},{"$f":"I395*'Daily efficiency'!BA396","v":95.15183391530438},{"$f":"J395*'Daily efficiency'!BB396","v":38.493373643060679},{"$f":"K395*'Daily efficiency'!BC396","v":0},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},73.591045686670128,689.35625189194423,0,28.129850816942074,11.957121457243742,0,{"$f":"(V395+AB395)-(VLOOKUP($A395,Assumptions!$A$43:$M$98,11,FALSE)*F395)","v":{"$error":"#N/A"}},{"$f":"(W395+AC395)-(VLOOKUP($A395,Assumptions!$A$43:$R$98,16,FALSE)*G395)","v":{"$error":"#N/A"}},{"$f":"(X395+AD395)-VLOOKUP($A395,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A395,Assumptions!$A$44:$M$98,11,FALSE)*$H395)","v":{"$error":"#N/A"}},{"$f":"(Y395+AE395)-VLOOKUP($A395,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A395,Assumptions!$A$43:$R$98,16,FALSE)*I395)","v":{"$error":"#N/A"}},{"$f":"(Z395+AF395)-(VLOOKUP($A395,Assumptions!$A$43:$M$98,11,FALSE)*J395)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B395","v":2054},{"$f":"'Gas Use Per Customer'!C395","v":10},52,{"$f":"'Gas Use Per Customer'!M395","v":246.15542272548737},{"$f":"'Gas Use Per Customer'!O395","v":42.601604790048945},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.081283832039155},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":221.53988045293863},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2601604790048944},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.615542272548737},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2601604790048944},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F396*'Daily efficiency'!AX397","v":493.22494300996323},{"$f":"G396*'Daily efficiency'!AY397","v":3873.8876429111347},{"$f":"H396*'Daily efficiency'!AZ397","v":40.495475683193433},{"$f":"I396*'Daily efficiency'!BA397","v":576.98831086854273},{"$f":"J396*'Daily efficiency'!BB397","v":124.82270203484333},{"$f":"K396*'Daily efficiency'!BC397","v":0},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},153.20950052335627,1145.2420514951143,12.579030502827708,170.57574657256237,38.773432089681975,0,{"$f":"(V396+AB396)-(VLOOKUP($A396,Assumptions!$A$43:$M$98,11,FALSE)*F396)","v":{"$error":"#N/A"}},{"$f":"(W396+AC396)-(VLOOKUP($A396,Assumptions!$A$43:$R$98,16,FALSE)*G396)","v":{"$error":"#N/A"}},{"$f":"(X396+AD396)-VLOOKUP($A396,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A396,Assumptions!$A$44:$M$98,11,FALSE)*$H396)","v":{"$error":"#N/A"}},{"$f":"(Y396+AE396)-VLOOKUP($A396,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A396,Assumptions!$A$43:$R$98,16,FALSE)*I396)","v":{"$error":"#N/A"}},{"$f":"(Z396+AF396)-(VLOOKUP($A396,Assumptions!$A$43:$M$98,11,FALSE)*J396)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B396","v":2054},{"$f":"'Gas Use Per Customer'!C396","v":11},46,{"$f":"'Gas Use Per Customer'!M396","v":351.7923908147107},{"$f":"'Gas Use Per Customer'!O396","v":72.494479163728627},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.748343749118586},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.5377172444132},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.496687498237172},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.25467357029748},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2494479163728629},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F397*'Daily efficiency'!AX398","v":313.11734327693688},{"$f":"G397*'Daily efficiency'!AY398","v":1827.5917949687182},{"$f":"H397*'Daily efficiency'!AZ398","v":585.66170115890327},{"$f":"I397*'Daily efficiency'!BA398","v":5724.107802250378},{"$f":"J397*'Daily efficiency'!BB398","v":226.56941221303981},{"$f":"K397*'Daily efficiency'!BC398","v":0},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},97.263028661733202,540.29315496428467,181.92295013028601,1692.224856966197,70.378813908300344,0,{"$f":"(V397+AB397)-(VLOOKUP($A397,Assumptions!$A$43:$M$98,11,FALSE)*F397)","v":{"$error":"#N/A"}},{"$f":"(W397+AC397)-(VLOOKUP($A397,Assumptions!$A$43:$R$98,16,FALSE)*G397)","v":{"$error":"#N/A"}},{"$f":"(X397+AD397)-VLOOKUP($A397,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A397,Assumptions!$A$44:$M$98,11,FALSE)*$H397)","v":{"$error":"#N/A"}},{"$f":"(Y397+AE397)-VLOOKUP($A397,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A397,Assumptions!$A$43:$R$98,16,FALSE)*I397)","v":{"$error":"#N/A"}},{"$f":"(Z397+AF397)-(VLOOKUP($A397,Assumptions!$A$43:$M$98,11,FALSE)*J397)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B397","v":2054},{"$f":"'Gas Use Per Customer'!C397","v":12},37,{"$f":"'Gas Use Per Customer'!M397","v":489.47423174844306},{"$f":"'Gas Use Per Customer'!O397","v":110.968619601144},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.290585880343201},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.84226952453292},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.581171760686402},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":342.63196222391014},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.096861960114401},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F398*'Daily efficiency'!AX399","v":549.77889372937659},{"$f":"G398*'Daily efficiency'!AY399","v":2615.2320276300629},{"$f":"H398*'Daily efficiency'!AZ399","v":1114.7590471932062},{"$f":"I398*'Daily efficiency'!BA399","v":7869.3719607678022},{"$f":"J398*'Daily efficiency'!BB399","v":377.57967727511823},{"$f":"K398*'Daily efficiency'!BC399","v":0},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},170.77674375616414,773.14418190199592,346.27542512770617,2326.4318738876204,117.2868375432553,0,{"$f":"(V398+AB398)-(VLOOKUP($A398,Assumptions!$A$43:$M$98,11,FALSE)*F398)","v":{"$error":"#N/A"}},{"$f":"(W398+AC398)-(VLOOKUP($A398,Assumptions!$A$43:$R$98,16,FALSE)*G398)","v":{"$error":"#N/A"}},{"$f":"(X398+AD398)-VLOOKUP($A398,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A398,Assumptions!$A$44:$M$98,11,FALSE)*$H398)","v":{"$error":"#N/A"}},{"$f":"(Y398+AE398)-VLOOKUP($A398,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A398,Assumptions!$A$43:$R$98,16,FALSE)*I398)","v":{"$error":"#N/A"}},{"$f":"(Z398+AF398)-(VLOOKUP($A398,Assumptions!$A$43:$M$98,11,FALSE)*J398)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B398","v":2055},{"$f":"'Gas Use Per Customer'!C398","v":1},40,{"$f":"'Gas Use Per Customer'!M398","v":457.08961299022974},{"$f":"'Gas Use Per Customer'!O398","v":102.67239608915796},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.801718826747386},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.12688389706892},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.603437653494773},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":319.96272909316082},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.267239608915796},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F399*'Daily efficiency'!AX400","v":508.67638564244788},{"$f":"G399*'Daily efficiency'!AY400","v":2442.2029145825031},{"$f":"H399*'Daily efficiency'!AZ400","v":1031.4175561413692},{"$f":"I399*'Daily efficiency'!BA400","v":7257.9932612358316},{"$f":"J399*'Daily efficiency'!BB400","v":378.46370003574435},{"$f":"K399*'Daily efficiency'!BC400","v":0},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},161.26462557745623,736.86661649451537,326.98818089438134,2189.8970413198103,119.98356637656735,0,{"$f":"(V399+AB399)-(VLOOKUP($A399,Assumptions!$A$43:$M$98,11,FALSE)*F399)","v":{"$error":"#N/A"}},{"$f":"(W399+AC399)-(VLOOKUP($A399,Assumptions!$A$43:$R$98,16,FALSE)*G399)","v":{"$error":"#N/A"}},{"$f":"(X399+AD399)-VLOOKUP($A399,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A399,Assumptions!$A$44:$M$98,11,FALSE)*$H399)","v":{"$error":"#N/A"}},{"$f":"(Y399+AE399)-VLOOKUP($A399,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A399,Assumptions!$A$43:$R$98,16,FALSE)*I399)","v":{"$error":"#N/A"}},{"$f":"(Z399+AF399)-(VLOOKUP($A399,Assumptions!$A$43:$M$98,11,FALSE)*J399)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B399","v":2055},{"$f":"'Gas Use Per Customer'!C399","v":2},45,{"$f":"'Gas Use Per Customer'!M399","v":368.3729349335643},{"$f":"'Gas Use Per Customer'!O399","v":79.509949128626573},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.852984738587971},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.51188048006928},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.705969477175941},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.861054453495},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.950994912862658},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F400*'Daily efficiency'!AX401","v":393.92120069198984},{"$f":"G400*'Daily efficiency'!AY401","v":1968.1949223538616},{"$f":"H400*'Daily efficiency'!AZ401","v":798.73423181785972},{"$f":"I400*'Daily efficiency'!BA401","v":6017.2797989060427},{"$f":"J400*'Daily efficiency'!BB401","v":241.28429919497847},{"$f":"K400*'Daily efficiency'!BC401","v":0},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},124.88402593406072,593.84792491106543,253.22106641007707,1815.5463575305243,76.493863811377452,0,{"$f":"(V400+AB400)-(VLOOKUP($A400,Assumptions!$A$43:$M$98,11,FALSE)*F400)","v":{"$error":"#N/A"}},{"$f":"(W400+AC400)-(VLOOKUP($A400,Assumptions!$A$43:$R$98,16,FALSE)*G400)","v":{"$error":"#N/A"}},{"$f":"(X400+AD400)-VLOOKUP($A400,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A400,Assumptions!$A$44:$M$98,11,FALSE)*$H400)","v":{"$error":"#N/A"}},{"$f":"(Y400+AE400)-VLOOKUP($A400,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A400,Assumptions!$A$43:$R$98,16,FALSE)*I400)","v":{"$error":"#N/A"}},{"$f":"(Z400+AF400)-(VLOOKUP($A400,Assumptions!$A$43:$M$98,11,FALSE)*J400)","v":{"$error":"#N/A"}},{"$f":"AA400+AG400","v":{"$error":"#N/A"}},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B400","v":2055},{"$f":"'Gas Use Per Customer'!C400","v":3},47,{"$f":"'Gas Use Per Customer'!M400","v":319.76510873647766},{"$f":"'Gas Use Per Customer'!O400","v":69.562373538997704},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.868712061699309},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.929532620943291},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.737424123398618},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.83557611553434},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9562373538997706},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F401*'Daily efficiency'!AX402","v":344.63729392075402},{"$f":"G401*'Daily efficiency'!AY402","v":1708.4861662667211},{"$f":"H401*'Daily efficiency'!AZ402","v":698.80372960890236},{"$f":"I401*'Daily efficiency'!BA402","v":5246.705904148128},{"$f":"J401*'Daily efficiency'!BB402","v":203.81775446926315},{"$f":"K401*'Daily efficiency'!BC402","v":0},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},109.2596506007734,515.48805103275356,221.54030536562357,1583.0471760747798,64.615922398306864,0,{"$f":"(V401+AB401)-(VLOOKUP($A401,Assumptions!$A$43:$M$98,11,FALSE)*F401)","v":{"$error":"#N/A"}},{"$f":"(W401+AC401)-(VLOOKUP($A401,Assumptions!$A$43:$R$98,16,FALSE)*G401)","v":{"$error":"#N/A"}},{"$f":"(X401+AD401)-VLOOKUP($A401,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A401,Assumptions!$A$44:$M$98,11,FALSE)*$H401)","v":{"$error":"#N/A"}},{"$f":"(Y401+AE401)-VLOOKUP($A401,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A401,Assumptions!$A$43:$R$98,16,FALSE)*I401)","v":{"$error":"#N/A"}},{"$f":"(Z401+AF401)-(VLOOKUP($A401,Assumptions!$A$43:$M$98,11,FALSE)*J401)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B401","v":2055},{"$f":"'Gas Use Per Customer'!C401","v":4},51,{"$f":"'Gas Use Per Customer'!M401","v":227.394882965264},{"$f":"'Gas Use Per Customer'!O401","v":47.204062805502787},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.763250244402229},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.65539466873761},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7204062805502787},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.739488296526403},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7204062805502787},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F402*'Daily efficiency'!AX403","v":559.67953701383112},{"$f":"G402*'Daily efficiency'!AY403","v":3576.101272229354},{"$f":"H402*'Daily efficiency'!AZ403","v":68.462412489961011},{"$f":"I402*'Daily efficiency'!BA403","v":533.01360567057907},{"$f":"J402*'Daily efficiency'!BB403","v":138.30790402012309},{"$f":"K402*'Daily efficiency'!BC403","v":0},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},177.43404948100235,1078.9888215164342,21.70449745249903,160.82198977440993,43.847469601008093,0,{"$f":"(V402+AB402)-(VLOOKUP($A402,Assumptions!$A$43:$M$98,11,FALSE)*F402)","v":{"$error":"#N/A"}},{"$f":"(W402+AC402)-(VLOOKUP($A402,Assumptions!$A$43:$R$98,16,FALSE)*G402)","v":{"$error":"#N/A"}},{"$f":"(X402+AD402)-VLOOKUP($A402,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A402,Assumptions!$A$44:$M$98,11,FALSE)*$H402)","v":{"$error":"#N/A"}},{"$f":"(Y402+AE402)-VLOOKUP($A402,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A402,Assumptions!$A$43:$R$98,16,FALSE)*I402)","v":{"$error":"#N/A"}},{"$f":"(Z402+AF402)-(VLOOKUP($A402,Assumptions!$A$43:$M$98,11,FALSE)*J402)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B402","v":2055},{"$f":"'Gas Use Per Customer'!C402","v":5},55,{"$f":"'Gas Use Per Customer'!M402","v":170.98496289377363},{"$f":"'Gas Use Per Customer'!O402","v":31.080292749218167},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.864234199374536},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.88646660439628},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.108029274921817},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.098496289377362},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.108029274921817},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F403*'Daily efficiency'!AX404","v":347.44898343525961},{"$f":"G403*'Daily efficiency'!AY404","v":2643.938014184781},{"$f":"H403*'Daily efficiency'!AZ404","v":39.047551535774375},{"$f":"I403*'Daily efficiency'!BA404","v":271.50205849945525},{"$f":"J403*'Daily efficiency'!BB404","v":76.377312955981893},{"$f":"K403*'Daily efficiency'!BC404","v":0},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},110.15103472945501,797.7345564124098,12.379164741803596,81.918173966306213,24.213742025595604,0,{"$f":"(V403+AB403)-(VLOOKUP($A403,Assumptions!$A$43:$M$98,11,FALSE)*F403)","v":{"$error":"#N/A"}},{"$f":"(W403+AC403)-(VLOOKUP($A403,Assumptions!$A$43:$R$98,16,FALSE)*G403)","v":{"$error":"#N/A"}},{"$f":"(X403+AD403)-VLOOKUP($A403,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A403,Assumptions!$A$44:$M$98,11,FALSE)*$H403)","v":{"$error":"#N/A"}},{"$f":"(Y403+AE403)-VLOOKUP($A403,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A403,Assumptions!$A$43:$R$98,16,FALSE)*I403)","v":{"$error":"#N/A"}},{"$f":"(Z403+AF403)-(VLOOKUP($A403,Assumptions!$A$43:$M$98,11,FALSE)*J403)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B403","v":2055},{"$f":"'Gas Use Per Customer'!C403","v":6},58,{"$f":"'Gas Use Per Customer'!M403","v":140.55643974880417},{"$f":"'Gas Use Per Customer'!O403","v":21.250524198795762},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.000419359036609},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.50079577392376},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1250524198795762},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.055643974880418},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1250524198795762},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F404*'Daily efficiency'!AX405","v":237.56124467404527},{"$f":"G404*'Daily efficiency'!AY405","v":2167.9372226689602},{"$f":"H404*'Daily efficiency'!AZ405","v":26.091595997226193},{"$f":"I404*'Daily efficiency'!BA405","v":87.857145272319187},{"$f":"J404*'Daily efficiency'!BB405","v":39.43388940489865},{"$f":"K404*'Daily efficiency'!BC405","v":0},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},75.313551514071847,654.11459322317785,8.2717648744333978,26.508443252246359,12.501644639768649,0,{"$f":"(V404+AB404)-(VLOOKUP($A404,Assumptions!$A$43:$M$98,11,FALSE)*F404)","v":{"$error":"#N/A"}},{"$f":"(W404+AC404)-(VLOOKUP($A404,Assumptions!$A$43:$R$98,16,FALSE)*G404)","v":{"$error":"#N/A"}},{"$f":"(X404+AD404)-VLOOKUP($A404,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A404,Assumptions!$A$44:$M$98,11,FALSE)*$H404)","v":{"$error":"#N/A"}},{"$f":"(Y404+AE404)-VLOOKUP($A404,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A404,Assumptions!$A$43:$R$98,16,FALSE)*I404)","v":{"$error":"#N/A"}},{"$f":"(Z404+AF404)-(VLOOKUP($A404,Assumptions!$A$43:$M$98,11,FALSE)*J404)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B404","v":2055},{"$f":"'Gas Use Per Customer'!C404","v":7},61,{"$f":"'Gas Use Per Customer'!M404","v":131.35355678958845},{"$f":"'Gas Use Per Customer'!O404","v":19.247254034143207},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.397803227314567},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.21820111062961},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9247254034143209},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.135355678958845},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9247254034143209},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F405*'Daily efficiency'!AX406","v":226.11490732130187},{"$f":"G405*'Daily efficiency'!AY406","v":2062.9605563544919},{"$f":"H405*'Daily efficiency'!AZ406","v":4.5739280923165753},{"$f":"I405*'Daily efficiency'!BA406","v":0},{"$f":"J405*'Daily efficiency'!BB406","v":28.197227160019786},{"$f":"K405*'Daily efficiency'!BC406","v":0},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},71.684742787100774,622.44081195949457,1.4500629910194303,0,8.9393087798640973,0,{"$f":"(V405+AB405)-(VLOOKUP($A405,Assumptions!$A$43:$M$98,11,FALSE)*F405)","v":{"$error":"#N/A"}},{"$f":"(W405+AC405)-(VLOOKUP($A405,Assumptions!$A$43:$R$98,16,FALSE)*G405)","v":{"$error":"#N/A"}},{"$f":"(X405+AD405)-VLOOKUP($A405,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A405,Assumptions!$A$44:$M$98,11,FALSE)*$H405)","v":{"$error":"#N/A"}},{"$f":"(Y405+AE405)-VLOOKUP($A405,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A405,Assumptions!$A$43:$R$98,16,FALSE)*I405)","v":{"$error":"#N/A"}},{"$f":"(Z405+AF405)-(VLOOKUP($A405,Assumptions!$A$43:$M$98,11,FALSE)*J405)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B405","v":2055},{"$f":"'Gas Use Per Customer'!C405","v":8},61,{"$f":"'Gas Use Per Customer'!M405","v":151.51074178187557},{"$f":"'Gas Use Per Customer'!O405","v":19.767608444982258},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.814086755985807},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.35966760368802},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9767608444982259},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.151074178187557},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9767608444982259},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F406*'Daily efficiency'!AX407","v":216.59901984823526},{"$f":"G406*'Daily efficiency'!AY407","v":2251.917928807814},{"$f":"H406*'Daily efficiency'!AZ407","v":0},{"$f":"I406*'Daily efficiency'!BA407","v":0},{"$f":"J406*'Daily efficiency'!BB407","v":28.959546371898991},{"$f":"K406*'Daily efficiency'!BC407","v":0},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},68.667940604622515,679.45342908069563,0,0,9.1809852675959522,0,{"$f":"(V406+AB406)-(VLOOKUP($A406,Assumptions!$A$43:$M$98,11,FALSE)*F406)","v":{"$error":"#N/A"}},{"$f":"(W406+AC406)-(VLOOKUP($A406,Assumptions!$A$43:$R$98,16,FALSE)*G406)","v":{"$error":"#N/A"}},{"$f":"(X406+AD406)-VLOOKUP($A406,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A406,Assumptions!$A$44:$M$98,11,FALSE)*$H406)","v":{"$error":"#N/A"}},{"$f":"(Y406+AE406)-VLOOKUP($A406,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A406,Assumptions!$A$43:$R$98,16,FALSE)*I406)","v":{"$error":"#N/A"}},{"$f":"(Z406+AF406)-(VLOOKUP($A406,Assumptions!$A$43:$M$98,11,FALSE)*J406)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B406","v":2055},{"$f":"'Gas Use Per Customer'!C406","v":9},57,{"$f":"'Gas Use Per Customer'!M406","v":152.30080906601427},{"$f":"'Gas Use Per Customer'!O406","v":20.753788933698452},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.603031146958763},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.07072815941285},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0753788933698454},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.230080906601428},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0753788933698454},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F407*'Daily efficiency'!AX408","v":237.02584065732557},{"$f":"G407*'Daily efficiency'!AY408","v":2332.9468236152052},{"$f":"H407*'Daily efficiency'!AZ408","v":0},{"$f":"I407*'Daily efficiency'!BA408","v":95.198159053529977},{"$f":"J407*'Daily efficiency'!BB408","v":38.512114331299763},{"$f":"K407*'Daily efficiency'!BC408","v":0},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},75.143813482730138,703.9016381948918,0,28.723389420028301,12.209416189016379,0,{"$f":"(V407+AB407)-(VLOOKUP($A407,Assumptions!$A$43:$M$98,11,FALSE)*F407)","v":{"$error":"#N/A"}},{"$f":"(W407+AC407)-(VLOOKUP($A407,Assumptions!$A$43:$R$98,16,FALSE)*G407)","v":{"$error":"#N/A"}},{"$f":"(X407+AD407)-VLOOKUP($A407,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A407,Assumptions!$A$44:$M$98,11,FALSE)*$H407)","v":{"$error":"#N/A"}},{"$f":"(Y407+AE407)-VLOOKUP($A407,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A407,Assumptions!$A$43:$R$98,16,FALSE)*I407)","v":{"$error":"#N/A"}},{"$f":"(Z407+AF407)-(VLOOKUP($A407,Assumptions!$A$43:$M$98,11,FALSE)*J407)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B407","v":2055},{"$f":"'Gas Use Per Customer'!C407","v":10},52,{"$f":"'Gas Use Per Customer'!M407","v":246.27526470344529},{"$f":"'Gas Use Per Customer'!O407","v":42.622345590823066},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.097876472658456},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":221.64773823310077},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.262234559082307},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.627526470344531},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.262234559082307},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F408*'Daily efficiency'!AX409","v":493.46507199877044},{"$f":"G408*'Daily efficiency'!AY409","v":3875.7736641589013},{"$f":"H408*'Daily efficiency'!AZ409","v":40.515191104655557},{"$f":"I408*'Daily efficiency'!BA409","v":577.26922046487607},{"$f":"J408*'Daily efficiency'!BB409","v":124.88347258111152},{"$f":"K408*'Daily efficiency'!BC409","v":0},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},156.4422141808848,1169.4066079253466,12.844447487845294,174.17488725055313,39.591549784977659,0,{"$f":"(V408+AB408)-(VLOOKUP($A408,Assumptions!$A$43:$M$98,11,FALSE)*F408)","v":{"$error":"#N/A"}},{"$f":"(W408+AC408)-(VLOOKUP($A408,Assumptions!$A$43:$R$98,16,FALSE)*G408)","v":{"$error":"#N/A"}},{"$f":"(X408+AD408)-VLOOKUP($A408,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A408,Assumptions!$A$44:$M$98,11,FALSE)*$H408)","v":{"$error":"#N/A"}},{"$f":"(Y408+AE408)-VLOOKUP($A408,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A408,Assumptions!$A$43:$R$98,16,FALSE)*I408)","v":{"$error":"#N/A"}},{"$f":"(Z408+AF408)-(VLOOKUP($A408,Assumptions!$A$43:$M$98,11,FALSE)*J408)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B408","v":2055},{"$f":"'Gas Use Per Customer'!C408","v":11},46,{"$f":"'Gas Use Per Customer'!M408","v":351.96366267002463},{"$f":"'Gas Use Per Customer'!O408","v":72.529773457381836},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.758932037214549},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.58909880100738},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.517864074429099},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.37456386901724},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2529773457381843},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F409*'Daily efficiency'!AX410","v":313.26978599518264},{"$f":"G409*'Daily efficiency'!AY410","v":1828.4815670207965},{"$f":"H409*'Daily efficiency'!AZ410","v":585.94683343794838},{"$f":"I409*'Daily efficiency'!BA410","v":5726.8946122806856},{"$f":"J409*'Daily efficiency'!BB410","v":226.67971864547064},{"$f":"K409*'Daily efficiency'!BC410","v":0},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},99.315274247374546,551.69331654144469,185.76151629945383,1727.9307263022181,71.863803756481033,0,{"$f":"(V409+AB409)-(VLOOKUP($A409,Assumptions!$A$43:$M$98,11,FALSE)*F409)","v":{"$error":"#N/A"}},{"$f":"(W409+AC409)-(VLOOKUP($A409,Assumptions!$A$43:$R$98,16,FALSE)*G409)","v":{"$error":"#N/A"}},{"$f":"(X409+AD409)-VLOOKUP($A409,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A409,Assumptions!$A$44:$M$98,11,FALSE)*$H409)","v":{"$error":"#N/A"}},{"$f":"(Y409+AE409)-VLOOKUP($A409,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A409,Assumptions!$A$43:$R$98,16,FALSE)*I409)","v":{"$error":"#N/A"}},{"$f":"(Z409+AF409)-(VLOOKUP($A409,Assumptions!$A$43:$M$98,11,FALSE)*J409)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B409","v":2055},{"$f":"'Gas Use Per Customer'!C409","v":12},37,{"$f":"'Gas Use Per Customer'!M409","v":489.71253468502948},{"$f":"'Gas Use Per Customer'!O409","v":111.02264521925559},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.30679356577668},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.91376040550884},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.613587131553359},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":342.79877427952061},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.10226452192556},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F410*'Daily efficiency'!AX411","v":550.04655628718069},{"$f":"G410*'Daily efficiency'!AY411","v":2616.5052662024245},{"$f":"H410*'Daily efficiency'!AZ411","v":1115.3017731168643},{"$f":"I410*'Daily efficiency'!BA411","v":7873.2032032024508},{"$f":"J410*'Daily efficiency'!BB411","v":377.76350379764762},{"$f":"K410*'Daily efficiency'!BC411","v":0},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},174.38012546580327,789.45748980741757,353.58182122098367,2375.5194831177009,119.76158460710738,0,{"$f":"(V410+AB410)-(VLOOKUP($A410,Assumptions!$A$43:$M$98,11,FALSE)*F410)","v":{"$error":"#N/A"}},{"$f":"(W410+AC410)-(VLOOKUP($A410,Assumptions!$A$43:$R$98,16,FALSE)*G410)","v":{"$error":"#N/A"}},{"$f":"(X410+AD410)-VLOOKUP($A410,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A410,Assumptions!$A$44:$M$98,11,FALSE)*$H410)","v":{"$error":"#N/A"}},{"$f":"(Y410+AE410)-VLOOKUP($A410,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A410,Assumptions!$A$43:$R$98,16,FALSE)*I410)","v":{"$error":"#N/A"}},{"$f":"(Z410+AF410)-(VLOOKUP($A410,Assumptions!$A$43:$M$98,11,FALSE)*J410)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B410","v":2056},{"$f":"'Gas Use Per Customer'!C410","v":1},40,{"$f":"'Gas Use Per Customer'!M410","v":457.31204102574816},{"$f":"'Gas Use Per Customer'!O410","v":102.72235832569768},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.816707497709302},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.19361230772444},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.633414995418605},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":320.11842871802367},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.27223583256977},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F411*'Daily efficiency'!AX412","v":508.92391673035166},{"$f":"G411*'Daily efficiency'!AY412","v":2443.3913344922757},{"$f":"H411*'Daily efficiency'!AZ412","v":1031.9194624947224},{"$f":"I411*'Daily efficiency'!BA412","v":7261.5251314359466},{"$f":"J411*'Daily efficiency'!BB412","v":378.64786728637},{"$f":"K411*'Daily efficiency'!BC412","v":0},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},164.60015763372934,752.10766648743197,333.75147169972774,2235.1919828180098,122.46525776078721,0,{"$f":"(V411+AB411)-(VLOOKUP($A411,Assumptions!$A$43:$M$98,11,FALSE)*F411)","v":{"$error":"#N/A"}},{"$f":"(W411+AC411)-(VLOOKUP($A411,Assumptions!$A$43:$R$98,16,FALSE)*G411)","v":{"$error":"#N/A"}},{"$f":"(X411+AD411)-VLOOKUP($A411,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A411,Assumptions!$A$44:$M$98,11,FALSE)*$H411)","v":{"$error":"#N/A"}},{"$f":"(Y411+AE411)-VLOOKUP($A411,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A411,Assumptions!$A$43:$R$98,16,FALSE)*I411)","v":{"$error":"#N/A"}},{"$f":"(Z411+AF411)-(VLOOKUP($A411,Assumptions!$A$43:$M$98,11,FALSE)*J411)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B411","v":2056},{"$f":"'Gas Use Per Customer'!C411","v":2},45,{"$f":"'Gas Use Per Customer'!M411","v":368.55219183620841},{"$f":"'Gas Use Per Customer'!O411","v":79.548640101438536},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.86459203043156},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.56565755086253},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.729184060863119},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":257.9865342853459},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9548640101438544},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F412*'Daily efficiency'!AX413","v":394.11288984074497},{"$f":"G412*'Daily efficiency'!AY413","v":1969.1526814401652},{"$f":"H412*'Daily efficiency'!AZ413","v":799.12291027616504},{"$f":"I412*'Daily efficiency'!BA413","v":6021.1388275983018},{"$f":"J412*'Daily efficiency'!BB413","v":241.11467120401534},{"$f":"K412*'Daily efficiency'!BC413","v":0},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},127.46707643461471,606.13083434020587,258.45858816235244,1853.384928273407,77.983194704158066,0,{"$f":"(V412+AB412)-(VLOOKUP($A412,Assumptions!$A$43:$M$98,11,FALSE)*F412)","v":{"$error":"#N/A"}},{"$f":"(W412+AC412)-(VLOOKUP($A412,Assumptions!$A$43:$R$98,16,FALSE)*G412)","v":{"$error":"#N/A"}},{"$f":"(X412+AD412)-VLOOKUP($A412,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A412,Assumptions!$A$44:$M$98,11,FALSE)*$H412)","v":{"$error":"#N/A"}},{"$f":"(Y412+AE412)-VLOOKUP($A412,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A412,Assumptions!$A$43:$R$98,16,FALSE)*I412)","v":{"$error":"#N/A"}},{"$f":"(Z412+AF412)-(VLOOKUP($A412,Assumptions!$A$43:$M$98,11,FALSE)*J412)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B412","v":2056},{"$f":"'Gas Use Per Customer'!C412","v":3},47,{"$f":"'Gas Use Per Customer'!M412","v":319.92071219571687},{"$f":"'Gas Use Per Customer'!O412","v":69.596223842423043},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.878867152726912},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.976213658715054},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.757734305453823},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.94449853700181},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9596223842423051},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F413*'Daily efficiency'!AX414","v":343.0938095629848},{"$f":"G413*'Daily efficiency'!AY414","v":1709.3175463962914},{"$f":"H413*'Daily efficiency'!AZ414","v":699.08739752268798},{"$f":"I413*'Daily efficiency'!BA414","v":5249.2590457073247},{"$f":"J413*'Daily efficiency'!BB414","v":203.91693585829941},{"$f":"K413*'Daily efficiency'!BC414","v":0},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},110.96608605082679,526.15019663777139,226.10431942611314,1615.7902812876089,65.952411908845534,0,{"$f":"(V413+AB413)-(VLOOKUP($A413,Assumptions!$A$43:$M$98,11,FALSE)*F413)","v":{"$error":"#N/A"}},{"$f":"(W413+AC413)-(VLOOKUP($A413,Assumptions!$A$43:$R$98,16,FALSE)*G413)","v":{"$error":"#N/A"}},{"$f":"(X413+AD413)-VLOOKUP($A413,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A413,Assumptions!$A$44:$M$98,11,FALSE)*$H413)","v":{"$error":"#N/A"}},{"$f":"(Y413+AE413)-VLOOKUP($A413,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A413,Assumptions!$A$43:$R$98,16,FALSE)*I413)","v":{"$error":"#N/A"}},{"$f":"(Z413+AF413)-(VLOOKUP($A413,Assumptions!$A$43:$M$98,11,FALSE)*J413)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B413","v":2056},{"$f":"'Gas Use Per Customer'!C413","v":4},51,{"$f":"'Gas Use Per Customer'!M413","v":227.50553740952932},{"$f":"'Gas Use Per Customer'!O413","v":47.227033152366779},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.781626521893422},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.75498366857639},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7227033152366777},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.750553740952935},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7227033152366777},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F414*'Daily efficiency'!AX415","v":559.95188715349741},{"$f":"G414*'Daily efficiency'!AY415","v":3573.2544912552662},{"$f":"H414*'Daily efficiency'!AZ415","v":67.799458633134421},{"$f":"I414*'Daily efficiency'!BA415","v":533.27297968793698},{"$f":"J414*'Daily efficiency'!BB415","v":138.3752071364346},{"$f":"K414*'Daily efficiency'!BC415","v":0},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},181.10402333794087,1099.8942573160009,21.928231729003901,164.14836653140381,44.754392864041854,0,{"$f":"(V414+AB414)-(VLOOKUP($A414,Assumptions!$A$43:$M$98,11,FALSE)*F414)","v":{"$error":"#N/A"}},{"$f":"(W414+AC414)-(VLOOKUP($A414,Assumptions!$A$43:$R$98,16,FALSE)*G414)","v":{"$error":"#N/A"}},{"$f":"(X414+AD414)-VLOOKUP($A414,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A414,Assumptions!$A$44:$M$98,11,FALSE)*$H414)","v":{"$error":"#N/A"}},{"$f":"(Y414+AE414)-VLOOKUP($A414,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A414,Assumptions!$A$43:$R$98,16,FALSE)*I414)","v":{"$error":"#N/A"}},{"$f":"(Z414+AF414)-(VLOOKUP($A414,Assumptions!$A$43:$M$98,11,FALSE)*J414)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B414","v":2056},{"$f":"'Gas Use Per Customer'!C414","v":5},55,{"$f":"'Gas Use Per Customer'!M414","v":171.06816725527918},{"$f":"'Gas Use Per Customer'!O414","v":31.095416979266453},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.876333583413164},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.96135052975126},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1095416979266455},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.106816725527917},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1095416979266455},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F415*'Daily efficiency'!AX416","v":347.61805836637166},{"$f":"G415*'Daily efficiency'!AY416","v":2645.2246020262342},{"$f":"H415*'Daily efficiency'!AZ416","v":39.066552777397625},{"$f":"I415*'Daily efficiency'!BA416","v":271.6341762894794},{"$f":"J415*'Daily efficiency'!BB416","v":76.414479531629581},{"$f":"K415*'Daily efficiency'!BC416","v":0},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},112.42935402022398,814.2345741675897,12.635210360477357,83.612536225093962,24.714569237015944,0,{"$f":"(V415+AB415)-(VLOOKUP($A415,Assumptions!$A$43:$M$98,11,FALSE)*F415)","v":{"$error":"#N/A"}},{"$f":"(W415+AC415)-(VLOOKUP($A415,Assumptions!$A$43:$R$98,16,FALSE)*G415)","v":{"$error":"#N/A"}},{"$f":"(X415+AD415)-VLOOKUP($A415,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A415,Assumptions!$A$44:$M$98,11,FALSE)*$H415)","v":{"$error":"#N/A"}},{"$f":"(Y415+AE415)-VLOOKUP($A415,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A415,Assumptions!$A$43:$R$98,16,FALSE)*I415)","v":{"$error":"#N/A"}},{"$f":"(Z415+AF415)-(VLOOKUP($A415,Assumptions!$A$43:$M$98,11,FALSE)*J415)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B415","v":2056},{"$f":"'Gas Use Per Customer'!C415","v":6},58,{"$f":"'Gas Use Per Customer'!M415","v":140.62483704308579},{"$f":"'Gas Use Per Customer'!O415","v":21.26086508648374},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.008692069186992},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.56235333877721},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.126086508648374},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.06248370430858},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.126086508648374},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F416*'Daily efficiency'!AX417","v":237.67684625296206},{"$f":"G416*'Daily efficiency'!AY417","v":2168.9921799549302},{"$f":"H416*'Daily efficiency'!AZ417","v":26.10429263761414},{"$f":"I416*'Daily efficiency'!BA417","v":76.912410873431725},{"$f":"J416*'Daily efficiency'!BB417","v":38.414839733761681},{"$f":"K416*'Daily efficiency'!BC417","v":0},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},76.871306442949958,667.64403395675038,8.4428547014914397,23.674641490843918,12.424428225490232,0,{"$f":"(V416+AB416)-(VLOOKUP($A416,Assumptions!$A$43:$M$98,11,FALSE)*F416)","v":{"$error":"#N/A"}},{"$f":"(W416+AC416)-(VLOOKUP($A416,Assumptions!$A$43:$R$98,16,FALSE)*G416)","v":{"$error":"#N/A"}},{"$f":"(X416+AD416)-VLOOKUP($A416,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A416,Assumptions!$A$44:$M$98,11,FALSE)*$H416)","v":{"$error":"#N/A"}},{"$f":"(Y416+AE416)-VLOOKUP($A416,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A416,Assumptions!$A$43:$R$98,16,FALSE)*I416)","v":{"$error":"#N/A"}},{"$f":"(Z416+AF416)-(VLOOKUP($A416,Assumptions!$A$43:$M$98,11,FALSE)*J416)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B416","v":2056},{"$f":"'Gas Use Per Customer'!C416","v":7},61,{"$f":"'Gas Use Per Customer'!M416","v":131.41747579532546},{"$f":"'Gas Use Per Customer'!O416","v":19.256620094500452},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.405296075600361},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.27572821579291},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9256620094500452},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.141747579532547},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9256620094500452},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F417*'Daily efficiency'!AX418","v":226.08715649641718},{"$f":"G417*'Daily efficiency'!AY418","v":2061.5867430810617},{"$f":"H417*'Daily efficiency'!AZ418","v":3.8134615400660494},{"$f":"I417*'Daily efficiency'!BA418","v":0},{"$f":"J417*'Daily efficiency'!BB418","v":28.210948438443147},{"$f":"K417*'Daily efficiency'!BC418","v":0},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},73.122878243486767,634.58324203409506,1.2333795877736569,0,9.124205814098298,0,{"$f":"(V417+AB417)-(VLOOKUP($A417,Assumptions!$A$43:$M$98,11,FALSE)*F417)","v":{"$error":"#N/A"}},{"$f":"(W417+AC417)-(VLOOKUP($A417,Assumptions!$A$43:$R$98,16,FALSE)*G417)","v":{"$error":"#N/A"}},{"$f":"(X417+AD417)-VLOOKUP($A417,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A417,Assumptions!$A$44:$M$98,11,FALSE)*$H417)","v":{"$error":"#N/A"}},{"$f":"(Y417+AE417)-VLOOKUP($A417,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A417,Assumptions!$A$43:$R$98,16,FALSE)*I417)","v":{"$error":"#N/A"}},{"$f":"(Z417+AF417)-(VLOOKUP($A417,Assumptions!$A$43:$M$98,11,FALSE)*J417)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B417","v":2056},{"$f":"'Gas Use Per Customer'!C417","v":8},61,{"$f":"'Gas Use Per Customer'!M417","v":151.58446963675729},{"$f":"'Gas Use Per Customer'!O417","v":19.777227719164735},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.821782175331789},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.42602267308158},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9777227719164736},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.158446963675729},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9777227719164736},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F418*'Daily efficiency'!AX419","v":216.70442083112985},{"$f":"G418*'Daily efficiency'!AY419","v":2253.0137526174531},{"$f":"H418*'Daily efficiency'!AZ419","v":0},{"$f":"I418*'Daily efficiency'!BA419","v":0},{"$f":"J418*'Daily efficiency'!BB419","v":28.973638608576323},{"$f":"K418*'Daily efficiency'!BC419","v":0},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},70.088240414979694,693.5069680098195,0,0,9.3708810402031304,{"$f":"IFERROR((T418*Q418),0)","v":0},{"$f":"(V418+AB418)-(VLOOKUP($A418,Assumptions!$A$43:$M$98,11,FALSE)*F418)","v":{"$error":"#N/A"}},{"$f":"(W418+AC418)-(VLOOKUP($A418,Assumptions!$A$43:$R$98,16,FALSE)*G418)","v":{"$error":"#N/A"}},{"$f":"(X418+AD418)-VLOOKUP($A418,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A418,Assumptions!$A$44:$M$98,11,FALSE)*$H418)","v":{"$error":"#N/A"}},{"$f":"(Y418+AE418)-VLOOKUP($A418,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A418,Assumptions!$A$43:$R$98,16,FALSE)*I418)","v":{"$error":"#N/A"}},{"$f":"(Z418+AF418)-(VLOOKUP($A418,Assumptions!$A$43:$M$98,11,FALSE)*J418)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B418","v":2056},{"$f":"'Gas Use Per Customer'!C418","v":9},57,{"$f":"'Gas Use Per Customer'!M418","v":152.37492138186147},{"$f":"'Gas Use Per Customer'!O418","v":20.763888101062786},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.611110480850229},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.13742924367531},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0763888101062786},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.237492138186148},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0763888101062786},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F419*'Daily efficiency'!AX420","v":238.74545783596315},{"$f":"G419*'Daily efficiency'!AY420","v":2345.6353723406023},{"$f":"H419*'Daily efficiency'!AZ420","v":0},{"$f":"I419*'Daily efficiency'!BA420","v":107.15004471572499},{"$f":"J419*'Daily efficiency'!BB420","v":39.544824888474075},{"$f":"K419*'Daily efficiency'!BC420","v":0},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},77.216925167535067,722.01710852349186,0,32.982178891091863,12.789896871146322,0,{"$f":"(V419+AB419)-(VLOOKUP($A419,Assumptions!$A$43:$M$98,11,FALSE)*F419)","v":{"$error":"#N/A"}},{"$f":"(W419+AC419)-(VLOOKUP($A419,Assumptions!$A$43:$R$98,16,FALSE)*G419)","v":{"$error":"#N/A"}},{"$f":"(X419+AD419)-VLOOKUP($A419,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A419,Assumptions!$A$44:$M$98,11,FALSE)*$H419)","v":{"$error":"#N/A"}},{"$f":"(Y419+AE419)-VLOOKUP($A419,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A419,Assumptions!$A$43:$R$98,16,FALSE)*I419)","v":{"$error":"#N/A"}},{"$f":"(Z419+AF419)-(VLOOKUP($A419,Assumptions!$A$43:$M$98,11,FALSE)*J419)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B419","v":2056},{"$f":"'Gas Use Per Customer'!C419","v":10},{"$f":"C408","v":52},{"$f":"'Gas Use Per Customer'!M419","v":246.39510668140315},{"$f":"'Gas Use Per Customer'!O419","v":42.643086391597201},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.114469113277764},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":221.75559601326285},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2643086391597205},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.639510668140318},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2643086391597205},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F420*'Daily efficiency'!AX421","v":490.82187230002285},{"$f":"G420*'Daily efficiency'!AY421","v":3864.0382200750337},{"$f":"H420*'Daily efficiency'!AZ421","v":42.223860964705928},{"$f":"I420*'Daily efficiency'!BA421","v":577.5501300612093},{"$f":"J420*'Daily efficiency'!BB421","v":124.94424312737974},{"$f":"K420*'Daily efficiency'!BC421","v":0},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},158.74545269891763,1189.4012751431696,13.656371693723493,177.7774499188485,40.410445330063581,0,{"$f":"(V420+AB420)-(VLOOKUP($A420,Assumptions!$A$43:$M$98,11,FALSE)*F420)","v":{"$error":"#N/A"}},{"$f":"(W420+AC420)-(VLOOKUP($A420,Assumptions!$A$43:$R$98,16,FALSE)*G420)","v":{"$error":"#N/A"}},{"$f":"(X420+AD420)-VLOOKUP($A420,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A420,Assumptions!$A$44:$M$98,11,FALSE)*$H420)","v":{"$error":"#N/A"}},{"$f":"(Y420+AE420)-VLOOKUP($A420,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A420,Assumptions!$A$43:$R$98,16,FALSE)*I420)","v":{"$error":"#N/A"}},{"$f":"(Z420+AF420)-(VLOOKUP($A420,Assumptions!$A$43:$M$98,11,FALSE)*J420)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B420","v":2056},{"$f":"'Gas Use Per Customer'!C420","v":11},46,{"$f":"'Gas Use Per Customer'!M420","v":352.13493452533851},{"$f":"'Gas Use Per Customer'!O420","v":72.565067751035087},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.769520325310527},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.64048035760155},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.539040650621054},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.49445416773693},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2565067751035093},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F421*'Daily efficiency'!AX422","v":315.26588888233118},{"$f":"G421*'Daily efficiency'!AY422","v":1831.7379255399808},{"$f":"H421*'Daily efficiency'!AZ422","v":592.71168071921954},{"$f":"I421*'Daily efficiency'!BA422","v":5729.6814223109923},{"$f":"J421*'Daily efficiency'!BB422","v":226.79002507790159},{"$f":"K421*'Daily efficiency'!BC422","v":0},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},101.965762072967,563.83278329039172,191.69945225707997,1763.6705440580474,73.35020550303355,0,{"$f":"(V421+AB421)-(VLOOKUP($A421,Assumptions!$A$43:$M$98,11,FALSE)*F421)","v":{"$error":"#N/A"}},{"$f":"(W421+AC421)-(VLOOKUP($A421,Assumptions!$A$43:$R$98,16,FALSE)*G421)","v":{"$error":"#N/A"}},{"$f":"(X421+AD421)-VLOOKUP($A421,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A421,Assumptions!$A$44:$M$98,11,FALSE)*$H421)","v":{"$error":"#N/A"}},{"$f":"(Y421+AE421)-VLOOKUP($A421,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A421,Assumptions!$A$43:$R$98,16,FALSE)*I421)","v":{"$error":"#N/A"}},{"$f":"(Z421+AF421)-(VLOOKUP($A421,Assumptions!$A$43:$M$98,11,FALSE)*J421)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B421","v":2056},{"$f":"'Gas Use Per Customer'!C421","v":12},37,{"$f":"'Gas Use Per Customer'!M421","v":489.95083762161585},{"$f":"'Gas Use Per Customer'!O421","v":111.07667083736715},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.323001251210144},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.98525128648475},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.646002502420288},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":342.96558633513109},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.107667083736715},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F422*'Daily efficiency'!AX423","v":550.31421884498468},{"$f":"G422*'Daily efficiency'!AY423","v":2617.7785047747857},{"$f":"H422*'Daily efficiency'!AZ423","v":1115.8444990405221},{"$f":"I422*'Daily efficiency'!BA423","v":7877.0344456370995},{"$f":"J422*'Daily efficiency'!BB423","v":377.94733032017683},{"$f":"K422*'Daily efficiency'!BC423","v":0},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},177.98693319803436,805.78630807669629,360.89516408818031,2424.6537638557588,122.23868461051268,0,{"$f":"(V422+AB422)-(VLOOKUP($A422,Assumptions!$A$43:$M$98,11,FALSE)*F422)","v":{"$error":"#N/A"}},{"$f":"(W422+AC422)-(VLOOKUP($A422,Assumptions!$A$43:$R$98,16,FALSE)*G422)","v":{"$error":"#N/A"}},{"$f":"(X422+AD422)-VLOOKUP($A422,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A422,Assumptions!$A$44:$M$98,11,FALSE)*$H422)","v":{"$error":"#N/A"}},{"$f":"(Y422+AE422)-VLOOKUP($A422,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A422,Assumptions!$A$43:$R$98,16,FALSE)*I422)","v":{"$error":"#N/A"}},{"$f":"(Z422+AF422)-(VLOOKUP($A422,Assumptions!$A$43:$M$98,11,FALSE)*J422)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B422","v":2057},{"$f":"'Gas Use Per Customer'!C422","v":1},40,{"$f":"'Gas Use Per Customer'!M422","v":457.53446906126652},{"$f":"'Gas Use Per Customer'!O422","v":102.77232056223744},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.831696168671229},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.26034071837995},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.663392337342458},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":320.27412834288657},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.277232056223745},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F423*'Daily efficiency'!AX424","v":509.17144781825567},{"$f":"G423*'Daily efficiency'!AY424","v":2444.5797544020484},{"$f":"H423*'Daily efficiency'!AZ424","v":1032.4213688480761},{"$f":"I423*'Daily efficiency'!BA424","v":7265.0570016360625},{"$f":"J423*'Daily efficiency'!BB424","v":378.83203453699576},{"$f":"K423*'Daily efficiency'!BC424","v":0},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},167.93885803415125,767.36319359846698,340.52118679735742,2280.5299489253107,124.94930644580457,0,{"$f":"(V423+AB423)-(VLOOKUP($A423,Assumptions!$A$43:$M$98,11,FALSE)*F423)","v":{"$error":"#N/A"}},{"$f":"(W423+AC423)-(VLOOKUP($A423,Assumptions!$A$43:$R$98,16,FALSE)*G423)","v":{"$error":"#N/A"}},{"$f":"(X423+AD423)-VLOOKUP($A423,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A423,Assumptions!$A$44:$M$98,11,FALSE)*$H423)","v":{"$error":"#N/A"}},{"$f":"(Y423+AE423)-VLOOKUP($A423,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A423,Assumptions!$A$43:$R$98,16,FALSE)*I423)","v":{"$error":"#N/A"}},{"$f":"(Z423+AF423)-(VLOOKUP($A423,Assumptions!$A$43:$M$98,11,FALSE)*J423)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B423","v":2057},{"$f":"'Gas Use Per Customer'!C423","v":2},45,{"$f":"'Gas Use Per Customer'!M423","v":368.73144873885246},{"$f":"'Gas Use Per Customer'!O423","v":79.587331074250557},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.876199322275166},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.61943462165574},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.752398644550333},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":258.11201411719674},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.958733107425056},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F424*'Daily efficiency'!AX425","v":394.30457898950038},{"$f":"G424*'Daily efficiency'!AY425","v":1970.1104405264691},{"$f":"H424*'Daily efficiency'!AZ425","v":799.51158873447093},{"$f":"I424*'Daily efficiency'!BA425","v":6023.1360322869741},{"$f":"J424*'Daily efficiency'!BB425","v":241.51912576353811},{"$f":"K424*'Daily efficiency'!BC425","v":0},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},130.05258051462815,618.42541101869767,263.70108491445342,1890.6860751386162,79.659702734574481,0,{"$f":"(V424+AB424)-(VLOOKUP($A424,Assumptions!$A$43:$M$98,11,FALSE)*F424)","v":{"$error":"#N/A"}},{"$f":"(W424+AC424)-(VLOOKUP($A424,Assumptions!$A$43:$R$98,16,FALSE)*G424)","v":{"$error":"#N/A"}},{"$f":"(X424+AD424)-VLOOKUP($A424,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A424,Assumptions!$A$44:$M$98,11,FALSE)*$H424)","v":{"$error":"#N/A"}},{"$f":"(Y424+AE424)-VLOOKUP($A424,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A424,Assumptions!$A$43:$R$98,16,FALSE)*I424)","v":{"$error":"#N/A"}},{"$f":"(Z424+AF424)-(VLOOKUP($A424,Assumptions!$A$43:$M$98,11,FALSE)*J424)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B424","v":2057},{"$f":"'Gas Use Per Customer'!C424","v":3},47,{"$f":"'Gas Use Per Customer'!M424","v":320.07631565495603},{"$f":"'Gas Use Per Customer'!O424","v":69.630074145848326},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.889022243754496},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.022894696486802},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.778044487508993},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.05342095846922},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9630074145848333},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F425*'Daily efficiency'!AX426","v":343.26068398397837},{"$f":"G425*'Daily efficiency'!AY426","v":1710.1489265258615},{"$f":"H425*'Daily efficiency'!AZ426","v":699.42742057595763},{"$f":"I425*'Daily efficiency'!BA426","v":5251.8121872665215},{"$f":"J425*'Daily efficiency'!BB426","v":204.0161172473355},{"$f":"K425*'Daily efficiency'!BC426","v":0},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},113.21688897384429,536.822469966364,230.6905518614725,1648.5644884128355,67.290170919616529,0,{"$f":"(V425+AB425)-(VLOOKUP($A425,Assumptions!$A$43:$M$98,11,FALSE)*F425)","v":{"$error":"#N/A"}},{"$f":"(W425+AC425)-(VLOOKUP($A425,Assumptions!$A$43:$R$98,16,FALSE)*G425)","v":{"$error":"#N/A"}},{"$f":"(X425+AD425)-VLOOKUP($A425,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A425,Assumptions!$A$44:$M$98,11,FALSE)*$H425)","v":{"$error":"#N/A"}},{"$f":"(Y425+AE425)-VLOOKUP($A425,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A425,Assumptions!$A$43:$R$98,16,FALSE)*I425)","v":{"$error":"#N/A"}},{"$f":"(Z425+AF425)-(VLOOKUP($A425,Assumptions!$A$43:$M$98,11,FALSE)*J425)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B425","v":2057},{"$f":"'Gas Use Per Customer'!C425","v":4},51,{"$f":"'Gas Use Per Customer'!M425","v":227.61619185379473},{"$f":"'Gas Use Per Customer'!O425","v":47.250003499230779},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.800002799384622},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.85457266841527},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7250003499230777},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.761619185379473},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7250003499230777},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F426*'Daily efficiency'!AX427","v":560.22423729316358},{"$f":"G426*'Daily efficiency'!AY427","v":3574.992455501987},{"$f":"H426*'Daily efficiency'!AZ427","v":67.83243502352019},{"$f":"I426*'Daily efficiency'!BA427","v":533.53235370529501},{"$f":"J426*'Daily efficiency'!BB427","v":138.4425102527461},{"$f":"K426*'Daily efficiency'!BC427","v":0},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},184.77748321749871,1122.2041836861461,22.373017427308525,167.47790293614116,45.662177592342729,0,{"$f":"(V426+AB426)-(VLOOKUP($A426,Assumptions!$A$43:$M$98,11,FALSE)*F426)","v":{"$error":"#N/A"}},{"$f":"(W426+AC426)-(VLOOKUP($A426,Assumptions!$A$43:$R$98,16,FALSE)*G426)","v":{"$error":"#N/A"}},{"$f":"(X426+AD426)-VLOOKUP($A426,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A426,Assumptions!$A$44:$M$98,11,FALSE)*$H426)","v":{"$error":"#N/A"}},{"$f":"(Y426+AE426)-VLOOKUP($A426,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A426,Assumptions!$A$43:$R$98,16,FALSE)*I426)","v":{"$error":"#N/A"}},{"$f":"(Z426+AF426)-(VLOOKUP($A426,Assumptions!$A$43:$M$98,11,FALSE)*J426)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B426","v":2057},{"$f":"'Gas Use Per Customer'!C426","v":5},55,{"$f":"'Gas Use Per Customer'!M426","v":171.15137161678462},{"$f":"'Gas Use Per Customer'!O426","v":31.110541209314736},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.888432967451791},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.03623445510615},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1110541209314739},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.115137161678462},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1110541209314739},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F427*'Daily efficiency'!AX428","v":347.78713329748376},{"$f":"G427*'Daily efficiency'!AY428","v":2646.511189867686},{"$f":"H427*'Daily efficiency'!AZ428","v":39.085554019020876},{"$f":"I427*'Daily efficiency'!BA428","v":271.76629407950338},{"$f":"J427*'Daily efficiency'!BB428","v":76.45164610727727},{"$f":"K427*'Daily efficiency'!BC428","v":0},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},114.70983743337946,830.7502649050183,12.891499190915853,85.308507919095575,25.215872172530091,0,{"$f":"(V427+AB427)-(VLOOKUP($A427,Assumptions!$A$43:$M$98,11,FALSE)*F427)","v":{"$error":"#N/A"}},{"$f":"(W427+AC427)-(VLOOKUP($A427,Assumptions!$A$43:$R$98,16,FALSE)*G427)","v":{"$error":"#N/A"}},{"$f":"(X427+AD427)-VLOOKUP($A427,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A427,Assumptions!$A$44:$M$98,11,FALSE)*$H427)","v":{"$error":"#N/A"}},{"$f":"(Y427+AE427)-VLOOKUP($A427,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A427,Assumptions!$A$43:$R$98,16,FALSE)*I427)","v":{"$error":"#N/A"}},{"$f":"(Z427+AF427)-(VLOOKUP($A427,Assumptions!$A$43:$M$98,11,FALSE)*J427)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B427","v":2057},{"$f":"'Gas Use Per Customer'!C427","v":6},58,{"$f":"'Gas Use Per Customer'!M427","v":140.69323433736747},{"$f":"'Gas Use Per Customer'!O427","v":21.271205974171718},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.016964779337375},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.62391090363073},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1271205974171719},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.069323433736749},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1271205974171719},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F428*'Daily efficiency'!AX429","v":237.79244783187889},{"$f":"G428*'Daily efficiency'!AY429","v":2170.0471372409011},{"$f":"H428*'Daily efficiency'!AZ429","v":26.116989278002084},{"$f":"I428*'Daily efficiency'!BA429","v":76.949819633584184},{"$f":"J428*'Daily efficiency'!BB429","v":38.433523994332575},{"$f":"K428*'Daily efficiency'!BC429","v":0},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},78.430541046923622,681.18632599070384,8.6141070427880866,24.1548508427767,12.676441614102909,0,{"$f":"(V428+AB428)-(VLOOKUP($A428,Assumptions!$A$43:$M$98,11,FALSE)*F428)","v":{"$error":"#N/A"}},{"$f":"(W428+AC428)-(VLOOKUP($A428,Assumptions!$A$43:$R$98,16,FALSE)*G428)","v":{"$error":"#N/A"}},{"$f":"(X428+AD428)-VLOOKUP($A428,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A428,Assumptions!$A$44:$M$98,11,FALSE)*$H428)","v":{"$error":"#N/A"}},{"$f":"(Y428+AE428)-VLOOKUP($A428,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A428,Assumptions!$A$43:$R$98,16,FALSE)*I428)","v":{"$error":"#N/A"}},{"$f":"(Z428+AF428)-(VLOOKUP($A428,Assumptions!$A$43:$M$98,11,FALSE)*J428)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B428","v":2057},{"$f":"'Gas Use Per Customer'!C428","v":7},61,{"$f":"'Gas Use Per Customer'!M428","v":131.48139480106244},{"$f":"'Gas Use Per Customer'!O428","v":19.2659861548577},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.412788923886161},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.3332553209562},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9265986154857702},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.148139480106245},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9265986154857702},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F429*'Daily efficiency'!AX430","v":226.19712106669758},{"$f":"G429*'Daily efficiency'!AY430","v":2062.589460368552},{"$f":"H429*'Daily efficiency'!AZ430","v":3.8153163365349538},{"$f":"I429*'Daily efficiency'!BA430","v":0},{"$f":"J429*'Daily efficiency'!BB430","v":28.224669716866515},{"$f":"K429*'Daily efficiency'!BC430","v":0},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},74.606080850222938,647.45493884616474,1.2583970906896338,0,9.3092784777153543,0,{"$f":"(V429+AB429)-(VLOOKUP($A429,Assumptions!$A$43:$M$98,11,FALSE)*F429)","v":{"$error":"#N/A"}},{"$f":"(W429+AC429)-(VLOOKUP($A429,Assumptions!$A$43:$R$98,16,FALSE)*G429)","v":{"$error":"#N/A"}},{"$f":"(X429+AD429)-VLOOKUP($A429,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A429,Assumptions!$A$44:$M$98,11,FALSE)*$H429)","v":{"$error":"#N/A"}},{"$f":"(Y429+AE429)-VLOOKUP($A429,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A429,Assumptions!$A$43:$R$98,16,FALSE)*I429)","v":{"$error":"#N/A"}},{"$f":"(Z429+AF429)-(VLOOKUP($A429,Assumptions!$A$43:$M$98,11,FALSE)*J429)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B429","v":2057},{"$f":"'Gas Use Per Customer'!C429","v":8},61,{"$f":"'Gas Use Per Customer'!M429","v":151.65819749163902},{"$f":"'Gas Use Per Customer'!O429","v":19.786846993347211},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.829477594677769},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.49237774247513},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9786846993347211},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.165819749163902},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9786846993347211},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F430*'Daily efficiency'!AX431","v":216.80982181402439},{"$f":"G430*'Daily efficiency'!AY431","v":2254.1095764270926},{"$f":"H430*'Daily efficiency'!AZ431","v":0},{"$f":"I430*'Daily efficiency'!BA431","v":0},{"$f":"J430*'Daily efficiency'!BB431","v":28.987730845253648},{"$f":"K430*'Daily efficiency'!BC431","v":0},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},71.509889335019409,707.57385606798346,0,0,9.5609571903782182,0,{"$f":"(V430+AB430)-(VLOOKUP($A430,Assumptions!$A$43:$M$98,11,FALSE)*F430)","v":{"$error":"#N/A"}},{"$f":"(W430+AC430)-(VLOOKUP($A430,Assumptions!$A$43:$R$98,16,FALSE)*G430)","v":{"$error":"#N/A"}},{"$f":"(X430+AD430)-VLOOKUP($A430,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A430,Assumptions!$A$44:$M$98,11,FALSE)*$H430)","v":{"$error":"#N/A"}},{"$f":"(Y430+AE430)-VLOOKUP($A430,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A430,Assumptions!$A$43:$R$98,16,FALSE)*I430)","v":{"$error":"#N/A"}},{"$f":"(Z430+AF430)-(VLOOKUP($A430,Assumptions!$A$43:$M$98,11,FALSE)*J430)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B430","v":2057},{"$f":"'Gas Use Per Customer'!C430","v":9},57,{"$f":"'Gas Use Per Customer'!M430","v":152.44903369770873},{"$f":"'Gas Use Per Customer'!O430","v":20.773987268427121},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.619189814741699},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.20413032793786},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0773987268427123},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.244903369770874},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0773987268427123},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F431*'Daily efficiency'!AX432","v":238.86157916759549},{"$f":"G431*'Daily efficiency'!AY432","v":2346.7762455761772},{"$f":"H431*'Daily efficiency'!AZ432","v":0},{"$f":"I431*'Daily efficiency'!BA432","v":107.20216049622877},{"$f":"J431*'Daily efficiency'!BB432","v":39.564058752719454},{"$f":"K431*'Daily efficiency'!BC432","v":0},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},78.783170198416926,736.66228775049467,0,33.651179549739545,13.049323316533279,0,{"$f":"(V431+AB431)-(VLOOKUP($A431,Assumptions!$A$43:$M$98,11,FALSE)*F431)","v":{"$error":"#N/A"}},{"$f":"(W431+AC431)-(VLOOKUP($A431,Assumptions!$A$43:$R$98,16,FALSE)*G431)","v":{"$error":"#N/A"}},{"$f":"(X431+AD431)-VLOOKUP($A431,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A431,Assumptions!$A$44:$M$98,11,FALSE)*$H431)","v":{"$error":"#N/A"}},{"$f":"(Y431+AE431)-VLOOKUP($A431,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A431,Assumptions!$A$43:$R$98,16,FALSE)*I431)","v":{"$error":"#N/A"}},{"$f":"(Z431+AF431)-(VLOOKUP($A431,Assumptions!$A$43:$M$98,11,FALSE)*J431)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B431","v":2057},{"$f":"'Gas Use Per Customer'!C431","v":10},52,{"$f":"'Gas Use Per Customer'!M431","v":246.5149486593611},{"$f":"'Gas Use Per Customer'!O431","v":42.663827192371315},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.13106175389705},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":221.86345379342498},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2663827192371313},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.651494865936112},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2663827192371313},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F432*'Daily efficiency'!AX433","v":491.06059889160832},{"$f":"G432*'Daily efficiency'!AY433","v":3865.9176160964716},{"$f":"H432*'Daily efficiency'!AZ433","v":42.244397862062286},{"$f":"I432*'Daily efficiency'!BA433","v":577.83103965754276},{"$f":"J432*'Daily efficiency'!BB433","v":125.00501367364788},{"$f":"K432*'Daily efficiency'!BC433","v":0},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},161.96539801434309,1213.5267351103425,13.933373455432625,181.38343457744659,41.230118724939246,0,{"$f":"(V432+AB432)-(VLOOKUP($A432,Assumptions!$A$43:$M$98,11,FALSE)*F432)","v":{"$error":"#N/A"}},{"$f":"(W432+AC432)-(VLOOKUP($A432,Assumptions!$A$43:$R$98,16,FALSE)*G432)","v":{"$error":"#N/A"}},{"$f":"(X432+AD432)-VLOOKUP($A432,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A432,Assumptions!$A$44:$M$98,11,FALSE)*$H432)","v":{"$error":"#N/A"}},{"$f":"(Y432+AE432)-VLOOKUP($A432,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A432,Assumptions!$A$43:$R$98,16,FALSE)*I432)","v":{"$error":"#N/A"}},{"$f":"(Z432+AF432)-(VLOOKUP($A432,Assumptions!$A$43:$M$98,11,FALSE)*J432)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B432","v":2057},{"$f":"'Gas Use Per Customer'!C432","v":11},46,{"$f":"'Gas Use Per Customer'!M432","v":352.3062063806525},{"$f":"'Gas Use Per Customer'!O432","v":72.600362044688339},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.780108613406501},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.69186191419574},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.560217226813002},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.61434446645674},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2600362044688342},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F433*'Daily efficiency'!AX434","v":315.41922832244916},{"$f":"G433*'Daily efficiency'!AY434","v":1832.6288486555163},{"$f":"H433*'Daily efficiency'!AZ434","v":592.99996461062005},{"$f":"I433*'Daily efficiency'!BA434","v":5732.4682323413008},{"$f":"J433*'Daily efficiency'!BB434","v":226.90033151033253},{"$f":"K433*'Daily efficiency'!BC434","v":0},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},104.03400511450697,575.26939894377131,195.58782664998651,1799.4443102336663,74.83801914795697,0,{"$f":"(V433+AB433)-(VLOOKUP($A433,Assumptions!$A$43:$M$98,11,FALSE)*F433)","v":{"$error":"#N/A"}},{"$f":"(W433+AC433)-(VLOOKUP($A433,Assumptions!$A$43:$R$98,16,FALSE)*G433)","v":{"$error":"#N/A"}},{"$f":"(X433+AD433)-VLOOKUP($A433,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A433,Assumptions!$A$44:$M$98,11,FALSE)*$H433)","v":{"$error":"#N/A"}},{"$f":"(Y433+AE433)-VLOOKUP($A433,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A433,Assumptions!$A$43:$R$98,16,FALSE)*I433)","v":{"$error":"#N/A"}},{"$f":"(Z433+AF433)-(VLOOKUP($A433,Assumptions!$A$43:$M$98,11,FALSE)*J433)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B433","v":2057},{"$f":"'Gas Use Per Customer'!C433","v":12},37,{"$f":"'Gas Use Per Customer'!M433","v":490.18914055820244},{"$f":"'Gas Use Per Customer'!O433","v":111.13069645547876},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.339208936643622},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.05674216746073},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.678417873287245},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":343.13239839074168},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.113069645547876},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F434*'Daily efficiency'!AX435","v":550.58188140278878},{"$f":"G434*'Daily efficiency'!AY435","v":2619.0517433471477},{"$f":"H434*'Daily efficiency'!AZ435","v":1116.3872249641804},{"$f":"I434*'Daily efficiency'!BA435","v":7880.8656880717499},{"$f":"J434*'Daily efficiency'!BB435","v":378.13115684270628},{"$f":"K434*'Daily efficiency'!BC435","v":0},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},181.59716695285536,822.13063670982342,368.21545372929205,2473.8347161017664,124.7181375534699,0,{"$f":"(V434+AB434)-(VLOOKUP($A434,Assumptions!$A$43:$M$98,11,FALSE)*F434)","v":{"$error":"#N/A"}},{"$f":"(W434+AC434)-(VLOOKUP($A434,Assumptions!$A$43:$R$98,16,FALSE)*G434)","v":{"$error":"#N/A"}},{"$f":"(X434+AD434)-VLOOKUP($A434,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A434,Assumptions!$A$44:$M$98,11,FALSE)*$H434)","v":{"$error":"#N/A"}},{"$f":"(Y434+AE434)-VLOOKUP($A434,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A434,Assumptions!$A$43:$R$98,16,FALSE)*I434)","v":{"$error":"#N/A"}},{"$f":"(Z434+AF434)-(VLOOKUP($A434,Assumptions!$A$43:$M$98,11,FALSE)*J434)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B434","v":2058},{"$f":"'Gas Use Per Customer'!C434","v":1},40,{"$f":"'Gas Use Per Customer'!M434","v":457.75689709678471},{"$f":"'Gas Use Per Customer'!O434","v":102.82228279877717},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.846684839633149},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.32706912903541},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.693369679266297},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":320.4298279677493},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.282228279877717},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F435*'Daily efficiency'!AX436","v":509.41897890615951},{"$f":"G435*'Daily efficiency'!AY436","v":2445.7681743118201},{"$f":"H435*'Daily efficiency'!AZ436","v":1032.9232752014295},{"$f":"I435*'Daily efficiency'!BA436","v":7268.5888718361748},{"$f":"J435*'Daily efficiency'!BB436","v":379.01620178762136},{"$f":"K435*'Daily efficiency'!BC436","v":0},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},171.28072677872288,782.63319782762414,347.29732618727223,2325.9109396417239,127.43571243162006,0,{"$f":"(V435+AB435)-(VLOOKUP($A435,Assumptions!$A$43:$M$98,11,FALSE)*F435)","v":{"$error":"#N/A"}},{"$f":"(W435+AC435)-(VLOOKUP($A435,Assumptions!$A$43:$R$98,16,FALSE)*G435)","v":{"$error":"#N/A"}},{"$f":"(X435+AD435)-VLOOKUP($A435,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A435,Assumptions!$A$44:$M$98,11,FALSE)*$H435)","v":{"$error":"#N/A"}},{"$f":"(Y435+AE435)-VLOOKUP($A435,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A435,Assumptions!$A$43:$R$98,16,FALSE)*I435)","v":{"$error":"#N/A"}},{"$f":"(Z435+AF435)-(VLOOKUP($A435,Assumptions!$A$43:$M$98,11,FALSE)*J435)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B435","v":2058},{"$f":"'Gas Use Per Customer'!C435","v":2},45,{"$f":"'Gas Use Per Customer'!M435","v":368.91070564149646},{"$f":"'Gas Use Per Customer'!O435","v":79.62602204706252},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.887806614118755},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.67321169244893},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.775613228237511},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":258.23749394904752},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9626022047062524},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F436*'Daily efficiency'!AX437","v":394.49626813825552},{"$f":"G436*'Daily efficiency'!AY437","v":1971.0681996127721},{"$f":"H436*'Daily efficiency'!AZ437","v":799.90026719277625},{"$f":"I436*'Daily efficiency'!BA437","v":6026.0641489774371},{"$f":"J436*'Daily efficiency'!BB437","v":241.63653904781785},{"$f":"K436*'Daily efficiency'!BC437","v":0},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},132.64053817410166,630.73165494654393,268.94855666638131,1928.3094386309267,81.244876492969354,0,{"$f":"(V436+AB436)-(VLOOKUP($A436,Assumptions!$A$43:$M$98,11,FALSE)*F436)","v":{"$error":"#N/A"}},{"$f":"(W436+AC436)-(VLOOKUP($A436,Assumptions!$A$43:$R$98,16,FALSE)*G436)","v":{"$error":"#N/A"}},{"$f":"(X436+AD436)-VLOOKUP($A436,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A436,Assumptions!$A$44:$M$98,11,FALSE)*$H436)","v":{"$error":"#N/A"}},{"$f":"(Y436+AE436)-VLOOKUP($A436,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A436,Assumptions!$A$43:$R$98,16,FALSE)*I436)","v":{"$error":"#N/A"}},{"$f":"(Z436+AF436)-(VLOOKUP($A436,Assumptions!$A$43:$M$98,11,FALSE)*J436)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B436","v":2058},{"$f":"'Gas Use Per Customer'!C436","v":3},47,{"$f":"'Gas Use Per Customer'!M436","v":320.23191911419502},{"$f":"'Gas Use Per Customer'!O436","v":69.663924449273622},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.899177334782085},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.069575734258507},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.798354669564169},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.16234337993649},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9663924449273624},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F437*'Daily efficiency'!AX438","v":343.42755840497205},{"$f":"G437*'Daily efficiency'!AY438","v":1710.9803066554309},{"$f":"H437*'Daily efficiency'!AZ438","v":699.76744362922727},{"$f":"I437*'Daily efficiency'!BA438","v":5254.3653288257137},{"$f":"J437*'Daily efficiency'!BB438","v":204.11529863637159},{"$f":"K437*'Daily efficiency'!BC438","v":0},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},115.46982785319754,547.50487101853423,235.28113651804469,1681.3697974504673,68.629199430620332,0,{"$f":"(V437+AB437)-(VLOOKUP($A437,Assumptions!$A$43:$M$98,11,FALSE)*F437)","v":{"$error":"#N/A"}},{"$f":"(W437+AC437)-(VLOOKUP($A437,Assumptions!$A$43:$R$98,16,FALSE)*G437)","v":{"$error":"#N/A"}},{"$f":"(X437+AD437)-VLOOKUP($A437,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A437,Assumptions!$A$44:$M$98,11,FALSE)*$H437)","v":{"$error":"#N/A"}},{"$f":"(Y437+AE437)-VLOOKUP($A437,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A437,Assumptions!$A$43:$R$98,16,FALSE)*I437)","v":{"$error":"#N/A"}},{"$f":"(Z437+AF437)-(VLOOKUP($A437,Assumptions!$A$43:$M$98,11,FALSE)*J437)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B437","v":2058},{"$f":"'Gas Use Per Customer'!C437","v":4},51,{"$f":"'Gas Use Per Customer'!M437","v":227.72684629806002},{"$f":"'Gas Use Per Customer'!O437","v":47.272973846094764},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.818379076875814},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.95416166825402},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7272973846094768},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.772684629806005},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7272973846094768},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F438*'Daily efficiency'!AX439","v":560.49658743282964},{"$f":"G438*'Daily efficiency'!AY439","v":3576.7304197487056},{"$f":"H438*'Daily efficiency'!AZ439","v":67.86541141390596},{"$f":"I438*'Daily efficiency'!BA439","v":533.79172772265292},{"$f":"J438*'Daily efficiency'!BB439","v":138.50981336905761},{"$f":"K438*'Daily efficiency'!BC439","v":0},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},188.45442911967697,1144.5352816249301,22.818225216246059,170.81059898862276,46.570823785910974,0,{"$f":"(V438+AB438)-(VLOOKUP($A438,Assumptions!$A$43:$M$98,11,FALSE)*F438)","v":{"$error":"#N/A"}},{"$f":"(W438+AC438)-(VLOOKUP($A438,Assumptions!$A$43:$R$98,16,FALSE)*G438)","v":{"$error":"#N/A"}},{"$f":"(X438+AD438)-VLOOKUP($A438,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A438,Assumptions!$A$44:$M$98,11,FALSE)*$H438)","v":{"$error":"#N/A"}},{"$f":"(Y438+AE438)-VLOOKUP($A438,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A438,Assumptions!$A$43:$R$98,16,FALSE)*I438)","v":{"$error":"#N/A"}},{"$f":"(Z438+AF438)-(VLOOKUP($A438,Assumptions!$A$43:$M$98,11,FALSE)*J438)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B438","v":2058},{"$f":"'Gas Use Per Customer'!C438","v":5},55,{"$f":"'Gas Use Per Customer'!M438","v":171.23457597829011},{"$f":"'Gas Use Per Customer'!O438","v":31.125665439363011},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.900532351490412},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.11111838046111},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1125665439363015},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.123457597829013},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1125665439363015},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F439*'Daily efficiency'!AX440","v":347.95620822859576},{"$f":"G439*'Daily efficiency'!AY440","v":2647.7977777091382},{"$f":"H439*'Daily efficiency'!AZ440","v":39.104555260644119},{"$f":"I439*'Daily efficiency'!BA440","v":271.89841186952748},{"$f":"J439*'Daily efficiency'!BB440","v":76.488812682924944},{"$f":"K439*'Daily efficiency'!BC440","v":0},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},116.99248496892211,847.2816286247006,13.148031233119161,87.006089048311608,25.71765083213819,0,{"$f":"(V439+AB439)-(VLOOKUP($A439,Assumptions!$A$43:$M$98,11,FALSE)*F439)","v":{"$error":"#N/A"}},{"$f":"(W439+AC439)-(VLOOKUP($A439,Assumptions!$A$43:$R$98,16,FALSE)*G439)","v":{"$error":"#N/A"}},{"$f":"(X439+AD439)-VLOOKUP($A439,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A439,Assumptions!$A$44:$M$98,11,FALSE)*$H439)","v":{"$error":"#N/A"}},{"$f":"(Y439+AE439)-VLOOKUP($A439,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A439,Assumptions!$A$43:$R$98,16,FALSE)*I439)","v":{"$error":"#N/A"}},{"$f":"(Z439+AF439)-(VLOOKUP($A439,Assumptions!$A$43:$M$98,11,FALSE)*J439)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B439","v":2058},{"$f":"'Gas Use Per Customer'!C439","v":6},58,{"$f":"'Gas Use Per Customer'!M439","v":140.7616316316491},{"$f":"'Gas Use Per Customer'!O439","v":21.281546861859692},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.025237489487754},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.68546846848419},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1281546861859693},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.07616316316491},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1281546861859693},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F440*'Daily efficiency'!AX441","v":237.90804941079566},{"$f":"G440*'Daily efficiency'!AY441","v":2171.1020945268706},{"$f":"H440*'Daily efficiency'!AZ441","v":26.129685918390024},{"$f":"I440*'Daily efficiency'!BA441","v":76.987228393736615},{"$f":"J440*'Daily efficiency'!BB441","v":38.452208254903461},{"$f":"K440*'Daily efficiency'!BC441","v":0},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},79.991255325993293,694.74146932504129,8.7855218983233883,24.635515901514019,12.92869415719179,0,{"$f":"(V440+AB440)-(VLOOKUP($A440,Assumptions!$A$43:$M$98,11,FALSE)*F440)","v":{"$error":"#N/A"}},{"$f":"(W440+AC440)-(VLOOKUP($A440,Assumptions!$A$43:$R$98,16,FALSE)*G440)","v":{"$error":"#N/A"}},{"$f":"(X440+AD440)-VLOOKUP($A440,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A440,Assumptions!$A$44:$M$98,11,FALSE)*$H440)","v":{"$error":"#N/A"}},{"$f":"(Y440+AE440)-VLOOKUP($A440,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A440,Assumptions!$A$43:$R$98,16,FALSE)*I440)","v":{"$error":"#N/A"}},{"$f":"(Z440+AF440)-(VLOOKUP($A440,Assumptions!$A$43:$M$98,11,FALSE)*J440)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B440","v":2058},{"$f":"'Gas Use Per Customer'!C440","v":7},61,{"$f":"'Gas Use Per Customer'!M440","v":131.54531380679953},{"$f":"'Gas Use Per Customer'!O440","v":19.275352215214944},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.420281772171956},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.39078242611957},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9275352215214945},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.154531380679954},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9275352215214945},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F441*'Daily efficiency'!AX442","v":226.30708563697789},{"$f":"G441*'Daily efficiency'!AY442","v":2063.5921776560435},{"$f":"H441*'Daily efficiency'!AZ442","v":3.8171711330038569},{"$f":"I441*'Daily efficiency'!BA442","v":0},{"$f":"J441*'Daily efficiency'!BB442","v":28.238390995289876},{"$f":"K441*'Daily efficiency'!BC442","v":0},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},76.090690979569175,660.33885058033025,1.2834383345974634,0,9.4945267707153196,0,{"$f":"(V441+AB441)-(VLOOKUP($A441,Assumptions!$A$43:$M$98,11,FALSE)*F441)","v":{"$error":"#N/A"}},{"$f":"(W441+AC441)-(VLOOKUP($A441,Assumptions!$A$43:$R$98,16,FALSE)*G441)","v":{"$error":"#N/A"}},{"$f":"(X441+AD441)-VLOOKUP($A441,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A441,Assumptions!$A$44:$M$98,11,FALSE)*$H441)","v":{"$error":"#N/A"}},{"$f":"(Y441+AE441)-VLOOKUP($A441,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A441,Assumptions!$A$43:$R$98,16,FALSE)*I441)","v":{"$error":"#N/A"}},{"$f":"(Z441+AF441)-(VLOOKUP($A441,Assumptions!$A$43:$M$98,11,FALSE)*J441)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B441","v":2058},{"$f":"'Gas Use Per Customer'!C441","v":8},61,{"$f":"'Gas Use Per Customer'!M441","v":151.73192534652063},{"$f":"'Gas Use Per Customer'!O441","v":19.796466267529674},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.83717301402374},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.55873281186857},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9796466267529675},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.173192534652063},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9796466267529675},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F442*'Daily efficiency'!AX443","v":216.91522279691881},{"$f":"G442*'Daily efficiency'!AY443","v":2255.2054002367299},{"$f":"H442*'Daily efficiency'!AZ443","v":0},{"$f":"I442*'Daily efficiency'!BA443","v":0},{"$f":"J442*'Daily efficiency'!BB443","v":29.001823081930958},{"$f":"K442*'Daily efficiency'!BC443","v":0},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},72.932887364742072,721.65409325519045,0,0,9.7512137181212761,0,{"$f":"(V442+AB442)-(VLOOKUP($A442,Assumptions!$A$43:$M$98,11,FALSE)*F442)","v":{"$error":"#N/A"}},{"$f":"(W442+AC442)-(VLOOKUP($A442,Assumptions!$A$43:$R$98,16,FALSE)*G442)","v":{"$error":"#N/A"}},{"$f":"(X442+AD442)-VLOOKUP($A442,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A442,Assumptions!$A$44:$M$98,11,FALSE)*$H442)","v":{"$error":"#N/A"}},{"$f":"(Y442+AE442)-VLOOKUP($A442,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A442,Assumptions!$A$43:$R$98,16,FALSE)*I442)","v":{"$error":"#N/A"}},{"$f":"(Z442+AF442)-(VLOOKUP($A442,Assumptions!$A$43:$M$98,11,FALSE)*J442)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B442","v":2058},{"$f":"'Gas Use Per Customer'!C442","v":9},57,{"$f":"'Gas Use Per Customer'!M442","v":152.5231460135559},{"$f":"'Gas Use Per Customer'!O442","v":20.784086435791448},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.627269148633157},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.27083141220032},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0784086435791447},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.252314601355591},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0784086435791447},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F443*'Daily efficiency'!AX444","v":238.97770049922769},{"$f":"G443*'Daily efficiency'!AY444","v":2347.9171188117512},{"$f":"H443*'Daily efficiency'!AZ444","v":0},{"$f":"I443*'Daily efficiency'!BA444","v":107.25427627673251},{"$f":"J443*'Daily efficiency'!BB444","v":39.583292616964805},{"$f":"K443*'Daily efficiency'!BC444","v":0},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},80.350901557116615,751.32136489056529,0,34.320815073475046,13.308995951204068,0,{"$f":"(V443+AB443)-(VLOOKUP($A443,Assumptions!$A$43:$M$98,11,FALSE)*F443)","v":{"$error":"#N/A"}},{"$f":"(W443+AC443)-(VLOOKUP($A443,Assumptions!$A$43:$R$98,16,FALSE)*G443)","v":{"$error":"#N/A"}},{"$f":"(X443+AD443)-VLOOKUP($A443,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A443,Assumptions!$A$44:$M$98,11,FALSE)*$H443)","v":{"$error":"#N/A"}},{"$f":"(Y443+AE443)-VLOOKUP($A443,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A443,Assumptions!$A$43:$R$98,16,FALSE)*I443)","v":{"$error":"#N/A"}},{"$f":"(Z443+AF443)-(VLOOKUP($A443,Assumptions!$A$43:$M$98,11,FALSE)*J443)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B443","v":2058},{"$f":"'Gas Use Per Customer'!C443","v":10},52,{"$f":"'Gas Use Per Customer'!M443","v":246.63479063731893},{"$f":"'Gas Use Per Customer'!O443","v":42.684567993145436},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.147654394516351},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":221.97131157358703},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2684567993145439},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.663479063731895},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2684567993145439},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F444*'Daily efficiency'!AX445","v":491.29932548319397},{"$f":"G444*'Daily efficiency'!AY445","v":3867.7970121179083},{"$f":"H444*'Daily efficiency'!AZ445","v":42.264934759418665},{"$f":"I444*'Daily efficiency'!BA445","v":578.11194925387588},{"$f":"J444*'Daily efficiency'!BB445","v":125.06578421991607},{"$f":"K444*'Daily efficiency'!BC445","v":0},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},165.18839897827826,1237.6750895426594,14.210638084966343,184.99284122634822,42.050569969604922,0,{"$f":"(V444+AB444)-(VLOOKUP($A444,Assumptions!$A$43:$M$98,11,FALSE)*F444)","v":{"$error":"#N/A"}},{"$f":"(W444+AC444)-(VLOOKUP($A444,Assumptions!$A$43:$R$98,16,FALSE)*G444)","v":{"$error":"#N/A"}},{"$f":"(X444+AD444)-VLOOKUP($A444,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A444,Assumptions!$A$44:$M$98,11,FALSE)*$H444)","v":{"$error":"#N/A"}},{"$f":"(Y444+AE444)-VLOOKUP($A444,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A444,Assumptions!$A$43:$R$98,16,FALSE)*I444)","v":{"$error":"#N/A"}},{"$f":"(Z444+AF444)-(VLOOKUP($A444,Assumptions!$A$43:$M$98,11,FALSE)*J444)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B444","v":2058},{"$f":"'Gas Use Per Customer'!C444","v":11},46,{"$f":"'Gas Use Per Customer'!M444","v":352.4774782359662},{"$f":"'Gas Use Per Customer'!O444","v":72.635656338341548},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.790696901502464},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.74324347078986},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.581393803004929},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.73423476517632},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2635656338341548},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F445*'Daily efficiency'!AX446","v":315.57256776256691},{"$f":"G445*'Daily efficiency'!AY446","v":1833.5197717710507},{"$f":"H445*'Daily efficiency'!AZ446","v":593.28824850202034},{"$f":"I445*'Daily efficiency'!BA446","v":5735.2550423716048},{"$f":"J445*'Daily efficiency'!BB446","v":227.01063794276334},{"$f":"K445*'Daily efficiency'!BC446","v":0},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},106.10421086756783,586.71686766270068,199.47989101407407,1835.2520248290821,76.327244691251707,0,{"$f":"(V445+AB445)-(VLOOKUP($A445,Assumptions!$A$43:$M$98,11,FALSE)*F445)","v":{"$error":"#N/A"}},{"$f":"(W445+AC445)-(VLOOKUP($A445,Assumptions!$A$43:$R$98,16,FALSE)*G445)","v":{"$error":"#N/A"}},{"$f":"(X445+AD445)-VLOOKUP($A445,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A445,Assumptions!$A$44:$M$98,11,FALSE)*$H445)","v":{"$error":"#N/A"}},{"$f":"(Y445+AE445)-VLOOKUP($A445,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A445,Assumptions!$A$43:$R$98,16,FALSE)*I445)","v":{"$error":"#N/A"}},{"$f":"(Z445+AF445)-(VLOOKUP($A445,Assumptions!$A$43:$M$98,11,FALSE)*J445)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B445","v":2058},{"$f":"'Gas Use Per Customer'!C445","v":12},37,{"$f":"'Gas Use Per Customer'!M445","v":490.42744349478869},{"$f":"'Gas Use Per Customer'!O445","v":111.18472207359029},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.355416622077087},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.12823304843661},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.710833244154173},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":343.29921044635205},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.11847220735903},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F446*'Daily efficiency'!AX447","v":550.84954396059277},{"$f":"G446*'Daily efficiency'!AY447","v":2620.3249819195084},{"$f":"H446*'Daily efficiency'!AZ447","v":1116.929950887838},{"$f":"I446*'Daily efficiency'!BA447","v":7884.6969305063958},{"$f":"J446*'Daily efficiency'!BB447","v":378.31498336523543},{"$f":"K446*'Daily efficiency'!BC447","v":0},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},185.21082673026729,838.49047570680273,375.54269014432077,2523.0623398557364,127.19994343597962,0,{"$f":"(V446+AB446)-(VLOOKUP($A446,Assumptions!$A$43:$M$98,11,FALSE)*F446)","v":{"$error":"#N/A"}},{"$f":"(W446+AC446)-(VLOOKUP($A446,Assumptions!$A$43:$R$98,16,FALSE)*G446)","v":{"$error":"#N/A"}},{"$f":"(X446+AD446)-VLOOKUP($A446,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A446,Assumptions!$A$44:$M$98,11,FALSE)*$H446)","v":{"$error":"#N/A"}},{"$f":"(Y446+AE446)-VLOOKUP($A446,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A446,Assumptions!$A$43:$R$98,16,FALSE)*I446)","v":{"$error":"#N/A"}},{"$f":"(Z446+AF446)-(VLOOKUP($A446,Assumptions!$A$43:$M$98,11,FALSE)*J446)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B446","v":2059},{"$f":"'Gas Use Per Customer'!C446","v":1},40,{"$f":"'Gas Use Per Customer'!M446","v":457.97932513230313},{"$f":"'Gas Use Per Customer'!O446","v":102.87224503531689},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.861673510595068},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.39379753969092},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.723347021190136},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":320.58552759261215},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.287224503531689},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F447*'Daily efficiency'!AX448","v":509.66650999406335},{"$f":"G447*'Daily efficiency'!AY448","v":2446.9565942215927},{"$f":"H447*'Daily efficiency'!AZ448","v":1033.425181554783},{"$f":"I447*'Daily efficiency'!BA448","v":7272.1207420362889},{"$f":"J447*'Daily efficiency'!BB448","v":379.200369038247},{"$f":"K447*'Daily efficiency'!BC448","v":0},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},174.62576386744419,797.91767917490449,354.07988986947214,2371.3349549672516,129.92447571823374,0,{"$f":"(V447+AB447)-(VLOOKUP($A447,Assumptions!$A$43:$M$98,11,FALSE)*F447)","v":{"$error":"#N/A"}},{"$f":"(W447+AC447)-(VLOOKUP($A447,Assumptions!$A$43:$R$98,16,FALSE)*G447)","v":{"$error":"#N/A"}},{"$f":"(X447+AD447)-VLOOKUP($A447,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A447,Assumptions!$A$44:$M$98,11,FALSE)*$H447)","v":{"$error":"#N/A"}},{"$f":"(Y447+AE447)-VLOOKUP($A447,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A447,Assumptions!$A$43:$R$98,16,FALSE)*I447)","v":{"$error":"#N/A"}},{"$f":"(Z447+AF447)-(VLOOKUP($A447,Assumptions!$A$43:$M$98,11,FALSE)*J447)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B447","v":2059},{"$f":"'Gas Use Per Customer'!C447","v":2},45,{"$f":"'Gas Use Per Customer'!M447","v":369.08996254414052},{"$f":"'Gas Use Per Customer'!O447","v":79.664713019874497},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.899413905962348},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.72698876324215},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.798827811924696},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":258.36297378089836},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9664713019874505},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F448*'Daily efficiency'!AX449","v":394.6879572870107},{"$f":"G448*'Daily efficiency'!AY449","v":1972.0259586990755},{"$f":"H448*'Daily efficiency'!AZ449","v":800.2889456510818},{"$f":"I448*'Daily efficiency'!BA449","v":6028.9922656679028},{"$f":"J448*'Daily efficiency'!BB449","v":241.75395233209761},{"$f":"K448*'Daily efficiency'!BC449","v":0},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},135.23094941303532,643.04956612374519,274.20100341813617,1965.9684719154191,82.831553115895304,0,{"$f":"(V448+AB448)-(VLOOKUP($A448,Assumptions!$A$43:$M$98,11,FALSE)*F448)","v":{"$error":"#N/A"}},{"$f":"(W448+AC448)-(VLOOKUP($A448,Assumptions!$A$43:$R$98,16,FALSE)*G448)","v":{"$error":"#N/A"}},{"$f":"(X448+AD448)-VLOOKUP($A448,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A448,Assumptions!$A$44:$M$98,11,FALSE)*$H448)","v":{"$error":"#N/A"}},{"$f":"(Y448+AE448)-VLOOKUP($A448,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A448,Assumptions!$A$43:$R$98,16,FALSE)*I448)","v":{"$error":"#N/A"}},{"$f":"(Z448+AF448)-(VLOOKUP($A448,Assumptions!$A$43:$M$98,11,FALSE)*J448)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B448","v":2059},{"$f":"'Gas Use Per Customer'!C448","v":3},47,{"$f":"'Gas Use Per Customer'!M448","v":320.38752257343424},{"$f":"'Gas Use Per Customer'!O448","v":69.697774752698905},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.909332425809669},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.116256772030269},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.818664851619339},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.27126580140396},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9697774752698907},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F449*'Daily efficiency'!AX450","v":343.59443282596561},{"$f":"G449*'Daily efficiency'!AY450","v":1711.8116867850015},{"$f":"H449*'Daily efficiency'!AZ450","v":700.10746668249692},{"$f":"I449*'Daily efficiency'!BA450","v":5256.9184703849114},{"$f":"J449*'Daily efficiency'!BB450","v":204.21448002540768},{"$f":"K449*'Daily efficiency'!BC450","v":0},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},117.72490268888647,558.19739979428277,239.87607339582962,1714.2062084005083,69.969497441856888,0,{"$f":"(V449+AB449)-(VLOOKUP($A449,Assumptions!$A$43:$M$98,11,FALSE)*F449)","v":{"$error":"#N/A"}},{"$f":"(W449+AC449)-(VLOOKUP($A449,Assumptions!$A$43:$R$98,16,FALSE)*G449)","v":{"$error":"#N/A"}},{"$f":"(X449+AD449)-VLOOKUP($A449,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A449,Assumptions!$A$44:$M$98,11,FALSE)*$H449)","v":{"$error":"#N/A"}},{"$f":"(Y449+AE449)-VLOOKUP($A449,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A449,Assumptions!$A$43:$R$98,16,FALSE)*I449)","v":{"$error":"#N/A"}},{"$f":"(Z449+AF449)-(VLOOKUP($A449,Assumptions!$A$43:$M$98,11,FALSE)*J449)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B449","v":2059},{"$f":"'Gas Use Per Customer'!C449","v":4},51,{"$f":"'Gas Use Per Customer'!M449","v":227.83750074232526},{"$f":"'Gas Use Per Customer'!O449","v":47.295944192958757},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.836755354367007},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":205.05375066809273},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7295944192958759},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.783750074232529},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7295944192958759},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F450*'Daily efficiency'!AX451","v":560.7689375724957},{"$f":"G450*'Daily efficiency'!AY451","v":3578.4683839954237},{"$f":"H450*'Daily efficiency'!AZ451","v":67.898387804291715},{"$f":"I450*'Daily efficiency'!BA451","v":534.05110174001072},{"$f":"J450*'Daily efficiency'!BB451","v":138.57711648536909},{"$f":"K450*'Daily efficiency'!BC451","v":0},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},192.1348610444756,1166.887551132354,23.263855095816492,174.14645468884873,47.480331444746575,0,{"$f":"(V450+AB450)-(VLOOKUP($A450,Assumptions!$A$43:$M$98,11,FALSE)*F450)","v":{"$error":"#N/A"}},{"$f":"(W450+AC450)-(VLOOKUP($A450,Assumptions!$A$43:$R$98,16,FALSE)*G450)","v":{"$error":"#N/A"}},{"$f":"(X450+AD450)-VLOOKUP($A450,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A450,Assumptions!$A$44:$M$98,11,FALSE)*$H450)","v":{"$error":"#N/A"}},{"$f":"(Y450+AE450)-VLOOKUP($A450,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A450,Assumptions!$A$43:$R$98,16,FALSE)*I450)","v":{"$error":"#N/A"}},{"$f":"(Z450+AF450)-(VLOOKUP($A450,Assumptions!$A$43:$M$98,11,FALSE)*J450)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B450","v":2059},{"$f":"'Gas Use Per Customer'!C450","v":5},55,{"$f":"'Gas Use Per Customer'!M450","v":171.31778033979558},{"$f":"'Gas Use Per Customer'!O450","v":31.140789669411294},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.912631735529036},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.18600230581603},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1140789669411295},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.131778033979558},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1140789669411295},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F451*'Daily efficiency'!AX452","v":348.12528315970781},{"$f":"G451*'Daily efficiency'!AY452","v":2649.0843655505905},{"$f":"H451*'Daily efficiency'!AZ452","v":39.123556502267363},{"$f":"I451*'Daily efficiency'!BA452","v":272.03052965955152},{"$f":"J451*'Daily efficiency'!BB452","v":76.525979258572619},{"$f":"K451*'Daily efficiency'!BC452","v":0},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},119.27729662685192,863.82866532663695,13.404806487087274,88.705279612742061,26.219905215840242,0,{"$f":"(V451+AB451)-(VLOOKUP($A451,Assumptions!$A$43:$M$98,11,FALSE)*F451)","v":{"$error":"#N/A"}},{"$f":"(W451+AC451)-(VLOOKUP($A451,Assumptions!$A$43:$R$98,16,FALSE)*G451)","v":{"$error":"#N/A"}},{"$f":"(X451+AD451)-VLOOKUP($A451,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A451,Assumptions!$A$44:$M$98,11,FALSE)*$H451)","v":{"$error":"#N/A"}},{"$f":"(Y451+AE451)-VLOOKUP($A451,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A451,Assumptions!$A$43:$R$98,16,FALSE)*I451)","v":{"$error":"#N/A"}},{"$f":"(Z451+AF451)-(VLOOKUP($A451,Assumptions!$A$43:$M$98,11,FALSE)*J451)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B451","v":2059},{"$f":"'Gas Use Per Customer'!C451","v":6},58,{"$f":"'Gas Use Per Customer'!M451","v":140.83002892593075},{"$f":"'Gas Use Per Customer'!O451","v":21.291887749547666},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.033510199638133},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.74702603333768},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1291887749547667},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.083002892593075},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1291887749547667},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F452*'Daily efficiency'!AX453","v":238.02365098971239},{"$f":"G452*'Daily efficiency'!AY453","v":2172.157051812841},{"$f":"H452*'Daily efficiency'!AZ453","v":26.14238255877796},{"$f":"I452*'Daily efficiency'!BA453","v":77.02463715388906},{"$f":"J452*'Daily efficiency'!BB453","v":38.470892515474347},{"$f":"K452*'Daily efficiency'!BC453","v":0},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U452+S452)*L452),0)","v":81.553449280158944},{"$f":"IFERROR(((T452+R452)*M452),0)","v":708.30946395976355},{"$f":"IFERROR(((U452+S452)*N452),0)","v":8.9570992680973429},{"$f":"IFERROR(((T452+R452)*O452),0)","v":25.1166366670559},{"$f":"IFERROR(((U452+S452)*P452),0)","v":13.181185854756873},0,{"$f":"(V452+AB452)-(VLOOKUP($A452,Assumptions!$A$43:$M$98,11,FALSE)*F452)","v":{"$error":"#N/A"}},{"$f":"(W452+AC452)-(VLOOKUP($A452,Assumptions!$A$43:$R$98,16,FALSE)*G452)","v":{"$error":"#N/A"}},{"$f":"(X452+AD452)-VLOOKUP($A452,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A452,Assumptions!$A$44:$M$98,11,FALSE)*$H452)","v":{"$error":"#N/A"}},{"$f":"(Y452+AE452)-VLOOKUP($A452,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A452,Assumptions!$A$43:$R$98,16,FALSE)*I452)","v":{"$error":"#N/A"}},{"$f":"(Z452+AF452)-(VLOOKUP($A452,Assumptions!$A$43:$M$98,11,FALSE)*J452)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F452<10,AB452+AH452,IFERROR((AH452)/(F452/10),0))","v":0},{"$f":"IF(G452<10,AC452+AI452,IFERROR((AI452)/(G452/10),0))","v":0},{"$f":"IF(H452<10,AD452+AJ452,IFERROR((AJ452)/(H452/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(I452<10,AE452+AK452,IFERROR((AK452)/(I452/10),0))","v":0},{"$f":"IF(J452<10,AF452+AL452,IFERROR((AL452)/(J452/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K452<10,AG452+AM452,IFERROR((AM452)/(K452/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B452","v":2059},{"$f":"'Gas Use Per Customer'!C452","v":7},61,{"$f":"'Gas Use Per Customer'!M452","v":131.6092328125365},{"$f":"'Gas Use Per Customer'!O452","v":19.284718275572192},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.427774620457754},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.44830953128286},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9284718275572192},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.160923281253652},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9284718275572192},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F453*'Daily efficiency'!AX454","v":226.41705020725826},{"$f":"G453*'Daily efficiency'!AY454","v":2064.5948949435337},{"$f":"H453*'Daily efficiency'!AZ454","v":3.8190259294727604},{"$f":"I453*'Daily efficiency'!BA454","v":0},{"$f":"J453*'Daily efficiency'!BB454","v":28.252112273713244},{"$f":"K453*'Daily efficiency'!BC454","v":0},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},77.57670863152552,673.23497723659102,1.3085033194971454,0,9.6799506930981938,0,{"$f":"(V453+AB453)-(VLOOKUP($A453,Assumptions!$A$43:$M$98,11,FALSE)*F453)","v":{"$error":"#N/A"}},{"$f":"(W453+AC453)-(VLOOKUP($A453,Assumptions!$A$43:$R$98,16,FALSE)*G453)","v":{"$error":"#N/A"}},{"$f":"(X453+AD453)-VLOOKUP($A453,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A453,Assumptions!$A$44:$M$98,11,FALSE)*$H453)","v":{"$error":"#N/A"}},{"$f":"(Y453+AE453)-VLOOKUP($A453,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A453,Assumptions!$A$43:$R$98,16,FALSE)*I453)","v":{"$error":"#N/A"}},{"$f":"(Z453+AF453)-(VLOOKUP($A453,Assumptions!$A$43:$M$98,11,FALSE)*J453)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B453","v":2059},{"$f":"'Gas Use Per Customer'!C453","v":8},61,{"$f":"'Gas Use Per Customer'!M453","v":151.80565320140235},{"$f":"'Gas Use Per Customer'!O453","v":19.806085541712147},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.844868433369719},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.62508788126212},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9806085541712148},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.180565320140236},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9806085541712148},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F454*'Daily efficiency'!AX455","v":217.02062377981332},{"$f":"G454*'Daily efficiency'!AY455","v":2256.301224046369},{"$f":"H454*'Daily efficiency'!AZ455","v":0},{"$f":"I454*'Daily efficiency'!BA455","v":0},{"$f":"J454*'Daily efficiency'!BB455","v":29.015915318608279},{"$f":"K454*'Daily efficiency'!BC455","v":0},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},74.35723450414774,735.74767957144184,0,0,9.9416506234323041,0,{"$f":"(V454+AB454)-(VLOOKUP($A454,Assumptions!$A$43:$M$98,11,FALSE)*F454)","v":{"$error":"#N/A"}},{"$f":"(W454+AC454)-(VLOOKUP($A454,Assumptions!$A$43:$R$98,16,FALSE)*G454)","v":{"$error":"#N/A"}},{"$f":"(X454+AD454)-VLOOKUP($A454,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A454,Assumptions!$A$44:$M$98,11,FALSE)*$H454)","v":{"$error":"#N/A"}},{"$f":"(Y454+AE454)-VLOOKUP($A454,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A454,Assumptions!$A$43:$R$98,16,FALSE)*I454)","v":{"$error":"#N/A"}},{"$f":"(Z454+AF454)-(VLOOKUP($A454,Assumptions!$A$43:$M$98,11,FALSE)*J454)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B454","v":2059},{"$f":"'Gas Use Per Customer'!C454","v":9},57,{"$f":"'Gas Use Per Customer'!M454","v":152.59725832940308},{"$f":"'Gas Use Per Customer'!O454","v":20.794185603155768},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.635348482524616},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.33753249646279},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.079418560315577},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.259725832940308},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.079418560315577},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F455*'Daily efficiency'!AX456","v":239.09382183085989},{"$f":"G455*'Daily efficiency'!AY456","v":2349.0579920473251},{"$f":"H455*'Daily efficiency'!AZ456","v":0},{"$f":"I455*'Daily efficiency'!BA456","v":107.30639205723624},{"$f":"J455*'Daily efficiency'!BB456","v":39.602526481210163},{"$f":"K455*'Daily efficiency'!BC456","v":0},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},81.920119243634133,765.99433994370406,0,34.991085462298386,13.568914775158692,0,{"$f":"(V455+AB455)-(VLOOKUP($A455,Assumptions!$A$43:$M$98,11,FALSE)*F455)","v":{"$error":"#N/A"}},{"$f":"(W455+AC455)-(VLOOKUP($A455,Assumptions!$A$43:$R$98,16,FALSE)*G455)","v":{"$error":"#N/A"}},{"$f":"(X455+AD455)-VLOOKUP($A455,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A455,Assumptions!$A$44:$M$98,11,FALSE)*$H455)","v":{"$error":"#N/A"}},{"$f":"(Y455+AE455)-VLOOKUP($A455,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A455,Assumptions!$A$43:$R$98,16,FALSE)*I455)","v":{"$error":"#N/A"}},{"$f":"(Z455+AF455)-(VLOOKUP($A455,Assumptions!$A$43:$M$98,11,FALSE)*J455)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B455","v":2059},{"$f":"'Gas Use Per Customer'!C455","v":10},52,{"$f":"'Gas Use Per Customer'!M455","v":246.75463261527679},{"$f":"'Gas Use Per Customer'!O455","v":42.705308793919563},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.164247035135652},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.07916935374911},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2705308793919565},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.675463261527682},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2705308793919565},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F456*'Daily efficiency'!AX457","v":491.53805207477961},{"$f":"G456*'Daily efficiency'!AY457","v":3869.6764081393453},{"$f":"H456*'Daily efficiency'!AZ457","v":42.285471656775037},{"$f":"I456*'Daily efficiency'!BA457","v":578.39285885020911},{"$f":"J456*'Daily efficiency'!BB457","v":125.12655476618426},{"$f":"K456*'Daily efficiency'!BC457","v":0},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},168.41445559072298,1261.8463384401216,14.488165582324633,188.60566986555355,42.871799064060596,0,{"$f":"(V456+AB456)-(VLOOKUP($A456,Assumptions!$A$43:$M$98,11,FALSE)*F456)","v":{"$error":"#N/A"}},{"$f":"(W456+AC456)-(VLOOKUP($A456,Assumptions!$A$43:$R$98,16,FALSE)*G456)","v":{"$error":"#N/A"}},{"$f":"(X456+AD456)-VLOOKUP($A456,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A456,Assumptions!$A$44:$M$98,11,FALSE)*$H456)","v":{"$error":"#N/A"}},{"$f":"(Y456+AE456)-VLOOKUP($A456,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A456,Assumptions!$A$43:$R$98,16,FALSE)*I456)","v":{"$error":"#N/A"}},{"$f":"(Z456+AF456)-(VLOOKUP($A456,Assumptions!$A$43:$M$98,11,FALSE)*J456)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B456","v":2059},{"$f":"'Gas Use Per Customer'!C456","v":11},46,{"$f":"'Gas Use Per Customer'!M456","v":352.64875009128008},{"$f":"'Gas Use Per Customer'!O456","v":72.670950631994742},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.801285189598421},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.79462502738401},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.602570379196841},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.85412506389605},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2670950631994744},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F457*'Daily efficiency'!AX458","v":315.7259072026846},{"$f":"G457*'Daily efficiency'!AY458","v":1834.4106948865854},{"$f":"H457*'Daily efficiency'!AZ458","v":593.57653239342039},{"$f":"I457*'Daily efficiency'!BA458","v":5738.0418524019115},{"$f":"J457*'Daily efficiency'!BB458","v":227.12094437519414},{"$f":"K457*'Daily efficiency'!BC458","v":0},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},108.17637933214958,598.17518944718017,203.37564534934253,1871.0936878442981,77.817882132917774,0,{"$f":"(V457+AB457)-(VLOOKUP($A457,Assumptions!$A$43:$M$98,11,FALSE)*F457)","v":{"$error":"#N/A"}},{"$f":"(W457+AC457)-(VLOOKUP($A457,Assumptions!$A$43:$R$98,16,FALSE)*G457)","v":{"$error":"#N/A"}},{"$f":"(X457+AD457)-VLOOKUP($A457,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A457,Assumptions!$A$44:$M$98,11,FALSE)*$H457)","v":{"$error":"#N/A"}},{"$f":"(Y457+AE457)-VLOOKUP($A457,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A457,Assumptions!$A$43:$R$98,16,FALSE)*I457)","v":{"$error":"#N/A"}},{"$f":"(Z457+AF457)-(VLOOKUP($A457,Assumptions!$A$43:$M$98,11,FALSE)*J457)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B457","v":2059},{"$f":"'Gas Use Per Customer'!C457","v":12},37,{"$f":"'Gas Use Per Customer'!M457","v":490.66574643137517},{"$f":"'Gas Use Per Customer'!O457","v":111.23874769170183},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.371624307510551},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.19972392941256},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.743248615021102},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":343.46602250196258},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.123874769170184},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F458*'Daily efficiency'!AX459","v":551.11720651839664},{"$f":"G458*'Daily efficiency'!AY459","v":2621.5982204918705},{"$f":"H458*'Daily efficiency'!AZ459","v":1117.4726768114958},{"$f":"I458*'Daily efficiency'!BA459","v":7888.5281729410463},{"$f":"J458*'Daily efficiency'!BB459","v":378.49880988776465},{"$f":"K458*'Daily efficiency'!BC459","v":0},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},188.82791253027008,854.86582506763546,382.87687333326664,2572.3366351176714,129.68410225804189,0,{"$f":"(V458+AB458)-(VLOOKUP($A458,Assumptions!$A$43:$M$98,11,FALSE)*F458)","v":{"$error":"#N/A"}},{"$f":"(W458+AC458)-(VLOOKUP($A458,Assumptions!$A$43:$R$98,16,FALSE)*G458)","v":{"$error":"#N/A"}},{"$f":"(X458+AD458)-VLOOKUP($A458,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A458,Assumptions!$A$44:$M$98,11,FALSE)*$H458)","v":{"$error":"#N/A"}},{"$f":"(Y458+AE458)-VLOOKUP($A458,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A458,Assumptions!$A$43:$R$98,16,FALSE)*I458)","v":{"$error":"#N/A"}},{"$f":"(Z458+AF458)-(VLOOKUP($A458,Assumptions!$A$43:$M$98,11,FALSE)*J458)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B458","v":2060},{"$f":"'Gas Use Per Customer'!C458","v":1},40,{"$f":"'Gas Use Per Customer'!M458","v":458.20175316782144},{"$f":"'Gas Use Per Customer'!O458","v":102.92220727185662},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.876662181556984},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.46052595034644},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.753324363113968},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":320.741227217475},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.292220727185663},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F459*'Daily efficiency'!AX460","v":509.91404108196713},{"$f":"G459*'Daily efficiency'!AY460","v":2448.1450141313653},{"$f":"H459*'Daily efficiency'!AZ460","v":1033.9270879081364},{"$f":"I459*'Daily efficiency'!BA460","v":7275.6526122364039},{"$f":"J459*'Daily efficiency'!BB460","v":379.38453628887265},{"$f":"K459*'Daily efficiency'!BC460","v":0},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},177.97396930031528,813.21663764030757,360.86887784395736,2416.801994901894,132.41559630564566,0,{"$f":"(V459+AB459)-(VLOOKUP($A459,Assumptions!$A$43:$M$98,11,FALSE)*F459)","v":{"$error":"#N/A"}},{"$f":"(W459+AC459)-(VLOOKUP($A459,Assumptions!$A$43:$R$98,16,FALSE)*G459)","v":{"$error":"#N/A"}},{"$f":"(X459+AD459)-VLOOKUP($A459,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A459,Assumptions!$A$44:$M$98,11,FALSE)*$H459)","v":{"$error":"#N/A"}},{"$f":"(Y459+AE459)-VLOOKUP($A459,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A459,Assumptions!$A$43:$R$98,16,FALSE)*I459)","v":{"$error":"#N/A"}},{"$f":"(Z459+AF459)-(VLOOKUP($A459,Assumptions!$A$43:$M$98,11,FALSE)*J459)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B459","v":2060},{"$f":"'Gas Use Per Customer'!C459","v":2},45,{"$f":"'Gas Use Per Customer'!M459","v":369.26921944678463},{"$f":"'Gas Use Per Customer'!O459","v":79.703403992686489},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.911021197805947},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.78076583403539},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.822042395611895},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":258.48845361274925},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9703403992686495},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F460*'Daily efficiency'!AX461","v":394.87964643576601},{"$f":"G460*'Daily efficiency'!AY461","v":1972.9837177853792},{"$f":"H460*'Daily efficiency'!AZ461","v":800.67762410938747},{"$f":"I460*'Daily efficiency'!BA461","v":6032.8531054730056},{"$f":"J460*'Daily efficiency'!BB461","v":241.58376589507378},{"$f":"K460*'Daily efficiency'!BC461","v":0},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},137.82381423142917,655.37914455030136,279.45842516971817,2003.9730038424077,84.319352421897719,0,{"$f":"(V460+AB460)-(VLOOKUP($A460,Assumptions!$A$43:$M$98,11,FALSE)*F460)","v":{"$error":"#N/A"}},{"$f":"(W460+AC460)-(VLOOKUP($A460,Assumptions!$A$43:$R$98,16,FALSE)*G460)","v":{"$error":"#N/A"}},{"$f":"(X460+AD460)-VLOOKUP($A460,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A460,Assumptions!$A$44:$M$98,11,FALSE)*$H460)","v":{"$error":"#N/A"}},{"$f":"(Y460+AE460)-VLOOKUP($A460,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A460,Assumptions!$A$43:$R$98,16,FALSE)*I460)","v":{"$error":"#N/A"}},{"$f":"(Z460+AF460)-(VLOOKUP($A460,Assumptions!$A$43:$M$98,11,FALSE)*J460)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B460","v":2060},{"$f":"'Gas Use Per Customer'!C460","v":3},47,{"$f":"'Gas Use Per Customer'!M460","v":320.5431260326734},{"$f":"'Gas Use Per Customer'!O460","v":69.731625056124216},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.919487516837265},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.162937809802017},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.838975033674529},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.38018822287137},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9731625056124216},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F461*'Daily efficiency'!AX462","v":342.04678701131365},{"$f":"G461*'Daily efficiency'!AY462","v":1712.6430669145716},{"$f":"H461*'Daily efficiency'!AZ462","v":700.39099747915452},{"$f":"I461*'Daily efficiency'!BA462","v":5259.4716119441073},{"$f":"J461*'Daily efficiency'!BB462","v":204.31366141444383},{"$f":"K461*'Daily efficiency'!BC462","v":0},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},119.38369894983433,568.90005629360917,244.4556451496791,1747.0737212629556,71.311064953326266,0,{"$f":"(V461+AB461)-(VLOOKUP($A461,Assumptions!$A$43:$M$98,11,FALSE)*F461)","v":{"$error":"#N/A"}},{"$f":"(W461+AC461)-(VLOOKUP($A461,Assumptions!$A$43:$R$98,16,FALSE)*G461)","v":{"$error":"#N/A"}},{"$f":"(X461+AD461)-VLOOKUP($A461,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A461,Assumptions!$A$44:$M$98,11,FALSE)*$H461)","v":{"$error":"#N/A"}},{"$f":"(Y461+AE461)-VLOOKUP($A461,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A461,Assumptions!$A$43:$R$98,16,FALSE)*I461)","v":{"$error":"#N/A"}},{"$f":"(Z461+AF461)-(VLOOKUP($A461,Assumptions!$A$43:$M$98,11,FALSE)*J461)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B461","v":2060},{"$f":"'Gas Use Per Customer'!C461","v":4},51,{"$f":"'Gas Use Per Customer'!M461","v":227.94815518659061},{"$f":"'Gas Use Per Customer'!O461","v":47.318914539822742},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.855131631858193},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":205.15333966793156},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7318914539822741},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.794815518659064},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7318914539822741},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F462*'Daily efficiency'!AX463","v":561.04128771216153},{"$f":"G462*'Daily efficiency'!AY463","v":3575.6104479234759},{"$f":"H462*'Daily efficiency'!AZ463","v":67.233740686522978},{"$f":"I462*'Daily efficiency'!BA463","v":534.31047575736864},{"$f":"J462*'Daily efficiency'!BB463","v":138.64441960168057},{"$f":"K462*'Daily efficiency'!BC463","v":0},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},195.81877899189462,1187.7343413840174,23.466417350459121,177.48547003681907,48.390700568849567,0,{"$f":"(V462+AB462)-(VLOOKUP($A462,Assumptions!$A$43:$M$98,11,FALSE)*F462)","v":{"$error":"#N/A"}},{"$f":"(W462+AC462)-(VLOOKUP($A462,Assumptions!$A$43:$R$98,16,FALSE)*G462)","v":{"$error":"#N/A"}},{"$f":"(X462+AD462)-VLOOKUP($A462,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A462,Assumptions!$A$44:$M$98,11,FALSE)*$H462)","v":{"$error":"#N/A"}},{"$f":"(Y462+AE462)-VLOOKUP($A462,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A462,Assumptions!$A$43:$R$98,16,FALSE)*I462)","v":{"$error":"#N/A"}},{"$f":"(Z462+AF462)-(VLOOKUP($A462,Assumptions!$A$43:$M$98,11,FALSE)*J462)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B462","v":2060},{"$f":"'Gas Use Per Customer'!C462","v":5},55,{"$f":"'Gas Use Per Customer'!M462","v":171.40098470130104},{"$f":"'Gas Use Per Customer'!O462","v":31.155913899459566},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.924731119567653},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.26088623117093},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1155913899459566},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.140098470130106},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1155913899459566},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F463*'Daily efficiency'!AX464","v":348.29435809081974},{"$f":"G463*'Daily efficiency'!AY464","v":2650.3709533920423},{"$f":"H463*'Daily efficiency'!AZ464","v":39.142557743890599},{"$f":"I463*'Daily efficiency'!BA464","v":272.16264744957556},{"$f":"J463*'Daily efficiency'!BB464","v":76.563145834220265},{"$f":"K463*'Daily efficiency'!BC464","v":0},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},121.56427240716891,880.39137501082701,13.661824952820201,90.406079612386904,26.722635323636247,0,{"$f":"(V463+AB463)-(VLOOKUP($A463,Assumptions!$A$43:$M$98,11,FALSE)*F463)","v":{"$error":"#N/A"}},{"$f":"(W463+AC463)-(VLOOKUP($A463,Assumptions!$A$43:$R$98,16,FALSE)*G463)","v":{"$error":"#N/A"}},{"$f":"(X463+AD463)-VLOOKUP($A463,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A463,Assumptions!$A$44:$M$98,11,FALSE)*$H463)","v":{"$error":"#N/A"}},{"$f":"(Y463+AE463)-VLOOKUP($A463,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A463,Assumptions!$A$43:$R$98,16,FALSE)*I463)","v":{"$error":"#N/A"}},{"$f":"(Z463+AF463)-(VLOOKUP($A463,Assumptions!$A$43:$M$98,11,FALSE)*J463)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B463","v":2060},{"$f":"'Gas Use Per Customer'!C463","v":6},58,{"$f":"'Gas Use Per Customer'!M463","v":140.8984262202124},{"$f":"'Gas Use Per Customer'!O463","v":21.302228637235647},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.04178290978852},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.80858359819116},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.130222863723565},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.089842622021241},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.130222863723565},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F464*'Daily efficiency'!AX465","v":238.13925256862927},{"$f":"G464*'Daily efficiency'!AY465","v":2173.212009098811},{"$f":"H464*'Daily efficiency'!AZ465","v":26.155079199165911},{"$f":"I464*'Daily efficiency'!BA465","v":66.053182212035566},{"$f":"J464*'Daily efficiency'!BB465","v":37.449317944260244},{"$f":"K464*'Daily efficiency'!BC465","v":0},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},83.117122909420701,721.89030989487014,9.1288391521099612,21.941325548059144,13.070837876884704,0,{"$f":"(V464+AB464)-(VLOOKUP($A464,Assumptions!$A$43:$M$98,11,FALSE)*F464)","v":{"$error":"#N/A"}},{"$f":"(W464+AC464)-(VLOOKUP($A464,Assumptions!$A$43:$R$98,16,FALSE)*G464)","v":{"$error":"#N/A"}},{"$f":"(X464+AD464)-VLOOKUP($A464,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A464,Assumptions!$A$44:$M$98,11,FALSE)*$H464)","v":{"$error":"#N/A"}},{"$f":"(Y464+AE464)-VLOOKUP($A464,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A464,Assumptions!$A$43:$R$98,16,FALSE)*I464)","v":{"$error":"#N/A"}},{"$f":"(Z464+AF464)-(VLOOKUP($A464,Assumptions!$A$43:$M$98,11,FALSE)*J464)","v":{"$error":"#N/A"}},{"$f":"AA464+AG464","v":{"$error":"#N/A"}},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B464","v":2060},{"$f":"'Gas Use Per Customer'!C464","v":7},61,{"$f":"'Gas Use Per Customer'!M464","v":131.67315181827351},{"$f":"'Gas Use Per Customer'!O464","v":19.294084335929433},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.435267468743547},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.50583663644616},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9294084335929433},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.167315181827352},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9294084335929433},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F465*'Daily efficiency'!AX466","v":226.38896430841947},{"$f":"G465*'Daily efficiency'!AY466","v":2063.2152993573036},{"$f":"H465*'Daily efficiency'!AZ466","v":3.0567045807533306},{"$f":"I465*'Daily efficiency'!BA466","v":0},{"$f":"J465*'Daily efficiency'!BB466","v":28.265833552136602},{"$f":"K465*'Daily efficiency'!BC466","v":0},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},79.015950410512644,685.3519700779276,1.0668736363109441,0,9.8655502448639787,0,{"$f":"(V465+AB465)-(VLOOKUP($A465,Assumptions!$A$43:$M$98,11,FALSE)*F465)","v":{"$error":"#N/A"}},{"$f":"(W465+AC465)-(VLOOKUP($A465,Assumptions!$A$43:$R$98,16,FALSE)*G465)","v":{"$error":"#N/A"}},{"$f":"(X465+AD465)-VLOOKUP($A465,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A465,Assumptions!$A$44:$M$98,11,FALSE)*$H465)","v":{"$error":"#N/A"}},{"$f":"(Y465+AE465)-VLOOKUP($A465,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A465,Assumptions!$A$43:$R$98,16,FALSE)*I465)","v":{"$error":"#N/A"}},{"$f":"(Z465+AF465)-(VLOOKUP($A465,Assumptions!$A$43:$M$98,11,FALSE)*J465)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B465","v":2060},{"$f":"'Gas Use Per Customer'!C465","v":8},61,{"$f":"'Gas Use Per Customer'!M465","v":151.87938105628405},{"$f":"'Gas Use Per Customer'!O465","v":19.815704815894627},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.852563852715702},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.69144295065564},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9815704815894628},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.187938105628405},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9815704815894628},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F466*'Daily efficiency'!AX467","v":217.12602476270791},{"$f":"G466*'Daily efficiency'!AY467","v":2257.3970478560082},{"$f":"H466*'Daily efficiency'!AZ467","v":0},{"$f":"I466*'Daily efficiency'!BA467","v":0},{"$f":"J466*'Daily efficiency'!BB467","v":29.030007555285614},{"$f":"K466*'Daily efficiency'!BC467","v":0},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},75.782930753236442,749.85461501673717,0,0,10.132267906311311,0,{"$f":"(V466+AB466)-(VLOOKUP($A466,Assumptions!$A$43:$M$98,11,FALSE)*F466)","v":{"$error":"#N/A"}},{"$f":"(W466+AC466)-(VLOOKUP($A466,Assumptions!$A$43:$R$98,16,FALSE)*G466)","v":{"$error":"#N/A"}},{"$f":"(X466+AD466)-VLOOKUP($A466,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A466,Assumptions!$A$44:$M$98,11,FALSE)*$H466)","v":{"$error":"#N/A"}},{"$f":"(Y466+AE466)-VLOOKUP($A466,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A466,Assumptions!$A$43:$R$98,16,FALSE)*I466)","v":{"$error":"#N/A"}},{"$f":"(Z466+AF466)-(VLOOKUP($A466,Assumptions!$A$43:$M$98,11,FALSE)*J466)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B466","v":2060},{"$f":"'Gas Use Per Customer'!C466","v":9},57,{"$f":"'Gas Use Per Customer'!M466","v":152.67137064525031},{"$f":"'Gas Use Per Customer'!O466","v":20.804284770520102},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.643427816416082},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.40423358072528},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0804284770520103},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.267137064525031},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0804284770520103},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F467*'Daily efficiency'!AX468","v":239.20994316249218},{"$f":"G467*'Daily efficiency'!AY468","v":2350.1988652828991},{"$f":"H467*'Daily efficiency'!AZ468","v":0},{"$f":"I467*'Daily efficiency'!BA468","v":119.28723093082223},{"$f":"J467*'Daily efficiency'!BB468","v":40.637702918415926},{"$f":"K467*'Daily efficiency'!BC468","v":0},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},83.490823257969566,780.68121290991098,0,39.624434129121767,14.183671577843242,0,{"$f":"(V467+AB467)-(VLOOKUP($A467,Assumptions!$A$43:$M$98,11,FALSE)*F467)","v":{"$error":"#N/A"}},{"$f":"(W467+AC467)-(VLOOKUP($A467,Assumptions!$A$43:$R$98,16,FALSE)*G467)","v":{"$error":"#N/A"}},{"$f":"(X467+AD467)-VLOOKUP($A467,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A467,Assumptions!$A$44:$M$98,11,FALSE)*$H467)","v":{"$error":"#N/A"}},{"$f":"(Y467+AE467)-VLOOKUP($A467,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A467,Assumptions!$A$43:$R$98,16,FALSE)*I467)","v":{"$error":"#N/A"}},{"$f":"(Z467+AF467)-(VLOOKUP($A467,Assumptions!$A$43:$M$98,11,FALSE)*J467)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B467","v":2060},{"$f":"'Gas Use Per Customer'!C467","v":10},52,{"$f":"'Gas Use Per Customer'!M467","v":246.87447459323468},{"$f":"'Gas Use Per Customer'!O467","v":42.726049594693677},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.180839675754946},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.18702713391122},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2726049594693682},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.687447459323469},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2726049594693682},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F468*'Daily efficiency'!AX469","v":492.08248642048602},{"$f":"G468*'Daily efficiency'!AY469","v":3876.0224112928745},{"$f":"H468*'Daily efficiency'!AZ469","v":43.998248896296666},{"$f":"I468*'Daily efficiency'!BA469","v":578.67376844654245},{"$f":"J468*'Daily efficiency'!BB469","v":125.18732531245242},{"$f":"K468*'Daily efficiency'!BC469","v":0},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},171.75026823265006,1287.5241844480593,15.356594185407806,192.22192049506259,43.693806008306275,0,{"$f":"(V468+AB468)-(VLOOKUP($A468,Assumptions!$A$43:$M$98,11,FALSE)*F468)","v":{"$error":"#N/A"}},{"$f":"(W468+AC468)-(VLOOKUP($A468,Assumptions!$A$43:$R$98,16,FALSE)*G468)","v":{"$error":"#N/A"}},{"$f":"(X468+AD468)-VLOOKUP($A468,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A468,Assumptions!$A$44:$M$98,11,FALSE)*$H468)","v":{"$error":"#N/A"}},{"$f":"(Y468+AE468)-VLOOKUP($A468,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A468,Assumptions!$A$43:$R$98,16,FALSE)*I468)","v":{"$error":"#N/A"}},{"$f":"(Z468+AF468)-(VLOOKUP($A468,Assumptions!$A$43:$M$98,11,FALSE)*J468)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B468","v":2060},{"$f":"'Gas Use Per Customer'!C468","v":11},46,{"$f":"'Gas Use Per Customer'!M468","v":352.82002194659395},{"$f":"'Gas Use Per Customer'!O468","v":72.706244925647979},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.811873477694395},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.84600658397818},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.623746955388789},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.97401536261575},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2706244925647985},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F469*'Daily efficiency'!AX470","v":317.72649369919321},{"$f":"G469*'Daily efficiency'!AY470","v":1837.6728087230538},{"$f":"H469*'Daily efficiency'!AZ470","v":600.35713773646728},{"$f":"I469*'Daily efficiency'!BA470","v":5740.8286624322182},{"$f":"J469*'Daily efficiency'!BB470","v":227.23125080762506},{"$f":"K469*'Daily efficiency'!BC470","v":0},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},110.89525033578605,610.43201851464846,209.54108769787672,1906.9692992793127,79.309931472955256,0,{"$f":"(V469+AB469)-(VLOOKUP($A469,Assumptions!$A$43:$M$98,11,FALSE)*F469)","v":{"$error":"#N/A"}},{"$f":"(W469+AC469)-(VLOOKUP($A469,Assumptions!$A$43:$R$98,16,FALSE)*G469)","v":{"$error":"#N/A"}},{"$f":"(X469+AD469)-VLOOKUP($A469,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A469,Assumptions!$A$44:$M$98,11,FALSE)*$H469)","v":{"$error":"#N/A"}},{"$f":"(Y469+AE469)-VLOOKUP($A469,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A469,Assumptions!$A$43:$R$98,16,FALSE)*I469)","v":{"$error":"#N/A"}},{"$f":"(Z469+AF469)-(VLOOKUP($A469,Assumptions!$A$43:$M$98,11,FALSE)*J469)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B469","v":2060},{"$f":"'Gas Use Per Customer'!C469","v":12},37,{"$f":"'Gas Use Per Customer'!M469","v":490.90404936796142},{"$f":"'Gas Use Per Customer'!O469","v":111.29277330981338},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.387831992944015},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.27121481038841},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.775663985888031},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":343.63283455757295},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.129277330981338},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F470*'Daily efficiency'!AX471","v":551.38486907620052},{"$f":"G470*'Daily efficiency'!AY471","v":2622.8714590642307},{"$f":"H470*'Daily efficiency'!AZ471","v":1118.0154027351534},{"$f":"I470*'Daily efficiency'!BA471","v":7892.3594153756922},{"$f":"J470*'Daily efficiency'!BB471","v":378.68263641029398},{"$f":"K470*'Daily efficiency'!BC471","v":0},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},192.44842435286387,871.25668479232024,390.21800329612961,2621.6576018875689,132.17061401965682,0,{"$f":"(V470+AB470)-(VLOOKUP($A470,Assumptions!$A$43:$M$98,11,FALSE)*F470)","v":{"$error":"#N/A"}},{"$f":"(W470+AC470)-(VLOOKUP($A470,Assumptions!$A$43:$R$98,16,FALSE)*G470)","v":{"$error":"#N/A"}},{"$f":"(X470+AD470)-VLOOKUP($A470,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A470,Assumptions!$A$44:$M$98,11,FALSE)*$H470)","v":{"$error":"#N/A"}},{"$f":"(Y470+AE470)-VLOOKUP($A470,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A470,Assumptions!$A$43:$R$98,16,FALSE)*I470)","v":{"$error":"#N/A"}},{"$f":"(Z470+AF470)-(VLOOKUP($A470,Assumptions!$A$43:$M$98,11,FALSE)*J470)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B470","v":2061},{"$f":"'Gas Use Per Customer'!C470","v":1},40,{"$f":"'Gas Use Per Customer'!M470","v":458.42418120333986},{"$f":"'Gas Use Per Customer'!O470","v":102.97216950839635},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.891650852518904},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.52725436100195},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.783301705037807},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":320.8969268423379},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.297216950839635},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F471*'Daily efficiency'!AX472","v":510.16157216987096},{"$f":"G471*'Daily efficiency'!AY472","v":2449.3334340411379},{"$f":"H471*'Daily efficiency'!AZ472","v":1034.4289942614898},{"$f":"I471*'Daily efficiency'!BA472","v":7279.1844824365198},{"$f":"J471*'Daily efficiency'!BB472","v":379.56870353949824},{"$f":"K471*'Daily efficiency'!BC472","v":0},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},181.3253430773361,828.53007322383348,367.66429011072768,2462.3120594456509,134.9090741938557,0,{"$f":"(V471+AB471)-(VLOOKUP($A471,Assumptions!$A$43:$M$98,11,FALSE)*F471)","v":{"$error":"#N/A"}},{"$f":"(W471+AC471)-(VLOOKUP($A471,Assumptions!$A$43:$R$98,16,FALSE)*G471)","v":{"$error":"#N/A"}},{"$f":"(X471+AD471)-VLOOKUP($A471,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A471,Assumptions!$A$44:$M$98,11,FALSE)*$H471)","v":{"$error":"#N/A"}},{"$f":"(Y471+AE471)-VLOOKUP($A471,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A471,Assumptions!$A$43:$R$98,16,FALSE)*I471)","v":{"$error":"#N/A"}},{"$f":"(Z471+AF471)-(VLOOKUP($A471,Assumptions!$A$43:$M$98,11,FALSE)*J471)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B471","v":2061},{"$f":"'Gas Use Per Customer'!C471","v":2},45,{"$f":"'Gas Use Per Customer'!M471","v":369.44847634942869},{"$f":"'Gas Use Per Customer'!O471","v":79.742094965498481},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.922628489649544},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.83454290482861},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.845256979299087},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":258.61393344460009},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9742094965498485},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F472*'Daily efficiency'!AX473","v":395.07133558452125},{"$f":"G472*'Daily efficiency'!AY473","v":1973.9414768716831},{"$f":"H472*'Daily efficiency'!AZ473","v":801.06630256769301},{"$f":"I472*'Daily efficiency'!BA473","v":6034.8484990488341},{"$f":"J472*'Daily efficiency'!BB473","v":241.98877890065725},{"$f":"K472*'Daily efficiency'!BC473","v":0},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},140.4191326292831,667.72039022621243,284.72082192112708,2041.3935478609458,86.009414955340461,0,{"$f":"(V472+AB472)-(VLOOKUP($A472,Assumptions!$A$43:$M$98,11,FALSE)*F472)","v":{"$error":"#N/A"}},{"$f":"(W472+AC472)-(VLOOKUP($A472,Assumptions!$A$43:$R$98,16,FALSE)*G472)","v":{"$error":"#N/A"}},{"$f":"(X472+AD472)-VLOOKUP($A472,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A472,Assumptions!$A$44:$M$98,11,FALSE)*$H472)","v":{"$error":"#N/A"}},{"$f":"(Y472+AE472)-VLOOKUP($A472,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A472,Assumptions!$A$43:$R$98,16,FALSE)*I472)","v":{"$error":"#N/A"}},{"$f":"(Z472+AF472)-(VLOOKUP($A472,Assumptions!$A$43:$M$98,11,FALSE)*J472)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B472","v":2061},{"$f":"'Gas Use Per Customer'!C472","v":3},47,{"$f":"'Gas Use Per Customer'!M472","v":320.6987294919125},{"$f":"'Gas Use Per Customer'!O472","v":69.765475359549541},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.92964260786486},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.209618847573751},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.85928521572972},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.48911064433872},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9765475359549542},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F473*'Daily efficiency'!AX474","v":342.21282914093086},{"$f":"G473*'Daily efficiency'!AY474","v":1713.4744470441415},{"$f":"H473*'Daily efficiency'!AZ474","v":700.73099310899897},{"$f":"I473*'Daily efficiency'!BA474","v":5262.0247535033022},{"$f":"J473*'Daily efficiency'!BB474","v":204.41284280348003},{"$f":"K473*'Daily efficiency'!BC474","v":0},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},121.6317771358588,579.61284051651342,249.05891517855011,1779.97233603781,72.653901965028439,0,{"$f":"(V473+AB473)-(VLOOKUP($A473,Assumptions!$A$43:$M$98,11,FALSE)*F473)","v":{"$error":"#N/A"}},{"$f":"(W473+AC473)-(VLOOKUP($A473,Assumptions!$A$43:$R$98,16,FALSE)*G473)","v":{"$error":"#N/A"}},{"$f":"(X473+AD473)-VLOOKUP($A473,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A473,Assumptions!$A$44:$M$98,11,FALSE)*$H473)","v":{"$error":"#N/A"}},{"$f":"(Y473+AE473)-VLOOKUP($A473,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A473,Assumptions!$A$43:$R$98,16,FALSE)*I473)","v":{"$error":"#N/A"}},{"$f":"(Z473+AF473)-(VLOOKUP($A473,Assumptions!$A$43:$M$98,11,FALSE)*J473)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B473","v":2061},{"$f":"'Gas Use Per Customer'!C473","v":4},51,{"$f":"'Gas Use Per Customer'!M473","v":228.05880963085599},{"$f":"'Gas Use Per Customer'!O473","v":47.341884886686728},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.873507909349385},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":205.25292866777039},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7341884886686731},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.805880963085599},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7341884886686731},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F474*'Daily efficiency'!AX475","v":561.31363785182771},{"$f":"G474*'Daily efficiency'!AY475","v":3577.3461811506236},{"$f":"H474*'Daily efficiency'!AZ475","v":67.266378424720315},{"$f":"I474*'Daily efficiency'!BA475","v":534.56984977472666},{"$f":"J474*'Daily efficiency'!BB475","v":138.71172271799205},{"$f":"K474*'Daily efficiency'!BC475","v":0},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},199.50618296193414,1210.1002061305901,23.908306330393309,180.82764503253381,49.301931158219922,0,{"$f":"(V474+AB474)-(VLOOKUP($A474,Assumptions!$A$43:$M$98,11,FALSE)*F474)","v":{"$error":"#N/A"}},{"$f":"(W474+AC474)-(VLOOKUP($A474,Assumptions!$A$43:$R$98,16,FALSE)*G474)","v":{"$error":"#N/A"}},{"$f":"(X474+AD474)-VLOOKUP($A474,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A474,Assumptions!$A$44:$M$98,11,FALSE)*$H474)","v":{"$error":"#N/A"}},{"$f":"(Y474+AE474)-VLOOKUP($A474,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A474,Assumptions!$A$43:$R$98,16,FALSE)*I474)","v":{"$error":"#N/A"}},{"$f":"(Z474+AF474)-(VLOOKUP($A474,Assumptions!$A$43:$M$98,11,FALSE)*J474)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B474","v":2061},{"$f":"'Gas Use Per Customer'!C474","v":5},55,{"$f":"'Gas Use Per Customer'!M474","v":171.48418906280654},{"$f":"'Gas Use Per Customer'!O474","v":31.171038129507853},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.936830503606284},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.33577015652588},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1171038129507855},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.148418906280654},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1171038129507855},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F475*'Daily efficiency'!AX476","v":348.46343302193185},{"$f":"G475*'Daily efficiency'!AY476","v":2651.6575412334951},{"$f":"H475*'Daily efficiency'!AZ476","v":39.161558985513857},{"$f":"I475*'Daily efficiency'!BA476","v":272.2947652395996},{"$f":"J475*'Daily efficiency'!BB476","v":76.600312409867968},{"$f":"K475*'Daily efficiency'!BC476","v":0},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},123.85341230987311,896.96975767727122,13.919086630317944,92.108489047246181,27.225841155526222,0,{"$f":"(V475+AB475)-(VLOOKUP($A475,Assumptions!$A$43:$M$98,11,FALSE)*F475)","v":{"$error":"#N/A"}},{"$f":"(W475+AC475)-(VLOOKUP($A475,Assumptions!$A$43:$R$98,16,FALSE)*G475)","v":{"$error":"#N/A"}},{"$f":"(X475+AD475)-VLOOKUP($A475,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A475,Assumptions!$A$44:$M$98,11,FALSE)*$H475)","v":{"$error":"#N/A"}},{"$f":"(Y475+AE475)-VLOOKUP($A475,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A475,Assumptions!$A$43:$R$98,16,FALSE)*I475)","v":{"$error":"#N/A"}},{"$f":"(Z475+AF475)-(VLOOKUP($A475,Assumptions!$A$43:$M$98,11,FALSE)*J475)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B475","v":2061},{"$f":"'Gas Use Per Customer'!C475","v":6},58,{"$f":"'Gas Use Per Customer'!M475","v":140.96682351449408},{"$f":"'Gas Use Per Customer'!O475","v":21.312569524923624},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.050055619938899},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.87014116304468},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1312569524923624},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.09668235144941},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1312569524923624},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F476*'Daily efficiency'!AX477","v":238.25485414754601},{"$f":"G476*'Daily efficiency'!AY477","v":2174.2669663847819},{"$f":"H476*'Daily efficiency'!AZ477","v":26.167775839553851},{"$f":"I476*'Daily efficiency'!BA477","v":66.085246863594833},{"$f":"J476*'Daily efficiency'!BB477","v":37.467497224815702},{"$f":"K476*'Daily efficiency'!BC477","v":0},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},84.682276213778394,735.48400713036176,9.3007415503612307,22.354495987331436,13.316970856199021,0,{"$f":"(V476+AB476)-(VLOOKUP($A476,Assumptions!$A$43:$M$98,11,FALSE)*F476)","v":{"$error":"#N/A"}},{"$f":"(W476+AC476)-(VLOOKUP($A476,Assumptions!$A$43:$R$98,16,FALSE)*G476)","v":{"$error":"#N/A"}},{"$f":"(X476+AD476)-VLOOKUP($A476,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A476,Assumptions!$A$44:$M$98,11,FALSE)*$H476)","v":{"$error":"#N/A"}},{"$f":"(Y476+AE476)-VLOOKUP($A476,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A476,Assumptions!$A$43:$R$98,16,FALSE)*I476)","v":{"$error":"#N/A"}},{"$f":"(Z476+AF476)-(VLOOKUP($A476,Assumptions!$A$43:$M$98,11,FALSE)*J476)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B476","v":2061},{"$f":"'Gas Use Per Customer'!C476","v":7},61,{"$f":"'Gas Use Per Customer'!M476","v":131.73707082401054},{"$f":"'Gas Use Per Customer'!O476","v":19.303450396286689},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.442760317029352},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.56336374160949},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.930345039628669},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.173707082401055},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.930345039628669},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F477*'Daily efficiency'!AX478","v":226.4988618639091},{"$f":"G477*'Daily efficiency'!AY478","v":2064.2168601822345},{"$f":"H477*'Daily efficiency'!AZ478","v":3.0581884179284549},{"$f":"I477*'Daily efficiency'!BA478","v":0},{"$f":"J477*'Daily efficiency'!BB478","v":28.279554830559984},{"$f":"K477*'Daily efficiency'!BC478","v":0},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},80.503875780797145,698.25762493059312,1.0869636098176545,0,10.051325426012678,0,{"$f":"(V477+AB477)-(VLOOKUP($A477,Assumptions!$A$43:$M$98,11,FALSE)*F477)","v":{"$error":"#N/A"}},{"$f":"(W477+AC477)-(VLOOKUP($A477,Assumptions!$A$43:$R$98,16,FALSE)*G477)","v":{"$error":"#N/A"}},{"$f":"(X477+AD477)-VLOOKUP($A477,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A477,Assumptions!$A$44:$M$98,11,FALSE)*$H477)","v":{"$error":"#N/A"}},{"$f":"(Y477+AE477)-VLOOKUP($A477,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A477,Assumptions!$A$43:$R$98,16,FALSE)*I477)","v":{"$error":"#N/A"}},{"$f":"(Z477+AF477)-(VLOOKUP($A477,Assumptions!$A$43:$M$98,11,FALSE)*J477)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B477","v":2061},{"$f":"'Gas Use Per Customer'!C477","v":8},61,{"$f":"'Gas Use Per Customer'!M477","v":151.95310891116571},{"$f":"'Gas Use Per Customer'!O477","v":19.8253240900771},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.860259272061681},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.75779802004914},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9825324090077101},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.195310891116572},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9825324090077101},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F478*'Daily efficiency'!AX479","v":217.23142574560242},{"$f":"G478*'Daily efficiency'!AY479","v":2258.4928716656464},{"$f":"H478*'Daily efficiency'!AZ479","v":0},{"$f":"I478*'Daily efficiency'!BA479","v":0},{"$f":"J478*'Daily efficiency'!BB479","v":29.044099791962935},{"$f":"K478*'Daily efficiency'!BC479","v":0},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},77.209976112008064,763.97489959107611,0,0,10.323065566758281,0,{"$f":"(V478+AB478)-(VLOOKUP($A478,Assumptions!$A$43:$M$98,11,FALSE)*F478)","v":{"$error":"#N/A"}},{"$f":"(W478+AC478)-(VLOOKUP($A478,Assumptions!$A$43:$R$98,16,FALSE)*G478)","v":{"$error":"#N/A"}},{"$f":"(X478+AD478)-VLOOKUP($A478,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A478,Assumptions!$A$44:$M$98,11,FALSE)*$H478)","v":{"$error":"#N/A"}},{"$f":"(Y478+AE478)-VLOOKUP($A478,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A478,Assumptions!$A$43:$R$98,16,FALSE)*I478)","v":{"$error":"#N/A"}},{"$f":"(Z478+AF478)-(VLOOKUP($A478,Assumptions!$A$43:$M$98,11,FALSE)*J478)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B478","v":2061},{"$f":"'Gas Use Per Customer'!C478","v":9},57,{"$f":"'Gas Use Per Customer'!M478","v":152.74548296109751},{"$f":"'Gas Use Per Customer'!O478","v":20.814383937884436},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.651507150307548},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.47093466498777},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0814383937884435},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.274548296109751},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0814383937884435},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F479*'Daily efficiency'!AX480","v":239.32606449412449},{"$f":"G479*'Daily efficiency'!AY480","v":2351.3397385184735},{"$f":"H479*'Daily efficiency'!AZ480","v":0},{"$f":"I479*'Daily efficiency'!BA480","v":119.34513735360417},{"$f":"J479*'Daily efficiency'!BB480","v":40.657429958667585},{"$f":"K479*'Daily efficiency'!BC480","v":0},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},85.063013600122844,795.38198378918628,0,40.370589816898473,14.450759990686633,0,{"$f":"(V479+AB479)-(VLOOKUP($A479,Assumptions!$A$43:$M$98,11,FALSE)*F479)","v":{"$error":"#N/A"}},{"$f":"(W479+AC479)-(VLOOKUP($A479,Assumptions!$A$43:$R$98,16,FALSE)*G479)","v":{"$error":"#N/A"}},{"$f":"(X479+AD479)-VLOOKUP($A479,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A479,Assumptions!$A$44:$M$98,11,FALSE)*$H479)","v":{"$error":"#N/A"}},{"$f":"(Y479+AE479)-VLOOKUP($A479,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A479,Assumptions!$A$43:$R$98,16,FALSE)*I479)","v":{"$error":"#N/A"}},{"$f":"(Z479+AF479)-(VLOOKUP($A479,Assumptions!$A$43:$M$98,11,FALSE)*J479)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B479","v":2061},{"$f":"'Gas Use Per Customer'!C479","v":10},52,{"$f":"'Gas Use Per Customer'!M479","v":246.99431657119257},{"$f":"'Gas Use Per Customer'!O479","v":42.746790395467812},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.197432316374254},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.29488491407332},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2746790395467817},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.699431657119259},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2746790395467817},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F480*'Daily efficiency'!AX481","v":492.32136141389418},{"$f":"G480*'Daily efficiency'!AY481","v":3877.9039755702015},{"$f":"H480*'Daily efficiency'!AZ481","v":44.019607269547308},{"$f":"I480*'Daily efficiency'!BA481","v":578.95467804287568},{"$f":"J480*'Daily efficiency'!BB481","v":125.24809585872063},{"$f":"K480*'Daily efficiency'!BC481","v":0},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},174.98444538459034,1311.7691614298237,15.645769547735558,195.84159311487528,44.516590802341966,0,{"$f":"(V480+AB480)-(VLOOKUP($A480,Assumptions!$A$43:$M$98,11,FALSE)*F480)","v":{"$error":"#N/A"}},{"$f":"(W480+AC480)-(VLOOKUP($A480,Assumptions!$A$43:$R$98,16,FALSE)*G480)","v":{"$error":"#N/A"}},{"$f":"(X480+AD480)-VLOOKUP($A480,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A480,Assumptions!$A$44:$M$98,11,FALSE)*$H480)","v":{"$error":"#N/A"}},{"$f":"(Y480+AE480)-VLOOKUP($A480,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A480,Assumptions!$A$43:$R$98,16,FALSE)*I480)","v":{"$error":"#N/A"}},{"$f":"(Z480+AF480)-(VLOOKUP($A480,Assumptions!$A$43:$M$98,11,FALSE)*J480)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B480","v":2061},{"$f":"'Gas Use Per Customer'!C480","v":11},46,{"$f":"'Gas Use Per Customer'!M480","v":352.99129380190783},{"$f":"'Gas Use Per Customer'!O480","v":72.741539219301217},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.822461765790365},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.89738814057235},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.64492353158073},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.09390566133547},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2741539219301217},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F481*'Daily efficiency'!AX482","v":317.88072986118317},{"$f":"G481*'Daily efficiency'!AY482","v":1838.5648829020456},{"$f":"H481*'Daily efficiency'!AZ482","v":600.64857324022296},{"$f":"I481*'Daily efficiency'!BA482","v":5743.6154724625258},{"$f":"J481*'Daily efficiency'!BB482","v":227.34155724005598},{"$f":"K481*'Daily efficiency'!BC482","v":0},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},112.98348512333739,621.92687850763889,213.48689229660488,1942.878859134127,80.803392711364083,0,{"$f":"(V481+AB481)-(VLOOKUP($A481,Assumptions!$A$43:$M$98,11,FALSE)*F481)","v":{"$error":"#N/A"}},{"$f":"(W481+AC481)-(VLOOKUP($A481,Assumptions!$A$43:$R$98,16,FALSE)*G481)","v":{"$error":"#N/A"}},{"$f":"(X481+AD481)-VLOOKUP($A481,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A481,Assumptions!$A$44:$M$98,11,FALSE)*$H481)","v":{"$error":"#N/A"}},{"$f":"(Y481+AE481)-VLOOKUP($A481,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A481,Assumptions!$A$43:$R$98,16,FALSE)*I481)","v":{"$error":"#N/A"}},{"$f":"(Z481+AF481)-(VLOOKUP($A481,Assumptions!$A$43:$M$98,11,FALSE)*J481)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B481","v":2061},{"$f":"'Gas Use Per Customer'!C481","v":12},37,{"$f":"'Gas Use Per Customer'!M481","v":491.1423523045479},{"$f":"'Gas Use Per Customer'!O481","v":111.34679892792494},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.40403967837748},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.34270569136436},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.808079356754959},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":343.79964661318348},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.134679892792494},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F482*'Daily efficiency'!AX483","v":551.6525316340045},{"$f":"G482*'Daily efficiency'!AY483","v":2624.1446976365924},{"$f":"H482*'Daily efficiency'!AZ483","v":1118.5581286588113},{"$f":"I482*'Daily efficiency'!BA483","v":7896.1906578103417},{"$f":"J482*'Daily efficiency'!BB483","v":378.8664629328232},{"$f":"K482*'Daily efficiency'!BC483","v":0},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},196.07236219804864,887.66305488085857,397.56608003290978,2671.025240165432,134.6594787208243,{"$f":"IFERROR((T482*Q482),0)","v":0},{"$f":"(V482+AB482)-(VLOOKUP($A482,Assumptions!$A$43:$M$98,11,FALSE)*F482)","v":{"$error":"#N/A"}},{"$f":"(W482+AC482)-(VLOOKUP($A482,Assumptions!$A$43:$R$98,16,FALSE)*G482)","v":{"$error":"#N/A"}},{"$f":"(X482+AD482)-VLOOKUP($A482,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A482,Assumptions!$A$44:$M$98,11,FALSE)*$H482)","v":{"$error":"#N/A"}},{"$f":"(Y482+AE482)-VLOOKUP($A482,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A482,Assumptions!$A$43:$R$98,16,FALSE)*I482)","v":{"$error":"#N/A"}},{"$f":"(Z482+AF482)-(VLOOKUP($A482,Assumptions!$A$43:$M$98,11,FALSE)*J482)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B482","v":2062},{"$f":"'Gas Use Per Customer'!C482","v":1},40,{"$f":"'Gas Use Per Customer'!M482","v":458.64660923885816},{"$f":"'Gas Use Per Customer'!O482","v":103.0221317449361},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.90663952348083},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.59398277165744},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.813279046961661},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":321.0526264672007},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.302213174493611},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F483*'Daily efficiency'!AX484","v":510.40910325777492},{"$f":"G483*'Daily efficiency'!AY484","v":2450.5218539509101},{"$f":"H483*'Daily efficiency'!AZ484","v":1034.9309006148435},{"$f":"I483*'Daily efficiency'!BA484","v":7282.716352636633},{"$f":"J483*'Daily efficiency'!BB484","v":379.75287079012401},{"$f":"K483*'Daily efficiency'!BC484","v":0},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},184.67988519850664,843.85798592548167,374.46612666978314,2507.8651485985197,137.40490938286396,0,{"$f":"(V483+AB483)-(VLOOKUP($A483,Assumptions!$A$43:$M$98,11,FALSE)*F483)","v":{"$error":"#N/A"}},{"$f":"(W483+AC483)-(VLOOKUP($A483,Assumptions!$A$43:$R$98,16,FALSE)*G483)","v":{"$error":"#N/A"}},{"$f":"(X483+AD483)-VLOOKUP($A483,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A483,Assumptions!$A$44:$M$98,11,FALSE)*$H483)","v":{"$error":"#N/A"}},{"$f":"(Y483+AE483)-VLOOKUP($A483,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A483,Assumptions!$A$43:$R$98,16,FALSE)*I483)","v":{"$error":"#N/A"}},{"$f":"(Z483+AF483)-(VLOOKUP($A483,Assumptions!$A$43:$M$98,11,FALSE)*J483)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B483","v":2062},{"$f":"'Gas Use Per Customer'!C483","v":2},{"$f":"C472","v":45},{"$f":"'Gas Use Per Customer'!M483","v":369.62773325207291},{"$f":"'Gas Use Per Customer'!O483","v":79.780785938310459},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.934235781493136},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.88831997562187},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.868471562986272},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":258.73941327645105},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9780785938310466},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F484*'Daily efficiency'!AX485","v":395.26302473327644},{"$f":"G484*'Daily efficiency'!AY485","v":1974.8992359579875},{"$f":"H484*'Daily efficiency'!AZ485","v":801.45498102599845},{"$f":"I484*'Daily efficiency'!BA485","v":6037.7766157393016},{"$f":"J484*'Daily efficiency'!BB485","v":242.10619218493704},{"$f":"K484*'Daily efficiency'!BC485","v":0},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},143.01690460659714,680.07330315147829,289.98819367236291,2079.1595905219801,87.600600171859625,0,{"$f":"(V484+AB484)-(VLOOKUP($A484,Assumptions!$A$43:$M$98,11,FALSE)*F484)","v":{"$error":"#N/A"}},{"$f":"(W484+AC484)-(VLOOKUP($A484,Assumptions!$A$43:$R$98,16,FALSE)*G484)","v":{"$error":"#N/A"}},{"$f":"(X484+AD484)-VLOOKUP($A484,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A484,Assumptions!$A$44:$M$98,11,FALSE)*$H484)","v":{"$error":"#N/A"}},{"$f":"(Y484+AE484)-VLOOKUP($A484,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A484,Assumptions!$A$43:$R$98,16,FALSE)*I484)","v":{"$error":"#N/A"}},{"$f":"(Z484+AF484)-(VLOOKUP($A484,Assumptions!$A$43:$M$98,11,FALSE)*J484)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B484","v":2062},{"$f":"'Gas Use Per Customer'!C484","v":3},47,{"$f":"'Gas Use Per Customer'!M484","v":320.85433295115172},{"$f":"'Gas Use Per Customer'!O484","v":69.799325662974837},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.939797698892452},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.256299885345513},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.879595397784904},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.59803306580619},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9799325662974843},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F485*'Daily efficiency'!AX486","v":342.37887127054802},{"$f":"G485*'Daily efficiency'!AY486","v":1714.3058271737118},{"$f":"H485*'Daily efficiency'!AZ486","v":701.0709887388432},{"$f":"I485*'Daily efficiency'!BA486","v":5264.5778950624999},{"$f":"J485*'Daily efficiency'!BB486","v":204.51202419251618},{"$f":"K485*'Daily efficiency'!BC486","v":0},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},123.88198062507011,590.33575246299552,253.66653707761992,1812.9020527250716,73.998008476963363,0,{"$f":"(V485+AB485)-(VLOOKUP($A485,Assumptions!$A$43:$M$98,11,FALSE)*F485)","v":{"$error":"#N/A"}},{"$f":"(W485+AC485)-(VLOOKUP($A485,Assumptions!$A$43:$R$98,16,FALSE)*G485)","v":{"$error":"#N/A"}},{"$f":"(X485+AD485)-VLOOKUP($A485,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A485,Assumptions!$A$44:$M$98,11,FALSE)*$H485)","v":{"$error":"#N/A"}},{"$f":"(Y485+AE485)-VLOOKUP($A485,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A485,Assumptions!$A$43:$R$98,16,FALSE)*I485)","v":{"$error":"#N/A"}},{"$f":"(Z485+AF485)-(VLOOKUP($A485,Assumptions!$A$43:$M$98,11,FALSE)*J485)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B485","v":2062},{"$f":"'Gas Use Per Customer'!C485","v":4},51,{"$f":"'Gas Use Per Customer'!M485","v":228.16946407512128},{"$f":"'Gas Use Per Customer'!O485","v":47.364855233550728},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.891884186840585},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":205.35251766760916},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7364855233550731},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.81694640751213},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7364855233550731},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F486*'Daily efficiency'!AX487","v":561.58598799149388},{"$f":"G486*'Daily efficiency'!AY487","v":3579.0819143777703},{"$f":"H486*'Daily efficiency'!AZ487","v":67.299016162917667},{"$f":"I486*'Daily efficiency'!BA487","v":534.82922379208458},{"$f":"J486*'Daily efficiency'!BB487","v":138.77902583430358},{"$f":"K486*'Daily efficiency'!BC487","v":0},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},203.19707295459403,1232.487215267922,24.350613066285966,184.17297967599282,50.214023212857654,0,{"$f":"(V486+AB486)-(VLOOKUP($A486,Assumptions!$A$43:$M$98,11,FALSE)*F486)","v":{"$error":"#N/A"}},{"$f":"(W486+AC486)-(VLOOKUP($A486,Assumptions!$A$43:$R$98,16,FALSE)*G486)","v":{"$error":"#N/A"}},{"$f":"(X486+AD486)-VLOOKUP($A486,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A486,Assumptions!$A$44:$M$98,11,FALSE)*$H486)","v":{"$error":"#N/A"}},{"$f":"(Y486+AE486)-VLOOKUP($A486,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A486,Assumptions!$A$43:$R$98,16,FALSE)*I486)","v":{"$error":"#N/A"}},{"$f":"(Z486+AF486)-(VLOOKUP($A486,Assumptions!$A$43:$M$98,11,FALSE)*J486)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B486","v":2062},{"$f":"'Gas Use Per Customer'!C486","v":5},55,{"$f":"'Gas Use Per Customer'!M486","v":171.567393424312},{"$f":"'Gas Use Per Customer'!O486","v":31.186162359556132},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.948929887644908},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.41065408188081},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1186162359556135},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.156739342431202},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1186162359556135},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F487*'Daily efficiency'!AX488","v":348.6325079530439},{"$f":"G487*'Daily efficiency'!AY488","v":2652.9441290749473},{"$f":"H487*'Daily efficiency'!AZ488","v":39.180560227137107},{"$f":"I487*'Daily efficiency'!BA488","v":272.4268830296237},{"$f":"J487*'Daily efficiency'!BB488","v":76.637478985515642},{"$f":"K487*'Daily efficiency'!BC488","v":0},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},126.14471633496444,913.56381332596879,14.176591519580493,93.812507917319834,27.729522711510139,0,{"$f":"(V487+AB487)-(VLOOKUP($A487,Assumptions!$A$43:$M$98,11,FALSE)*F487)","v":{"$error":"#N/A"}},{"$f":"(W487+AC487)-(VLOOKUP($A487,Assumptions!$A$43:$R$98,16,FALSE)*G487)","v":{"$error":"#N/A"}},{"$f":"(X487+AD487)-VLOOKUP($A487,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A487,Assumptions!$A$44:$M$98,11,FALSE)*$H487)","v":{"$error":"#N/A"}},{"$f":"(Y487+AE487)-VLOOKUP($A487,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A487,Assumptions!$A$43:$R$98,16,FALSE)*I487)","v":{"$error":"#N/A"}},{"$f":"(Z487+AF487)-(VLOOKUP($A487,Assumptions!$A$43:$M$98,11,FALSE)*J487)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B487","v":2062},{"$f":"'Gas Use Per Customer'!C487","v":6},58,{"$f":"'Gas Use Per Customer'!M487","v":141.03522080877573},{"$f":"'Gas Use Per Customer'!O487","v":21.322910412611598},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.058328330089278},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.93169872789817},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1322910412611598},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.103522080877575},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1322910412611598},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F488*'Daily efficiency'!AX489","v":238.37045572646278},{"$f":"G488*'Daily efficiency'!AY489","v":2175.3219236707519},{"$f":"H488*'Daily efficiency'!AZ489","v":26.180472479941791},{"$f":"I488*'Daily efficiency'!BA489","v":66.117311515154071},{"$f":"J488*'Daily efficiency'!BB489","v":37.48567650537116},{"$f":"K488*'Daily efficiency'!BC489","v":0},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},86.248909193232095,749.09055566623726,9.4728064628511532,22.768057032436186,13.563336526355046,0,{"$f":"(V488+AB488)-(VLOOKUP($A488,Assumptions!$A$43:$M$98,11,FALSE)*F488)","v":{"$error":"#N/A"}},{"$f":"(W488+AC488)-(VLOOKUP($A488,Assumptions!$A$43:$R$98,16,FALSE)*G488)","v":{"$error":"#N/A"}},{"$f":"(X488+AD488)-VLOOKUP($A488,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A488,Assumptions!$A$44:$M$98,11,FALSE)*$H488)","v":{"$error":"#N/A"}},{"$f":"(Y488+AE488)-VLOOKUP($A488,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A488,Assumptions!$A$43:$R$98,16,FALSE)*I488)","v":{"$error":"#N/A"}},{"$f":"(Z488+AF488)-(VLOOKUP($A488,Assumptions!$A$43:$M$98,11,FALSE)*J488)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B488","v":2062},{"$f":"'Gas Use Per Customer'!C488","v":7},61,{"$f":"'Gas Use Per Customer'!M488","v":131.80098982974758},{"$f":"'Gas Use Per Customer'!O488","v":19.312816456643933},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.450253165315146},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.62089084677282},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9312816456643933},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.180098982974759},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9312816456643933},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F489*'Daily efficiency'!AX490","v":226.60875941939858},{"$f":"G489*'Daily efficiency'!AY490","v":2065.2184210071655},{"$f":"H489*'Daily efficiency'!AZ490","v":3.0596722551035773},{"$f":"I489*'Daily efficiency'!BA490","v":0},{"$f":"J489*'Daily efficiency'!BB490","v":28.293276108983346},{"$f":"K489*'Daily efficiency'!BC490","v":0},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},81.993207815916918,711.1754806175345,1.1070725761178459,0,10.237276236544279,0,{"$f":"(V489+AB489)-(VLOOKUP($A489,Assumptions!$A$43:$M$98,11,FALSE)*F489)","v":{"$error":"#N/A"}},{"$f":"(W489+AC489)-(VLOOKUP($A489,Assumptions!$A$43:$R$98,16,FALSE)*G489)","v":{"$error":"#N/A"}},{"$f":"(X489+AD489)-VLOOKUP($A489,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A489,Assumptions!$A$44:$M$98,11,FALSE)*$H489)","v":{"$error":"#N/A"}},{"$f":"(Y489+AE489)-VLOOKUP($A489,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A489,Assumptions!$A$43:$R$98,16,FALSE)*I489)","v":{"$error":"#N/A"}},{"$f":"(Z489+AF489)-(VLOOKUP($A489,Assumptions!$A$43:$M$98,11,FALSE)*J489)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B489","v":2062},{"$f":"'Gas Use Per Customer'!C489","v":8},61,{"$f":"'Gas Use Per Customer'!M489","v":152.02683676604738},{"$f":"'Gas Use Per Customer'!O489","v":19.834943364259576},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.867954691407661},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.82415308944266},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9834943364259576},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.202683676604739},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9834943364259576},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F490*'Daily efficiency'!AX491","v":217.33682672849696},{"$f":"G490*'Daily efficiency'!AY491","v":2259.5886954752855},{"$f":"H490*'Daily efficiency'!AZ491","v":0},{"$f":"I490*'Daily efficiency'!BA491","v":0},{"$f":"J490*'Daily efficiency'!BB491","v":29.058192028640264},{"$f":"K490*'Daily efficiency'!BC491","v":0},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},78.638370580462677,778.10853329445899,0,0,10.514043604773223,0,{"$f":"(V490+AB490)-(VLOOKUP($A490,Assumptions!$A$43:$M$98,11,FALSE)*F490)","v":{"$error":"#N/A"}},{"$f":"(W490+AC490)-(VLOOKUP($A490,Assumptions!$A$43:$R$98,16,FALSE)*G490)","v":{"$error":"#N/A"}},{"$f":"(X490+AD490)-VLOOKUP($A490,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A490,Assumptions!$A$44:$M$98,11,FALSE)*$H490)","v":{"$error":"#N/A"}},{"$f":"(Y490+AE490)-VLOOKUP($A490,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A490,Assumptions!$A$43:$R$98,16,FALSE)*I490)","v":{"$error":"#N/A"}},{"$f":"(Z490+AF490)-(VLOOKUP($A490,Assumptions!$A$43:$M$98,11,FALSE)*J490)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B490","v":2062},{"$f":"'Gas Use Per Customer'!C490","v":9},57,{"$f":"'Gas Use Per Customer'!M490","v":152.81959527694471},{"$f":"'Gas Use Per Customer'!O490","v":20.824483105248763},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.659586484199011},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.53763574925026},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0824483105248763},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.281959527694472},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0824483105248763},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F491*'Daily efficiency'!AX492","v":239.44218582575675},{"$f":"G491*'Daily efficiency'!AY492","v":2352.4806117540479},{"$f":"H491*'Daily efficiency'!AZ492","v":0},{"$f":"I491*'Daily efficiency'!BA492","v":119.40304377638613},{"$f":"J491*'Daily efficiency'!BB492","v":40.677156998919237},{"$f":"K491*'Daily efficiency'!BC492","v":0},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},86.636690270093951,810.0966525815295,0,41.11745091032833,14.718100905359593,0,{"$f":"(V491+AB491)-(VLOOKUP($A491,Assumptions!$A$43:$M$98,11,FALSE)*F491)","v":{"$error":"#N/A"}},{"$f":"(W491+AC491)-(VLOOKUP($A491,Assumptions!$A$43:$R$98,16,FALSE)*G491)","v":{"$error":"#N/A"}},{"$f":"(X491+AD491)-VLOOKUP($A491,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A491,Assumptions!$A$44:$M$98,11,FALSE)*$H491)","v":{"$error":"#N/A"}},{"$f":"(Y491+AE491)-VLOOKUP($A491,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A491,Assumptions!$A$43:$R$98,16,FALSE)*I491)","v":{"$error":"#N/A"}},{"$f":"(Z491+AF491)-(VLOOKUP($A491,Assumptions!$A$43:$M$98,11,FALSE)*J491)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B491","v":2062},{"$f":"'Gas Use Per Customer'!C491","v":10},52,{"$f":"'Gas Use Per Customer'!M491","v":247.11415854915043},{"$f":"'Gas Use Per Customer'!O491","v":42.767531196241926},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.214024956993541},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.4027426942354},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2767531196241926},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.711415854915046},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2767531196241926},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F492*'Daily efficiency'!AX493","v":492.560236407302},{"$f":"G492*'Daily efficiency'!AY493","v":3879.7855398475281},{"$f":"H492*'Daily efficiency'!AZ493","v":44.040965642797921},{"$f":"I492*'Daily efficiency'!BA493","v":579.23558763920903},{"$f":"J492*'Daily efficiency'!BB493","v":125.30886640498876},{"$f":"K492*'Daily efficiency'!BC493","v":0},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},178.2216800845512,1336.0370592900367,15.935218292600858,199.46468772499162,45.340153446167619,0,{"$f":"(V492+AB492)-(VLOOKUP($A492,Assumptions!$A$43:$M$98,11,FALSE)*F492)","v":{"$error":"#N/A"}},{"$f":"(W492+AC492)-(VLOOKUP($A492,Assumptions!$A$43:$R$98,16,FALSE)*G492)","v":{"$error":"#N/A"}},{"$f":"(X492+AD492)-VLOOKUP($A492,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A492,Assumptions!$A$44:$M$98,11,FALSE)*$H492)","v":{"$error":"#N/A"}},{"$f":"(Y492+AE492)-VLOOKUP($A492,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A492,Assumptions!$A$43:$R$98,16,FALSE)*I492)","v":{"$error":"#N/A"}},{"$f":"(Z492+AF492)-(VLOOKUP($A492,Assumptions!$A$43:$M$98,11,FALSE)*J492)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B492","v":2062},{"$f":"'Gas Use Per Customer'!C492","v":11},46,{"$f":"'Gas Use Per Customer'!M492","v":353.16256565722176},{"$f":"'Gas Use Per Customer'!O492","v":72.776833512954425},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.833050053886328},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.94876969716653},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.666100107772657},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.21379596005522},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2776833512954431},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F493*'Daily efficiency'!AX494","v":318.03496602317296},{"$f":"G493*'Daily efficiency'!AY494","v":1839.4569570810377},{"$f":"H493*'Daily efficiency'!AZ494","v":600.94000874397841},{"$f":"I493*'Daily efficiency'!BA494","v":5746.4022824928334},{"$f":"J493*'Daily efficiency'!BB494","v":227.45186367248681},{"$f":"K493*'Daily efficiency'!BC494","v":0},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},115.07369410025476,633.43260558822783,217.43642720646744,1978.8223674087396,82.298265848144197,0,{"$f":"(V493+AB493)-(VLOOKUP($A493,Assumptions!$A$43:$M$98,11,FALSE)*F493)","v":{"$error":"#N/A"}},{"$f":"(W493+AC493)-(VLOOKUP($A493,Assumptions!$A$43:$R$98,16,FALSE)*G493)","v":{"$error":"#N/A"}},{"$f":"(X493+AD493)-VLOOKUP($A493,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A493,Assumptions!$A$44:$M$98,11,FALSE)*$H493)","v":{"$error":"#N/A"}},{"$f":"(Y493+AE493)-VLOOKUP($A493,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A493,Assumptions!$A$43:$R$98,16,FALSE)*I493)","v":{"$error":"#N/A"}},{"$f":"(Z493+AF493)-(VLOOKUP($A493,Assumptions!$A$43:$M$98,11,FALSE)*J493)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B493","v":2062},{"$f":"'Gas Use Per Customer'!C493","v":12},37,{"$f":"'Gas Use Per Customer'!M493","v":491.38065524113421},{"$f":"'Gas Use Per Customer'!O493","v":111.40082454603649},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.420247363810944},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.41419657234024},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.840494727621888},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":343.9664586687939},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.14008245460365},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F494*'Daily efficiency'!AX495","v":551.92019419180838},{"$f":"G494*'Daily efficiency'!AY495","v":2625.4179362089531},{"$f":"H494*'Daily efficiency'!AZ495","v":1119.1008545824689},{"$f":"I494*'Daily efficiency'!BA495","v":7900.0219002449894},{"$f":"J494*'Daily efficiency'!BB495","v":379.05028945535247},{"$f":"K494*'Daily efficiency'!BC495","v":0},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},199.69972606582425,904.08493533324895,404.92110354360688,2720.439549951257,137.15069636154431,0,{"$f":"(V494+AB494)-(VLOOKUP($A494,Assumptions!$A$43:$M$98,11,FALSE)*F494)","v":{"$error":"#N/A"}},{"$f":"(W494+AC494)-(VLOOKUP($A494,Assumptions!$A$43:$R$98,16,FALSE)*G494)","v":{"$error":"#N/A"}},{"$f":"(X494+AD494)-VLOOKUP($A494,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A494,Assumptions!$A$44:$M$98,11,FALSE)*$H494)","v":{"$error":"#N/A"}},{"$f":"(Y494+AE494)-VLOOKUP($A494,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A494,Assumptions!$A$43:$R$98,16,FALSE)*I494)","v":{"$error":"#N/A"}},{"$f":"(Z494+AF494)-(VLOOKUP($A494,Assumptions!$A$43:$M$98,11,FALSE)*J494)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B494","v":2063},{"$f":"'Gas Use Per Customer'!C494","v":1},40,{"$f":"'Gas Use Per Customer'!M494","v":458.86903727437664},{"$f":"'Gas Use Per Customer'!O494","v":103.07209398147585},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.921628194442754},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.66071118231298},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.843256388885507},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":321.2083260920636},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.307209398147585},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F495*'Daily efficiency'!AX496","v":510.65663434567887},{"$f":"G495*'Daily efficiency'!AY496","v":2451.7102738606832},{"$f":"H495*'Daily efficiency'!AZ496","v":1035.4328069681969},{"$f":"I495*'Daily efficiency'!BA496","v":7286.2482228367489},{"$f":"J495*'Daily efficiency'!BB496","v":379.93703804074966},{"$f":"K495*'Daily efficiency'!BC496","v":0},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},188.03759566382692,859.20037574525293,381.27438752112374,2553.4612623605035,139.90310187267039,0,{"$f":"(V495+AB495)-(VLOOKUP($A495,Assumptions!$A$43:$M$98,11,FALSE)*F495)","v":{"$error":"#N/A"}},{"$f":"(W495+AC495)-(VLOOKUP($A495,Assumptions!$A$43:$R$98,16,FALSE)*G495)","v":{"$error":"#N/A"}},{"$f":"(X495+AD495)-VLOOKUP($A495,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A495,Assumptions!$A$44:$M$98,11,FALSE)*$H495)","v":{"$error":"#N/A"}},{"$f":"(Y495+AE495)-VLOOKUP($A495,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A495,Assumptions!$A$43:$R$98,16,FALSE)*I495)","v":{"$error":"#N/A"}},{"$f":"(Z495+AF495)-(VLOOKUP($A495,Assumptions!$A$43:$M$98,11,FALSE)*J495)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B495","v":2063},{"$f":"'Gas Use Per Customer'!C495","v":2},45,{"$f":"'Gas Use Per Customer'!M495","v":369.80699015471691},{"$f":"'Gas Use Per Customer'!O495","v":79.819476911122464},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.945843073336739},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.94209704641507},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.891686146673479},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":258.86489310830183},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9819476911122464},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F496*'Daily efficiency'!AX497","v":395.4547138820318},{"$f":"G496*'Daily efficiency'!AY497","v":1975.8569950442907},{"$f":"H496*'Daily efficiency'!AZ497","v":801.84365948430423},{"$f":"I496*'Daily efficiency'!BA497","v":6040.7047324297655},{"$f":"J496*'Daily efficiency'!BB497","v":242.22360546921689},{"$f":"K496*'Daily efficiency'!BC497","v":0},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},145.61713016337137,692.43788332609859,295.26054042342588,2116.961302975194,89.193288252909895,0,{"$f":"(V496+AB496)-(VLOOKUP($A496,Assumptions!$A$43:$M$98,11,FALSE)*F496)","v":{"$error":"#N/A"}},{"$f":"(W496+AC496)-(VLOOKUP($A496,Assumptions!$A$43:$R$98,16,FALSE)*G496)","v":{"$error":"#N/A"}},{"$f":"(X496+AD496)-VLOOKUP($A496,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A496,Assumptions!$A$44:$M$98,11,FALSE)*$H496)","v":{"$error":"#N/A"}},{"$f":"(Y496+AE496)-VLOOKUP($A496,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A496,Assumptions!$A$43:$R$98,16,FALSE)*I496)","v":{"$error":"#N/A"}},{"$f":"(Z496+AF496)-(VLOOKUP($A496,Assumptions!$A$43:$M$98,11,FALSE)*J496)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B496","v":2063},{"$f":"'Gas Use Per Customer'!C496","v":3},47,{"$f":"'Gas Use Per Customer'!M496","v":321.00993641039094},{"$f":"'Gas Use Per Customer'!O496","v":69.833175966400148},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.949952789920044},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.302980923117275},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.899905579840087},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.70695548727363},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9833175966400152},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F497*'Daily efficiency'!AX498","v":342.54491340016517},{"$f":"G497*'Daily efficiency'!AY498","v":1715.1372073032824},{"$f":"H497*'Daily efficiency'!AZ498","v":701.41098436868742},{"$f":"I497*'Daily efficiency'!BA498","v":5267.1310366216967},{"$f":"J497*'Daily efficiency'!BB498","v":204.61120558155233},{"$f":"K497*'Daily efficiency'!BC498","v":0},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},126.13430941746837,601.06879213305569,258.27851084688865,1845.8628713247401,75.343384489131083,0,{"$f":"(V497+AB497)-(VLOOKUP($A497,Assumptions!$A$43:$M$98,11,FALSE)*F497)","v":{"$error":"#N/A"}},{"$f":"(W497+AC497)-(VLOOKUP($A497,Assumptions!$A$43:$R$98,16,FALSE)*G497)","v":{"$error":"#N/A"}},{"$f":"(X497+AD497)-VLOOKUP($A497,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A497,Assumptions!$A$44:$M$98,11,FALSE)*$H497)","v":{"$error":"#N/A"}},{"$f":"(Y497+AE497)-VLOOKUP($A497,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A497,Assumptions!$A$43:$R$98,16,FALSE)*I497)","v":{"$error":"#N/A"}},{"$f":"(Z497+AF497)-(VLOOKUP($A497,Assumptions!$A$43:$M$98,11,FALSE)*J497)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B497","v":2063},{"$f":"'Gas Use Per Customer'!C497","v":4},51,{"$f":"'Gas Use Per Customer'!M497","v":228.28011851938669},{"$f":"'Gas Use Per Customer'!O497","v":47.387825580414727},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.910260464331785},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":205.45210666744802},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7387825580414731},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.828011851938669},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7387825580414731},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F498*'Daily efficiency'!AX499","v":561.85833813116005},{"$f":"G498*'Daily efficiency'!AY499","v":3580.8176476049189},{"$f":"H498*'Daily efficiency'!AZ499","v":67.331653901115033},{"$f":"I498*'Daily efficiency'!BA499","v":535.0885978094426},{"$f":"J498*'Daily efficiency'!BB499","v":138.84632895061509},{"$f":"K498*'Daily efficiency'!BC499","v":0},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},206.89144896987438,1254.8953687960143,24.7933375581371,187.52147396719621,51.126976732762763,0,{"$f":"(V498+AB498)-(VLOOKUP($A498,Assumptions!$A$43:$M$98,11,FALSE)*F498)","v":{"$error":"#N/A"}},{"$f":"(W498+AC498)-(VLOOKUP($A498,Assumptions!$A$43:$R$98,16,FALSE)*G498)","v":{"$error":"#N/A"}},{"$f":"(X498+AD498)-VLOOKUP($A498,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A498,Assumptions!$A$44:$M$98,11,FALSE)*$H498)","v":{"$error":"#N/A"}},{"$f":"(Y498+AE498)-VLOOKUP($A498,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A498,Assumptions!$A$43:$R$98,16,FALSE)*I498)","v":{"$error":"#N/A"}},{"$f":"(Z498+AF498)-(VLOOKUP($A498,Assumptions!$A$43:$M$98,11,FALSE)*J498)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B498","v":2063},{"$f":"'Gas Use Per Customer'!C498","v":5},55,{"$f":"'Gas Use Per Customer'!M498","v":171.65059778581752},{"$f":"'Gas Use Per Customer'!O498","v":31.201286589604418},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.961029271683536},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.48553800723579},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.120128658960442},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.165059778581753},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.120128658960442},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F499*'Daily efficiency'!AX500","v":348.80158288415595},{"$f":"G499*'Daily efficiency'!AY500","v":2654.2307169164005},{"$f":"H499*'Daily efficiency'!AZ500","v":39.199561468760358},{"$f":"I499*'Daily efficiency'!BA500","v":272.55900081964779},{"$f":"J499*'Daily efficiency'!BB500","v":76.674645561163331},{"$f":"K499*'Daily efficiency'!BC500","v":0},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},128.43818448244298,930.17354195692053,14.434339620607853,95.518136222607907,28.233679991588019,0,{"$f":"(V499+AB499)-(VLOOKUP($A499,Assumptions!$A$43:$M$98,11,FALSE)*F499)","v":{"$error":"#N/A"}},{"$f":"(W499+AC499)-(VLOOKUP($A499,Assumptions!$A$43:$R$98,16,FALSE)*G499)","v":{"$error":"#N/A"}},{"$f":"(X499+AD499)-VLOOKUP($A499,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A499,Assumptions!$A$44:$M$98,11,FALSE)*$H499)","v":{"$error":"#N/A"}},{"$f":"(Y499+AE499)-VLOOKUP($A499,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A499,Assumptions!$A$43:$R$98,16,FALSE)*I499)","v":{"$error":"#N/A"}},{"$f":"(Z499+AF499)-(VLOOKUP($A499,Assumptions!$A$43:$M$98,11,FALSE)*J499)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B499","v":2063},{"$f":"'Gas Use Per Customer'!C499","v":6},58,{"$f":"'Gas Use Per Customer'!M499","v":141.10361810305744},{"$f":"'Gas Use Per Customer'!O499","v":21.33325130029959},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.066601040239672},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.9932562927517},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1333251300299589},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.110361810305745},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1333251300299589},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F500*'Daily efficiency'!AX501","v":238.48605730537975},{"$f":"G500*'Daily efficiency'!AY501","v":2176.3768809567232},{"$f":"H500*'Daily efficiency'!AZ501","v":26.193169120329753},{"$f":"I500*'Daily efficiency'!BA501","v":66.149376166713324},{"$f":"J500*'Daily efficiency'!BB501","v":37.503855785926653},{"$f":"K500*'Daily efficiency'!BC501","v":0},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},87.817021847781902,762.70995550249768,9.6450338895797412,23.182008683373414,13.809934887352798,0,{"$f":"(V500+AB500)-(VLOOKUP($A500,Assumptions!$A$43:$M$98,11,FALSE)*F500)","v":{"$error":"#N/A"}},{"$f":"(W500+AC500)-(VLOOKUP($A500,Assumptions!$A$43:$R$98,16,FALSE)*G500)","v":{"$error":"#N/A"}},{"$f":"(X500+AD500)-VLOOKUP($A500,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A500,Assumptions!$A$44:$M$98,11,FALSE)*$H500)","v":{"$error":"#N/A"}},{"$f":"(Y500+AE500)-VLOOKUP($A500,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A500,Assumptions!$A$43:$R$98,16,FALSE)*I500)","v":{"$error":"#N/A"}},{"$f":"(Z500+AF500)-(VLOOKUP($A500,Assumptions!$A$43:$M$98,11,FALSE)*J500)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B500","v":2063},{"$f":"'Gas Use Per Customer'!C500","v":7},61,{"$f":"'Gas Use Per Customer'!M500","v":131.86490883548461},{"$f":"'Gas Use Per Customer'!O500","v":19.322182517001185},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.457746013600948},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.67841795193615},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9322182517001185},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.186490883548462},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9322182517001185},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F501*'Daily efficiency'!AX502","v":226.71865697488815},{"$f":"G501*'Daily efficiency'!AY502","v":2066.219981832096},{"$f":"H501*'Daily efficiency'!AZ502","v":3.0611560922787011},{"$f":"I501*'Daily efficiency'!BA502","v":0},{"$f":"J501*'Daily efficiency'!BB502","v":28.306997387406721},{"$f":"K501*'Daily efficiency'!BC502","v":0},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},83.483946515872063,724.10553713875197,1.1272005352115204,0,10.423402676458796,0,{"$f":"(V501+AB501)-(VLOOKUP($A501,Assumptions!$A$43:$M$98,11,FALSE)*F501)","v":{"$error":"#N/A"}},{"$f":"(W501+AC501)-(VLOOKUP($A501,Assumptions!$A$43:$R$98,16,FALSE)*G501)","v":{"$error":"#N/A"}},{"$f":"(X501+AD501)-VLOOKUP($A501,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A501,Assumptions!$A$44:$M$98,11,FALSE)*$H501)","v":{"$error":"#N/A"}},{"$f":"(Y501+AE501)-VLOOKUP($A501,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A501,Assumptions!$A$43:$R$98,16,FALSE)*I501)","v":{"$error":"#N/A"}},{"$f":"(Z501+AF501)-(VLOOKUP($A501,Assumptions!$A$43:$M$98,11,FALSE)*J501)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B501","v":2063},{"$f":"'Gas Use Per Customer'!C501","v":8},61,{"$f":"'Gas Use Per Customer'!M501","v":152.10056462092913},{"$f":"'Gas Use Per Customer'!O501","v":19.844562638442053},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.875650110753643},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.89050815883621},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9844562638442054},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.210056462092915},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9844562638442054},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F502*'Daily efficiency'!AX503","v":217.44222771139152},{"$f":"G502*'Daily efficiency'!AY503","v":2260.6845192849246},{"$f":"H502*'Daily efficiency'!AZ503","v":0},{"$f":"I502*'Daily efficiency'!BA503","v":0},{"$f":"J502*'Daily efficiency'!BB503","v":29.072284265317592},{"$f":"K502*'Daily efficiency'!BC503","v":0},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},80.068114158600295,792.2555161268856,0,0,10.705202020356138,0,{"$f":"(V502+AB502)-(VLOOKUP($A502,Assumptions!$A$43:$M$98,11,FALSE)*F502)","v":{"$error":"#N/A"}},{"$f":"(W502+AC502)-(VLOOKUP($A502,Assumptions!$A$43:$R$98,16,FALSE)*G502)","v":{"$error":"#N/A"}},{"$f":"(X502+AD502)-VLOOKUP($A502,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A502,Assumptions!$A$44:$M$98,11,FALSE)*$H502)","v":{"$error":"#N/A"}},{"$f":"(Y502+AE502)-VLOOKUP($A502,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A502,Assumptions!$A$43:$R$98,16,FALSE)*I502)","v":{"$error":"#N/A"}},{"$f":"(Z502+AF502)-(VLOOKUP($A502,Assumptions!$A$43:$M$98,11,FALSE)*J502)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B502","v":2063},{"$f":"'Gas Use Per Customer'!C502","v":9},57,{"$f":"'Gas Use Per Customer'!M502","v":152.89370759279197},{"$f":"'Gas Use Per Customer'!O502","v":20.834582272613101},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.66766581809048},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.60433683351278},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.08345822726131},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.289370759279198},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.08345822726131},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F503*'Daily efficiency'!AX504","v":239.55830715738909},{"$f":"G503*'Daily efficiency'!AY504","v":2353.6214849896223},{"$f":"H503*'Daily efficiency'!AZ504","v":0},{"$f":"I503*'Daily efficiency'!BA504","v":119.46095019916812},{"$f":"J503*'Daily efficiency'!BB504","v":40.696884039170911},{"$f":"K503*'Daily efficiency'!BC504","v":0},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},88.211853267882958,824.82521928694075,0,41.865017409411365,14.985694321862141,0,{"$f":"(V503+AB503)-(VLOOKUP($A503,Assumptions!$A$43:$M$98,11,FALSE)*F503)","v":{"$error":"#N/A"}},{"$f":"(W503+AC503)-(VLOOKUP($A503,Assumptions!$A$43:$R$98,16,FALSE)*G503)","v":{"$error":"#N/A"}},{"$f":"(X503+AD503)-VLOOKUP($A503,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A503,Assumptions!$A$44:$M$98,11,FALSE)*$H503)","v":{"$error":"#N/A"}},{"$f":"(Y503+AE503)-VLOOKUP($A503,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A503,Assumptions!$A$43:$R$98,16,FALSE)*I503)","v":{"$error":"#N/A"}},{"$f":"(Z503+AF503)-(VLOOKUP($A503,Assumptions!$A$43:$M$98,11,FALSE)*J503)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B503","v":2063},{"$f":"'Gas Use Per Customer'!C503","v":10},52,{"$f":"'Gas Use Per Customer'!M503","v":247.23400052710832},{"$f":"'Gas Use Per Customer'!O503","v":42.788271997016054},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.230617597612842},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.51060047439751},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2788271997016052},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.723400052710833},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2788271997016052},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F504*'Daily efficiency'!AX505","v":492.79911140071005},{"$f":"G504*'Daily efficiency'!AY505","v":3881.6671041248546},{"$f":"H504*'Daily efficiency'!AZ505","v":44.062324016048557},{"$f":"I504*'Daily efficiency'!BA505","v":579.51649723554226},{"$f":"J504*'Daily efficiency'!BB505","v":125.36963695125696},{"$f":"K504*'Daily efficiency'!BC505","v":0},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},181.46197233253284,1360.3278780286987,16.224940420003726,203.09120432541155,46.164493939783306,0,{"$f":"(V504+AB504)-(VLOOKUP($A504,Assumptions!$A$43:$M$98,11,FALSE)*F504)","v":{"$error":"#N/A"}},{"$f":"(W504+AC504)-(VLOOKUP($A504,Assumptions!$A$43:$R$98,16,FALSE)*G504)","v":{"$error":"#N/A"}},{"$f":"(X504+AD504)-VLOOKUP($A504,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A504,Assumptions!$A$44:$M$98,11,FALSE)*$H504)","v":{"$error":"#N/A"}},{"$f":"(Y504+AE504)-VLOOKUP($A504,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A504,Assumptions!$A$43:$R$98,16,FALSE)*I504)","v":{"$error":"#N/A"}},{"$f":"(Z504+AF504)-(VLOOKUP($A504,Assumptions!$A$43:$M$98,11,FALSE)*J504)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B504","v":2063},{"$f":"'Gas Use Per Customer'!C504","v":11},46,{"$f":"'Gas Use Per Customer'!M504","v":353.33383751253564},{"$f":"'Gas Use Per Customer'!O504","v":72.812127806607648},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.843638341982295},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.00015125376069},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.687276683964591},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.33368625877492},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2812127806607654},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F505*'Daily efficiency'!AX506","v":318.18920218516286},{"$f":"G505*'Daily efficiency'!AY506","v":1840.3490312600295},{"$f":"H505*'Daily efficiency'!AZ506","v":601.23144424773398},{"$f":"I505*'Daily efficiency'!BA506","v":5749.1890925231392},{"$f":"J505*'Daily efficiency'!BB506","v":227.5621701049177},{"$f":"K505*'Daily efficiency'!BC506","v":0},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},117.16587726653827,644.9491997564154,221.38969242746461,2014.7998241031503,83.794550883295699,0,{"$f":"(V505+AB505)-(VLOOKUP($A505,Assumptions!$A$43:$M$98,11,FALSE)*F505)","v":{"$error":"#N/A"}},{"$f":"(W505+AC505)-(VLOOKUP($A505,Assumptions!$A$43:$R$98,16,FALSE)*G505)","v":{"$error":"#N/A"}},{"$f":"(X505+AD505)-VLOOKUP($A505,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A505,Assumptions!$A$44:$M$98,11,FALSE)*$H505)","v":{"$error":"#N/A"}},{"$f":"(Y505+AE505)-VLOOKUP($A505,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A505,Assumptions!$A$43:$R$98,16,FALSE)*I505)","v":{"$error":"#N/A"}},{"$f":"(Z505+AF505)-(VLOOKUP($A505,Assumptions!$A$43:$M$98,11,FALSE)*J505)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B505","v":2063},{"$f":"'Gas Use Per Customer'!C505","v":12},37,{"$f":"'Gas Use Per Customer'!M505","v":491.61895817772063},{"$f":"'Gas Use Per Customer'!O505","v":111.45485016414807},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.436455049244422},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.48568745331619},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.872910098488845},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":344.13327072440444},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.145485016414808},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F506*'Daily efficiency'!AX507","v":552.18785674961259},{"$f":"G506*'Daily efficiency'!AY507","v":2626.6911747813147},{"$f":"H506*'Daily efficiency'!AZ507","v":1119.6435805061271},{"$f":"I506*'Daily efficiency'!BA507","v":7903.8531426796389},{"$f":"J506*'Daily efficiency'!BB507","v":379.2341159778818},{"$f":"K506*'Daily efficiency'!BC507","v":0},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},203.33051595619096,920.52232614949253,412.2830738282214,2769.9005312450463,139.64426694181694,0,{"$f":"(V506+AB506)-(VLOOKUP($A506,Assumptions!$A$43:$M$98,11,FALSE)*F506)","v":{"$error":"#N/A"}},{"$f":"(W506+AC506)-(VLOOKUP($A506,Assumptions!$A$43:$R$98,16,FALSE)*G506)","v":{"$error":"#N/A"}},{"$f":"(X506+AD506)-VLOOKUP($A506,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A506,Assumptions!$A$44:$M$98,11,FALSE)*$H506)","v":{"$error":"#N/A"}},{"$f":"(Y506+AE506)-VLOOKUP($A506,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A506,Assumptions!$A$43:$R$98,16,FALSE)*I506)","v":{"$error":"#N/A"}},{"$f":"(Z506+AF506)-(VLOOKUP($A506,Assumptions!$A$43:$M$98,11,FALSE)*J506)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B506","v":2064},{"$f":"'Gas Use Per Customer'!C506","v":1},40,{"$f":"'Gas Use Per Customer'!M506","v":459.091465309895},{"$f":"'Gas Use Per Customer'!O506","v":103.12205621801557},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.93661686540467},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.72743959296849},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.873233730809339},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":321.36402571692651},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.312205621801558},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F507*'Daily efficiency'!AX508","v":510.90416543358265},{"$f":"G507*'Daily efficiency'!AY508","v":2452.8986937704558},{"$f":"H507*'Daily efficiency'!AZ508","v":1035.9347133215504},{"$f":"I507*'Daily efficiency'!BA508","v":7289.7800930368649},{"$f":"J507*'Daily efficiency'!BB508","v":380.12120529137536},{"$f":"K507*'Daily efficiency'!BC508","v":0},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},191.39847447329689,874.5572426831468,388.08907266474955,2599.1004007316019,142.40365166327504,0,{"$f":"(V507+AB507)-(VLOOKUP($A507,Assumptions!$A$43:$M$98,11,FALSE)*F507)","v":{"$error":"#N/A"}},{"$f":"(W507+AC507)-(VLOOKUP($A507,Assumptions!$A$43:$R$98,16,FALSE)*G507)","v":{"$error":"#N/A"}},{"$f":"(X507+AD507)-VLOOKUP($A507,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A507,Assumptions!$A$44:$M$98,11,FALSE)*$H507)","v":{"$error":"#N/A"}},{"$f":"(Y507+AE507)-VLOOKUP($A507,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A507,Assumptions!$A$43:$R$98,16,FALSE)*I507)","v":{"$error":"#N/A"}},{"$f":"(Z507+AF507)-(VLOOKUP($A507,Assumptions!$A$43:$M$98,11,FALSE)*J507)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B507","v":2064},{"$f":"'Gas Use Per Customer'!C507","v":2},45,{"$f":"'Gas Use Per Customer'!M507","v":369.98624705736091},{"$f":"'Gas Use Per Customer'!O507","v":79.858167883934428},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.957450365180328},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.99587411720827},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.914900730360657},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":258.99037294015261},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9858167883934428},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F508*'Daily efficiency'!AX509","v":395.64640303078693},{"$f":"G508*'Daily efficiency'!AY509","v":1976.8147541305934},{"$f":"H508*'Daily efficiency'!AZ509","v":802.23233794260955},{"$f":"I508*'Daily efficiency'!BA509","v":6044.5673833477094},{"$f":"J508*'Daily efficiency'!BB509","v":242.05286058613217},{"$f":"K508*'Daily efficiency'!BC509","v":0},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},148.21980929960566,704.81413075007356,300.53786217431565,2155.1318843369054,90.67952738018144,0,{"$f":"(V508+AB508)-(VLOOKUP($A508,Assumptions!$A$43:$M$98,11,FALSE)*F508)","v":{"$error":"#N/A"}},{"$f":"(W508+AC508)-(VLOOKUP($A508,Assumptions!$A$43:$R$98,16,FALSE)*G508)","v":{"$error":"#N/A"}},{"$f":"(X508+AD508)-VLOOKUP($A508,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A508,Assumptions!$A$44:$M$98,11,FALSE)*$H508)","v":{"$error":"#N/A"}},{"$f":"(Y508+AE508)-VLOOKUP($A508,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A508,Assumptions!$A$43:$R$98,16,FALSE)*I508)","v":{"$error":"#N/A"}},{"$f":"(Z508+AF508)-(VLOOKUP($A508,Assumptions!$A$43:$M$98,11,FALSE)*J508)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B508","v":2064},{"$f":"'Gas Use Per Customer'!C508","v":3},47,{"$f":"'Gas Use Per Customer'!M508","v":321.16553986963009},{"$f":"'Gas Use Per Customer'!O508","v":69.867026269825431},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.960107880947628},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.349661960889023},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":41.920215761895257},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.81587790874104},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.9867026269825434},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F509*'Daily efficiency'!AX510","v":340.99310612863042},{"$f":"G509*'Daily efficiency'!AY510","v":1715.9685874328525},{"$f":"H509*'Daily efficiency'!AZ510","v":701.694378048217},{"$f":"I509*'Daily efficiency'!BA510","v":5269.6841781808926},{"$f":"J509*'Daily efficiency'!BB510","v":204.71038697058842},{"$f":"K509*'Daily efficiency'!BC510","v":0},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},127.74521081373994,611.81195952669361,262.87363186976592,1878.8547918368154,76.690030001531554,0,{"$f":"(V509+AB509)-(VLOOKUP($A509,Assumptions!$A$43:$M$98,11,FALSE)*F509)","v":{"$error":"#N/A"}},{"$f":"(W509+AC509)-(VLOOKUP($A509,Assumptions!$A$43:$R$98,16,FALSE)*G509)","v":{"$error":"#N/A"}},{"$f":"(X509+AD509)-VLOOKUP($A509,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A509,Assumptions!$A$44:$M$98,11,FALSE)*$H509)","v":{"$error":"#N/A"}},{"$f":"(Y509+AE509)-VLOOKUP($A509,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A509,Assumptions!$A$43:$R$98,16,FALSE)*I509)","v":{"$error":"#N/A"}},{"$f":"(Z509+AF509)-(VLOOKUP($A509,Assumptions!$A$43:$M$98,11,FALSE)*J509)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B509","v":2064},{"$f":"'Gas Use Per Customer'!C509","v":4},51,{"$f":"'Gas Use Per Customer'!M509","v":228.39077296365198},{"$f":"'Gas Use Per Customer'!O509","v":47.410795927278706},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.928636741822963},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":205.55169566728679},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7410795927278704},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.8390772963652},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7410795927278704},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F510*'Daily efficiency'!AX511","v":562.13068827082611},{"$f":"G510*'Daily efficiency'!AY511","v":3577.9485564351089},{"$f":"H510*'Daily efficiency'!AZ511","v":66.665313522404148},{"$f":"I510*'Daily efficiency'!BA511","v":535.34797182680052},{"$f":"J510*'Daily efficiency'!BB511","v":138.91363206692654},{"$f":"K510*'Daily efficiency'!BC511","v":0},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},210.58931100777511,1275.6828612306563,24.974623758731035,190.87312790614396,52.040791717935221,0,{"$f":"(V510+AB510)-(VLOOKUP($A510,Assumptions!$A$43:$M$98,11,FALSE)*F510)","v":{"$error":"#N/A"}},{"$f":"(W510+AC510)-(VLOOKUP($A510,Assumptions!$A$43:$R$98,16,FALSE)*G510)","v":{"$error":"#N/A"}},{"$f":"(X510+AD510)-VLOOKUP($A510,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A510,Assumptions!$A$44:$M$98,11,FALSE)*$H510)","v":{"$error":"#N/A"}},{"$f":"(Y510+AE510)-VLOOKUP($A510,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A510,Assumptions!$A$43:$R$98,16,FALSE)*I510)","v":{"$error":"#N/A"}},{"$f":"(Z510+AF510)-(VLOOKUP($A510,Assumptions!$A$43:$M$98,11,FALSE)*J510)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B510","v":2064},{"$f":"'Gas Use Per Customer'!C510","v":5},55,{"$f":"'Gas Use Per Customer'!M510","v":171.73380214732296},{"$f":"'Gas Use Per Customer'!O510","v":31.216410819652705},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.973128655722164},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":154.56042193259066},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.1216410819652705},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.173380214732298},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.1216410819652705},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F511*'Daily efficiency'!AX512","v":348.97065781526805},{"$f":"G511*'Daily efficiency'!AY512","v":2655.5173047578519},{"$f":"H511*'Daily efficiency'!AZ512","v":39.218562710383608},{"$f":"I511*'Daily efficiency'!BA512","v":272.69111860967178},{"$f":"J511*'Daily efficiency'!BB512","v":76.71181213681102},{"$f":"K511*'Daily efficiency'!BC512","v":0},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},130.73381675230871,946.79894357012563,14.692330933400024,97.225373963110371,28.738312995759852,0,{"$f":"(V511+AB511)-(VLOOKUP($A511,Assumptions!$A$43:$M$98,11,FALSE)*F511)","v":{"$error":"#N/A"}},{"$f":"(W511+AC511)-(VLOOKUP($A511,Assumptions!$A$43:$R$98,16,FALSE)*G511)","v":{"$error":"#N/A"}},{"$f":"(X511+AD511)-VLOOKUP($A511,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A511,Assumptions!$A$44:$M$98,11,FALSE)*$H511)","v":{"$error":"#N/A"}},{"$f":"(Y511+AE511)-VLOOKUP($A511,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A511,Assumptions!$A$43:$R$98,16,FALSE)*I511)","v":{"$error":"#N/A"}},{"$f":"(Z511+AF511)-(VLOOKUP($A511,Assumptions!$A$43:$M$98,11,FALSE)*J511)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B511","v":2064},{"$f":"'Gas Use Per Customer'!C511","v":6},58,{"$f":"'Gas Use Per Customer'!M511","v":141.17201539733904},{"$f":"'Gas Use Per Customer'!O511","v":21.343592187987564},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.074873750390051},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":127.05481385760514},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1343592187987563},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.117201539733905},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1343592187987563},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F512*'Daily efficiency'!AX513","v":238.60165888429651},{"$f":"G512*'Daily efficiency'!AY513","v":2177.4318382426923},{"$f":"H512*'Daily efficiency'!AZ513","v":26.205865760717689},{"$f":"I512*'Daily efficiency'!BA513","v":55.151200681893783},{"$f":"J512*'Daily efficiency'!BB513","v":36.479756314635381},{"$f":"K512*'Daily efficiency'!BC513","v":0},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},89.386614177427646,776.34220663914198,9.8174238305469768,19.663625783452591,13.66630021865913,0,{"$f":"(V512+AB512)-(VLOOKUP($A512,Assumptions!$A$43:$M$98,11,FALSE)*F512)","v":{"$error":"#N/A"}},{"$f":"(W512+AC512)-(VLOOKUP($A512,Assumptions!$A$43:$R$98,16,FALSE)*G512)","v":{"$error":"#N/A"}},{"$f":"(X512+AD512)-VLOOKUP($A512,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A512,Assumptions!$A$44:$M$98,11,FALSE)*$H512)","v":{"$error":"#N/A"}},{"$f":"(Y512+AE512)-VLOOKUP($A512,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A512,Assumptions!$A$43:$R$98,16,FALSE)*I512)","v":{"$error":"#N/A"}},{"$f":"(Z512+AF512)-(VLOOKUP($A512,Assumptions!$A$43:$M$98,11,FALSE)*J512)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B512","v":2064},{"$f":"'Gas Use Per Customer'!C512","v":7},61,{"$f":"'Gas Use Per Customer'!M512","v":131.92882784122159},{"$f":"'Gas Use Per Customer'!O512","v":19.331548577358433},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.465238861886746},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.73594505709943},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9331548577358433},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.19288278412216},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9331548577358433},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F513*'Daily efficiency'!AX514","v":226.69023600209522},{"$f":"G513*'Daily efficiency'!AY514","v":2064.8346039330654},{"$f":"H513*'Daily efficiency'!AZ514","v":2.2969799470903678},{"$f":"I513*'Daily efficiency'!BA514","v":0},{"$f":"J513*'Daily efficiency'!BB514","v":28.320718665830089},{"$f":"K513*'Daily efficiency'!BC514","v":0},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},84.924274030866385,736.19675463916201,0.86051061532400719,0,10.60970474575622,0,{"$f":"(V513+AB513)-(VLOOKUP($A513,Assumptions!$A$43:$M$98,11,FALSE)*F513)","v":{"$error":"#N/A"}},{"$f":"(W513+AC513)-(VLOOKUP($A513,Assumptions!$A$43:$R$98,16,FALSE)*G513)","v":{"$error":"#N/A"}},{"$f":"(X513+AD513)-VLOOKUP($A513,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A513,Assumptions!$A$44:$M$98,11,FALSE)*$H513)","v":{"$error":"#N/A"}},{"$f":"(Y513+AE513)-VLOOKUP($A513,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A513,Assumptions!$A$43:$R$98,16,FALSE)*I513)","v":{"$error":"#N/A"}},{"$f":"(Z513+AF513)-(VLOOKUP($A513,Assumptions!$A$43:$M$98,11,FALSE)*J513)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B513","v":2064},{"$f":"'Gas Use Per Customer'!C513","v":8},61,{"$f":"'Gas Use Per Customer'!M513","v":152.1742924758108},{"$f":"'Gas Use Per Customer'!O513","v":19.854181912624526},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.883345530099621},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.95686322822974},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9854181912624527},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.21742924758108},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9854181912624527},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F514*'Daily efficiency'!AX515","v":217.54762869428603},{"$f":"G514*'Daily efficiency'!AY515","v":2261.7803430945637},{"$f":"H514*'Daily efficiency'!AZ515","v":0},{"$f":"I514*'Daily efficiency'!BA515","v":0},{"$f":"J514*'Daily efficiency'!BB515","v":29.086376501994916},{"$f":"K514*'Daily efficiency'!BC515","v":0},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},81.499206846420861,806.41584808835626,0,0,10.89654081350702,0,{"$f":"(V514+AB514)-(VLOOKUP($A514,Assumptions!$A$43:$M$98,11,FALSE)*F514)","v":{"$error":"#N/A"}},{"$f":"(W514+AC514)-(VLOOKUP($A514,Assumptions!$A$43:$R$98,16,FALSE)*G514)","v":{"$error":"#N/A"}},{"$f":"(X514+AD514)-VLOOKUP($A514,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A514,Assumptions!$A$44:$M$98,11,FALSE)*$H514)","v":{"$error":"#N/A"}},{"$f":"(Y514+AE514)-VLOOKUP($A514,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A514,Assumptions!$A$43:$R$98,16,FALSE)*I514)","v":{"$error":"#N/A"}},{"$f":"(Z514+AF514)-(VLOOKUP($A514,Assumptions!$A$43:$M$98,11,FALSE)*J514)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B514","v":2064},{"$f":"'Gas Use Per Customer'!C514","v":9},57,{"$f":"'Gas Use Per Customer'!M514","v":152.96781990863909},{"$f":"'Gas Use Per Customer'!O514","v":20.844681439977425},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.675745151981939},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.67103791777518},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0844681439977424},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.296781990863909},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0844681439977424},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F515*'Daily efficiency'!AX516","v":241.28494694557548},{"$f":"G515*'Daily efficiency'!AY516","v":2366.3606074762879},{"$f":"H515*'Daily efficiency'!AZ516","v":0},{"$f":"I515*'Daily efficiency'!BA516","v":131.47074228414499},{"$f":"J515*'Daily efficiency'!BB516","v":41.734526356408118},{"$f":"K515*'Daily efficiency'!BC516","v":0},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},90.391846227288411,843.70292720378689,0,46.87461824556226,15.634878746199108,0,{"$f":"(V515+AB515)-(VLOOKUP($A515,Assumptions!$A$43:$M$98,11,FALSE)*F515)","v":{"$error":"#N/A"}},{"$f":"(W515+AC515)-(VLOOKUP($A515,Assumptions!$A$43:$R$98,16,FALSE)*G515)","v":{"$error":"#N/A"}},{"$f":"(X515+AD515)-VLOOKUP($A515,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A515,Assumptions!$A$44:$M$98,11,FALSE)*$H515)","v":{"$error":"#N/A"}},{"$f":"(Y515+AE515)-VLOOKUP($A515,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A515,Assumptions!$A$43:$R$98,16,FALSE)*I515)","v":{"$error":"#N/A"}},{"$f":"(Z515+AF515)-(VLOOKUP($A515,Assumptions!$A$43:$M$98,11,FALSE)*J515)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B515","v":2064},{"$f":"'Gas Use Per Customer'!C515","v":10},52,{"$f":"'Gas Use Per Customer'!M515","v":247.35384250506621},{"$f":"'Gas Use Per Customer'!O515","v":42.809012797790174},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.247210238232142},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.61845825455958},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2809012797790178},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.735384250506623},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2809012797790178},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F516*'Daily efficiency'!AX517","v":490.1434385287904},{"$f":"G516*'Daily efficiency'!AY517","v":3869.87420125992},{"$f":"H516*'Daily efficiency'!AZ517","v":45.779208635041471},{"$f":"I516*'Daily efficiency'!BA517","v":579.79740683187549},{"$f":"J516*'Daily efficiency'!BB517","v":125.43040749752515},{"$f":"K516*'Daily efficiency'!BC517","v":0},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U516+S516)*L516),0)","v":183.62094646046151},{"$f":"IFERROR(((T516+R516)*M516),0)","v":1379.7661189921275},{"$f":"IFERROR(((U516+S516)*N516),0)","v":17.150125773403548},{"$f":"IFERROR(((T516+R516)*O516),0)","v":206.72114291613519},{"$f":"IFERROR(((U516+S516)*P516),0)","v":46.989612283188983},0,{"$f":"(V516+AB516)-(VLOOKUP($A516,Assumptions!$A$43:$M$98,11,FALSE)*F516)","v":{"$error":"#N/A"}},{"$f":"(W516+AC516)-(VLOOKUP($A516,Assumptions!$A$43:$R$98,16,FALSE)*G516)","v":{"$error":"#N/A"}},{"$f":"(X516+AD516)-VLOOKUP($A516,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A516,Assumptions!$A$44:$M$98,11,FALSE)*$H516)","v":{"$error":"#N/A"}},{"$f":"(Y516+AE516)-VLOOKUP($A516,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A516,Assumptions!$A$43:$R$98,16,FALSE)*I516)","v":{"$error":"#N/A"}},{"$f":"(Z516+AF516)-(VLOOKUP($A516,Assumptions!$A$43:$M$98,11,FALSE)*J516)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F516<10,AB516+AH516,IFERROR((AH516)/(F516/10),0))","v":0},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B516","v":2064},{"$f":"'Gas Use Per Customer'!C516","v":11},46,{"$f":"'Gas Use Per Customer'!M516","v":353.50510936784951},{"$f":"'Gas Use Per Customer'!O516","v":72.847422100260914},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.854226630078273},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.05153281035486},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.708453260156546},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":247.45357655749464},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2847422100260921},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F517*'Daily efficiency'!AX518","v":320.19427229103172},{"$f":"G517*'Daily efficiency'!AY518","v":1843.6169004137814},{"$f":"H517*'Daily efficiency'!AZ518","v":608.02780765255682},{"$f":"I517*'Daily efficiency'!BA518","v":5751.9759025534468},{"$f":"J517*'Daily efficiency'!BB518","v":227.6724765373487},{"$f":"K517*'Daily efficiency'!BC518","v":0},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},119.953406916503,657.32372767157221,227.78360932579113,2050.811229217361,85.292247816818602,0,{"$f":"(V517+AB517)-(VLOOKUP($A517,Assumptions!$A$43:$M$98,11,FALSE)*F517)","v":{"$error":"#N/A"}},{"$f":"(W517+AC517)-(VLOOKUP($A517,Assumptions!$A$43:$R$98,16,FALSE)*G517)","v":{"$error":"#N/A"}},{"$f":"(X517+AD517)-VLOOKUP($A517,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A517,Assumptions!$A$44:$M$98,11,FALSE)*$H517)","v":{"$error":"#N/A"}},{"$f":"(Y517+AE517)-VLOOKUP($A517,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A517,Assumptions!$A$43:$R$98,16,FALSE)*I517)","v":{"$error":"#N/A"}},{"$f":"(Z517+AF517)-(VLOOKUP($A517,Assumptions!$A$43:$M$98,11,FALSE)*J517)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B517","v":2064},{"$f":"'Gas Use Per Customer'!C517","v":12},37,{"$f":"'Gas Use Per Customer'!M517","v":491.85726111430711},{"$f":"'Gas Use Per Customer'!O517","v":111.50887578225962},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.452662734677887},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.55717833429213},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.905325469355773},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":344.30008278001498},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.150887578225962},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F518*'Daily efficiency'!AX519","v":552.45551930741647},{"$f":"G518*'Daily efficiency'!AY519","v":2627.9644133536767},{"$f":"H518*'Daily efficiency'!AZ519","v":1120.1863064297847},{"$f":"I518*'Daily efficiency'!BA519","v":7907.6843851142885},{"$f":"J518*'Daily efficiency'!BB519","v":379.41794250041102},{"$f":"K518*'Daily efficiency'!BC519","v":0},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},206.96473186914849,936.97522732958907,419.6519908867528,2819.4081840467998,142.14019046164211,0,{"$f":"(V518+AB518)-(VLOOKUP($A518,Assumptions!$A$43:$M$98,11,FALSE)*F518)","v":{"$error":"#N/A"}},{"$f":"(W518+AC518)-(VLOOKUP($A518,Assumptions!$A$43:$R$98,16,FALSE)*G518)","v":{"$error":"#N/A"}},{"$f":"(X518+AD518)-VLOOKUP($A518,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A518,Assumptions!$A$44:$M$98,11,FALSE)*$H518)","v":{"$error":"#N/A"}},{"$f":"(Y518+AE518)-VLOOKUP($A518,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A518,Assumptions!$A$43:$R$98,16,FALSE)*I518)","v":{"$error":"#N/A"}},{"$f":"(Z518+AF518)-(VLOOKUP($A518,Assumptions!$A$43:$M$98,11,FALSE)*J518)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelized",{"$f":"-PMT(Assumptions!$AD$2,COUNT(AH528:AH547),NPV(Assumptions!$AD$2,AH528:AH547,AH528:AH547))","v":25.014634539717171},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AI528:AI547),NPV(Assumptions!$AD$2,AI528:AI547,AI528:AI547))","v":26.321353346266033},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AJ528:AJ547),NPV(Assumptions!$AD$2,AJ528:AJ547,AJ528:AJ547))","v":29.198339575125605},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AK528:AK547),NPV(Assumptions!$AD$2,AK528:AK547,AK528:AK547))","v":85.781378733201223},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AL528:AL547),NPV(Assumptions!$AD$2,AL528:AL547,AL528:AL547))","v":45.767243971755796},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AM528:AM547),NPV(Assumptions!$AD$2,AM528:AM547,AM528:AM547))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1","v":"Water Heat - Total "},null,{"$f":"AJ1","v":"Space Heat"},null,{"$f":"AL1","v":"Other - Total"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro_Year","v":2023},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AO$3:AO$518)","v":24.404328389918735},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AP$3:AP$518)","v":21.38341221882828},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AQ$3:AQ$518)","v":52.689947848958532},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AR$3:AR$518)","v":147.07167057828903},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AS$3:AS$518)","v":30.325849820277941},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AT$3:AT$518)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG528+1","v":2024},24.872192511059215,{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AP$3:AP$518)","v":21.986530296912687},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AQ$3:AQ$518)","v":52.804445927650782},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AR$3:AR$518)","v":149.58424076173335},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AS$3:AS$518)","v":31.167243846196005},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AT$3:AT$518)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG529+1","v":2025},25.105495253882793,22.328748798711654,52.978407228225961,149.0063968919097,32.088775262371378,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,25.277572203350772,22.63198593205718,53.23184031938704,148.6463685490645,33.148071997900473,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,24.204523930650662,22.03919654147035,51.403991091199394,147.28651830353644,33.971847850669988,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,12.220837498988791,14.784141108183674,1.2232857869655966,13.091963553274653,28.340927012775211,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,12.469149318370699,15.162032439709661,1.7138651208479569,13.030998516387081,29.614463020689275,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,12.902518940185749,15.713147002789709,2.1870518890954407,13.510087315045871,31.108242499034947,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,13.499067690084404,16.451620140400628,2.7271446608323111,14.237964985097578,32.808298790827337,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,13.647566642283302,16.694724927427441,2.7772544617452226,14.194938056188724,33.349723475092553,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,14.154346641091237,17.283245458133241,3.0483322024242283,14.799702111220014,34.377081349830604,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,14.605891808094333,17.829225661309739,3.349306981281817,15.343029685804332,35.334099077916555,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,15.966587848949734,19.261266225596909,4.4930434621336408,16.854515570896368,38.984228057341298,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,20.077762289230304,23.890094578710208,7.2687105320754286,21.721503151518665,44.466643433700739,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,20.697669732771896,24.582289207396752,7.6967164397567691,22.029397340510744,47.212600390497549,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,21.992986190059792,26.057864135637924,8.5317929984525467,23.457245173369145,50.557668082797846,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,22.391460457663598,26.554986480525091,8.7035609781940817,24.290675416181731,50.088314333025458,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,22.600082523455342,26.790202781044215,8.7500715270586316,23.826651761679695,50.099683642967221,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,23.217999541266966,27.49481588587841,9.1868441493537372,25.045338283090967,51.001854341895722,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,24.631472911077086,29.150657857269703,10.139608512904854,26.709187991686935,53.949533198488773,0]

{"sheet":"Roseburg","index":5,"n_rows":547,"n_cols":46,"rows_kept":547,"cut":false,"hidden":false,"merged":[[0,5,0,6],[0,7,0,8],[0,9,0,10],[0,33,0,34],[0,35,0,36],[0,29,0,30],[0,31,0,32],[0,27,0,28],[0,11,0,12],[0,13,0,14],[0,15,0,16],[0,21,0,26],[0,40,0,45],[0,37,0,38],[525,33,525,34],[525,35,525,36],[525,37,525,38]]}
[null,null,null,null,null,"Water Heat - Energy Factor",null,"Space Heat - Energy Conversion (kWh)",null,"Other - Energy Conversion (kWh)",null,"Water Heat - Energy Conversion (kWh)",null,"Space Heat - Energy Conversion (kWh)",null,"Other - Energy Conversion (kWh)",null,null,null,null,null,"Conversion Costs",null,null,null,null,null,"Water Heat - Energy Costs per DTh",null,"Space Heat - Energy Costs per DTh",null,"Other - Energy Costs per DTh",null,"Water Heat - Total ",null,"Space Heat",null,"Other - Total",null,null,"Per DTh"]
[{"$f":"'Gas Use Per Customer'!B1","v":"Year"},{"$f":"'Gas Use Per Customer'!C1","v":"Month"},"Avg Temp","Rose - Com - UPC - Natural Gas - Therms","Rose - Res - UPC - Natural Gas - Therms","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Com - Delivery Charge","Res - Delivery Charge","Com - Energy Charge","Res - Energy Charge","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other",null,"Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other"]
[{"$f":"'Gas Use Per Customer'!B2","v":2022},{"$f":"'Gas Use Per Customer'!C2","v":1},{"$f":"'Daily efficiency'!CP4","v":43},{"$f":"'Gas Use Per Customer'!P2","v":450.31616982836493},{"$f":"'Gas Use Per Customer'!R2","v":94.542772861356951},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.362831858407084},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.09485094850947},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":56.725663716814168},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":315.22131887985546},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.4542772861356958},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F3*'Daily efficiency'!BJ4","v":468.39927594529343},{"$f":"G3*'Daily efficiency'!BK4","v":2542.796670628325},{"$f":"H3*'Daily efficiency'!BL4","v":1272.6174425061099},{"$f":"I3*'Daily efficiency'!BM4","v":7299.4072179969144},{"$f":"J3*'Daily efficiency'!BN4","v":303.81777524027018},{"$f":"K3*'Daily efficiency'!BO4","v":0},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U3+S3)*L3),0)","v":49.673743213998371},{"$f":"IFERROR(((T3+R3)*M3),0)","v":256.6444679665168},134.96107977777297,{"$f":"IFERROR(((T3+R3)*O3),0)","v":736.72917051242848},32.219875064230656,{"$f":"IFERROR((T3*Q3),0)","v":0},{"$f":"(V3+AB3)-(VLOOKUP($A3,Assumptions!$A$43:$M$98,11,FALSE)*F3)","v":{"$error":"#N/A"}},{"$f":"W3+AC3","v":{"$error":"#N/A"}},{"$f":"(X3+AD3)-VLOOKUP($A3,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A3,Assumptions!$A$44:$M$98,11,FALSE)*$H3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z3+AF3)-(VLOOKUP($A3,Assumptions!$A$43:$M$98,11,FALSE)*J3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F3<10,AB3+AH3,IFERROR((AH3)/(F3/10),0))","v":0},0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B3","v":2022},{"$f":"'Gas Use Per Customer'!C3","v":2},{"$f":"'Daily efficiency'!CP5","v":45},{"$f":"'Gas Use Per Customer'!P3","v":383.57400722021663},{"$f":"'Gas Use Per Customer'!R3","v":79.400196656833828},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.820058997050147},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.07220216606498},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.640117994100294},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":268.50180505415165},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9400196656833835},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F4*'Daily efficiency'!BJ5","v":393.37744703673883},{"$f":"G4*'Daily efficiency'!BK5","v":2205.2499374486192},{"$f":"H4*'Daily efficiency'!BL5","v":893.50225230928527},{"$f":"I4*'Daily efficiency'!BM5","v":6181.2951263537925},{"$f":"J4*'Daily efficiency'!BN5","v":265.87722994802635},{"$f":"K4*'Daily efficiency'!BO5","v":0},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},41.717678258246153,222.57587618668913,94.755913857399705,623.87811710288827,28.196280235988198,{"$f":"IFERROR((T4*Q4),0)","v":0},{"$f":"(V4+AB4)-(VLOOKUP($A4,Assumptions!$A$43:$M$98,11,FALSE)*F4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X4+AD4)-VLOOKUP($A4,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A4,Assumptions!$A$44:$M$98,11,FALSE)*$H4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z4+AF4)-(VLOOKUP($A4,Assumptions!$A$43:$M$98,11,FALSE)*J4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F4<10,AB4+AH4,IFERROR((AH4)/(F4/10),0))","v":0},{"$f":"IF(G4<10,AC4+AI4,IFERROR((AI4)/(G4/10),0))","v":0},{"$f":"IF(H4<10,AD4+AJ4,IFERROR((AJ4)/(H4/10),0))","v":0},{"$f":"IF(I4<10,AE4+AK4,IFERROR((AK4)/(I4/10),0))","v":0},{"$f":"IF(J4<10,AF4+AL4,IFERROR((AL4)/(J4/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K4<10,AG4+AM4,IFERROR((AM4)/(K4/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B4","v":2022},{"$f":"'Gas Use Per Customer'!C4","v":3},{"$f":"'Daily efficiency'!CP6","v":49},{"$f":"'Gas Use Per Customer'!P4","v":304.93158688563659},{"$f":"'Gas Use Per Customer'!R4","v":61.925509486999296},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":49.54040758959944},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":274.43842819707294},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":6.1925509486999299},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.493158688563661},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1925509486999299},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F5*'Daily efficiency'!BJ6","v":745.05308650590393},{"$f":"G5*'Daily efficiency'!BK6","v":4892.409011110266},{"$f":"H5*'Daily efficiency'!BL6","v":107.22357235699081},{"$f":"I5*'Daily efficiency'!BM6","v":714.75963965993253},{"$f":"J5*'Daily efficiency'!BN6","v":181.44174279690785},{"$f":"K5*'Daily efficiency'!BO6","v":0},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},79.01287982395111,493.79084149135912,11.371059848458877,72.140690430876987,19.241896823612077,0,{"$f":"(V5+AB5)-(VLOOKUP($A5,Assumptions!$A$43:$M$98,11,FALSE)*F5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X5+AD5)-VLOOKUP($A5,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A5,Assumptions!$A$44:$M$98,11,FALSE)*$H5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z5+AF5)-(VLOOKUP($A5,Assumptions!$A$43:$M$98,11,FALSE)*J5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B5","v":2022},{"$f":"'Gas Use Per Customer'!C5","v":4},{"$f":"'Daily efficiency'!CP7","v":53},{"$f":"'Gas Use Per Customer'!P5","v":236.93023394224784},{"$f":"'Gas Use Per Customer'!R5","v":44.809664278690825},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.847731422952663},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":213.23721054802306},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4809664278690828},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.693023394224785},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4809664278690828},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F6*'Daily efficiency'!BJ7","v":500.93068386873665},{"$f":"G6*'Daily efficiency'!BK7","v":3783.3819165344507},{"$f":"H6*'Daily efficiency'!BL7","v":72.992275868066031},{"$f":"I6*'Daily efficiency'!BM7","v":555.36446836062919},{"$f":"J6*'Daily efficiency'!BN7","v":131.29231633656406},{"$f":"K6*'Daily efficiency'!BO7","v":0},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},53.123699024279524,381.85673683582206,7.7408308558084027,56.052935791638298,13.92355014749262,0,{"$f":"(V6+AB6)-(VLOOKUP($A6,Assumptions!$A$43:$M$98,11,FALSE)*F6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X6+AD6)-VLOOKUP($A6,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A6,Assumptions!$A$44:$M$98,11,FALSE)*$H6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z6+AF6)-(VLOOKUP($A6,Assumptions!$A$43:$M$98,11,FALSE)*J6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B6","v":2022},{"$f":"'Gas Use Per Customer'!C6","v":5},{"$f":"'Daily efficiency'!CP8","v":59},{"$f":"'Gas Use Per Customer'!P6","v":148.99275734596125},{"$f":"'Gas Use Per Customer'!R6","v":24.114124691792881},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.291299753434306},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.09348161136512},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4114124691792882},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.899275734596126},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4114124691792882},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F7*'Daily efficiency'!BJ8","v":269.57365486222102},{"$f":"G7*'Daily efficiency'!BK8","v":2300.9657620237417},{"$f":"H7*'Daily efficiency'!BL8","v":29.951598654683053},{"$f":"I7*'Daily efficiency'!BM8","v":349.23902321893337},{"$f":"J7*'Daily efficiency'!BN8","v":70.654385346953106},{"$f":"K7*'Daily efficiency'!BO8","v":0},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},28.588286098138539,232.23647436105622,3.1763670373291379,35.24869461348694,7.4928975660443768,0,{"$f":"(V7+AB7)-(VLOOKUP($A7,Assumptions!$A$43:$M$98,11,FALSE)*F7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X7+AD7)-VLOOKUP($A7,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A7,Assumptions!$A$44:$M$98,11,FALSE)*$H7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z7+AF7)-(VLOOKUP($A7,Assumptions!$A$43:$M$98,11,FALSE)*J7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B7","v":2022},{"$f":"'Gas Use Per Customer'!C7","v":6},{"$f":"'Daily efficiency'!CP9","v":63},{"$f":"'Gas Use Per Customer'!P7","v":123.9521510949217},{"$f":"'Gas Use Per Customer'!R7","v":17.570986786617937},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.05678942929435},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.55693598542953},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7570986786617937},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.39521510949217},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7570986786617937},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F8*'Daily efficiency'!BJ9","v":202.04612031467531},{"$f":"G8*'Daily efficiency'!BK9","v":1925.995029204322},{"$f":"H8*'Daily efficiency'!BL9","v":20.135569924718091},{"$f":"I8*'Daily efficiency'!BM9","v":271.17425268873012},{"$f":"J8*'Daily efficiency'!BN9","v":49.766891575297514},{"$f":"K8*'Daily efficiency'!BO9","v":0},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},21.426991059371318,194.39067829759222,2.1353771905163534,27.369617323873531,5.2777788515603019,0,{"$f":"(V8+AB8)-(VLOOKUP($A8,Assumptions!$A$43:$M$98,11,FALSE)*F8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X8+AD8)-VLOOKUP($A8,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A8,Assumptions!$A$44:$M$98,11,FALSE)*$H8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z8+AF8)-(VLOOKUP($A8,Assumptions!$A$43:$M$98,11,FALSE)*J8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B8","v":2022},{"$f":"'Gas Use Per Customer'!C8","v":7},{"$f":"'Daily efficiency'!CP10","v":65},{"$f":"'Gas Use Per Customer'!P8","v":118.24421886029691},{"$f":"'Gas Use Per Customer'!R8","v":16.00988700564972},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.209392655367234},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.24421886029691},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.80049435028248606},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F9*'Daily efficiency'!BJ10","v":208.31677430835816},{"$f":"G9*'Daily efficiency'!BK10","v":2065.9236898654162},{"$f":"H9*'Daily efficiency'!BL10","v":0},{"$f":"I9*'Daily efficiency'!BM10","v":0},{"$f":"J9*'Daily efficiency'!BN10","v":12.862136641151807},{"$f":"K9*'Daily efficiency'!BO10","v":0},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},22.091993915401385,208.51367801811645,0,0,1.3640295907941491,0,{"$f":"(V9+AB9)-(VLOOKUP($A9,Assumptions!$A$43:$M$98,11,FALSE)*F9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X9+AD9)-VLOOKUP($A9,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A9,Assumptions!$A$44:$M$98,11,FALSE)*$H9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z9+AF9)-(VLOOKUP($A9,Assumptions!$A$43:$M$98,11,FALSE)*J9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B9","v":2022},{"$f":"'Gas Use Per Customer'!C9","v":8},{"$f":"'Daily efficiency'!CP11","v":65},{"$f":"'Gas Use Per Customer'!P9","v":120.1807729540664},{"$f":"'Gas Use Per Customer'!R9","v":16.204358901783188},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.394140956694027},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":120.1807729540664},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.81021794508915945},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F10*'Daily efficiency'!BJ11","v":215.1635463236131},{"$f":"G10*'Daily efficiency'!BK11","v":2180.4255399091712},{"$f":"H10*'Daily efficiency'!BL11","v":0},{"$f":"I10*'Daily efficiency'!BM11","v":0},{"$f":"J10*'Daily efficiency'!BN11","v":14.932839449248101},{"$f":"K10*'Daily efficiency'!BO11","v":0},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},22.818094087619169,220.07034974303264,0,0,1.5836276235927613,0,{"$f":"(V10+AB10)-(VLOOKUP($A10,Assumptions!$A$43:$M$98,11,FALSE)*F10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X10+AD10)-VLOOKUP($A10,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A10,Assumptions!$A$44:$M$98,11,FALSE)*$H10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z10+AF10)-(VLOOKUP($A10,Assumptions!$A$43:$M$98,11,FALSE)*J10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B10","v":2022},{"$f":"'Gas Use Per Customer'!C10","v":9},{"$f":"'Daily efficiency'!CP12","v":63},{"$f":"'Gas Use Per Customer'!P10","v":125.98322396731633},{"$f":"'Gas Use Per Customer'!R10","v":17.782811836330172},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.226249469064138},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.3849015705847},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7782811836330172},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.598322396731634},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7782811836330172},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F11*'Daily efficiency'!BJ12","v":214.81607096455167},{"$f":"G11*'Daily efficiency'!BK12","v":1943.1604923879631},{"$f":"H11*'Daily efficiency'!BL12","v":21.833905732758918},{"$f":"I11*'Daily efficiency'!BM12","v":295.30467697938963},{"$f":"J11*'Daily efficiency'!BN12","v":52.103638680447382},{"$f":"K11*'Daily efficiency'!BO12","v":0},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},22.781244325790706,196.12318849671709,2.3154857029590832,29.805101047529792,5.5255908820614454,0,{"$f":"(V11+AB11)-(VLOOKUP($A11,Assumptions!$A$43:$M$98,11,FALSE)*F11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X11+AD11)-VLOOKUP($A11,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A11,Assumptions!$A$44:$M$98,11,FALSE)*$H11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z11+AF11)-(VLOOKUP($A11,Assumptions!$A$43:$M$98,11,FALSE)*J11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B11","v":2022},{"$f":"'Gas Use Per Customer'!C11","v":10},{"$f":"'Daily efficiency'!CP13","v":56},{"$f":"'Gas Use Per Customer'!P11","v":198.13065051503057},{"$f":"'Gas Use Per Customer'!R11","v":38.811336717428091},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.049069373942473},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":178.31758546352751},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.8811336717428091},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":19.81306505150306},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.8811336717428091},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F12*'Daily efficiency'!BJ13","v":433.87491865156807},{"$f":"G12*'Daily efficiency'!BK13","v":3121.6792398599296},{"$f":"H12*'Daily efficiency'!BL13","v":57.139844418063049},{"$f":"I12*'Daily efficiency'!BM13","v":464.41824480723193},{"$f":"J12*'Daily efficiency'!BN13","v":113.71721658206424},{"$f":"K12*'Daily efficiency'!BO13","v":0},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},46.012435122998795,315.07108567906266,6.0596805005355865,46.873733448393914,12.059710818527913,0,{"$f":"(V12+AB12)-(VLOOKUP($A12,Assumptions!$A$43:$M$98,11,FALSE)*F12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X12+AD12)-VLOOKUP($A12,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A12,Assumptions!$A$44:$M$98,11,FALSE)*$H12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z12+AF12)-(VLOOKUP($A12,Assumptions!$A$43:$M$98,11,FALSE)*J12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B12","v":2022},{"$f":"'Gas Use Per Customer'!C12","v":11},{"$f":"'Daily efficiency'!CP14","v":47},{"$f":"'Gas Use Per Customer'!P12","v":313.58152071583004},{"$f":"'Gas Use Per Customer'!R12","v":70.492493335204159},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.147748000561247},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.074456214749006},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.295496001122494},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":219.507064501081},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0492493335204163},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F13*'Daily efficiency'!BJ14","v":331.33542276441102},{"$f":"G13*'Daily efficiency'!BK14","v":1733.5076852252007},{"$f":"H13*'Daily efficiency'!BL14","v":726.72180660738945},{"$f":"I13*'Daily efficiency'!BM14","v":5102.3685453061289},{"$f":"J13*'Daily efficiency'!BN14","v":220.31253917029133},{"$f":"K13*'Daily efficiency'!BO14","v":0},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},35.138121584165788,174.9629306697795,77.068847590713659,514.98205727774757,23.364144779009397,0,{"$f":"(V13+AB13)-(VLOOKUP($A13,Assumptions!$A$43:$M$98,11,FALSE)*F13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X13+AD13)-VLOOKUP($A13,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A13,Assumptions!$A$44:$M$98,11,FALSE)*$H13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z13+AF13)-(VLOOKUP($A13,Assumptions!$A$43:$M$98,11,FALSE)*J13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B13","v":2022},{"$f":"'Gas Use Per Customer'!C13","v":12},{"$f":"'Daily efficiency'!CP15","v":39},{"$f":"'Gas Use Per Customer'!P13","v":460.17825958957212},{"$f":"'Gas Use Per Customer'!R13","v":104.36726993221998},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.310180979665994},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.05347787687163},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":62.620361959331987},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":322.12478171270044},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.436726993221999},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F14*'Daily efficiency'!BJ15","v":512.74460503091325},{"$f":"G14*'Daily efficiency'!BK15","v":2600.8406869998498},{"$f":"H14*'Daily efficiency'!BL15","v":1451.1795904400171},{"$f":"I14*'Daily efficiency'!BM15","v":7459.2669210471649},{"$f":"J14*'Daily efficiency'!BN15","v":335.38927195637905},{"$f":"K14*'Daily efficiency'!BO15","v":0},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":4.9700000000000001E-2},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.6249999999999999E-2},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.1229999999999998E-2},{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":5.9799999999999999E-2},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},54.37656536352835,262.50285053889485,153.89759556616383,752.86381034129033,35.568032290974003,0,{"$f":"(V14+AB14)-(VLOOKUP($A14,Assumptions!$A$43:$M$98,11,FALSE)*F14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(X14+AD14)-VLOOKUP($A14,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A14,Assumptions!$A$44:$M$98,11,FALSE)*$H14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(Z14+AF14)-(VLOOKUP($A14,Assumptions!$A$43:$M$98,11,FALSE)*J14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B14","v":2023},{"$f":"'Gas Use Per Customer'!C14","v":1},{"$f":"'Daily efficiency'!CP16","v":43},{"$f":"'Gas Use Per Customer'!P14","v":453.67973285106484},{"$f":"'Gas Use Per Customer'!R14","v":95.339426498290663},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.601827949487198},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.10391985531945},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":57.203655898974397},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":317.57581299574537},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.5339426498290667},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F15*'Daily efficiency'!BJ16","v":472.34618775489469},{"$f":"G15*'Daily efficiency'!BK16","v":2641.5310879844792},{"$f":"H15*'Daily efficiency'!BL16","v":1279.44500903328},{"$f":"I15*'Daily efficiency'!BM16","v":7293.896874027123},{"$f":"J15*'Daily efficiency'!BN16","v":324.40008732386127},{"$f":"K15*'Daily efficiency'!BO16","v":0},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.357736849905194,273.34478318800927,139.11279860260683,754.77009098836595,35.271702727302234,0,{"$f":"(V15+AB15)-(VLOOKUP($A15,Assumptions!$A$43:$M$98,11,FALSE)*F15)","v":62.798355874776433},{"$f":"(W15+AC15)-(VLOOKUP($A15,Assumptions!$A$43:$R$98,16,FALSE)*G15)","v":310.18979811511224},{"$f":"(X15+AD15)-VLOOKUP($A15,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A15,Assumptions!$A$44:$M$98,11,FALSE)*$H15)","v":168.2183954879261},{"$f":"(Y15+AE15)-VLOOKUP($A15,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A15,Assumptions!$A$43:$R$98,16,FALSE)*I15)","v":848.86202203330004},{"$f":"(Z15+AF15)-(VLOOKUP($A15,Assumptions!$A$43:$M$98,11,FALSE)*J15)","v":36.672945680608834},0,null,21.956063782245899,22.790658670584122,29.40693087606348,26.729429235364108,71.944648407911075,0]
[{"$f":"'Gas Use Per Customer'!B15","v":2023},{"$f":"'Gas Use Per Customer'!C15","v":2},{"$f":"'Daily efficiency'!CP17","v":45},{"$f":"'Gas Use Per Customer'!P15","v":384.91717868968374},{"$f":"'Gas Use Per Customer'!R15","v":79.722086446477206},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.916625933943163},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.47515360690511},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.833251867886325},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.44202508277857},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9722086446477212},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F16*'Daily efficiency'!BJ17","v":394.97220610546475},{"$f":"G16*'Daily efficiency'!BK17","v":2287.8762062971464},{"$f":"H16*'Daily efficiency'!BL17","v":893.51767462861926},{"$f":"I16*'Daily efficiency'!BM17","v":6146.5499679062159},{"$f":"J16*'Daily efficiency'!BN17","v":283.63979470707346},{"$f":"K16*'Daily efficiency'!BO17","v":0},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.944939855674264,236.74869033946163,97.151298759138371,636.04300398885243,30.839876163637058,0,{"$f":"(V16+AB16)-(VLOOKUP($A16,Assumptions!$A$43:$M$98,11,FALSE)*F16)","v":57.644070030336223},{"$f":"(W16+AC16)-(VLOOKUP($A16,Assumptions!$A$43:$R$98,16,FALSE)*G16)","v":287.00529135530871},{"$f":"(X16+AD16)-VLOOKUP($A16,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A16,Assumptions!$A$44:$M$98,11,FALSE)*$H16)","v":132.77391794403908},{"$f":"(Y16+AE16)-VLOOKUP($A16,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A16,Assumptions!$A$43:$R$98,16,FALSE)*I16)","v":761.42863590752256},{"$f":"(Z16+AF16)-(VLOOKUP($A16,Assumptions!$A$43:$M$98,11,FALSE)*J16)","v":33.327289500207236},{"$f":"AA16+AG16","v":0},null,24.102091235422179,24.85428963639383,27.757660781825109,28.259460849642693,64.167165663844287,0]
[{"$f":"'Gas Use Per Customer'!B16","v":2023},{"$f":"'Gas Use Per Customer'!C16","v":3},{"$f":"'Daily efficiency'!CP18","v":49},{"$f":"'Gas Use Per Customer'!P16","v":304.08363443664558},{"$f":"'Gas Use Per Customer'!R16","v":61.708219847754734},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":49.36657587820379},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":273.67527099298104},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":6.1708219847754737},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.408363443664559},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1708219847754737},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F17*'Daily efficiency'!BJ18","v":738.39279122999994},{"$f":"G17*'Daily efficiency'!BK18","v":4878.8042211152151},{"$f":"H17*'Daily efficiency'!BL18","v":106.84733691623349},{"$f":"I17*'Daily efficiency'!BM18","v":712.77203911949766},{"$f":"J17*'Daily efficiency'!BN18","v":180.80508415392129},{"$f":"K17*'Daily efficiency'!BO18","v":0},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.284722618605173,504.85708387215419,11.61740595079084,73.757420225651771,19.658759134350248,0,{"$f":"(V17+AB17)-(VLOOKUP($A17,Assumptions!$A$43:$M$98,11,FALSE)*F17)","v":77.283667106533301},{"$f":"(W17+AC17)-(VLOOKUP($A17,Assumptions!$A$43:$R$98,16,FALSE)*G17)","v":452.26146057061794},{"$f":"(X17+AD17)-VLOOKUP($A17,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A17,Assumptions!$A$44:$M$98,11,FALSE)*$H17)","v":76.215828495096318},{"$f":"(Y17+AE17)-VLOOKUP($A17,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A17,Assumptions!$A$43:$R$98,16,FALSE)*I17)","v":354.54839692237556},{"$f":"(Z17+AF17)-(VLOOKUP($A17,Assumptions!$A$43:$M$98,11,FALSE)*J17)","v":23.399018878994973},0,null,15.655059264634028,16.525477765297147,87.833234445887157,116.59568512433182,43.057778013345221,0]
[{"$f":"'Gas Use Per Customer'!B17","v":2023},{"$f":"'Gas Use Per Customer'!C17","v":4},{"$f":"'Daily efficiency'!CP19","v":53},{"$f":"'Gas Use Per Customer'!P17","v":238.11297298331746},{"$f":"'Gas Use Per Customer'!R17","v":45.093931140442763},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.075144912354212},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":214.30167568498572},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5093931140442765},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.811297298331748},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5093931140442765},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F18*'Daily efficiency'!BJ19","v":504.10852498294321},{"$f":"G18*'Daily efficiency'!BK19","v":3797.4674487980251},{"$f":"H18*'Daily efficiency'!BL19","v":72.790509122633168},{"$f":"I18*'Daily efficiency'!BM19","v":558.13680867289634},{"$f":"J18*'Daily efficiency'!BN19","v":132.12521824149724},{"$f":"K18*'Daily efficiency'!BO19","v":0},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.811224565873658,392.96070418283034,7.9144405302804923,57.755816560292054,14.365845148313664,0,{"$f":"(V18+AB18)-(VLOOKUP($A18,Assumptions!$A$43:$M$98,11,FALSE)*F18)","v":61.054226376240521},{"$f":"(W18+AC18)-(VLOOKUP($A18,Assumptions!$A$43:$R$98,16,FALSE)*G18)","v":378.96623013483406},{"$f":"(X18+AD18)-VLOOKUP($A18,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A18,Assumptions!$A$44:$M$98,11,FALSE)*$H18)","v":73.668370239890805},{"$f":"(Y18+AE18)-VLOOKUP($A18,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A18,Assumptions!$A$43:$R$98,16,FALSE)*I18)","v":342.83580984074251},{"$f":"(Z18+AF18)-(VLOOKUP($A18,Assumptions!$A$43:$M$98,11,FALSE)*J18)","v":19.261612058263232},0,null,16.924180491741289,17.683773536698713,81.582810770171292,143.98031553902862,33.627457206576892,0]
[{"$f":"'Gas Use Per Customer'!B18","v":2023},{"$f":"'Gas Use Per Customer'!C18","v":5},{"$f":"'Daily efficiency'!CP20","v":59},{"$f":"'Gas Use Per Customer'!P18","v":149.45602705403394},{"$f":"'Gas Use Per Customer'!R18","v":24.242424242424242},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.393939393939394},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.51042434863055},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4242424242424243},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.945602705403395},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4242424242424243},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F19*'Daily efficiency'!BJ20","v":271.0079254079252},{"$f":"G19*'Daily efficiency'!BK20","v":2308.120255677301},{"$f":"H19*'Daily efficiency'!BL20","v":30.110956570311423},{"$f":"I19*'Daily efficiency'!BM20","v":350.32492741465575},{"$f":"J19*'Daily efficiency'!BN20","v":71.030303030302989},{"$f":"K19*'Daily efficiency'!BO20","v":0},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.466425427278637,{"$f":"IFERROR(((T19+R19)*M19),0)","v":238.84353802603115},3.2739347197598994,{"$f":"IFERROR(((T19+R19)*O19),0)","v":36.251510256720024},7.7230550515044829,0,{"$f":"(V19+AB19)-(VLOOKUP($A19,Assumptions!$A$43:$M$98,11,FALSE)*F19)","v":47.311038863647823},{"$f":"(W19+AC19)-(VLOOKUP($A19,Assumptions!$A$43:$R$98,16,FALSE)*G19)","v":276.72454812185288},{"$f":"(X19+AD19)-VLOOKUP($A19,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A19,Assumptions!$A$44:$M$98,11,FALSE)*$H19)","v":70.478065882620498},{"$f":"(Y19+AE19)-VLOOKUP($A19,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A19,Assumptions!$A$43:$R$98,16,FALSE)*I19)","v":327.09544621981689},{"$f":"(Z19+AF19)-(VLOOKUP($A19,Assumptions!$A$43:$M$98,11,FALSE)*J19)","v":14.069023414704342},0,null,24.394754414068409,20.572721368020144,73.752000602380392,218.857313865007,21.792078466208824,0]
[{"$f":"'Gas Use Per Customer'!B19","v":2023},{"$f":"'Gas Use Per Customer'!C19","v":6},{"$f":"'Daily efficiency'!CP21","v":62},{"$f":"'Gas Use Per Customer'!P19","v":124.8547304377974},{"$f":"'Gas Use Per Customer'!R19","v":17.77357433095138},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.218859464761104},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.36925739401767},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7773574330951381},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.485473043779741},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7773574330951381},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F20*'Daily efficiency'!BJ21","v":207.38493640939419},{"$f":"G20*'Daily efficiency'!BK21","v":1932.8870754058185},{"$f":"H20*'Daily efficiency'!BL21","v":21.095145041155977},{"$f":"I20*'Daily efficiency'!BM21","v":282.90417187465732},{"$f":"J20*'Daily efficiency'!BN21","v":51.208629909859397},{"$f":"K20*'Daily efficiency'!BO21","v":0},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,7,FALSE)","v":0},22.548760351750335,200.01452981454108,2.2936543914618359,29.274832265201752,5.5678640106214985,0,{"$f":"(V20+AB20)-(VLOOKUP($A20,Assumptions!$A$43:$M$98,11,FALSE)*F20)","v":43.992590128063732},{"$f":"(W20+AC20)-(VLOOKUP($A20,Assumptions!$A$43:$R$98,16,FALSE)*G20)","v":252.29039819423483},{"$f":"(X20+AD20)-VLOOKUP($A20,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A20,Assumptions!$A$44:$M$98,11,FALSE)*$H20)","v":69.94768759681547},{"$f":"(Y20+AE20)-VLOOKUP($A20,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A20,Assumptions!$A$43:$R$98,16,FALSE)*I20)","v":321.71819692650661},{"$f":"(Z20+AF20)-(VLOOKUP($A20,Assumptions!$A$43:$M$98,11,FALSE)*J20)","v":12.363734416314383},0,null,30.93960541426792,22.451905801031511,72.241341988277313,257.67401507208933,17.931598426935881,0]
[{"$f":"'Gas Use Per Customer'!B20","v":2023},{"$f":"'Gas Use Per Customer'!C20","v":7},{"$f":"'Daily efficiency'!CP22","v":65},{"$f":"'Gas Use Per Customer'!P20","v":118.24827868351124},{"$f":"'Gas Use Per Customer'!R20","v":16.050337457817772},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.247820584926883},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.24827868351124},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.80251687289088869},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F21*'Daily efficiency'!BJ22","v":218.8188620948267},{"$f":"G21*'Daily efficiency'!BK22","v":2138.2331194521294},{"$f":"H21*'Daily efficiency'!BL22","v":0},{"$f":"I21*'Daily efficiency'!BM22","v":0},{"$f":"J21*'Daily efficiency'!BN22","v":13.653141895569497},{"$f":"K21*'Daily efficiency'!BO22","v":0},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,7,FALSE)","v":0},23.791959856132767,221.26367208043141,0,0,1.4844927022273993,0,{"$f":"(V21+AB21)-(VLOOKUP($A21,Assumptions!$A$43:$M$98,11,FALSE)*F21)","v":44.520157462982063},{"$f":"(W21+AC21)-(VLOOKUP($A21,Assumptions!$A$43:$R$98,16,FALSE)*G21)","v":269.7173535589738},{"$f":"(X21+AD21)-VLOOKUP($A21,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A21,Assumptions!$A$44:$M$98,11,FALSE)*$H21)","v":68.890167526496967},{"$f":"(Y21+AE21)-VLOOKUP($A21,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A21,Assumptions!$A$43:$R$98,16,FALSE)*I21)","v":300.56067010598787},{"$f":"(Z21+AF21)-(VLOOKUP($A21,Assumptions!$A$43:$M$98,11,FALSE)*J21)","v":8.958354969136737},0,null,29.197718595267396,22.809410552255564,68.890167526496967,300.56067010598787,10.442847671364136,0]
[{"$f":"'Gas Use Per Customer'!B21","v":2023},{"$f":"'Gas Use Per Customer'!C21","v":8},{"$f":"'Daily efficiency'!CP23","v":65},{"$f":"'Gas Use Per Customer'!P21","v":123.22740561197855},{"$f":"'Gas Use Per Customer'!R21","v":16.545646810010574},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.718364469510044},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":123.22740561197855},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.82728234050052873},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F22*'Daily efficiency'!BJ23","v":222.63338377279919},{"$f":"G22*'Daily efficiency'!BK23","v":2255.7933248640393},{"$f":"H22*'Daily efficiency'!BL23","v":0},{"$f":"I22*'Daily efficiency'!BM23","v":0},{"$f":"J22*'Daily efficiency'!BN23","v":15.247347265966999},{"$f":"K22*'Daily efficiency'!BO23","v":0},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.206709049889838,233.42876413860415,0,0,1.6578290856260649,0,{"$f":"(V22+AB22)-(VLOOKUP($A22,Assumptions!$A$43:$M$98,11,FALSE)*F22)","v":44.60764809045039},{"$f":"(W22+AC22)-(VLOOKUP($A22,Assumptions!$A$43:$R$98,16,FALSE)*G22)","v":278.64531603587278},{"$f":"(X22+AD22)-VLOOKUP($A22,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A22,Assumptions!$A$44:$M$98,11,FALSE)*$H22)","v":68.890167526496967},{"$f":"(Y22+AE22)-VLOOKUP($A22,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A22,Assumptions!$A$43:$R$98,16,FALSE)*I22)","v":300.56067010598787},{"$f":"(Z22+AF22)-(VLOOKUP($A22,Assumptions!$A$43:$M$98,11,FALSE)*J22)","v":9.114467217467574},0,null,28.379319093267501,22.612284552454014,68.890167526496967,300.56067010598787,10.77229630309364,0]
[{"$f":"'Gas Use Per Customer'!B22","v":2023},{"$f":"'Gas Use Per Customer'!C22","v":9},{"$f":"'Daily efficiency'!CP24","v":63},{"$f":"'Gas Use Per Customer'!P22","v":127.73073272736649},{"$f":"'Gas Use Per Customer'!R22","v":18.132449396995558},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.505959517596446},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.95765945462983},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8132449396995558},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.773073272736649},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8132449396995558},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F23*'Daily efficiency'!BJ24","v":220.44065069143412},{"$f":"G23*'Daily efficiency'!BK24","v":1970.1140015592498},{"$f":"H23*'Daily efficiency'!BL24","v":22.263194059625409},{"$f":"I23*'Daily efficiency'!BM24","v":299.40083751294719},{"$f":"J23*'Daily efficiency'!BN24","v":53.128076733196963},{"$f":"K23*'Daily efficiency'!BO24","v":0},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,7,FALSE)","v":0},23.968295336612947,203.86676010039776,2.4206552134722208,30.981901893393808,5.7765635776041595,0,{"$f":"(V23+AB23)-(VLOOKUP($A23,Assumptions!$A$43:$M$98,11,FALSE)*F23)","v":45.212449897179894},{"$f":"(W23+AC23)-(VLOOKUP($A23,Assumptions!$A$43:$R$98,16,FALSE)*G23)","v":254.45980476440508},{"$f":"(X23+AD23)-VLOOKUP($A23,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A23,Assumptions!$A$44:$M$98,11,FALSE)*$H23)","v":70.04972901685754},{"$f":"(Y23+AE23)-VLOOKUP($A23,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A23,Assumptions!$A$43:$R$98,16,FALSE)*I23)","v":323.23828614184464},{"$f":"(Z23+AF23)-(VLOOKUP($A23,Assumptions!$A$43:$M$98,11,FALSE)*J23)","v":12.547474581328737},0,null,31.168189765271958,22.135089212113993,72.470384230329756,253.06226562700235,18.324038158932897,0]
[{"$f":"'Gas Use Per Customer'!B23","v":2023},{"$f":"'Gas Use Per Customer'!C23","v":10},{"$f":"'Daily efficiency'!CP25","v":56},{"$f":"'Gas Use Per Customer'!P23","v":199.10246083133774},{"$f":"'Gas Use Per Customer'!R23","v":39.089504004496277},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.271603203597024},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":179.19221474820398},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.908950400449628},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":19.910246083133774},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.908950400449628},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F24*'Daily efficiency'!BJ25","v":436.98457215118702},{"$f":"G24*'Daily efficiency'!BK25","v":3129.2211166145571},{"$f":"H24*'Daily efficiency'!BL25","v":56.428683282946622},{"$f":"I24*'Daily efficiency'!BM25","v":466.69616818865592},{"$f":"J24*'Daily efficiency'!BN25","v":114.53224673317403},{"$f":"K24*'Daily efficiency'!BO25","v":0},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.512903132934227,323.81078971930395,6.1354352844614146,48.293568638459433,12.452978643712601,0,{"$f":"(V24+AB24)-(VLOOKUP($A24,Assumptions!$A$43:$M$98,11,FALSE)*F24)","v":57.096720166324623},{"$f":"(W24+AC24)-(VLOOKUP($A24,Assumptions!$A$43:$R$98,16,FALSE)*G24)","v":332.64238060474702},{"$f":"(X24+AD24)-VLOOKUP($A24,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A24,Assumptions!$A$44:$M$98,11,FALSE)*$H24)","v":72.30696689694966},{"$f":"(Y24+AE24)-VLOOKUP($A24,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A24,Assumptions!$A$43:$R$98,16,FALSE)*I24)","v":335.9097913559587},{"$f":"(Z24+AF24)-(VLOOKUP($A24,Assumptions!$A$43:$M$98,11,FALSE)*J24)","v":17.766347456540114},0,null,18.258328424862164,18.563439325317066,78.442402181411069,168.71202392647081,30.219326100252715,0]
[{"$f":"'Gas Use Per Customer'!B24","v":2023},{"$f":"'Gas Use Per Customer'!C24","v":11},{"$f":"'Daily efficiency'!CP26","v":47},{"$f":"'Gas Use Per Customer'!P24","v":314.88548669898444},{"$f":"'Gas Use Per Customer'!R24","v":70.847599748445248},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.254279924533574},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.465646009695334},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.508559849067147},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.41984068928909},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0847599748445251},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F25*'Daily efficiency'!BJ26","v":333.00452720363262},{"$f":"G25*'Daily efficiency'!BK26","v":1740.7161299317331},{"$f":"H25*'Daily efficiency'!BL26","v":730.38267263664591},{"$f":"I25*'Daily efficiency'!BM26","v":5123.5857235422964},{"$f":"J25*'Daily efficiency'!BN26","v":221.42236508047415},{"$f":"K25*'Daily efficiency'!BO26","v":0},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,7,FALSE)","v":0},36.207255020391635,180.12874249044458,79.413790294986043,530.18699462494362,24.07503617746471,0,{"$f":"(V25+AB25)-(VLOOKUP($A25,Assumptions!$A$43:$M$98,11,FALSE)*F25)","v":52.758020221137883},{"$f":"(W25+AC25)-(VLOOKUP($A25,Assumptions!$A$43:$R$98,16,FALSE)*G25)","v":244.04446477554166},{"$f":"(X25+AD25)-VLOOKUP($A25,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A25,Assumptions!$A$44:$M$98,11,FALSE)*$H25)","v":118.73967953205531},{"$f":"(Y25+AE25)-VLOOKUP($A25,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A25,Assumptions!$A$43:$R$98,16,FALSE)*I25)","v":687.4439095051971},{"$f":"(Z25+AF25)-(VLOOKUP($A25,Assumptions!$A$43:$M$98,11,FALSE)*J25)","v":27.179661189396313},0,null,24.822304217533098,25.83420270586987,27.933122164961102,31.187932418218203,51.254697366861024,0]
[{"$f":"'Gas Use Per Customer'!B25","v":2023},{"$f":"'Gas Use Per Customer'!C25","v":12},{"$f":"'Daily efficiency'!CP27","v":38},{"$f":"'Gas Use Per Customer'!P25","v":466.0491520193458},{"$f":"'Gas Use Per Customer'!R25","v":105.88480511359688},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.765441534079063},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.81474560580372},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.530883068158126},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":326.23440641354205},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.588480511359689},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F26*'Daily efficiency'!BJ27","v":520.20008391525062},{"$f":"G26*'Daily efficiency'!BK27","v":2554.4922175412844},{"$f":"H26*'Daily efficiency'!BL27","v":1523.5975853153423},{"$f":"I26*'Daily efficiency'!BM27","v":7616.1000730820861},{"$f":"J26*'Daily efficiency'!BN27","v":320.25030088551097},{"$f":"K26*'Daily efficiency'!BO27","v":0},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.0955513087765726E-2},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.7418359764771927E-2},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.2524163691876014E-2},{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.1310657598559165E-2},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.560843956427576,264.33802900728239,165.65926830848119,788.11157388394008,34.820500525592728,0,{"$f":"(V26+AB26)-(VLOOKUP($A26,Assumptions!$A$43:$M$98,11,FALSE)*F26)","v":65.80120136935102},{"$f":"(W26+AC26)-(VLOOKUP($A26,Assumptions!$A$43:$R$98,16,FALSE)*G26)","v":298.77048768096552},{"$f":"(X26+AD26)-VLOOKUP($A26,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A26,Assumptions!$A$44:$M$98,11,FALSE)*$H26)","v":190.36434196990487},{"$f":"(Y26+AE26)-VLOOKUP($A26,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A26,Assumptions!$A$43:$R$98,16,FALSE)*I26)","v":876.57420700422767},{"$f":"(Z26+AF26)-(VLOOKUP($A26,Assumptions!$A$43:$M$98,11,FALSE)*J26)","v":35.488322941583398},0,null,20.714713283225489,21.369025590714486,29.964063582380152,26.869459191654435,33.515973234790671,0]
[{"$f":"'Gas Use Per Customer'!B26","v":2024},{"$f":"'Gas Use Per Customer'!C26","v":1},{"$f":"'Daily efficiency'!CP28","v":43},{"$f":"'Gas Use Per Customer'!P26","v":459.86408161193225},{"$f":"'Gas Use Per Customer'!R26","v":96.801720549465799},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.040516164839737},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.95922448357967},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":58.081032329679473},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":321.90485712835255},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.6801720549465813},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F27*'Daily efficiency'!BJ28","v":479.5909242277076},{"$f":"G27*'Daily efficiency'!BK28","v":2677.5391975116736},{"$f":"H27*'Daily efficiency'!BL28","v":1299.0688403718148},{"$f":"I27*'Daily efficiency'!BM28","v":7393.3238460263165},{"$f":"J27*'Daily efficiency'!BN28","v":329.37566075992424},{"$f":"K27*'Daily efficiency'!BO28","v":0},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.979349188305804,286.81517526496503,146.21396488475594,791.96505382978171,37.072185706848963,0,{"$f":"(V27+AB27)-(VLOOKUP($A27,Assumptions!$A$43:$M$98,11,FALSE)*F27)","v":64.474203780286501},{"$f":"(W27+AC27)-(VLOOKUP($A27,Assumptions!$A$43:$R$98,16,FALSE)*G27)","v":319.60892650132439},{"$f":"(X27+AD27)-VLOOKUP($A27,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A27,Assumptions!$A$44:$M$98,11,FALSE)*$H27)","v":173.09497290429414},{"$f":"(Y27+AE27)-VLOOKUP($A27,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A27,Assumptions!$A$43:$R$98,16,FALSE)*I27)","v":882.77097626298053},{"$f":"(Z27+AF27)-(VLOOKUP($A27,Assumptions!$A$43:$M$98,11,FALSE)*J27)","v":38.158173849192046},0,null,22.20146619099954,23.166912375574075,29.802323746894288,27.423350617881322,75.230359556041009,0]
[{"$f":"'Gas Use Per Customer'!B27","v":2024},{"$f":"'Gas Use Per Customer'!C27","v":2},{"$f":"'Daily efficiency'!CP29","v":45},{"$f":"'Gas Use Per Customer'!P27","v":397.90580876255876},{"$f":"'Gas Use Per Customer'!R27","v":82.390111797791818},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.717033539337546},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.37174262876762},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.434067078675092},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":278.5340661337911},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2390111797791814},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F28*'Daily efficiency'!BJ29","v":408.19057388691419},{"$f":"G28*'Daily efficiency'!BK29","v":2358.29989566108},{"$f":"H28*'Daily efficiency'!BL29","v":937.32046122160887},{"$f":"I28*'Daily efficiency'!BM29","v":6359.9892383611677},{"$f":"J28*'Daily efficiency'!BN29","v":291.34848154701888},{"$f":"K28*'Daily efficiency'!BO29","v":0},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.943032718348739,252.61859790137859,105.49813585213374,681.27534034948394,32.792116419288597,0,{"$f":"(V28+AB28)-(VLOOKUP($A28,Assumptions!$A$43:$M$98,11,FALSE)*F28)","v":59.540206344437962},{"$f":"(W28+AC28)-(VLOOKUP($A28,Assumptions!$A$43:$R$98,16,FALSE)*G28)","v":297.88013383499742},{"$f":"(X28+AD28)-VLOOKUP($A28,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A28,Assumptions!$A$44:$M$98,11,FALSE)*$H28)","v":138.58378193988898},{"$f":"(Y28+AE28)-VLOOKUP($A28,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A28,Assumptions!$A$43:$R$98,16,FALSE)*I28)","v":801.17276040962133},{"$f":"(Z28+AF28)-(VLOOKUP($A28,Assumptions!$A$43:$M$98,11,FALSE)*J28)","v":34.912210906334522},0,null,24.088734697745501,24.953990557159774,28.034064387081632,28.763905669792859,67.704327325623126,0]
[{"$f":"'Gas Use Per Customer'!B28","v":2024},{"$f":"'Gas Use Per Customer'!C28","v":3},{"$f":"'Daily efficiency'!CP30","v":49},{"$f":"'Gas Use Per Customer'!P28","v":305.93033180935169},{"$f":"'Gas Use Per Customer'!R28","v":62.165163081193619},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":49.732130464954899},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":275.33729862841653},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":6.2165163081193624},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.593033180935169},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2165163081193624},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F29*'Daily efficiency'!BJ30","v":739.78456840869001},{"$f":"G29*'Daily efficiency'!BK30","v":4905.2694788610124},{"$f":"H29*'Daily efficiency'!BL30","v":105.61492040764284},{"$f":"I29*'Daily efficiency'!BM30","v":717.10069776112073},{"$f":"J29*'Daily efficiency'!BN30","v":182.14392782789722},{"$f":"K29*'Daily efficiency'!BO30","v":0},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,7,FALSE)","v":0},83.264898322581132,525.44729377216561,11.887265542732534,76.815070532721052,20.500827238514297,0,{"$f":"(V29+AB29)-(VLOOKUP($A29,Assumptions!$A$43:$M$98,11,FALSE)*F29)","v":78.912465565460224},{"$f":"(W29+AC29)-(VLOOKUP($A29,Assumptions!$A$43:$R$98,16,FALSE)*G29)","v":466.09299268273077},{"$f":"(X29+AD29)-VLOOKUP($A29,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A29,Assumptions!$A$44:$M$98,11,FALSE)*$H29)","v":75.983705931406874},{"$f":"(Y29+AE29)-VLOOKUP($A29,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A29,Assumptions!$A$43:$R$98,16,FALSE)*I29)","v":363.02202303078946},{"$f":"(Z29+AF29)-(VLOOKUP($A29,Assumptions!$A$43:$M$98,11,FALSE)*J29)","v":24.072164827527892},0,null,15.86750151817205,16.928073130831066,87.870971474139409,118.66166420432477,44.57299206604219,0]
[{"$f":"'Gas Use Per Customer'!B29","v":2024},{"$f":"'Gas Use Per Customer'!C29","v":4},{"$f":"'Daily efficiency'!CP31","v":53},{"$f":"'Gas Use Per Customer'!P29","v":237.64349822166827},{"$f":"'Gas Use Per Customer'!R29","v":44.969099368099435},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.975279494479551},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":213.87914839950145},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4969099368099439},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.764349822166828},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4969099368099439},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F30*'Daily efficiency'!BJ31","v":502.71302099747317},{"$f":"G30*'Daily efficiency'!BK31","v":3794.7715612056622},{"$f":"H30*'Daily efficiency'!BL31","v":73.251986138528764},{"$f":"I30*'Daily efficiency'!BM31","v":557.03635983159063},{"$f":"J30*'Daily efficiency'!BN31","v":131.7594611485313},{"$f":"K30*'Daily efficiency'!BO31","v":0},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.581808226726586,406.49192789752306,8.2447234481676617,59.669147447974652,14.829909414263019,0,{"$f":"(V30+AB30)-(VLOOKUP($A30,Assumptions!$A$43:$M$98,11,FALSE)*F30)","v":62.100616853429372},{"$f":"(W30+AC30)-(VLOOKUP($A30,Assumptions!$A$43:$R$98,16,FALSE)*G30)","v":388.36144566268842},{"$f":"(X30+AD30)-VLOOKUP($A30,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A30,Assumptions!$A$44:$M$98,11,FALSE)*$H30)","v":73.575069009819956},{"$f":"(Y30+AE30)-VLOOKUP($A30,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A30,Assumptions!$A$43:$R$98,16,FALSE)*I30)","v":350.45652426322084},{"$f":"(Z30+AF30)-(VLOOKUP($A30,Assumptions!$A$43:$M$98,11,FALSE)*J30)","v":19.635152176254579},0,null,17.262024847634272,18.15798541227003,81.819792457987617,147.47153904304304,34.4650615905176,0]
[{"$f":"'Gas Use Per Customer'!B30","v":2024},{"$f":"'Gas Use Per Customer'!C30","v":5},{"$f":"'Daily efficiency'!CP32","v":58},{"$f":"'Gas Use Per Customer'!P30","v":150.27547404903481},{"$f":"'Gas Use Per Customer'!R30","v":24.455424872990466},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.564339898392376},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.24792664413133},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.445542487299047},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.027547404903482},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.445542487299047},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F31*'Daily efficiency'!BJ32","v":273.38907584168896},{"$f":"G31*'Daily efficiency'!BK32","v":2320.775363971673},{"$f":"H31*'Daily efficiency'!BL32","v":30.375519745689104},{"$f":"I31*'Daily efficiency'!BM32","v":352.2457111709378},{"$f":"J31*'Daily efficiency'!BN32","v":71.654394877862032},{"$f":"K31*'Daily efficiency'!BO32","v":0},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.770733230389528,248.59900963793316,3.4188528270612797,37.732189123399117,8.0649099192553209,0,{"$f":"(V31+AB31)-(VLOOKUP($A31,Assumptions!$A$43:$M$98,11,FALSE)*F31)","v":48.06522703649852},{"$f":"(W31+AC31)-(VLOOKUP($A31,Assumptions!$A$43:$R$98,16,FALSE)*G31)","v":283.21139763081669},{"$f":"(X31+AD31)-VLOOKUP($A31,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A31,Assumptions!$A$44:$M$98,11,FALSE)*$H31)","v":70.221159036139355},{"$f":"(Y31+AE31)-VLOOKUP($A31,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A31,Assumptions!$A$43:$R$98,16,FALSE)*I31)","v":334.3798848528362},{"$f":"(Z31+AF31)-(VLOOKUP($A31,Assumptions!$A$43:$M$98,11,FALSE)*J31)","v":14.342113328672653},0,null,24.567773452171568,20.940165565422056,73.640011863200641,222.5112826752609,22.407023247927974,0]
[{"$f":"'Gas Use Per Customer'!B31","v":2024},{"$f":"'Gas Use Per Customer'!C31","v":6},{"$f":"'Daily efficiency'!CP33","v":62},{"$f":"'Gas Use Per Customer'!P31","v":125.99556207593024},{"$f":"'Gas Use Per Customer'!R31","v":18.019525801952579},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.415620641562064},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.39600586833721},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8019525801952581},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.599556207593025},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8019525801952581},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F32*'Daily efficiency'!BJ33","v":208.99572749704967},{"$f":"G32*'Daily efficiency'!BK33","v":1943.3507949096349},{"$f":"H32*'Daily efficiency'!BL33","v":22.12454539416883},{"$f":"I32*'Daily efficiency'!BM33","v":295.33359750598061},{"$f":"J32*'Daily efficiency'!BN33","v":52.797210599721033},{"$f":"K32*'Daily efficiency'!BO33","v":0},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,7,FALSE)","v":0},23.523075153254709,208.169687809355,2.4901817385045613,31.635823523715626,5.942479148704062,0,{"$f":"(V32+AB32)-(VLOOKUP($A32,Assumptions!$A$43:$M$98,11,FALSE)*F32)","v":44.512037316314803},{"$f":"(W32+AC32)-(VLOOKUP($A32,Assumptions!$A$43:$R$98,16,FALSE)*G32)","v":257.43952351797839},{"$f":"(X32+AD32)-VLOOKUP($A32,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A32,Assumptions!$A$44:$M$98,11,FALSE)*$H32)","v":69.754296492201519},{"$f":"(Y32+AE32)-VLOOKUP($A32,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A32,Assumptions!$A$43:$R$98,16,FALSE)*I32)","v":329.9121245549016},{"$f":"(Z32+AF32)-(VLOOKUP($A32,Assumptions!$A$43:$M$98,11,FALSE)*J32)","v":12.681491102740283},0,null,30.877641985098407,22.702697643238725,72.244478230706079,261.84424206630592,18.623970251444344,0]
[{"$f":"'Gas Use Per Customer'!B32","v":2024},{"$f":"'Gas Use Per Customer'!C32","v":7},{"$f":"'Daily efficiency'!CP34","v":64},{"$f":"'Gas Use Per Customer'!P32","v":118.28485374678986},{"$f":"'Gas Use Per Customer'!R32","v":16.084796753655635},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.280556915972852},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.28485374678986},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.80423983768278173},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F33*'Daily efficiency'!BJ34","v":234.99850005450224},{"$f":"G33*'Daily efficiency'!BK34","v":2177.336730017897},{"$f":"H33*'Daily efficiency'!BL34","v":0},{"$f":"I33*'Daily efficiency'!BM34","v":0},{"$f":"J33*'Daily efficiency'!BN34","v":15.202727254261607},{"$f":"K33*'Daily efficiency'!BO34","v":0},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.449762604655266,233.2340144305978,0,0,1.7111110357099415,0,{"$f":"(V33+AB33)-(VLOOKUP($A33,Assumptions!$A$43:$M$98,11,FALSE)*F33)","v":46.818088928549983},{"$f":"(W33+AC33)-(VLOOKUP($A33,Assumptions!$A$43:$R$98,16,FALSE)*G33)","v":279.22459460357038},{"$f":"(X33+AD33)-VLOOKUP($A33,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A33,Assumptions!$A$44:$M$98,11,FALSE)*$H33)","v":68.557107526496964},{"$f":"(Y33+AE33)-VLOOKUP($A33,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A33,Assumptions!$A$43:$R$98,16,FALSE)*I33)","v":306.72761010598788},{"$f":"(Z33+AF33)-(VLOOKUP($A33,Assumptions!$A$43:$M$98,11,FALSE)*J33)","v":9.1660327087795661},0,null,30.638993844269361,23.60611572478258,68.557107526496964,306.72761010598788,10.877143744489508,0]
[{"$f":"'Gas Use Per Customer'!B33","v":2024},{"$f":"'Gas Use Per Customer'!C33","v":8},{"$f":"'Daily efficiency'!CP35","v":64},{"$f":"'Gas Use Per Customer'!P33","v":126.55932510876239},{"$f":"'Gas Use Per Customer'!R33","v":16.917029341569563},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.071177874491084},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.55932510876239},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.84585146707847825},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F34*'Daily efficiency'!BJ35","v":250.16152155128015},{"$f":"G34*'Daily efficiency'!BK35","v":2277.7759960717281},{"$f":"H34*'Daily efficiency'!BL35","v":0},{"$f":"I34*'Daily efficiency'!BM35","v":0},{"$f":"J34*'Daily efficiency'!BN35","v":19.187185537083408},{"$f":"K34*'Daily efficiency'!BO35","v":0},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.156404642225908,243.99296269304929,0,0,2.159573369147588,0,{"$f":"(V34+AB34)-(VLOOKUP($A34,Assumptions!$A$43:$M$98,11,FALSE)*F34)","v":47.957420151938422},{"$f":"(W34+AC34)-(VLOOKUP($A34,Assumptions!$A$43:$R$98,16,FALSE)*G34)","v":284.43333825893546},{"$f":"(X34+AD34)-VLOOKUP($A34,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A34,Assumptions!$A$44:$M$98,11,FALSE)*$H34)","v":68.557107526496964},{"$f":"(Y34+AE34)-VLOOKUP($A34,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A34,Assumptions!$A$43:$R$98,16,FALSE)*I34)","v":306.72761010598788},{"$f":"(Z34+AF34)-(VLOOKUP($A34,Assumptions!$A$43:$M$98,11,FALSE)*J34)","v":9.5846365783128853},0,null,29.840638020725695,22.47430902578688,68.557107526496964,306.72761010598788,11.744209947460472,0]
[{"$f":"'Gas Use Per Customer'!B34","v":2024},{"$f":"'Gas Use Per Customer'!C34","v":9},{"$f":"'Daily efficiency'!CP36","v":62},{"$f":"'Gas Use Per Customer'!P34","v":129.8731094462587},{"$f":"'Gas Use Per Customer'!R34","v":18.563000421407502},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.850400337126002},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.88579850163283},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8563000421407503},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.98731094462587},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8563000421407503},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F35*'Daily efficiency'!BJ36","v":217.89307011572484},{"$f":"G35*'Daily efficiency'!BK36","v":2003.1579392270389},{"$f":"H35*'Daily efficiency'!BL36","v":22.791828707884342},{"$f":"I35*'Daily efficiency'!BM36","v":304.42256854203049},{"$f":"J35*'Daily efficiency'!BN36","v":54.389591234723959},{"$f":"K35*'Daily efficiency'!BO36","v":0},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.524496864549292,214.57616603960264,2.5652864103800397,32.609424516412751,6.1217062065887262,0,{"$f":"(V35+AB35)-(VLOOKUP($A35,Assumptions!$A$43:$M$98,11,FALSE)*F35)","v":45.201482447147185},{"$f":"(W35+AC35)-(VLOOKUP($A35,Assumptions!$A$43:$R$98,16,FALSE)*G35)","v":261.50517992363075},{"$f":"(X35+AD35)-VLOOKUP($A35,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A35,Assumptions!$A$44:$M$98,11,FALSE)*$H35)","v":69.790404091519221},{"$f":"(Y35+AE35)-VLOOKUP($A35,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A35,Assumptions!$A$43:$R$98,16,FALSE)*I35)","v":330.62563423375479},{"$f":"(Z35+AF35)-(VLOOKUP($A35,Assumptions!$A$43:$M$98,11,FALSE)*J35)","v":12.821721088067173},0,null,30.437888151838894,22.372707657892047,72.355690501899261,254.57589769232962,18.943427294655898,0]
[{"$f":"'Gas Use Per Customer'!B35","v":2024},{"$f":"'Gas Use Per Customer'!C35","v":10},{"$f":"'Daily efficiency'!CP37","v":55},{"$f":"'Gas Use Per Customer'!P35","v":201.32254635791662},{"$f":"'Gas Use Per Customer'!R35","v":39.730051052521155},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.784040842016925},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":181.19029172212495},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":3.9730051052521156},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":20.132254635791664},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":3.9730051052521156},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F36*'Daily efficiency'!BJ37","v":444.14529687390694},{"$f":"G36*'Daily efficiency'!BK37","v":3175.8978025305246},{"$f":"H36*'Daily efficiency'!BL37","v":59.053899577693812},{"$f":"I36*'Daily efficiency'!BM37","v":471.90004866295686},{"$f":"J36*'Daily efficiency'!BN37","v":116.40904958388693},{"$f":"K36*'Daily efficiency'!BO37","v":0},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.9898410481957,340.19882349544514,6.6466876356525413,50.549435575245731,13.102176081180327,0,{"$f":"(V36+AB36)-(VLOOKUP($A36,Assumptions!$A$43:$M$98,11,FALSE)*F36)","v":58.516076921472845},{"$f":"(W36+AC36)-(VLOOKUP($A36,Assumptions!$A$43:$R$98,16,FALSE)*G36)","v":343.99479855248893},{"$f":"(X36+AD36)-VLOOKUP($A36,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A36,Assumptions!$A$44:$M$98,11,FALSE)*$H36)","v":72.35296160312663},{"$f":"(Y36+AE36)-VLOOKUP($A36,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A36,Assumptions!$A$43:$R$98,16,FALSE)*I36)","v":343.77308542292292},{"$f":"(Z36+AF36)-(VLOOKUP($A36,Assumptions!$A$43:$M$98,11,FALSE)*J36)","v":18.283347248993678},0,null,18.410521560907856,18.985277593130785,78.99964923877917,170.75737002240865,31.385523330174003,0]
[{"$f":"'Gas Use Per Customer'!B36","v":2024},{"$f":"'Gas Use Per Customer'!C36","v":11},{"$f":"'Daily efficiency'!CP38","v":47},{"$f":"'Gas Use Per Customer'!P36","v":313.78738606588126},{"$f":"'Gas Use Per Customer'!R36","v":70.54856427727178},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.164569283181532},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.136215819764374},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.329138566363063},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":219.65117024611686},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0548564277271781},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F37*'Daily efficiency'!BJ38","v":331.59897266051735},{"$f":"G37*'Daily efficiency'!BK38","v":1705.8732948171269},{"$f":"H37*'Daily efficiency'!BL38","v":723.3973271829683},{"$f":"I37*'Daily efficiency'!BM38","v":5127.1708329416097},{"$f":"J37*'Daily efficiency'!BN38","v":213.59753644348643},{"$f":"K37*'Daily efficiency'!BO38","v":0},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,7,FALSE)","v":0},37.322425908182815,182.73134842899512,81.4204668046564,549.2171328174004,24.041022094009655,0,{"$f":"(V37+AB37)-(VLOOKUP($A37,Assumptions!$A$43:$M$98,11,FALSE)*F37)","v":53.468673610540087},{"$f":"(W37+AC37)-(VLOOKUP($A37,Assumptions!$A$43:$R$98,16,FALSE)*G37)","v":244.91992791989477},{"$f":"(X37+AD37)-VLOOKUP($A37,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A37,Assumptions!$A$44:$M$98,11,FALSE)*$H37)","v":119.60426104494773},{"$f":"(Y37+AE37)-VLOOKUP($A37,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A37,Assumptions!$A$43:$R$98,16,FALSE)*I37)","v":708.61098784452645},{"$f":"(Z37+AF37)-(VLOOKUP($A37,Assumptions!$A$43:$M$98,11,FALSE)*J37)","v":27.010807939811599},0,null,25.263293996268128,26.017609247096228,28.255774886000513,32.260742660762297,51.051830033821254,0]
[{"$f":"'Gas Use Per Customer'!B37","v":2024},{"$f":"'Gas Use Per Customer'!C37","v":12},{"$f":"'Daily efficiency'!CP39","v":38},{"$f":"'Gas Use Per Customer'!P37","v":468.19260811333481},{"$f":"'Gas Use Per Customer'!R37","v":106.43355676870983},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.93006703061295},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.45778243400045},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.860134061225899},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":327.73482567933434},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.643355676870984},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F38*'Daily efficiency'!BJ39","v":522.89603879501021},{"$f":"G38*'Daily efficiency'!BK39","v":2566.2408536819403},{"$f":"H38*'Daily efficiency'!BL39","v":1531.493682359398},{"$f":"I38*'Daily efficiency'!BM39","v":7651.1280868513295},{"$f":"J38*'Daily efficiency'!BN39","v":321.91000911723324},{"$f":"K38*'Daily efficiency'!BO39","v":0},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.2747563552525807E-2},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":4.9086012360247851E-2},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.4371381907362105E-2},{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.3466887332817773E-2},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.853465404396132,274.89301404249198,172.37405481116102,819.58077224204408,36.231904966365789,0,{"$f":"(V38+AB38)-(VLOOKUP($A38,Assumptions!$A$43:$M$98,11,FALSE)*F38)","v":67.274920048372707},{"$f":"(W38+AC38)-(VLOOKUP($A38,Assumptions!$A$43:$R$98,16,FALSE)*G38)","v":306.01082644954681},{"$f":"(X38+AD38)-VLOOKUP($A38,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A38,Assumptions!$A$44:$M$98,11,FALSE)*$H38)","v":195.10826293469097},{"$f":"(Y38+AE38)-VLOOKUP($A38,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A38,Assumptions!$A$43:$R$98,16,FALSE)*I38)","v":906.47617074019911},{"$f":"(Z38+AF38)-(VLOOKUP($A38,Assumptions!$A$43:$M$98,11,FALSE)*J38)","v":36.626759792707503},0,null,21.069457819763699,21.786676476494844,30.552435537894571,27.658829630364725,34.412793206094676,0]
[{"$f":"'Gas Use Per Customer'!B38","v":2025},{"$f":"'Gas Use Per Customer'!C38","v":1},{"$f":"'Daily efficiency'!CP40","v":43},{"$f":"'Gas Use Per Customer'!P38","v":462.9085739916672},{"$f":"'Gas Use Per Customer'!R38","v":97.523113012280945},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.256933903684281},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.87257219750015},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":58.513867807368563},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":324.03600179416702},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.7523113012280955},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F39*'Daily efficiency'!BJ40","v":483.16496481302579},{"$f":"G39*'Daily efficiency'!BK40","v":2655.768767313195},{"$f":"H39*'Daily efficiency'!BL40","v":1332.3822704988925},{"$f":"I39*'Daily efficiency'!BM40","v":7472.8973678285802},{"$f":"J39*'Daily efficiency'!BN40","v":322.61274965836805},{"$f":"K39*'Daily efficiency'!BO40","v":0},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,7,FALSE)","v":0},55.73736276378537,291.57537331415085,153.70210871885362,820.44523852403381,37.216241179426596,0,{"$f":"(V39+AB39)-(VLOOKUP($A39,Assumptions!$A$43:$M$98,11,FALSE)*F39)","v":65.58310200394132},{"$f":"(W39+AC39)-(VLOOKUP($A39,Assumptions!$A$43:$R$98,16,FALSE)*G39)","v":321.56531363058457},{"$f":"(X39+AD39)-VLOOKUP($A39,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A39,Assumptions!$A$44:$M$98,11,FALSE)*$H39)","v":179.03006086711733},{"$f":"(Y39+AE39)-VLOOKUP($A39,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A39,Assumptions!$A$43:$R$98,16,FALSE)*I39)","v":904.45411030978107},{"$f":"(Z39+AF39)-(VLOOKUP($A39,Assumptions!$A$43:$M$98,11,FALSE)*J39)","v":38.085857537828097},0,null,22.416259413869252,23.15542288460421,30.596176184506529,27.912148813769935,75.302098717254694,0]
[{"$f":"'Gas Use Per Customer'!B39","v":2025},{"$f":"'Gas Use Per Customer'!C39","v":2},{"$f":"'Daily efficiency'!CP41","v":45},{"$f":"'Gas Use Per Customer'!P39","v":383.92127233551503},{"$f":"'Gas Use Per Customer'!R39","v":79.482222989299274},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.844666896789782},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.1763817006545},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.689333793579564},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":268.7448906348605},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9482222989299274},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F40*'Daily efficiency'!BJ41","v":393.78383531552993},{"$f":"G40*'Daily efficiency'!BK41","v":2206.5210971472884},{"$f":"H40*'Daily efficiency'!BL41","v":881.40778909390656},{"$f":"I40*'Daily efficiency'!BM41","v":6186.8913036868253},{"$f":"J40*'Daily efficiency'!BN41","v":266.15190098131069},{"$f":"K40*'Daily efficiency'!BO41","v":0},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.426456961733521,242.25272190287717,101.67820363913243,679.25534923418286,30.702981663844486,0,{"$f":"(V40+AB40)-(VLOOKUP($A40,Assumptions!$A$43:$M$98,11,FALSE)*F40)","v":59.247126560415097},{"$f":"(W40+AC40)-(VLOOKUP($A40,Assumptions!$A$43:$R$98,16,FALSE)*G40)","v":288.51106213644931},{"$f":"(X40+AD40)-VLOOKUP($A40,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A40,Assumptions!$A$44:$M$98,11,FALSE)*$H40)","v":134.95601650444738},{"$f":"(Y40+AE40)-VLOOKUP($A40,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A40,Assumptions!$A$43:$R$98,16,FALSE)*I40)","v":801.22382082658646},{"$f":"(Z40+AF40)-(VLOOKUP($A40,Assumptions!$A$43:$M$98,11,FALSE)*J40)","v":32.897574808421204},0,null,24.847118568216008,25.049498679885151,28.298993877456216,29.813546182546659,63.600556472265694,0]
[{"$f":"'Gas Use Per Customer'!B40","v":2025},{"$f":"'Gas Use Per Customer'!C40","v":3},{"$f":"'Daily efficiency'!CP42","v":48},{"$f":"'Gas Use Per Customer'!P40","v":308.9151656898963},{"$f":"'Gas Use Per Customer'!R40","v":62.905228307352736},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.871568492205821},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.674549706968889},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":37.743136984411642},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.24061598292741},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2905228307352736},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F41*'Daily efficiency'!BJ42","v":288.45522362862664},{"$f":"G41*'Daily efficiency'!BK42","v":1652.1075603937477},{"$f":"H41*'Daily efficiency'!BL42","v":653.51969050452453},{"$f":"I41*'Daily efficiency'!BM42","v":5068.6800386398209},{"$f":"J41*'Daily efficiency'!BN42","v":184.31231894054341},{"$f":"K41*'Daily efficiency'!BO42","v":0},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.275867687797529,181.38396859161853,75.389290854363324,556.48755745085589,21.262060229468489,0,{"$f":"(V41+AB41)-(VLOOKUP($A41,Assumptions!$A$43:$M$98,11,FALSE)*F41)","v":50.748929121385757},{"$f":"(W41+AC41)-(VLOOKUP($A41,Assumptions!$A$43:$R$98,16,FALSE)*G41)","v":243.09073298392917},{"$f":"(X41+AD41)-VLOOKUP($A41,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A41,Assumptions!$A$44:$M$98,11,FALSE)*$H41)","v":115.97188738949157},{"$f":"(Y41+AE41)-VLOOKUP($A41,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A41,Assumptions!$A$43:$R$98,16,FALSE)*I41)","v":714.50235208031597},{"$f":"(Z41+AF41)-(VLOOKUP($A41,Assumptions!$A$43:$M$98,11,FALSE)*J41)","v":24.674117319014087},0,null,26.891738830476999,26.230581508360906,30.726615924211419,33.042005029098107,45.936177548482576,0]
[{"$f":"'Gas Use Per Customer'!B41","v":2025},{"$f":"'Gas Use Per Customer'!C41","v":4},{"$f":"'Daily efficiency'!CP43","v":52},{"$f":"'Gas Use Per Customer'!P41","v":239.49540099861329},{"$f":"'Gas Use Per Customer'!R41","v":45.421903052064629},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.337522441651707},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":215.54586089875195},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5421903052064634},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.949540099861331},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5421903052064634},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F42*'Daily efficiency'!BJ43","v":507.77494821157268},{"$f":"G42*'Daily efficiency'!BK43","v":3819.5146532095214},{"$f":"H42*'Daily efficiency'!BL43","v":73.319920549428645},{"$f":"I42*'Daily efficiency'!BM43","v":561.3772199407498},{"$f":"J42*'Daily efficiency'!BN43","v":133.08617594254932},{"$f":"K42*'Daily efficiency'!BO43","v":0},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.576342557832234,419.34238575112352,8.4581029401767012,61.633292208598768,15.352670428464096,0,{"$f":"(V42+AB42)-(VLOOKUP($A42,Assumptions!$A$43:$M$98,11,FALSE)*F42)","v":63.221886334619029},{"$f":"(W42+AC42)-(VLOOKUP($A42,Assumptions!$A$43:$R$98,16,FALSE)*G42)","v":396.69299048658183},{"$f":"(X42+AD42)-VLOOKUP($A42,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A42,Assumptions!$A$44:$M$98,11,FALSE)*$H42)","v":73.424465227964504},{"$f":"(Y42+AE42)-VLOOKUP($A42,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A42,Assumptions!$A$43:$R$98,16,FALSE)*I42)","v":351.66374240847472},{"$f":"(Z42+AF42)-(VLOOKUP($A42,Assumptions!$A$43:$M$98,11,FALSE)*J42)","v":20.048755084216154},0,null,17.398513185959882,18.404110792594615,81.882568168141205,146.83527990189293,35.401425512680248,0]
[{"$f":"'Gas Use Per Customer'!B42","v":2025},{"$f":"'Gas Use Per Customer'!C42","v":5},{"$f":"'Daily efficiency'!CP44","v":58},{"$f":"'Gas Use Per Customer'!P42","v":151.19457424929607},{"$f":"'Gas Use Per Customer'!R42","v":24.707592220914943},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.766073776731957},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.07511682436646},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4707592220914947},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.119457424929607},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4707592220914947},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F43*'Daily efficiency'!BJ44","v":276.20807402162495},{"$f":"G43*'Daily efficiency'!BK44","v":2334.969463942316},{"$f":"H43*'Daily efficiency'!BL44","v":30.692067092487726},{"$f":"I43*'Daily efficiency'!BM44","v":354.40008204035018},{"$f":"J43*'Daily efficiency'!BN44","v":72.393245207280756},{"$f":"K43*'Daily efficiency'!BO44","v":0},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.863050388985386,256.35499652889564,3.5406020760764991,38.909387554859578,8.3512027229195596,0,{"$f":"(V43+AB43)-(VLOOKUP($A43,Assumptions!$A$43:$M$98,11,FALSE)*F43)","v":48.679160455097623},{"$f":"(W43+AC43)-(VLOOKUP($A43,Assumptions!$A$43:$R$98,16,FALSE)*G43)","v":288.26550389877809},{"$f":"(X43+AD43)-VLOOKUP($A43,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A43,Assumptions!$A$44:$M$98,11,FALSE)*$H43)","v":70.028285150029973},{"$f":"(Y43+AE43)-VLOOKUP($A43,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A43,Assumptions!$A$43:$R$98,16,FALSE)*I43)","v":335.0020491585604},{"$f":"(Z43+AF43)-(VLOOKUP($A43,Assumptions!$A$43:$M$98,11,FALSE)*J43)","v":14.568608164837297},0,null,24.627632682622739,21.184292222276415,73.568887226106469,221.57015277955324,22.919810887756856,0]
[{"$f":"'Gas Use Per Customer'!B43","v":2025},{"$f":"'Gas Use Per Customer'!C43","v":6},{"$f":"'Daily efficiency'!CP45","v":62},{"$f":"'Gas Use Per Customer'!P43","v":127.00794132101832},{"$f":"'Gas Use Per Customer'!R43","v":18.239211877341475},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.591369501873181},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.30714718891649},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8239211877341477},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.700794132101834},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8239211877341477},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F44*'Daily efficiency'!BJ45","v":211.54371081533981},{"$f":"G44*'Daily efficiency'!BK45","v":1958.965694182883},{"$f":"H44*'Daily efficiency'!BL45","v":22.394278049779658},{"$f":"I44*'Daily efficiency'!BM45","v":297.70661445646709},{"$f":"J44*'Daily efficiency'!BN45","v":53.440890800610504},{"$f":"K44*'Daily efficiency'!BO45","v":0},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.403442734459681,215.07375213575165,2.5833785361003359,32.68504333532573,6.1648805975121599,0,{"$f":"(V44+AB44)-(VLOOKUP($A44,Assumptions!$A$43:$M$98,11,FALSE)*F44)","v":45.020010001283985},{"$f":"(W44+AC44)-(VLOOKUP($A44,Assumptions!$A$43:$R$98,16,FALSE)*G44)","v":261.9288572653781},{"$f":"(X44+AD44)-VLOOKUP($A44,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A44,Assumptions!$A$44:$M$98,11,FALSE)*$H44)","v":69.546118760142832},{"$f":"(Y44+AE44)-VLOOKUP($A44,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A44,Assumptions!$A$43:$R$98,16,FALSE)*I44)","v":330.43821580122034},{"$f":"(Z44+AF44)-(VLOOKUP($A44,Assumptions!$A$43:$M$98,11,FALSE)*J44)","v":12.857343189518907},0,null,30.853861932222671,22.914477677628142,72.129497296243173,260.17130296287752,19.022223787031066,0]
[{"$f":"'Gas Use Per Customer'!B44","v":2025},{"$f":"'Gas Use Per Customer'!C44","v":7},{"$f":"'Daily efficiency'!CP46","v":64},{"$f":"'Gas Use Per Customer'!P44","v":118.31512944922189},{"$f":"'Gas Use Per Customer'!R44","v":16.122520013922728},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.31639401322659},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.31512944922189},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.80612600069613638},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F45*'Daily efficiency'!BJ46","v":248.43329011804997},{"$f":"G45*'Daily efficiency'!BK46","v":2180.2725112340895},{"$f":"H45*'Daily efficiency'!BL46","v":0},{"$f":"I45*'Daily efficiency'!BM46","v":0},{"$f":"J45*'Daily efficiency'!BN46","v":15.6193413651011},{"$f":"K45*'Daily efficiency'!BO46","v":0},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.658982795387445,239.37090427974411,0,0,1.8018295182783675,0,{"$f":"(V45+AB45)-(VLOOKUP($A45,Assumptions!$A$43:$M$98,11,FALSE)*F45)","v":48.74307043081464},{"$f":"(W45+AC45)-(VLOOKUP($A45,Assumptions!$A$43:$R$98,16,FALSE)*G45)","v":283.47436634336282},{"$f":"(X45+AD45)-VLOOKUP($A45,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A45,Assumptions!$A$44:$M$98,11,FALSE)*$H45)","v":68.302282358871963},{"$f":"(Y45+AE45)-VLOOKUP($A45,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A45,Assumptions!$A$43:$R$98,16,FALSE)*I45)","v":306.47278493836285},{"$f":"(Z45+AF45)-(VLOOKUP($A45,Assumptions!$A$43:$M$98,11,FALSE)*J45)","v":9.2417912603760151},0,null,31.824116295730043,23.959266043403474,68.302282358871963,306.47278493836285,11.043620778654383,0]
[{"$f":"'Gas Use Per Customer'!B45","v":2025},{"$f":"'Gas Use Per Customer'!C45","v":8},{"$f":"'Daily efficiency'!CP47","v":64},{"$f":"'Gas Use Per Customer'!P45","v":129.79832672197364},{"$f":"'Gas Use Per Customer'!R45","v":17.283778119323738},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.419589213357551},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":129.79832672197364},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.86418890596618692},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F46*'Daily efficiency'!BJ47","v":268.15554889353274},{"$f":"G46*'Daily efficiency'!BK47","v":2312.151744563123},{"$f":"H46*'Daily efficiency'!BL47","v":0},{"$f":"I46*'Daily efficiency'!BM47","v":0},{"$f":"J46*'Daily efficiency'!BN47","v":20.828346486859235},{"$f":"K46*'Daily efficiency'!BO47","v":0},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.934120216238572,253.84985183103979,0,0,2.4027344456921398,0,{"$f":"(V46+AB46)-(VLOOKUP($A46,Assumptions!$A$43:$M$98,11,FALSE)*F46)","v":50.2079883841498},{"$f":"(W46+AC46)-(VLOOKUP($A46,Assumptions!$A$43:$R$98,16,FALSE)*G46)","v":290.0696312586083},{"$f":"(X46+AD46)-VLOOKUP($A46,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A46,Assumptions!$A$44:$M$98,11,FALSE)*$H46)","v":68.302282358871963},{"$f":"(Y46+AE46)-VLOOKUP($A46,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A46,Assumptions!$A$43:$R$98,16,FALSE)*I46)","v":306.47278493836285},{"$f":"(Z46+AF46)-(VLOOKUP($A46,Assumptions!$A$43:$M$98,11,FALSE)*J46)","v":9.8000530579205272},0,null,30.578102613739535,22.347717307630148,68.302282358871963,306.47278493836285,12.202787503612667,0]
[{"$f":"'Gas Use Per Customer'!B46","v":2025},{"$f":"'Gas Use Per Customer'!C46","v":9},{"$f":"'Daily efficiency'!CP48","v":62},{"$f":"'Gas Use Per Customer'!P46","v":131.47460528696948},{"$f":"'Gas Use Per Customer'!R46","v":18.880190130015379},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.104152104012304},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.32714475827254},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.888019013001538},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.147460528696948},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.888019013001538},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F47*'Daily efficiency'!BJ48","v":215.02053086924244},{"$f":"G47*'Daily efficiency'!BK48","v":2027.8593506403568},{"$f":"H47*'Daily efficiency'!BL48","v":23.181277252967462},{"$f":"I47*'Daily efficiency'!BM48","v":308.17647479265656},{"$f":"J47*'Daily efficiency'!BN48","v":55.31895708094504},{"$f":"K47*'Daily efficiency'!BO48","v":0},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.804524755553174,222.63754829443877,2.6741658722638002,33.834523468402182,6.3815321951749731,0,{"$f":"(V47+AB47)-(VLOOKUP($A47,Assumptions!$A$43:$M$98,11,FALSE)*F47)","v":45.044489181096715},{"$f":"(W47+AC47)-(VLOOKUP($A47,Assumptions!$A$43:$R$98,16,FALSE)*G47)","v":266.73276135901307},{"$f":"(X47+AD47)-VLOOKUP($A47,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A47,Assumptions!$A$44:$M$98,11,FALSE)*$H47)","v":69.589830741146187},{"$f":"(Y47+AE47)-VLOOKUP($A47,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A47,Assumptions!$A$43:$R$98,16,FALSE)*I47)","v":331.28104126040216},{"$f":"(Z47+AF47)-(VLOOKUP($A47,Assumptions!$A$43:$M$98,11,FALSE)*J47)","v":13.026919432021625},0,null,29.82258710777349,22.541975630690196,72.263996613409986,251.97340622344169,19.408451627196598,0]
[{"$f":"'Gas Use Per Customer'!B47","v":2025},{"$f":"'Gas Use Per Customer'!C47","v":10},{"$f":"'Daily efficiency'!CP49","v":55},{"$f":"'Gas Use Per Customer'!P47","v":202.87240851121453},{"$f":"'Gas Use Per Customer'!R47","v":40.167014613778704},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.133611691022963},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":182.58516766009308},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0167014613778704},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":20.287240851121453},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0167014613778704},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F48*'Daily efficiency'!BJ49","v":449.03014613778669},{"$f":"G48*'Daily efficiency'!BK49","v":3204.3055208070805},{"$f":"H48*'Daily efficiency'!BL49","v":60.276473143934645},{"$f":"I48*'Daily efficiency'!BM49","v":475.53292555028708},{"$f":"J48*'Daily efficiency'!BN49","v":117.68935281837153},{"$f":"K48*'Daily efficiency'!BO49","v":0},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.799608766837153,351.7989178655543,6.9534256297849808,52.208494955217546,13.576510362275869,0,{"$f":"(V48+AB48)-(VLOOKUP($A48,Assumptions!$A$43:$M$98,11,FALSE)*F48)","v":59.532630017650973},{"$f":"(W48+AC48)-(VLOOKUP($A48,Assumptions!$A$43:$R$98,16,FALSE)*G48)","v":351.77838099173175},{"$f":"(X48+AD48)-VLOOKUP($A48,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A48,Assumptions!$A$44:$M$98,11,FALSE)*$H48)","v":72.305722601826147},{"$f":"(Y48+AE48)-VLOOKUP($A48,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A48,Assumptions!$A$43:$R$98,16,FALSE)*I48)","v":344.75326275406229},{"$f":"(Z48+AF48)-(VLOOKUP($A48,Assumptions!$A$43:$M$98,11,FALSE)*J48)","v":18.658529702281307},0,null,18.526591592031455,19.266536570298779,79.259148231611135,169.93600326631147,32.235040064557175,0]
[{"$f":"'Gas Use Per Customer'!B48","v":2025},{"$f":"'Gas Use Per Customer'!C48","v":11},{"$f":"'Daily efficiency'!CP50","v":47},{"$f":"'Gas Use Per Customer'!P48","v":314.43416952468732},{"$f":"'Gas Use Per Customer'!R48","v":70.722091575598284},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.216627472679484},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.330250857406199},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.433254945358968},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.10391866728111},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0722091575598292},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F49*'Daily efficiency'!BJ50","v":332.41460192871159},{"$f":"G49*'Daily efficiency'!BK50","v":1766.4984895887508},{"$f":"H49*'Daily efficiency'!BL50","v":722.19030198205564},{"$f":"I49*'Daily efficiency'!BM50","v":5094.7454053915562},{"$f":"J49*'Daily efficiency'!BN50","v":227.93730114815321},{"$f":"K49*'Daily efficiency'!BO50","v":0},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.346971748768667,193.94288497556599,83.31105476912748,559.34925954433163,26.294588736187062,0,{"$f":"(V49+AB49)-(VLOOKUP($A49,Assumptions!$A$43:$M$98,11,FALSE)*F49)","v":54.09775190500239},{"$f":"(W49+AC49)-(VLOOKUP($A49,Assumptions!$A$43:$R$98,16,FALSE)*G49)","v":254.51294309172789},{"$f":"(X49+AD49)-VLOOKUP($A49,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A49,Assumptions!$A$44:$M$98,11,FALSE)*$H49)","v":120.44908874954673},{"$f":"(Y49+AE49)-VLOOKUP($A49,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A49,Assumptions!$A$43:$R$98,16,FALSE)*I49)","v":714.71173952944469},{"$f":"(Z49+AF49)-(VLOOKUP($A49,Assumptions!$A$43:$M$98,11,FALSE)*J49)","v":29.132552066614494},0,null,25.497809194540327,26.981052290050723,28.385540752093668,32.47155906432701,55.42714080280156,0]
[{"$f":"'Gas Use Per Customer'!B49","v":2025},{"$f":"'Gas Use Per Customer'!C49","v":12},{"$f":"'Daily efficiency'!CP51","v":38},{"$f":"'Gas Use Per Customer'!P49","v":470.23394416093379},{"$f":"'Gas Use Per Customer'!R49","v":106.96267784727473},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.088803354182417},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.07018324828013},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.177606708364834},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":329.16376091265363},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.696267784727475},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F50*'Daily efficiency'!BJ51","v":525.49555087018939},{"$f":"G50*'Daily efficiency'!BK51","v":2618.3540735035417},{"$f":"H50*'Daily efficiency'!BL51","v":1529.0103615337805},{"$f":"I50*'Daily efficiency'!BM51","v":7653.3759867942781},{"$f":"J50*'Daily efficiency'!BN51","v":333.6200426146126},{"$f":"K50*'Daily efficiency'!BO51","v":0},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4062571186734631E-2},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.0309736768339566E-2},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.5726871667935912E-2},{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.5049129918847703E-2},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,7,FALSE)","v":0},60.620571197544216,287.46763492621091,176.38490245950339,840.25988554745823,38.486030020152832,0,{"$f":"(V50+AB50)-(VLOOKUP($A50,Assumptions!$A$43:$M$98,11,FALSE)*F50)","v":68.38650102773812},{"$f":"(W50+AC50)-(VLOOKUP($A50,Assumptions!$A$43:$R$98,16,FALSE)*G50)","v":315.94882574802983},{"$f":"(X50+AD50)-VLOOKUP($A50,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A50,Assumptions!$A$44:$M$98,11,FALSE)*$H50)","v":197.55323578784297},{"$f":"(Y50+AE50)-VLOOKUP($A50,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A50,Assumptions!$A$43:$R$98,16,FALSE)*I50)","v":920.74834184577094},{"$f":"(Z50+AF50)-(VLOOKUP($A50,Assumptions!$A$43:$M$98,11,FALSE)*J50)","v":38.662376575233651},0,null,21.311639537603604,22.396570166210637,30.782269068642925,27.972348453331083,36.145670016262322,0]
[{"$f":"'Gas Use Per Customer'!B50","v":2026},{"$f":"'Gas Use Per Customer'!C50","v":1},{"$f":"'Daily efficiency'!CP52","v":42},{"$f":"'Gas Use Per Customer'!P50","v":464.60627539379033},{"$f":"'Gas Use Per Customer'!R50","v":97.921097770154375},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.376329331046311},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.3818826181371},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":58.752658662092621},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":325.2243927756532},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.7921097770154386},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F51*'Daily efficiency'!BJ52","v":485.13672602526088},{"$f":"G51*'Daily efficiency'!BK52","v":2747.9634694284155},{"$f":"H51*'Daily efficiency'!BL52","v":1348.3035413565215},{"$f":"I51*'Daily efficiency'!BM52","v":7438.826062629184},{"$f":"J51*'Daily efficiency'!BN52","v":342.4395551374979},{"$f":"K51*'Daily efficiency'!BO52","v":0},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.884121509791882,306.65316954367921,158.09370506122738,830.12005624072231,40.152336896436545,0,{"$f":"(V51+AB51)-(VLOOKUP($A51,Assumptions!$A$43:$M$98,11,FALSE)*F51)","v":66.160334809791692},{"$f":"(W51+AC51)-(VLOOKUP($A51,Assumptions!$A$43:$R$98,16,FALSE)*G51)","v":334.15634093200504},{"$f":"(X51+AD51)-VLOOKUP($A51,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A51,Assumptions!$A$44:$M$98,11,FALSE)*$H51)","v":182.03497589376852},{"$f":"(Y51+AE51)-VLOOKUP($A51,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A51,Assumptions!$A$43:$R$98,16,FALSE)*I51)","v":908.07883775880748},{"$f":"(Z51+AF51)-(VLOOKUP($A51,Assumptions!$A$43:$M$98,11,FALSE)*J51)","v":40.832111274786001},0,null,22.521647978622802,23.974158954897259,30.983274636253693,27.92160913911583,80.984448171222539,0]
[{"$f":"'Gas Use Per Customer'!B51","v":2026},{"$f":"'Gas Use Per Customer'!C51","v":2},{"$f":"'Daily efficiency'!CP53","v":45},{"$f":"'Gas Use Per Customer'!P51","v":384.96714661813297},{"$f":"'Gas Use Per Customer'!R51","v":79.729544206479957},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.918863261943986},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.49014398543989},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.837726523887973},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.47700263269309},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9729544206479961},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F52*'Daily efficiency'!BJ53","v":395.00915456043111},{"$f":"G52*'Daily efficiency'!BK53","v":2174.7115147961335},{"$f":"H52*'Daily efficiency'!BL53","v":879.42500816456482},{"$f":"I52*'Daily efficiency'!BM53","v":6231.9444112409928},{"$f":"J52*'Daily efficiency'!BN53","v":258.63694643837761},{"$f":"K52*'Daily efficiency'!BO53","v":0},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.316321853410322,242.68233048748775,103.11591833717002,695.44065173638262,30.326163118304386,0,{"$f":"(V52+AB52)-(VLOOKUP($A52,Assumptions!$A$43:$M$98,11,FALSE)*F52)","v":59.690175863410481},{"$f":"(W52+AC52)-(VLOOKUP($A52,Assumptions!$A$43:$R$98,16,FALSE)*G52)","v":286.95447944030406},{"$f":"(X52+AD52)-VLOOKUP($A52,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A52,Assumptions!$A$44:$M$98,11,FALSE)*$H52)","v":135.25247058971183},{"$f":"(Y52+AE52)-VLOOKUP($A52,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A52,Assumptions!$A$43:$R$98,16,FALSE)*I52)","v":812.52704757161234},{"$f":"(Z52+AF52)-(VLOOKUP($A52,Assumptions!$A$43:$M$98,11,FALSE)*J52)","v":32.371817733320626},0,null,24.955272836222239,24.846663926272452,28.273181109928572,30.151999600467434,62.697980851625012,0]
[{"$f":"'Gas Use Per Customer'!B52","v":2026},{"$f":"'Gas Use Per Customer'!C52","v":3},{"$f":"'Daily efficiency'!CP54","v":48},{"$f":"'Gas Use Per Customer'!P52","v":311.04351364787891},{"$f":"'Gas Use Per Customer'!R52","v":63.425005143680131},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.027501543104037},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.313054094363665},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.055003086208075},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":217.73045955351523},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.3425005143680133},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F53*'Daily efficiency'!BJ54","v":292.39814434245517},{"$f":"G53*'Daily efficiency'!BK54","v":1663.4901668277141},{"$f":"H53*'Daily efficiency'!BL54","v":658.91962952944004},{"$f":"I53*'Daily efficiency'!BM54","v":5103.6019719343994},{"$f":"J53*'Daily efficiency'!BN54","v":185.83526507098267},{"$f":"K53*'Daily efficiency'!BO54","v":0},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.284791646855908,185.63366574467875,77.26082619724825,569.52566443999604,21.789889802223982,0,{"$f":"(V53+AB53)-(VLOOKUP($A53,Assumptions!$A$43:$M$98,11,FALSE)*F53)","v":51.331237048661571},{"$f":"(W53+AC53)-(VLOOKUP($A53,Assumptions!$A$43:$R$98,16,FALSE)*G53)","v":245.47132579513431},{"$f":"(X53+AD53)-VLOOKUP($A53,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A53,Assumptions!$A$44:$M$98,11,FALSE)*$H53)","v":116.74256123340108},{"$f":"(Y53+AE53)-VLOOKUP($A53,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A53,Assumptions!$A$43:$R$98,16,FALSE)*I53)","v":722.93158616971732},{"$f":"(Z53+AF53)-(VLOOKUP($A53,Assumptions!$A$43:$M$98,11,FALSE)*J53)","v":25.059741547842059},0,null,26.977392135471973,26.306214942541612,30.677322760672961,33.203052418673209,46.849631350066041,0]
[{"$f":"'Gas Use Per Customer'!B53","v":2026},{"$f":"'Gas Use Per Customer'!C53","v":4},{"$f":"'Daily efficiency'!CP55","v":52},{"$f":"'Gas Use Per Customer'!P53","v":240.33020808268017},{"$f":"'Gas Use Per Customer'!R53","v":45.614998969850973},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.491999175880778},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":216.29718727441215},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5614998969850973},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.03302080826802},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5614998969850973},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F54*'Daily efficiency'!BJ55","v":509.93358233003829},{"$f":"G54*'Daily efficiency'!BK55","v":3832.8283029785857},{"$f":"H54*'Daily efficiency'!BL55","v":73.637979867944708},{"$f":"I54*'Daily efficiency'!BM55","v":563.33400774580264},{"$f":"J54*'Daily efficiency'!BN55","v":133.65194698166329},{"$f":"K54*'Daily efficiency'!BO55","v":0},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,7,FALSE)","v":0},59.791646979278525,427.71636541062918,8.6343324877978098,62.864066756653806,15.671197796988325,0,{"$f":"(V54+AB54)-(VLOOKUP($A54,Assumptions!$A$43:$M$98,11,FALSE)*F54)","v":63.725186945917315},{"$f":"(W54+AC54)-(VLOOKUP($A54,Assumptions!$A$43:$R$98,16,FALSE)*G54)","v":401.23472481118819},{"$f":"(X54+AD54)-VLOOKUP($A54,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A54,Assumptions!$A$44:$M$98,11,FALSE)*$H54)","v":73.26406486390681},{"$f":"(Y54+AE54)-VLOOKUP($A54,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A54,Assumptions!$A$43:$R$98,16,FALSE)*I54)","v":352.22108248390845},{"$f":"(Z54+AF54)-(VLOOKUP($A54,Assumptions!$A$43:$M$98,11,FALSE)*J54)","v":20.278281976471884},0,null,17.462783181261329,18.550159152192268,81.898397351704617,146.55714123242248,35.949479773460212,0]
[{"$f":"'Gas Use Per Customer'!B54","v":2026},{"$f":"'Gas Use Per Customer'!C54","v":5},{"$f":"'Daily efficiency'!CP56","v":58},{"$f":"'Gas Use Per Customer'!P54","v":152.06714897599281},{"$f":"'Gas Use Per Customer'!R54","v":24.927715819909128},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.942172655927305},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.86043407839352},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4927715819909131},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.206714897599282},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4927715819909131},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F55*'Daily efficiency'!BJ56","v":278.66885266736551},{"$f":"G55*'Daily efficiency'!BK56","v":2348.4450489754486},{"$f":"H55*'Daily efficiency'!BL56","v":30.965507264583909},{"$f":"I55*'Daily efficiency'!BM56","v":356.44539719972732},{"$f":"J55*'Daily efficiency'!BN56","v":73.038207352333714},{"$f":"K55*'Daily efficiency'!BO56","v":0},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.67498011539805,262.0697566686639,3.6308231955195587,39.776769974052037,8.5640068850841686,0,{"$f":"(V55+AB55)-(VLOOKUP($A55,Assumptions!$A$43:$M$98,11,FALSE)*F55)","v":49.034661084643091},{"$f":"(W55+AC55)-(VLOOKUP($A55,Assumptions!$A$43:$R$98,16,FALSE)*G55)","v":291.34266589997412},{"$f":"(X55+AD55)-VLOOKUP($A55,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A55,Assumptions!$A$44:$M$98,11,FALSE)*$H55)","v":69.813823196954345},{"$f":"(Y55+AE55)-VLOOKUP($A55,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A55,Assumptions!$A$43:$R$98,16,FALSE)*I55)","v":335.3287356825013},{"$f":"(Z55+AF55)-(VLOOKUP($A55,Assumptions!$A$43:$M$98,11,FALSE)*J55)","v":14.724358689893506},0,null,24.588424707108722,21.287574298726344,73.444646392473899,220.513594119819,23.288365574977675,0]
[{"$f":"'Gas Use Per Customer'!B55","v":2026},{"$f":"'Gas Use Per Customer'!C55","v":6},{"$f":"'Daily efficiency'!CP57","v":62},{"$f":"'Gas Use Per Customer'!P55","v":127.56924716185314},{"$f":"'Gas Use Per Customer'!R55","v":18.373826615129762},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.69906129210381},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.81232244566783},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8373826615129762},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.756924716185315},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8373826615129762},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F56*'Daily efficiency'!BJ57","v":206.68618623369994},{"$f":"G56*'Daily efficiency'!BK57","v":1967.623254290567},{"$f":"H56*'Daily efficiency'!BL57","v":22.559559306881233},{"$f":"I56*'Daily efficiency'!BM57","v":299.02231534738388},{"$f":"J56*'Daily efficiency'!BN57","v":53.835311982330182},{"$f":"K56*'Daily efficiency'!BO57","v":0},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,7,FALSE)","v":0},24.234739407259536,219.57275419005313,2.6451939092180141,33.368762643936414,6.3123945560884387,0,{"$f":"(V56+AB56)-(VLOOKUP($A56,Assumptions!$A$43:$M$98,11,FALSE)*F56)","v":44.531116692969704},{"$f":"(W56+AC56)-(VLOOKUP($A56,Assumptions!$A$43:$R$98,16,FALSE)*G56)","v":264.32064810090321},{"$f":"(X56+AD56)-VLOOKUP($A56,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A56,Assumptions!$A$44:$M$98,11,FALSE)*$H56)","v":69.320280950210943},{"$f":"(Y56+AE56)-VLOOKUP($A56,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A56,Assumptions!$A$43:$R$98,16,FALSE)*I56)","v":330.64017109455676},{"$f":"(Z56+AF56)-(VLOOKUP($A56,Assumptions!$A$43:$M$98,11,FALSE)*J56)","v":12.96483340045592},0,null,30.295211243789684,23.021975557195667,71.965474859428952,259.18485720548142,19.277227956544358,0]
[{"$f":"'Gas Use Per Customer'!B56","v":2026},{"$f":"'Gas Use Per Customer'!C56","v":7},{"$f":"'Daily efficiency'!CP58","v":64},{"$f":"'Gas Use Per Customer'!P56","v":118.35500301481099},{"$f":"'Gas Use Per Customer'!R56","v":16.166793655191523},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.358453972431946},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.35500301481099},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.80833968275957613},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F57*'Daily efficiency'!BJ58","v":250.96304500721979},{"$f":"G57*'Daily efficiency'!BK58","v":2137.3871424951471},{"$f":"H57*'Daily efficiency'!BL58","v":0},{"$f":"I57*'Daily efficiency'!BM58","v":0},{"$f":"J57*'Daily efficiency'!BN58","v":17.954267373035673},{"$f":"K57*'Daily efficiency'!BO58","v":0},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.426369064284618,238.5171961272022,0,0,2.1052059596367765,0,{"$f":"(V57+AB57)-(VLOOKUP($A57,Assumptions!$A$43:$M$98,11,FALSE)*F57)","v":49.227653159019944},{"$f":"(W57+AC57)-(VLOOKUP($A57,Assumptions!$A$43:$R$98,16,FALSE)*G57)","v":280.7785765240958},{"$f":"(X57+AD57)-VLOOKUP($A57,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A57,Assumptions!$A$44:$M$98,11,FALSE)*$H57)","v":68.054652923461674},{"$f":"(Y57+AE57)-VLOOKUP($A57,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A57,Assumptions!$A$43:$R$98,16,FALSE)*I57)","v":306.22515550295259},{"$f":"(Z57+AF57)-(VLOOKUP($A57,Assumptions!$A$43:$M$98,11,FALSE)*J57)","v":9.5302833048559066},0,null,32.052479531717445,23.723422700513897,68.054652923461674,306.22515550295259,11.635489264492684,0]
[{"$f":"'Gas Use Per Customer'!B57","v":2026},{"$f":"'Gas Use Per Customer'!C57","v":8},{"$f":"'Daily efficiency'!CP59","v":64},{"$f":"'Gas Use Per Customer'!P57","v":132.70973839646399},{"$f":"'Gas Use Per Customer'!R57","v":17.61106862267955},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.730515191545571},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.70973839646399},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.88055343113397755},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F58*'Daily efficiency'!BJ59","v":274.79710331775226},{"$f":"G58*'Daily efficiency'!BK59","v":2315.1033021900539},{"$f":"H58*'Daily efficiency'!BL59","v":0},{"$f":"I58*'Daily efficiency'!BM59","v":0},{"$f":"J58*'Daily efficiency'!BN59","v":23.719552989304116},{"$f":"K58*'Daily efficiency'!BO59","v":0},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.221002816537791,258.34905497680671,0,0,2.7812075689591618,0,{"$f":"(V58+AB58)-(VLOOKUP($A58,Assumptions!$A$43:$M$98,11,FALSE)*F58)","v":50.99209930463217},{"$f":"(W58+AC58)-(VLOOKUP($A58,Assumptions!$A$43:$R$98,16,FALSE)*G58)","v":290.53522740077756},{"$f":"(X58+AD58)-VLOOKUP($A58,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A58,Assumptions!$A$44:$M$98,11,FALSE)*$H58)","v":68.054652923461674},{"$f":"(Y58+AE58)-VLOOKUP($A58,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A58,Assumptions!$A$43:$R$98,16,FALSE)*I58)","v":306.22515550295259},{"$f":"(Z58+AF58)-(VLOOKUP($A58,Assumptions!$A$43:$M$98,11,FALSE)*J58)","v":10.152064513828767},0,null,30.478499150103875,21.892532598686728,68.054652923461674,306.22515550295259,12.93327208278793,0]
[{"$f":"'Gas Use Per Customer'!B58","v":2026},{"$f":"'Gas Use Per Customer'!C58","v":9},{"$f":"'Daily efficiency'!CP60","v":62},{"$f":"'Gas Use Per Customer'!P58","v":133.16190104858143},{"$f":"'Gas Use Per Customer'!R58","v":19.218195729289839},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.374556583431872},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.84571094372329},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.921819572928984},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.316190104858144},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.921819572928984},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F59*'Daily efficiency'!BJ60","v":214.84168838047938},{"$f":"G59*'Daily efficiency'!BK60","v":2053.8841367959212},{"$f":"H59*'Daily efficiency'!BL60","v":23.596283746857591},{"$f":"I59*'Daily efficiency'!BM60","v":312.13149605787498},{"$f":"J59*'Daily efficiency'!BN60","v":56.309313486819207},{"$f":"K59*'Daily efficiency'!BO60","v":0},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,7,FALSE)","v":0},25.191002972155289,229.19885487231727,2.7667537826560751,34.831653930416699,6.6024806177019926,0,{"$f":"(V59+AB59)-(VLOOKUP($A59,Assumptions!$A$43:$M$98,11,FALSE)*F59)","v":44.980196709656113},{"$f":"(W59+AC59)-(VLOOKUP($A59,Assumptions!$A$43:$R$98,16,FALSE)*G59)","v":270.41394691826895},{"$f":"(X59+AD59)-VLOOKUP($A59,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A59,Assumptions!$A$44:$M$98,11,FALSE)*$H59)","v":69.378442880122847},{"$f":"(Y59+AE59)-VLOOKUP($A59,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A59,Assumptions!$A$43:$R$98,16,FALSE)*I59)","v":331.71052884049277},{"$f":"(Z59+AF59)-(VLOOKUP($A59,Assumptions!$A$43:$M$98,11,FALSE)*J59)","v":13.191521518543306},0,null,29.256256247499362,22.56350642746397,72.145196662778929,249.10317908383936,19.794002136245297,0]
[{"$f":"'Gas Use Per Customer'!B59","v":2026},{"$f":"'Gas Use Per Customer'!C59","v":10},{"$f":"'Daily efficiency'!CP61","v":55},{"$f":"'Gas Use Per Customer'!P59","v":204.915668576136},{"$f":"'Gas Use Per Customer'!R59","v":40.749203711397314},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.599362969117855},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":184.42410171852239},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0749203711397319},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":20.491566857613602},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0749203711397319},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F60*'Daily efficiency'!BJ61","v":455.5384828438419},{"$f":"G60*'Daily efficiency'!BK61","v":3232.5799236516191},{"$f":"H60*'Daily efficiency'!BL61","v":60.574248410560507},{"$f":"I60*'Daily efficiency'!BM61","v":480.32232714246305},{"$f":"J60*'Daily efficiency'!BN61","v":119.39516687439408},{"$f":"K60*'Daily efficiency'!BO61","v":0},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.413615214788074,360.73291745658571,7.1025604166921488,53.600553886354795,13.999536245811393,0,{"$f":"(V60+AB60)-(VLOOKUP($A60,Assumptions!$A$43:$M$98,11,FALSE)*F60)","v":60.269871399555683},{"$f":"(W60+AC60)-(VLOOKUP($A60,Assumptions!$A$43:$R$98,16,FALSE)*G60)","v":356.62215010394698},{"$f":"(X60+AD60)-VLOOKUP($A60,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A60,Assumptions!$A$44:$M$98,11,FALSE)*$H60)","v":72.097632320067262},{"$f":"(Y60+AE60)-VLOOKUP($A60,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A60,Assumptions!$A$43:$R$98,16,FALSE)*I60)","v":345.4432221965875},{"$f":"(Z60+AF60)-(VLOOKUP($A60,Assumptions!$A$43:$M$98,11,FALSE)*J60)","v":18.971959952561054},0,null,18.488051885139829,19.337068570801129,79.200192736759405,168.57823737780146,32.971496198372449,0]
[{"$f":"'Gas Use Per Customer'!B60","v":2026},{"$f":"'Gas Use Per Customer'!C60","v":11},{"$f":"'Daily efficiency'!CP62","v":47},{"$f":"'Gas Use Per Customer'!P60","v":314.63242726541557},{"$f":"'Gas Use Per Customer'!R60","v":70.779712339137021},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.233913701741105},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.389728179624669},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.467827403482211},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.24269908579089},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0779712339137024},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F61*'Daily efficiency'!BJ62","v":334.483736097362},{"$f":"G61*'Daily efficiency'!BK62","v":1710.4672755802771},{"$f":"H61*'Daily efficiency'!BL62","v":725.767494341575},{"$f":"I61*'Daily efficiency'!BM62","v":5140.978496293561},{"$f":"J61*'Daily efficiency'!BN62","v":214.29737572546043},{"$f":"K61*'Daily efficiency'!BO62","v":0},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.21948693329967,190.87597680712094,85.098991936210723,573.69661859887617,25.127180248485004,0,{"$f":"(V61+AB61)-(VLOOKUP($A61,Assumptions!$A$43:$M$98,11,FALSE)*F61)","v":54.609287260304512},{"$f":"(W61+AC61)-(VLOOKUP($A61,Assumptions!$A$43:$R$98,16,FALSE)*G61)","v":249.95794787831983},{"$f":"(X61+AD61)-VLOOKUP($A61,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A61,Assumptions!$A$44:$M$98,11,FALSE)*$H61)","v":121.26743682276188},{"$f":"(Y61+AE61)-VLOOKUP($A61,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A61,Assumptions!$A$43:$R$98,16,FALSE)*I61)","v":725.33926604366525},{"$f":"(Z61+AF61)-(VLOOKUP($A61,Assumptions!$A$43:$M$98,11,FALSE)*J61)","v":27.844816969169472},0,null,25.71795667410419,26.481477667002828,28.555130845431091,32.93363498787874,52.971997217654476,0]
[{"$f":"'Gas Use Per Customer'!B61","v":2026},{"$f":"'Gas Use Per Customer'!C61","v":12},{"$f":"'Daily efficiency'!CP63","v":38},{"$f":"'Gas Use Per Customer'!P61","v":472.40714959037041},{"$f":"'Gas Use Per Customer'!R61","v":107.52871991247265},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.258615973741797},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.72214487711111},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.517231947483594},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":330.68500471325927},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.752871991247266},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F62*'Daily efficiency'!BJ63","v":528.27645158110465},{"$f":"G62*'Daily efficiency'!BK63","v":2712.6818118979481},{"$f":"H62*'Daily efficiency'!BL63","v":1516.8010566451605},{"$f":"I62*'Daily efficiency'!BM63","v":7626.2362441807563},{"$f":"J62*'Daily efficiency'!BN63","v":355.71194280722796},{"$f":"K62*'Daily efficiency'!BO63","v":0},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.4950622712946241E-2},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.1136142866675324E-2},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":5.6642261601292467E-2},{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":6.6117650668695876E-2},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.942417983289367,302.71598761646715,177.85067793010452,851.03369894991749,41.708574699984474,0,{"$f":"(V62+AB62)-(VLOOKUP($A62,Assumptions!$A$43:$M$98,11,FALSE)*F62)","v":69.054517950204925},{"$f":"(W62+AC62)-(VLOOKUP($A62,Assumptions!$A$43:$R$98,16,FALSE)*G62)","v":328.57659100590939},{"$f":"(X62+AD62)-VLOOKUP($A62,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A62,Assumptions!$A$44:$M$98,11,FALSE)*$H62)","v":197.46372209647714},{"$f":"(Y62+AE62)-VLOOKUP($A62,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A62,Assumptions!$A$43:$R$98,16,FALSE)*I62)","v":925.1598218039411},{"$f":"(Z62+AF62)-(VLOOKUP($A62,Assumptions!$A$43:$M$98,11,FALSE)*J62)","v":41.666977967305847},0,null,21.406534615872747,23.184562390783874,30.606353703644743,27.977072096334023,38.74962707751228,0]
[{"$f":"'Gas Use Per Customer'!B62","v":2027},{"$f":"'Gas Use Per Customer'!C62","v":1},{"$f":"'Daily efficiency'!CP64","v":42},{"$f":"'Gas Use Per Customer'!P62","v":468.34702627342159},{"$f":"'Gas Use Per Customer'!R62","v":98.812529857367096},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.643758957210128},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.50410788202646},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":59.287517914420256},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":327.84291839139507},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.88125298573671},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F63*'Daily efficiency'!BJ64","v":489.55320474243536},{"$f":"G63*'Daily efficiency'!BK64","v":2647.0090148407025},{"$f":"H63*'Daily efficiency'!BL64","v":1373.9434470393053},{"$f":"I63*'Daily efficiency'!BM64","v":7591.6786763633245},{"$f":"J63*'Daily efficiency'!BN64","v":317.53884594809381},{"$f":"K63*'Daily efficiency'!BO64","v":0},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.696183348705063,317.48515357780889,173.15189850281266,910.55423572995869,40.017989199472254,0,{"$f":"(V63+AB63)-(VLOOKUP($A63,Assumptions!$A$43:$M$98,11,FALSE)*F63)","v":70.27451805147399},{"$f":"(W63+AC63)-(VLOOKUP($A63,Assumptions!$A$43:$R$98,16,FALSE)*G63)","v":341.99823845255929},{"$f":"(X63+AD63)-VLOOKUP($A63,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A63,Assumptions!$A$44:$M$98,11,FALSE)*$H63)","v":195.44425231475756},{"$f":"(Y63+AE63)-VLOOKUP($A63,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A63,Assumptions!$A$43:$R$98,16,FALSE)*I63)","v":981.28298889023347},{"$f":"(Z63+AF63)-(VLOOKUP($A63,Assumptions!$A$43:$M$98,11,FALSE)*J63)","v":40.465137378744757},0,null,23.706345120709265,24.340799967195004,32.965497492554071,29.931498709962355,80.483126578217011,0]
[{"$f":"'Gas Use Per Customer'!B63","v":2027},{"$f":"'Gas Use Per Customer'!C63","v":2},{"$f":"'Daily efficiency'!CP65","v":45},{"$f":"'Gas Use Per Customer'!P63","v":383.999957065513},{"$f":"'Gas Use Per Customer'!R63","v":79.502935955209608},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.850880786562882},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.1999871196539},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.701761573125765},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":268.79996994585906},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9502935955209608},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F64*'Daily efficiency'!BJ65","v":393.88645488063736},{"$f":"G64*'Daily efficiency'!BK65","v":2131.5222366921021},{"$f":"H64*'Daily efficiency'!BL65","v":872.21350922082104},{"$f":"I64*'Daily efficiency'!BM65","v":6244.4153018208417},{"$f":"J64*'Daily efficiency'!BN65","v":249.58243108796148},{"$f":"K64*'Daily efficiency'!BO65","v":0},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.639734156520717,255.6571061437931,109.92113638070663,748.96199445755087,31.453748601482022,0,{"$f":"(V64+AB64)-(VLOOKUP($A64,Assumptions!$A$43:$M$98,11,FALSE)*F64)","v":62.664686103610393},{"$f":"(W64+AC64)-(VLOOKUP($A64,Assumptions!$A$43:$R$98,16,FALSE)*G64)","v":298.32712863482038},{"$f":"(X64+AD64)-VLOOKUP($A64,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A64,Assumptions!$A$44:$M$98,11,FALSE)*$H64)","v":141.106724681293},{"$f":"(Y64+AE64)-VLOOKUP($A64,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A64,Assumptions!$A$43:$R$98,16,FALSE)*I64)","v":862.0569353891384},{"$f":"(Z64+AF64)-(VLOOKUP($A64,Assumptions!$A$43:$M$98,11,FALSE)*J64)","v":33.383102528861443},0,null,26.273531222760731,25.896455033884614,29.581030139731727,32.07057409875349,64.836851130343462,0]
[{"$f":"'Gas Use Per Customer'!B64","v":2027},{"$f":"'Gas Use Per Customer'!C64","v":3},{"$f":"'Daily efficiency'!CP66","v":48},{"$f":"'Gas Use Per Customer'!P64","v":309.68457580891021},{"$f":"'Gas Use Per Customer'!R64","v":63.087523023398596},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.926256907019578},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.905372742673066},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":37.852513814039156},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.77920306623713},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.30875230233986},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F65*'Daily efficiency'!BJ66","v":284.637668736884},{"$f":"G65*'Daily efficiency'!BK66","v":1656.2224385734171},{"$f":"H65*'Daily efficiency'!BL66","v":655.41354240867497},{"$f":"I65*'Daily efficiency'!BM66","v":5081.3045198726013},{"$f":"J65*'Daily efficiency'!BN66","v":184.84644245855779},{"$f":"K65*'Daily efficiency'!BO66","v":0},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.871602163401271,198.64912900613552,82.598813959239479,609.45721636103008,23.295363802753787,0,{"$f":"(V65+AB65)-(VLOOKUP($A65,Assumptions!$A$43:$M$98,11,FALSE)*F65)","v":52.67669876734368},{"$f":"(W65+AC65)-(VLOOKUP($A65,Assumptions!$A$43:$R$98,16,FALSE)*G65)","v":257.31662187849821},{"$f":"(X65+AD65)-VLOOKUP($A65,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A65,Assumptions!$A$44:$M$98,11,FALSE)*$H65)","v":121.34469157353132},{"$f":"(Y65+AE65)-VLOOKUP($A65,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A65,Assumptions!$A$43:$R$98,16,FALSE)*I65)","v":759.87958818240031},{"$f":"(Z65+AF65)-(VLOOKUP($A65,Assumptions!$A$43:$M$98,11,FALSE)*J65)","v":26.484765949084114},0,null,27.832602625089784,27.696635219494489,32.057234605255111,35.053159040824518,49.780129751837904,0]
[{"$f":"'Gas Use Per Customer'!B65","v":2027},{"$f":"'Gas Use Per Customer'!C65","v":4},{"$f":"'Daily efficiency'!CP67","v":52},{"$f":"'Gas Use Per Customer'!P65","v":240.8031716725973},{"$f":"'Gas Use Per Customer'!R65","v":45.730291023363847},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.584232818691078},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":216.72285450533758},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5730291023363847},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.080317167259732},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5730291023363847},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F66*'Daily efficiency'!BJ67","v":511.22244106487824},{"$f":"G66*'Daily efficiency'!BK67","v":3850.081376656261},{"$f":"H66*'Daily efficiency'!BL67","v":75.172504906776666},{"$f":"I66*'Daily efficiency'!BM67","v":564.44263440056829},{"$f":"J66*'Daily efficiency'!BN67","v":133.98975269845602},{"$f":"K66*'Daily efficiency'!BO67","v":0},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,7,FALSE)","v":0},64.427059511346528,461.78296722889536,9.4736518943839858,67.69986632603586,16.886124468699698,0,{"$f":"(V66+AB66)-(VLOOKUP($A66,Assumptions!$A$43:$M$98,11,FALSE)*F66)","v":67.67788173291126},{"$f":"(W66+AC66)-(VLOOKUP($A66,Assumptions!$A$43:$R$98,16,FALSE)*G66)","v":431.60539358892106},{"$f":"(X66+AD66)-VLOOKUP($A66,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A66,Assumptions!$A$44:$M$98,11,FALSE)*$H66)","v":73.764884726224295},{"$f":"(Y66+AE66)-VLOOKUP($A66,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A66,Assumptions!$A$43:$R$98,16,FALSE)*I66)","v":356.39306300043012},{"$f":"(Z66+AF66)-(VLOOKUP($A66,Assumptions!$A$43:$M$98,11,FALSE)*J66)","v":21.407868930048998},0,null,18.499193920046967,19.915084386187395,83.238536620608286,148.00181431372178,38.293993398748697,0]
[{"$f":"'Gas Use Per Customer'!B66","v":2027},{"$f":"'Gas Use Per Customer'!C66","v":5},{"$f":"'Daily efficiency'!CP68","v":58},{"$f":"'Gas Use Per Customer'!P66","v":153.15934204776249},{"$f":"'Gas Use Per Customer'!R66","v":25.217450859530167},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.173960687624135},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.84340784298624},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5217450859530168},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.31593420477625},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5217450859530168},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F67*'Daily efficiency'!BJ68","v":281.90782296259982},{"$f":"G67*'Daily efficiency'!BK68","v":2365.312304192601},{"$f":"H67*'Daily efficiency'!BL68","v":31.322014665367607},{"$f":"I67*'Daily efficiency'!BM68","v":359.00549775995546},{"$f":"J67*'Daily efficiency'!BN68","v":73.887131018423347},{"$f":"K67*'Daily efficiency'!BO68","v":0},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U67+S67)*L67),0)","v":35.527572007388848},283.69814229788761,3.9473722997320637,43.059511679999488,9.3116620180656255,0,{"$f":"(V67+AB67)-(VLOOKUP($A67,Assumptions!$A$43:$M$98,11,FALSE)*F67)","v":51.374930336296813},{"$f":"(W67+AC67)-(VLOOKUP($A67,Assumptions!$A$43:$R$98,16,FALSE)*G67)","v":310.12040888569385},{"$f":"(X67+AD67)-VLOOKUP($A67,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A67,Assumptions!$A$44:$M$98,11,FALSE)*$H67)","v":69.813172144990276},{"$f":"(Y67+AE67)-VLOOKUP($A67,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A67,Assumptions!$A$43:$R$98,16,FALSE)*I67)","v":338.04157949081383},{"$f":"(Z67+AF67)-(VLOOKUP($A67,Assumptions!$A$43:$M$98,11,FALSE)*J67)","v":15.407973492832829},0,null,25.465961360682709,22.498022483523023,73.760544444722342,220.71234765777206,24.719635510898456,0]
[{"$f":"'Gas Use Per Customer'!B67","v":2027},{"$f":"'Gas Use Per Customer'!C67","v":6},{"$f":"'Daily efficiency'!CP69","v":61},{"$f":"'Gas Use Per Customer'!P67","v":128.79953396638388},{"$f":"'Gas Use Per Customer'!R67","v":18.640109890109891},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.912087912087912},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.91958056974549},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8640109890109891},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.879953396638388},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8640109890109891},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F68*'Daily efficiency'!BJ69","v":208.37922231614527},{"$f":"G68*'Daily efficiency'!BK69","v":1986.5991515377318},{"$f":"H68*'Daily efficiency'!BL69","v":22.886504447933028},{"$f":"I68*'Daily efficiency'!BM69","v":301.90610761720393},{"$f":"J68*'Daily efficiency'!BN69","v":54.615521978021953},{"$f":"K68*'Daily efficiency'!BO69","v":0},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.261093955745633,238.27487295560198,2.8842829767063201,36.210948434829866,6.8829480125946221,{"$f":"IFERROR((T68*Q68),0)","v":0},{"$f":"(V68+AB68)-(VLOOKUP($A68,Assumptions!$A$43:$M$98,11,FALSE)*F68)","v":46.147469424644129},{"$f":"(W68+AC68)-(VLOOKUP($A68,Assumptions!$A$43:$R$98,16,FALSE)*G68)","v":280.42855214013417},{"$f":"(X68+AD68)-VLOOKUP($A68,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A68,Assumptions!$A$44:$M$98,11,FALSE)*$H68)","v":69.254959964463339},{"$f":"(Y68+AE68)-VLOOKUP($A68,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A68,Assumptions!$A$43:$R$98,16,FALSE)*I68)","v":332.94095097861367},{"$f":"(Z68+AF68)-(VLOOKUP($A68,Assumptions!$A$43:$M$98,11,FALSE)*J68)","v":13.484136629860645},0,null,{"$f":"IF(F68<10,AB68+AH68,IFERROR((AH68)/(F68/10),0))","v":30.94635016685789},{"$f":"IF(G68<10,AC68+AI68,IFERROR((AI68)/(G68/10),0))","v":24.191646550291676},{"$f":"IF(H68<10,AD68+AJ68,IFERROR((AJ68)/(H68/10),0))","v":72.139242941169655},{"$f":"IF(I68<10,AE68+AK68,IFERROR((AK68)/(I68/10),0))","v":258.49546246456902},{"$f":"IF(J68<10,AF68+AL68,IFERROR((AL68)/(J68/10),0))","v":20.367084642455268},{"$f":"IF(K68<10,AG68+AM68,IFERROR((AM68)/(K68/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B68","v":2027},{"$f":"'Gas Use Per Customer'!C68","v":7},{"$f":"'Daily efficiency'!CP70","v":64},{"$f":"'Gas Use Per Customer'!P68","v":118.34919063052445},{"$f":"'Gas Use Per Customer'!R68","v":16.199076307989248},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.389122492589784},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.34919063052445},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.80995381539946243},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F69*'Daily efficiency'!BJ70","v":250.16350362689639},{"$f":"G69*'Daily efficiency'!BK70","v":2071.8551705664449},{"$f":"H69*'Daily efficiency'!BL70","v":0},{"$f":"I69*'Daily efficiency'!BM70","v":0},{"$f":"J69*'Daily efficiency'!BN70","v":21.435035811410277},{"$f":"K69*'Daily efficiency'!BO70","v":0},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.526978553923836,248.50057303558168,0,0,2.7013609280784965,0,{"$f":"(V69+AB69)-(VLOOKUP($A69,Assumptions!$A$43:$M$98,11,FALSE)*F69)","v":51.047181952685399},{"$f":"(W69+AC69)-(VLOOKUP($A69,Assumptions!$A$43:$R$98,16,FALSE)*G69)","v":288.91088880829199},{"$f":"(X69+AD69)-VLOOKUP($A69,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A69,Assumptions!$A$44:$M$98,11,FALSE)*$H69)","v":67.801493097327224},{"$f":"(Y69+AE69)-VLOOKUP($A69,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A69,Assumptions!$A$43:$R$98,16,FALSE)*I69)","v":305.9719956768181},{"$f":"(Z69+AF69)-(VLOOKUP($A69,Assumptions!$A$43:$M$98,11,FALSE)*J69)","v":10.111644552456902},0,null,33.170950440654295,24.411733385676111,67.801493097327224,305.9719956768181,12.813005480535399,0]
[{"$f":"'Gas Use Per Customer'!B69","v":2027},{"$f":"'Gas Use Per Customer'!C69","v":8},{"$f":"'Daily efficiency'!CP71","v":64},{"$f":"'Gas Use Per Customer'!P69","v":135.7896513045134},{"$f":"'Gas Use Per Customer'!R69","v":17.954749878917873},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.05701238497198},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.7896513045134},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.89773749394589375},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F70*'Daily efficiency'!BJ71","v":277.27649719382202},{"$f":"G70*'Daily efficiency'!BK71","v":2360.4910055595265},{"$f":"H70*'Daily efficiency'!BL71","v":0},{"$f":"I70*'Daily efficiency'!BM71","v":0},{"$f":"J70*'Daily efficiency'!BN71","v":24.606695116316953},{"$f":"K70*'Daily efficiency'!BO71","v":0},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.943906900082624,283.11987047169276,0,0,3.1010708515343137,0,{"$f":"(V70+AB70)-(VLOOKUP($A70,Assumptions!$A$43:$M$98,11,FALSE)*F70)","v":53.183836877132244},{"$f":"(W70+AC70)-(VLOOKUP($A70,Assumptions!$A$43:$R$98,16,FALSE)*G70)","v":311.01580728492422},{"$f":"(X70+AD70)-VLOOKUP($A70,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A70,Assumptions!$A$44:$M$98,11,FALSE)*$H70)","v":67.801493097327224},{"$f":"(Y70+AE70)-VLOOKUP($A70,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A70,Assumptions!$A$43:$R$98,16,FALSE)*I70)","v":305.9719956768181},{"$f":"(Z70+AF70)-(VLOOKUP($A70,Assumptions!$A$43:$M$98,11,FALSE)*J70)","v":10.443971664243668},0,null,31.18004236427106,22.904234917538712,67.801493097327224,305.9719956768181,13.545042515777981,0]
[{"$f":"'Gas Use Per Customer'!B70","v":2027},{"$f":"'Gas Use Per Customer'!C70","v":9},{"$f":"'Daily efficiency'!CP72","v":62},{"$f":"'Gas Use Per Customer'!P70","v":134.84196679889865},{"$f":"'Gas Use Per Customer'!R70","v":19.554232712673912},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.643386170139131},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.35777011900879},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9554232712673913},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.484196679889866},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9554232712673913},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F71*'Daily efficiency'!BJ72","v":218.59827166672866},{"$f":"G71*'Daily efficiency'!BK72","v":2079.7974075301063},{"$f":"H71*'Daily efficiency'!BL72","v":24.008873155408779},{"$f":"I71*'Daily efficiency'!BM72","v":316.06957017661858},{"$f":"J71*'Daily efficiency'!BN72","v":57.293901848134539},{"$f":"K71*'Daily efficiency'!BO72","v":0},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.548954675020802,249.45317361533873,3.0257300449523648,37.909729610359754,7.2204921527272283,0,{"$f":"(V71+AB71)-(VLOOKUP($A71,Assumptions!$A$43:$M$98,11,FALSE)*F71)","v":46.873985101057997},{"$f":"(W71+AC71)-(VLOOKUP($A71,Assumptions!$A$43:$R$98,16,FALSE)*G71)","v":287.70468724672946},{"$f":"(X71+AD71)-VLOOKUP($A71,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A71,Assumptions!$A$44:$M$98,11,FALSE)*$H71)","v":69.326238902351733},{"$f":"(Y71+AE71)-VLOOKUP($A71,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A71,Assumptions!$A$43:$R$98,16,FALSE)*I71)","v":334.20615820379453},{"$f":"(Z71+AF71)-(VLOOKUP($A71,Assumptions!$A$43:$M$98,11,FALSE)*J71)","v":13.751512639635587},0,null,29.964091272344461,23.707150103746429,72.351968947304101,247.85025473725455,20.972004792362817,0]
[{"$f":"'Gas Use Per Customer'!B71","v":2027},{"$f":"'Gas Use Per Customer'!C71","v":10},{"$f":"'Daily efficiency'!CP73","v":55},{"$f":"'Gas Use Per Customer'!P71","v":205.68753223183822},{"$f":"'Gas Use Per Customer'!R71","v":40.970164679942123},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.776131743953698},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":185.1187790086544},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.0970164679942123},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":20.568753223183823},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.0970164679942123},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F72*'Daily efficiency'!BJ73","v":458.00862250820188},{"$f":"G72*'Daily efficiency'!BK73","v":3248.7695095078943},{"$f":"H72*'Daily efficiency'!BL73","v":61.487249060988063},{"$f":"I72*'Daily efficiency'!BM73","v":482.13157555142902},{"$f":"J72*'Daily efficiency'!BN73","v":120.04258251223035},{"$f":"K72*'Daily efficiency'!BO73","v":0},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.720761861666695,389.66096484075956,7.7489607971621206,57.827387987897787,15.128425487936838,0,{"$f":"(V72+AB72)-(VLOOKUP($A72,Assumptions!$A$43:$M$98,11,FALSE)*F72)","v":63.894685071759838},{"$f":"(W72+AC72)-(VLOOKUP($A72,Assumptions!$A$43:$R$98,16,FALSE)*G72)","v":382.16085281275622},{"$f":"(X72+AD72)-VLOOKUP($A72,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A72,Assumptions!$A$44:$M$98,11,FALSE)*$H72)","v":72.405581252568481},{"$f":"(Y72+AE72)-VLOOKUP($A72,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A72,Assumptions!$A$43:$R$98,16,FALSE)*I72)","v":349.04030261917768},{"$f":"(Z72+AF72)-(VLOOKUP($A72,Assumptions!$A$43:$M$98,11,FALSE)*J72)","v":20.015557572852188},0,null,19.494272713724573,20.644088884947216,80.154542049730608,169.69443837060629,35.143983060789026,0]
[{"$f":"'Gas Use Per Customer'!B72","v":2027},{"$f":"'Gas Use Per Customer'!C72","v":11},{"$f":"'Daily efficiency'!CP74","v":47},{"$f":"'Gas Use Per Customer'!P72","v":315.59179739270292},{"$f":"'Gas Use Per Customer'!R72","v":71.049027663653789},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.314708299096136},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.677539217810875},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.629416598192272},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.91425817489204},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1049027663653792},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F73*'Daily efficiency'!BJ74","v":337.56158186376734},{"$f":"G73*'Daily efficiency'!BK74","v":1715.1262961371833},{"$f":"H73*'Daily efficiency'!BL74","v":717.66844271299965},{"$f":"I73*'Daily efficiency'!BM74","v":5156.6542524043898},{"$f":"J73*'Daily efficiency'!BN74","v":215.11277275632236},{"$f":"K73*'Daily efficiency'!BO74","v":0},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.541364338740372,205.71412204548986,90.444518381809331,618.49474561415252,27.109692960962008,0,{"$f":"(V73+AB73)-(VLOOKUP($A73,Assumptions!$A$43:$M$98,11,FALSE)*F73)","v":57.513084021164886},{"$f":"(W73+AC73)-(VLOOKUP($A73,Assumptions!$A$43:$R$98,16,FALSE)*G73)","v":263.1099992613789},{"$f":"(X73+AD73)-VLOOKUP($A73,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A73,Assumptions!$A$44:$M$98,11,FALSE)*$H73)","v":125.5236421530654},{"$f":"(Y73+AE73)-VLOOKUP($A73,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A73,Assumptions!$A$43:$R$98,16,FALSE)*I73)","v":765.95001423708413},{"$f":"(Z73+AF73)-(VLOOKUP($A73,Assumptions!$A$43:$M$98,11,FALSE)*J73)","v":29.687969466786363},0,null,26.982815440924313,27.790118061273215,29.445310813469661,34.671823383654193,56.797662427748371,0]
[{"$f":"'Gas Use Per Customer'!B73","v":2027},{"$f":"'Gas Use Per Customer'!C73","v":12},{"$f":"'Daily efficiency'!CP75","v":38},{"$f":"'Gas Use Per Customer'!P73","v":473.50018153484467},{"$f":"'Gas Use Per Customer'!R73","v":107.80325192189945},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.340975576569832},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.0500544604534},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.681951153139664},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":331.45012707439128},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.780325192189945},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F74*'Daily efficiency'!BJ75","v":529.62519632486669},{"$f":"G74*'Daily efficiency'!BK75","v":2676.941687347161},{"$f":"H74*'Daily efficiency'!BL75","v":1514.9026338119165},{"$f":"I74*'Daily efficiency'!BM75","v":7675.2088296887705},{"$f":"J74*'Daily efficiency'!BN75","v":346.43096633740703},{"$f":"K74*'Daily efficiency'!BO75","v":0},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":5.9061451563174397E-2},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.4961612370157259E-2},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.0879641118338511E-2},{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.1063879345630354E-2},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,7,FALSE)","v":0},66.74627579191187,321.07531102511138,190.91634932768852,920.57293359166704,43.659132878247185,0,{"$f":"(V74+AB74)-(VLOOKUP($A74,Assumptions!$A$43:$M$98,11,FALSE)*F74)","v":73.254225173600702},{"$f":"(W74+AC74)-(VLOOKUP($A74,Assumptions!$A$43:$R$98,16,FALSE)*G74)","v":344.47910402419484},{"$f":"(X74+AD74)-VLOOKUP($A74,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A74,Assumptions!$A$44:$M$98,11,FALSE)*$H74)","v":209.06793249747318},{"$f":"(Y74+AE74)-VLOOKUP($A74,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A74,Assumptions!$A$43:$R$98,16,FALSE)*I74)","v":988.71333904205244},{"$f":"(Z74+AF74)-(VLOOKUP($A74,Assumptions!$A$43:$M$98,11,FALSE)*J74)","v":43.416152617159653},0,null,22.650592280423176,24.25054360821083,32.322452982670271,29.829927891991538,40.273509233852685,0]
[{"$f":"'Gas Use Per Customer'!B74","v":2028},{"$f":"'Gas Use Per Customer'!C74","v":1},{"$f":"'Daily efficiency'!CP76","v":42},{"$f":"'Gas Use Per Customer'!P74","v":465.92568100752163},{"$f":"'Gas Use Per Customer'!R74","v":98.241564260981733},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.472469278294518},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.7777043022565},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":58.944938556589037},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":326.14797670526514},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.824156426098174},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F75*'Daily efficiency'!BJ76","v":486.72443355408899},{"$f":"G75*'Daily efficiency'!BK76","v":2837.6610679449182},{"$f":"H75*'Daily efficiency'!BL76","v":1348.7015458230076},{"$f":"I75*'Daily efficiency'!BM76","v":7398.2986199723364},{"$f":"J75*'Daily efficiency'!BN76","v":362.13108219685091},{"$f":"K75*'Daily efficiency'!BO76","v":0},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,7,FALSE)","v":0},63.928290006838878,354.7154145757537,177.14373392858158,924.80761419448493,47.563712127877018,0,{"$f":"(V75+AB75)-(VLOOKUP($A75,Assumptions!$A$43:$M$98,11,FALSE)*F75)","v":40.799953483105973},{"$f":"(W75+AC75)-(VLOOKUP($A75,Assumptions!$A$43:$R$98,16,FALSE)*G75)","v":252.17813888306725},{"$f":"(X75+AD75)-VLOOKUP($A75,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A75,Assumptions!$A$44:$M$98,11,FALSE)*$H75)","v":119.03957272302792},{"$f":"(Y75+AE75)-VLOOKUP($A75,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A75,Assumptions!$A$43:$R$98,16,FALSE)*I75)","v":673.70648275346196},{"$f":"(Z75+AF75)-(VLOOKUP($A75,Assumptions!$A$43:$M$98,11,FALSE)*J75)","v":39.854266619966047},0,null,13.843411998448929,18.041370770960373,20.195045688061256,20.656466722842193,87.417978747843065,0]
[{"$f":"'Gas Use Per Customer'!B75","v":2028},{"$f":"'Gas Use Per Customer'!C75","v":2},{"$f":"'Daily efficiency'!CP77","v":45},{"$f":"'Gas Use Per Customer'!P75","v":397.45695394947001},{"$f":"'Gas Use Per Customer'!R75","v":82.285015622877324},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.685504686863197},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.23708618484099},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.371009373726395},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":278.21986776462899},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2285015622877324},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F76*'Daily efficiency'!BJ77","v":407.66988921959688},{"$f":"G76*'Daily efficiency'!BK77","v":2204.1100565880333},{"$f":"H76*'Daily efficiency'!BL77","v":904.27814627793657},{"$f":"I76*'Daily efficiency'!BM77","v":6465.2540995373647},{"$f":"J76*'Daily efficiency'!BN77","v":257.7223437595153},{"$f":"K76*'Daily efficiency'!BO77","v":0},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.54495708132572,275.51980091104679,118.77142710913108,808.17449066101904,33.850260223826609,0,{"$f":"(V76+AB76)-(VLOOKUP($A76,Assumptions!$A$43:$M$98,11,FALSE)*F76)","v":34.17316117698892},{"$f":"(W76+AC76)-(VLOOKUP($A76,Assumptions!$A$43:$R$98,16,FALSE)*G76)","v":188.05058656131388},{"$f":"(X76+AD76)-VLOOKUP($A76,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A76,Assumptions!$A$44:$M$98,11,FALSE)*$H76)","v":68.180347142369612},{"$f":"(Y76+AE76)-VLOOKUP($A76,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A76,Assumptions!$A$43:$R$98,16,FALSE)*I76)","v":592.23216902022102},{"$f":"(Z76+AF76)-(VLOOKUP($A76,Assumptions!$A$43:$M$98,11,FALSE)*J76)","v":27.392994922381011},0,null,13.843411998448927,15.771149109581426,13.809794048620956,21.286480141714502,61.243255146207616,0]
[{"$f":"'Gas Use Per Customer'!B76","v":2028},{"$f":"'Gas Use Per Customer'!C76","v":3},{"$f":"'Daily efficiency'!CP78","v":48},{"$f":"'Gas Use Per Customer'!P76","v":311.48752786806597},{"$f":"'Gas Use Per Customer'!R76","v":63.535799117746862},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.060739735324059},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.44625836041979},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.121479470648119},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":218.04126950764618},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.3535799117746867},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F77*'Daily efficiency'!BJ78","v":291.34673915158453},{"$f":"G77*'Daily efficiency'!BK78","v":1664.7910810940903},{"$f":"H77*'Daily efficiency'!BL78","v":647.66129783259714},{"$f":"I77*'Daily efficiency'!BM78","v":5110.8873572592292},{"$f":"J77*'Daily efficiency'!BN78","v":186.15989141499821},{"$f":"K77*'Daily efficiency'!BO78","v":0},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.266619772971666,208.10345012062243,85.066366961926448,638.87493409955619,24.450967951451965,0,{"$f":"(V77+AB77)-(VLOOKUP($A77,Assumptions!$A$43:$M$98,11,FALSE)*F77)","v":23.308823097464444},{"$f":"(W77+AC77)-(VLOOKUP($A77,Assumptions!$A$43:$R$98,16,FALSE)*G77)","v":139.55371392497875},{"$f":"(X77+AD77)-VLOOKUP($A77,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A77,Assumptions!$A$44:$M$98,11,FALSE)*$H77)","v":43.303285452824134},{"$f":"(Y77+AE77)-VLOOKUP($A77,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A77,Assumptions!$A$43:$R$98,16,FALSE)*I77)","v":467.07806148496638},{"$f":"(Z77+AF77)-(VLOOKUP($A77,Assumptions!$A$43:$M$98,11,FALSE)*J77)","v":19.465035726282892},0,null,12.228708550207882,14.934114685119194,11.359287743846821,21.421543845330945,43.916003677734857,0]
[{"$f":"'Gas Use Per Customer'!B77","v":2028},{"$f":"'Gas Use Per Customer'!C77","v":4},{"$f":"'Daily efficiency'!CP79","v":52},{"$f":"'Gas Use Per Customer'!P77","v":241.51367116177607},{"$f":"'Gas Use Per Customer'!R77","v":45.904981988717466},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.723985590973975},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":217.36230404559848},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5904981988717468},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.15136711617761},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5904981988717468},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F78*'Daily efficiency'!BJ79","v":513.17532480433294},{"$f":"G78*'Daily efficiency'!BK79","v":3861.4411973447118},{"$f":"H78*'Daily efficiency'!BL79","v":75.453261098326848},{"$f":"I78*'Daily efficiency'!BM79","v":566.10804520320335},{"$f":"J78*'Daily efficiency'!BN79","v":134.50159722694212},{"$f":"K78*'Daily efficiency'!BO79","v":0},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,7,FALSE)","v":0},67.402453476376394,482.69073803376847,9.9103263056538822,70.765057961750088,17.665965628888976,0,{"$f":"(V78+AB78)-(VLOOKUP($A78,Assumptions!$A$43:$M$98,11,FALSE)*F78)","v":38.58353473493613},{"$f":"(W78+AC78)-(VLOOKUP($A78,Assumptions!$A$43:$R$98,16,FALSE)*G78)","v":323.23942491929728},{"$f":"(X78+AD78)-VLOOKUP($A78,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A78,Assumptions!$A$44:$M$98,11,FALSE)*$H78)","v":-5.539526695114021},{"$f":"(Y78+AE78)-VLOOKUP($A78,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A78,Assumptions!$A$43:$R$98,16,FALSE)*I78)","v":41.200757235387641},{"$f":"(Z78+AF78)-(VLOOKUP($A78,Assumptions!$A$43:$M$98,11,FALSE)*J78)","v":14.063600786208944},0,null,10.506358205417442,14.870997358009593,4.3707996105398612,17.059389241692088,31.729566415097921,0]
[{"$f":"'Gas Use Per Customer'!B78","v":2028},{"$f":"'Gas Use Per Customer'!C78","v":5},{"$f":"'Daily efficiency'!CP80","v":57},{"$f":"'Gas Use Per Customer'!P78","v":154.11196787768915},{"$f":"'Gas Use Per Customer'!R78","v":25.466812048521195},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.373449638816957},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.70077108992024},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5466812048521197},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.411196787768915},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5466812048521197},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F79*'Daily efficiency'!BJ80","v":284.69545087596043},{"$f":"G79*'Daily efficiency'!BK80","v":2380.024156350562},{"$f":"H79*'Daily efficiency'!BL80","v":31.63174045256385},{"$f":"I79*'Daily efficiency'!BM80","v":361.23845270530359},{"$f":"J79*'Daily efficiency'!BN80","v":74.617759302167059},{"$f":"K79*'Daily efficiency'!BO80","v":0},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,7,FALSE)","v":0},37.39301356689257,297.5095457512142,4.1546364588821048,45.155797131496193,9.800588233258134,0,{"$f":"(V79+AB79)-(VLOOKUP($A79,Assumptions!$A$43:$M$98,11,FALSE)*F79)","v":21.405075978544346},{"$f":"(W79+AC79)-(VLOOKUP($A79,Assumptions!$A$43:$R$98,16,FALSE)*G79)","v":195.76228015525353},{"$f":"(X79+AD79)-VLOOKUP($A79,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A79,Assumptions!$A$44:$M$98,11,FALSE)*$H79)","v":-9.6913438977492934},{"$f":"(Y79+AE79)-VLOOKUP($A79,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A79,Assumptions!$A$43:$R$98,16,FALSE)*I79)","v":22.003057240523802},{"$f":"(Z79+AF79)-(VLOOKUP($A79,Assumptions!$A$43:$M$98,11,FALSE)*J79)","v":7.802096034714606},0,null,10.506358205417436,14.114000853559789,-5.5367074388671886,14.277318980175837,17.602684267972741,0]
[{"$f":"'Gas Use Per Customer'!B79","v":2028},{"$f":"'Gas Use Per Customer'!C79","v":6},{"$f":"'Daily efficiency'!CP81","v":61},{"$f":"'Gas Use Per Customer'!P79","v":129.62162611501026},{"$f":"'Gas Use Per Customer'!R79","v":18.821760524876982},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.057408419901586},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.65946350350923},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8821760524876983},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.962162611501027},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8821760524876983},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F80*'Daily efficiency'!BJ81","v":210.40990873533232},{"$f":"G80*'Daily efficiency'!BK81","v":1999.2790698157999},{"$f":"H80*'Daily efficiency'!BL81","v":23.109536827306108},{"$f":"I80*'Daily efficiency'!BM81","v":303.8330916135842},{"$f":"J80*'Daily efficiency'!BN81","v":55.147758337889535},{"$f":"K80*'Daily efficiency'!BO81","v":0},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.636060034471271,249.915365902361,3.0352969162284147,37.979969585161705,7.243322186454165,0,{"$f":"(V80+AB80)-(VLOOKUP($A80,Assumptions!$A$43:$M$98,11,FALSE)*F80)","v":15.819852650475466},{"$f":"(W80+AC80)-(VLOOKUP($A80,Assumptions!$A$43:$R$98,16,FALSE)*G80)","v":164.33702827597097},{"$f":"(X80+AD80)-VLOOKUP($A80,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A80,Assumptions!$A$44:$M$98,11,FALSE)*$H80)","v":-10.289217164858931},{"$f":"(Y80+AE80)-VLOOKUP($A80,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A80,Assumptions!$A$43:$R$98,16,FALSE)*I80)","v":16.623777246363829},{"$f":"(Z80+AF80)-(VLOOKUP($A80,Assumptions!$A$43:$M$98,11,FALSE)*J80)","v":5.7662962634546897},{"$f":"AA80+AG80","v":0},null,10.50635820541744,14.086900740035338,-7.2539202486305161,12.824848556994599,13.009618449908855,0]
[{"$f":"'Gas Use Per Customer'!B80","v":2028},{"$f":"'Gas Use Per Customer'!C80","v":7},{"$f":"'Daily efficiency'!CP82","v":64},{"$f":"'Gas Use Per Customer'!P80","v":118.38722368672184},{"$f":"'Gas Use Per Customer'!R80","v":16.242540640647508},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.430413608615131},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.38722368672184},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.81212703203237546},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F81*'Daily efficiency'!BJ82","v":240.40139294137518},{"$f":"G81*'Daily efficiency'!BK82","v":2043.4329743813139},{"$f":"H81*'Daily efficiency'!BL82","v":0},{"$f":"I81*'Daily efficiency'!BM82","v":0},{"$f":"J81*'Daily efficiency'!BN82","v":23.027731005047023},{"$f":"K81*'Daily efficiency'!BO82","v":0},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.575258825169268,255.43472504641738,0,0,3.024552219703855,0,{"$f":"(V81+AB81)-(VLOOKUP($A81,Assumptions!$A$43:$M$98,11,FALSE)*F81)","v":19.466337944784517},{"$f":"(W81+AC81)-(VLOOKUP($A81,Assumptions!$A$43:$R$98,16,FALSE)*G81)","v":168.58894764398246},{"$f":"(X81+AD81)-VLOOKUP($A81,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A81,Assumptions!$A$44:$M$98,11,FALSE)*$H81)","v":-11.84748815808787},{"$f":"(Y81+AE81)-VLOOKUP($A81,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A81,Assumptions!$A$43:$R$98,16,FALSE)*I81)","v":-11.84748815808787},{"$f":"(Z81+AF81)-(VLOOKUP($A81,Assumptions!$A$43:$M$98,11,FALSE)*J81)","v":2.3872405944204469},0,null,12.615564584682319,14.240468050007257,-11.84748815808787,-11.84748815808787,5.4117928141243024,0]
[{"$f":"'Gas Use Per Customer'!B81","v":2028},{"$f":"'Gas Use Per Customer'!C81","v":8},{"$f":"'Daily efficiency'!CP83","v":64},{"$f":"'Gas Use Per Customer'!P81","v":138.90133788876875},{"$f":"'Gas Use Per Customer'!R81","v":18.307628752409805},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.392247314789312},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.90133788876875},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.91538143762049029},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F82*'Daily efficiency'!BJ83","v":273.90615489878826},{"$f":"G82*'Daily efficiency'!BK83","v":2397.5186273366867},{"$f":"H82*'Daily efficiency'!BL83","v":0},{"$f":"I82*'Daily efficiency'!BM83","v":0},{"$f":"J82*'Daily efficiency'!BN83","v":25.955493021561633},{"$f":"K82*'Daily efficiency'!BO83","v":0},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.975905251286235,299.69640259565085,0,0,3.4090959293673517,0,{"$f":"(V82+AB82)-(VLOOKUP($A82,Assumptions!$A$43:$M$98,11,FALSE)*F82)","v":22.327447600787181},{"$f":"(W82+AC82)-(VLOOKUP($A82,Assumptions!$A$43:$R$98,16,FALSE)*G82)","v":197.80200643082736},{"$f":"(X82+AD82)-VLOOKUP($A82,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A82,Assumptions!$A$44:$M$98,11,FALSE)*$H82)","v":-11.84748815808787},{"$f":"(Y82+AE82)-VLOOKUP($A82,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A82,Assumptions!$A$43:$R$98,16,FALSE)*I82)","v":-11.84748815808787},{"$f":"(Z82+AF82)-(VLOOKUP($A82,Assumptions!$A$43:$M$98,11,FALSE)*J82)","v":2.6907560530252961},0,null,12.837586308815464,14.240468050007255,-11.84748815808787,-11.84748815808787,6.0998519823926483,0]
[{"$f":"'Gas Use Per Customer'!B82","v":2028},{"$f":"'Gas Use Per Customer'!C82","v":9},{"$f":"'Daily efficiency'!CP84","v":61},{"$f":"'Gas Use Per Customer'!P82","v":136.10889854081034},{"$f":"'Gas Use Per Customer'!R82","v":19.808526758041186},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.84682140643295},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":122.49800868672931},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9808526758041187},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.610889854081035},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9808526758041187},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F83*'Daily efficiency'!BJ84","v":221.44104436096984},{"$f":"G83*'Daily efficiency'!BK84","v":2099.3385149086071},{"$f":"H83*'Daily efficiency'!BL84","v":24.321097806158768},{"$f":"I83*'Daily efficiency'!BM84","v":319.03925817965961},{"$f":"J83*'Daily efficiency'!BN84","v":58.038983401060655},{"$f":"K83*'Daily efficiency'!BO84","v":0},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.084932515006315,{"$f":"IFERROR(((T83+R83)*M83),0)","v":262.42307090957644},3.1944280719246594,{"$f":"IFERROR(((T83+R83)*O83),0)","v":39.880782102387286},7.623066989820205,0,{"$f":"(V83+AB83)-(VLOOKUP($A83,Assumptions!$A$43:$M$98,11,FALSE)*F83)","v":16.649238211326157},{"$f":"(W83+AC83)-(VLOOKUP($A83,Assumptions!$A$43:$R$98,16,FALSE)*G83)","v":172.56172892219416},{"$f":"(X83+AD83)-VLOOKUP($A83,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A83,Assumptions!$A$44:$M$98,11,FALSE)*$H83)","v":-10.207521874123231},{"$f":"(Y83+AE83)-VLOOKUP($A83,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A83,Assumptions!$A$43:$R$98,16,FALSE)*I83)","v":18.048700390145832},{"$f":"(Z83+AF83)-(VLOOKUP($A83,Assumptions!$A$43:$M$98,11,FALSE)*J83)","v":6.0686052018601853},0,null,10.506358205417442,14.086900740035331,-7.0130938021985711,13.260485231782388,13.691672191680389,0]
[{"$f":"'Gas Use Per Customer'!B83","v":2028},{"$f":"'Gas Use Per Customer'!C83","v":10},{"$f":"'Daily efficiency'!CP85","v":55},{"$f":"'Gas Use Per Customer'!P83","v":206.49953901644093},{"$f":"'Gas Use Per Customer'!R83","v":41.203894145070613},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.963115316056495},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":185.84958511479684},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.1203894145070619},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":20.649953901644096},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.1203894145070619},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F84*'Daily efficiency'!BJ85","v":460.62150217806294},{"$f":"G84*'Daily efficiency'!BK85","v":3261.5948998206013},{"$f":"H84*'Daily efficiency'!BL85","v":61.832462351058169},{"$f":"I84*'Daily efficiency'!BM85","v":484.03491945453789},{"$f":"J84*'Daily efficiency'!BN85","v":120.72740984505684},{"$f":"K84*'Daily efficiency'!BO85","v":0},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,7,FALSE)","v":0},60.499828947569362,407.70830601904913,8.1213173461449397,60.50569219240905,15.856810006419392,0,{"$f":"(V84+AB84)-(VLOOKUP($A84,Assumptions!$A$43:$M$98,11,FALSE)*F84)","v":34.632229707697135},{"$f":"(W84+AC84)-(VLOOKUP($A84,Assumptions!$A$43:$R$98,16,FALSE)*G84)","v":271.37390103354903},{"$f":"(X84+AD84)-VLOOKUP($A84,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A84,Assumptions!$A$44:$M$98,11,FALSE)*$H84)","v":-6.9596207169269597},{"$f":"(Y84+AE84)-VLOOKUP($A84,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A84,Assumptions!$A$43:$R$98,16,FALSE)*I84)","v":33.509936813710056},{"$f":"(Z84+AF84)-(VLOOKUP($A84,Assumptions!$A$43:$M$98,11,FALSE)*J84)","v":12.623360101435363},0,null,10.506358205417436,14.60180289700001,1.16169662921798,16.227608532841362,28.480170107854754,0]
[{"$f":"'Gas Use Per Customer'!B84","v":2028},{"$f":"'Gas Use Per Customer'!C84","v":11},{"$f":"'Daily efficiency'!CP86","v":47},{"$f":"'Gas Use Per Customer'!P84","v":314.25894055593596},{"$f":"'Gas Use Per Customer'!R84","v":70.682019486271031},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.204605845881307},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.277682166780792},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.409211691762614},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":219.98125838915516},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.0682019486271033},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F85*'Daily efficiency'!BJ86","v":335.81788648906428},{"$f":"G85*'Daily efficiency'!BK86","v":1679.067033570333},{"$f":"H85*'Daily efficiency'!BL86","v":710.05137289636809},{"$f":"I85*'Daily efficiency'!BM86","v":5156.3606966417983},{"$f":"J85*'Daily efficiency'!BN86","v":207.09831709477402},{"$f":"K85*'Daily efficiency'!BO86","v":0},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.107634129222042,209.88798332590108,93.260923341808621,644.55922621373509,27.201102641360844,0,{"$f":"(V85+AB85)-(VLOOKUP($A85,Assumptions!$A$43:$M$98,11,FALSE)*F85)","v":27.467451889119072},{"$f":"(W85+AC85)-(VLOOKUP($A85,Assumptions!$A$43:$R$98,16,FALSE)*G85)","v":140.72833632598525},{"$f":"(X85+AD85)-VLOOKUP($A85,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A85,Assumptions!$A$44:$M$98,11,FALSE)*$H85)","v":48.133070703514811},{"$f":"(Y85+AE85)-VLOOKUP($A85,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A85,Assumptions!$A$43:$R$98,16,FALSE)*I85)","v":471.33922838917698},{"$f":"(Z85+AF85)-(VLOOKUP($A85,Assumptions!$A$43:$M$98,11,FALSE)*J85)","v":21.654375227993185},0,null,12.953530986973867,14.927004259293467,11.349673522194701,21.42633567243988,48.855477869354033,0]
[{"$f":"'Gas Use Per Customer'!B85","v":2028},{"$f":"'Gas Use Per Customer'!C85","v":12},{"$f":"'Daily efficiency'!CP87","v":38},{"$f":"'Gas Use Per Customer'!P85","v":475.16302666420711},{"$f":"'Gas Use Per Customer'!R85","v":108.2380017599675},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.471400527990248},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.54890799926213},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.942801055980496},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":332.61411866494495},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.823800175996752},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F86*'Daily efficiency'!BJ87","v":531.76107315820946},{"$f":"G86*'Daily efficiency'!BK87","v":2769.0492059701355},{"$f":"H86*'Daily efficiency'!BL87","v":1500.577273045094},{"$f":"I86*'Daily efficiency'!BM87","v":7639.2879467178791},{"$f":"J86*'Daily efficiency'!BN87","v":368.28852985939898},{"$f":"K86*'Daily efficiency'!BO87","v":0},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.1553911435479558E-2},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.7281054404244053E-2},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.3448830640636167E-2},{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.4062855208082035E-2},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,7,FALSE)","v":0},69.843578328245385,346.13874368995789,197.09168571714559,954.93194084875472,48.372455377109354,0,{"$f":"(V86+AB86)-(VLOOKUP($A86,Assumptions!$A$43:$M$98,11,FALSE)*F86)","v":44.361849202774046},{"$f":"(W86+AC86)-(VLOOKUP($A86,Assumptions!$A$43:$R$98,16,FALSE)*G86)","v":241.56858529327448},{"$f":"(X86+AD86)-VLOOKUP($A86,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A86,Assumptions!$A$44:$M$98,11,FALSE)*$H86)","v":134.28073930811507},{"$f":"(Y86+AE86)-VLOOKUP($A86,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A86,Assumptions!$A$43:$R$98,16,FALSE)*I86)","v":699.0874164317388},{"$f":"(Z86+AF86)-(VLOOKUP($A86,Assumptions!$A$43:$M$98,11,FALSE)*J86)","v":39.878545668618905},0,null,13.661821936055475,16.946365193798954,20.676770500300023,21.017971793793773,36.843386814415702,0]
[{"$f":"'Gas Use Per Customer'!B86","v":2029},{"$f":"'Gas Use Per Customer'!C86","v":1},{"$f":"'Daily efficiency'!CP88","v":42},{"$f":"'Gas Use Per Customer'!P86","v":465.38316735023227},{"$f":"'Gas Use Per Customer'!R86","v":98.115374223182926},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.434612266954876},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.61495020506968},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":58.869224533909751},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":325.76821714516257},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.8115374223182936},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F87*'Daily efficiency'!BJ88","v":486.09924221954725},{"$f":"G87*'Daily efficiency'!BK88","v":2873.2707964218412},{"$f":"H87*'Daily efficiency'!BL88","v":1308.6790667523708},{"$f":"I87*'Daily efficiency'!BM88","v":7358.8938522659028},{"$f":"J87*'Daily efficiency'!BN88","v":370.93941480506572},{"$f":"K87*'Daily efficiency'!BO88","v":0},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,7,FALSE)","v":0},65.721950650634113,369.71890667288011,176.93699881097777,946.90768192462554,50.152026164202262,0,{"$f":"(V87+AB87)-(VLOOKUP($A87,Assumptions!$A$43:$M$98,11,FALSE)*F87)","v":42.115152354193036},{"$f":"(W87+AC87)-(VLOOKUP($A87,Assumptions!$A$43:$R$98,16,FALSE)*G87)","v":265.04782970025821},{"$f":"(X87+AD87)-VLOOKUP($A87,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A87,Assumptions!$A$44:$M$98,11,FALSE)*$H87)","v":117.6152693205298},{"$f":"(Y87+AE87)-VLOOKUP($A87,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A87,Assumptions!$A$43:$R$98,16,FALSE)*I87)","v":690.56703609094188},{"$f":"(Z87+AF87)-(VLOOKUP($A87,Assumptions!$A$43:$M$98,11,FALSE)*J87)","v":42.283093398721903},0,null,14.308037072896701,18.984201141134943,19.979075697316389,21.198109568289304,92.435119562924172,0]
[{"$f":"'Gas Use Per Customer'!B87","v":2029},{"$f":"'Gas Use Per Customer'!C87","v":2},{"$f":"'Daily efficiency'!CP89","v":45},{"$f":"'Gas Use Per Customer'!P87","v":384.56094265956273},{"$f":"'Gas Use Per Customer'!R87","v":79.632382754426274},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.889714826327882},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.36828279786882},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.779429652655764},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.19265986169387},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9632382754426274},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F88*'Daily efficiency'!BJ89","v":394.52778139552004},{"$f":"G88*'Daily efficiency'!BK89","v":2133.9096267482682},{"$f":"H88*'Daily efficiency'!BL89","v":860.59153778153836},{"$f":"I88*'Daily efficiency'!BM89","v":6253.537769058481},{"$f":"J88*'Daily efficiency'!BN89","v":249.98880157550238},{"$f":"K88*'Daily efficiency'!BO89","v":0},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.341238017132333,274.58140566583535,116.35433603676822,804.67568517841084,33.799171554634547,0,{"$f":"(V88+AB88)-(VLOOKUP($A88,Assumptions!$A$43:$M$98,11,FALSE)*F88)","v":34.181492539602928},{"$f":"(W88+AC88)-(VLOOKUP($A88,Assumptions!$A$43:$R$98,16,FALSE)*G88)","v":188.08835895989276},{"$f":"(X88+AD88)-VLOOKUP($A88,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A88,Assumptions!$A$44:$M$98,11,FALSE)*$H88)","v":65.926712184143597},{"$f":"(Y88+AE88)-VLOOKUP($A88,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A88,Assumptions!$A$43:$R$98,16,FALSE)*I88)","v":590.75044330031233},{"$f":"(Z88+AF88)-(VLOOKUP($A88,Assumptions!$A$43:$M$98,11,FALSE)*J88)","v":27.412589728791414},0,null,14.308037072896701,16.303298826891034,13.798137119554156,21.945265654859565,61.211761283425957,0]
[{"$f":"'Gas Use Per Customer'!B88","v":2029},{"$f":"'Gas Use Per Customer'!C88","v":3},{"$f":"'Daily efficiency'!CP90","v":48},{"$f":"'Gas Use Per Customer'!P88","v":310.22128187072826},{"$f":"'Gas Use Per Customer'!R88","v":63.220796758946655},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.966239027683997},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.06638456121847},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":37.932478055367994},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":217.15489730950978},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.322079675894666},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F89*'Daily efficiency'!BJ90","v":289.90227931420344},{"$f":"G89*'Daily efficiency'!BK90","v":1659.0927934181152},{"$f":"H89*'Daily efficiency'!BL90","v":656.79811747105612},{"$f":"I89*'Daily efficiency'!BM90","v":5090.1107929349118},{"$f":"J89*'Daily efficiency'!BN90","v":185.2369345037136},{"$f":"K89*'Daily efficiency'!BO90","v":0},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.195583205598055,213.48421959227809,88.800906717657753,654.9714003815144,25.044541547812884,0,{"$f":"(V89+AB89)-(VLOOKUP($A89,Assumptions!$A$43:$M$98,11,FALSE)*F89)","v":23.984505338903109},{"$f":"(W89+AC89)-(VLOOKUP($A89,Assumptions!$A$43:$R$98,16,FALSE)*G89)","v":143.71118534585537},{"$f":"(X89+AD89)-VLOOKUP($A89,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A89,Assumptions!$A$44:$M$98,11,FALSE)*$H89)","v":46.270618086702051},{"$f":"(Y89+AE89)-VLOOKUP($A89,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A89,Assumptions!$A$43:$R$98,16,FALSE)*I89)","v":480.05952090896221},{"$f":"(Z89+AF89)-(VLOOKUP($A89,Assumptions!$A$43:$M$98,11,FALSE)*J89)","v":19.974182258914567},0,null,12.645894267120759,15.441793083873701,12.198153260423251,22.106778472729346,45.018723806727451,0]
[{"$f":"'Gas Use Per Customer'!B89","v":2029},{"$f":"'Gas Use Per Customer'!C89","v":4},{"$f":"'Daily efficiency'!CP91","v":52},{"$f":"'Gas Use Per Customer'!P89","v":240.73545102443359},{"$f":"'Gas Use Per Customer'!R89","v":45.709068776628122},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.5672550213025},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":216.66190592199024},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5709068776628126},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.073545102443362},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5709068776628126},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F90*'Daily efficiency'!BJ91","v":510.98519593613906},{"$f":"G90*'Daily efficiency'!BK91","v":3834.437470160698},{"$f":"H90*'Daily efficiency'!BL91","v":73.103195702789165},{"$f":"I90*'Daily efficiency'!BM91","v":564.28389720127257},{"$f":"J90*'Daily efficiency'!BN91","v":133.92757151552036},{"$f":"K90*'Daily efficiency'!BO91","v":0},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,7,FALSE)","v":0},69.086599841584942,493.39729166453486,9.8837525408287039,72.609385020783378,18.10737495847993,0,{"$f":"(V90+AB90)-(VLOOKUP($A90,Assumptions!$A$43:$M$98,11,FALSE)*F90)","v":39.759364078689146},{"$f":"(W90+AC90)-(VLOOKUP($A90,Assumptions!$A$43:$R$98,16,FALSE)*G90)","v":330.96314690793616},{"$f":"(X90+AD90)-VLOOKUP($A90,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A90,Assumptions!$A$44:$M$98,11,FALSE)*$H90)","v":-5.8902848270990749},{"$f":"(Y90+AE90)-VLOOKUP($A90,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A90,Assumptions!$A$43:$R$98,16,FALSE)*I90)","v":42.453013816928831},{"$f":"(Z90+AF90)-(VLOOKUP($A90,Assumptions!$A$43:$M$98,11,FALSE)*J90)","v":14.441470488117956},0,null,10.872941940959763,15.275557809737926,3.9934677137296291,17.634716298024603,32.548845446597888,0]
[{"$f":"'Gas Use Per Customer'!B90","v":2029},{"$f":"'Gas Use Per Customer'!C90","v":5},{"$f":"'Daily efficiency'!CP92","v":57},{"$f":"'Gas Use Per Customer'!P90","v":154.83915322357245},{"$f":"'Gas Use Per Customer'!R90","v":25.671277461350691},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.537021969080556},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.35523790121522},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5671277461350694},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.483915322357246},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5671277461350694},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F91*'Daily efficiency'!BJ92","v":286.98118545409005},{"$f":"G91*'Daily efficiency'!BK92","v":2391.2544242731674},{"$f":"H91*'Daily efficiency'!BL92","v":31.88570223065474},{"$f":"I91*'Daily efficiency'!BM92","v":362.94297515605405},{"$f":"J91*'Daily efficiency'!BN92","v":75.216842961757493},{"$f":"K91*'Daily efficiency'!BO92","v":0},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.800643304758765,307.69531797001019,4.3110343865079086,46.701786732529698,10.169523446811775,0,{"$f":"(V91+AB91)-(VLOOKUP($A91,Assumptions!$A$43:$M$98,11,FALSE)*F91)","v":22.329784751002805},{"$f":"(W91+AC91)-(VLOOKUP($A91,Assumptions!$A$43:$R$98,16,FALSE)*G91)","v":203.21895056472013},{"$f":"(X91+AD91)-VLOOKUP($A91,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A91,Assumptions!$A$44:$M$98,11,FALSE)*$H91)","v":-9.8559558302773915},{"$f":"(Y91+AE91)-VLOOKUP($A91,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A91,Assumptions!$A$43:$R$98,16,FALSE)*I91)","v":22.985168567709444},{"$f":"(Z91+AF91)-(VLOOKUP($A91,Assumptions!$A$43:$M$98,11,FALSE)*J91)","v":8.11066612759228},0,null,10.872941940959764,14.582799586534092,-5.5449214437694829,14.844545510088864,18.280189574404055,0]
[{"$f":"'Gas Use Per Customer'!B91","v":2029},{"$f":"'Gas Use Per Customer'!C91","v":6},{"$f":"'Daily efficiency'!CP93","v":61},{"$f":"'Gas Use Per Customer'!P91","v":130.08457527622383},{"$f":"'Gas Use Per Customer'!R91","v":18.925535532131928},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.140428425705544},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.07611774860145},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.892553553213193},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.008457527622383},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.892553553213193},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F92*'Daily efficiency'!BJ93","v":211.57001752412825},{"$f":"G92*'Daily efficiency'!BK93","v":2006.4195802085783},{"$f":"H92*'Daily efficiency'!BL93","v":23.236952769547134},{"$f":"I92*'Daily efficiency'!BM93","v":304.91824444746879},{"$f":"J92*'Daily efficiency'!BN93","v":55.451819109146527},{"$f":"K92*'Daily efficiency'!BO93","v":0},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.604846589319379,258.17658900983906,3.1416997406088139,39.235438616549054,7.4972380173619362,0,{"$f":"(V92+AB92)-(VLOOKUP($A92,Assumptions!$A$43:$M$98,11,FALSE)*F92)","v":16.462099923395321},{"$f":"(W92+AC92)-(VLOOKUP($A92,Assumptions!$A$43:$R$98,16,FALSE)*G92)","v":170.40315704915048},{"$f":"(X92+AD92)-VLOOKUP($A92,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A92,Assumptions!$A$44:$M$98,11,FALSE)*$H92)","v":-10.484276490197498},{"$f":"(Y92+AE92)-VLOOKUP($A92,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A92,Assumptions!$A$43:$R$98,16,FALSE)*I92)","v":17.374702167795633},{"$f":"(Z92+AF92)-(VLOOKUP($A92,Assumptions!$A$43:$M$98,11,FALSE)*J92)","v":5.9793946841214289},0,null,10.872941940959764,14.554903282244005,-7.3425767495886838,13.356466076705781,13.476632701483364,0]
[{"$f":"'Gas Use Per Customer'!B92","v":2029},{"$f":"'Gas Use Per Customer'!C92","v":7},{"$f":"'Daily efficiency'!CP94","v":63},{"$f":"'Gas Use Per Customer'!P92","v":118.38940722062182},{"$f":"'Gas Use Per Customer'!R92","v":16.278752303597024},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.023001842877619},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.55046649855964},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6278752303597024},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.838940722062183},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6278752303597024},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F93*'Daily efficiency'!BJ94","v":196.29044748848858},{"$f":"G93*'Daily efficiency'!BK94","v":1826.0337494460698},{"$f":"H93*'Daily efficiency'!BL94","v":19.987207114092659},{"$f":"I93*'Daily efficiency'!BM94","v":277.5047705251377},{"$f":"J93*'Daily efficiency'!BN94","v":47.69674424953925},{"$f":"K93*'Daily efficiency'!BO94","v":0},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.53900681705397,234.96539283165524,2.7023252157285049,35.708002351477383,6.448730628443017,0,{"$f":"(V93+AB93)-(VLOOKUP($A93,Assumptions!$A$43:$M$98,11,FALSE)*F93)","v":16.094453481994961},{"$f":"(W93+AC93)-(VLOOKUP($A93,Assumptions!$A$43:$R$98,16,FALSE)*G93)","v":155.08317345645159},{"$f":"(X93+AD93)-VLOOKUP($A93,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A93,Assumptions!$A$44:$M$98,11,FALSE)*$H93)","v":-10.711376848719675},{"$f":"(Y93+AE93)-VLOOKUP($A93,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A93,Assumptions!$A$43:$R$98,16,FALSE)*I93)","v":14.724067301111175},{"$f":"(Z93+AF93)-(VLOOKUP($A93,Assumptions!$A$43:$M$98,11,FALSE)*J93)","v":5.1431614615606405},0,null,12.358482073622021,14.554903282244007,-8.0090516329911701,12.436980340371568,11.591892090003658,0]
[{"$f":"'Gas Use Per Customer'!B93","v":2029},{"$f":"'Gas Use Per Customer'!C93","v":8},{"$f":"'Daily efficiency'!CP95","v":63},{"$f":"'Gas Use Per Customer'!P93","v":141.6872104843296},{"$f":"'Gas Use Per Customer'!R93","v":18.620264437898197},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.896211550318558},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":127.51848943589664},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8620264437898197},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.16872104843296},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8620264437898197},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F94*'Daily efficiency'!BJ95","v":219.48851555377539},{"$f":"G94*'Daily efficiency'!BK95","v":2185.3781878231111},{"$f":"H94*'Daily efficiency'!BL95","v":22.862138012703205},{"$f":"I94*'Daily efficiency'!BM95","v":332.11482137526878},{"$f":"J94*'Daily efficiency'!BN95","v":54.557374803041689},{"$f":"K94*'Daily efficiency'!BO95","v":0},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.675449239007456,281.20413685856334,3.0910237575730277,42.734965601444785,7.3763066942083553,0,{"$f":"(V94+AB94)-(VLOOKUP($A94,Assumptions!$A$43:$M$98,11,FALSE)*F94)","v":17.728566492253144},{"$f":"(W94+AC94)-(VLOOKUP($A94,Assumptions!$A$43:$R$98,16,FALSE)*G94)","v":185.60192804373298},{"$f":"(X94+AD94)-VLOOKUP($A94,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A94,Assumptions!$A$44:$M$98,11,FALSE)*$H94)","v":-10.510469483337065},{"$f":"(Y94+AE94)-VLOOKUP($A94,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A94,Assumptions!$A$43:$R$98,16,FALSE)*I94)","v":20.004365057786721},{"$f":"(Z94+AF94)-(VLOOKUP($A94,Assumptions!$A$43:$M$98,11,FALSE)*J94)","v":5.8829463508640663},0,null,11.901392802033625,14.554903282244007,-7.4194457257640369,14.118680852990027,13.259253045072422,0]
[{"$f":"'Gas Use Per Customer'!B94","v":2029},{"$f":"'Gas Use Per Customer'!C94","v":9},{"$f":"'Daily efficiency'!CP96","v":61},{"$f":"'Gas Use Per Customer'!P94","v":138.0910883908187},{"$f":"'Gas Use Per Customer'!R94","v":20.211089027482696},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.168871221986159},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":124.28197955173682},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0211089027482698},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.809108839081871},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0211089027482698},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F95*'Daily efficiency'!BJ96","v":225.94131893738489},{"$f":"G95*'Daily efficiency'!BK96","v":2129.9117363555192},{"$f":"H95*'Daily efficiency'!BL96","v":24.815367594505432},{"$f":"I95*'Daily efficiency'!BM96","v":323.68551118807915},{"$f":"J95*'Daily efficiency'!BN96","v":59.218490850524276},{"$f":"K95*'Daily efficiency'!BO96","v":0},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,7,FALSE)","v":0},30.547885952957913,274.06697602458962,3.3551057536658879,41.650321804453789,8.00650236670268,0,{"$f":"(V95+AB95)-(VLOOKUP($A95,Assumptions!$A$43:$M$98,11,FALSE)*F95)","v":17.580319804751067},{"$f":"(W95+AC95)-(VLOOKUP($A95,Assumptions!$A$43:$R$98,16,FALSE)*G95)","v":180.89121921013569},{"$f":"(X95+AD95)-VLOOKUP($A95,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A95,Assumptions!$A$44:$M$98,11,FALSE)*$H95)","v":-10.373972912425772},{"$f":"(Y95+AE95)-VLOOKUP($A95,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A95,Assumptions!$A$43:$R$98,16,FALSE)*I95)","v":19.189327038615325},{"$f":"(Z95+AF95)-(VLOOKUP($A95,Assumptions!$A$43:$M$98,11,FALSE)*J95)","v":6.3855565981768247},0,null,10.872941940959764,14.554903282244005,-7.0188671587598845,13.896137152823808,14.392058964879505,0]
[{"$f":"'Gas Use Per Customer'!B95","v":2029},{"$f":"'Gas Use Per Customer'!C95","v":10},{"$f":"'Daily efficiency'!CP97","v":55},{"$f":"'Gas Use Per Customer'!P95","v":207.84880069353486},{"$f":"'Gas Use Per Customer'!R95","v":41.592195920594854},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.273756736475882},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":187.06392062418138},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.1592195920594852},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":20.784880069353488},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.1592195920594852},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F96*'Daily efficiency'!BJ97","v":464.96235759601569},{"$f":"G96*'Daily efficiency'!BK97","v":3278.8505873934619},{"$f":"H96*'Daily efficiency'!BL97","v":61.821751949516113},{"$f":"I96*'Daily efficiency'!BM97","v":487.19758882564599},{"$f":"J96*'Daily efficiency'!BN97","v":121.86513404734285},{"$f":"K96*'Daily efficiency'!BO97","v":0},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,7,FALSE)","v":0},62.864185882697129,421.90699735802542,8.3584704065980873,62.690283177832391,16.476500332158526,0,{"$f":"(V96+AB96)-(VLOOKUP($A96,Assumptions!$A$43:$M$98,11,FALSE)*F96)","v":36.178362515332097},{"$f":"(W96+AC96)-(VLOOKUP($A96,Assumptions!$A$43:$R$98,16,FALSE)*G96)","v":281.66283292080504},{"$f":"(X96+AD96)-VLOOKUP($A96,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A96,Assumptions!$A$44:$M$98,11,FALSE)*$H96)","v":-7.085390411888346},{"$f":"(Y96+AE96)-VLOOKUP($A96,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A96,Assumptions!$A$43:$R$98,16,FALSE)*I96)","v":34.999465342797656},{"$f":"(Z96+AF96)-(VLOOKUP($A96,Assumptions!$A$43:$M$98,11,FALSE)*J96)","v":13.140772411237897},0,null,10.872941940959759,15.057036759465579,1.2730799947097413,16.838906563816565,29.617272743396423,0]
[{"$f":"'Gas Use Per Customer'!B96","v":2029},{"$f":"'Gas Use Per Customer'!C96","v":11},{"$f":"'Daily efficiency'!CP98","v":47},{"$f":"'Gas Use Per Customer'!P96","v":316.51195268541005},{"$f":"'Gas Use Per Customer'!R96","v":71.296861229747137},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.38905836892414},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.953585805623007},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.778116737848279},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.55836687978703},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1296861229747144},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F97*'Daily efficiency'!BJ98","v":340.55050468073028},{"$f":"G97*'Daily efficiency'!BK98","v":1749.1492641431005},{"$f":"H97*'Daily efficiency'!BL98","v":724.11573719369915},{"$f":"I97*'Daily efficiency'!BM98","v":5150.0503853316904},{"$f":"J97*'Daily efficiency'!BN98","v":222.82645696336968},{"$f":"K97*'Daily efficiency'!BO98","v":0},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.043362175345266,225.07226062785455,97.902433519321605,662.68414384967355,30.126748071719856,0,{"$f":"(V97+AB97)-(VLOOKUP($A97,Assumptions!$A$43:$M$98,11,FALSE)*F97)","v":28.889163503163001},{"$f":"(W97+AC97)-(VLOOKUP($A97,Assumptions!$A$43:$R$98,16,FALSE)*G97)","v":153.88436796959448},{"$f":"(X97+AD97)-VLOOKUP($A97,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A97,Assumptions!$A$44:$M$98,11,FALSE)*$H97)","v":51.485903277391266},{"$f":"(Y97+AE97)-VLOOKUP($A97,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A97,Assumptions!$A$43:$R$98,16,FALSE)*I97)","v":484.47092808283423},{"$f":"(Z97+AF97)-(VLOOKUP($A97,Assumptions!$A$43:$M$98,11,FALSE)*J97)","v":24.4086818476591},0,null,13.506514875444756,16.206272429206322,12.035570334455304,21.866514675372116,54.535429919378956,0]
[{"$f":"'Gas Use Per Customer'!B97","v":2029},{"$f":"'Gas Use Per Customer'!C97","v":12},{"$f":"'Daily efficiency'!CP99","v":38},{"$f":"'Gas Use Per Customer'!P97","v":474.38124359280948},{"$f":"'Gas Use Per Customer'!R97","v":108.04148706896549},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.412446120689644},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.31437307784284},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.824892241379288},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":332.06687051496664},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.80414870689655},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F98*'Daily efficiency'!BJ99","v":530.79561868492453},{"$f":"G98*'Daily efficiency'!BK99","v":2805.7785635163336},{"$f":"H98*'Daily efficiency'!BL99","v":1487.6540699170037},{"$f":"I98*'Daily efficiency'!BM99","v":7595.3333937852376},{"$f":"J98*'Daily efficiency'!BN99","v":377.83153590795303},{"$f":"K98*'Daily efficiency'!BO99","v":0},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.3362341345900464E-2},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":5.8963949441607565E-2},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.5312932538239041E-2},{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.6238793007743402E-2},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,7,FALSE)","v":0},71.765023326301758,361.03432511871176,201.1349100687174,977.33160468666631,51.083859838605669,0,{"$f":"(V98+AB98)-(VLOOKUP($A98,Assumptions!$A$43:$M$98,11,FALSE)*F98)","v":45.769978073934226},{"$f":"(W98+AC98)-(VLOOKUP($A98,Assumptions!$A$43:$R$98,16,FALSE)*G98)","v":254.33945700565198},{"$f":"(X98+AD98)-VLOOKUP($A98,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A98,Assumptions!$A$44:$M$98,11,FALSE)*$H98)","v":137.03668666641653},{"$f":"(Y98+AE98)-VLOOKUP($A98,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A98,Assumptions!$A$43:$R$98,16,FALSE)*I98)","v":716.26877952529424},{"$f":"(Z98+AF98)-(VLOOKUP($A98,Assumptions!$A$43:$M$98,11,FALSE)*J98)","v":42.418844754483153},0,null,14.121111965294761,17.87166338192235,21.139516307432089,21.570016256500093,39.261626163481232,0]
[{"$f":"'Gas Use Per Customer'!B98","v":2030},{"$f":"'Gas Use Per Customer'!C98","v":1},{"$f":"'Daily efficiency'!CP100","v":42},{"$f":"'Gas Use Per Customer'!P98","v":465.50046868695404},{"$f":"'Gas Use Per Customer'!R98","v":98.145036628805698},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.443510988641709},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.65014060608621},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":58.887021977283418},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":325.85032808086783},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.8145036628805702},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F99*'Daily efficiency'!BJ100","v":486.2462005633318},{"$f":"G99*'Daily efficiency'!BK100","v":2914.5073811674042},{"$f":"H99*'Daily efficiency'!BL100","v":1299.8101175881152},{"$f":"I99*'Daily efficiency'!BM100","v":7329.9505736745941},{"$f":"J99*'Daily efficiency'!BN100","v":380.32784678123954},{"$f":"K99*'Daily efficiency'!BO100","v":0},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,7,FALSE)","v":0},67.886967794568903,387.26205901805326,181.4721996583832,973.95936273964071,53.099241199012461,0,{"$f":"(V99+AB99)-(VLOOKUP($A99,Assumptions!$A$43:$M$98,11,FALSE)*F99)","v":43.753526077843532},{"$f":"(W99+AC99)-(VLOOKUP($A99,Assumptions!$A$43:$R$98,16,FALSE)*G99)","v":280.26125524854234},{"$f":"(X99+AD99)-VLOOKUP($A99,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A99,Assumptions!$A$44:$M$98,11,FALSE)*$H99)","v":120.83080440362022},{"$f":"(Y99+AE99)-VLOOKUP($A99,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A99,Assumptions!$A$43:$R$98,16,FALSE)*I99)","v":711.91630878946967},{"$f":"(Z99+AF99)-(VLOOKUP($A99,Assumptions!$A$43:$M$98,11,FALSE)*J99)","v":45.054760626770673},0,null,14.860159202726242,20.068812965901735,20.519088985385029,21.847954334813192,98.154001825783126,0]
[{"$f":"'Gas Use Per Customer'!B99","v":2030},{"$f":"'Gas Use Per Customer'!C99","v":2},{"$f":"'Daily efficiency'!CP101","v":45},{"$f":"'Gas Use Per Customer'!P99","v":384.61327664303633},{"$f":"'Gas Use Per Customer'!R99","v":79.640960129092988},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.892288038727894},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.38398299291089},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.784576077455789},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.22929365012538},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.964096012909299},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F100*'Daily efficiency'!BJ101","v":394.57027682866425},{"$f":"G100*'Daily efficiency'!BK101","v":2171.9858238273841},{"$f":"H100*'Daily efficiency'!BL101","v":865.40440117882724},{"$f":"I100*'Daily efficiency'!BM101","v":6226.2158756166336},{"$f":"J100*'Daily efficiency'!BN101","v":258.34958601876832},{"$f":"K100*'Daily efficiency'!BO101","v":0},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,7,FALSE)","v":0},55.087689414804714,288.60029922329522,120.82290955495763,827.30179222136451,36.069320450169762,0,{"$f":"(V100+AB100)-(VLOOKUP($A100,Assumptions!$A$43:$M$98,11,FALSE)*F100)","v":35.504320397288829},{"$f":"(W100+AC100)-(VLOOKUP($A100,Assumptions!$A$43:$R$98,16,FALSE)*G100)","v":200.19237590301628},{"$f":"(X100+AD100)-VLOOKUP($A100,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A100,Assumptions!$A$44:$M$98,11,FALSE)*$H100)","v":69.281659698613609},{"$f":"(Y100+AE100)-VLOOKUP($A100,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A100,Assumptions!$A$43:$R$98,16,FALSE)*I100)","v":608.64212598606809},{"$f":"(Z100+AF100)-(VLOOKUP($A100,Assumptions!$A$43:$M$98,11,FALSE)*J100)","v":29.541530777664466},0,null,14.860159202726237,17.350101002780946,14.498749468094559,22.606831438521834,65.610851227834232,0]
[{"$f":"'Gas Use Per Customer'!B100","v":2030},{"$f":"'Gas Use Per Customer'!C100","v":3},{"$f":"'Daily efficiency'!CP102","v":48},{"$f":"'Gas Use Per Customer'!P100","v":309.61984299876792},{"$f":"'Gas Use Per Customer'!R100","v":63.07692307692308},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.923076923076923},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.885952899630368},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":37.846153846153847},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.73389009913754},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.3076923076923084},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F101*'Daily efficiency'!BJ102","v":290.79343733189864},{"$f":"G101*'Daily efficiency'!BK102","v":1655.8762413745751},{"$f":"H101*'Daily efficiency'!BL102","v":655.30342002415398},{"$f":"I101*'Daily efficiency'!BM102","v":5080.2423839237863},{"$f":"J101*'Daily efficiency'!BN102","v":184.81538461538452},{"$f":"K101*'Daily efficiency'!BO102","v":0},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.598949034772744,220.0227890508678,91.489788751688934,675.03178706003962,25.802887608766682,0,{"$f":"(V101+AB101)-(VLOOKUP($A101,Assumptions!$A$43:$M$98,11,FALSE)*F101)","v":25.088605373639432},{"$f":"(W101+AC101)-(VLOOKUP($A101,Assumptions!$A$43:$R$98,16,FALSE)*G101)","v":148.85299590907536},{"$f":"(X101+AD101)-VLOOKUP($A101,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A101,Assumptions!$A$44:$M$98,11,FALSE)*$H101)","v":48.094589608110056},{"$f":"(Y101+AE101)-VLOOKUP($A101,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A101,Assumptions!$A$43:$R$98,16,FALSE)*I101)","v":496.59442457454503},{"$f":"(Z101+AF101)-(VLOOKUP($A101,Assumptions!$A$43:$M$98,11,FALSE)*J101)","v":20.632773055055576},0,null,13.258206091760675,16.025350579104376,12.707920018403064,22.912633753188981,46.435660663822262,0]
[{"$f":"'Gas Use Per Customer'!B101","v":2030},{"$f":"'Gas Use Per Customer'!C101","v":4},{"$f":"'Daily efficiency'!CP103","v":52},{"$f":"'Gas Use Per Customer'!P101","v":240.31192721041594},{"$f":"'Gas Use Per Customer'!R101","v":45.606244112501685},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.484995290001351},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":216.28073448937437},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5606244112501688},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.031192721041595},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5606244112501688},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F102*'Daily efficiency'!BJ103","v":509.83571110628009},{"$f":"G102*'Daily efficiency'!BK103","v":3832.5367564219669},{"$f":"H102*'Daily efficiency'!BL103","v":73.604757107185065},{"$f":"I102*'Daily efficiency'!BM103","v":563.29115738121516},{"$f":"J102*'Daily efficiency'!BN103","v":133.62629524962989},{"$f":"K102*'Daily efficiency'!BO103","v":0},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,7,FALSE)","v":0},71.180402973421664,509.24423288296776,10.27628343311183,74.846711606794869,18.656154005130681,0,{"$f":"(V102+AB102)-(VLOOKUP($A102,Assumptions!$A$43:$M$98,11,FALSE)*F102)","v":41.275392402300668},{"$f":"(W102+AC102)-(VLOOKUP($A102,Assumptions!$A$43:$R$98,16,FALSE)*G102)","v":343.52859285722002},{"$f":"(X102+AD102)-VLOOKUP($A102,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A102,Assumptions!$A$44:$M$98,11,FALSE)*$H102)","v":-5.8363547095905446},{"$f":"(Y102+AE102)-VLOOKUP($A102,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A102,Assumptions!$A$43:$R$98,16,FALSE)*I102)","v":44.059350893732869},{"$f":"(Z102+AF102)-(VLOOKUP($A102,Assumptions!$A$43:$M$98,11,FALSE)*J102)","v":14.918027683740556},0,null,11.312977314159642,15.883457843264225,4.4399287235212856,18.334233928869754,33.574181688871235,0]
[{"$f":"'Gas Use Per Customer'!B102","v":2030},{"$f":"'Gas Use Per Customer'!C102","v":5},{"$f":"'Daily efficiency'!CP104","v":57},{"$f":"'Gas Use Per Customer'!P102","v":156.09483661950475},{"$f":"'Gas Use Per Customer'!R102","v":25.995142355957359},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.796113884765887},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.48535295755428},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.5995142355957359},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.609483661950476},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.5995142355957359},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F103*'Daily efficiency'!BJ104","v":290.60169602358218},{"$f":"G103*'Daily efficiency'!BK104","v":2410.6465380473492},{"$f":"H103*'Daily efficiency'!BL104","v":32.287967353920919},{"$f":"I103*'Daily efficiency'!BM104","v":365.88629703611934},{"$f":"J103*'Daily efficiency'!BN104","v":76.165767102955016},{"$f":"K103*'Daily efficiency'!BO104","v":0},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.572179188535408,320.31208701726621,4.5078649403703261,48.616751383879908,10.63383728731775,0,{"$f":"(V103+AB103)-(VLOOKUP($A103,Assumptions!$A$43:$M$98,11,FALSE)*F103)","v":23.526596460103679},{"$f":"(W103+AC103)-(VLOOKUP($A103,Assumptions!$A$43:$R$98,16,FALSE)*G103)","v":212.67133836451029},{"$f":"(X103+AD103)-VLOOKUP($A103,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A103,Assumptions!$A$44:$M$98,11,FALSE)*$H103)","v":-9.9973447219958906},{"$f":"(Y103+AE103)-VLOOKUP($A103,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A103,Assumptions!$A$43:$R$98,16,FALSE)*I103)","v":24.282156378928114},{"$f":"(Z103+AF103)-(VLOOKUP($A103,Assumptions!$A$43:$M$98,11,FALSE)*J103)","v":8.5031394462637842},0,null,11.312977314159641,15.138328223353364,-5.4894797816255645,15.556027928148616,19.136976733581534,0]
[{"$f":"'Gas Use Per Customer'!B103","v":2030},{"$f":"'Gas Use Per Customer'!C103","v":6},{"$f":"'Daily efficiency'!CP105","v":61},{"$f":"'Gas Use Per Customer'!P103","v":131.16696449099541},{"$f":"'Gas Use Per Customer'!R103","v":19.162324920495298},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.32985993639624},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.05026804189588},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9162324920495299},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.116696449099543},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9162324920495299},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F104*'Daily efficiency'!BJ105","v":214.2171043112107},{"$f":"G104*'Daily efficiency'!BK105","v":2023.1143106123393},{"$f":"H104*'Daily efficiency'!BL105","v":23.527685035716711},{"$f":"I104*'Daily efficiency'!BM105","v":307.45536476689341},{"$f":"J104*'Daily efficiency'!BN105","v":56.145612017051199},{"$f":"K104*'Daily efficiency'!BO105","v":0},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.907790836356064,268.81915572394371,3.2848034482326582,40.852803593889696,7.8387355014642912,0,{"$f":"(V104+AB104)-(VLOOKUP($A104,Assumptions!$A$43:$M$98,11,FALSE)*F104)","v":17.342635768969544},{"$f":"(W104+AC104)-(VLOOKUP($A104,Assumptions!$A$43:$R$98,16,FALSE)*G104)","v":178.36830826422721},{"$f":"(X104+AD104)-VLOOKUP($A104,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A104,Assumptions!$A$44:$M$98,11,FALSE)*$H104)","v":-10.660352756502906},{"$f":"(Y104+AE104)-VLOOKUP($A104,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A104,Assumptions!$A$43:$R$98,16,FALSE)*I104)","v":18.428197610386722},{"$f":"(Z104+AF104)-(VLOOKUP($A104,Assumptions!$A$43:$M$98,11,FALSE)*J104)","v":6.2680911180409762},0,null,11.312977314159642,15.109521665882584,-7.3755493082702479,14.04941989920931,14.106826619505267,0]
[{"$f":"'Gas Use Per Customer'!B104","v":2030},{"$f":"'Gas Use Per Customer'!C104","v":7},{"$f":"'Daily efficiency'!CP106","v":63},{"$f":"'Gas Use Per Customer'!P104","v":118.42616497957363},{"$f":"'Gas Use Per Customer'!R104","v":16.320293398533007},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.056234718826406},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.58354848161626},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6320293398533008},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.842616497957364},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6320293398533008},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F105*'Daily efficiency'!BJ106","v":189.06683280045129},{"$f":"G105*'Daily efficiency'!BK106","v":1826.6006997330571},{"$f":"H105*'Daily efficiency'!BL106","v":20.038211666084536},{"$f":"I105*'Daily efficiency'!BM106","v":277.59093071212072},{"$f":"J105*'Daily efficiency'!BN106","v":47.818459657701688},{"$f":"K105*'Daily efficiency'!BO106","v":0},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.396450963473686,242.70761932299607,2.7976227443222093,36.884598778835276,6.6761451853143567,0,{"$f":"(V105+AB105)-(VLOOKUP($A105,Assumptions!$A$43:$M$98,11,FALSE)*F105)","v":15.694878051593884},{"$f":"(W105+AC105)-(VLOOKUP($A105,Assumptions!$A$43:$R$98,16,FALSE)*G105)","v":161.04264350096281},{"$f":"(X105+AD105)-VLOOKUP($A105,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A105,Assumptions!$A$44:$M$98,11,FALSE)*$H105)","v":-10.914585690975017},{"$f":"(Y105+AE105)-VLOOKUP($A105,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A105,Assumptions!$A$43:$R$98,16,FALSE)*I105)","v":15.436200755074884},{"$f":"(Z105+AF105)-(VLOOKUP($A105,Assumptions!$A$43:$M$98,11,FALSE)*J105)","v":5.3384485713293817},0,null,12.020983376595314,15.109521665882589,-8.1169629466528068,13.034451261456747,12.014593756643738,0]
[{"$f":"'Gas Use Per Customer'!B105","v":2030},{"$f":"'Gas Use Per Customer'!C105","v":8},{"$f":"'Daily efficiency'!CP107","v":63},{"$f":"'Gas Use Per Customer'!P105","v":144.41503072016587},{"$f":"'Gas Use Per Customer'!R105","v":18.924262049219443},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.139409639375556},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":129.97352764814929},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8924262049219445},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.441503072016587},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8924262049219445},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F106*'Daily efficiency'!BJ107","v":214.11492367472994},{"$f":"G106*'Daily efficiency'!BK107","v":2227.4519842040372},{"$f":"H106*'Daily efficiency'!BL107","v":23.235389175098781},{"$f":"I106*'Daily efficiency'!BM107","v":338.50883200806896},{"$f":"J106*'Daily efficiency'!BN107","v":55.448087804212939},{"$f":"K106*'Daily efficiency'!BO107","v":0},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.893524948890079,295.9703061109376,3.2439947392838451,44.978999925103089,7.7413510823818941,0,{"$f":"(V106+AB106)-(VLOOKUP($A106,Assumptions!$A$43:$M$98,11,FALSE)*F106)","v":17.484472906881706},{"$f":"(W106+AC106)-(VLOOKUP($A106,Assumptions!$A$43:$R$98,16,FALSE)*G106)","v":196.38378319909015},{"$f":"(X106+AD106)-VLOOKUP($A106,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A106,Assumptions!$A$44:$M$98,11,FALSE)*$H106)","v":-10.681648587279451},{"$f":"(Y106+AE106)-VLOOKUP($A106,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A106,Assumptions!$A$43:$R$98,16,FALSE)*I106)","v":21.539318891363344},{"$f":"(Z106+AF106)-(VLOOKUP($A106,Assumptions!$A$43:$M$98,11,FALSE)*J106)","v":6.1902195771308479},0,null,11.548979334971529,15.109521665882589,-7.4376538479956054,14.914873323054751,13.931570659512742,0]
[{"$f":"'Gas Use Per Customer'!B106","v":2030},{"$f":"'Gas Use Per Customer'!C106","v":9},{"$f":"'Daily efficiency'!CP108","v":61},{"$f":"'Gas Use Per Customer'!P106","v":139.83897196482047},{"$f":"'Gas Use Per Customer'!R106","v":20.555138784696172},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.444111027756939},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":125.85507476833843},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0555138784696174},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.983897196482047},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0555138784696174},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F107*'Daily efficiency'!BJ108","v":229.78747763864027},{"$f":"G107*'Daily efficiency'!BK108","v":2156.8710266430517},{"$f":"H107*'Daily efficiency'!BL108","v":25.237795163076491},{"$f":"I107*'Daily efficiency'!BM108","v":327.78255028553929},{"$f":"J107*'Daily efficiency'!BN108","v":60.22655663915976},{"$f":"K107*'Daily efficiency'!BO108","v":0},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.08163904618069,286.59193667219398,3.5235594344115539,43.553756684233093,8.4084941048457473,0,{"$f":"(V107+AB107)-(VLOOKUP($A107,Assumptions!$A$43:$M$98,11,FALSE)*F107)","v":18.603185500853662},{"$f":"(W107+AC107)-(VLOOKUP($A107,Assumptions!$A$43:$R$98,16,FALSE)*G107)","v":190.16099789734818},{"$f":"(X107+AD107)-VLOOKUP($A107,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A107,Assumptions!$A$44:$M$98,11,FALSE)*$H107)","v":-10.535759080066574},{"$f":"(Y107+AE107)-VLOOKUP($A107,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A107,Assumptions!$A$43:$R$98,16,FALSE)*I107)","v":20.464696110160197},{"$f":"(Z107+AF107)-(VLOOKUP($A107,Assumptions!$A$43:$M$98,11,FALSE)*J107)","v":6.7236874116798688},0,null,11.312977314159641,15.109521665882582,-7.01219964565502,14.634472652808501,15.132181516525616,0]
[{"$f":"'Gas Use Per Customer'!B107","v":2030},{"$f":"'Gas Use Per Customer'!C107","v":10},{"$f":"'Daily efficiency'!CP109","v":55},{"$f":"'Gas Use Per Customer'!P107","v":208.74119004546534},{"$f":"'Gas Use Per Customer'!R107","v":41.850519313013372},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.480415450410696},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":187.8670710409188},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.185051931301337},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":20.874119004546536},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.185051931301337},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F108*'Daily efficiency'!BJ109","v":467.8501746708925},{"$f":"G108*'Daily efficiency'!BK109","v":3288.8552971219965},{"$f":"H108*'Daily efficiency'!BL109","v":61.614269556629523},{"$f":"I108*'Daily efficiency'!BM109","v":489.28934946657103},{"$f":"J108*'Daily efficiency'!BN109","v":122.6220215871291},{"$f":"K108*'Daily efficiency'!BO109","v":0},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,7,FALSE)","v":0},65.318617819060094,437.00313898870155,8.6022388004901238,65.013800326740196,17.11979902515688,0,{"$f":"(V108+AB108)-(VLOOKUP($A108,Assumptions!$A$43:$M$98,11,FALSE)*F108)","v":37.876318045913607},{"$f":"(W108+AC108)-(VLOOKUP($A108,Assumptions!$A$43:$R$98,16,FALSE)*G108)","v":293.05822410383934},{"$f":"(X108+AD108)-VLOOKUP($A108,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A108,Assumptions!$A$44:$M$98,11,FALSE)*$H108)","v":-7.2025604924654374},{"$f":"(Y108+AE108)-VLOOKUP($A108,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A108,Assumptions!$A$43:$R$98,16,FALSE)*I108)","v":36.645409073776584},{"$f":"(Z108+AF108)-(VLOOKUP($A108,Assumptions!$A$43:$M$98,11,FALSE)*J108)","v":13.689511553513569},0,null,11.312977314159639,15.599233142885861,1.3996783080246864,17.555427879756241,30.809310578670448,0]
[{"$f":"'Gas Use Per Customer'!B108","v":2030},{"$f":"'Gas Use Per Customer'!C108","v":11},{"$f":"'Daily efficiency'!CP110","v":47},{"$f":"'Gas Use Per Customer'!P108","v":317.09929596237521},{"$f":"'Gas Use Per Customer'!R108","v":71.471937398812742},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.441581219643822},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.12978878871256},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":42.883162439287645},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.96950717366263},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1471937398812742},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F109*'Daily efficiency'!BJ110","v":341.38675857332078},{"$f":"G109*'Daily efficiency'!BK110","v":1723.3190009526916},{"$f":"H109*'Daily efficiency'!BL110","v":721.94026712805714},{"$f":"I109*'Daily efficiency'!BM110","v":5181.2862262833596},{"$f":"J109*'Daily efficiency'!BN110","v":216.39320246447195},{"$f":"K109*'Daily efficiency'!BO110","v":0},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.662504833784801,228.98417378052983,100.79325166416692,688.45787981798287,30.211605457585225,0,{"$f":"(V109+AB109)-(VLOOKUP($A109,Assumptions!$A$43:$M$98,11,FALSE)*F109)","v":30.08786331503639},{"$f":"(W109+AC109)-(VLOOKUP($A109,Assumptions!$A$43:$R$98,16,FALSE)*G109)","v":156.09513966542607},{"$f":"(X109+AD109)-VLOOKUP($A109,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A109,Assumptions!$A$44:$M$98,11,FALSE)*$H109)","v":53.269456805357841},{"$f":"(Y109+AE109)-VLOOKUP($A109,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A109,Assumptions!$A$43:$R$98,16,FALSE)*I109)","v":506.00895506142854},{"$f":"(Z109+AF109)-(VLOOKUP($A109,Assumptions!$A$43:$M$98,11,FALSE)*J109)","v":24.353391618002423},0,null,14.032483428727369,16.408649872241412,12.421998233170122,22.796327365161087,54.564997075587648,0]
[{"$f":"'Gas Use Per Customer'!B109","v":2030},{"$f":"'Gas Use Per Customer'!C109","v":12},{"$f":"'Daily efficiency'!CP111","v":38},{"$f":"'Gas Use Per Customer'!P109","v":473.77209574328032},{"$f":"'Gas Use Per Customer'!R109","v":107.88203753351206},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.364611260053614},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.13162872298409},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.729222520107228},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":331.64046702029623},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.788203753351207},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F110*'Daily efficiency'!BJ111","v":530.01226113296855},{"$f":"G110*'Daily efficiency'!BK111","v":2759.3264979157948},{"$f":"H110*'Daily efficiency'!BL111","v":1463.7244467686542},{"$f":"I110*'Daily efficiency'!BM111","v":7616.9256810897032},{"$f":"J110*'Daily efficiency'!BN111","v":367.07733287209186},{"$f":"K110*'Daily efficiency'!BO111","v":0},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.5429847211427625E-2},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.0887936288300346E-2},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":6.7444085968640585E-2},{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":7.8726456000872663E-2},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.997339743889867,366.64256470605494,204.35699911441159,1012.0908739866587,51.249278752067568,0,{"$f":"(V110+AB110)-(VLOOKUP($A110,Assumptions!$A$43:$M$98,11,FALSE)*F110)","v":47.469611449859741},{"$f":"(W110+AC110)-(VLOOKUP($A110,Assumptions!$A$43:$R$98,16,FALSE)*G110)","v":257.74042935248553},{"$f":"(X110+AD110)-VLOOKUP($A110,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A110,Assumptions!$A$44:$M$98,11,FALSE)*$H110)","v":138.9270307050391},{"$f":"(Y110+AE110)-VLOOKUP($A110,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A110,Assumptions!$A$43:$R$98,16,FALSE)*I110)","v":745.6113796736845},{"$f":"(Z110+AF110)-(VLOOKUP($A110,Assumptions!$A$43:$M$98,11,FALSE)*J110)","v":42.406702654057526},0,null,14.667134750495102,18.133924986874252,21.462799226714541,22.482521098007425,39.308399825952925,0]
[{"$f":"'Gas Use Per Customer'!B110","v":2031},{"$f":"'Gas Use Per Customer'!C110","v":1},{"$f":"'Daily efficiency'!CP112","v":42},{"$f":"'Gas Use Per Customer'!P110","v":471.76639268015714},{"$f":"'Gas Use Per Customer'!R110","v":99.618754598354627},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":29.885626379506387},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.52991780404713},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":59.771252759012775},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":330.23647487610998},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.9618754598354631},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F111*'Daily efficiency'!BJ112","v":493.54753528192066},{"$f":"G111*'Daily efficiency'!BK112","v":2871.6230736645621},{"$f":"H111*'Daily efficiency'!BL112","v":1338.1351082022125},{"$f":"I111*'Daily efficiency'!BM112","v":7491.0415849316305},{"$f":"J111*'Daily efficiency'!BN112","v":367.2075834823865},{"$f":"K111*'Daily efficiency'!BO112","v":0},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,7,FALSE)","v":0},72.211595344260104,399.86646840229349,195.78432479507819,1043.1091638356256,53.726629210349628,0,{"$f":"(V111+AB111)-(VLOOKUP($A111,Assumptions!$A$43:$M$98,11,FALSE)*F111)","v":47.17686462974892},{"$f":"(W111+AC111)-(VLOOKUP($A111,Assumptions!$A$43:$R$98,16,FALSE)*G111)","v":289.03966347055831},{"$f":"(X111+AD111)-VLOOKUP($A111,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A111,Assumptions!$A$44:$M$98,11,FALSE)*$H111)","v":133.0681122846747},{"$f":"(Y111+AE111)-VLOOKUP($A111,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A111,Assumptions!$A$43:$R$98,16,FALSE)*I111)","v":771.86653458019578},{"$f":"(Z111+AF111)-(VLOOKUP($A111,Assumptions!$A$43:$M$98,11,FALSE)*J111)","v":45.381718972179236},0,null,15.785804195859095,20.422513342425827,22.262894977487257,23.373146012104378,99.108348182528857,0]
[{"$f":"'Gas Use Per Customer'!B111","v":2031},{"$f":"'Gas Use Per Customer'!C111","v":2},{"$f":"'Daily efficiency'!CP113","v":45},{"$f":"'Gas Use Per Customer'!P111","v":387.27422234275025},{"$f":"'Gas Use Per Customer'!R111","v":80.274339243894275},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.082301773168282},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.18226670282507},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.164603546336565},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.09195563992517},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0274339243894275},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F112*'Daily efficiency'!BJ113","v":397.70826728306798},{"$f":"G112*'Daily efficiency'!BK113","v":2110.9182620249308},{"$f":"H112*'Daily efficiency'!BL113","v":862.77149044593386},{"$f":"I112*'Daily efficiency'!BM113","v":6326.027603413243},{"$f":"J112*'Daily efficiency'!BN113","v":243.60395019834618},{"$f":"K112*'Daily efficiency'!BO113","v":0},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.189224763744384,293.94018952656421,126.23324257319649,880.88382489705532,35.642017472416399,0,{"$f":"(V112+AB112)-(VLOOKUP($A112,Assumptions!$A$43:$M$98,11,FALSE)*F112)","v":38.015850037682483},{"$f":"(W112+AC112)-(VLOOKUP($A112,Assumptions!$A$43:$R$98,16,FALSE)*G112)","v":202.9621856657252},{"$f":"(X112+AD112)-VLOOKUP($A112,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A112,Assumptions!$A$44:$M$98,11,FALSE)*$H112)","v":73.239742039691549},{"$f":"(Y112+AE112)-VLOOKUP($A112,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A112,Assumptions!$A$43:$R$98,16,FALSE)*I112)","v":655.95506480704989},{"$f":"(Z112+AF112)-(VLOOKUP($A112,Assumptions!$A$43:$M$98,11,FALSE)*J112)","v":28.917559230395764},0,null,15.785804195859095,17.469291263258683,15.206134099958186,24.196773499185451,64.559576702812166,0]
[{"$f":"'Gas Use Per Customer'!B112","v":2031},{"$f":"'Gas Use Per Customer'!C112","v":3},{"$f":"'Daily efficiency'!CP114","v":48},{"$f":"'Gas Use Per Customer'!P112","v":309.68231275780408},{"$f":"'Gas Use Per Customer'!R112","v":63.094203383031356},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.928261014909406},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.90469382734122},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":37.856522029818812},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.77761893046284},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.309420338303136},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F113*'Daily efficiency'!BJ114","v":290.8731019598838},{"$f":"G113*'Daily efficiency'!BK114","v":1656.2103355617903},{"$f":"H113*'Daily efficiency'!BL114","v":655.48294437536572},{"$f":"I113*'Daily efficiency'!BM114","v":5081.2673877300513},{"$f":"J113*'Daily efficiency'!BN114","v":184.86601591228177},{"$f":"K113*'Daily efficiency'!BO114","v":0},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.55802984257403,230.62322624652037,95.904580107487675,707.5540184828252,27.047992299947062,0,{"$f":"(V113+AB113)-(VLOOKUP($A113,Assumptions!$A$43:$M$98,11,FALSE)*F113)","v":26.702115986701763},{"$f":"(W113+AC113)-(VLOOKUP($A113,Assumptions!$A$43:$R$98,16,FALSE)*G113)","v":157.87302233344428},{"$f":"(X113+AD113)-VLOOKUP($A113,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A113,Assumptions!$A$44:$M$98,11,FALSE)*$H113)","v":51.546001314362016},{"$f":"(Y113+AE113)-VLOOKUP($A113,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A113,Assumptions!$A$43:$R$98,16,FALSE)*I113)","v":525.15679160426657},{"$f":"(Z113+AF113)-(VLOOKUP($A113,Assumptions!$A$43:$M$98,11,FALSE)*J113)","v":21.762687681322973},0,null,14.107009600971294,16.993008192550906,13.616148169596848,24.225600142454027,48.810679981270034,0]
[{"$f":"'Gas Use Per Customer'!B113","v":2031},{"$f":"'Gas Use Per Customer'!C113","v":4},{"$f":"'Daily efficiency'!CP115","v":52},{"$f":"'Gas Use Per Customer'!P113","v":239.88847148477214},{"$f":"'Gas Use Per Customer'!R113","v":45.509944418402192},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.407955534721758},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":215.89962433629492},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5509944418402197},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.988847148477216},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5509944418402197},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F114*'Daily efficiency'!BJ115","v":508.75916941827307},{"$f":"G114*'Daily efficiency'!BK115","v":3825.7834102519046},{"$f":"H114*'Daily efficiency'!BL115","v":73.44933725774068},{"$f":"I114*'Daily efficiency'!BM115","v":562.29857716030619},{"$f":"J114*'Daily efficiency'!BN115","v":133.34413714591838},{"$f":"K114*'Daily efficiency'!BO115","v":0},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.43722973660239,532.73095454595511,10.74647007877449,78.298697450496434,19.509757793867568,0,{"$f":"(V114+AB114)-(VLOOKUP($A114,Assumptions!$A$43:$M$98,11,FALSE)*F114)","v":43.938843953974853},{"$f":"(W114+AC114)-(VLOOKUP($A114,Assumptions!$A$43:$R$98,16,FALSE)*G114)","v":363.66800359955641},{"$f":"(X114+AD114)-VLOOKUP($A114,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A114,Assumptions!$A$44:$M$98,11,FALSE)*$H114)","v":-5.7125792254350731},{"$f":"(Y114+AE114)-VLOOKUP($A114,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A114,Assumptions!$A$43:$R$98,16,FALSE)*I114)","v":46.86717404173767},{"$f":"(Z114+AF114)-(VLOOKUP($A114,Assumptions!$A$43:$M$98,11,FALSE)*J114)","v":15.697459571039126},0,null,12.068473307178975,16.844309234790092,5.0338908533394164,19.537068101545991,35.207217364906697,0]
[{"$f":"'Gas Use Per Customer'!B114","v":2031},{"$f":"'Gas Use Per Customer'!C114","v":5},{"$f":"'Daily efficiency'!CP116","v":57},{"$f":"'Gas Use Per Customer'!P114","v":156.36786492816319},{"$f":"'Gas Use Per Customer'!R114","v":26.072651581279796},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.85812126502384},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.73107843534686},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.60726515812798},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.63678649281632},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.60726515812798},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F115*'Daily efficiency'!BJ116","v":291.46817761570981},{"$f":"G115*'Daily efficiency'!BK116","v":2414.8630436109552},{"$f":"H115*'Daily efficiency'!BL116","v":32.384239776767068},{"$f":"I115*'Daily efficiency'!BM116","v":366.52627539161472},{"$f":"J115*'Daily efficiency'!BN116","v":76.392869133149773},{"$f":"K115*'Daily efficiency'!BO116","v":0},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.645096152069797,336.2637547314547,4.7381811297175345,51.037884693710843,11.1771421366312,0,{"$f":"(V115+AB115)-(VLOOKUP($A115,Assumptions!$A$43:$M$98,11,FALSE)*F115)","v":25.172567972484231},{"$f":"(W115+AC115)-(VLOOKUP($A115,Assumptions!$A$43:$R$98,16,FALSE)*G115)","v":226.06249114292379},{"$f":"(X115+AD115)-VLOOKUP($A115,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A115,Assumptions!$A$44:$M$98,11,FALSE)*$H115)","v":-10.092635974111783},{"$f":"(Y115+AE115)-VLOOKUP($A115,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A115,Assumptions!$A$43:$R$98,16,FALSE)*I115)","v":26.146548769159622},{"$f":"(Z115+AF115)-(VLOOKUP($A115,Assumptions!$A$43:$M$98,11,FALSE)*J115)","v":8.9930761141830047},0,null,12.068473307178973,16.063437703760577,-5.3544548443942483,16.721177833547568,20.170218250814205,0]
[{"$f":"'Gas Use Per Customer'!B115","v":2031},{"$f":"'Gas Use Per Customer'!C115","v":6},{"$f":"'Daily efficiency'!CP117","v":61},{"$f":"'Gas Use Per Customer'!P115","v":131.57772248808706},{"$f":"'Gas Use Per Customer'!R115","v":19.247087345949222},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.397669876759378},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.41995023927836},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9247087345949223},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.157772248808707},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9247087345949223},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F116*'Daily efficiency'!BJ117","v":215.16466998554668},{"$f":"G116*'Daily efficiency'!BK117","v":2029.4498264591791},{"$f":"H116*'Daily efficiency'!BL117","v":23.631757148950236},{"$f":"I116*'Daily efficiency'!BM117","v":308.41818151207622},{"$f":"J116*'Daily efficiency'!BN117","v":56.3939659236312},{"$f":"K116*'Daily efficiency'!BO117","v":0},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.481028615617362,282.59590973069078,3.4575937726830164,42.946475170542286,8.2510760484481001,0,{"$f":"(V116+AB116)-(VLOOKUP($A116,Assumptions!$A$43:$M$98,11,FALSE)*F116)","v":18.582636790042436},{"$f":"(W116+AC116)-(VLOOKUP($A116,Assumptions!$A$43:$R$98,16,FALSE)*G116)","v":189.86565927322178},{"$f":"(X116+AD116)-VLOOKUP($A116,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A116,Assumptions!$A$44:$M$98,11,FALSE)*$H116)","v":-10.80145628689497},{"$f":"(Y116+AE116)-VLOOKUP($A116,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A116,Assumptions!$A$43:$R$98,16,FALSE)*I116)","v":19.996362927220169},{"$f":"(Z116+AF116)-(VLOOKUP($A116,Assumptions!$A$43:$M$98,11,FALSE)*J116)","v":6.6387770702512343},0,null,12.068473307178976,16.033249371375415,-7.3438625142119536,15.197377298448545,14.889853118699335,0]
[{"$f":"'Gas Use Per Customer'!B116","v":2031},{"$f":"'Gas Use Per Customer'!C116","v":7},{"$f":"'Daily efficiency'!CP118","v":63},{"$f":"'Gas Use Per Customer'!P116","v":118.46199643791026},{"$f":"'Gas Use Per Customer'!R116","v":16.357982966067325},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.086386372853861},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.61579679411923},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6357982966067326},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.846199643791026},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6357982966067326},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F117*'Daily efficiency'!BJ118","v":183.9732011938311},{"$f":"G117*'Daily efficiency'!BK118","v":1827.1533627943109},{"$f":"H117*'Daily efficiency'!BL118","v":20.084487276051433},{"$f":"I117*'Daily efficiency'!BM118","v":277.67491965046179},{"$f":"J117*'Daily efficiency'!BN118","v":47.928890090577234},{"$f":"K117*'Daily efficiency'!BO118","v":0},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,7,FALSE)","v":0},26.9173633927855,254.42662343479969,2.9385880066176773,38.665551375037687,7.0125395612467223,0,{"$f":"(V117+AB117)-(VLOOKUP($A117,Assumptions!$A$43:$M$98,11,FALSE)*F117)","v":15.955098298850526},{"$f":"(W117+AC117)-(VLOOKUP($A117,Assumptions!$A$43:$R$98,16,FALSE)*G117)","v":170.93976569280017},{"$f":"(X117+AD117)-VLOOKUP($A117,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A117,Assumptions!$A$44:$M$98,11,FALSE)*$H117)","v":-11.078446211505316},{"$f":"(Y117+AE117)-VLOOKUP($A117,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A117,Assumptions!$A$43:$R$98,16,FALSE)*I117)","v":16.742482766767729},{"$f":"(Z117+AF117)-(VLOOKUP($A117,Assumptions!$A$43:$M$98,11,FALSE)*J117)","v":5.6422564245048505},0,null,12.192134516177411,16.033249371375419,-8.1398582048876378,14.13321003377062,12.654795985751573,0]
[{"$f":"'Gas Use Per Customer'!B117","v":2031},{"$f":"'Gas Use Per Customer'!C117","v":8},{"$f":"'Daily efficiency'!CP119","v":63},{"$f":"'Gas Use Per Customer'!P117","v":147.22074178488035},{"$f":"'Gas Use Per Customer'!R117","v":19.234683492774273},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.387746794219419},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.4986676063923},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9234683492774274},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.722074178488036},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9234683492774274},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F118*'Daily efficiency'!BJ119","v":215.02600635676134},{"$f":"G118*'Daily efficiency'!BK119","v":2270.7271657903038},{"$f":"H118*'Daily efficiency'!BL119","v":23.6165275798901},{"$f":"I118*'Daily efficiency'!BM119","v":345.08541874375976},{"$f":"J118*'Daily efficiency'!BN119","v":56.357622633828591},{"$f":"K118*'Daily efficiency'!BO119","v":0},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,7,FALSE)","v":0},31.460740555937164,316.19318733604143,3.455365514208157,48.052298003756881,8.2457586134512759,0,{"$f":"(V118+AB118)-(VLOOKUP($A118,Assumptions!$A$43:$M$98,11,FALSE)*F118)","v":18.570661144366586},{"$f":"(W118+AC118)-(VLOOKUP($A118,Assumptions!$A$43:$R$98,16,FALSE)*G118)","v":212.43841791082701},{"$f":"(X118+AD118)-VLOOKUP($A118,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A118,Assumptions!$A$44:$M$98,11,FALSE)*$H118)","v":-10.802645493619286},{"$f":"(Y118+AE118)-VLOOKUP($A118,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A118,Assumptions!$A$43:$R$98,16,FALSE)*I118)","v":23.877239208463045},{"$f":"(Z118+AF118)-(VLOOKUP($A118,Assumptions!$A$43:$M$98,11,FALSE)*J118)","v":6.6344986870049532},0,null,12.068473307178971,16.033249371375419,-7.3472799794111285,16.218665195528345,14.880257300456229,0]
[{"$f":"'Gas Use Per Customer'!B118","v":2031},{"$f":"'Gas Use Per Customer'!C118","v":9},{"$f":"'Daily efficiency'!CP120","v":60},{"$f":"'Gas Use Per Customer'!P118","v":141.41851557254085},{"$f":"'Gas Use Per Customer'!R118","v":20.87151293015679},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.697210344125434},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":127.27666401528677},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0871512930156793},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.141851557254085},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0871512930156793},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F119*'Daily efficiency'!BJ120","v":233.32424854721725},{"$f":"G119*'Daily efficiency'!BK120","v":2181.2338476431119},{"$f":"H119*'Daily efficiency'!BL120","v":25.626242351960137},{"$f":"I119*'Daily efficiency'!BM120","v":331.48500050203586},{"$f":"J119*'Daily efficiency'!BN120","v":61.153532885359375},{"$f":"K119*'Daily efficiency'!BO120","v":0},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.137980671853661,303.73146232717608,3.749409551516957,46.158473127857611,8.9474546115745497,0,{"$f":"(V119+AB119)-(VLOOKUP($A119,Assumptions!$A$43:$M$98,11,FALSE)*F119)","v":20.150983734243049},{"$f":"(W119+AC119)-(VLOOKUP($A119,Assumptions!$A$43:$R$98,16,FALSE)*G119)","v":204.06584933138566},{"$f":"(X119+AD119)-VLOOKUP($A119,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A119,Assumptions!$A$44:$M$98,11,FALSE)*$H119)","v":-10.645716147065491},{"$f":"(Y119+AE119)-VLOOKUP($A119,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A119,Assumptions!$A$43:$R$98,16,FALSE)*I119)","v":22.437765046944225},{"$f":"(Z119+AF119)-(VLOOKUP($A119,Assumptions!$A$43:$M$98,11,FALSE)*J119)","v":7.1990799943732231},0,null,12.068473307178975,16.033249371375415,-6.8963065955485341,15.866214516609558,16.146534605947771,0]
[{"$f":"'Gas Use Per Customer'!B119","v":2031},{"$f":"'Gas Use Per Customer'!C119","v":10},{"$f":"'Daily efficiency'!CP121","v":54},{"$f":"'Gas Use Per Customer'!P119","v":210.21025530803163},{"$f":"'Gas Use Per Customer'!R119","v":42.267414363894332},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.813931491115468},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":189.18922977722846},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2267414363894336},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.021025530803165},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2267414363894336},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F120*'Daily efficiency'!BJ121","v":472.51067651354089},{"$f":"G120*'Daily efficiency'!BK121","v":3320.2044898902905},{"$f":"H120*'Daily efficiency'!BL121","v":63.428429801573373},{"$f":"I120*'Daily efficiency'!BM121","v":492.73283844202643},{"$f":"J120*'Daily efficiency'!BN121","v":123.84352408621034},{"$f":"K120*'Daily efficiency'!BO121","v":0},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,7,FALSE)","v":0},69.133664599800284,462.33033016120413,9.2802978005689294,68.61183899118717,18.119710479786367,0,{"$f":"(V120+AB120)-(VLOOKUP($A120,Assumptions!$A$43:$M$98,11,FALSE)*F120)","v":40.808252961130556},{"$f":"(W120+AC120)-(VLOOKUP($A120,Assumptions!$A$43:$R$98,16,FALSE)*G120)","v":314.18329390886936},{"$f":"(X120+AD120)-VLOOKUP($A120,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A120,Assumptions!$A$44:$M$98,11,FALSE)*$H120)","v":-6.9071297356459072},{"$f":"(Y120+AE120)-VLOOKUP($A120,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A120,Assumptions!$A$43:$R$98,16,FALSE)*I120)","v":39.504306103991077},{"$f":"(Z120+AF120)-(VLOOKUP($A120,Assumptions!$A$43:$M$98,11,FALSE)*J120)","v":14.579034024952652},0,null,12.068473307178975,16.606827686693485,2.3731680649230222,18.792758729160681,32.698744504739018,0]
[{"$f":"'Gas Use Per Customer'!B120","v":2031},{"$f":"'Gas Use Per Customer'!C120","v":11},{"$f":"'Daily efficiency'!CP122","v":47},{"$f":"'Gas Use Per Customer'!P120","v":318.48425746016261},{"$f":"'Gas Use Per Customer'!R120","v":71.847723915670741},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.554317174701222},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.545277238048783},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.108634349402443},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.93898022211383},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1847723915670745},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F121*'Daily efficiency'!BJ122","v":343.18170838963624},{"$f":"G121*'Daily efficiency'!BK122","v":1701.6426532415628},{"$f":"H121*'Daily efficiency'!BL122","v":721.76170653570921},{"$f":"I121*'Daily efficiency'!BM122","v":5225.6896964063499},{"$f":"J121*'Daily efficiency'!BN122","v":210.5138310729152},{"$f":"K121*'Daily efficiency'!BO122","v":0},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.211371517899813,236.94956502981984,105.60191382085999,727.66447067222123,30.800558197750835,0,{"$f":"(V121+AB121)-(VLOOKUP($A121,Assumptions!$A$43:$M$98,11,FALSE)*F121)","v":32.155650705776047},{"$f":"(W121+AC121)-(VLOOKUP($A121,Assumptions!$A$43:$R$98,16,FALSE)*G121)","v":162.13161864147682},{"$f":"(X121+AD121)-VLOOKUP($A121,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A121,Assumptions!$A$44:$M$98,11,FALSE)*$H121)","v":56.843721115231332},{"$f":"(Y121+AE121)-VLOOKUP($A121,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A121,Assumptions!$A$43:$R$98,16,FALSE)*I121)","v":540.44251135137301},{"$f":"(Z121+AF121)-(VLOOKUP($A121,Assumptions!$A$43:$M$98,11,FALSE)*J121)","v":24.781984593709581},0,null,14.918426988500403,16.969087675315418,13.186156781145929,24.241723489222512,55.582542791460412,0]
[{"$f":"'Gas Use Per Customer'!B121","v":2031},{"$f":"'Gas Use Per Customer'!C121","v":12},{"$f":"'Daily efficiency'!CP123","v":38},{"$f":"'Gas Use Per Customer'!P121","v":476.55683900386651},{"$f":"'Gas Use Per Customer'!R121","v":108.5923949299533},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.577718478985986},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.96705170115996},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.155436957971972},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":333.58978730270655},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.85923949299533},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F122*'Daily efficiency'!BJ123","v":533.50216676052389},{"$f":"G122*'Daily efficiency'!BK123","v":2815.3934452707981},{"$f":"H122*'Daily efficiency'!BL123","v":1430.9836438561622},{"$f":"I122*'Daily efficiency'!BM123","v":7630.1669220921694},{"$f":"J122*'Daily efficiency'!BN123","v":379.75811401149144},{"$f":"K122*'Daily efficiency'!BO123","v":0},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.8568345160035432E-2},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.3808570697216058E-2},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.0679201660937926E-2},{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.2502757355535569E-2},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,7,FALSE)","v":0},78.057410537752816,392.03663058980692,209.36911735436084,1062.4820257358715,55.562913999829576,0,{"$f":"(V122+AB122)-(VLOOKUP($A122,Assumptions!$A$43:$M$98,11,FALSE)*F122)","v":50.767555573433356},{"$f":"(W122+AC122)-(VLOOKUP($A122,Assumptions!$A$43:$R$98,16,FALSE)*G122)","v":280.08445965385607},{"$f":"(X122+AD122)-VLOOKUP($A122,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A122,Assumptions!$A$44:$M$98,11,FALSE)*$H122)","v":142.14265634434079},{"$f":"(Y122+AE122)-VLOOKUP($A122,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A122,Assumptions!$A$43:$R$98,16,FALSE)*I122)","v":788.61354247060513},{"$f":"(Z122+AF122)-(VLOOKUP($A122,Assumptions!$A$43:$M$98,11,FALSE)*J122)","v":46.466295678389756},0,null,15.583520867546508,19.590839729933638,21.815931713577314,23.640218390588803,42.789640755563489,0]
[{"$f":"'Gas Use Per Customer'!B122","v":2032},{"$f":"'Gas Use Per Customer'!C122","v":1},{"$f":"'Daily efficiency'!CP124","v":42},{"$f":"'Gas Use Per Customer'!P122","v":474.63956332279838},{"$f":"'Gas Use Per Customer'!R122","v":100.29958058717796},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.089874176153387},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.39186899683952},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.179748352306774},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":332.24769432595883},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.029958058717796},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F123*'Daily efficiency'!BJ124","v":496.92059480363827},{"$f":"G123*'Daily efficiency'!BK124","v":2970.9174726414162},{"$f":"H123*'Daily efficiency'!BL124","v":1313.5071410923647},{"$f":"I123*'Daily efficiency'!BM124","v":7473.8582955246511},{"$f":"J123*'Daily efficiency'!BN124","v":388.67705212702208},{"$f":"K123*'Daily efficiency'!BO124","v":0},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.792431514479134,419.879830171263,195.05507875184557,1056.2805533130138,57.718325724991502,0,{"$f":"(V123+AB123)-(VLOOKUP($A123,Assumptions!$A$43:$M$98,11,FALSE)*F123)","v":48.032077383150494},{"$f":"(W123+AC123)-(VLOOKUP($A123,Assumptions!$A$43:$R$98,16,FALSE)*G123)","v":305.92502450911593},{"$f":"(X123+AD123)-VLOOKUP($A123,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A123,Assumptions!$A$44:$M$98,11,FALSE)*$H123)","v":130.60939088401679},{"$f":"(Y123+AE123)-VLOOKUP($A123,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A123,Assumptions!$A$43:$R$98,16,FALSE)*I123)","v":777.46102716283247},{"$f":"(Z123+AF123)-(VLOOKUP($A123,Assumptions!$A$43:$M$98,11,FALSE)*J123)","v":49.131541014548617},0,null,15.962870798980122,21.484725684435404,21.703213200460375,23.400042812639878,48.984792086787117,0]
[{"$f":"'Gas Use Per Customer'!B123","v":2032},{"$f":"'Gas Use Per Customer'!C123","v":2},{"$f":"'Daily efficiency'!CP125","v":45},{"$f":"'Gas Use Per Customer'!P123","v":399.55478632790033},{"$f":"'Gas Use Per Customer'!R123","v":82.770562770562776},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.831168831168831},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.8664358983701},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.662337662337663},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":279.6883504295302},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2770562770562783},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F124*'Daily efficiency'!BJ125","v":410.07546635182973},{"$f":"G124*'Daily efficiency'!BK125","v":2139.9433916547637},{"$f":"H124*'Daily efficiency'!BL125","v":900.14112306151969},{"$f":"I124*'Daily efficiency'!BM125","v":6555.8949340681902},{"$f":"J124*'Daily efficiency'!BN125","v":242.51774891774883},{"$f":"K124*'Daily efficiency'!BO125","v":0},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,7,FALSE)","v":0},60.895978317206051,302.43824547076809,133.67045534333568,926.54477173672706,36.013750617702513,0,{"$f":"(V124+AB124)-(VLOOKUP($A124,Assumptions!$A$43:$M$98,11,FALSE)*F124)","v":39.637673983961029},{"$f":"(W124+AC124)-(VLOOKUP($A124,Assumptions!$A$43:$R$98,16,FALSE)*G124)","v":206.51032132422745},{"$f":"(X124+AD124)-VLOOKUP($A124,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A124,Assumptions!$A$44:$M$98,11,FALSE)*$H124)","v":78.228867071674131},{"$f":"(Y124+AE124)-VLOOKUP($A124,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A124,Assumptions!$A$43:$R$98,16,FALSE)*I124)","v":689.7879691229607},{"$f":"(Z124+AF124)-(VLOOKUP($A124,Assumptions!$A$43:$M$98,11,FALSE)*J124)","v":28.927649173287506},0,null,15.962870798980122,17.228369207483503,15.752151580854886,24.662735078655285,64.941399790990019,0]
[{"$f":"'Gas Use Per Customer'!B124","v":2032},{"$f":"'Gas Use Per Customer'!C124","v":3},{"$f":"'Daily efficiency'!CP126","v":48},{"$f":"'Gas Use Per Customer'!P124","v":309.83283402376111},{"$f":"'Gas Use Per Customer'!R124","v":63.130573672301345},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.939172101690403},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.949850207128335},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":37.878344203380806},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.88298381663276},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.3130573672301349},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F125*'Daily efficiency'!BJ126","v":289.48855661841128},{"$f":"G125*'Daily efficiency'!BK126","v":1655.9473255421606},{"$f":"H125*'Daily efficiency'!BL126","v":643.53057402717752},{"$f":"I125*'Daily efficiency'!BM126","v":5083.737140661874},{"$f":"J125*'Daily efficiency'!BN126","v":184.97258085984285},{"$f":"K125*'Daily efficiency'!BO126","v":0},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,7,FALSE)","v":0},42.988889395761312,234.03507105938405,95.563931758833704,718.48467919865595,27.46832521713079,0,{"$f":"(V125+AB125)-(VLOOKUP($A125,Assumptions!$A$43:$M$98,11,FALSE)*F125)","v":26.77480430396071},{"$f":"(W125+AC125)-(VLOOKUP($A125,Assumptions!$A$43:$R$98,16,FALSE)*G125)","v":159.64822445570553},{"$f":"(X125+AD125)-VLOOKUP($A125,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A125,Assumptions!$A$44:$M$98,11,FALSE)*$H125)","v":50.210781970060999},{"$f":"(Y125+AE125)-VLOOKUP($A125,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A125,Assumptions!$A$43:$R$98,16,FALSE)*I125)","v":531.99039085156789},{"$f":"(Z125+AF125)-(VLOOKUP($A125,Assumptions!$A$43:$M$98,11,FALSE)*J125)","v":22.063630186530588},0,null,14.137262262678814,17.175737680044385,13.255801705709056,24.528913310292143,49.531955403661378,0]
[{"$f":"'Gas Use Per Customer'!B125","v":2032},{"$f":"'Gas Use Per Customer'!C125","v":4},{"$f":"'Daily efficiency'!CP127","v":53},{"$f":"'Gas Use Per Customer'!P125","v":238.62548325108034},{"$f":"'Gas Use Per Customer'!R125","v":45.213971470470604},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.171177176376482},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":214.7629349259723},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5213971470470602},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.862548325108037},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5213971470470602},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F126*'Daily efficiency'!BJ127","v":505.45046506619593},{"$f":"G126*'Daily efficiency'!BK127","v":3800.8298753650492},{"$f":"H126*'Daily efficiency'!BL127","v":72.30507076834202},{"$f":"I126*'Daily efficiency'!BM127","v":559.33813274053261},{"$f":"J126*'Daily efficiency'!BN127","v":132.47693640847879},{"$f":"K126*'Daily efficiency'!BO127","v":0},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,7,FALSE)","v":0},75.059112496831872,537.17136786005915,10.737262730941618,79.051270304926675,19.67275125925029,0,{"$f":"(V126+AB126)-(VLOOKUP($A126,Assumptions!$A$43:$M$98,11,FALSE)*F126)","v":44.09247142829129},{"$f":"(W126+AC126)-(VLOOKUP($A126,Assumptions!$A$43:$R$98,16,FALSE)*G126)","v":365.29871329531915},{"$f":"(X126+AD126)-VLOOKUP($A126,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A126,Assumptions!$A$44:$M$98,11,FALSE)*$H126)","v":-6.0585470077974612},{"$f":"(Y126+AE126)-VLOOKUP($A126,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A126,Assumptions!$A$43:$R$98,16,FALSE)*I126)","v":47.029329081450726},{"$f":"(Z126+AF126)-(VLOOKUP($A126,Assumptions!$A$43:$M$98,11,FALSE)*J126)","v":15.801921125682718},0,null,12.189946490624095,17.00939286479931,4.6787157231441565,19.708426962918598,35.474672384933008,0]
[{"$f":"'Gas Use Per Customer'!B126","v":2032},{"$f":"'Gas Use Per Customer'!C126","v":5},{"$f":"'Daily efficiency'!CP128","v":57},{"$f":"'Gas Use Per Customer'!P126","v":156.19671220383964},{"$f":"'Gas Use Per Customer'!R126","v":26.019248763534286},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.815399010827431},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.57704098345567},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6019248763534288},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.619671220383964},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6019248763534288},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F127*'Daily efficiency'!BJ128","v":290.87118340822371},{"$f":"G127*'Daily efficiency'!BK128","v":2412.2198509768923},{"$f":"H127*'Daily efficiency'!BL128","v":32.317909367325043},{"$f":"I127*'Daily efficiency'!BM128","v":366.12509340580027},{"$f":"J127*'Daily efficiency'!BN128","v":76.236398877155423},{"$f":"K127*'Daily efficiency'!BO128","v":0},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.194208703844403,340.91908331045551,4.799191538080354,51.744467308944309,11.32106276512051,0,{"$f":"(V127+AB127)-(VLOOKUP($A127,Assumptions!$A$43:$M$98,11,FALSE)*F127)","v":25.373860012297612},{"$f":"(W127+AC127)-(VLOOKUP($A127,Assumptions!$A$43:$R$98,16,FALSE)*G127)","v":228.41666657354943},{"$f":"(X127+AD127)-VLOOKUP($A127,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A127,Assumptions!$A$44:$M$98,11,FALSE)*$H127)","v":-10.3533316535345},{"$f":"(Y127+AE127)-VLOOKUP($A127,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A127,Assumptions!$A$43:$R$98,16,FALSE)*I127)","v":26.319219177449902},{"$f":"(Z127+AF127)-(VLOOKUP($A127,Assumptions!$A$43:$M$98,11,FALSE)*J127)","v":9.0935191786771625},0,null,12.189946490624097,16.248504377071892,-5.5541401154541461,16.850046845482144,20.414581943797671,0]
[{"$f":"'Gas Use Per Customer'!B127","v":2032},{"$f":"'Gas Use Per Customer'!C127","v":6},{"$f":"'Daily efficiency'!CP129","v":60},{"$f":"'Gas Use Per Customer'!P127","v":132.2973278459323},{"$f":"'Gas Use Per Customer'!R127","v":19.412789918219602},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.530231934575681},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.06759506133908},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9412789918219602},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.229732784593232},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9412789918219602},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F128*'Daily efficiency'!BJ129","v":217.01707178730896},{"$f":"G128*'Daily efficiency'!BK129","v":2040.5489923436648},{"$f":"H128*'Daily efficiency'!BL129","v":23.835208345303542},{"$f":"I128*'Daily efficiency'!BM129","v":310.10493647086548},{"$f":"J128*'Daily efficiency'!BN129","v":56.879474460383406},{"$f":"K128*'Daily efficiency'!BO129","v":0},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.226914269202169,288.39083288289379,3.5395151616712095,43.82713732700612,8.4465702721699252,0,{"$f":"(V128+AB128)-(VLOOKUP($A128,Assumptions!$A$43:$M$98,11,FALSE)*F128)","v":18.931269626945912},{"$f":"(W128+AC128)-(VLOOKUP($A128,Assumptions!$A$43:$R$98,16,FALSE)*G128)","v":193.10221316419853},{"$f":"(X128+AD128)-VLOOKUP($A128,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A128,Assumptions!$A$44:$M$98,11,FALSE)*$H128)","v":-11.04742002378233},{"$f":"(Y128+AE128)-VLOOKUP($A128,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A128,Assumptions!$A$43:$R$98,16,FALSE)*I128)","v":20.314533308646247},{"$f":"(Z128+AF128)-(VLOOKUP($A128,Assumptions!$A$43:$M$98,11,FALSE)*J128)","v":6.7846146918878931},0,null,12.189946490624097,16.217864572196966,-7.5079048621111202,15.355210599796592,15.231184964057817,0]
[{"$f":"'Gas Use Per Customer'!B128","v":2032},{"$f":"'Gas Use Per Customer'!C128","v":7},{"$f":"'Daily efficiency'!CP130","v":63},{"$f":"'Gas Use Per Customer'!P128","v":118.49768177528014},{"$f":"'Gas Use Per Customer'!R128","v":16.390795316915625},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.1126362535325},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.64791359775214},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6390795316915625},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.849768177528015},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6390795316915625},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F129*'Daily efficiency'!BJ130","v":183.23396167820863},{"$f":"G129*'Daily efficiency'!BK130","v":1827.7037720912876},{"$f":"H129*'Daily efficiency'!BL130","v":20.124774592921554},{"$f":"I129*'Daily efficiency'!BM130","v":277.75856608125679},{"$f":"J129*'Daily efficiency'!BN130","v":48.025030278562753},{"$f":"K129*'Daily efficiency'!BO130","v":0},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,7,FALSE)","v":0},27.21014123717077,258.30941333646803,2.988517816371294,39.255624105613805,7.1316902436133081,0,{"$f":"(V129+AB129)-(VLOOKUP($A129,Assumptions!$A$43:$M$98,11,FALSE)*F129)","v":15.984233428157879},{"$f":"(W129+AC129)-(VLOOKUP($A129,Assumptions!$A$43:$R$98,16,FALSE)*G129)","v":172.96014196357072},{"$f":"(X129+AD129)-VLOOKUP($A129,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A129,Assumptions!$A$44:$M$98,11,FALSE)*$H129)","v":-11.339700264926824},{"$f":"(Y129+AE129)-VLOOKUP($A129,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A129,Assumptions!$A$43:$R$98,16,FALSE)*I129)","v":16.847392125675931},{"$f":"(Z129+AF129)-(VLOOKUP($A129,Assumptions!$A$43:$M$98,11,FALSE)*J129)","v":5.7284517674866962},0,null,12.189946490624097,16.217864572196966,-8.3511824485555302,14.217486682672362,12.860142011100004,0]
[{"$f":"'Gas Use Per Customer'!B129","v":2032},{"$f":"'Gas Use Per Customer'!C129","v":8},{"$f":"'Daily efficiency'!CP131","v":63},{"$f":"'Gas Use Per Customer'!P129","v":150.2613376166008},{"$f":"'Gas Use Per Customer'!R129","v":19.578577699736613},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.662862159789292},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.23520385494072},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9578577699736615},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.026133761660081},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9578577699736615},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F130*'Daily efficiency'!BJ131","v":218.87042614979387},{"$f":"G130*'Daily efficiency'!BK131","v":2317.6252011592951},{"$f":"H130*'Daily efficiency'!BL131","v":24.038764162381387},{"$f":"I130*'Daily efficiency'!BM131","v":352.21257537331246},{"$f":"J130*'Daily efficiency'!BN131","v":57.365232660228244},{"$f":"K130*'Daily efficiency'!BO131","v":0},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,7,FALSE)","v":0},32.5021363596043,327.55001942151159,3.5697430871147628,49.778210836817564,8.5187050942511284,0,{"$f":"(V130+AB130)-(VLOOKUP($A130,Assumptions!$A$43:$M$98,11,FALSE)*F130)","v":19.092945161785238},{"$f":"(W130+AC130)-(VLOOKUP($A130,Assumptions!$A$43:$R$98,16,FALSE)*G130)","v":219.32262215128782},{"$f":"(X130+AD130)-VLOOKUP($A130,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A130,Assumptions!$A$44:$M$98,11,FALSE)*$H130)","v":-11.031385417784128},{"$f":"(Y130+AE130)-VLOOKUP($A130,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A130,Assumptions!$A$43:$R$98,16,FALSE)*I130)","v":24.827964868287857},{"$f":"(Z130+AF130)-(VLOOKUP($A130,Assumptions!$A$43:$M$98,11,FALSE)*J130)","v":6.8425561945237456},0,null,12.189946490624093,16.217864572196969,-7.4616423306693651,16.523189039909674,15.361261288774873,0]
[{"$f":"'Gas Use Per Customer'!B130","v":2032},{"$f":"'Gas Use Per Customer'!C130","v":9},{"$f":"'Daily efficiency'!CP132","v":60},{"$f":"'Gas Use Per Customer'!P130","v":143.64465271113906},{"$f":"'Gas Use Per Customer'!R130","v":21.321443048236723},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.057154438589379},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":129.28018744002514},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1321443048236723},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.364465271113907},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1321443048236723},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F131*'Daily efficiency'!BJ132","v":238.35405194724189},{"$f":"G131*'Daily efficiency'!BK132","v":2215.5697028636755},{"$f":"H131*'Daily efficiency'!BL132","v":26.178670835987422},{"$f":"I131*'Daily efficiency'!BM132","v":336.70306595491013},{"$f":"J131*'Daily efficiency'!BN132","v":62.471828131333574},{"$f":"K131*'Daily efficiency'!BO132","v":0},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U131+S131)*L131),0)","v":35.39544393700519},313.12651365704153,3.8875180360919712,47.586251537844348,9.2770316770376517,0,{"$f":"(V131+AB131)-(VLOOKUP($A131,Assumptions!$A$43:$M$98,11,FALSE)*F131)","v":20.792579988871587},{"$f":"(W131+AC131)-(VLOOKUP($A131,Assumptions!$A$43:$R$98,16,FALSE)*G131)","v":209.66485717705672},{"$f":"(X131+AD131)-VLOOKUP($A131,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A131,Assumptions!$A$44:$M$98,11,FALSE)*$H131)","v":-10.862819562596236},{"$f":"(Y131+AE131)-VLOOKUP($A131,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A131,Assumptions!$A$43:$R$98,16,FALSE)*I131)","v":23.165532323785634},{"$f":"(Z131+AF131)-(VLOOKUP($A131,Assumptions!$A$43:$M$98,11,FALSE)*J131)","v":7.4516736835209514},0,null,12.189946490624099,16.217864572196966,-6.975301526504265,16.126971583390684,16.728705360558603,0]
[{"$f":"'Gas Use Per Customer'!B131","v":2032},{"$f":"'Gas Use Per Customer'!C131","v":10},{"$f":"'Daily efficiency'!CP133","v":54},{"$f":"'Gas Use Per Customer'!P131","v":211.31637325563855},{"$f":"'Gas Use Per Customer'!R131","v":42.575655682582379},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.060524546065906},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":190.18473593007471},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.2575655682582383},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.131637325563858},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.2575655682582383},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F132*'Daily efficiency'!BJ133","v":475.95652992602521},{"$f":"G132*'Daily efficiency'!BK133","v":3329.429009190962},{"$f":"H132*'Daily efficiency'!BL133","v":62.676100153196614},{"$f":"I132*'Daily efficiency'!BM133","v":495.32557891121706},{"$f":"J132*'Daily efficiency'!BN133","v":124.7466711499663},{"$f":"K132*'Daily efficiency'!BO133","v":0},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,7,FALSE)","v":0},70.679279558364982,470.54827332630805,9.3073659584928397,70.004374698370086,18.524811174571468,{"$f":"IFERROR((T132*Q132),0)","v":0},{"$f":"(V132+AB132)-(VLOOKUP($A132,Assumptions!$A$43:$M$98,11,FALSE)*F132)","v":41.519597165913197},{"$f":"(W132+AC132)-(VLOOKUP($A132,Assumptions!$A$43:$R$98,16,FALSE)*G132)","v":318.34530853974809},{"$f":"(X132+AD132)-VLOOKUP($A132,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A132,Assumptions!$A$44:$M$98,11,FALSE)*$H132)","v":-7.2625739457351397},{"$f":"(Y132+AE132)-VLOOKUP($A132,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A132,Assumptions!$A$43:$R$98,16,FALSE)*I132)","v":40.167954561358584},{"$f":"(Z132+AF132)-(VLOOKUP($A132,Assumptions!$A$43:$M$98,11,FALSE)*J132)","v":14.879850875514995},0,null,{"$f":"IF(F132<10,AB132+AH132,IFERROR((AH132)/(F132/10),0))","v":12.189946490624097},{"$f":"IF(G132<10,AC132+AI132,IFERROR((AI132)/(G132/10),0))","v":16.738741255070767},{"$f":"IF(H132<10,AD132+AJ132,IFERROR((AJ132)/(H132/10),0))","v":2.0447920127577},{"$f":"IF(I132<10,AE132+AK132,IFERROR((AK132)/(I132/10),0))","v":19.008444041752348},{"$f":"IF(J132<10,AF132+AL132,IFERROR((AL132)/(J132/10),0))","v":33.404662050086465},{"$f":"IF(K132<10,AG132+AM132,IFERROR((AM132)/(K132/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B132","v":2032},{"$f":"'Gas Use Per Customer'!C132","v":11},{"$f":"'Daily efficiency'!CP134","v":47},{"$f":"'Gas Use Per Customer'!P132","v":318.22655806626824},{"$f":"'Gas Use Per Customer'!R132","v":71.781847346611414},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.534554203983422},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.467967419880466},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.069108407966844},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.75859064638774},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.1781847346611416},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F133*'Daily efficiency'!BJ134","v":344.69080888367057},{"$f":"G133*'Daily efficiency'!BK134","v":1700.265780538773},{"$f":"H133*'Daily efficiency'!BL134","v":721.09992934481602},{"$f":"I133*'Daily efficiency'!BM134","v":5221.4613647513306},{"$f":"J133*'Daily efficiency'!BN134","v":210.32081272557136},{"$f":"K133*'Daily efficiency'!BO134","v":0},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.186393106266259,240.2985992552332,107.08293781283119,737.94924674510355,31.232523528742433,0,{"$f":"(V133+AB133)-(VLOOKUP($A133,Assumptions!$A$43:$M$98,11,FALSE)*F133)","v":32.750365786665775},{"$f":"(W133+AC133)-(VLOOKUP($A133,Assumptions!$A$43:$R$98,16,FALSE)*G133)","v":163.89652832986224},{"$f":"(X133+AD133)-VLOOKUP($A133,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A133,Assumptions!$A$44:$M$98,11,FALSE)*$H133)","v":57.285903568458721},{"$f":"(Y133+AE133)-VLOOKUP($A133,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A133,Assumptions!$A$43:$R$98,16,FALSE)*I133)","v":546.75276831406643},{"$f":"(Z133+AF133)-(VLOOKUP($A133,Assumptions!$A$43:$M$98,11,FALSE)*J133)","v":25.087181088875603},0,null,15.20828593730892,17.167698523319775,13.300926275469887,24.544632228437589,56.319704617618036,0]
[{"$f":"'Gas Use Per Customer'!B133","v":2032},{"$f":"'Gas Use Per Customer'!C133","v":12},{"$f":"'Daily efficiency'!CP135","v":38},{"$f":"'Gas Use Per Customer'!P133","v":475.67751474105438},{"$f":"'Gas Use Per Customer'!R133","v":108.36708944817053},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.510126834451157},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.70325442231632},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.020253668902313},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":332.97426031873806},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.836708944817055},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F134*'Daily efficiency'!BJ135","v":532.39526638511859},{"$f":"G134*'Daily efficiency'!BK135","v":2934.392808539028},{"$f":"H134*'Daily efficiency'!BL135","v":1397.3261003613027},{"$f":"I134*'Daily efficiency'!BM135","v":7521.6737184968642},{"$f":"J134*'Daily efficiency'!BN135","v":409.69751236534137},{"$f":"K134*'Daily efficiency'!BO135","v":0},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":6.9593798342202293E-2},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.4762840509594674E-2},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.1736223120141315E-2},{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.3736602431865106E-2},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,7,FALSE)","v":0},79.060400482860203,414.71779860976756,207.50214751121578,1063.0383080679076,60.839852360755025,0,{"$f":"(V134+AB134)-(VLOOKUP($A134,Assumptions!$A$43:$M$98,11,FALSE)*F134)","v":51.2280348436054},{"$f":"(W134+AC134)-(VLOOKUP($A134,Assumptions!$A$43:$R$98,16,FALSE)*G134)","v":300.51379426867754},{"$f":"(X134+AD134)-VLOOKUP($A134,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A134,Assumptions!$A$44:$M$98,11,FALSE)*$H134)","v":138.91243662753467},{"$f":"(Y134+AE134)-VLOOKUP($A134,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A134,Assumptions!$A$43:$R$98,16,FALSE)*I134)","v":783.63731833352597},{"$f":"(Z134+AF134)-(VLOOKUP($A134,Assumptions!$A$43:$M$98,11,FALSE)*J134)","v":51.562397147670083},0,null,15.757562283429412,21.058650378031068,21.364487031211517,23.534471330708651,47.581232835759764,0]
[{"$f":"'Gas Use Per Customer'!B134","v":2033},{"$f":"'Gas Use Per Customer'!C134","v":1},{"$f":"'Daily efficiency'!CP136","v":42},{"$f":"'Gas Use Per Customer'!P134","v":477.07111511522095},{"$f":"'Gas Use Per Customer'!R134","v":100.87475149105367},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.262425447316101},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.12133453456627},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.524850894632202},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":333.94978058065465},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.087475149105368},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F135*'Daily efficiency'!BJ136","v":499.77020061449451},{"$f":"G135*'Daily efficiency'!BK136","v":2862.3933485050625},{"$f":"H135*'Daily efficiency'!BL136","v":1364.5286324324845},{"$f":"I135*'Daily efficiency'!BM136","v":7606.8373729489576},{"$f":"J135*'Daily efficiency'!BN136","v":362.30305906496494},{"$f":"K135*'Daily efficiency'!BO136","v":0},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,7,FALSE)","v":0},76.554273234906134,417.29001704462166,209.01705951185042,1108.9521636400357,55.497201200469611,0,{"$f":"(V135+AB135)-(VLOOKUP($A135,Assumptions!$A$43:$M$98,11,FALSE)*F135)","v":50.076217884714154},{"$f":"(W135+AC135)-(VLOOKUP($A135,Assumptions!$A$43:$R$98,16,FALSE)*G135)","v":300.23157834718836},{"$f":"(X135+AD135)-VLOOKUP($A135,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A135,Assumptions!$A$44:$M$98,11,FALSE)*$H135)","v":142.85161965498119},{"$f":"(Y135+AE135)-VLOOKUP($A135,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A135,Assumptions!$A$43:$R$98,16,FALSE)*I135)","v":822.60647752287264},{"$f":"(Z135+AF135)-(VLOOKUP($A135,Assumptions!$A$43:$M$98,11,FALSE)*J135)","v":46.671182750405613},0,null,16.547324659053491,20.977416073120619,23.602143176473376,24.632640156030856,46.266466147918848,0]
[{"$f":"'Gas Use Per Customer'!B135","v":2033},{"$f":"'Gas Use Per Customer'!C135","v":2},{"$f":"'Daily efficiency'!CP137","v":45},{"$f":"'Gas Use Per Customer'!P135","v":385.15023827534287},{"$f":"'Gas Use Per Customer'!R135","v":79.779899230973214},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.933969769291963},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.54507148260285},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.867939538583926},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":269.60516679273996},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9779899230973221},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F136*'Daily efficiency'!BJ137","v":395.25863166268869},{"$f":"G136*'Daily efficiency'!BK137","v":2061.5024960414371},{"$f":"H136*'Daily efficiency'!BL137","v":852.72895266779688},{"$f":"I136*'Daily efficiency'!BM137","v":6319.5451096218258},{"$f":"J136*'Daily efficiency'!BN137","v":233.75510474675144},{"$f":"K136*'Daily efficiency'!BO137","v":0},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,7,FALSE)","v":0},60.545301119506199,300.53326254406642,130.62012332384066,921.28605870524825,35.806360877127332,0,{"$f":"(V136+AB136)-(VLOOKUP($A136,Assumptions!$A$43:$M$98,11,FALSE)*F136)","v":39.604316815244566},{"$f":"(W136+AC136)-(VLOOKUP($A136,Assumptions!$A$43:$R$98,16,FALSE)*G136)","v":206.02935290039153},{"$f":"(X136+AD136)-VLOOKUP($A136,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A136,Assumptions!$A$44:$M$98,11,FALSE)*$H136)","v":75.528825558832111},{"$f":"(Y136+AE136)-VLOOKUP($A136,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A136,Assumptions!$A$43:$R$98,16,FALSE)*I136)","v":687.56760704685485},{"$f":"(Z136+AF136)-(VLOOKUP($A136,Assumptions!$A$43:$M$98,11,FALSE)*J136)","v":28.826032775706786},0,null,16.547324659053491,17.831081002136255,15.778582969495092,25.502760767764705,64.632393652834111,0]
[{"$f":"'Gas Use Per Customer'!B136","v":2033},{"$f":"'Gas Use Per Customer'!C136","v":3},{"$f":"'Daily efficiency'!CP138","v":48},{"$f":"'Gas Use Per Customer'!P136","v":309.28054589350467},{"$f":"'Gas Use Per Customer'!R136","v":62.987744286187478},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.896323285856244},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.7841637680514},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":37.792646571712488},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.49638212545327},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2987744286187484},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F137*'Daily efficiency'!BJ138","v":281.09007669375978},{"$f":"G137*'Daily efficiency'!BK138","v":1654.0616483241718},{"$f":"H137*'Daily efficiency'!BL138","v":654.37694543230702},{"$f":"I137*'Daily efficiency'!BM138","v":5074.6751970206269},{"$f":"J137*'Daily efficiency'!BN138","v":184.55409075852921},{"$f":"K137*'Daily efficiency'!BO138","v":0},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.057082051663876,241.13506754147903,100.2367716555592,739.80443692919334,28.269801347052052,0,{"$f":"(V137+AB137)-(VLOOKUP($A137,Assumptions!$A$43:$M$98,11,FALSE)*F137)","v":26.523777583089068},{"$f":"(W137+AC137)-(VLOOKUP($A137,Assumptions!$A$43:$R$98,16,FALSE)*G137)","v":165.24722467126111},{"$f":"(X137+AD137)-VLOOKUP($A137,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A137,Assumptions!$A$44:$M$98,11,FALSE)*$H137)","v":53.960833561924296},{"$f":"(Y137+AE137)-VLOOKUP($A137,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A137,Assumptions!$A$43:$R$98,16,FALSE)*I137)","v":549.52347440886626},{"$f":"(Z137+AF137)-(VLOOKUP($A137,Assumptions!$A$43:$M$98,11,FALSE)*J137)","v":22.758699857527116},0,null,14.036475340651013,17.809852237754509,14.278130392252967,25.382570785429273,51.028501204579172,0]
[{"$f":"'Gas Use Per Customer'!B137","v":2033},{"$f":"'Gas Use Per Customer'!C137","v":4},{"$f":"'Daily efficiency'!CP139","v":52},{"$f":"'Gas Use Per Customer'!P137","v":239.84087083148395},{"$f":"'Gas Use Per Customer'!R137","v":45.497976245770012},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.398380996616012},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":215.85678374833557},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5497976245770015},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":23.984087083148395},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5497976245770015},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F138*'Daily efficiency'!BJ139","v":508.62537629578929},{"$f":"G138*'Daily efficiency'!BK139","v":3829.8599484390602},{"$f":"H138*'Daily efficiency'!BL139","v":74.113495091487607},{"$f":"I138*'Daily efficiency'!BM139","v":562.18700122899861},{"$f":"J138*'Daily efficiency'!BN139","v":133.30907040010609},{"$f":"K138*'Daily efficiency'!BO139","v":0},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,7,FALSE)","v":0},77.910699724151428,558.33078427090356,11.352627160746058,81.957646892812662,20.420143072862274,0,{"$f":"(V138+AB138)-(VLOOKUP($A138,Assumptions!$A$43:$M$98,11,FALSE)*F138)","v":46.064000973465262},{"$f":"(W138+AC138)-(VLOOKUP($A138,Assumptions!$A$43:$R$98,16,FALSE)*G138)","v":381.78227618158695},{"$f":"(X138+AD138)-VLOOKUP($A138,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A138,Assumptions!$A$44:$M$98,11,FALSE)*$H138)","v":-5.8375393395749908},{"$f":"(Y138+AE138)-VLOOKUP($A138,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A138,Assumptions!$A$43:$R$98,16,FALSE)*I138)","v":49.131816837514421},{"$f":"(Z138+AF138)-(VLOOKUP($A138,Assumptions!$A$43:$M$98,11,FALSE)*J138)","v":16.439305729026504},0,null,12.655508215529661,17.686832424349546,5.5150878211710674,20.485172801109126,36.859448801888774,0]
[{"$f":"'Gas Use Per Customer'!B138","v":2033},{"$f":"'Gas Use Per Customer'!C138","v":5},{"$f":"'Daily efficiency'!CP140","v":57},{"$f":"'Gas Use Per Customer'!P138","v":156.93528992949521},{"$f":"'Gas Use Per Customer'!R138","v":26.214238190286096},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.971390552228879},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.24176093654569},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6214238190286099},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.693528992949522},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6214238190286099},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F139*'Daily efficiency'!BJ140","v":293.05098520906887},{"$f":"G139*'Daily efficiency'!BK140","v":2423.6260568193734},{"$f":"H139*'Daily efficiency'!BL140","v":32.56010124144953},{"$f":"I139*'Daily efficiency'!BM140","v":367.85631959473699},{"$f":"J139*'Daily efficiency'!BN140","v":76.807717897538225},{"$f":"K139*'Daily efficiency'!BO140","v":0},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.889241427098497,353.32494015476391,4.9875220329850176,53.627419849137517,11.765325374037914,0,{"$f":"(V139+AB139)-(VLOOKUP($A139,Assumptions!$A$43:$M$98,11,FALSE)*F139)","v":26.540360542481363},{"$f":"(W139+AC139)-(VLOOKUP($A139,Assumptions!$A$43:$R$98,16,FALSE)*G139)","v":237.80379812603979},{"$f":"(X139+AD139)-VLOOKUP($A139,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A139,Assumptions!$A$44:$M$98,11,FALSE)*$H139)","v":-10.515417234077402},{"$f":"(Y139+AE139)-VLOOKUP($A139,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A139,Assumptions!$A$43:$R$98,16,FALSE)*I139)","v":27.582408245016229},{"$f":"(Z139+AF139)-(VLOOKUP($A139,Assumptions!$A$43:$M$98,11,FALSE)*J139)","v":9.4717152634607729},0,null,12.655508215529657,16.836649199869122,-5.5278952010923845,17.575656984103389,21.237040637498687,0]
[{"$f":"'Gas Use Per Customer'!B139","v":2033},{"$f":"'Gas Use Per Customer'!C139","v":6},{"$f":"'Daily efficiency'!CP141","v":60},{"$f":"'Gas Use Per Customer'!P139","v":132.76253220702012},{"$f":"'Gas Use Per Customer'!R139","v":19.512846179512845},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.610276943610277},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.48627898631811},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9512846179512846},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.276253220702012},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9512846179512846},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F140*'Daily efficiency'!BJ141","v":218.13560842894162},{"$f":"G140*'Daily efficiency'!BK141","v":2047.7242868542019},{"$f":"H140*'Daily efficiency'!BL141","v":23.95805837583616},{"$f":"I140*'Daily efficiency'!BM141","v":311.19537549325526},{"$f":"J140*'Daily efficiency'!BN141","v":57.172639305972609},{"$f":"K140*'Daily efficiency'!BO141","v":0},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,7,FALSE)","v":0},33.413782873406824,298.524625558661,3.6698701619794014,45.367183239022346,8.7576447047235639,0,{"$f":"(V140+AB140)-(VLOOKUP($A140,Assumptions!$A$43:$M$98,11,FALSE)*F140)","v":19.755598810655307},{"$f":"(W140+AC140)-(VLOOKUP($A140,Assumptions!$A$43:$R$98,16,FALSE)*G140)","v":200.79721608899689},{"$f":"(X140+AD140)-VLOOKUP($A140,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A140,Assumptions!$A$44:$M$98,11,FALSE)*$H140)","v":-11.246732002349816},{"$f":"(Y140+AE140)-VLOOKUP($A140,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A140,Assumptions!$A$43:$R$98,16,FALSE)*I140)","v":21.299253030352173},{"$f":"(Z140+AF140)-(VLOOKUP($A140,Assumptions!$A$43:$M$98,11,FALSE)*J140)","v":7.0503716968796244},0,null,12.655508215529659,16.805043875538995,-7.5768618403704142,16.043120507177193,15.808016401603188,0]
[{"$f":"'Gas Use Per Customer'!B140","v":2033},{"$f":"'Gas Use Per Customer'!C140","v":7},{"$f":"'Daily efficiency'!CP142","v":62},{"$f":"'Gas Use Per Customer'!P140","v":118.48829917575097},{"$f":"'Gas Use Per Customer'!R140","v":16.430006697923645},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.144005358338916},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.63946925817588},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6430006697923645},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.848829917575097},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6430006697923645},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F141*'Daily efficiency'!BJ142","v":183.67230872275735},{"$f":"G141*'Daily efficiency'!BK142","v":1827.5590552302101},{"$f":"H141*'Daily efficiency'!BL142","v":20.172918699964924},{"$f":"I141*'Daily efficiency'!BM142","v":277.73657326796041},{"$f":"J141*'Daily efficiency'!BN142","v":48.139919624916253},{"$f":"K141*'Daily efficiency'!BO142","v":0},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.134730903041763,266.42814472209432,3.0900664509485227,40.489438481063821,7.3740222124907859,0,{"$f":"(V141+AB141)-(VLOOKUP($A141,Assumptions!$A$43:$M$98,11,FALSE)*F141)","v":16.634406779742399},{"$f":"(W141+AC141)-(VLOOKUP($A141,Assumptions!$A$43:$R$98,16,FALSE)*G141)","v":179.20809597478382},{"$f":"(X141+AD141)-VLOOKUP($A141,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A141,Assumptions!$A$44:$M$98,11,FALSE)*$H141)","v":-11.556803220949176},{"$f":"(Y141+AE141)-VLOOKUP($A141,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A141,Assumptions!$A$43:$R$98,16,FALSE)*I141)","v":17.588992797099596},{"$f":"(Z141+AF141)-(VLOOKUP($A141,Assumptions!$A$43:$M$98,11,FALSE)*J141)","v":5.9364816970783654},0,null,12.655508215529659,16.805043875539003,-8.4667367700006526,14.844497658802789,13.310503909569151,0]
[{"$f":"'Gas Use Per Customer'!B141","v":2033},{"$f":"'Gas Use Per Customer'!C141","v":8},{"$f":"'Daily efficiency'!CP143","v":63},{"$f":"'Gas Use Per Customer'!P141","v":153.26834827055495},{"$f":"'Gas Use Per Customer'!R141","v":19.912605042016807},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.930084033613447},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.94151344349947},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9912605042016809},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.326834827055496},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9912605042016809},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F142*'Daily efficiency'!BJ143","v":222.60454350355511},{"$f":"G142*'Daily efficiency'!BK143","v":2364.0052200137839},{"$f":"H142*'Daily efficiency'!BL143","v":24.448886114445791},{"$f":"I142*'Daily efficiency'!BM143","v":359.26100834618103},{"$f":"J142*'Daily efficiency'!BN143","v":58.343932773109216},{"$f":"K142*'Daily efficiency'!BO143","v":0},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.098329643803233,344.63319972020321,3.7450546382979022,52.374364401923394,8.9370622050290756,0,{"$f":"(V142+AB142)-(VLOOKUP($A142,Assumptions!$A$43:$M$98,11,FALSE)*F142)","v":20.160330936147279},{"$f":"(W142+AC142)-(VLOOKUP($A142,Assumptions!$A$43:$R$98,16,FALSE)*G142)","v":231.81131856762613},{"$f":"(X142+AD142)-VLOOKUP($A142,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A142,Assumptions!$A$44:$M$98,11,FALSE)*$H142)","v":-11.206524356644371},{"$f":"(Y142+AE142)-VLOOKUP($A142,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A142,Assumptions!$A$43:$R$98,16,FALSE)*I142)","v":26.629270672929557},{"$f":"(Z142+AF142)-(VLOOKUP($A142,Assumptions!$A$43:$M$98,11,FALSE)*J142)","v":7.1948123665720818},0,null,12.655508215529656,16.805043875538999,-7.4614697183464687,17.374279147265675,16.131874571601159,0]
[{"$f":"'Gas Use Per Customer'!B142","v":2033},{"$f":"'Gas Use Per Customer'!C142","v":9},{"$f":"'Daily efficiency'!CP144","v":60},{"$f":"'Gas Use Per Customer'!P142","v":145.90611320079032},{"$f":"'Gas Use Per Customer'!R142","v":21.77685116685722},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.421480933485778},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":131.31550188071128},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1776851166857223},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.590611320079033},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1776851166857223},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F143*'Daily efficiency'!BJ144","v":243.44509433669418},{"$f":"G143*'Daily efficiency'!BK144","v":2250.4503841179248},{"$f":"H143*'Daily efficiency'!BL144","v":26.737825261249849},{"$f":"I143*'Daily efficiency'!BM144","v":342.00392934265267},{"$f":"J143*'Daily efficiency'!BN144","v":63.806173918891631},{"$f":"K143*'Daily efficiency'!BO144","v":0},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,7,FALSE)","v":0},37.290663282112213,328.07876654587022,4.0956719272980431,49.85856523851222,9.7737625537794131,0,{"$f":"(V143+AB143)-(VLOOKUP($A143,Assumptions!$A$43:$M$98,11,FALSE)*F143)","v":22.047769508042258},{"$f":"(W143+AC143)-(VLOOKUP($A143,Assumptions!$A$43:$R$98,16,FALSE)*G143)","v":220.67627706437764},{"$f":"(X143+AD143)-VLOOKUP($A143,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A143,Assumptions!$A$44:$M$98,11,FALSE)*$H143)","v":-11.019018950945981},{"$f":"(Y143+AE143)-VLOOKUP($A143,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A143,Assumptions!$A$43:$R$98,16,FALSE)*I143)","v":24.715626139638882},{"$f":"(Z143+AF143)-(VLOOKUP($A143,Assumptions!$A$43:$M$98,11,FALSE)*J143)","v":7.8684008320206686},0,null,12.655508215529659,16.805043875538995,-6.9233470236479375,16.939404112304874,17.642163385800082,0]
[{"$f":"'Gas Use Per Customer'!B143","v":2033},{"$f":"'Gas Use Per Customer'!C143","v":10},{"$f":"'Daily efficiency'!CP145","v":54},{"$f":"'Gas Use Per Customer'!P143","v":213.31445688070997},{"$f":"'Gas Use Per Customer'!R143","v":43.147887795407378},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.518310236325902},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":191.98301119263897},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3147887795407378},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.331445688071},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3147887795407378},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F144*'Daily efficiency'!BJ145","v":482.35355673315064},{"$f":"G144*'Daily efficiency'!BK145","v":3365.0722540088673},{"$f":"H144*'Daily efficiency'!BL145","v":64.122447217381094},{"$f":"I144*'Daily efficiency'!BM145","v":500.00908692838448},{"$f":"J144*'Daily efficiency'!BN145","v":126.42331124054354},{"$f":"K144*'Daily efficiency'!BO145","v":0},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.886410059214455,490.57235930383871,9.8222089647092705,72.893126486540339,19.365389733261857,0,{"$f":"(V144+AB144)-(VLOOKUP($A144,Assumptions!$A$43:$M$98,11,FALSE)*F144)","v":43.684675878202398},{"$f":"(W144+AC144)-(VLOOKUP($A144,Assumptions!$A$43:$R$98,16,FALSE)*G144)","v":333.55012624735116},{"$f":"(X144+AD144)-VLOOKUP($A144,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A144,Assumptions!$A$44:$M$98,11,FALSE)*$H144)","v":-7.162336964402515},{"$f":"(Y144+AE144)-VLOOKUP($A144,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A144,Assumptions!$A$43:$R$98,16,FALSE)*I144)","v":42.236882546000885},{"$f":"(Z144+AF144)-(VLOOKUP($A144,Assumptions!$A$43:$M$98,11,FALSE)*J144)","v":15.59017296063535},{"$f":"AA144+AG144","v":0},null,12.655508215529659,17.373939713481285,2.6598720003067555,19.800290689918246,34.955562693897207,0]
[{"$f":"'Gas Use Per Customer'!B144","v":2033},{"$f":"'Gas Use Per Customer'!C144","v":11},{"$f":"'Daily efficiency'!CP146","v":47},{"$f":"'Gas Use Per Customer'!P144","v":320.40249472895158},{"$f":"'Gas Use Per Customer'!R144","v":72.375249500998009},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.712574850299401},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.120748418685466},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.425149700598801},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.2817463102661},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2375249500998011},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F145*'Daily efficiency'!BJ146","v":347.54027955278235},{"$f":"G145*'Daily efficiency'!BK146","v":1741.2706812965041},{"$f":"H145*'Daily efficiency'!BL146","v":731.06465082445413},{"$f":"I145*'Daily efficiency'!BM146","v":5235.2592829563364},{"$f":"J145*'Daily efficiency'!BN146","v":219.12813040585488},{"$f":"K145*'Daily efficiency'!BO146","v":0},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,7,FALSE)","v":0},53.235854175191363,253.84871462792006,111.98371364035538,763.21496364530822,33.565816345028068,0,{"$f":"(V145+AB145)-(VLOOKUP($A145,Assumptions!$A$43:$M$98,11,FALSE)*F145)","v":34.238475406517651},{"$f":"(W145+AC145)-(VLOOKUP($A145,Assumptions!$A$43:$R$98,16,FALSE)*G145)","v":175.23189084751704},{"$f":"(X145+AD145)-VLOOKUP($A145,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A145,Assumptions!$A$44:$M$98,11,FALSE)*$H145)","v":60.779626946522669},{"$f":"(Y145+AE145)-VLOOKUP($A145,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A145,Assumptions!$A$43:$R$98,16,FALSE)*I145)","v":566.56637900121586},{"$f":"(Z145+AF145)-(VLOOKUP($A145,Assumptions!$A$43:$M$98,11,FALSE)*J145)","v":27.233356755470162},0,null,15.768961370348727,18.230391848827168,13.996411610685723,25.261368271024661,60.79917310049823,0]
[{"$f":"'Gas Use Per Customer'!B145","v":2033},{"$f":"'Gas Use Per Customer'!C145","v":12},{"$f":"'Daily efficiency'!CP147","v":38},{"$f":"'Gas Use Per Customer'!P145","v":477.44387643376479},{"$f":"'Gas Use Per Customer'!R145","v":108.82527930191048},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.647583790573144},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.23316293012942},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.295167581146288},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":334.2107135036353},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.882527930191049},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F146*'Daily efficiency'!BJ147","v":534.64630136704011},{"$f":"G146*'Daily efficiency'!BK147","v":2902.1079833553958},{"$f":"H146*'Daily efficiency'!BL147","v":1381.3100288113844},{"$f":"I146*'Daily efficiency'!BM147","v":7581.1927011534344},{"$f":"J146*'Daily efficiency'!BN147","v":401.14402147836472},{"$f":"K146*'Daily efficiency'!BO147","v":0},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.1786833400185518E-2},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.6803642751681672E-2},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.3996770122565475E-2},{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.6375304574066253E-2},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.896557635007795,423.07975962569344,211.58761614382641,1105.2135909745259,61.446818936073129,0,{"$f":"(V146+AB146)-(VLOOKUP($A146,Assumptions!$A$43:$M$98,11,FALSE)*F146)","v":53.33161223227598},{"$f":"(W146+AC146)-(VLOOKUP($A146,Assumptions!$A$43:$R$98,16,FALSE)*G146)","v":305.92985687484537},{"$f":"(X146+AD146)-VLOOKUP($A146,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A146,Assumptions!$A$44:$M$98,11,FALSE)*$H146)","v":141.24839618187752},{"$f":"(Y146+AE146)-VLOOKUP($A146,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A146,Assumptions!$A$43:$R$98,16,FALSE)*I146)","v":818.65448873272862},{"$f":"(Z146+AF146)-(VLOOKUP($A146,Assumptions!$A$43:$M$98,11,FALSE)*J146)","v":51.925170468495857},0,null,16.335546475471567,21.358870433105007,21.632289404317635,24.495159959132305,47.714254262965426,0]
[{"$f":"'Gas Use Per Customer'!B146","v":2034},{"$f":"'Gas Use Per Customer'!C146","v":1},{"$f":"'Daily efficiency'!CP148","v":42},{"$f":"'Gas Use Per Customer'!P146","v":475.74528821956795},{"$f":"'Gas Use Per Customer'!R146","v":100.56735717113075},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.170207151339223},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.72358646587037},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.340414302678447},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":333.02170175369753},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.056735717113076},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F147*'Daily efficiency'!BJ148","v":498.24725737384364},{"$f":"G147*'Daily efficiency'!BK148","v":2976.214865448982},{"$f":"H147*'Daily efficiency'!BL148","v":1287.2601613900883},{"$f":"I147*'Daily efficiency'!BM148","v":7491.2694677717254},{"$f":"J147*'Daily efficiency'!BN148","v":389.71472957961083},{"$f":"K147*'Daily efficiency'!BO148","v":0},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,7,FALSE)","v":0},78.433263424592781,{"$f":"IFERROR(((T147+R147)*M147),0)","v":445.89155854903373},202.63837650899009,{"$f":"IFERROR(((T147+R147)*O147),0)","v":1122.329525758759},61.34825148194826,0,{"$f":"(V147+AB147)-(VLOOKUP($A147,Assumptions!$A$43:$M$98,11,FALSE)*F147)","v":51.455152187983927},{"$f":"(W147+AC147)-(VLOOKUP($A147,Assumptions!$A$43:$R$98,16,FALSE)*G147)","v":326.59030792239878},{"$f":"(X147+AD147)-VLOOKUP($A147,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A147,Assumptions!$A$44:$M$98,11,FALSE)*$H147)","v":135.18221963784444},{"$f":"(Y147+AE147)-VLOOKUP($A147,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A147,Assumptions!$A$43:$R$98,16,FALSE)*I147)","v":830.46000656534943},{"$f":"(Z147+AF147)-(VLOOKUP($A147,Assumptions!$A$43:$M$98,11,FALSE)*J147)","v":52.355547736411971},0,null,17.054954886413462,22.882714483950881,22.403263418071003,24.937113773430799,52.0601805686521,0]
[{"$f":"'Gas Use Per Customer'!B147","v":2034},{"$f":"'Gas Use Per Customer'!C147","v":2},{"$f":"'Daily efficiency'!CP149","v":45},{"$f":"'Gas Use Per Customer'!P147","v":384.22363982422405},{"$f":"'Gas Use Per Customer'!R147","v":79.553854276663145},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.866156282998944},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.2670919472672},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.732312565997887},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":268.95654787695685},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.9553854276663145},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F148*'Daily efficiency'!BJ149","v":394.13872276087142},{"$f":"G148*'Daily efficiency'!BK149","v":2056.5429118844518},{"$f":"H148*'Daily efficiency'!BL149","v":850.31286692436163},{"$f":"I148*'Daily efficiency'!BM149","v":6304.34148223587},{"$f":"J148*'Daily efficiency'!BN149","v":233.09279303062291},{"$f":"K148*'Daily efficiency'!BO149","v":0},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,7,FALSE)","v":0},62.044669209169307,308.10783685296576,133.8548523805689,944.50595008213941,36.693083940906583,0,{"$f":"(V148+AB148)-(VLOOKUP($A148,Assumptions!$A$43:$M$98,11,FALSE)*F148)","v":40.703621871864016},{"$f":"(W148+AC148)-(VLOOKUP($A148,Assumptions!$A$43:$R$98,16,FALSE)*G148)","v":211.75720157312213},{"$f":"(X148+AD148)-VLOOKUP($A148,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A148,Assumptions!$A$44:$M$98,11,FALSE)*$H148)","v":77.67282330803036},{"$f":"(Y148+AE148)-VLOOKUP($A148,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A148,Assumptions!$A$43:$R$98,16,FALSE)*I148)","v":706.18786669790961},{"$f":"(Z148+AF148)-(VLOOKUP($A148,Assumptions!$A$43:$M$98,11,FALSE)*J148)","v":29.579401495138153},0,null,17.054954886413462,18.371002338637776,16.272587505714231,26.256578331046207,66.272485436044732,0]
[{"$f":"'Gas Use Per Customer'!B148","v":2034},{"$f":"'Gas Use Per Customer'!C148","v":3},{"$f":"'Daily efficiency'!CP150","v":48},{"$f":"'Gas Use Per Customer'!P148","v":311.71431993685707},{"$f":"'Gas Use Per Customer'!R148","v":63.588999538349931},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.076699861504977},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":93.514295981057117},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.153399723009954},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":218.20002395579994},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.3588999538349933},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F149*'Daily efficiency'!BJ150","v":290.02720350282146},{"$f":"G149*'Daily efficiency'!BK150","v":1667.0777023865639},{"$f":"H149*'Daily efficiency'!BL150","v":660.62336018797032},{"$f":"I149*'Daily efficiency'!BM150","v":5114.6085615239526},{"$f":"J149*'Daily efficiency'!BN150","v":186.31576864736519},{"$f":"K149*'Daily efficiency'!BO150","v":0},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.655605155828717,249.75880725847728,103.99424235101235,766.26214368501542,29.329521730833381,0,{"$f":"(V149+AB149)-(VLOOKUP($A149,Assumptions!$A$43:$M$98,11,FALSE)*F149)","v":28.597275781108561},{"$f":"(W149+AC149)-(VLOOKUP($A149,Assumptions!$A$43:$R$98,16,FALSE)*G149)","v":171.59112146621158},{"$f":"(X149+AD149)-VLOOKUP($A149,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A149,Assumptions!$A$44:$M$98,11,FALSE)*$H149)","v":56.377649203644076},{"$f":"(Y149+AE149)-VLOOKUP($A149,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A149,Assumptions!$A$43:$R$98,16,FALSE)*I149)","v":570.37094243846752},{"$f":"(Z149+AF149)-(VLOOKUP($A149,Assumptions!$A$43:$M$98,11,FALSE)*J149)","v":23.643411939259995},0,null,14.99068286900882,18.349186043273022,14.776572890735933,26.139820339983359,52.972933670093376,0]
[{"$f":"'Gas Use Per Customer'!B149","v":2034},{"$f":"'Gas Use Per Customer'!C149","v":4},{"$f":"'Daily efficiency'!CP151","v":52},{"$f":"'Gas Use Per Customer'!P149","v":242.03720312024288},{"$f":"'Gas Use Per Customer'!R149","v":46.029858633901448},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.823886907121157},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":217.8334828082186},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6029858633901446},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.203720312024288},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6029858633901446},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F150*'Daily efficiency'!BJ151","v":514.57133042674036},{"$f":"G150*'Daily efficiency'!BK151","v":3860.0517591774983},{"$f":"H150*'Daily efficiency'!BL151","v":74.294858644387006},{"$f":"I150*'Daily efficiency'!BM151","v":567.3352041138495},{"$f":"J150*'Daily efficiency'!BN151","v":134.86748579733117},{"$f":"K150*'Daily efficiency'!BO151","v":0},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.002972144453281,578.30653121206853,11.695374400778386,84.997216201961379,21.230617699151068,0,{"$f":"(V150+AB150)-(VLOOKUP($A150,Assumptions!$A$43:$M$98,11,FALSE)*F150)","v":48.075159877160935},{"$f":"(W150+AC150)-(VLOOKUP($A150,Assumptions!$A$43:$R$98,16,FALSE)*G150)","v":396.22165252531721},{"$f":"(X150+AD150)-VLOOKUP($A150,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A150,Assumptions!$A$44:$M$98,11,FALSE)*$H150)","v":-5.9205365305611144},{"$f":"(Y150+AE150)-VLOOKUP($A150,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A150,Assumptions!$A$43:$R$98,16,FALSE)*I150)","v":51.26562861661661},{"$f":"(Z150+AF150)-(VLOOKUP($A150,Assumptions!$A$43:$M$98,11,FALSE)*J150)","v":17.114641165739524},0,null,13.055427852691988,18.189198805316451,5.7748378702172714,21.180887878277169,38.345258864890596,0]
[{"$f":"'Gas Use Per Customer'!B150","v":2034},{"$f":"'Gas Use Per Customer'!C150","v":5},{"$f":"'Daily efficiency'!CP152","v":57},{"$f":"'Gas Use Per Customer'!P150","v":158.3948590166992},{"$f":"'Gas Use Per Customer'!R150","v":26.607935351394318},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.286348281115455},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.55537311502928},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6607935351394318},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.839485901669921},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6607935351394318},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F151*'Daily efficiency'!BJ152","v":297.45215605749468},{"$f":"G151*'Daily efficiency'!BK152","v":2443.0763283090769},{"$f":"H151*'Daily efficiency'!BL152","v":32.66947643335007},{"$f":"I151*'Daily efficiency'!BM152","v":371.27754953514312},{"$f":"J151*'Daily efficiency'!BN152","v":77.961250579585311},{"$f":"K151*'Daily efficiency'!BO152","v":0},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,7,FALSE)","v":0},46.82442896974252,366.0176300878901,5.1427752247873952,55.624184644181184,12.272531786424453,0,{"$f":"(V151+AB151)-(VLOOKUP($A151,Assumptions!$A$43:$M$98,11,FALSE)*F151)","v":27.790238423137691},{"$f":"(W151+AC151)-(VLOOKUP($A151,Assumptions!$A$43:$R$98,16,FALSE)*G151)","v":246.85698735672892},{"$f":"(X151+AD151)-VLOOKUP($A151,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A151,Assumptions!$A$44:$M$98,11,FALSE)*$H151)","v":-10.736432991466167},{"$f":"(Y151+AE151)-VLOOKUP($A151,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A151,Assumptions!$A$43:$R$98,16,FALSE)*I151)","v":28.884178831679762},{"$f":"(Z151+AF151)-(VLOOKUP($A151,Assumptions!$A$43:$M$98,11,FALSE)*J151)","v":9.8932579680988493},0,null,13.055427852691986,17.316568429696275,-5.5936577666787715,18.235553231329668,22.165789754523303,0]
[{"$f":"'Gas Use Per Customer'!B151","v":2034},{"$f":"'Gas Use Per Customer'!C151","v":6},{"$f":"'Daily efficiency'!CP153","v":60},{"$f":"'Gas Use Per Customer'!P151","v":133.78451458881705},{"$f":"'Gas Use Per Customer'!R151","v":19.738240765346799},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.79059261227744},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":120.40606312993535},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9738240765346799},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.378451458881706},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9738240765346799},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F152*'Daily efficiency'!BJ153","v":220.65531184202445},{"$f":"G152*'Daily efficiency'!BK153","v":2063.4873045456648},{"$f":"H152*'Daily efficiency'!BL153","v":24.234799994938193},{"$f":"I152*'Daily efficiency'!BM153","v":313.5909021961873},{"$f":"J152*'Daily efficiency'!BN153","v":57.833045442466094},{"$f":"K152*'Daily efficiency'!BO153","v":0},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,7,FALSE)","v":0},34.735196117207401,309.14823420560032,3.8150023385258551,46.98166713375435,9.1039828533003284,0,{"$f":"(V152+AB152)-(VLOOKUP($A152,Assumptions!$A$43:$M$98,11,FALSE)*F152)","v":20.615294260083921},{"$f":"(W152+AC152)-(VLOOKUP($A152,Assumptions!$A$43:$R$98,16,FALSE)*G152)","v":208.50198315398546},{"$f":"(X152+AD152)-VLOOKUP($A152,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A152,Assumptions!$A$44:$M$98,11,FALSE)*$H152)","v":-11.449919791542536},{"$f":"(Y152+AE152)-VLOOKUP($A152,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A152,Assumptions!$A$43:$R$98,16,FALSE)*I152)","v":22.298815952313628},{"$f":"(Z152+AF152)-(VLOOKUP($A152,Assumptions!$A$43:$M$98,11,FALSE)*J152)","v":7.3389951211598934},0,null,13.055427852691988,17.316568429696272,-7.6349174530166808,16.667710774186691,16.44297797446022,0]
[{"$f":"'Gas Use Per Customer'!B152","v":2034},{"$f":"'Gas Use Per Customer'!C152","v":7},{"$f":"'Daily efficiency'!CP154","v":62},{"$f":"'Gas Use Per Customer'!P152","v":118.53003046287043},{"$f":"'Gas Use Per Customer'!R152","v":16.463292658531707},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.170634126825366},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.67702741658339},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6463292658531707},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.853003046287043},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6463292658531707},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F153*'Daily efficiency'!BJ154","v":184.04441503685339},{"$f":"G153*'Daily efficiency'!BK154","v":1828.2027170279748},{"$f":"H153*'Daily efficiency'!BL154","v":20.213787519408655},{"$f":"I153*'Daily efficiency'!BM154","v":277.83439140496841},{"$f":"J153*'Daily efficiency'!BN154","v":48.237447489497875},{"$f":"K153*'Daily efficiency'!BO154","v":0},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,7,FALSE)","v":0},28.971968982820954,273.89828883077178,3.1820211709242718,41.624686187902263,7.5934596124329135,0,{"$f":"(V153+AB153)-(VLOOKUP($A153,Assumptions!$A$43:$M$98,11,FALSE)*F153)","v":17.194826361697146},{"$f":"(W153+AC153)-(VLOOKUP($A153,Assumptions!$A$43:$R$98,16,FALSE)*G153)","v":184.72800451358518},{"$f":"(X153+AD153)-VLOOKUP($A153,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A153,Assumptions!$A$44:$M$98,11,FALSE)*$H153)","v":-11.790056054644161},{"$f":"(Y153+AE153)-VLOOKUP($A153,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A153,Assumptions!$A$43:$R$98,16,FALSE)*I153)","v":18.216942421398016},{"$f":"(Z153+AF153)-(VLOOKUP($A153,Assumptions!$A$43:$M$98,11,FALSE)*J153)","v":6.1213167847924375},0,null,13.055427852691984,17.316568429696275,-8.6080348837198883,15.369052340794328,13.71477639722535,0]
[{"$f":"'Gas Use Per Customer'!B153","v":2034},{"$f":"'Gas Use Per Customer'!C153","v":8},{"$f":"'Daily efficiency'!CP155","v":62},{"$f":"'Gas Use Per Customer'!P153","v":156.12797624248415},{"$f":"'Gas Use Per Customer'!R153","v":20.231562039887564},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.18524963191005},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.51517861823575},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0231562039887563},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.612797624248415},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0231562039887563},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F154*'Daily efficiency'!BJ155","v":226.17018831790597},{"$f":"G154*'Daily efficiency'!BK155","v":2408.1120139423301},{"$f":"H154*'Daily efficiency'!BL155","v":24.840504554117199},{"$f":"I154*'Daily efficiency'!BM155","v":365.96397631238301},{"$f":"J154*'Daily efficiency'!BN155","v":59.278476776870527},{"$f":"K154*'Daily efficiency'!BO155","v":0},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,7,FALSE)","v":0},35.603338897695117,360.77933469209205,3.9103513535871026,54.828113946038393,9.3315202756055768,0,{"$f":"(V154+AB154)-(VLOOKUP($A154,Assumptions!$A$43:$M$98,11,FALSE)*F154)","v":21.130535884721123},{"$f":"(W154+AC154)-(VLOOKUP($A154,Assumptions!$A$43:$R$98,16,FALSE)*G154)","v":243.3240705953674},{"$f":"(X154+AD154)-VLOOKUP($A154,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A154,Assumptions!$A$44:$M$98,11,FALSE)*$H154)","v":-11.398683420962604},{"$f":"(Y154+AE154)-VLOOKUP($A154,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A154,Assumptions!$A$43:$R$98,16,FALSE)*I154)","v":28.277594648474363},{"$f":"(Z154+AF154)-(VLOOKUP($A154,Assumptions!$A$43:$M$98,11,FALSE)*J154)","v":7.5224198989838271},0,null,13.055427852691988,17.316568429696275,-7.4883320673755005,18.111805026253659,16.853940174589404,0]
[{"$f":"'Gas Use Per Customer'!B154","v":2034},{"$f":"'Gas Use Per Customer'!C154","v":9},{"$f":"'Daily efficiency'!CP156","v":60},{"$f":"'Gas Use Per Customer'!P154","v":147.28723503621737},{"$f":"'Gas Use Per Customer'!R154","v":22.047402249598285},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.637921799678629},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.55851153259565},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2047402249598287},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.728723503621737},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2047402249598287},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F155*'Daily efficiency'!BJ156","v":246.4696057022783},{"$f":"G155*'Daily efficiency'!BK156","v":2271.7527551897465},{"$f":"H155*'Daily efficiency'!BL156","v":27.070010457316304},{"$f":"I155*'Daily efficiency'!BM156","v":345.24127892489361},{"$f":"J155*'Daily efficiency'!BN156","v":64.598888591322947},{"$f":"K155*'Daily efficiency'!BO156","v":0},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,7,FALSE)","v":0},38.798839781063982,340.35021745542099,4.2613165043718544,51.723473907203797,10.169050749069189,0,{"$f":"(V155+AB155)-(VLOOKUP($A155,Assumptions!$A$43:$M$98,11,FALSE)*F155)","v":23.027061552712759},{"$f":"(W155+AC155)-(VLOOKUP($A155,Assumptions!$A$43:$R$98,16,FALSE)*G155)","v":229.54585358928745},{"$f":"(X155+AD155)-VLOOKUP($A155,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A155,Assumptions!$A$44:$M$98,11,FALSE)*$H155)","v":-11.210090172100006},{"$f":"(Y155+AE155)-VLOOKUP($A155,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A155,Assumptions!$A$43:$R$98,16,FALSE)*I155)","v":25.911943524149891},{"$f":"(Z155+AF155)-(VLOOKUP($A155,Assumptions!$A$43:$M$98,11,FALSE)*J155)","v":8.1975784705252863},0,null,13.05542785269199,17.316568429696268,-6.948773667728152,17.592796495757586,18.366629219594476,0]
[{"$f":"'Gas Use Per Customer'!B155","v":2034},{"$f":"'Gas Use Per Customer'!C155","v":10},{"$f":"'Daily efficiency'!CP157","v":54},{"$f":"'Gas Use Per Customer'!P155","v":214.0066506619917},{"$f":"'Gas Use Per Customer'!R155","v":43.348440415889101},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":34.678752332711284},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":192.60598559579253},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3348440415889105},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.400665066199171},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3348440415889105},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F156*'Daily efficiency'!BJ157","v":484.59554990464051},{"$f":"G156*'Daily efficiency'!BK157","v":3371.8161063263428},{"$f":"H156*'Daily efficiency'!BL157","v":63.802019148196436},{"$f":"I156*'Daily efficiency'!BM157","v":501.63158915170879},{"$f":"J156*'Daily efficiency'!BN157","v":127.01093041855501},{"$f":"K156*'Daily efficiency'!BO157","v":0},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,7,FALSE)","v":0},76.284234097725687,505.15987815408607,10.043608872525443,75.153609942923723,19.993851678839398,0,{"$f":"(V156+AB156)-(VLOOKUP($A156,Assumptions!$A$43:$M$98,11,FALSE)*F156)","v":45.274594910108604},{"$f":"(W156+AC156)-(VLOOKUP($A156,Assumptions!$A$43:$R$98,16,FALSE)*G156)","v":344.16241775710762},{"$f":"(X156+AD156)-VLOOKUP($A156,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A156,Assumptions!$A$44:$M$98,11,FALSE)*$H156)","v":-7.3325304238546494},{"$f":"(Y156+AE156)-VLOOKUP($A156,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A156,Assumptions!$A$43:$R$98,16,FALSE)*I156)","v":43.765068834220386},{"$f":"(Z156+AF156)-(VLOOKUP($A156,Assumptions!$A$43:$M$98,11,FALSE)*J156)","v":16.117646780387265},0,null,13.055427852691984,17.868729089207797,2.7110784486707935,20.450331192437659,36.111498459226667,0]
[{"$f":"'Gas Use Per Customer'!B156","v":2034},{"$f":"'Gas Use Per Customer'!C156","v":11},{"$f":"'Daily efficiency'!CP158","v":46},{"$f":"'Gas Use Per Customer'!P156","v":321.28069828375368},{"$f":"'Gas Use Per Customer'!R156","v":72.623700072862164},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.787110021858648},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.384209485126107},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.574220043717297},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.89648879862756},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.2623700072862167},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F157*'Daily efficiency'!BJ158","v":348.73331973980828},{"$f":"G157*'Daily efficiency'!BK158","v":1746.0433972626547},{"$f":"H157*'Daily efficiency'!BL158","v":733.57425779395419},{"$f":"I157*'Daily efficiency'!BM158","v":5249.6088070338319},{"$f":"J157*'Daily efficiency'!BN158","v":219.88035592060226},{"$f":"K157*'Daily efficiency'!BO158","v":0},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.897025377025251,261.58931626136001,115.47805261651969,786.48765581914063,34.613203831193175,0,{"$f":"(V157+AB157)-(VLOOKUP($A157,Assumptions!$A$43:$M$98,11,FALSE)*F157)","v":35.415055142430838},{"$f":"(W157+AC157)-(VLOOKUP($A157,Assumptions!$A$43:$R$98,16,FALSE)*G157)","v":181.02269782800929},{"$f":"(X157+AD157)-VLOOKUP($A157,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A157,Assumptions!$A$44:$M$98,11,FALSE)*$H157)","v":63.014177749402904},{"$f":"(Y157+AE157)-VLOOKUP($A157,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A157,Assumptions!$A$43:$R$98,16,FALSE)*I157)","v":584.99894507672764},{"$f":"(Z157+AF157)-(VLOOKUP($A157,Assumptions!$A$43:$M$98,11,FALSE)*J157)","v":28.119213752995037},0,null,16.255049479669172,18.781364581917796,14.461343814342936,26.01191989264608,62.732417584188212,0]
[{"$f":"'Gas Use Per Customer'!B157","v":2034},{"$f":"'Gas Use Per Customer'!C157","v":12},{"$f":"'Daily efficiency'!CP159","v":38},{"$f":"'Gas Use Per Customer'!P157","v":473.99585747597746},{"$f":"'Gas Use Per Customer'!R157","v":107.93076214295117},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.379228642885352},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.19875724279322},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":64.758457285770703},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":331.79710023318421},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.793076214295118},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F158*'Daily efficiency'!BJ159","v":530.25163963389491},{"$f":"G158*'Daily efficiency'!BK159","v":2754.967722393777},{"$f":"H158*'Daily efficiency'!BL159","v":1352.6225994403208},{"$f":"I158*'Daily efficiency'!BM159","v":7620.5231417749974},{"$f":"J158*'Daily efficiency'!BN159","v":367.24312228511246},{"$f":"K158*'Daily efficiency'!BO159","v":0},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.3773618313133019E-2},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":6.8652512011718334E-2},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.6044717629412575E-2},{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":8.8765842557854191E-2},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,7,FALSE)","v":0},83.471340618985678,412.74467974446054,212.9276239575133,1141.6940961123896,57.810808037114718,0,{"$f":"(V158+AB158)-(VLOOKUP($A158,Assumptions!$A$43:$M$98,11,FALSE)*F158)","v":54.517928807738713},{"$f":"(W158+AC158)-(VLOOKUP($A158,Assumptions!$A$43:$R$98,16,FALSE)*G158)","v":293.88212873453875},{"$f":"(X158+AD158)-VLOOKUP($A158,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A158,Assumptions!$A$44:$M$98,11,FALSE)*$H158)","v":141.52086593709143},{"$f":"(Y158+AE158)-VLOOKUP($A158,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A158,Assumptions!$A$43:$R$98,16,FALSE)*I158)","v":850.84820935797745},{"$f":"(Z158+AF158)-(VLOOKUP($A158,Assumptions!$A$43:$M$98,11,FALSE)*J158)","v":48.159670766699065},0,null,16.837315492911802,20.666996985969298,21.853649989309989,25.643630060660822,44.620893812380359,0]
[{"$f":"'Gas Use Per Customer'!B158","v":2035},{"$f":"'Gas Use Per Customer'!C158","v":1},{"$f":"'Daily efficiency'!CP160","v":42},{"$f":"'Gas Use Per Customer'!P158","v":477.76606500091668},{"$f":"'Gas Use Per Customer'!R158","v":101.0377668308703},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.311330049261088},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.32981950027499},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.622660098522175},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":334.43624550064163},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.10377668308703},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F159*'Daily efficiency'!BJ160","v":500.57783788625147},{"$f":"G159*'Daily efficiency'!BK160","v":3074.4621928812335},{"$f":"H159*'Daily efficiency'!BL160","v":1319.045453699302},{"$f":"I159*'Daily efficiency'!BM160","v":7459.8701625414124},{"$f":"J159*'Daily efficiency'!BN160","v":410.63704009746283},{"$f":"K159*'Daily efficiency'!BO160","v":0},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.162190422784235,474.41771608719068,213.86607673545774,1151.1263898494108,66.57945901834367,0,{"$f":"(V159+AB159)-(VLOOKUP($A159,Assumptions!$A$43:$M$98,11,FALSE)*F159)","v":53.461592838223055},{"$f":"(W159+AC159)-(VLOOKUP($A159,Assumptions!$A$43:$R$98,16,FALSE)*G159)","v":351.97394530612206},{"$f":"(X159+AD159)-VLOOKUP($A159,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A159,Assumptions!$A$44:$M$98,11,FALSE)*$H159)","v":144.667948611653},{"$f":"(Y159+AE159)-VLOOKUP($A159,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A159,Assumptions!$A$43:$R$98,16,FALSE)*I159)","v":851.62732507223495},{"$f":"(Z159+AF159)-(VLOOKUP($A159,Assumptions!$A$43:$M$98,11,FALSE)*J159)","v":57.345926490156607},0,null,17.637494874470647,24.556923781338241,23.86367546005782,25.464564219029931,56.756921979629077,0]
[{"$f":"'Gas Use Per Customer'!B159","v":2035},{"$f":"'Gas Use Per Customer'!C159","v":2},{"$f":"'Daily efficiency'!CP161","v":45},{"$f":"'Gas Use Per Customer'!P159","v":386.64165642891919},{"$f":"'Gas Use Per Customer'!R159","v":80.12879484820607},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.038638454461822},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.99249692867575},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.077276908923643},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":270.6491595002434},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0128794848206066},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F160*'Daily efficiency'!BJ161","v":396.98718742159383},{"$f":"G160*'Daily efficiency'!BK161","v":2069.4852568986203},{"$f":"H160*'Daily efficiency'!BL161","v":856.45813003128319},{"$f":"I160*'Daily efficiency'!BM161","v":6344.0162986857067},{"$f":"J160*'Daily efficiency'!BN161","v":234.77736890524366},{"$f":"K160*'Daily efficiency'!BO161","v":0},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,7,FALSE)","v":0},64.366312813549897,319.34055696871712,138.86355443194077,978.93990376958629,38.066098975755317,0,{"$f":"(V160+AB160)-(VLOOKUP($A160,Assumptions!$A$43:$M$98,11,FALSE)*F160)","v":42.398136252982333},{"$f":"(W160+AC160)-(VLOOKUP($A160,Assumptions!$A$43:$R$98,16,FALSE)*G160)","v":220.25050888398255},{"$f":"(X160+AD160)-VLOOKUP($A160,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A160,Assumptions!$A$44:$M$98,11,FALSE)*$H160)","v":81.130268356123267},{"$f":"(Y160+AE160)-VLOOKUP($A160,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A160,Assumptions!$A$43:$R$98,16,FALSE)*I160)","v":733.93285861718994},{"$f":"(Z160+AF160)-(VLOOKUP($A160,Assumptions!$A$43:$M$98,11,FALSE)*J160)","v":30.743373455566129},0,null,17.637494874470644,18.988341032042396,16.874971623250286,27.117500012651245,68.809472431321439,0]
[{"$f":"'Gas Use Per Customer'!B160","v":2035},{"$f":"'Gas Use Per Customer'!C160","v":3},{"$f":"'Daily efficiency'!CP162","v":48},{"$f":"'Gas Use Per Customer'!P160","v":314.27188492997294},{"$f":"'Gas Use Per Customer'!R160","v":64.226147481778185},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.267844244533453},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.28156547899188},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.535688489066906},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":219.99031945098105},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4226147481778186},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F161*'Daily efficiency'!BJ162","v":294.51236778193214},{"$f":"G161*'Daily efficiency'!BK162","v":1680.7558021713014},{"$f":"H161*'Daily efficiency'!BL162","v":667.24266255756618},{"$f":"I161*'Daily efficiency'!BM162","v":5156.5730879309986},{"$f":"J161*'Daily efficiency'!BN162","v":188.18261212160996},{"$f":"K161*'Daily efficiency'!BO162","v":0},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.751352670179315,259.35603658184448,108.18472560706654,795.70652482809692,30.511364753510474,0,{"$f":"(V161+AB161)-(VLOOKUP($A161,Assumptions!$A$43:$M$98,11,FALSE)*F161)","v":30.143059042930997},{"$f":"(W161+AC161)-(VLOOKUP($A161,Assumptions!$A$43:$R$98,16,FALSE)*G161)","v":178.813198862246},{"$f":"(X161+AD161)-VLOOKUP($A161,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A161,Assumptions!$A$44:$M$98,11,FALSE)*$H161)","v":59.171205397887526},{"$f":"(Y161+AE161)-VLOOKUP($A161,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A161,Assumptions!$A$43:$R$98,16,FALSE)*I161)","v":593.9763038610181},{"$f":"(Z161+AF161)-(VLOOKUP($A161,Assumptions!$A$43:$M$98,11,FALSE)*J161)","v":24.641933544427701},0,null,15.644230179763357,18.965870788610285,15.354910660198842,27.000110975036328,55.153298297938179,0]
[{"$f":"'Gas Use Per Customer'!B161","v":2035},{"$f":"'Gas Use Per Customer'!C161","v":4},{"$f":"'Daily efficiency'!CP163","v":52},{"$f":"'Gas Use Per Customer'!P161","v":244.20860084682568},{"$f":"'Gas Use Per Customer'!R161","v":46.546961325966848},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.237569060773481},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":219.7877407621431},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6546961325966851},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.42086008468257},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6546961325966851},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F162*'Daily efficiency'!BJ163","v":520.35206119846976},{"$f":"G162*'Daily efficiency'!BK163","v":3899.6053350087477},{"$f":"H162*'Daily efficiency'!BL163","v":75.822229347540144},{"$f":"I162*'Daily efficiency'!BM163","v":572.4249603849596},{"$f":"J162*'Daily efficiency'!BN163","v":136.3825966850828},{"$f":"K162*'Daily efficiency'!BO163","v":0},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,7,FALSE)","v":0},84.36832372805776,601.74487133390528,12.293589030170869,88.330421810337043,22.112665493240943,0,{"$f":"(V162+AB162)-(VLOOKUP($A162,Assumptions!$A$43:$M$98,11,FALSE)*F162)","v":50.338048121430674},{"$f":"(W162+AC162)-(VLOOKUP($A162,Assumptions!$A$43:$R$98,16,FALSE)*G162)","v":413.98464220505224},{"$f":"(X162+AD162)-VLOOKUP($A162,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A162,Assumptions!$A$44:$M$98,11,FALSE)*$H162)","v":-5.7571283753398887},{"$f":"(Y162+AE162)-VLOOKUP($A162,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A162,Assumptions!$A$43:$R$98,16,FALSE)*I162)","v":53.671241174670996},{"$f":"(Z162+AF162)-(VLOOKUP($A162,Assumptions!$A$43:$M$98,11,FALSE)*J162)","v":17.858881042412555},0,null,13.518081172075597,18.835656655348732,6.5364606548309805,21.97762117655105,39.971546535653502,0]
[{"$f":"'Gas Use Per Customer'!B162","v":2035},{"$f":"'Gas Use Per Customer'!C162","v":5},{"$f":"'Daily efficiency'!CP164","v":56},{"$f":"'Gas Use Per Customer'!P162","v":159.84950013106715},{"$f":"'Gas Use Per Customer'!R162","v":26.980149047022355},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.584119237617884},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.86455011796045},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6980149047022355},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.984950013106715},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6980149047022355},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F163*'Daily efficiency'!BJ164","v":301.61316159274321},{"$f":"G163*'Daily efficiency'!BK164","v":2465.5126579649709},{"$f":"H163*'Daily efficiency'!BL164","v":33.126483953734507},{"$f":"I163*'Daily efficiency'!BM164","v":374.68722830722157},{"$f":"J163*'Daily efficiency'!BN164","v":79.05183670777545},{"$f":"K163*'Daily efficiency'!BO164","v":0},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.902654097864442,380.45121741426641,5.3710288294889574,57.817676051487112,12.817227888553182,0,{"$f":"(V163+AB163)-(VLOOKUP($A163,Assumptions!$A$43:$M$98,11,FALSE)*F163)","v":29.177587588187688},{"$f":"(W163+AC163)-(VLOOKUP($A163,Assumptions!$A$43:$R$98,16,FALSE)*G163)","v":257.55063706342526},{"$f":"(X163+AD163)-VLOOKUP($A163,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A163,Assumptions!$A$44:$M$98,11,FALSE)*$H163)","v":-10.89153743890301},{"$f":"(Y163+AE163)-VLOOKUP($A163,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A163,Assumptions!$A$43:$R$98,16,FALSE)*I163)","v":30.365123057822387},{"$f":"(Z163+AF163)-(VLOOKUP($A163,Assumptions!$A$43:$M$98,11,FALSE)*J163)","v":10.351594574843588},0,null,13.51808117207559,17.902300243684003,-5.5205086094140521,18.996070073991334,23.168822463396772,0]
[{"$f":"'Gas Use Per Customer'!B163","v":2035},{"$f":"'Gas Use Per Customer'!C163","v":6},{"$f":"'Daily efficiency'!CP165","v":60},{"$f":"'Gas Use Per Customer'!P163","v":134.75904224185831},{"$f":"'Gas Use Per Customer'!R163","v":19.956343431670856},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.965074745336686},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.28313801767248},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9956343431670858},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.475904224185832},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9956343431670858},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F164*'Daily efficiency'!BJ165","v":223.09349832598926},{"$f":"G164*'Daily efficiency'!BK165","v":2078.5183822915446},{"$f":"H164*'Daily efficiency'!BL165","v":24.502588525819121},{"$f":"I164*'Daily efficiency'!BM165","v":315.87519501491602},{"$f":"J164*'Daily efficiency'!BN165","v":58.472086254795585},{"$f":"K164*'Daily efficiency'!BO165","v":0},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,7,FALSE)","v":0},36.171711216135613,320.73445107089969,3.9727762702821794,48.742439876007737,9.4804888268097383,0,{"$f":"(V164+AB164)-(VLOOKUP($A164,Assumptions!$A$43:$M$98,11,FALSE)*F164)","v":21.581717632571539},{"$f":"(W164+AC164)-(VLOOKUP($A164,Assumptions!$A$43:$R$98,16,FALSE)*G164)","v":217.12471512885378},{"$f":"(X164+AD164)-VLOOKUP($A164,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A164,Assumptions!$A$44:$M$98,11,FALSE)*$H164)","v":-11.647905882345704},{"$f":"(Y164+AE164)-VLOOKUP($A164,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A164,Assumptions!$A$43:$R$98,16,FALSE)*I164)","v":23.433314038875814},{"$f":"(Z164+AF164)-(VLOOKUP($A164,Assumptions!$A$43:$M$98,11,FALSE)*J164)","v":7.6567396288642291},0,null,13.518081172075592,17.902300243683996,-7.6751296120635244,17.389047628298631,17.137228455673966,0]
[{"$f":"'Gas Use Per Customer'!B164","v":2035},{"$f":"'Gas Use Per Customer'!C164","v":7},{"$f":"'Daily efficiency'!CP166","v":62},{"$f":"'Gas Use Per Customer'!P164","v":118.56397834889722},{"$f":"'Gas Use Per Customer'!R164","v":16.497377680408949},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.197902144327159},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.7075805140075},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6497377680408949},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.856397834889723},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6497377680408949},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F165*'Daily efficiency'!BJ166","v":184.42545411834382},{"$f":"G165*'Daily efficiency'!BK166","v":1828.7263279409999},{"$f":"H165*'Daily efficiency'!BL166","v":20.255637433888786},{"$f":"I165*'Daily efficiency'!BM166","v":277.91396524981525},{"$f":"J165*'Daily efficiency'!BN166","v":48.33731660359819},{"$f":"K165*'Daily efficiency'!BO166","v":0},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,7,FALSE)","v":0},29.902190414915669,282.18924593027145,3.2841883481819862,42.884673933489317,7.8372676490706406,0,{"$f":"(V165+AB165)-(VLOOKUP($A165,Assumptions!$A$43:$M$98,11,FALSE)*F165)","v":17.841031248812499},{"$f":"(W165+AC165)-(VLOOKUP($A165,Assumptions!$A$43:$R$98,16,FALSE)*G165)","v":191.03111446388465},{"$f":"(X165+AD165)-VLOOKUP($A165,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A165,Assumptions!$A$44:$M$98,11,FALSE)*$H165)","v":-12.020389502263281},{"$f":"(Y165+AE165)-VLOOKUP($A165,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A165,Assumptions!$A$43:$R$98,16,FALSE)*I165)","v":18.959059704763966},{"$f":"(Z165+AF165)-(VLOOKUP($A165,Assumptions!$A$43:$M$98,11,FALSE)*J165)","v":6.3296227533077447},0,null,13.518081172075588,17.902300243684,-8.7362011540812947,15.990573164619443,14.166890402378385,0]
[{"$f":"'Gas Use Per Customer'!B165","v":2035},{"$f":"'Gas Use Per Customer'!C165","v":8},{"$f":"'Daily efficiency'!CP167","v":62},{"$f":"'Gas Use Per Customer'!P165","v":158.86995326477717},{"$f":"'Gas Use Per Customer'!R165","v":20.542377398720681},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.433901918976545},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.98295793829945},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0542377398720681},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.886995326477717},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0542377398720681},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F166*'Daily efficiency'!BJ167","v":229.64481712317513},{"$f":"G166*'Daily efficiency'!BK167","v":2450.4041640633463},{"$f":"H166*'Daily efficiency'!BL167","v":25.222126611838775},{"$f":"I166*'Daily efficiency'!BM167","v":372.39117045263788},{"$f":"J166*'Daily efficiency'!BN167","v":60.189165778251564},{"$f":"K166*'Daily efficiency'!BO167","v":0},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,7,FALSE)","v":0},37.233922411866551,378.11983822641287,4.089440019122061,57.46337326451583,9.7588909547230909,0,{"$f":"(V166+AB166)-(VLOOKUP($A166,Assumptions!$A$43:$M$98,11,FALSE)*F166)","v":22.215482011465369},{"$f":"(W166+AC166)-(VLOOKUP($A166,Assumptions!$A$43:$R$98,16,FALSE)*G166)","v":255.97238427414774},{"$f":"(X166+AD166)-VLOOKUP($A166,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A166,Assumptions!$A$44:$M$98,11,FALSE)*$H166)","v":-11.584797985610457},{"$f":"(Y166+AE166)-VLOOKUP($A166,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A166,Assumptions!$A$43:$R$98,16,FALSE)*I166)","v":30.094500981804003},{"$f":"(Z166+AF166)-(VLOOKUP($A166,Assumptions!$A$43:$M$98,11,FALSE)*J166)","v":7.8815859046729431},0,null,13.518081172075586,17.902300243684,-7.4953579664883963,18.942852542826429,17.640476859396035,0]
[{"$f":"'Gas Use Per Customer'!B166","v":2035},{"$f":"'Gas Use Per Customer'!C166","v":9},{"$f":"'Daily efficiency'!CP168","v":59},{"$f":"'Gas Use Per Customer'!P166","v":149.39911642027747},{"$f":"'Gas Use Per Customer'!R166","v":22.463671510465272},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.970937208372217},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.45920477824973},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2463671510465271},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.939911642027747},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2463671510465271},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F167*'Daily efficiency'!BJ168","v":251.12311179022268},{"$f":"G167*'Daily efficiency'!BK168","v":2304.3263339638524},{"$f":"H167*'Daily efficiency'!BL168","v":27.581109820277938},{"$f":"I167*'Daily efficiency'!BM168","v":350.1915288891305},{"$f":"J167*'Daily efficiency'!BN168","v":65.818557525663209},{"$f":"K167*'Daily efficiency'!BO168","v":0},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.716348739577263,355.57868918016999,4.47191848675849,54.037764950678195,10.671623661582752,0,{"$f":"(V167+AB167)-(VLOOKUP($A167,Assumptions!$A$43:$M$98,11,FALSE)*F167)","v":24.293258792104922},{"$f":"(W167+AC167)-(VLOOKUP($A167,Assumptions!$A$43:$R$98,16,FALSE)*G167)","v":240.71290544672163},{"$f":"(X167+AD167)-VLOOKUP($A167,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A167,Assumptions!$A$44:$M$98,11,FALSE)*$H167)","v":-11.377900711357924},{"$f":"(Y167+AE167)-VLOOKUP($A167,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A167,Assumptions!$A$43:$R$98,16,FALSE)*I167)","v":27.47796713672378},{"$f":"(Z167+AF167)-(VLOOKUP($A167,Assumptions!$A$43:$M$98,11,FALSE)*J167)","v":8.618737418148708},0,null,13.518081172075595,17.902300243683996,-6.905982224599434,18.39232238792162,19.290361079731461,0]
[{"$f":"'Gas Use Per Customer'!B167","v":2035},{"$f":"'Gas Use Per Customer'!C167","v":10},{"$f":"'Daily efficiency'!CP169","v":54},{"$f":"'Gas Use Per Customer'!P167","v":217.45025798150738},{"$f":"'Gas Use Per Customer'!R167","v":44.339747843397468},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.471798274717976},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.70523218335666},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.433974784339747},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.745025798150738},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.433974784339747},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F168*'Daily efficiency'!BJ169","v":495.67745189117403},{"$f":"G168*'Daily efficiency'!BK169","v":3430.3152278602629},{"$f":"H168*'Daily efficiency'!BL169","v":65.899667574870762},{"$f":"I168*'Daily efficiency'!BM169","v":509.70340470865358},{"$f":"J168*'Daily efficiency'!BN169","v":129.91546118115451},{"$f":"K168*'Daily efficiency'!BO169","v":0},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.367656523806474,529.32910335627071,10.684774601877637,78.65191047190271,21.064103524384766,0,{"$f":"(V168+AB168)-(VLOOKUP($A168,Assumptions!$A$43:$M$98,11,FALSE)*F168)","v":47.951064839712842},{"$f":"(W168+AC168)-(VLOOKUP($A168,Assumptions!$A$43:$R$98,16,FALSE)*G168)","v":362.14207504867727},{"$f":"(X168+AD168)-VLOOKUP($A168,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A168,Assumptions!$A$44:$M$98,11,FALSE)*$H168)","v":-7.1642323133164396},{"$f":"(Y168+AE168)-VLOOKUP($A168,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A168,Assumptions!$A$43:$R$98,16,FALSE)*I168)","v":46.278641038598842},{"$f":"(Z168+AF168)-(VLOOKUP($A168,Assumptions!$A$43:$M$98,11,FALSE)*J168)","v":17.012029563873064},0,null,13.518081172075588,18.504465670564471,3.520542288561197,21.282403372698926,38.076133088257833,0]
[{"$f":"'Gas Use Per Customer'!B168","v":2035},{"$f":"'Gas Use Per Customer'!C168","v":11},{"$f":"'Daily efficiency'!CP170","v":46},{"$f":"'Gas Use Per Customer'!P168","v":323.67123659848147},{"$f":"'Gas Use Per Customer'!R168","v":73.283650992547649},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.985095297764293},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.101370979544441},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":43.970190595528585},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":226.569865618937},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3283650992547651},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F169*'Daily efficiency'!BJ170","v":353.76426957596885},{"$f":"G169*'Daily efficiency'!BK170","v":1729.3563776611807},{"$f":"H169*'Daily efficiency'!BL170","v":736.1866196851355},{"$f":"I169*'Daily efficiency'!BM170","v":5310.7976501078856},{"$f":"J169*'Daily efficiency'!BN170","v":214.72109740816452},{"$f":"K169*'Daily efficiency'!BO170","v":0},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.358278451445109,266.8555511563996,119.36309219340266,819.50478935771775,34.814235223075777,0,{"$f":"(V169+AB169)-(VLOOKUP($A169,Assumptions!$A$43:$M$98,11,FALSE)*F169)","v":37.26677218260545},{"$f":"(W169+AC169)-(VLOOKUP($A169,Assumptions!$A$43:$R$98,16,FALSE)*G169)","v":183.90381053326962},{"$f":"(X169+AD169)-VLOOKUP($A169,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A169,Assumptions!$A$44:$M$98,11,FALSE)*$H169)","v":65.383146701040971},{"$f":"(Y169+AE169)-VLOOKUP($A169,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A169,Assumptions!$A$43:$R$98,16,FALSE)*I169)","v":612.15379494906551},{"$f":"(Z169+AF169)-(VLOOKUP($A169,Assumptions!$A$43:$M$98,11,FALSE)*J169)","v":28.11706646679589},0,null,16.950925924071466,18.939362923311467,14.869880211001384,27.018323609664574,62.931301689871667,0]
[{"$f":"'Gas Use Per Customer'!B169","v":2035},{"$f":"'Gas Use Per Customer'!C169","v":12},{"$f":"'Daily efficiency'!CP171","v":38},{"$f":"'Gas Use Per Customer'!P169","v":476.50222910707191},{"$f":"'Gas Use Per Customer'!R169","v":108.57798165137615},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.573394495412842},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.95066873212156},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.146788990825684},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":333.55156037495033},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.857798165137616},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F170*'Daily efficiency'!BJ171","v":533.43135595138767},{"$f":"G170*'Daily efficiency'!BK171","v":2896.384248359122},{"$f":"H170*'Daily efficiency'!BL171","v":1378.1711007334984},{"$f":"I170*'Daily efficiency'!BM171","v":7566.2405566343605},{"$f":"J170*'Daily efficiency'!BN171","v":400.23245042912095},{"$f":"K170*'Daily efficiency'!BO171","v":0},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":7.5984998124042316E-2},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":7.0710385578208371E-2},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":7.8324174122629542E-2},{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":9.1426617461121309E-2},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,7,FALSE)","v":0},86.48896138116389,446.93865587259489,223.45253194834356,1167.5403173134457,64.892490031664749,0,{"$f":"(V170+AB170)-(VLOOKUP($A170,Assumptions!$A$43:$M$98,11,FALSE)*F170)","v":56.721132275209257},{"$f":"(W170+AC170)-(VLOOKUP($A170,Assumptions!$A$43:$R$98,16,FALSE)*G170)","v":324.81878593720592},{"$f":"(X170+AD170)-VLOOKUP($A170,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A170,Assumptions!$A$44:$M$98,11,FALSE)*$H170)","v":150.11994078175192},{"$f":"(Y170+AE170)-VLOOKUP($A170,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A170,Assumptions!$A$43:$R$98,16,FALSE)*I170)","v":868.79702117618888},{"$f":"(Z170+AF170)-(VLOOKUP($A170,Assumptions!$A$43:$M$98,11,FALSE)*J170)","v":54.969880329679867},0,null,17.413331694121418,22.722439063638877,23.043336917632672,26.046858248828489,50.627097219561513,0]
[{"$f":"'Gas Use Per Customer'!B170","v":2036},{"$f":"'Gas Use Per Customer'!C170","v":1},{"$f":"'Daily efficiency'!CP172","v":41},{"$f":"'Gas Use Per Customer'!P170","v":481.26600436497472},{"$f":"'Gas Use Per Customer'!R170","v":101.87038127002812},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.561114381008434},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.37980130949242},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.122228762016867},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.88620305548227},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.187038127002813},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F171*'Daily efficiency'!BJ172","v":504.70291258672626},{"$f":"G171*'Daily efficiency'!BK172","v":3097.8058413520826},{"$f":"H171*'Daily efficiency'!BL172","v":1344.9848387633658},{"$f":"I171*'Daily efficiency'!BM172","v":7514.5184415743543},{"$f":"J171*'Daily efficiency'!BN172","v":414.02094632938196},{"$f":"K171*'Daily efficiency'!BO172","v":0},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,7,FALSE)","v":0},99.075044173113469,578.75167158996521,264.02548705274296,1403.9098419920906,81.273839566220417,0,{"$f":"(V171+AB171)-(VLOOKUP($A171,Assumptions!$A$43:$M$98,11,FALSE)*F171)","v":70.531741233767832},{"$f":"(W171+AC171)-(VLOOKUP($A171,Assumptions!$A$43:$R$98,16,FALSE)*G171)","v":452.69742607091553},{"$f":"(X171+AD171)-VLOOKUP($A171,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A171,Assumptions!$A$44:$M$98,11,FALSE)*$H171)","v":192.83841569436629},{"$f":"(Y171+AE171)-VLOOKUP($A171,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A171,Assumptions!$A$43:$R$98,16,FALSE)*I171)","v":1095.6828036346226},{"$f":"(Z171+AF171)-(VLOOKUP($A171,Assumptions!$A$43:$M$98,11,FALSE)*J171)","v":71.7594052531052},0,null,23.078916676414888,31.354623151233856,31.549637439628462,32.523825365866145,70.441873642243792,0]
[{"$f":"'Gas Use Per Customer'!B171","v":2036},{"$f":"'Gas Use Per Customer'!C171","v":2},{"$f":"'Daily efficiency'!CP173","v":44},{"$f":"'Gas Use Per Customer'!P171","v":403.83350685319897},{"$f":"'Gas Use Per Customer'!R171","v":83.786966762627586},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.136090028788274},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.15005205595969},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.272180057576549},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":282.68345479723928},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3786966762627593},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F172*'Daily efficiency'!BJ173","v":415.1111013299705},{"$f":"G172*'Daily efficiency'!BK173","v":2162.8594472900886},{"$f":"H172*'Daily efficiency'!BL173","v":911.19465465870746},{"$f":"I172*'Daily efficiency'!BM173","v":6626.1001804472908},{"$f":"J172*'Daily efficiency'!BN173","v":245.49581261449873},{"$f":"K172*'Daily efficiency'!BO173","v":0},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.48784101567766,404.0790755262243,178.87087315966997,1237.9299258738101,48.191733934002926,0,{"$f":"(V172+AB172)-(VLOOKUP($A172,Assumptions!$A$43:$M$98,11,FALSE)*F172)","v":58.011372734526773},{"$f":"(W172+AC172)-(VLOOKUP($A172,Assumptions!$A$43:$R$98,16,FALSE)*G172)","v":298.30611928166161},{"$f":"(X172+AD172)-VLOOKUP($A172,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A172,Assumptions!$A$44:$M$98,11,FALSE)*$H172)","v":117.81747111768283},{"$f":"(Y172+AE172)-VLOOKUP($A172,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A172,Assumptions!$A$43:$R$98,16,FALSE)*I172)","v":977.02589582347844},{"$f":"(Z172+AF172)-(VLOOKUP($A172,Assumptions!$A$43:$M$98,11,FALSE)*J172)","v":40.366244506952626},0,null,23.078916676414888,24.62286348369647,23.435918430978504,34.562542633571219,88.557978440955551,0]
[{"$f":"'Gas Use Per Customer'!B172","v":2036},{"$f":"'Gas Use Per Customer'!C172","v":3},{"$f":"'Daily efficiency'!CP174","v":47},{"$f":"'Gas Use Per Customer'!P172","v":317.83831831016084},{"$f":"'Gas Use Per Customer'!R172","v":65.099705786204638},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.52991173586139},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.351495493048247},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.05982347172278},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.48682281711257},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.5099705786204645},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F173*'Daily efficiency'!BJ174","v":304.92064850481302},{"$f":"G173*'Daily efficiency'!BK174","v":1698.7338182504084},{"$f":"H173*'Daily efficiency'!BL174","v":663.60320517691662},{"$f":"I173*'Daily efficiency'!BM174","v":5215.0911268331211},{"$f":"J173*'Daily efficiency'!BN174","v":190.74213795357949},{"$f":"K173*'Daily efficiency'!BO174","v":0},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,7,FALSE)","v":0},59.857048506169612,317.3681913097949,130.26775797539125,974.31629408746539,37.443385548478815,0,{"$f":"(V173+AB173)-(VLOOKUP($A173,Assumptions!$A$43:$M$98,11,FALSE)*F173)","v":41.616608052800949},{"$f":"(W173+AC173)-(VLOOKUP($A173,Assumptions!$A$43:$R$98,16,FALSE)*G173)","v":234.11928312128478},{"$f":"(X173+AD173)-VLOOKUP($A173,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A173,Assumptions!$A$44:$M$98,11,FALSE)*$H173)","v":79.686411588968539},{"$f":"(Y173+AE173)-VLOOKUP($A173,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A173,Assumptions!$A$43:$R$98,16,FALSE)*I173)","v":765.96837616792311},{"$f":"(Z173+AF173)-(VLOOKUP($A173,Assumptions!$A$43:$M$98,11,FALSE)*J173)","v":31.363238730689261},0,null,21.309163408241794,24.553289060720985,20.401119233592347,34.42758391123057,68.806624279168076,0]
[{"$f":"'Gas Use Per Customer'!B173","v":2036},{"$f":"'Gas Use Per Customer'!C173","v":4},{"$f":"'Daily efficiency'!CP175","v":52},{"$f":"'Gas Use Per Customer'!P173","v":245.27504758850117},{"$f":"'Gas Use Per Customer'!R173","v":46.804191224623445},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.443352979698759},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":220.74754282965105},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6804191224623448},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.527504758850117},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6804191224623448},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F174*'Daily efficiency'!BJ175","v":523.22765402246705},{"$f":"G174*'Daily efficiency'!BK175","v":3901.7989788399},{"$f":"H174*'Daily efficiency'!BL175","v":74.177667037764692},{"$f":"I174*'Daily efficiency'!BM175","v":574.92471154744692},{"$f":"J174*'Daily efficiency'!BN175","v":137.13628028814665},{"$f":"K174*'Daily efficiency'!BO175","v":0},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,7,FALSE)","v":0},102.71151927612993,728.95875237487405,14.561349766655425,107.41106928161605,26.920357874792128,0,{"$f":"(V174+AB174)-(VLOOKUP($A174,Assumptions!$A$43:$M$98,11,FALSE)*F174)","v":67.740380663836788},{"$f":"(W174+AC174)-(VLOOKUP($A174,Assumptions!$A$43:$R$98,16,FALSE)*G174)","v":536.2298200089981},{"$f":"(X174+AD174)-VLOOKUP($A174,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A174,Assumptions!$A$44:$M$98,11,FALSE)*$H174)","v":-3.9105080395666008},{"$f":"(Y174+AE174)-VLOOKUP($A174,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A174,Assumptions!$A$43:$R$98,16,FALSE)*I174)","v":71.896277983499999},{"$f":"(Z174+AF174)-(VLOOKUP($A174,Assumptions!$A$43:$M$98,11,FALSE)*J174)","v":22.548965548255484},0,null,18.091430193381623,24.29154196397112,10.650841727088824,29.312512092188292,49.469323423047612,0]
[{"$f":"'Gas Use Per Customer'!B174","v":2036},{"$f":"'Gas Use Per Customer'!C174","v":5},{"$f":"'Daily efficiency'!CP176","v":56},{"$f":"'Gas Use Per Customer'!P174","v":161.45891505006011},{"$f":"'Gas Use Per Customer'!R174","v":27.414800709173289},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.931840567338632},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.31302354505411},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.741480070917329},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.145891505006013},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.741480070917329},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F175*'Daily efficiency'!BJ176","v":306.47216595867178},{"$f":"G175*'Daily efficiency'!BK176","v":2493.4865433830346},{"$f":"H175*'Daily efficiency'!BL176","v":34.051292283428467},{"$f":"I175*'Daily efficiency'!BM176","v":378.45969687734112},{"$f":"J175*'Daily efficiency'!BN176","v":80.325366077877689},{"$f":"K175*'Daily efficiency'!BO176","v":0},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,7,FALSE)","v":0},60.161617107703094,465.84891984067963,6.6843943298079553,70.706233190390023,15.768165774196376,0,{"$f":"(V175+AB175)-(VLOOKUP($A175,Assumptions!$A$43:$M$98,11,FALSE)*F175)","v":39.677836263638213},{"$f":"(W175+AC175)-(VLOOKUP($A175,Assumptions!$A$43:$R$98,16,FALSE)*G175)","v":338.97990228469405},{"$f":"(X175+AD175)-VLOOKUP($A175,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A175,Assumptions!$A$44:$M$98,11,FALSE)*$H175)","v":-9.9765437553855385},{"$f":"(Y175+AE175)-VLOOKUP($A175,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A175,Assumptions!$A$43:$R$98,16,FALSE)*I175)","v":42.50921020448402},{"$f":"(Z175+AF175)-(VLOOKUP($A175,Assumptions!$A$43:$M$98,11,FALSE)*J175)","v":13.207693168688266},0,null,18.091430193381623,23.327565142816933,-3.2921494255775832,26.328190172282586,28.975858942884642,0]
[{"$f":"'Gas Use Per Customer'!B175","v":2036},{"$f":"'Gas Use Per Customer'!C175","v":6},{"$f":"'Daily efficiency'!CP177","v":59},{"$f":"'Gas Use Per Customer'!P175","v":136.01099302861033},{"$f":"'Gas Use Per Customer'!R175","v":20.231822971549001},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.1854583772392},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":122.4098937257493},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0231822971549001},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.601099302861034},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0231822971549001},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F176*'Daily efficiency'!BJ177","v":226.17310529302085},{"$f":"G176*'Daily efficiency'!BK177","v":2097.8284239829818},{"$f":"H176*'Daily efficiency'!BL177","v":24.840824928496172},{"$f":"I176*'Daily efficiency'!BM177","v":318.80976765906274},{"$f":"J176*'Daily efficiency'!BN177","v":59.279241306638546},{"$f":"K176*'Daily efficiency'!BO177","v":0},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,7,FALSE)","v":0},44.398615182997901,391.92956862628023,4.8763455999759646,59.562056307363072,11.636733818124453,0,{"$f":"(V176+AB176)-(VLOOKUP($A176,Assumptions!$A$43:$M$98,11,FALSE)*F176)","v":29.281809037970682},{"$f":"(W176+AC176)-(VLOOKUP($A176,Assumptions!$A$43:$R$98,16,FALSE)*G176)","v":285.05667742046649},{"$f":"(X176+AD176)-VLOOKUP($A176,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A176,Assumptions!$A$44:$M$98,11,FALSE)*$H176)","v":-11.11372064783782},{"$f":"(Y176+AE176)-VLOOKUP($A176,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A176,Assumptions!$A$43:$R$98,16,FALSE)*I176)","v":33.586825138142828},{"$f":"(Z176+AF176)-(VLOOKUP($A176,Assumptions!$A$43:$M$98,11,FALSE)*J176)","v":9.7471330499960516},0,null,18.091430193381623,23.287061915037341,-6.237375047861855,24.694198895436148,21.383866868120506,0]
[{"$f":"'Gas Use Per Customer'!B176","v":2036},{"$f":"'Gas Use Per Customer'!C176","v":7},{"$f":"'Daily efficiency'!CP178","v":62},{"$f":"'Gas Use Per Customer'!P176","v":118.55463027167403},{"$f":"'Gas Use Per Customer'!R176","v":16.532258064516132},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.225806451612906},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.69916724450663},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6532258064516132},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.855463027167403},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6532258064516132},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F177*'Daily efficiency'!BJ178","v":184.81538461538452},{"$f":"G177*'Daily efficiency'!BK178","v":1828.5821435506668},{"$f":"H177*'Daily efficiency'!BL178","v":20.298463901689722},{"$f":"I177*'Daily efficiency'!BM178","v":277.89205335680407},{"$f":"J177*'Daily efficiency'!BN178","v":48.439516129032242},{"$f":"K177*'Daily efficiency'!BO178","v":0},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,7,FALSE)","v":0},36.279941997548413,341.62727634266508,3.9846633683943393,51.917550239888932,9.5088557654864818,0,{"$f":"(V177+AB177)-(VLOOKUP($A177,Assumptions!$A$43:$M$98,11,FALSE)*F177)","v":23.927375417053113},{"$f":"(W177+AC177)-(VLOOKUP($A177,Assumptions!$A$43:$R$98,16,FALSE)*G177)","v":248.47101139057509},{"$f":"(X177+AD177)-VLOOKUP($A177,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A177,Assumptions!$A$44:$M$98,11,FALSE)*$H177)","v":-11.659872933852954},{"$f":"(Y177+AE177)-VLOOKUP($A177,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A177,Assumptions!$A$43:$R$98,16,FALSE)*I177)","v":27.466388654415773},{"$f":"(Z177+AF177)-(VLOOKUP($A177,Assumptions!$A$43:$M$98,11,FALSE)*J177)","v":7.9647849429245694},0,null,18.091430193381619,23.287061915037352,-7.6752095654586148,23.167706391117015,17.47364070841105,0]
[{"$f":"'Gas Use Per Customer'!B177","v":2036},{"$f":"'Gas Use Per Customer'!C177","v":8},{"$f":"'Daily efficiency'!CP179","v":62},{"$f":"'Gas Use Per Customer'!P177","v":161.79960812685189},{"$f":"'Gas Use Per Customer'!R177","v":20.871757447090825},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.697405957672661},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.61964731416671},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0871757447090826},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.179960812685191},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0871757447090826},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F178*'Daily efficiency'!BJ179","v":233.32698202083179},{"$f":"G178*'Daily efficiency'!BK179","v":2495.5910501029734},{"$f":"H178*'Daily efficiency'!BL179","v":25.62654257218048},{"$f":"I178*'Daily efficiency'!BM179","v":379.2582814493411},{"$f":"J178*'Daily efficiency'!BN179","v":61.154249319976088},{"$f":"K178*'Daily efficiency'!BO179","v":0},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.802947583586302,466.24209709077655,5.0305848728516507,70.855429808777572,12.004804810214155,0,{"$f":"(V178+AB178)-(VLOOKUP($A178,Assumptions!$A$43:$M$98,11,FALSE)*F178)","v":30.207995429378933},{"$f":"(W178+AC178)-(VLOOKUP($A178,Assumptions!$A$43:$R$98,16,FALSE)*G178)","v":339.10537430509032},{"$f":"(X178+AD178)-VLOOKUP($A178,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A178,Assumptions!$A$44:$M$98,11,FALSE)*$H178)","v":-11.019249626109652},{"$f":"(Y178+AE178)-VLOOKUP($A178,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A178,Assumptions!$A$43:$R$98,16,FALSE)*I178)","v":42.628661797349267},{"$f":"(Z178+AF178)-(VLOOKUP($A178,Assumptions!$A$43:$M$98,11,FALSE)*J178)","v":10.055435790938235},0,null,18.091430193381619,23.287061915037356,-5.9886647532580009,26.346579136290693,22.06024060115239,0]
[{"$f":"'Gas Use Per Customer'!B178","v":2036},{"$f":"'Gas Use Per Customer'!C178","v":9},{"$f":"'Daily efficiency'!CP180","v":59},{"$f":"'Gas Use Per Customer'!P178","v":150.88279419399245},{"$f":"'Gas Use Per Customer'!R178","v":22.770108839925669},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.216087071940535},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.79451477459321},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2770108839925669},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.088279419399246},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2770108839925669},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F179*'Daily efficiency'!BJ180","v":254.54879826836273},{"$f":"G179*'Daily efficiency'!BK180","v":2327.2105239577918},{"$f":"H179*'Daily efficiency'!BL180","v":27.957356491840173},{"$f":"I179*'Daily efficiency'!BM180","v":353.66926959071844},{"$f":"J179*'Daily efficiency'!BN180","v":66.716418900982177},{"$f":"K179*'Daily efficiency'!BO180","v":0},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,7,FALSE)","v":0},49.96886842478321,434.78418269573234,5.4881322463471633,66.074728839781599,13.096679224237537,0,{"$f":"(V179+AB179)-(VLOOKUP($A179,Assumptions!$A$43:$M$98,11,FALSE)*F179)","v":32.955506765857365},{"$f":"(W179+AC179)-(VLOOKUP($A179,Assumptions!$A$43:$R$98,16,FALSE)*G179)","v":316.22552732784061},{"$f":"(X179+AD179)-VLOOKUP($A179,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A179,Assumptions!$A$44:$M$98,11,FALSE)*$H179)","v":-10.73900344070395},{"$f":"(Y179+AE179)-VLOOKUP($A179,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A179,Assumptions!$A$43:$R$98,16,FALSE)*I179)","v":38.801079430330468},{"$f":"(Z179+AF179)-(VLOOKUP($A179,Assumptions!$A$43:$M$98,11,FALSE)*J179)","v":10.970009016871806},0,null,18.091430193381623,23.287061915037349,-5.2508711943567867,25.71603981594037,24.066688241109343,0]
[{"$f":"'Gas Use Per Customer'!B179","v":2036},{"$f":"'Gas Use Per Customer'!C179","v":10},{"$f":"'Daily efficiency'!CP181","v":53},{"$f":"'Gas Use Per Customer'!P179","v":220.71426758513525},{"$f":"'Gas Use Per Customer'!R179","v":45.26955602536998},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.215644820295985},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":198.64284082662172},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5269556025369981},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.071426758513525},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5269556025369981},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F180*'Daily efficiency'!BJ181","v":506.07184908115102},{"$f":"G180*'Daily efficiency'!BK181","v":3486.1120412283422},{"$f":"H180*'Daily efficiency'!BL181","v":67.927469493184987},{"$f":"I180*'Daily efficiency'!BM181","v":517.35424321955725},{"$f":"J180*'Daily efficiency'!BN181","v":132.63979915433396},{"$f":"K180*'Daily efficiency'!BO181","v":0},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,7,FALSE)","v":0},99.343771458557882,651.2974907201417,13.334412924452218,96.655390428469872,26.037682035509128,0,{"$f":"(V180+AB180)-(VLOOKUP($A180,Assumptions!$A$43:$M$98,11,FALSE)*F180)","v":65.519281017468742},{"$f":"(W180+AC180)-(VLOOKUP($A180,Assumptions!$A$43:$R$98,16,FALSE)*G180)","v":477.86759816553672},{"$f":"(X180+AD180)-VLOOKUP($A180,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A180,Assumptions!$A$44:$M$98,11,FALSE)*$H180)","v":-4.9941138603693069},{"$f":"(Y180+AE180)-VLOOKUP($A180,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A180,Assumptions!$A$43:$R$98,16,FALSE)*I180)","v":63.284936887161713},{"$f":"(Z180+AF180)-(VLOOKUP($A180,Assumptions!$A$43:$M$98,11,FALSE)*J180)","v":21.809620730372984},0,null,18.091430193381619,24.056623242849525,8.3402990640829113,28.672789294308338,47.847302765882112,0]
[{"$f":"'Gas Use Per Customer'!B180","v":2036},{"$f":"'Gas Use Per Customer'!C180","v":11},{"$f":"'Daily efficiency'!CP182","v":46},{"$f":"'Gas Use Per Customer'!P180","v":324.19116371421654},{"$f":"'Gas Use Per Customer'!R180","v":73.430522721302864},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.029156816390859},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.257349114264954},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.058313632781719},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":226.93381459995157},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3430522721302864},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F181*'Daily efficiency'!BJ182","v":354.47326768319653},{"$f":"G181*'Daily efficiency'!BK182","v":1732.1343176566049},{"$f":"H181*'Daily efficiency'!BL182","v":737.66205110885937},{"$f":"I181*'Daily efficiency'!BM182","v":5319.3286142228671},{"$f":"J181*'Daily efficiency'!BN182","v":215.15143157341728},{"$f":"K181*'Daily efficiency'!BO182","v":0},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,7,FALSE)","v":0},69.584410507767331,323.6082837666026,144.80578272050545,993.79060047034136,42.235019960147412,0,{"$f":"(V181+AB181)-(VLOOKUP($A181,Assumptions!$A$43:$M$98,11,FALSE)*F181)","v":49.009738764143336},{"$f":"(W181+AC181)-(VLOOKUP($A181,Assumptions!$A$43:$R$98,16,FALSE)*G181)","v":238.69542440131229},{"$f":"(X181+AD181)-VLOOKUP($A181,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A181,Assumptions!$A$44:$M$98,11,FALSE)*$H181)","v":89.55597375357209},{"$f":"(Y181+AE181)-VLOOKUP($A181,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A181,Assumptions!$A$43:$R$98,16,FALSE)*I181)","v":781.5601298049786},{"$f":"(Z181+AF181)-(VLOOKUP($A181,Assumptions!$A$43:$M$98,11,FALSE)*J181)","v":35.376796045606085},0,null,22.247668929242671,24.54266197620456,20.326691234713465,34.440003186953227,77.611816005753496,0]
[{"$f":"'Gas Use Per Customer'!B181","v":2036},{"$f":"'Gas Use Per Customer'!C181","v":12},{"$f":"'Daily efficiency'!CP183","v":37},{"$f":"'Gas Use Per Customer'!P181","v":480.58110527724534},{"$f":"'Gas Use Per Customer'!R181","v":109.63132137030995},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.889396411092982},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.1743315831736},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.778792822185963},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.40677369407172},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.963132137030996},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F182*'Daily efficiency'!BJ183","v":538.606294976801},{"$f":"G182*'Daily efficiency'!BK183","v":3008.1074419800939},{"$f":"H182*'Daily efficiency'!BL183","v":1435.7141142991265},{"$f":"I182*'Daily efficiency'!BM183","v":7567.4161150910977},{"$f":"J182*'Daily efficiency'!BN183","v":424.83905278113969},{"$f":"K182*'Daily efficiency'!BO183","v":0},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.1997108917861586E-2},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.5610991699217237E-2},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.4829213075695168E-2},{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11069269845650143},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,7,FALSE)","v":0},105.73040324504555,561.99364954658733,281.83597864556776,1413.7925197772397,83.397473783197853,0,{"$f":"(V182+AB182)-(VLOOKUP($A182,Assumptions!$A$43:$M$98,11,FALSE)*F182)","v":75.012544152923113},{"$f":"(W182+AC182)-(VLOOKUP($A182,Assumptions!$A$43:$R$98,16,FALSE)*G182)","v":436.11879429607393},{"$f":"(X182+AD182)-VLOOKUP($A182,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A182,Assumptions!$A$44:$M$98,11,FALSE)*$H182)","v":206.29979498163749},{"$f":"(Y182+AE182)-VLOOKUP($A182,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A182,Assumptions!$A$43:$R$98,16,FALSE)*I182)","v":1105.9840587130229},{"$f":"(Z182+AF182)-(VLOOKUP($A182,Assumptions!$A$43:$M$98,11,FALSE)*J182)","v":73.158187419157031},0,null,22.807516202280556,30.249406361525505,31.362660537007667,32.876390881439406,66.731100660590528,0]
[{"$f":"'Gas Use Per Customer'!B182","v":2037},{"$f":"'Gas Use Per Customer'!C182","v":1},{"$f":"'Daily efficiency'!CP184","v":41},{"$f":"'Gas Use Per Customer'!P182","v":484.89641056701896},{"$f":"'Gas Use Per Customer'!R182","v":102.73508726230789},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.820526178692365},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.46892317010568},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.64105235738473},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":339.42748739691325},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.273508726230789},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F183*'Daily efficiency'!BJ184","v":508.98698051102286},{"$f":"G183*'Daily efficiency'!BK184","v":2824.9437931450798},{"$f":"H183*'Daily efficiency'!BL184","v":1409.0890741632502},{"$f":"I183*'Daily efficiency'!BM184","v":7795.7734436041401},{"$f":"J183*'Daily efficiency'!BN184","v":349.56441949768481},{"$f":"K183*'Daily efficiency'!BO184","v":0},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,7,FALSE)","v":0},102.02221089048007,538.89911307879083,282.44019629622164,1487.1571621055987,70.067283233836477,0,{"$f":"(V183+AB183)-(VLOOKUP($A183,Assumptions!$A$43:$M$98,11,FALSE)*F183)","v":72.603341022061102},{"$f":"(W183+AC183)-(VLOOKUP($A183,Assumptions!$A$43:$R$98,16,FALSE)*G183)","v":409.0998707709885},{"$f":"(X183+AD183)-VLOOKUP($A183,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A183,Assumptions!$A$44:$M$98,11,FALSE)*$H183)","v":209.19178083914522},{"$f":"(Y183+AE183)-VLOOKUP($A183,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A183,Assumptions!$A$43:$R$98,16,FALSE)*I183)","v":1169.8815876671547},{"$f":"(Z183+AF183)-(VLOOKUP($A183,Assumptions!$A$43:$M$98,11,FALSE)*J183)","v":60.260993277696819},0,null,23.556814248114652,28.122836263289244,33.937087839819071,34.466318465809486,58.656681844086741,0]
[{"$f":"'Gas Use Per Customer'!B183","v":2037},{"$f":"'Gas Use Per Customer'!C183","v":2},{"$f":"'Daily efficiency'!CP185","v":44},{"$f":"'Gas Use Per Customer'!P183","v":394.12611445852787},{"$f":"'Gas Use Per Customer'!R183","v":81.876221498371336},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.5628664495114},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.23783433755835},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.1257328990228},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":275.88828012096951},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.187622149837134},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F184*'Daily efficiency'!BJ185","v":405.64457447438531},{"$f":"G184*'Daily efficiency'!BK185","v":2148.2659174126902},{"$f":"H184*'Daily efficiency'!BL185","v":879.98817953028765},{"$f":"I184*'Daily efficiency'!BM185","v":6437.9515481514418},{"$f":"J184*'Daily efficiency'!BN185","v":248.46509073987895},{"$f":"K184*'Daily efficiency'!BO185","v":0},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.3080843090613,409.81296702622154,176.3863184536296,1228.1328880814526,49.802762854436565,0,{"$f":"(V184+AB184)-(VLOOKUP($A184,Assumptions!$A$43:$M$98,11,FALSE)*F184)","v":57.862288235238765},{"$f":"(W184+AC184)-(VLOOKUP($A184,Assumptions!$A$43:$R$98,16,FALSE)*G184)","v":304.31152400540441},{"$f":"(X184+AD184)-VLOOKUP($A184,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A184,Assumptions!$A$44:$M$98,11,FALSE)*$H184)","v":115.08405058574607},{"$f":"(Y184+AE184)-VLOOKUP($A184,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A184,Assumptions!$A$43:$R$98,16,FALSE)*I184)","v":967.55217864597421},{"$f":"(Z184+AF184)-(VLOOKUP($A184,Assumptions!$A$43:$M$98,11,FALSE)*J184)","v":41.98749749649572},0,null,23.556814248114659,25.737237637203542,23.426429244791034,35.07043424322805,91.790260350932286,0]
[{"$f":"'Gas Use Per Customer'!B184","v":2037},{"$f":"'Gas Use Per Customer'!C184","v":3},{"$f":"'Daily efficiency'!CP186","v":47},{"$f":"'Gas Use Per Customer'!P184","v":319.81102761601045},{"$f":"'Gas Use Per Customer'!R184","v":65.579427083333329},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.673828124999996},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.943308284803138},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.347656249999993},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.8677193312073},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.557942708333333},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F185*'Daily efficiency'!BJ186","v":312.00490138767452},{"$f":"G185*'Daily efficiency'!BK186","v":1710.3796618133651},{"$f":"H185*'Daily efficiency'!BL186","v":681.30182568552243},{"$f":"I185*'Daily efficiency'!BM186","v":5247.4593411235019},{"$f":"J185*'Daily efficiency'!BN186","v":192.14772135416655},{"$f":"K185*'Daily efficiency'!BO186","v":0},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,7,FALSE)","v":0},62.538789924013415,326.27979537711394,136.56128978067676,1001.0291856816574,38.51441412202378,0,{"$f":"(V185+AB185)-(VLOOKUP($A185,Assumptions!$A$43:$M$98,11,FALSE)*F185)","v":43.759688423041823},{"$f":"(W185+AC185)-(VLOOKUP($A185,Assumptions!$A$43:$R$98,16,FALSE)*G185)","v":240.67134754864645},{"$f":"(X185+AD185)-VLOOKUP($A185,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A185,Assumptions!$A$44:$M$98,11,FALSE)*$H185)","v":84.592411058495117},{"$f":"(Y185+AE185)-VLOOKUP($A185,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A185,Assumptions!$A$43:$R$98,16,FALSE)*I185)","v":786.86546502832812},{"$f":"(Z185+AF185)-(VLOOKUP($A185,Assumptions!$A$43:$M$98,11,FALSE)*J185)","v":32.254713621699914},0,null,22.242589568745576,25.084745549343062,21.498716599796239,35.148679201228568,70.769127743723686,0]
[{"$f":"'Gas Use Per Customer'!B185","v":2037},{"$f":"'Gas Use Per Customer'!C185","v":4},{"$f":"'Daily efficiency'!CP187","v":52},{"$f":"'Gas Use Per Customer'!P185","v":249.25544206965517},{"$f":"'Gas Use Per Customer'!R185","v":47.756911841418884},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.205529473135108},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":224.32989786268965},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7756911841418885},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.925544206965519},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7756911841418885},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F186*'Daily efficiency'!BJ187","v":533.8781910838245},{"$f":"G186*'Daily efficiency'!BK187","v":3975.1694997382347},{"$f":"H186*'Daily efficiency'!BL187","v":77.095749033294425},{"$f":"I186*'Daily efficiency'!BM187","v":584.25475621127202},{"$f":"J186*'Daily efficiency'!BN187","v":139.92775169535727},{"$f":"K186*'Daily efficiency'!BO187","v":0},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,7,FALSE)","v":0},107.01144721992037,758.32139490528209,15.453202277860525,111.4550918493796,28.047355118124297,0,{"$f":"(V186+AB186)-(VLOOKUP($A186,Assumptions!$A$43:$M$98,11,FALSE)*F186)","v":70.543429337693084},{"$f":"(W186+AC186)-(VLOOKUP($A186,Assumptions!$A$43:$R$98,16,FALSE)*G186)","v":558.15595657647475},{"$f":"(X186+AD186)-VLOOKUP($A186,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A186,Assumptions!$A$44:$M$98,11,FALSE)*$H186)","v":-3.5159756776563471},{"$f":"(Y186+AE186)-VLOOKUP($A186,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A186,Assumptions!$A$43:$R$98,16,FALSE)*I186)","v":74.803811870384777},{"$f":"(Z186+AF186)-(VLOOKUP($A186,Assumptions!$A$43:$M$98,11,FALSE)*J186)","v":23.488852882845887},0,null,18.464193615559481,24.881032884797062,11.937226600204177,30.010904174955034,51.536208000970184,0]
[{"$f":"'Gas Use Per Customer'!B186","v":2037},{"$f":"'Gas Use Per Customer'!C186","v":5},{"$f":"'Daily efficiency'!CP188","v":56},{"$f":"'Gas Use Per Customer'!P186","v":162.94894512419981},{"$f":"'Gas Use Per Customer'!R186","v":27.808290833006406},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.246632666405127},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.65405061177984},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7808290833006408},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.294894512419983},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7808290833006408},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F187*'Daily efficiency'!BJ188","v":310.87102232147322},{"$f":"G187*'Daily efficiency'!BK188","v":2516.4977839698513},{"$f":"H187*'Daily efficiency'!BL188","v":34.540037299648866},{"$f":"I187*'Daily efficiency'!BM188","v":381.95232737112462},{"$f":"J187*'Daily efficiency'!BN188","v":81.478292140708731},{"$f":"K187*'Daily efficiency'!BO188","v":0},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,7,FALSE)","v":0},62.311513286995812,480.05855094775995,6.9232634713207757,72.862961365160189,16.331646627640037,0,{"$f":"(V187+AB187)-(VLOOKUP($A187,Assumptions!$A$43:$M$98,11,FALSE)*F187)","v":41.076613284673449},{"$f":"(W187+AC187)-(VLOOKUP($A187,Assumptions!$A$43:$R$98,16,FALSE)*G187)","v":349.20184123994386},{"$f":"(X187+AD187)-VLOOKUP($A187,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A187,Assumptions!$A$44:$M$98,11,FALSE)*$H187)","v":-10.141774749207983},{"$f":"(Y187+AE187)-VLOOKUP($A187,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A187,Assumptions!$A$43:$R$98,16,FALSE)*I187)","v":43.912651232942167},{"$f":"(Z187+AF187)-(VLOOKUP($A187,Assumptions!$A$43:$M$98,11,FALSE)*J187)","v":13.677284127349742},0,null,18.464193615559477,23.811264658781582,-3.2185112778872069,26.948717709999229,30.008930754989777,0]
[{"$f":"'Gas Use Per Customer'!B187","v":2037},{"$f":"'Gas Use Per Customer'!C187","v":6},{"$f":"'Daily efficiency'!CP189","v":59},{"$f":"'Gas Use Per Customer'!P187","v":136.84799215388432},{"$f":"'Gas Use Per Customer'!R187","v":20.407895599711456},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.326316479769165},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":123.1631929384959},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0407895599711456},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.684799215388432},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0407895599711456},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F188*'Daily efficiency'!BJ189","v":228.14143474729727},{"$f":"G188*'Daily efficiency'!BK189","v":2110.7382669063354},{"$f":"H188*'Daily efficiency'!BL189","v":25.057008578236207},{"$f":"I188*'Daily efficiency'!BM189","v":320.77169360870499},{"$f":"J188*'Daily efficiency'!BN189","v":59.795134107154539},{"$f":"K188*'Daily efficiency'!BO189","v":0},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.729054887173866,402.65402190919673,5.0224691619553532,61.191865695161134,11.985437772847991,0,{"$f":"(V188+AB188)-(VLOOKUP($A188,Assumptions!$A$43:$M$98,11,FALSE)*F188)","v":30.145226851135739},{"$f":"(W188+AC188)-(VLOOKUP($A188,Assumptions!$A$43:$R$98,16,FALSE)*G188)","v":292.75777207628596},{"$f":"(X188+AD188)-VLOOKUP($A188,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A188,Assumptions!$A$44:$M$98,11,FALSE)*$H188)","v":-11.336185062787875},{"$f":"(Y188+AE188)-VLOOKUP($A188,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A188,Assumptions!$A$43:$R$98,16,FALSE)*I188)","v":34.570495549043699},{"$f":"(Z188+AF188)-(VLOOKUP($A188,Assumptions!$A$43:$M$98,11,FALSE)*J188)","v":10.037459268343225},0,null,18.464193615559484,23.769907639734594,-6.3137159008325217,25.261967680292663,22.022897041191214,0]
[{"$f":"'Gas Use Per Customer'!B188","v":2037},{"$f":"'Gas Use Per Customer'!C188","v":7},{"$f":"'Daily efficiency'!CP190","v":62},{"$f":"'Gas Use Per Customer'!P188","v":118.59836225508127},{"$f":"'Gas Use Per Customer'!R188","v":16.565749638015006},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.252599710412007},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.73852602957315},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6565749638015008},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.859836225508127},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6565749638015008},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F189*'Daily efficiency'!BJ190","v":185.18978949180334},{"$f":"G189*'Daily efficiency'!BK190","v":1829.2566640124769},{"$f":"H189*'Daily efficiency'!BL190","v":20.339585174599009},{"$f":"I189*'Daily efficiency'!BM190","v":277.99456112591065},{"$f":"J189*'Daily efficiency'!BN190","v":48.537646439383948},{"$f":"K189*'Daily efficiency'!BO190","v":0},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,7,FALSE)","v":0},37.119754496131371,348.95731243285837,4.0769008394368607,53.031505545351983,9.7289679122924984,0,{"$f":"(V189+AB189)-(VLOOKUP($A189,Assumptions!$A$43:$M$98,11,FALSE)*F189)","v":24.469856696255484},{"$f":"(W189+AC189)-(VLOOKUP($A189,Assumptions!$A$43:$R$98,16,FALSE)*G189)","v":253.71649053243621},{"$f":"(X189+AD189)-VLOOKUP($A189,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A189,Assumptions!$A$44:$M$98,11,FALSE)*$H189)","v":-11.915012105786088},{"$f":"(Y189+AE189)-VLOOKUP($A189,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A189,Assumptions!$A$43:$R$98,16,FALSE)*I189)","v":28.038516280622169},{"$f":"(Z189+AF189)-(VLOOKUP($A189,Assumptions!$A$43:$M$98,11,FALSE)*J189)","v":8.1477306873080124},0,null,18.464193615559484,23.769907639734608,-7.8381112663492276,23.641571221967592,17.876698599600509,0]
[{"$f":"'Gas Use Per Customer'!B189","v":2037},{"$f":"'Gas Use Per Customer'!C189","v":8},{"$f":"'Daily efficiency'!CP191","v":62},{"$f":"'Gas Use Per Customer'!P189","v":164.85170673259617},{"$f":"'Gas Use Per Customer'!R189","v":21.210119558755533},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.968095647004429},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.36653605933657},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1210119558755536},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.485170673259617},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1210119558755536},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F190*'Daily efficiency'!BJ191","v":237.10955809498631},{"$f":"G190*'Daily efficiency'!BK191","v":2542.666503824441},{"$f":"H190*'Daily efficiency'!BL191","v":26.041986795378712},{"$f":"I190*'Daily efficiency'!BM191","v":386.41240058120565},{"$f":"J190*'Daily efficiency'!BN191","v":62.145650307153687},{"$f":"K190*'Daily efficiency'!BO191","v":0},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,7,FALSE)","v":0},47.526640692907371,485.05061484448805,5.2198998610489724,73.713785195004689,12.456579213866855,0,{"$f":"(V190+AB190)-(VLOOKUP($A190,Assumptions!$A$43:$M$98,11,FALSE)*F190)","v":31.330220331362177},{"$f":"(W190+AC190)-(VLOOKUP($A190,Assumptions!$A$43:$R$98,16,FALSE)*G190)","v":352.66588589577839},{"$f":"(X190+AD190)-VLOOKUP($A190,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A190,Assumptions!$A$44:$M$98,11,FALSE)*$H190)","v":-11.215328404382639},{"$f":"(Y190+AE190)-VLOOKUP($A190,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A190,Assumptions!$A$43:$R$98,16,FALSE)*I190)","v":44.593695147131825},{"$f":"(Z190+AF190)-(VLOOKUP($A190,Assumptions!$A$43:$M$98,11,FALSE)*J190)","v":10.432026668673705},0,null,18.464193615559481,23.769907639734605,-5.9954285433336665,27.050793729097801,22.88860588254056,0]
[{"$f":"'Gas Use Per Customer'!B190","v":2037},{"$f":"'Gas Use Per Customer'!C190","v":9},{"$f":"'Daily efficiency'!CP192","v":59},{"$f":"'Gas Use Per Customer'!P190","v":152.7392870577176},{"$f":"'Gas Use Per Customer'!R190","v":23.141478887200162},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.513183109760131},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.46535835194584},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.3141478887200164},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.273928705771761},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.3141478887200164},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F191*'Daily efficiency'!BJ192","v":258.70037259377102},{"$f":"G191*'Daily efficiency'!BK192","v":2355.8449998315537},{"$f":"H191*'Daily efficiency'!BL192","v":28.413328172741391},{"$f":"I191*'Daily efficiency'!BM192","v":358.02088886329022},{"$f":"J191*'Daily efficiency'!BN192","v":67.804533139496456},{"$f":"K191*'Daily efficiency'!BO192","v":0},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.854340053469983,449.41169592152943,5.6952155358265859,68.297691423200234,13.590855255949798,0,{"$f":"(V191+AB191)-(VLOOKUP($A191,Assumptions!$A$43:$M$98,11,FALSE)*F191)","v":34.183099737891666},{"$f":"(W191+AC191)-(VLOOKUP($A191,Assumptions!$A$43:$R$98,16,FALSE)*G191)","v":326.7538871688771},{"$f":"(X191+AD191)-VLOOKUP($A191,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A191,Assumptions!$A$44:$M$98,11,FALSE)*$H191)","v":-10.924365223859166},{"$f":"(Y191+AE191)-VLOOKUP($A191,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A191,Assumptions!$A$43:$R$98,16,FALSE)*I191)","v":40.258370286000407},{"$f":"(Z191+AF191)-(VLOOKUP($A191,Assumptions!$A$43:$M$98,11,FALSE)*J191)","v":11.381950216502508},0,null,18.464193615559481,23.769907639734594,-5.2291496880325798,26.357573785706784,24.972805472452308,0]
[{"$f":"'Gas Use Per Customer'!B191","v":2037},{"$f":"'Gas Use Per Customer'!C191","v":10},{"$f":"'Daily efficiency'!CP193","v":53},{"$f":"'Gas Use Per Customer'!P191","v":222.54312221597209},{"$f":"'Gas Use Per Customer'!R191","v":45.793039931583451},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.634431945266762},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":200.28880999437487},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.5793039931583452},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.25431222159721},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.5793039931583452},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F192*'Daily efficiency'!BJ193","v":511.92391593670419},{"$f":"G192*'Daily efficiency'!BK193","v":3523.6825903039221},{"$f":"H192*'Daily efficiency'!BL193","v":70.032027530527685},{"$f":"I192*'Daily efficiency'!BM193","v":521.64107847423884},{"$f":"J192*'Daily efficiency'!BN193","v":134.17360699953943},{"$f":"K192*'Daily efficiency'!BO193","v":0},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,7,FALSE)","v":0},102.61089519252204,672.19370073620371,14.03733799759279,99.510622199765052,26.893984627072314,0,{"$f":"(V192+AB192)-(VLOOKUP($A192,Assumptions!$A$43:$M$98,11,FALSE)*F192)","v":67.642524443344271},{"$f":"(W192+AC192)-(VLOOKUP($A192,Assumptions!$A$43:$R$98,16,FALSE)*G192)","v":493.47968255652029},{"$f":"(X192+AD192)-VLOOKUP($A192,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A192,Assumptions!$A$44:$M$98,11,FALSE)*$H192)","v":-4.7443840662928931},{"$f":"(Y192+AE192)-VLOOKUP($A192,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A192,Assumptions!$A$43:$R$98,16,FALSE)*I192)","v":65.24283334845066},{"$f":"(Z192+AF192)-(VLOOKUP($A192,Assumptions!$A$43:$M$98,11,FALSE)*J192)","v":22.522938283425091},0,null,18.464193615559477,24.638405039721377,9.2929539312998966,29.316939880592781,49.416922910497405,0]
[{"$f":"'Gas Use Per Customer'!B192","v":2037},{"$f":"'Gas Use Per Customer'!C192","v":11},{"$f":"'Daily efficiency'!CP194","v":46},{"$f":"'Gas Use Per Customer'!P192","v":327.63221601935845},{"$f":"'Gas Use Per Customer'!R192","v":74.38211063162025},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.314633189486074},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.289664805807533},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.629266378972147},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":229.34255121355091},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4382110631620257},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F193*'Daily efficiency'!BJ194","v":360.95672105062431},{"$f":"G193*'Daily efficiency'!BK194","v":1750.5196577081367},{"$f":"H193*'Daily efficiency'!BL194","v":747.22143137364765},{"$f":"I193*'Daily efficiency'!BM194","v":5375.7894004456348},{"$f":"J193*'Daily efficiency'!BN194","v":217.93958415064725},{"$f":"K193*'Daily efficiency'!BO194","v":0},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,7,FALSE)","v":0},72.350775417457797,333.93708336959327,149.77432699152845,1025.5100108640415,43.684178705862472,0,{"$f":"(V193+AB193)-(VLOOKUP($A193,Assumptions!$A$43:$M$98,11,FALSE)*F193)","v":51.050967420771414},{"$f":"(W193+AC193)-(VLOOKUP($A193,Assumptions!$A$43:$R$98,16,FALSE)*G193)","v":246.23502480988932},{"$f":"(X193+AD193)-VLOOKUP($A193,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A193,Assumptions!$A$44:$M$98,11,FALSE)*$H193)","v":92.76403527791723},{"$f":"(Y193+AE193)-VLOOKUP($A193,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A193,Assumptions!$A$43:$R$98,16,FALSE)*I193)","v":806.46119850449384},{"$f":"(Z193+AF193)-(VLOOKUP($A193,Assumptions!$A$43:$M$98,11,FALSE)*J193)","v":36.584242706967011},0,null,22.877798163773971,25.051975230191275,20.785471688063556,35.16404584483594,80.268421412829483,0]
[{"$f":"'Gas Use Per Customer'!B193","v":2037},{"$f":"'Gas Use Per Customer'!C193","v":12},{"$f":"'Daily efficiency'!CP195","v":37},{"$f":"'Gas Use Per Customer'!P193","v":479.91349634727726},{"$f":"'Gas Use Per Customer'!R193","v":109.46657137288025},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.839971411864077},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.97404890418318},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.679942823728155},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.93944744309408},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.946657137288026},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F194*'Daily efficiency'!BJ195","v":537.79689685403901},{"$f":"G194*'Daily efficiency'!BK195","v":3042.4195760426883},{"$f":"H194*'Daily efficiency'!BL195","v":1358.449966180104},{"$f":"I194*'Daily efficiency'!BM195","v":7525.1519902890013},{"$f":"J194*'Daily efficiency'!BN195","v":434.54697655311747},{"$f":"K194*'Daily efficiency'!BO195","v":0},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.3936369873747205E-2},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":8.7415635948909581E-2},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":9.6828173614327356E-2},{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11302605469718471},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,7,FALSE)","v":0},107.79691922964678,580.38578152296475,272.29000787926964,1435.5321841058571,87.101330645455562,0,{"$f":"(V194+AB194)-(VLOOKUP($A194,Assumptions!$A$43:$M$98,11,FALSE)*F194)","v":76.450444485936927},{"$f":"(W194+AC194)-(VLOOKUP($A194,Assumptions!$A$43:$R$98,16,FALSE)*G194)","v":451.9203880045377},{"$f":"(X194+AD194)-VLOOKUP($A194,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A194,Assumptions!$A$44:$M$98,11,FALSE)*$H194)","v":195.18638267161145},{"$f":"(Y194+AE194)-VLOOKUP($A194,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A194,Assumptions!$A$43:$R$98,16,FALSE)*I194)","v":1121.3689235092888},{"$f":"(Z194+AF194)-(VLOOKUP($A194,Assumptions!$A$43:$M$98,11,FALSE)*J194)","v":76.652505730885608},0,null,23.279692764384599,31.389017079411115,29.717806423104342,33.380090728977017,70.023665462016865,0]
[{"$f":"'Gas Use Per Customer'!B194","v":2038},{"$f":"'Gas Use Per Customer'!C194","v":1},{"$f":"'Daily efficiency'!CP196","v":41},{"$f":"'Gas Use Per Customer'!P194","v":484.53021066784618},{"$f":"'Gas Use Per Customer'!R194","v":102.63908701854494},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.79172610556348},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.35906320035386},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.583452211126961},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":339.17114746749229},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.263908701854495},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F195*'Daily efficiency'!BJ196","v":508.51136039424171},{"$f":"G195*'Daily efficiency'!BK196","v":3157.6780212019089},{"$f":"H195*'Daily efficiency'!BL196","v":1284.7118145046998},{"$f":"I195*'Daily efficiency'!BM196","v":7533.4288254432868},{"$f":"J195*'Daily efficiency'!BN196","v":426.84616446550996},{"$f":"K195*'Daily efficiency'!BO196","v":0},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U195+S195)*L195),0)","v":107.61554050827262},635.99218077608168,271.88174558794481,1517.3180404224345,90.332850513361009,0,{"$f":"(V195+AB195)-(VLOOKUP($A195,Assumptions!$A$43:$M$98,11,FALSE)*F195)","v":77.577550592424643},{"$f":"(W195+AC195)-(VLOOKUP($A195,Assumptions!$A$43:$R$98,16,FALSE)*G195)","v":503.43753773881178},{"$f":"(X195+AD195)-VLOOKUP($A195,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A195,Assumptions!$A$44:$M$98,11,FALSE)*$H195)","v":197.0780551701651},{"$f":"(Y195+AE195)-VLOOKUP($A195,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A195,Assumptions!$A$43:$R$98,16,FALSE)*I195)","v":1193.2961627493878},{"$f":"(Z195+AF195)-(VLOOKUP($A195,Assumptions!$A$43:$M$98,11,FALSE)*J195)","v":80.320187208078352},0,null,25.19428444071794,34.634065923010589,32.001787508521133,35.18271443958124,78.254970441783058,0]
[{"$f":"'Gas Use Per Customer'!B195","v":2038},{"$f":"'Gas Use Per Customer'!C195","v":2},{"$f":"'Daily efficiency'!CP197","v":44},{"$f":"'Gas Use Per Customer'!P195","v":393.98401710725011},{"$f":"'Gas Use Per Customer'!R195","v":81.843539180072653},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.553061754021794},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.19520513217503},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.106123508043588},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":275.78881197507508},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1843539180072664},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F196*'Daily efficiency'!BJ197","v":405.48265438505422},{"$f":"G196*'Daily efficiency'!BK197","v":2147.4913864047057},{"$f":"H196*'Daily efficiency'!BL197","v":879.6369169383388},{"$f":"I196*'Daily efficiency'!BM197","v":6435.630423442657},{"$f":"J196*'Daily efficiency'!BN197","v":248.36591157609899},{"$f":"K196*'Daily efficiency'!BO197","v":0},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,7,FALSE)","v":0},85.811721068623029,432.5291308572111,186.15631751856881,1296.208986537604,52.56132684502834,{"$f":"IFERROR((T196*Q196),0)","v":0},{"$f":"(V196+AB196)-(VLOOKUP($A196,Assumptions!$A$43:$M$98,11,FALSE)*F196)","v":61.859682172133802},{"$f":"(W196+AC196)-(VLOOKUP($A196,Assumptions!$A$43:$R$98,16,FALSE)*G196)","v":324.74553016478308},{"$f":"(X196+AD196)-VLOOKUP($A196,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A196,Assumptions!$A$44:$M$98,11,FALSE)*$H196)","v":123.52452913950665},{"$f":"(Y196+AE196)-VLOOKUP($A196,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A196,Assumptions!$A$43:$R$98,16,FALSE)*I196)","v":1029.9862076691882},{"$f":"(Z196+AF196)-(VLOOKUP($A196,Assumptions!$A$43:$M$98,11,FALSE)*J196)","v":44.577313879531928},0,null,{"$f":"IF(F196<10,AB196+AH196,IFERROR((AH196)/(F196/10),0))","v":25.194284440717944},{"$f":"IF(G196<10,AC196+AI196,IFERROR((AI196)/(G196/10),0))","v":27.475355688213195},{"$f":"IF(H196<10,AD196+AJ196,IFERROR((AJ196)/(H196/10),0))","v":25.154608084523986},{"$f":"IF(I196<10,AE196+AK196,IFERROR((AK196)/(I196/10),0))","v":37.346917748145458},{"$f":"IF(J196<10,AF196+AL196,IFERROR((AL196)/(J196/10),0))","v":97.138640724560275},{"$f":"IF(K196<10,AG196+AM196,IFERROR((AM196)/(K196/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B196","v":2038},{"$f":"'Gas Use Per Customer'!C196","v":3},{"$f":"'Daily efficiency'!CP198","v":47},{"$f":"'Gas Use Per Customer'!P196","v":320.69381226100961},{"$f":"'Gas Use Per Customer'!R196","v":65.791520809023723},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.737456242707115},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.208143678302875},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.474912485414229},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.48566858270672},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.5791520809023725},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F197*'Daily efficiency'!BJ198","v":313.01397214220987},{"$f":"G197*'Daily efficiency'!BK198","v":1715.1008776945778},{"$f":"H197*'Daily efficiency'!BL198","v":683.50525820934865},{"$f":"I197*'Daily efficiency'!BM198","v":5261.9440715786486},{"$f":"J197*'Daily efficiency'!BN198","v":192.76915597043941},{"$f":"K197*'Daily efficiency'!BO198","v":0},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,7,FALSE)","v":0},66.242704533896088,345.44077646040614,144.64925177958409,1059.8152385186117,40.795464032502778,0,{"$f":"(V197+AB197)-(VLOOKUP($A197,Assumptions!$A$43:$M$98,11,FALSE)*F197)","v":46.988392204981011},{"$f":"(W197+AC197)-(VLOOKUP($A197,Assumptions!$A$43:$R$98,16,FALSE)*G197)","v":257.70743626284241},{"$f":"(X197+AD197)-VLOOKUP($A197,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A197,Assumptions!$A$44:$M$98,11,FALSE)*$H197)","v":91.412916535670234},{"$f":"(Y197+AE197)-VLOOKUP($A197,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A197,Assumptions!$A$43:$R$98,16,FALSE)*I197)","v":840.37640080487927},{"$f":"(Z197+AF197)-(VLOOKUP($A197,Assumptions!$A$43:$M$98,11,FALSE)*J197)","v":34.377359922864422},0,null,23.806711273821303,26.786447218496875,23.157218288817443,37.435637032448746,75.172823955367193,0]
[{"$f":"'Gas Use Per Customer'!B197","v":2038},{"$f":"'Gas Use Per Customer'!C197","v":4},{"$f":"'Daily efficiency'!CP199","v":51},{"$f":"'Gas Use Per Customer'!P197","v":249.82875878852755},{"$f":"'Gas Use Per Customer'!R197","v":47.896377093883913},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.317101675107132},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":224.8458829096748},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7896377093883915},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.982875878852756},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7896377093883915},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F198*'Daily efficiency'!BJ199","v":535.43728386922749},{"$f":"G198*'Daily efficiency'!BK199","v":3984.3128553080387},{"$f":"H198*'Daily efficiency'!BL199","v":77.320892948349325},{"$f":"I198*'Daily efficiency'!BM199","v":585.5986106003088},{"$f":"J198*'Daily efficiency'!BN199","v":140.33638488507981},{"$f":"K198*'Daily efficiency'!BO199","v":0},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,7,FALSE)","v":0},113.31383563819553,802.4858154401129,16.363311295086501,117.94620443073966,29.699190792268993,0,{"$f":"(V198+AB198)-(VLOOKUP($A198,Assumptions!$A$43:$M$98,11,FALSE)*F198)","v":75.934680284074886},{"$f":"(W198+AC198)-(VLOOKUP($A198,Assumptions!$A$43:$R$98,16,FALSE)*G198)","v":597.44620462196087},{"$f":"(X198+AD198)-VLOOKUP($A198,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A198,Assumptions!$A$44:$M$98,11,FALSE)*$H198)","v":-3.0367937102622884},{"$f":"(Y198+AE198)-VLOOKUP($A198,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A198,Assumptions!$A$43:$R$98,16,FALSE)*I198)","v":80.436314864861288},{"$f":"(Z198+AF198)-(VLOOKUP($A198,Assumptions!$A$43:$M$98,11,FALSE)*J198)","v":25.026796373003911},0,null,19.817438418993515,26.571365100866323,13.326517584824213,32.196579471040074,54.725987165272905,0]
[{"$f":"'Gas Use Per Customer'!B198","v":2038},{"$f":"'Gas Use Per Customer'!C198","v":5},{"$f":"'Daily efficiency'!CP200","v":55},{"$f":"'Gas Use Per Customer'!P198","v":164.24258016502827},{"$f":"'Gas Use Per Customer'!R198","v":28.149209035870062},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.519367228696051},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.81832214852545},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.8149209035870064},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.424258016502829},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.8149209035870064},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F199*'Daily efficiency'!BJ200","v":314.68217313576321},{"$f":"G199*'Daily efficiency'!BK200","v":2536.4760029821273},{"$f":"H199*'Daily efficiency'!BL200","v":34.963483944167685},{"$f":"I199*'Daily efficiency'!BM200","v":384.98460790682651},{"$f":"J199*'Daily efficiency'!BN200","v":82.477182475099241},{"$f":"K199*'Daily efficiency'!BO200","v":0},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,7,FALSE)","v":0},66.595743552451154,510.87504609123408,7.3992726923284762,77.540268103297933,17.454529560118246,0,{"$f":"(V199+AB199)-(VLOOKUP($A199,Assumptions!$A$43:$M$98,11,FALSE)*F199)","v":44.627617328938456},{"$f":"(W199+AC199)-(VLOOKUP($A199,Assumptions!$A$43:$R$98,16,FALSE)*G199)","v":376.07777583255881},{"$f":"(X199+AD199)-VLOOKUP($A199,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A199,Assumptions!$A$44:$M$98,11,FALSE)*$H199)","v":-10.074453671694318},{"$f":"(Y199+AE199)-VLOOKUP($A199,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A199,Assumptions!$A$43:$R$98,16,FALSE)*I199)","v":47.835083044028082},{"$f":"(Z199+AF199)-(VLOOKUP($A199,Assumptions!$A$43:$M$98,11,FALSE)*J199)","v":14.708513782179159},0,null,19.817438418993511,25.441891801117993,-2.6751809793658419,29.124653908848828,32.163043342297406,0]
[{"$f":"'Gas Use Per Customer'!B199","v":2038},{"$f":"'Gas Use Per Customer'!C199","v":6},{"$f":"'Daily efficiency'!CP201","v":59},{"$f":"'Gas Use Per Customer'!P199","v":137.61081974345245},{"$f":"'Gas Use Per Customer'!R199","v":20.579785844868113},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.46382867589449},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":123.84973776910721},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0579785844868113},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.761081974345245},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0579785844868113},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F200*'Daily efficiency'!BJ201","v":230.06300902023008},{"$f":"G200*'Daily efficiency'!BK201","v":2122.5040908618876},{"$f":"H200*'Daily efficiency'!BL201","v":25.268057058289504},{"$f":"I200*'Daily efficiency'!BM201","v":322.55976147865266},{"$f":"J200*'Daily efficiency'!BN201","v":60.298772525463541},{"$f":"K200*'Daily efficiency'!BO201","v":0},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.687909445084678,427.49640602672804,5.3474432032619941,64.967195754599572,12.760944007784293,0,{"$f":"(V200+AB200)-(VLOOKUP($A200,Assumptions!$A$43:$M$98,11,FALSE)*F200)","v":32.627091092539857},{"$f":"(W200+AC200)-(VLOOKUP($A200,Assumptions!$A$43:$R$98,16,FALSE)*G200)","v":314.5563703743552},{"$f":"(X200+AD200)-VLOOKUP($A200,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A200,Assumptions!$A$44:$M$98,11,FALSE)*$H200)","v":-11.387869676889817},{"$f":"(Y200+AE200)-VLOOKUP($A200,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A200,Assumptions!$A$43:$R$98,16,FALSE)*I200)","v":37.690592318252207},{"$f":"(Z200+AF200)-(VLOOKUP($A200,Assumptions!$A$43:$M$98,11,FALSE)*J200)","v":10.753341713716189},0,null,19.817438418993515,25.398226596230824,-6.0404264736278233,27.389265167171224,23.514285721500482,0]
[{"$f":"'Gas Use Per Customer'!B200","v":2038},{"$f":"'Gas Use Per Customer'!C200","v":7},{"$f":"'Daily efficiency'!CP202","v":62},{"$f":"'Gas Use Per Customer'!P200","v":118.63400503693984},{"$f":"'Gas Use Per Customer'!R200","v":16.598951507208387},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.279161205766711},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.77060453324586},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6598951507208388},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.863400503693985},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6598951507208388},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F201*'Daily efficiency'!BJ202","v":185.56095574150606},{"$f":"G201*'Daily efficiency'!BK202","v":1829.8064169348527},{"$f":"H201*'Daily efficiency'!BL202","v":20.380350745802918},{"$f":"I201*'Daily efficiency'!BM202","v":278.07810780658713},{"$f":"J201*'Daily efficiency'!BN202","v":48.634927916120546},{"$f":"K201*'Daily efficiency'!BO202","v":0},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,7,FALSE)","v":0},39.270002805585221,368.54377352302339,4.3130648242693495,56.008086012101089,10.292541057915482,0,{"$f":"(V201+AB201)-(VLOOKUP($A201,Assumptions!$A$43:$M$98,11,FALSE)*F201)","v":26.315895945116942},{"$f":"(W201+AC201)-(VLOOKUP($A201,Assumptions!$A$43:$R$98,16,FALSE)*G201)","v":271.17840077519281},{"$f":"(X201+AD201)-VLOOKUP($A201,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A201,Assumptions!$A$44:$M$98,11,FALSE)*$H201)","v":-12.033909119372895},{"$f":"(Y201+AE201)-VLOOKUP($A201,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A201,Assumptions!$A$43:$R$98,16,FALSE)*I201)","v":30.462000676258427},{"$f":"(Z201+AF201)-(VLOOKUP($A201,Assumptions!$A$43:$M$98,11,FALSE)*J201)","v":8.6732777003569463},0,null,19.817438418993515,25.39822659623082,-7.7208442951035456,25.67729266728648,18.965818758272427,0]
[{"$f":"'Gas Use Per Customer'!B201","v":2038},{"$f":"'Gas Use Per Customer'!C201","v":8},{"$f":"'Daily efficiency'!CP203","v":62},{"$f":"'Gas Use Per Customer'!P201","v":167.74547045470302},{"$f":"'Gas Use Per Customer'!R201","v":21.532390660966787},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.225912528773431},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.97092340923274},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1532390660966789},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.774547045470303},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1532390660966789},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F202*'Daily efficiency'!BJ203","v":240.7122515366907},{"$f":"G202*'Daily efficiency'!BK203","v":2587.2998062755864},{"$f":"H202*'Daily efficiency'!BL203","v":26.437674323922284},{"$f":"I202*'Daily efficiency'!BM203","v":393.19538274582413},{"$f":"J202*'Daily efficiency'!BN203","v":63.089904636632653},{"$f":"K202*'Daily efficiency'!BO203","v":0},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.941593587999577,521.11153672609566,5.5949676521382097,79.194011316080548,13.351627351693439,0,{"$f":"(V202+AB202)-(VLOOKUP($A202,Assumptions!$A$43:$M$98,11,FALSE)*F202)","v":34.137346074993616},{"$f":"(W202+AC202)-(VLOOKUP($A202,Assumptions!$A$43:$R$98,16,FALSE)*G202)","v":383.43937221899023},{"$f":"(X202+AD202)-VLOOKUP($A202,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A202,Assumptions!$A$44:$M$98,11,FALSE)*$H202)","v":-11.233273873071242},{"$f":"(Y202+AE202)-VLOOKUP($A202,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A202,Assumptions!$A$43:$R$98,16,FALSE)*I202)","v":49.169393562540684},{"$f":"(Z202+AF202)-(VLOOKUP($A202,Assumptions!$A$43:$M$98,11,FALSE)*J202)","v":11.251096412567694},0,null,19.817438418993508,25.398226596230828,-5.6383062209330328,29.311905370236563,24.602723764261135,0]
[{"$f":"'Gas Use Per Customer'!B202","v":2038},{"$f":"'Gas Use Per Customer'!C202","v":9},{"$f":"'Daily efficiency'!CP204","v":58},{"$f":"'Gas Use Per Customer'!P202","v":154.21261678764816},{"$f":"'Gas Use Per Customer'!R202","v":23.435752352128429},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.748601881702744},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.79135510888335},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.3435752352128429},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.421261678764816},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.3435752352128429},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F203*'Daily efficiency'!BJ204","v":261.99007829462448},{"$f":"G203*'Daily efficiency'!BK204","v":2378.5695819886546},{"$f":"H203*'Daily efficiency'!BL204","v":28.774639935584744},{"$f":"I203*'Daily efficiency'!BM204","v":361.47437375024742},{"$f":"J203*'Daily efficiency'!BN204","v":68.666754391736262},{"$f":"K203*'Daily efficiency'!BO204","v":0},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,7,FALSE)","v":0},55.444589992290645,479.0709012823346,6.0895363816417589,72.805040194878146,14.531848183463277,0,{"$f":"(V203+AB203)-(VLOOKUP($A203,Assumptions!$A$43:$M$98,11,FALSE)*F203)","v":37.154926323287},{"$f":"(W203+AC203)-(VLOOKUP($A203,Assumptions!$A$43:$R$98,16,FALSE)*G203)","v":352.50542866533573},{"$f":"(X203+AD203)-VLOOKUP($A203,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A203,Assumptions!$A$44:$M$98,11,FALSE)*$H203)","v":-10.924382163067405},{"$f":"(Y203+AE203)-VLOOKUP($A203,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A203,Assumptions!$A$43:$R$98,16,FALSE)*I203)","v":44.014499318016782},{"$f":"(Z203+AF203)-(VLOOKUP($A203,Assumptions!$A$43:$M$98,11,FALSE)*J203)","v":12.245640224837821},0,null,19.817438418993511,25.398226596230817,-4.8348457814256456,28.541438589700508,26.777488408301096,0]
[{"$f":"'Gas Use Per Customer'!B203","v":2038},{"$f":"'Gas Use Per Customer'!C203","v":10},{"$f":"'Daily efficiency'!CP205","v":53},{"$f":"'Gas Use Per Customer'!P203","v":223.40405964599063},{"$f":"'Gas Use Per Customer'!R203","v":46.037463976945254},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":36.829971181556203},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":201.06365368139157},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6037463976945254},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.340405964599064},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6037463976945254},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F204*'Daily efficiency'!BJ205","v":514.65635114165343},{"$f":"G204*'Daily efficiency'!BK205","v":3524.2374733563956},{"$f":"H204*'Daily efficiency'!BL205","v":68.422887355741778},{"$f":"I204*'Daily efficiency'!BM205","v":523.65911581020237},{"$f":"J204*'Daily efficiency'!BN205","v":134.88976945244951},{"$f":"K204*'Daily efficiency'!BO205","v":0},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,7,FALSE)","v":0},108.91599621527659,709.82141345734203,14.48023894729921,105.47088740879252,28.546531266100725,0,{"$f":"(V204+AB204)-(VLOOKUP($A204,Assumptions!$A$43:$M$98,11,FALSE)*F204)","v":72.987568586379552},{"$f":"(W204+AC204)-(VLOOKUP($A204,Assumptions!$A$43:$R$98,16,FALSE)*G204)","v":526.46909778665849},{"$f":"(X204+AD204)-VLOOKUP($A204,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A204,Assumptions!$A$44:$M$98,11,FALSE)*$H204)","v":-4.7385250923966273},{"$f":"(Y204+AE204)-VLOOKUP($A204,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A204,Assumptions!$A$43:$R$98,16,FALSE)*I204)","v":70.370697303743981},{"$f":"(Z204+AF204)-(VLOOKUP($A204,Assumptions!$A$43:$M$98,11,FALSE)*J204)","v":24.055477812488597},0,null,19.817438418993504,26.184200284200006,9.7417138549025815,31.499292096685448,52.602009078589319,0]
[{"$f":"'Gas Use Per Customer'!B204","v":2038},{"$f":"'Gas Use Per Customer'!C204","v":11},{"$f":"'Daily efficiency'!CP206","v":46},{"$f":"'Gas Use Per Customer'!P204","v":328.62946386578142},{"$f":"'Gas Use Per Customer'!R204","v":74.650087884903328},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.395026365470997},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.58883915973442},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.790052730941994},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":230.04062470604697},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4650087884903336},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F205*'Daily efficiency'!BJ206","v":360.36050956399868},{"$f":"G205*'Daily efficiency'!BK206","v":1755.8478942899367},{"$f":"H205*'Daily efficiency'!BL206","v":749.91345429519993},{"$f":"I205*'Daily efficiency'!BM206","v":5392.1522431097428},{"$f":"J205*'Daily efficiency'!BN206","v":218.72475750276666},{"$f":"K205*'Daily efficiency'!BO206","v":0},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,7,FALSE)","v":0},76.262585332411007,353.64768792211925,158.70312446085049,1086.0406416188955,46.288411301081396,0,{"$f":"(V205+AB205)-(VLOOKUP($A205,Assumptions!$A$43:$M$98,11,FALSE)*F205)","v":54.415756290578791},{"$f":"(W205+AC205)-(VLOOKUP($A205,Assumptions!$A$43:$R$98,16,FALSE)*G205)","v":263.74336345447506},{"$f":"(X205+AD205)-VLOOKUP($A205,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A205,Assumptions!$A$44:$M$98,11,FALSE)*$H205)","v":100.28175579110236},{"$f":"(Y205+AE205)-VLOOKUP($A205,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A205,Assumptions!$A$43:$R$98,16,FALSE)*I205)","v":861.53617394164201},{"$f":"(Z205+AF205)-(VLOOKUP($A205,Assumptions!$A$43:$M$98,11,FALSE)*J205)","v":39.006134953803993},0,null,24.298143437097202,26.75184794773331,22.389291745983012,37.451479495960314,85.29454625488539,0]
[{"$f":"'Gas Use Per Customer'!B205","v":2038},{"$f":"'Gas Use Per Customer'!C205","v":12},{"$f":"'Daily efficiency'!CP207","v":37},{"$f":"'Gas Use Per Customer'!P205","v":480.2190032102319},{"$f":"'Gas Use Per Customer'!R205","v":109.54845387501618},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.864536162504855},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.06570096306956},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.72907232500971},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.15330224716229},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.954845387501619},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F206*'Daily efficiency'!BJ207","v":538.19917633537352},{"$f":"G206*'Daily efficiency'!BK207","v":3129.5819299076497},{"$f":"H206*'Daily efficiency'!BL207","v":1371.1949028592558},{"$f":"I206*'Daily efficiency'!BM207","v":7466.3985891059247},{"$f":"J206*'Daily efficiency'!BN207","v":455.58021527635754},{"$f":"K206*'Daily efficiency'!BO207","v":0},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":9.9179073623136216E-2},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.2294409558753482E-2},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10223227246907986},{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.11933417711596665},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,7,FALSE)","v":0},113.89833103735357,630.33330920857509,290.18403934768446,1503.817390292847,96.413797075900277,0,{"$f":"(V206+AB206)-(VLOOKUP($A206,Assumptions!$A$43:$M$98,11,FALSE)*F206)","v":81.838270407625629},{"$f":"(W206+AC206)-(VLOOKUP($A206,Assumptions!$A$43:$R$98,16,FALSE)*G206)","v":498.95809843996813},{"$f":"(X206+AD206)-VLOOKUP($A206,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A206,Assumptions!$A$44:$M$98,11,FALSE)*$H206)","v":211.33620750214482},{"$f":"(Y206+AE206)-VLOOKUP($A206,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A206,Assumptions!$A$43:$R$98,16,FALSE)*I206)","v":1182.5475212466804},{"$f":"(Z206+AF206)-(VLOOKUP($A206,Assumptions!$A$43:$M$98,11,FALSE)*J206)","v":85.727110199324287},0,null,24.901696467876793,34.634065923010589,32.152622884612356,35.178816133633951,78.254970441783072,0]
[{"$f":"'Gas Use Per Customer'!B206","v":2039},{"$f":"'Gas Use Per Customer'!C206","v":1},{"$f":"'Daily efficiency'!CP208","v":41},{"$f":"'Gas Use Per Customer'!P206","v":489.09790044881436},{"$f":"'Gas Use Per Customer'!R206","v":103.72522435276647},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.11756730582994},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.72937013464431},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":62.23513461165988},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":342.36853031417002},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.372522435276649},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F207*'Daily efficiency'!BJ208","v":513.8924797070058},{"$f":"G207*'Daily efficiency'!BK208","v":3232.5155349587048},{"$f":"H207*'Daily efficiency'!BL208","v":1334.547454935052},{"$f":"I207*'Daily efficiency'!BM208","v":7572.0874759355256},{"$f":"J207*'Daily efficiency'!BN208","v":441.16680099716956},{"$f":"K207*'Daily efficiency'!BO208","v":0},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,7,FALSE)","v":0},111.13219835147653,665.30052204126105,288.60354709969596,1558.4499737744823,95.40485290319269,0,{"$f":"(V207+AB207)-(VLOOKUP($A207,Assumptions!$A$43:$M$98,11,FALSE)*F207)","v":80.108514538886297},{"$f":"(W207+AC207)-(VLOOKUP($A207,Assumptions!$A$43:$R$98,16,FALSE)*G207)","v":528.55258663339839},{"$f":"(X207+AD207)-VLOOKUP($A207,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A207,Assumptions!$A$44:$M$98,11,FALSE)*$H207)","v":211.50445925553794},{"$f":"(Y207+AE207)-VLOOKUP($A207,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A207,Assumptions!$A$43:$R$98,16,FALSE)*I207)","v":1224.3197376038252},{"$f":"(Z207+AF207)-(VLOOKUP($A207,Assumptions!$A$43:$M$98,11,FALSE)*J207)","v":85.063624965662612},0,null,25.743823015328644,36.022275986626191,33.984735563809991,35.760288379318752,82.008619886290816,0]
[{"$f":"'Gas Use Per Customer'!B207","v":2039},{"$f":"'Gas Use Per Customer'!C207","v":2},{"$f":"'Daily efficiency'!CP209","v":44},{"$f":"'Gas Use Per Customer'!P207","v":392.48273703039223},{"$f":"'Gas Use Per Customer'!R207","v":81.494638935538049},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.448391680661413},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.74482110911767},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.896783361322825},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":274.73791592127452},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.149463893553806},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F208*'Daily efficiency'!BJ209","v":403.75407570081359},{"$f":"G208*'Daily efficiency'!BK209","v":2100.749426157442},{"$f":"H208*'Daily efficiency'!BL209","v":871.05698023446723},{"$f":"I208*'Daily efficiency'!BM209","v":6439.856749194676},{"$f":"J208*'Daily efficiency'!BN209","v":238.77929208112641},{"$f":"K208*'Daily efficiency'!BO209","v":0},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,7,FALSE)","v":0},87.314136318131034,432.36596229328887,188.3710716258129,1325.4197886368054,51.63739244620654,0,{"$f":"(V208+AB208)-(VLOOKUP($A208,Assumptions!$A$43:$M$98,11,FALSE)*F208)","v":62.939506843638064},{"$f":"(W208+AC208)-(VLOOKUP($A208,Assumptions!$A$43:$R$98,16,FALSE)*G208)","v":322.63086851578026},{"$f":"(X208+AD208)-VLOOKUP($A208,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A208,Assumptions!$A$44:$M$98,11,FALSE)*$H208)","v":124.57009245784941},{"$f":"(Y208+AE208)-VLOOKUP($A208,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A208,Assumptions!$A$43:$R$98,16,FALSE)*I208)","v":1054.3195162703078},{"$f":"(Z208+AF208)-(VLOOKUP($A208,Assumptions!$A$43:$M$98,11,FALSE)*J208)","v":43.512515954708881},{"$f":"AA208+AG208","v":0},null,25.743823015328644,27.400854277640676,25.476132353602605,38.375464585398561,95.149908400915422,0]
[{"$f":"'Gas Use Per Customer'!B208","v":2039},{"$f":"'Gas Use Per Customer'!C208","v":3},{"$f":"'Daily efficiency'!CP210","v":47},{"$f":"'Gas Use Per Customer'!P208","v":320.29615642570911},{"$f":"'Gas Use Per Customer'!R208","v":65.694184470405986},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.708255341121795},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.088846927712737},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.41651068224359},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.20730949799636},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.569418447040599},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F209*'Daily efficiency'!BJ210","v":312.55087851540412},{"$f":"G209*'Daily efficiency'!BK210","v":1712.97417662936},{"$f":"H209*'Daily efficiency'!BL210","v":682.49403520611122},{"$f":"I209*'Daily efficiency'!BM210","v":5255.4193346330376},{"$f":"J209*'Daily efficiency'!BN210","v":192.48396049828943},{"$f":"K209*'Daily efficiency'!BO210","v":0},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,7,FALSE)","v":0},67.590921443150691,352.55595885922679,147.59325245909247,1081.6446785991282,41.625761267745702,0,{"$f":"(V209+AB209)-(VLOOKUP($A209,Assumptions!$A$43:$M$98,11,FALSE)*F209)","v":47.942127043782463},{"$f":"(W209+AC209)-(VLOOKUP($A209,Assumptions!$A$43:$R$98,16,FALSE)*G209)","v":263.00366662878133},{"$f":"(X209+AD209)-VLOOKUP($A209,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A209,Assumptions!$A$44:$M$98,11,FALSE)*$H209)","v":93.243943441378462},{"$f":"(Y209+AE209)-VLOOKUP($A209,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A209,Assumptions!$A$43:$R$98,16,FALSE)*I209)","v":857.63760984244448},{"$f":"(Z209+AF209)-(VLOOKUP($A209,Assumptions!$A$43:$M$98,11,FALSE)*J209)","v":35.076163134622959},0,null,24.325911255954733,27.370883826573337,23.65606235241496,38.251991505660911,76.701924402368661,0]
[{"$f":"'Gas Use Per Customer'!B209","v":2039},{"$f":"'Gas Use Per Customer'!C209","v":4},{"$f":"'Daily efficiency'!CP211","v":51},{"$f":"'Gas Use Per Customer'!P209","v":250.63788281451025},{"$f":"'Gas Use Per Customer'!R209","v":48.086371864494438},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.469097491595555},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":225.57409453305922},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8086371864494444},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.063788281451025},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8086371864494444},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F210*'Daily efficiency'!BJ211","v":537.56125002486488},{"$f":"G210*'Daily efficiency'!BK211","v":3997.2169071629746},{"$f":"H210*'Daily efficiency'!BL211","v":77.620899339547933},{"$f":"I210*'Daily efficiency'!BM211","v":587.49519731721227},{"$f":"J210*'Daily efficiency'!BN211","v":140.89306956296866},{"$f":"K210*'Daily efficiency'!BO211","v":0},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,7,FALSE)","v":0},116.25070578555992,822.68761473458937,16.785965006806141,120.91538532292567,30.468934984118537,0,{"$f":"(V210+AB210)-(VLOOKUP($A210,Assumptions!$A$43:$M$98,11,FALSE)*F210)","v":77.897671777294988},{"$f":"(W210+AC210)-(VLOOKUP($A210,Assumptions!$A$43:$R$98,16,FALSE)*G210)","v":612.45845829107895},{"$f":"(X210+AD210)-VLOOKUP($A210,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A210,Assumptions!$A$44:$M$98,11,FALSE)*$H210)","v":-3.0598844632045274},{"$f":"(Y210+AE210)-VLOOKUP($A210,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A210,Assumptions!$A$43:$R$98,16,FALSE)*I210)","v":82.504869943558077},{"$f":"(Z210+AF210)-(VLOOKUP($A210,Assumptions!$A$43:$M$98,11,FALSE)*J210)","v":25.674805733085421},0,null,20.249414947754754,27.151099046141557,13.726080543601613,32.917956781743769,56.143740717203954,0]
[{"$f":"'Gas Use Per Customer'!B210","v":2039},{"$f":"'Gas Use Per Customer'!C210","v":5},{"$f":"'Daily efficiency'!CP212","v":55},{"$f":"'Gas Use Per Customer'!P210","v":165.80831565261369},{"$f":"'Gas Use Per Customer'!R210","v":28.56031632851494},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.848253062811953},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.22748408735231},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.8560316328514941},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.58083156526137},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.8560316328514941},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F211*'Daily efficiency'!BJ212","v":319.27797318387815},{"$f":"G211*'Daily efficiency'!BK212","v":2560.6563981469344},{"$f":"H211*'Daily efficiency'!BL212","v":35.474110839843618},{"$f":"I211*'Daily efficiency'!BM212","v":388.65469188972673},{"$f":"J211*'Daily efficiency'!BN212","v":83.681726842548727},{"$f":"K211*'Daily efficiency'!BO212","v":0},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,7,FALSE)","v":0},69.045694277056043,{"$f":"IFERROR(((T211+R211)*M211),0)","v":527.02176371047642},7.6714800816767426,{"$f":"IFERROR(((T211+R211)*O211),0)","v":79.99100595546679},18.096653741970339,0,{"$f":"(V211+AB211)-(VLOOKUP($A211,Assumptions!$A$43:$M$98,11,FALSE)*F211)","v":46.266375710018757},{"$f":"(W211+AC211)-(VLOOKUP($A211,Assumptions!$A$43:$R$98,16,FALSE)*G211)","v":387.94565143432271},{"$f":"(X211+AD211)-VLOOKUP($A211,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A211,Assumptions!$A$44:$M$98,11,FALSE)*$H211)","v":-10.227654958180469},{"$f":"(Y211+AE211)-VLOOKUP($A211,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A211,Assumptions!$A$43:$R$98,16,FALSE)*I211)","v":49.486384372472159},{"$f":"(Z211+AF211)-(VLOOKUP($A211,Assumptions!$A$43:$M$98,11,FALSE)*J211)","v":15.249238921090679},0,null,20.249414947754751,25.996930378269564,-2.5561748765037269,29.845538311933325,33.345892663061022,0]
[{"$f":"'Gas Use Per Customer'!B211","v":2039},{"$f":"'Gas Use Per Customer'!C211","v":6},{"$f":"'Daily efficiency'!CP213","v":59},{"$f":"'Gas Use Per Customer'!P211","v":138.44069953706955},{"$f":"'Gas Use Per Customer'!R211","v":20.764529970094916},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.611623976075933},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":124.5966295833626},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0764529970094916},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.844069953706956},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0764529970094916},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F212*'Daily efficiency'!BJ213","v":232.12827780722708},{"$f":"G212*'Daily efficiency'!BK213","v":2135.3041254824188},{"$f":"H212*'Daily efficiency'!BL213","v":25.494887654710833},{"$f":"I212*'Daily efficiency'!BM213","v":324.5049997148912},{"$f":"J212*'Daily efficiency'!BN213","v":60.840072812378075},{"$f":"K212*'Daily efficiency'!BO213","v":0},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.199072434310473,439.47784133958078,5.5134157896362552,66.788030368452482,13.157014952541052,0,{"$f":"(V212+AB212)-(VLOOKUP($A212,Assumptions!$A$43:$M$98,11,FALSE)*F212)","v":33.637566684763328},{"$f":"(W212+AC212)-(VLOOKUP($A212,Assumptions!$A$43:$R$98,16,FALSE)*G212)","v":323.35704126616633},{"$f":"(X212+AD212)-VLOOKUP($A212,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A212,Assumptions!$A$44:$M$98,11,FALSE)*$H212)","v":-11.608492648034689},{"$f":"(Y212+AE212)-VLOOKUP($A212,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A212,Assumptions!$A$43:$R$98,16,FALSE)*I212)","v":38.833999030206662},{"$f":"(Z212+AF212)-(VLOOKUP($A212,Assumptions!$A$43:$M$98,11,FALSE)*J212)","v":11.08682673384766},0,null,20.249414947754754,25.952310455542548,-6.0950768583984338,28.050998846483203,24.243841686388713,0]
[{"$f":"'Gas Use Per Customer'!B212","v":2039},{"$f":"'Gas Use Per Customer'!C212","v":7},{"$f":"'Daily efficiency'!CP214","v":61},{"$f":"'Gas Use Per Customer'!P212","v":118.632430893674},{"$f":"'Gas Use Per Customer'!R212","v":16.630782279637241},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.304625823709793},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.7691878043066},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6630782279637242},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.863243089367401},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6630782279637242},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F213*'Daily efficiency'!BJ214","v":185.91679439500916},{"$f":"G213*'Daily efficiency'!BK214","v":1829.782137408522},{"$f":"H213*'Daily efficiency'!BL214","v":20.419432871341279},{"$f":"I213*'Daily efficiency'!BM214","v":278.07441801477205},{"$f":"J213*'Daily efficiency'!BN214","v":48.728192079337092},{"$f":"K213*'Daily efficiency'!BO214","v":0},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.205573904013619,376.59680149231389,4.4158195608862938,57.231915352237003,10.537751224842282,0,{"$f":"(V213+AB213)-(VLOOKUP($A213,Assumptions!$A$43:$M$98,11,FALSE)*F213)","v":26.941088902891298},{"$f":"(W213+AC213)-(VLOOKUP($A213,Assumptions!$A$43:$R$98,16,FALSE)*G213)","v":277.0907108983493},{"$f":"(X213+AD213)-VLOOKUP($A213,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A213,Assumptions!$A$44:$M$98,11,FALSE)*$H213)","v":-12.29396128323155},{"$f":"(Y213+AE213)-VLOOKUP($A213,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A213,Assumptions!$A$43:$R$98,16,FALSE)*I213)","v":31.123962845041167},{"$f":"(Z213+AF213)-(VLOOKUP($A213,Assumptions!$A$43:$M$98,11,FALSE)*J213)","v":8.8796905997019913},0,null,20.249414947754754,25.952310455542559,-7.8781417223452559,26.23562765306264,19.417441824544273,0]
[{"$f":"'Gas Use Per Customer'!B213","v":2039},{"$f":"'Gas Use Per Customer'!C213","v":8},{"$f":"'Daily efficiency'!CP215","v":61},{"$f":"'Gas Use Per Customer'!P213","v":170.42100807600661},{"$f":"'Gas Use Per Customer'!R213","v":21.837349397590362},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.46987951807229},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.37890726840595},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1837349397590362},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.042100807600661},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1837349397590362},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F214*'Daily efficiency'!BJ215","v":244.12140871176999},{"$f":"G214*'Daily efficiency'!BK215","v":2628.5671975828886},{"$f":"H214*'Daily efficiency'!BL215","v":26.812105565117626},{"$f":"I214*'Daily efficiency'!BM215","v":399.46684293015971},{"$f":"J214*'Daily efficiency'!BN215","v":63.983433734939723},{"$f":"K214*'Daily efficiency'!BO215","v":0},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.792655830002097,540.99883198079385,5.7982717232644463,82.216309949769453,13.836784794153777,0,{"$f":"(V214+AB214)-(VLOOKUP($A214,Assumptions!$A$43:$M$98,11,FALSE)*F214)","v":35.375483944872762},{"$f":"(W214+AC214)-(VLOOKUP($A214,Assumptions!$A$43:$R$98,16,FALSE)*G214)","v":398.05370187615438},{"$f":"(X214+AD214)-VLOOKUP($A214,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A214,Assumptions!$A$44:$M$98,11,FALSE)*$H214)","v":-11.430594981354272},{"$f":"(Y214+AE214)-VLOOKUP($A214,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A214,Assumptions!$A$43:$R$98,16,FALSE)*I214)","v":51.281797496943071},{"$f":"(Z214+AF214)-(VLOOKUP($A214,Assumptions!$A$43:$M$98,11,FALSE)*J214)","v":11.65963830851261},0,null,20.249414947754754,25.952310455542555,-5.6323232580898255,30.091241728878718,25.496423102666387,0]
[{"$f":"'Gas Use Per Customer'!B214","v":2039},{"$f":"'Gas Use Per Customer'!C214","v":9},{"$f":"'Daily efficiency'!CP216","v":58},{"$f":"'Gas Use Per Customer'!P214","v":155.74729904199791},{"$f":"'Gas Use Per Customer'!R214","v":23.739027905148696},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.991222324118958},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.17256913779812},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.3739027905148697},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.574729904199792},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.3739027905148697},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F215*'Daily efficiency'!BJ216","v":265.38041903072673},{"$f":"G215*'Daily efficiency'!BK216","v":2402.2404631672071},{"$f":"H215*'Daily efficiency'!BL216","v":29.147004547921629},{"$f":"I215*'Daily efficiency'!BM216","v":365.07166895444328},{"$f":"J215*'Daily efficiency'!BN216","v":69.55535176208565},{"$f":"K215*'Daily efficiency'!BO216","v":0},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.390038832900665,494.41737152678547,6.303207030034411,75.13726362987714,15.041744048945743,0,{"$f":"(V215+AB215)-(VLOOKUP($A215,Assumptions!$A$43:$M$98,11,FALSE)*F215)","v":38.456114120614814},{"$f":"(W215+AC215)-(VLOOKUP($A215,Assumptions!$A$43:$R$98,16,FALSE)*G215)","v":363.7802031615139},{"$f":"(X215+AD215)-VLOOKUP($A215,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A215,Assumptions!$A$44:$M$98,11,FALSE)*$H215)","v":-11.115253777978872},{"$f":"(Y215+AE215)-VLOOKUP($A215,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A215,Assumptions!$A$43:$R$98,16,FALSE)*I215)","v":45.570302481424967},{"$f":"(Z215+AF215)-(VLOOKUP($A215,Assumptions!$A$43:$M$98,11,FALSE)*J215)","v":12.675003459910013},0,null,20.249414947754751,25.952310455542548,-4.8120467479444606,29.259128576693161,27.716747508855754,0]
[{"$f":"'Gas Use Per Customer'!B215","v":2039},{"$f":"'Gas Use Per Customer'!C215","v":10},{"$f":"'Daily efficiency'!CP217","v":53},{"$f":"'Gas Use Per Customer'!P215","v":225.30768893830484},{"$f":"'Gas Use Per Customer'!R215","v":46.576235815834096},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.26098865266728},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.77692004447437},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6576235815834099},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.530768893830484},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6576235815834099},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F216*'Daily efficiency'!BJ217","v":520.67932297257948},{"$f":"G216*'Daily efficiency'!BK217","v":3558.6636785326377},{"$f":"H216*'Daily efficiency'!BL217","v":69.875579240493835},{"$f":"I216*'Daily efficiency'!BM217","v":528.12122287138675},{"$f":"J216*'Daily efficiency'!BN217","v":136.46837094039384},{"$f":"K216*'Daily efficiency'!BO217","v":0},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,7,FALSE)","v":0},112.59989216244676,732.42673623447388,15.110995079177478,108.69532457850705,29.512068510318713,0,{"$f":"(V216+AB216)-(VLOOKUP($A216,Assumptions!$A$43:$M$98,11,FALSE)*F216)","v":75.451322059144104},{"$f":"(W216+AC216)-(VLOOKUP($A216,Assumptions!$A$43:$R$98,16,FALSE)*G216)","v":543.4439501773835},{"$f":"(X216+AD216)-VLOOKUP($A216,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A216,Assumptions!$A$44:$M$98,11,FALSE)*$H216)","v":-4.5842964027129058},{"$f":"(Y216+AE216)-VLOOKUP($A216,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A216,Assumptions!$A$43:$R$98,16,FALSE)*I216)","v":72.645517019852804},{"$f":"(Z216+AF216)-(VLOOKUP($A216,Assumptions!$A$43:$M$98,11,FALSE)*J216)","v":24.86849724740588},0,null,20.249414947754754,26.80008898735575,10.526698676464573,32.242804212396436,54.380565757724597,0]
[{"$f":"'Gas Use Per Customer'!B216","v":2039},{"$f":"'Gas Use Per Customer'!C216","v":11},{"$f":"'Daily efficiency'!CP218","v":46},{"$f":"'Gas Use Per Customer'!P216","v":329.35574033996846},{"$f":"'Gas Use Per Customer'!R216","v":74.849290205483896},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.454787061645167},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.80672210199053},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.909574123290334},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":230.54901823797792},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4849290205483898},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F217*'Daily efficiency'!BJ218","v":361.32212463753245},{"$f":"G217*'Daily efficiency'!BK218","v":1759.7283467693724},{"$f":"H217*'Daily efficiency'!BL218","v":751.91458389280365},{"$f":"I217*'Daily efficiency'!BM218","v":5404.0689874982045},{"$f":"J217*'Daily efficiency'!BN218","v":219.30842030206773},{"$f":"K217*'Daily efficiency'!BO218","v":0},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,7,FALSE)","v":0},78.137983351866055,362.17867326395537,162.60584456924835,1112.2390224105991,47.426704666030766,0,{"$f":"(V217+AB217)-(VLOOKUP($A217,Assumptions!$A$43:$M$98,11,FALSE)*F217)","v":55.750943676402521},{"$f":"(W217+AC217)-(VLOOKUP($A217,Assumptions!$A$43:$R$98,16,FALSE)*G217)","v":270.09339245434734},{"$f":"(X217+AD217)-VLOOKUP($A217,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A217,Assumptions!$A$44:$M$98,11,FALSE)*$H217)","v":102.78004499934373},{"$f":"(Y217+AE217)-VLOOKUP($A217,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A217,Assumptions!$A$43:$R$98,16,FALSE)*I217)","v":882.32164696920267},{"$f":"(Z217+AF217)-(VLOOKUP($A217,Assumptions!$A$43:$M$98,11,FALSE)*J217)","v":39.964358107542921},0,null,24.828088337399667,27.335528060079842,22.885998588448309,38.270457784315973,87.39106277357368,0]
[{"$f":"'Gas Use Per Customer'!B217","v":2039},{"$f":"'Gas Use Per Customer'!C217","v":12},{"$f":"'Daily efficiency'!CP219","v":37},{"$f":"'Gas Use Per Customer'!P217","v":480.95416367037876},{"$f":"'Gas Use Per Customer'!R217","v":109.73331615562999},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.919994846688994},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.28624910111361},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.839989693377987},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.66791456926512},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.973331615563},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F218*'Daily efficiency'!BJ219","v":539.10738383299224},{"$f":"G218*'Daily efficiency'!BK219","v":3048.1961724777721},{"$f":"H218*'Daily efficiency'!BL219","v":1345.5274111765355},{"$f":"I218*'Daily efficiency'!BM219","v":7541.4698889046258},{"$f":"J218*'Daily efficiency'!BN219","v":435.6058672939298},{"$f":"K218*'Daily efficiency'!BO219","v":0},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10134757440472468},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.4312380608018401E-2},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10446752991456834},{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12194335914290812},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,7,FALSE)","v":0},116.58506609599041,627.36481322418229,290.97802565913076,1552.1484119057127,94.202269071492722,0,{"$f":"(V218+AB218)-(VLOOKUP($A218,Assumptions!$A$43:$M$98,11,FALSE)*F218)","v":83.764392770269453},{"$f":"(W218+AC218)-(VLOOKUP($A218,Assumptions!$A$43:$R$98,16,FALSE)*G218)","v":492.89380272222138},{"$f":"(X218+AD218)-VLOOKUP($A218,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A218,Assumptions!$A$44:$M$98,11,FALSE)*$H218)","v":210.28495878871129},{"$f":"(Y218+AE218)-VLOOKUP($A218,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A218,Assumptions!$A$43:$R$98,16,FALSE)*I218)","v":1223.3310005154929},{"$f":"(Z218+AF218)-(VLOOKUP($A218,Assumptions!$A$43:$M$98,11,FALSE)*J218)","v":83.262044629585731},0,null,25.444837752972568,34.160830002366261,31.938789748908665,36.336429685633384,75.876723265611318,0]
[{"$f":"'Gas Use Per Customer'!B218","v":2040},{"$f":"'Gas Use Per Customer'!C218","v":1},{"$f":"'Daily efficiency'!CP220","v":41},{"$f":"'Gas Use Per Customer'!P218","v":490.85753023949155},{"$f":"'Gas Use Per Customer'!R218","v":104.13371906139506},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.240115718418515},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.25725907184747},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":62.48023143683703},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":343.60027116764405},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.413371906139506},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F219*'Daily efficiency'!BJ220","v":515.91631103708221},{"$f":"G219*'Daily efficiency'!BK220","v":3028.8739836830423},{"$f":"H219*'Daily efficiency'!BL220","v":1358.1438659600087},{"$f":"I219*'Daily efficiency'!BM220","v":7761.7084480827798},{"$f":"J219*'Daily efficiency'!BN220","v":393.69264109662885},{"$f":"K219*'Daily efficiency'!BO220","v":0},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,7,FALSE)","v":0},112.77587732860206,630.12652429578816,296.88122423229669,1614.7447511304135,86.058595255957187,0,{"$f":"(V219+AB219)-(VLOOKUP($A219,Assumptions!$A$43:$M$98,11,FALSE)*F219)","v":80.944805864273746},{"$f":"(W219+AC219)-(VLOOKUP($A219,Assumptions!$A$43:$R$98,16,FALSE)*G219)","v":489.86733209485044},{"$f":"(X219+AD219)-VLOOKUP($A219,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A219,Assumptions!$A$44:$M$98,11,FALSE)*$H219)","v":217.83622323984497},{"$f":"(Y219+AE219)-VLOOKUP($A219,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A219,Assumptions!$A$43:$R$98,16,FALSE)*I219)","v":1272.090444597764},{"$f":"(Z219+AF219)-(VLOOKUP($A219,Assumptions!$A$43:$M$98,11,FALSE)*J219)","v":75.448238101181076},0,null,25.910533300793887,33.266090594273656,34.864823357778619,37.022393500298065,72.453225315710057,0]
[{"$f":"'Gas Use Per Customer'!B219","v":2040},{"$f":"'Gas Use Per Customer'!C219","v":2},{"$f":"'Daily efficiency'!CP221","v":45},{"$f":"'Gas Use Per Customer'!P219","v":402.87774221076279},{"$f":"'Gas Use Per Customer'!R219","v":83.560586570620003},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.068175971186001},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":120.86332266322883},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.136351942372002},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":282.01441954753392},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3560586570620003},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F220*'Daily efficiency'!BJ221","v":413.98953153869513},{"$f":"G220*'Daily efficiency'!BK221","v":2157.7405441995866},{"$f":"H220*'Daily efficiency'!BL221","v":908.73273929348954},{"$f":"I220*'Daily efficiency'!BM221","v":6610.4179941941975},{"$f":"J220*'Daily efficiency'!BN221","v":244.8325186519165},{"$f":"K220*'Daily efficiency'!BO221","v":0},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,7,FALSE)","v":0},90.495360633747339,448.89604413164955,198.64293828012151,1375.2304444699589,53.518761665119399,0,{"$f":"(V220+AB220)-(VLOOKUP($A220,Assumptions!$A$43:$M$98,11,FALSE)*F220)","v":64.95298082915761},{"$f":"(W220+AC220)-(VLOOKUP($A220,Assumptions!$A$43:$R$98,16,FALSE)*G220)","v":333.77647644232627},{"$f":"(X220+AD220)-VLOOKUP($A220,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A220,Assumptions!$A$44:$M$98,11,FALSE)*$H220)","v":132.175320607147},{"$f":"(Y220+AE220)-VLOOKUP($A220,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A220,Assumptions!$A$43:$R$98,16,FALSE)*I220)","v":1091.2352617977429},{"$f":"(Z220+AF220)-(VLOOKUP($A220,Assumptions!$A$43:$M$98,11,FALSE)*J220)","v":45.00463506358949},0,null,25.91053330079389,27.616026854760104,26.363170730705072,38.694307317637481,98.523396728708889,0]
[{"$f":"'Gas Use Per Customer'!B220","v":2040},{"$f":"'Gas Use Per Customer'!C220","v":3},{"$f":"'Daily efficiency'!CP222","v":47},{"$f":"'Gas Use Per Customer'!P220","v":320.15925036309284},{"$f":"'Gas Use Per Customer'!R220","v":65.672601066906623},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.701780320071986},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.047775108927851},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.403560640143972},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.11147525416496},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.5672601066906626},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F221*'Daily efficiency'!BJ222","v":317.29234994069475},{"$f":"G221*'Daily efficiency'!BK222","v":1711.1383822725775},{"$f":"H221*'Daily efficiency'!BL222","v":669.44309554067809},{"$f":"I221*'Daily efficiency'!BM222","v":5253.1729799576297},{"$f":"J221*'Daily efficiency'!BN222","v":192.42072112603631},{"$f":"K221*'Daily efficiency'!BO222","v":0},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,7,FALSE)","v":0},69.357999289236901,355.98499218492714,146.33581223554046,1092.8693795838167,42.061891002378623,0,{"$f":"(V221+AB221)-(VLOOKUP($A221,Assumptions!$A$43:$M$98,11,FALSE)*F221)","v":49.28352891930269},{"$f":"(W221+AC221)-(VLOOKUP($A221,Assumptions!$A$43:$R$98,16,FALSE)*G221)","v":264.50166949926785},{"$f":"(X221+AD221)-VLOOKUP($A221,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A221,Assumptions!$A$44:$M$98,11,FALSE)*$H221)","v":90.804013431876982},{"$f":"(Y221+AE221)-VLOOKUP($A221,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A221,Assumptions!$A$43:$R$98,16,FALSE)*I221)","v":864.02543525348324},{"$f":"(Z221+AF221)-(VLOOKUP($A221,Assumptions!$A$43:$M$98,11,FALSE)*J221)","v":35.370400879067219},0,null,25.014759132753653,27.538552475504648,23.044621337942417,38.553377700699684,77.432291881445849,0]
[{"$f":"'Gas Use Per Customer'!B221","v":2040},{"$f":"'Gas Use Per Customer'!C221","v":4},{"$f":"'Daily efficiency'!CP223","v":51},{"$f":"'Gas Use Per Customer'!P221","v":252.68641473198201},{"$f":"'Gas Use Per Customer'!R221","v":48.577314278357143},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.861851422685717},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":227.41777325878382},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8577314278357147},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.268641473198201},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8577314278357147},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F222*'Daily efficiency'!BJ223","v":543.04953303423713},{"$f":"G222*'Daily efficiency'!BK223","v":4034.9819275657937},{"$f":"H222*'Daily efficiency'!BL223","v":79.129553452641531},{"$f":"I222*'Daily efficiency'!BM223","v":592.29695613176602},{"$f":"J222*'Daily efficiency'!BN223","v":142.33153083558636},{"$f":"K222*'Daily efficiency'!BO223","v":0},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,7,FALSE)","v":0},118.70701935690853,839.43708167141085,17.297194568831422,123.2213767653863,31.112726847576837,0,{"$f":"(V222+AB222)-(VLOOKUP($A222,Assumptions!$A$43:$M$98,11,FALSE)*F222)","v":79.110035113271422},{"$f":"(W222+AC222)-(VLOOKUP($A222,Assumptions!$A$43:$R$98,16,FALSE)*G222)","v":622.82682170554983},{"$f":"(X222+AD222)-VLOOKUP($A222,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A222,Assumptions!$A$44:$M$98,11,FALSE)*$H222)","v":-3.0352865254182753},{"$f":"(Y222+AE222)-VLOOKUP($A222,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A222,Assumptions!$A$43:$R$98,16,FALSE)*I222)","v":83.770712038717789},{"$f":"(Z222+AF222)-(VLOOKUP($A222,Assumptions!$A$43:$M$98,11,FALSE)*J222)","v":26.163103817122199},0,null,20.356733458944447,27.386901770286052,14.261908043413147,33.152044255157612,57.275830664699036,0]
[{"$f":"'Gas Use Per Customer'!B222","v":2040},{"$f":"'Gas Use Per Customer'!C222","v":5},{"$f":"'Daily efficiency'!CP224","v":55},{"$f":"'Gas Use Per Customer'!P222","v":167.14854830065954},{"$f":"'Gas Use Per Customer'!R222","v":28.909830245917512},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.127864196734009},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.4336934705936},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.8909830245917512},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.714854830065956},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.8909830245917512},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F223*'Daily efficiency'!BJ224","v":323.18521615220743},{"$f":"G223*'Daily efficiency'!BK224","v":2581.3542460909071},{"$f":"H223*'Daily efficiency'!BL224","v":35.908234023333286},{"$f":"I223*'Daily efficiency'!BM224","v":391.79619721674624},{"$f":"J223*'Daily efficiency'!BN224","v":84.705802620538265},{"$f":"K223*'Daily efficiency'!BO224","v":0},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,7,FALSE)","v":0},70.646140684975109,537.0245800347077,7.8493013472704494,81.509226634874238,18.516125582755581,0,{"$f":"(V223+AB223)-(VLOOKUP($A223,Assumptions!$A$43:$M$98,11,FALSE)*F223)","v":47.080776692757837},{"$f":"(W223+AC223)-(VLOOKUP($A223,Assumptions!$A$43:$R$98,16,FALSE)*G223)","v":393.73990626732291},{"$f":"(X223+AD223)-VLOOKUP($A223,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A223,Assumptions!$A$44:$M$98,11,FALSE)*$H223)","v":-10.479227215551768},{"$f":"(Y223+AE223)-VLOOKUP($A223,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A223,Assumptions!$A$43:$R$98,16,FALSE)*I223)","v":50.205849263591979},{"$f":"(Z223+AF223)-(VLOOKUP($A223,Assumptions!$A$43:$M$98,11,FALSE)*J223)","v":15.570455083728422},0,null,20.35673345894444,26.173651472852406,-2.6299258682813189,30.036664855314132,34.086580666484004,0]
[{"$f":"'Gas Use Per Customer'!B223","v":2040},{"$f":"'Gas Use Per Customer'!C223","v":6},{"$f":"'Daily efficiency'!CP225","v":59},{"$f":"'Gas Use Per Customer'!P223","v":139.57259626572733},{"$f":"'Gas Use Per Customer'!R223","v":21.01242879337131},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.809943034697049},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":125.61533663915459},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1012428793371312},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.957259626572734},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1012428793371312},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F224*'Daily efficiency'!BJ225","v":234.89955782177415},{"$f":"G224*'Daily efficiency'!BK225","v":2152.7624579121521},{"$f":"H224*'Daily efficiency'!BL225","v":25.799260190870765},{"$f":"I224*'Daily efficiency'!BM225","v":327.15816564686497},{"$f":"J224*'Daily efficiency'!BN225","v":61.566416364577911},{"$f":"K224*'Daily efficiency'!BO225","v":0},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,7,FALSE)","v":0},51.347482432179184,447.86040374949954,5.6395468416295165,68.061939494547659,13.458009508434062,0,{"$f":"(V224+AB224)-(VLOOKUP($A224,Assumptions!$A$43:$M$98,11,FALSE)*F224)","v":34.219552981736761},{"$f":"(W224+AC224)-(VLOOKUP($A224,Assumptions!$A$43:$R$98,16,FALSE)*G224)","v":328.21465075839961},{"$f":"(X224+AD224)-VLOOKUP($A224,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A224,Assumptions!$A$44:$M$98,11,FALSE)*$H224)","v":-11.884302403470844},{"$f":"(Y224+AE224)-VLOOKUP($A224,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A224,Assumptions!$A$43:$R$98,16,FALSE)*I224)","v":39.385108876185939},{"$f":"(Z224+AF224)-(VLOOKUP($A224,Assumptions!$A$43:$M$98,11,FALSE)*J224)","v":11.317018327128759},0,null,20.356733458944447,26.128549231312125,-6.2447555618413277,28.218368024910866,24.77502783556282,0]
[{"$f":"'Gas Use Per Customer'!B224","v":2040},{"$f":"'Gas Use Per Customer'!C224","v":7},{"$f":"'Daily efficiency'!CP226","v":61},{"$f":"'Gas Use Per Customer'!P224","v":118.66585377189803},{"$f":"'Gas Use Per Customer'!R224","v":16.66450103950104},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.331600831600833},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.79926839470822},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6664501039501041},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.866585377189804},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6664501039501041},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F225*'Daily efficiency'!BJ226","v":186.29373900527733},{"$f":"G225*'Daily efficiency'!BK226","v":1830.2976506210086},{"$f":"H225*'Daily efficiency'!BL226","v":20.460833085833098},{"$f":"I225*'Daily efficiency'!BM226","v":278.15276124132913},{"$f":"J225*'Daily efficiency'!BN226","v":48.82698804573802},{"$f":"K225*'Daily efficiency'!BO226","v":0},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,7,FALSE)","v":0},40.72257342457948,380.77486987760153,4.4726021503186431,57.8668619455567,10.673255131442206,0,{"$f":"(V225+AB225)-(VLOOKUP($A225,Assumptions!$A$43:$M$98,11,FALSE)*F225)","v":27.138784470994022},{"$f":"(W225+AC225)-(VLOOKUP($A225,Assumptions!$A$43:$R$98,16,FALSE)*G225)","v":279.05099421192511},{"$f":"(X225+AD225)-VLOOKUP($A225,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A225,Assumptions!$A$44:$M$98,11,FALSE)*$H225)","v":-12.608229532674597},{"$f":"(Y225+AE225)-VLOOKUP($A225,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A225,Assumptions!$A$43:$R$98,16,FALSE)*I225)","v":31.181351030019812},{"$f":"(Z225+AF225)-(VLOOKUP($A225,Assumptions!$A$43:$M$98,11,FALSE)*J225)","v":8.9752815122440239},0,null,20.356733458944444,26.128549231312128,-8.1356273823559544,26.276599408248686,19.648536643686228,0]
[{"$f":"'Gas Use Per Customer'!B225","v":2040},{"$f":"'Gas Use Per Customer'!C225","v":8},{"$f":"'Daily efficiency'!CP227","v":61},{"$f":"'Gas Use Per Customer'!P225","v":173.33765497793374},{"$f":"'Gas Use Per Customer'!R225","v":22.162091673730195},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.729673338984156},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":156.00388948014037},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2162091673730195},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.333765497793376},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2162091673730195},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F226*'Daily efficiency'!BJ227","v":247.75172759691225},{"$f":"G226*'Daily efficiency'!BK227","v":2673.5534493360656},{"$f":"H226*'Daily efficiency'!BL227","v":27.210827224545696},{"$f":"I226*'Daily efficiency'!BM227","v":406.30346326827691},{"$f":"J226*'Daily efficiency'!BN227","v":64.934928604029437},{"$f":"K226*'Daily efficiency'!BO227","v":0},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,7,FALSE)","v":0},54.1568813423508,556.20568951522432,5.9481060153273226,84.527316256077157,14.194343900212916,0,{"$f":"(V226+AB226)-(VLOOKUP($A226,Assumptions!$A$43:$M$98,11,FALSE)*F226)","v":36.091823447585398},{"$f":"(W226+AC226)-(VLOOKUP($A226,Assumptions!$A$43:$R$98,16,FALSE)*G226)","v":407.6155306558025},{"$f":"(X226+AD226)-VLOOKUP($A226,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A226,Assumptions!$A$44:$M$98,11,FALSE)*$H226)","v":-11.692884285313411},{"$f":"(Y226+AE226)-VLOOKUP($A226,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A226,Assumptions!$A$43:$R$98,16,FALSE)*I226)","v":52.634440541235236},{"$f":"(Z226+AF226)-(VLOOKUP($A226,Assumptions!$A$43:$M$98,11,FALSE)*J226)","v":11.93621166336724},0,null,20.356733458944444,26.128549231312135,-5.7447782699860888,30.365266305198201,26.130555563580156,0]
[{"$f":"'Gas Use Per Customer'!B226","v":2040},{"$f":"'Gas Use Per Customer'!C226","v":9},{"$f":"'Daily efficiency'!CP228","v":58},{"$f":"'Gas Use Per Customer'!P226","v":157.07485439647999},{"$f":"'Gas Use Per Customer'!R226","v":24.002087138012001},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.201669710409604},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.367368956832},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4002087138012005},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.707485439648},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4002087138012005},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F227*'Daily efficiency'!BJ228","v":268.32117843023127},{"$f":"G227*'Daily efficiency'!BK228","v":2422.7166268583105},{"$f":"H227*'Daily efficiency'!BL228","v":29.469991179357226},{"$f":"I227*'Daily efficiency'!BM228","v":368.18345870534927},{"$f":"J227*'Daily efficiency'!BN228","v":70.326115314375144},{"$f":"K227*'Daily efficiency'!BO228","v":0},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,7,FALSE)","v":0},58.653226610504895,504.02163168885301,6.4419442437036922,76.596835783539007,15.372821490656527,0,{"$f":"(V227+AB227)-(VLOOKUP($A227,Assumptions!$A$43:$M$98,11,FALSE)*F227)","v":39.088327226149545},{"$f":"(W227+AC227)-(VLOOKUP($A227,Assumptions!$A$43:$R$98,16,FALSE)*G227)","v":369.37242594896509},{"$f":"(X227+AD227)-VLOOKUP($A227,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A227,Assumptions!$A$44:$M$98,11,FALSE)*$H227)","v":-11.386526243135787},{"$f":"(Y227+AE227)-VLOOKUP($A227,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A227,Assumptions!$A$43:$R$98,16,FALSE)*I227)","v":46.2529548597564},{"$f":"(Z227+AF227)-(VLOOKUP($A227,Assumptions!$A$43:$M$98,11,FALSE)*J227)","v":12.927209067612107},0,null,20.356733458944454,26.128549231312128,-4.9445819994320948,29.446441340004142,28.300030558268634,0]
[{"$f":"'Gas Use Per Customer'!B227","v":2040},{"$f":"'Gas Use Per Customer'!C227","v":10},{"$f":"'Daily efficiency'!CP229","v":53},{"$f":"'Gas Use Per Customer'!P227","v":225.04580791354812},{"$f":"'Gas Use Per Customer'!R227","v":46.5},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.200000000000003},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":202.54122712219331},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6500000000000004},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.504580791354812},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6500000000000004},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F228*'Daily efficiency'!BJ229","v":519.82707692307656},{"$f":"G228*'Daily efficiency'!BK229","v":3541.3543029594025},{"$f":"H228*'Daily efficiency'!BL229","v":67.77717857142855},{"$f":"I228*'Daily efficiency'!BM229","v":527.50737374935704},{"$f":"J228*'Daily efficiency'!BN229","v":136.24499999999992},{"$f":"K228*'Daily efficiency'!BO229","v":0},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,7,FALSE)","v":0},113.63074476423948,736.74285897833454,14.815640856334131,109.74256101499977,29.782251651917608,0,{"$f":"(V228+AB228)-(VLOOKUP($A228,Assumptions!$A$43:$M$98,11,FALSE)*F228)","v":75.727048467273349},{"$f":"(W228+AC228)-(VLOOKUP($A228,Assumptions!$A$43:$R$98,16,FALSE)*G228)","v":543.82694377930886},{"$f":"(X228+AD228)-VLOOKUP($A228,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A228,Assumptions!$A$44:$M$98,11,FALSE)*$H228)","v":-5.3051792445816943},{"$f":"(Y228+AE228)-VLOOKUP($A228,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A228,Assumptions!$A$43:$R$98,16,FALSE)*I228)","v":72.924601262424076},{"$f":"(Z228+AF228)-(VLOOKUP($A228,Assumptions!$A$43:$M$98,11,FALSE)*J228)","v":25.044289614796842},0,null,20.356733458944447,26.850185095956665,9.5104616117524365,32.404336671953573,54.82654126671445,0]
[{"$f":"'Gas Use Per Customer'!B228","v":2040},{"$f":"'Gas Use Per Customer'!C228","v":11},{"$f":"'Daily efficiency'!CP230","v":46},{"$f":"'Gas Use Per Customer'!P228","v":329.78332121752072},{"$f":"'Gas Use Per Customer'!R228","v":74.969340992706378},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.490802297811914},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.934996365256211},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.981604595623828},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":230.84832485226448},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.4969340992706384},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F229*'Daily efficiency'!BJ230","v":365.71114028938837},{"$f":"G229*'Daily efficiency'!BK230","v":1762.0128862463177},{"$f":"H229*'Daily efficiency'!BL230","v":753.12057980101577},{"$f":"I229*'Daily efficiency'!BM230","v":5411.0847345370812},{"$f":"J229*'Daily efficiency'!BN230","v":219.66016910862959},{"$f":"K229*'Daily efficiency'!BO230","v":0},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,7,FALSE)","v":0},79.94202511657906,366.56891694935865,164.62715425793212,1125.7213191477083,48.016253325230196,0,{"$f":"(V229+AB229)-(VLOOKUP($A229,Assumptions!$A$43:$M$98,11,FALSE)*F229)","v":57.025774047456196},{"$f":"(W229+AC229)-(VLOOKUP($A229,Assumptions!$A$43:$R$98,16,FALSE)*G229)","v":272.33558164177214},{"$f":"(X229+AD229)-VLOOKUP($A229,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A229,Assumptions!$A$44:$M$98,11,FALSE)*$H229)","v":103.41179405589133},{"$f":"(Y229+AE229)-VLOOKUP($A229,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A229,Assumptions!$A$43:$R$98,16,FALSE)*I229)","v":890.46067869954459},{"$f":"(Z229+AF229)-(VLOOKUP($A229,Assumptions!$A$43:$M$98,11,FALSE)*J229)","v":40.377502968855907},0,null,25.355153316608948,27.526718719060909,22.989796603643626,38.573408720613884,88.393756294086103,0]
[{"$f":"'Gas Use Per Customer'!B229","v":2040},{"$f":"'Gas Use Per Customer'!C229","v":12},{"$f":"'Daily efficiency'!CP231","v":37},{"$f":"'Gas Use Per Customer'!P229","v":482.4156449923077},{"$f":"'Gas Use Per Customer'!R229","v":110.10904425914048},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.03271327774214},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.7246934976923},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.065426555484279},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.69095149461538},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.010904425914049},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F230*'Daily efficiency'!BJ231","v":540.95329355314311},{"$f":"G230*'Daily efficiency'!BK231","v":3227.0431753777807},{"$f":"H230*'Daily efficiency'!BL231","v":1341.13541517411},{"$f":"I230*'Daily efficiency'!BM231","v":7436.7172798664187},{"$f":"J230*'Daily efficiency'!BN231","v":478.72570920151458},{"$f":"K230*'Daily efficiency'!BO231","v":0},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10244309046184888},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.5331849775865368E-2},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10559677111389375},{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.1232615052237135},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,7,FALSE)","v":0},118.24879533585361,671.35361550453842,293.16328991166182,1547.1336334813429,104.64625889891184,0,{"$f":"(V230+AB230)-(VLOOKUP($A230,Assumptions!$A$43:$M$98,11,FALSE)*F230)","v":84.591216520146673},{"$f":"(W230+AC230)-(VLOOKUP($A230,Assumptions!$A$43:$R$98,16,FALSE)*G230)","v":533.5066344493589},{"$f":"(X230+AD230)-VLOOKUP($A230,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A230,Assumptions!$A$44:$M$98,11,FALSE)*$H230)","v":210.46527421645283},{"$f":"(Y230+AE230)-VLOOKUP($A230,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A230,Assumptions!$A$43:$R$98,16,FALSE)*I230)","v":1210.107819622129},{"$f":"(Z230+AF230)-(VLOOKUP($A230,Assumptions!$A$43:$M$98,11,FALSE)*J230)","v":93.427065960342858},0,null,25.608316158862223,36.863552553169917,31.857097606067224,35.834771831054667,84.849583963750717,0]
[{"$f":"'Gas Use Per Customer'!B230","v":2041},{"$f":"'Gas Use Per Customer'!C230","v":1},{"$f":"'Daily efficiency'!CP232","v":40},{"$f":"'Gas Use Per Customer'!P230","v":496.38855947915226},{"$f":"'Gas Use Per Customer'!R230","v":105.44814340588988},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.634443021766963},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.91656784374567},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.268886043533925},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":347.47199163540654},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.544814340588989},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F231*'Daily efficiency'!BJ232","v":522.42844721219842},{"$f":"G231*'Daily efficiency'!BK232","v":2975.755455846981},{"$f":"H231*'Daily efficiency'!BL232","v":1379.5960741324059},{"$f":"I231*'Daily efficiency'!BM232","v":7914.8515307583757},{"$f":"J231*'Daily efficiency'!BN232","v":378.72891247779921},{"$f":"K231*'Daily efficiency'!BO232","v":0},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,7,FALSE)","v":0},116.33927384899118,630.67609601538379,307.22141247467562,1677.4589639588851,84.338911669924272,0,{"$f":"(V231+AB231)-(VLOOKUP($A231,Assumptions!$A$43:$M$98,11,FALSE)*F231)","v":83.397292884507578},{"$f":"(W231+AC231)-(VLOOKUP($A231,Assumptions!$A$43:$R$98,16,FALSE)*G231)","v":485.71597771025438},{"$f":"(X231+AD231)-VLOOKUP($A231,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A231,Assumptions!$A$44:$M$98,11,FALSE)*$H231)","v":225.61616960450988},{"$f":"(Y231+AE231)-VLOOKUP($A231,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A231,Assumptions!$A$43:$R$98,16,FALSE)*I231)","v":1323.4974069723846},{"$f":"(Z231+AF231)-(VLOOKUP($A231,Assumptions!$A$43:$M$98,11,FALSE)*J231)","v":73.358251348429732},0,null,26.362813730314056,32.616651373533109,35.659892834096745,38.089326300610047,69.568082451731669,0]
[{"$f":"'Gas Use Per Customer'!B231","v":2041},{"$f":"'Gas Use Per Customer'!C231","v":2},{"$f":"'Daily efficiency'!CP233","v":45},{"$f":"'Gas Use Per Customer'!P231","v":389.79592242961644},{"$f":"'Gas Use Per Customer'!R231","v":80.863327782759058},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.258998334827716},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.93877672888493},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.517996669655432},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":272.85714570073151},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0863327782759065},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F232*'Daily efficiency'!BJ233","v":400.62633068225455},{"$f":"G232*'Daily efficiency'!BK233","v":2086.3683497476177},{"$f":"H232*'Daily efficiency'!BL233","v":864.30919911032504},{"$f":"I232*'Daily efficiency'!BM233","v":6395.7714952251481},{"$f":"J232*'Daily efficiency'!BN233","v":236.92955040348394},{"$f":"K232*'Daily efficiency'!BO233","v":0},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,7,FALSE)","v":0},89.215234440378737,442.18104114821068,192.47249100249701,1355.5079567070745,52.76169778732077,0,{"$f":"(V232+AB232)-(VLOOKUP($A232,Assumptions!$A$43:$M$98,11,FALSE)*F232)","v":63.95354543850619},{"$f":"(W232+AC232)-(VLOOKUP($A232,Assumptions!$A$43:$R$98,16,FALSE)*G232)","v":328.34912066732102},{"$f":"(X232+AD232)-VLOOKUP($A232,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A232,Assumptions!$A$44:$M$98,11,FALSE)*$H232)","v":126.22783205755336},{"$f":"(Y232+AE232)-VLOOKUP($A232,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A232,Assumptions!$A$43:$R$98,16,FALSE)*I232)","v":1074.1788613104668},{"$f":"(Z232+AF232)-(VLOOKUP($A232,Assumptions!$A$43:$M$98,11,FALSE)*J232)","v":44.341134786696585},0,null,26.362813730314056,28.078720322906868,26.016703228082772,39.367811260791441,97.102832574017356,0]
[{"$f":"'Gas Use Per Customer'!B232","v":2041},{"$f":"'Gas Use Per Customer'!C232","v":3},{"$f":"'Daily efficiency'!CP234","v":47},{"$f":"'Gas Use Per Customer'!P232","v":319.72584304035524},{"$f":"'Gas Use Per Customer'!R232","v":65.561599999999999},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.668479999999999},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.917752912106565},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.336959999999998},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.80809012824866},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.5561600000000002},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F233*'Daily efficiency'!BJ234","v":318.36804654545426},{"$f":"G233*'Daily efficiency'!BK234","v":1709.9240866357766},{"$f":"H233*'Daily efficiency'!BL234","v":681.11662088941762},{"$f":"I233*'Daily efficiency'!BM234","v":5246.0616326061518},{"$f":"J233*'Daily efficiency'!BN234","v":192.0954879999999},{"$f":"K233*'Daily efficiency'!BO234","v":0},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,7,FALSE)","v":0},70.897187068329188,362.39814173008989,151.67744693766215,1111.8405793080972,42.777627640384296,0,{"$f":"(V233+AB233)-(VLOOKUP($A233,Assumptions!$A$43:$M$98,11,FALSE)*F233)","v":50.415755063520123},{"$f":"(W233+AC233)-(VLOOKUP($A233,Assumptions!$A$43:$R$98,16,FALSE)*G233)","v":269.02875368261277},{"$f":"(X233+AD233)-VLOOKUP($A233,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A233,Assumptions!$A$44:$M$98,11,FALSE)*$H233)","v":94.993301986845466},{"$f":"(Y233+AE233)-VLOOKUP($A233,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A233,Assumptions!$A$43:$R$98,16,FALSE)*I233)","v":878.25739292278547},{"$f":"(Z233+AF233)-(VLOOKUP($A233,Assumptions!$A$43:$M$98,11,FALSE)*J233)","v":35.950483638781272},0,null,25.632766265374919,28.047858244670834,24.148612904211578,39.241539142732421,78.728111279165574,0]
[{"$f":"'Gas Use Per Customer'!B233","v":2041},{"$f":"'Gas Use Per Customer'!C233","v":4},{"$f":"'Daily efficiency'!CP235","v":51},{"$f":"'Gas Use Per Customer'!P233","v":255.20513560664909},{"$f":"'Gas Use Per Customer'!R233","v":49.185897435897438},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.348717948717955},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":229.68462204598418},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.9185897435897443},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.520513560664909},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9185897435897443},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F234*'Daily efficiency'!BJ235","v":549.8529309664691},{"$f":"G234*'Daily efficiency'!BK235","v":4080.347169023637},{"$f":"H234*'Daily efficiency'!BL235","v":80.846047657712674},{"$f":"I234*'Daily efficiency'!BM235","v":598.20083786198575},{"$f":"J234*'Daily efficiency'!BN235","v":144.11467948717944},{"$f":"K234*'Daily efficiency'!BO235","v":0},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,7,FALSE)","v":0},122.44641549236991,864.7812164440096,18.003557287604785,126.78157686467121,32.09281051211309,0,{"$f":"(V234+AB234)-(VLOOKUP($A234,Assumptions!$A$43:$M$98,11,FALSE)*F234)","v":81.471307545895314},{"$f":"(W234+AC234)-(VLOOKUP($A234,Assumptions!$A$43:$R$98,16,FALSE)*G234)","v":641.19890813033362},{"$f":"(X234+AD234)-VLOOKUP($A234,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A234,Assumptions!$A$44:$M$98,11,FALSE)*$H234)","v":-2.8396121469030904},{"$f":"(Y234+AE234)-VLOOKUP($A234,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A234,Assumptions!$A$43:$R$98,16,FALSE)*I234)","v":86.217817221953112},{"$f":"(Z234+AF234)-(VLOOKUP($A234,Assumptions!$A$43:$M$98,11,FALSE)*J234)","v":26.970922018803765},0,null,20.704945877035819,27.916492728971726,15.163945140701696,33.783731278371185,59.063732530916852,0]
[{"$f":"'Gas Use Per Customer'!B234","v":2041},{"$f":"'Gas Use Per Customer'!C234","v":5},{"$f":"'Daily efficiency'!CP236","v":55},{"$f":"'Gas Use Per Customer'!P234","v":168.16375646839219},{"$f":"'Gas Use Per Customer'!R234","v":29.185680313644831},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.348544250915864},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.34738082155297},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9185680313644831},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.816375646839219},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9185680313644831},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F235*'Daily efficiency'!BJ236","v":326.26896527856712},{"$f":"G235*'Daily efficiency'!BK236","v":2597.0325869504941},{"$f":"H235*'Daily efficiency'!BL236","v":36.250861036465039},{"$f":"I235*'Daily efficiency'!BM236","v":394.17584516191152},{"$f":"J235*'Daily efficiency'!BN236","v":85.514043318979304},{"$f":"K235*'Daily efficiency'!BO236","v":0},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,7,FALSE)","v":0},72.656637865955631,550.4102731104573,8.0726822436413386,83.540898053909871,19.043070408415794,0,{"$f":"(V235+AB235)-(VLOOKUP($A235,Assumptions!$A$43:$M$98,11,FALSE)*F235)","v":48.343034502278883},{"$f":"(W235+AC235)-(VLOOKUP($A235,Assumptions!$A$43:$R$98,16,FALSE)*G235)","v":403.08392422438726},{"$f":"(X235+AD235)-VLOOKUP($A235,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A235,Assumptions!$A$44:$M$98,11,FALSE)*$H235)","v":-10.687799118016805},{"$f":"(Y235+AE235)-VLOOKUP($A235,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A235,Assumptions!$A$43:$R$98,16,FALSE)*I235)","v":51.450022792036862},{"$f":"(Z235+AF235)-(VLOOKUP($A235,Assumptions!$A$43:$M$98,11,FALSE)*J235)","v":16.0038699879562},0,null,20.704945877035822,26.633029394783232,-2.6151168743754667,30.595191183010552,35.046940396371994,0]
[{"$f":"'Gas Use Per Customer'!B235","v":2041},{"$f":"'Gas Use Per Customer'!C235","v":6},{"$f":"'Daily efficiency'!CP237","v":58},{"$f":"'Gas Use Per Customer'!P235","v":140.41164300626352},{"$f":"'Gas Use Per Customer'!R235","v":21.193760474410212},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.95500837952817},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.37047870563717},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1193760474410213},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.041164300626352},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1193760474410213},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F236*'Daily efficiency'!BJ237","v":236.92667863269887},{"$f":"G236*'Daily efficiency'!BK237","v":2165.7038831760415},{"$f":"H236*'Daily efficiency'!BL237","v":26.021900955818719},{"$f":"I236*'Daily efficiency'!BM237","v":329.12489120668181},{"$f":"J236*'Daily efficiency'!BN237","v":62.097718190021894},{"$f":"K236*'Daily efficiency'!BO237","v":0},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,7,FALSE)","v":0},52.761058274427519,458.995267061709,5.7948013312159308,69.754119438768726,13.828503176765279,0,{"$f":"(V236+AB236)-(VLOOKUP($A236,Assumptions!$A$43:$M$98,11,FALSE)*F236)","v":35.105253084281955},{"$f":"(W236+AC236)-(VLOOKUP($A236,Assumptions!$A$43:$R$98,16,FALSE)*G236)","v":335.9822282259878},{"$f":"(X236+AD236)-VLOOKUP($A236,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A236,Assumptions!$A$44:$M$98,11,FALSE)*$H236)","v":-12.133455258750814},{"$f":"(Y236+AE236)-VLOOKUP($A236,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A236,Assumptions!$A$43:$R$98,16,FALSE)*I236)","v":40.364723071378933},{"$f":"(Z236+AF236)-(VLOOKUP($A236,Assumptions!$A$43:$M$98,11,FALSE)*J236)","v":11.621527527997085},0,null,20.704945877035819,26.587082020050957,-6.3386539275348834,28.747418808836482,25.450030704762362,0]
[{"$f":"'Gas Use Per Customer'!B236","v":2041},{"$f":"'Gas Use Per Customer'!C236","v":7},{"$f":"'Daily efficiency'!CP238","v":61},{"$f":"'Gas Use Per Customer'!P236","v":118.69860984943979},{"$f":"'Gas Use Per Customer'!R236","v":16.696855996894811},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.35748479751585},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.82874886449581},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6696855996894813},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.86986098494398},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6696855996894813},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F237*'Daily efficiency'!BJ238","v":186.6554375628252},{"$f":"G237*'Daily efficiency'!BK238","v":1830.8028791249344},{"$f":"H237*'Daily efficiency'!BL238","v":20.50055881066362},{"$f":"I237*'Daily efficiency'!BM238","v":278.22954148708703},{"$f":"J237*'Daily efficiency'!BN238","v":48.921788070901776},{"$f":"K237*'Daily efficiency'!BO238","v":0},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,7,FALSE)","v":0},41.566186110084693,388.01696897220177,4.5652569998019334,58.967453349180531,10.894363294981877,0,{"$f":"(V237+AB237)-(VLOOKUP($A237,Assumptions!$A$43:$M$98,11,FALSE)*F237)","v":27.656599978589448},{"$f":"(W237+AC237)-(VLOOKUP($A237,Assumptions!$A$43:$R$98,16,FALSE)*G237)","v":284.02647081597758},{"$f":"(X237+AD237)-VLOOKUP($A237,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A237,Assumptions!$A$44:$M$98,11,FALSE)*$H237)","v":-12.894722207833523},{"$f":"(Y237+AE237)-VLOOKUP($A237,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A237,Assumptions!$A$43:$R$98,16,FALSE)*I237)","v":31.691672612845956},{"$f":"(Z237+AF237)-(VLOOKUP($A237,Assumptions!$A$43:$M$98,11,FALSE)*J237)","v":9.1556650285449717},0,null,20.704945877035822,26.587082020050961,-8.3294652080315892,26.699278663031052,20.050028323526849,0]
[{"$f":"'Gas Use Per Customer'!B237","v":2041},{"$f":"'Gas Use Per Customer'!C237","v":8},{"$f":"'Daily efficiency'!CP239","v":61},{"$f":"'Gas Use Per Customer'!P237","v":175.90328612644103},{"$f":"'Gas Use Per Customer'!R237","v":22.450172044406933},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.960137635525548},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.31295751379693},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2450172044406935},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.590328612644104},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2450172044406935},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F238*'Daily efficiency'!BJ239","v":250.97220022073603},{"$f":"G238*'Daily efficiency'!BK239","v":2713.1256473543722},{"$f":"H238*'Daily efficiency'!BL239","v":27.564535047285176},{"$f":"I238*'Daily efficiency'!BM239","v":412.31730268037802},{"$f":"J238*'Daily efficiency'!BN239","v":65.779004090112281},{"$f":"K238*'Daily efficiency'!BO239","v":0},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,7,FALSE)","v":0},55.888846952670875,575.01482116434181,6.1383295808233074,87.38576493680327,14.648286499691967,0,{"$f":"(V238+AB238)-(VLOOKUP($A238,Assumptions!$A$43:$M$98,11,FALSE)*F238)","v":37.186367768767049},{"$f":"(W238+AC238)-(VLOOKUP($A238,Assumptions!$A$43:$R$98,16,FALSE)*G238)","v":420.90795862561617},{"$f":"(X238+AD238)-VLOOKUP($A238,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A238,Assumptions!$A$44:$M$98,11,FALSE)*$H238)","v":-11.920761258363221},{"$f":"(Y238+AE238)-VLOOKUP($A238,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A238,Assumptions!$A$43:$R$98,16,FALSE)*I238)","v":54.541499269079637},{"$f":"(Z238+AF238)-(VLOOKUP($A238,Assumptions!$A$43:$M$98,11,FALSE)*J238)","v":12.310476601703989},0,null,20.704945877035815,26.587082020050957,-5.7824316775399138,31.006526637526637,26.958763101395956,0]
[{"$f":"'Gas Use Per Customer'!B238","v":2041},{"$f":"'Gas Use Per Customer'!C238","v":9},{"$f":"'Daily efficiency'!CP240","v":58},{"$f":"'Gas Use Per Customer'!P238","v":159.05633474198817},{"$f":"'Gas Use Per Customer'!R238","v":24.400857309865557},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.520685847892448},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.15070126778934},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.440085730986556},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.905633474198817},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.440085730986556},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F239*'Daily efficiency'!BJ240","v":272.77906085601074},{"$f":"G239*'Daily efficiency'!BK240","v":2453.2789049345852},{"$f":"H239*'Daily efficiency'!BL240","v":29.959604994170181},{"$f":"I239*'Daily efficiency'!BM240","v":372.8280486352204},{"$f":"J239*'Daily efficiency'!BN240","v":71.494511917906053},{"$f":"K239*'Daily efficiency'!BO240","v":0},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,7,FALSE)","v":0},60.745003513003702,519.94338417860945,6.6716862537323642,79.0164856242762,15.921069469134038,0,{"$f":"(V239+AB239)-(VLOOKUP($A239,Assumptions!$A$43:$M$98,11,FALSE)*F239)","v":40.417474396323215},{"$f":"(W239+AC239)-(VLOOKUP($A239,Assumptions!$A$43:$R$98,16,FALSE)*G239)","v":380.59594358345271},{"$f":"(X239+AD239)-VLOOKUP($A239,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A239,Assumptions!$A$44:$M$98,11,FALSE)*$H239)","v":-11.590535827051246},{"$f":"(Y239+AE239)-VLOOKUP($A239,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A239,Assumptions!$A$43:$R$98,16,FALSE)*I239)","v":47.812155728060233},{"$f":"(Z239+AF239)-(VLOOKUP($A239,Assumptions!$A$43:$M$98,11,FALSE)*J239)","v":13.380128329548977},0,null,20.704945877035819,26.587082020050953,-4.918849573318882,30.059887778514636,29.301197798683013,0]
[{"$f":"'Gas Use Per Customer'!B239","v":2041},{"$f":"'Gas Use Per Customer'!C239","v":10},{"$f":"'Daily efficiency'!CP241","v":52},{"$f":"'Gas Use Per Customer'!P239","v":226.77248209961198},{"$f":"'Gas Use Per Customer'!R239","v":46.996443582282581},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.597154865826063},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.09523388965079},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6996443582282579},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.677248209961199},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6996443582282579},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F240*'Daily efficiency'!BJ241","v":525.37685791738136},{"$f":"G240*'Daily efficiency'!BK241","v":3568.5255047485743},{"$f":"H240*'Daily efficiency'!BL241","v":68.488090491238566},{"$f":"I240*'Daily efficiency'!BM241","v":531.55469804149072},{"$f":"J240*'Daily efficiency'!BN241","v":137.69957969608788},{"$f":"K240*'Daily efficiency'!BO241","v":0},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,7,FALSE)","v":0},116.99585363954429,756.30668153327144,15.251571306220109,112.65671751378018,30.664235832945081,0,{"$f":"(V240+AB240)-(VLOOKUP($A240,Assumptions!$A$43:$M$98,11,FALSE)*F240)","v":77.84470566274625},{"$f":"(W240+AC240)-(VLOOKUP($A240,Assumptions!$A$43:$R$98,16,FALSE)*G240)","v":557.63389664072463},{"$f":"(X240+AD240)-VLOOKUP($A240,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A240,Assumptions!$A$44:$M$98,11,FALSE)*$H240)","v":-5.3636031320781967},{"$f":"(Y240+AE240)-VLOOKUP($A240,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A240,Assumptions!$A$43:$R$98,16,FALSE)*I240)","v":74.860682695631994},{"$f":"(Z240+AF240)-(VLOOKUP($A240,Assumptions!$A$43:$M$98,11,FALSE)*J240)","v":25.770342335845328},0,null,20.704945877035819,27.322240015767512,9.8879681741419123,33.011360991651856,56.434578168790409,0]
[{"$f":"'Gas Use Per Customer'!B240","v":2041},{"$f":"'Gas Use Per Customer'!C240","v":11},{"$f":"'Daily efficiency'!CP242","v":46},{"$f":"'Gas Use Per Customer'!P240","v":329.97603034066651},{"$f":"'Gas Use Per Customer'!R240","v":75.02249646484124},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.506748939452372},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.992809102199956},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.013497878904744},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":230.98322123846654},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.502249646484124},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F241*'Daily efficiency'!BJ242","v":365.97044026548059},{"$f":"G241*'Daily efficiency'!BK242","v":1763.0425197554553},{"$f":"H241*'Daily efficiency'!BL242","v":753.65456448680482},{"$f":"I241*'Daily efficiency'!BM242","v":5414.2467058296579},{"$f":"J241*'Daily efficiency'!BN242","v":219.81591464198473},{"$f":"K241*'Daily efficiency'!BO242","v":0},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,7,FALSE)","v":0},81.497735236052193,373.65596399520541,167.83087757424343,1147.4854120110829,48.950672625820999,0,{"$f":"(V241+AB241)-(VLOOKUP($A241,Assumptions!$A$43:$M$98,11,FALSE)*F241)","v":58.060720883509333},{"$f":"(W241+AC241)-(VLOOKUP($A241,Assumptions!$A$43:$R$98,16,FALSE)*G241)","v":277.29321855596663},{"$f":"(X241+AD241)-VLOOKUP($A241,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A241,Assumptions!$A$44:$M$98,11,FALSE)*$H241)","v":105.23556792795915},{"$f":"(Y241+AE241)-VLOOKUP($A241,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A241,Assumptions!$A$43:$R$98,16,FALSE)*I241)","v":906.91772504499386},{"$f":"(Z241+AF241)-(VLOOKUP($A241,Assumptions!$A$43:$M$98,11,FALSE)*J241)","v":41.138334508306713},0,null,25.797026944986243,28.011450636751778,23.378669262953917,39.263359484830033,90.089007134127712,0]
[{"$f":"'Gas Use Per Customer'!B241","v":2041},{"$f":"'Gas Use Per Customer'!C241","v":12},{"$f":"'Daily efficiency'!CP243","v":37},{"$f":"'Gas Use Per Customer'!P241","v":484.22523475563315},{"$f":"'Gas Use Per Customer'!R241","v":110.58447780261898},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.175343340785695},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.26757042668993},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.350686681571389},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.95766432894317},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.058447780261899},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F242*'Daily efficiency'!BJ243","v":543.28904483443705},{"$f":"G242*'Daily efficiency'!BK243","v":3110.2432650012784},{"$f":"H242*'Daily efficiency'!BL243","v":1329.1666482132543},{"$f":"I242*'Daily efficiency'!BM243","v":7560.7240558121812},{"$f":"J242*'Daily efficiency'!BN243","v":449.43672123715993},{"$f":"K242*'Daily efficiency'!BO243","v":0},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.10436268587626242},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":9.7118193597125452E-2},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.10757546071309709},{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.12557119950504006},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,7,FALSE)","v":0},120.98470767323597,659.17919302640905,295.99131422224912,1602.4058432624188,100.08479069013029,0,{"$f":"(V242+AB242)-(VLOOKUP($A242,Assumptions!$A$43:$M$98,11,FALSE)*F242)","v":86.438136770426127},{"$f":"(W242+AC242)-(VLOOKUP($A242,Assumptions!$A$43:$R$98,16,FALSE)*G242)","v":517.77112473781335},{"$f":"(X242+AD242)-VLOOKUP($A242,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A242,Assumptions!$A$44:$M$98,11,FALSE)*$H242)","v":211.17689147543089},{"$f":"(Y242+AE242)-VLOOKUP($A242,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A242,Assumptions!$A$43:$R$98,16,FALSE)*I242)","v":1256.7324029811634},{"$f":"(Z242+AF242)-(VLOOKUP($A242,Assumptions!$A$43:$M$98,11,FALSE)*J242)","v":88.569267055860337},0,null,26.054933594058472,35.642581700580543,31.82738597550707,37.076382546746636,80.091952158011395,0]
[{"$f":"'Gas Use Per Customer'!B242","v":2042},{"$f":"'Gas Use Per Customer'!C242","v":1},{"$f":"'Daily efficiency'!CP244","v":40},{"$f":"'Gas Use Per Customer'!P242","v":499.3492124174935},{"$f":"'Gas Use Per Customer'!R242","v":106.14560754813209},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.843682264439625},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.80476372524805},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.68736452887925},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":349.54444869224545},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.61456075481321},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F243*'Daily efficiency'!BJ244","v":525.8839381961908},{"$f":"G243*'Daily efficiency'!BK244","v":3081.2725589154647},{"$f":"H243*'Daily efficiency'!BL244","v":1384.3835319575946},{"$f":"I243*'Daily efficiency'!BM244","v":7895.9835834102842},{"$f":"J243*'Daily efficiency'!BN244","v":401.29887756906692},{"$f":"K243*'Daily efficiency'!BO244","v":0},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,7,FALSE)","v":0},123.65538609621484,689.54537181792489,325.52140827239651,1767.0098414816182,94.36068311192254,0,{"$f":"(V243+AB243)-(VLOOKUP($A243,Assumptions!$A$43:$M$98,11,FALSE)*F243)","v":89.7660003495956},{"$f":"(W243+AC243)-(VLOOKUP($A243,Assumptions!$A$43:$R$98,16,FALSE)*G243)","v":540.51251166255793},{"$f":"(X243+AD243)-VLOOKUP($A243,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A243,Assumptions!$A$44:$M$98,11,FALSE)*$H243)","v":241.67548765725309},{"$f":"(Y243+AE243)-VLOOKUP($A243,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A243,Assumptions!$A$43:$R$98,16,FALSE)*I243)","v":1403.1993519971902},{"$f":"(Z243+AF243)-(VLOOKUP($A243,Assumptions!$A$43:$M$98,11,FALSE)*J243)","v":83.064221196382789},0,null,28.18957920888402,36.081129746574284,37.947164158074798,40.1436600480138,78.254977398586206,0]
[{"$f":"'Gas Use Per Customer'!B243","v":2042},{"$f":"'Gas Use Per Customer'!C243","v":2},{"$f":"'Daily efficiency'!CP245","v":45},{"$f":"'Gas Use Per Customer'!P243","v":388.96629802444011},{"$f":"'Gas Use Per Customer'!R243","v":80.668409975125968},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.200522992537788},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.68988940733203},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.401045985075577},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":272.27640861710807},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0668409975125979},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F244*'Daily efficiency'!BJ245","v":399.66063698403747},{"$f":"G244*'Daily efficiency'!BK245","v":2081.9278156077289},{"$f":"H244*'Daily efficiency'!BL245","v":862.22581645928824},{"$f":"I244*'Daily efficiency'!BM245","v":6382.1590179850145},{"$f":"J244*'Daily efficiency'!BN245","v":236.35844122711902},{"$f":"K244*'Daily efficiency'!BO245","v":0},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,7,FALSE)","v":0},93.97547022111786,465.9061028397316,202.74219935696385,1428.2372392939405,55.576890990983706,0,{"$f":"(V244+AB244)-(VLOOKUP($A244,Assumptions!$A$43:$M$98,11,FALSE)*F244)","v":68.220255979456283},{"$f":"(W244+AC244)-(VLOOKUP($A244,Assumptions!$A$43:$R$98,16,FALSE)*G244)","v":349.81748498053105},{"$f":"(X244+AD244)-VLOOKUP($A244,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A244,Assumptions!$A$44:$M$98,11,FALSE)*$H244)","v":135.16462175173581},{"$f":"(Y244+AE244)-VLOOKUP($A244,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A244,Assumptions!$A$43:$R$98,16,FALSE)*I244)","v":1141.2966485005677},{"$f":"(Z244+AF244)-(VLOOKUP($A244,Assumptions!$A$43:$M$98,11,FALSE)*J244)","v":46.991819577096514},0,null,28.189579208884016,29.978388595383379,27.925971226616408,41.916839372798165,102.56871056808022,0]
[{"$f":"'Gas Use Per Customer'!B244","v":2042},{"$f":"'Gas Use Per Customer'!C244","v":3},{"$f":"'Daily efficiency'!CP246","v":47},{"$f":"'Gas Use Per Customer'!P244","v":319.5073142372359},{"$f":"'Gas Use Per Customer'!R244","v":65.513065646908871},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.653919694072659},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.852194271170774},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.307839388145318},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.65511996606512},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.5513065646908872},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F245*'Daily efficiency'!BJ246","v":311.68917594833448},{"$f":"G245*'Daily efficiency'!BK246","v":1708.7553739020041},{"$f":"H245*'Daily efficiency'!BL246","v":680.6123995986851},{"$f":"I245*'Daily efficiency'!BM246","v":5242.4760120045694},{"$f":"J245*'Daily efficiency'!BN246","v":191.95328234544289},{"$f":"K245*'Daily efficiency'!BO246","v":0},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,7,FALSE)","v":0},73.290021988698797,382.39536980716042,160.03795313263342,1173.1922450302841,45.135543257467397,0,{"$f":"(V245+AB245)-(VLOOKUP($A245,Assumptions!$A$43:$M$98,11,FALSE)*F245)","v":52.37349416963734},{"$f":"(W245+AC245)-(VLOOKUP($A245,Assumptions!$A$43:$R$98,16,FALSE)*G245)","v":287.03707605756824},{"$f":"(X245+AD245)-VLOOKUP($A245,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A245,Assumptions!$A$44:$M$98,11,FALSE)*$H245)","v":102.13774837260559},{"$f":"(Y245+AE245)-VLOOKUP($A245,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A245,Assumptions!$A$43:$R$98,16,FALSE)*I245)","v":934.6224104926639},{"$f":"(Z245+AF245)-(VLOOKUP($A245,Assumptions!$A$43:$M$98,11,FALSE)*J245)","v":38.163367317780242},0,null,26.647862098181076,29.945801266220951,25.984065764603908,41.788554209466476,83.298910575247646,0]
[{"$f":"'Gas Use Per Customer'!B245","v":2042},{"$f":"'Gas Use Per Customer'!C245","v":4},{"$f":"'Daily efficiency'!CP247","v":51},{"$f":"'Gas Use Per Customer'!P245","v":256.52530346300676},{"$f":"'Gas Use Per Customer'!R245","v":49.492499202042772},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.593999361634218},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":230.8727731167061},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.9492499202042772},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.652530346300679},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9492499202042772},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F246*'Daily efficiency'!BJ247","v":556.6336705779587},{"$f":"G246*'Daily efficiency'!BK247","v":4101.4546720623994},{"$f":"H246*'Daily efficiency'!BL247","v":81.356909301394793},{"$f":"I246*'Daily efficiency'!BM247","v":601.29531131728811},{"$f":"J246*'Daily efficiency'!BN247","v":145.01302266198525},{"$f":"K246*'Daily efficiency'!BO247","v":0},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,7,FALSE)","v":0},130.88582185180212,917.84775048821723,19.130114651848434,134.56141613145411,34.098096564335847,0,{"$f":"(V246+AB246)-(VLOOKUP($A246,Assumptions!$A$43:$M$98,11,FALSE)*F246)","v":88.748222736380512},{"$f":"(W246+AC246)-(VLOOKUP($A246,Assumptions!$A$43:$R$98,16,FALSE)*G246)","v":688.16460254313779},{"$f":"(X246+AD246)-VLOOKUP($A246,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A246,Assumptions!$A$44:$M$98,11,FALSE)*$H246)","v":-2.2042343594841869},{"$f":"(Y246+AE246)-VLOOKUP($A246,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A246,Assumptions!$A$43:$R$98,16,FALSE)*I246)","v":92.973917237873692},{"$f":"(Z246+AF246)-(VLOOKUP($A246,Assumptions!$A$43:$M$98,11,FALSE)*J246)","v":28.830896674908146},0,null,22.414563865042574,29.807092159596959,16.925880292364248,36.243565832592942,62.928993239243994,0]
[{"$f":"'Gas Use Per Customer'!B246","v":2042},{"$f":"'Gas Use Per Customer'!C246","v":5},{"$f":"'Daily efficiency'!CP248","v":54},{"$f":"'Gas Use Per Customer'!P246","v":169.06140816135402},{"$f":"'Gas Use Per Customer'!R246","v":29.429083461341524},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.54326676907322},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":152.15526734521862},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9429083461341525},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.906140816135402},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9429083461341525},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F247*'Daily efficiency'!BJ248","v":328.98998778998754},{"$f":"G247*'Daily efficiency'!BK248","v":2610.895447458081},{"$f":"H247*'Daily efficiency'!BL248","v":36.553186477851646},{"$f":"I247*'Daily efficiency'!BM248","v":396.27994073021404},{"$f":"J247*'Daily efficiency'!BN248","v":86.227214541730618},{"$f":"K247*'Daily efficiency'!BO248","v":0},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,7,FALSE)","v":0},77.358103199537098,584.28160367899545,8.5950493229922831,88.681865641570923,20.275309306330293,0,{"$f":"(V247+AB247)-(VLOOKUP($A247,Assumptions!$A$43:$M$98,11,FALSE)*F247)","v":52.302368669624528},{"$f":"(W247+AC247)-(VLOOKUP($A247,Assumptions!$A$43:$R$98,16,FALSE)*G247)","v":432.91035141526913},{"$f":"(X247+AD247)-VLOOKUP($A247,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A247,Assumptions!$A$44:$M$98,11,FALSE)*$H247)","v":-10.604066615151707},{"$f":"(Y247+AE247)-VLOOKUP($A247,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A247,Assumptions!$A$43:$R$98,16,FALSE)*I247)","v":55.795688490363084},{"$f":"(Z247+AF247)-(VLOOKUP($A247,Assumptions!$A$43:$M$98,11,FALSE)*J247)","v":17.143342490091221},0,null,22.215425404910114,28.451880698487894,-2.0090172921594238,33.003208181675078,37.418651796421514,0]
[{"$f":"'Gas Use Per Customer'!B247","v":2042},{"$f":"'Gas Use Per Customer'!C247","v":6},{"$f":"'Daily efficiency'!CP249","v":58},{"$f":"'Gas Use Per Customer'!P247","v":141.14528597751212},{"$f":"'Gas Use Per Customer'!R247","v":21.362089992939215},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.089671994351374},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":127.03075737976091},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1362089992939217},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.114528597751212},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1362089992939217},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F248*'Daily efficiency'!BJ249","v":238.80844726875912},{"$f":"G248*'Daily efficiency'!BK249","v":2177.0195646799393},{"$f":"H248*'Daily efficiency'!BL249","v":26.228577541806903},{"$f":"I248*'Daily efficiency'!BM249","v":330.84455033128853},{"$f":"J248*'Daily efficiency'!BN249","v":62.590923679311878},{"$f":"K248*'Daily efficiency'!BO249","v":0},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,7,FALSE)","v":0},56.152980924546277,487.18629607713001,6.1673396867973311,74.038347504194732,14.717515161675438,0,{"$f":"(V248+AB248)-(VLOOKUP($A248,Assumptions!$A$43:$M$98,11,FALSE)*F248)","v":37.965433338489447},{"$f":"(W248+AC248)-(VLOOKUP($A248,Assumptions!$A$43:$R$98,16,FALSE)*G248)","v":360.81009395093884},{"$f":"(X248+AD248)-VLOOKUP($A248,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A248,Assumptions!$A$44:$M$98,11,FALSE)*$H248)","v":-12.173252883364691},{"$f":"(Y248+AE248)-VLOOKUP($A248,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A248,Assumptions!$A$43:$R$98,16,FALSE)*I248)","v":43.929398146046353},{"$f":"(Z248+AF248)-(VLOOKUP($A248,Assumptions!$A$43:$M$98,11,FALSE)*J248)","v":12.444071713418335},0,null,22.215425404910118,28.403364775059167,-6.0059131965673602,31.123531927977655,27.161586875093775,0]
[{"$f":"'Gas Use Per Customer'!B248","v":2042},{"$f":"'Gas Use Per Customer'!C248","v":7},{"$f":"'Daily efficiency'!CP250","v":61},{"$f":"'Gas Use Per Customer'!P248","v":118.69755343732234},{"$f":"'Gas Use Per Customer'!R248","v":16.730013528312828},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.384010822650263},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.8277980935901},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6730013528312828},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.869755343732235},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6730013528312828},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F249*'Daily efficiency'!BJ250","v":187.02610815712652},{"$f":"G249*'Daily efficiency'!BK250","v":1830.7865850642995},{"$f":"H249*'Daily efficiency'!BL250","v":20.541269943524675},{"$f":"I249*'Daily efficiency'!BM250","v":278.22706525708372},{"$f":"J249*'Daily efficiency'!BN250","v":49.018939637956557},{"$f":"K249*'Daily efficiency'!BO250","v":0},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,7,FALSE)","v":0},43.976976542710148,409.70423498068277,4.8300365941686323,62.263295925379801,11.526223690629678,0,{"$f":"(V249+AB249)-(VLOOKUP($A249,Assumptions!$A$43:$M$98,11,FALSE)*F249)","v":29.733149404909653},{"$f":"(W249+AC249)-(VLOOKUP($A249,Assumptions!$A$43:$R$98,16,FALSE)*G249)","v":303.42689173686114},{"$f":"(X249+AD249)-VLOOKUP($A249,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A249,Assumptions!$A$44:$M$98,11,FALSE)*$H249)","v":-13.017590919961348},{"$f":"(Y249+AE249)-VLOOKUP($A249,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A249,Assumptions!$A$43:$R$98,16,FALSE)*I249)","v":34.387553109716919},{"$f":"(Z249+AF249)-(VLOOKUP($A249,Assumptions!$A$43:$M$98,11,FALSE)*J249)","v":9.745745298404616},0,null,22.215425404910111,28.403364775059181,-8.1875543257927159,28.970734538243953,21.271968989034292,0]
[{"$f":"'Gas Use Per Customer'!B249","v":2042},{"$f":"'Gas Use Per Customer'!C249","v":8},{"$f":"'Daily efficiency'!CP251","v":61},{"$f":"'Gas Use Per Customer'!P249","v":178.76910008610082},{"$f":"'Gas Use Per Customer'!R249","v":22.771060968513609},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.216848774810888},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":160.89219007749074},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.277106096851361},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.876910008610082},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.277106096851361},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F250*'Daily efficiency'!BJ251","v":254.55944218708794},{"$f":"G250*'Daily efficiency'!BK251","v":2757.3278537242418},{"$f":"H250*'Daily efficiency'!BL251","v":27.958525524388342},{"$f":"I250*'Daily efficiency'!BM251","v":419.03477060182053},{"$f":"J250*'Daily efficiency'!BN251","v":66.719208637744842},{"$f":"K250*'Daily efficiency'!BO251","v":0},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,7,FALSE)","v":0},59.856641022449558,617.05111241097632,6.5741164871046829,93.774075864607212,15.688232526045251,0,{"$f":"(V250+AB250)-(VLOOKUP($A250,Assumptions!$A$43:$M$98,11,FALSE)*F250)","v":40.469504506933944},{"$f":"(W250+AC250)-(VLOOKUP($A250,Assumptions!$A$43:$R$98,16,FALSE)*G250)","v":456.9879564229127},{"$f":"(X250+AD250)-VLOOKUP($A250,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A250,Assumptions!$A$44:$M$98,11,FALSE)*$H250)","v":-11.916424699239688},{"$f":"(Y250+AE250)-VLOOKUP($A250,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A250,Assumptions!$A$43:$R$98,16,FALSE)*I250)","v":59.922131632917441},{"$f":"(Z250+AF250)-(VLOOKUP($A250,Assumptions!$A$43:$M$98,11,FALSE)*J250)","v":13.2648404616058},0,null,22.215425404910111,28.403364775059185,-5.3423082121350047,33.519289185914708,28.953072987651051,0]
[{"$f":"'Gas Use Per Customer'!B250","v":2042},{"$f":"'Gas Use Per Customer'!C250","v":9},{"$f":"'Daily efficiency'!CP252","v":57},{"$f":"'Gas Use Per Customer'!P250","v":160.75203371295868},{"$f":"'Gas Use Per Customer'!R250","v":24.744534989005302},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.795627991204242},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.67683034166282},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4744534989005302},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.075203371295867},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4744534989005302},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F251*'Daily efficiency'!BJ252","v":276.62106006785848},{"$f":"G251*'Daily efficiency'!BK252","v":2479.4333018741941},{"$f":"H251*'Daily efficiency'!BL252","v":30.381575721738709},{"$f":"I251*'Daily efficiency'!BM252","v":376.80276702317525},{"$f":"J251*'Daily efficiency'!BN252","v":72.501487517785506},{"$f":"K251*'Daily efficiency'!BO252","v":0},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,7,FALSE)","v":0},65.044169446137772,554.86222829971064,7.1438680728093011,84.323148673504463,17.047866991931276,0,{"$f":"(V251+AB251)-(VLOOKUP($A251,Assumptions!$A$43:$M$98,11,FALSE)*F251)","v":43.976829698194848},{"$f":"(W251+AC251)-(VLOOKUP($A251,Assumptions!$A$43:$R$98,16,FALSE)*G251)","v":410.93087866935974},{"$f":"(X251+AD251)-VLOOKUP($A251,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A251,Assumptions!$A$44:$M$98,11,FALSE)*$H251)","v":-11.556698517588483},{"$f":"(Y251+AE251)-VLOOKUP($A251,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A251,Assumptions!$A$43:$R$98,16,FALSE)*I251)","v":52.263627370449449},{"$f":"(Z251+AF251)-(VLOOKUP($A251,Assumptions!$A$43:$M$98,11,FALSE)*J251)","v":14.41444952343841},0,null,22.215425404910114,28.40336477505917,-4.412830444779182,32.51195407192931,31.462316515369686,0]
[{"$f":"'Gas Use Per Customer'!B251","v":2042},{"$f":"'Gas Use Per Customer'!C251","v":10},{"$f":"'Daily efficiency'!CP253","v":52},{"$f":"'Gas Use Per Customer'!P251","v":227.38851032886015},{"$f":"'Gas Use Per Customer'!R251","v":47.179652285898264},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.743721828718613},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.64965929597415},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7179652285898266},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.738851032886018},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7179652285898266},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F252*'Daily efficiency'!BJ253","v":527.42496210807826},{"$f":"G252*'Daily efficiency'!BK253","v":3578.2194165819847},{"$f":"H252*'Daily efficiency'!BL253","v":68.761451550588859},{"$f":"I252*'Daily efficiency'!BM253","v":532.99866821084856},{"$f":"J252*'Daily efficiency'!BN253","v":138.23638119768185},{"$f":"K252*'Daily efficiency'!BO253","v":0},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,7,FALSE)","v":0},124.0177396365446,800.75507468952696,16.168441784301343,119.27758996408585,32.504649501513718,0,{"$f":"(V252+AB252)-(VLOOKUP($A252,Assumptions!$A$43:$M$98,11,FALSE)*F252)","v":83.84928367895759},{"$f":"(W252+AC252)-(VLOOKUP($A252,Assumptions!$A$43:$R$98,16,FALSE)*G252)","v":597.15991992770262},{"$f":"(X252+AD252)-VLOOKUP($A252,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A252,Assumptions!$A$44:$M$98,11,FALSE)*$H252)","v":-4.9197643323019529},{"$f":"(Y252+AE252)-VLOOKUP($A252,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A252,Assumptions!$A$43:$R$98,16,FALSE)*I252)","v":80.588756979755999},{"$f":"(Z252+AF252)-(VLOOKUP($A252,Assumptions!$A$43:$M$98,11,FALSE)*J252)","v":27.483592506815341},0,null,22.215425404910114,29.179619549918787,11.248677451999392,35.440997816118625,59.98824200832906,0]
[{"$f":"'Gas Use Per Customer'!B252","v":2042},{"$f":"'Gas Use Per Customer'!C252","v":11},{"$f":"'Daily efficiency'!CP254","v":46},{"$f":"'Gas Use Per Customer'!P252","v":331.71626687184653},{"$f":"'Gas Use Per Customer'!R252","v":75.502496479324037},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.650748943797211},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.514880061553953},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.301497887594422},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":232.20138681029255},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5502496479324037},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F253*'Daily efficiency'!BJ254","v":368.31194881165419},{"$f":"G253*'Daily efficiency'!BK254","v":1772.3405011746952},{"$f":"H253*'Daily efficiency'!BL254","v":758.47650748943772},{"$f":"I253*'Daily efficiency'!BM254","v":5442.8005068332595},{"$f":"J253*'Daily efficiency'!BN254","v":221.22231468441933},{"$f":"K253*'Daily efficiency'!BO254","v":0},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,7,FALSE)","v":0},86.604197097884125,396.62482513414074,178.3467768576819,1218.0220436377488,52.017809916823886,0,{"$f":"(V253+AB253)-(VLOOKUP($A253,Assumptions!$A$43:$M$98,11,FALSE)*F253)","v":62.498317569517326},{"$f":"(W253+AC253)-(VLOOKUP($A253,Assumptions!$A$43:$R$98,16,FALSE)*G253)","v":297.62271842682196},{"$f":"(X253+AD253)-VLOOKUP($A253,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A253,Assumptions!$A$44:$M$98,11,FALSE)*$H253)","v":114.06786867904339},{"$f":"(Y253+AE253)-VLOOKUP($A253,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A253,Assumptions!$A$43:$R$98,16,FALSE)*I253)","v":970.94997886543331},{"$f":"(Z253+AF253)-(VLOOKUP($A253,Assumptions!$A$43:$M$98,11,FALSE)*J253)","v":43.98251674070162},0,null,27.592163828486633,29.907358401349661,25.179712371117926,41.814994828549189,96.000326657525505,0]
[{"$f":"'Gas Use Per Customer'!B253","v":2042},{"$f":"'Gas Use Per Customer'!C253","v":12},{"$f":"'Daily efficiency'!CP255","v":37},{"$f":"'Gas Use Per Customer'!P253","v":485.5088058547895},{"$f":"'Gas Use Per Customer'!R253","v":110.91036325465997},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.273108976397992},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.65264175643685},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.546217952795985},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":339.85616409835262},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.091036325465998},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F254*'Daily efficiency'!BJ255","v":544.89008323949065},{"$f":"G254*'Daily efficiency'!BK255","v":3075.4056225309423},{"$f":"H254*'Daily efficiency'!BL255","v":1327.1463130722748},{"$f":"I254*'Daily efficiency'!BM255","v":7612.8877068237762},{"$f":"J254*'Daily efficiency'!BN255","v":440.2783645844662},{"$f":"K254*'Daily efficiency'!BO255","v":0},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.1101967654580967},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10254729179953663},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11358914073276249},{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13259087674837386},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,7,FALSE)","v":0},128.12445623285231,688.23243414255035,312.06275345092649,1703.6569742008107,103.52624829966059,0,{"$f":"(V254+AB254)-(VLOOKUP($A254,Assumptions!$A$43:$M$98,11,FALSE)*F254)","v":92.71381446955138},{"$f":"(W254+AC254)-(VLOOKUP($A254,Assumptions!$A$43:$R$98,16,FALSE)*G254)","v":543.33030119063062},{"$f":"(X254+AD254)-VLOOKUP($A254,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A254,Assumptions!$A$44:$M$98,11,FALSE)*$H254)","v":225.17432080241974},{"$f":"(Y254+AE254)-VLOOKUP($A254,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A254,Assumptions!$A$43:$R$98,16,FALSE)*I254)","v":1349.4848481910931},{"$f":"(Z254+AF254)-(VLOOKUP($A254,Assumptions!$A$43:$M$98,11,FALSE)*J254)","v":91.722701045226955},0,null,27.864487966939659,37.303154590165143,33.83728297859772,39.707528971007839,82.699847294362883,0]
[{"$f":"'Gas Use Per Customer'!B254","v":2043},{"$f":"'Gas Use Per Customer'!C254","v":1},{"$f":"'Daily efficiency'!CP256","v":40},{"$f":"'Gas Use Per Customer'!P254","v":496.91781147132411},{"$f":"'Gas Use Per Customer'!R254","v":105.56825396825397},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.67047619047619},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.07534344139722},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.34095238095238},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":347.84246802992686},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.556825396825397},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F255*'Daily efficiency'!BJ256","v":523.02351861471834},{"$f":"G255*'Daily efficiency'!BK256","v":3065.4214404273093},{"$f":"H255*'Daily efficiency'!BL256","v":1361.2368606611337},{"$f":"I255*'Daily efficiency'!BM256","v":7857.5369383005473},{"$f":"J255*'Daily efficiency'!BN256","v":399.1161085509471},{"$f":"K255*'Daily efficiency'!BO256","v":0},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,7,FALSE)","v":0},125.92047095082985,702.38448893823784,327.72443392998804,1800.4089075439574,96.089155772398797,0,{"$f":"(V255+AB255)-(VLOOKUP($A255,Assumptions!$A$43:$M$98,11,FALSE)*F255)","v":91.473907235431255},{"$f":"(W255+AC255)-(VLOOKUP($A255,Assumptions!$A$43:$R$98,16,FALSE)*G255)","v":550.8145321962952},{"$f":"(X255+AD255)-VLOOKUP($A255,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A255,Assumptions!$A$44:$M$98,11,FALSE)*$H255)","v":242.41068009660404},{"$f":"(Y255+AE255)-VLOOKUP($A255,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A255,Assumptions!$A$43:$R$98,16,FALSE)*I255)","v":1430.3250487435046},{"$f":"(Z255+AF255)-(VLOOKUP($A255,Assumptions!$A$43:$M$98,11,FALSE)*J255)","v":84.606967867265936},0,null,28.883022372407176,36.948734745851851,38.270766539579334,41.11990858518304,80.144328135528866,0]
[{"$f":"'Gas Use Per Customer'!B255","v":2043},{"$f":"'Gas Use Per Customer'!C255","v":2},{"$f":"'Daily efficiency'!CP257","v":45},{"$f":"'Gas Use Per Customer'!P255","v":387.47886912809747},{"$f":"'Gas Use Per Customer'!R255","v":80.315060661881475},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.09451819856444},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.24366073842924},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.189036397128881},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":271.23520838966823},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0315060661881486},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F256*'Daily efficiency'!BJ257","v":397.91001599556489},{"$f":"G256*'Daily efficiency'!BK257","v":2073.9664071032835},{"$f":"H256*'Daily efficiency'!BL257","v":858.44903568225914},{"$f":"I256*'Daily efficiency'!BM257","v":6357.7532846538243},{"$f":"J256*'Daily efficiency'!BN257","v":235.32312773931264},{"$f":"K256*'Daily efficiency'!BO257","v":0},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,7,FALSE)","v":0},95.798783088993915,475.21095002364541,206.67580522325269,1456.7612898977088,56.65519429994265,0,{"$f":"(V256+AB256)-(VLOOKUP($A256,Assumptions!$A$43:$M$98,11,FALSE)*F256)","v":69.592250818150859},{"$f":"(W256+AC256)-(VLOOKUP($A256,Assumptions!$A$43:$R$98,16,FALSE)*G256)","v":357.02207839059116},{"$f":"(X256+AD256)-VLOOKUP($A256,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A256,Assumptions!$A$44:$M$98,11,FALSE)*$H256)","v":137.84211427897975},{"$f":"(Y256+AE256)-VLOOKUP($A256,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A256,Assumptions!$A$43:$R$98,16,FALSE)*I256)","v":1164.5666296846621},{"$f":"(Z256+AF256)-(VLOOKUP($A256,Assumptions!$A$43:$M$98,11,FALSE)*J256)","v":47.91968354299496},0,null,28.883022372407179,30.713251468736861,28.604455408282959,42.935673307264565,104.57487784293761,0]
[{"$f":"'Gas Use Per Customer'!B256","v":2043},{"$f":"'Gas Use Per Customer'!C256","v":3},{"$f":"'Daily efficiency'!CP258","v":47},{"$f":"'Gas Use Per Customer'!P256","v":318.60012252977742},{"$f":"'Gas Use Per Customer'!R256","v":65.285006982353693},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.585502094706108},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.580036758933218},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.171004189412216},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.02008577084419},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.5285006982353693},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F257*'Daily efficiency'!BJ258","v":310.60414937354113},{"$f":"G257*'Daily efficiency'!BK258","v":1703.9036267394085},{"$f":"H257*'Daily efficiency'!BL258","v":678.24310801693036},{"$f":"I257*'Daily efficiency'!BM258","v":5227.5908104685905},{"$f":"J257*'Daily efficiency'!BN258","v":191.28507045829622},{"$f":"K257*'Daily efficiency'!BO258","v":0},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,7,FALSE)","v":0},74.779468563839785,390.41792501475436,163.29034649694063,1197.8055126010263,46.052816557403489,0,{"$f":"(V257+AB257)-(VLOOKUP($A257,Assumptions!$A$43:$M$98,11,FALSE)*F257)","v":53.477191902579946},{"$f":"(W257+AC257)-(VLOOKUP($A257,Assumptions!$A$43:$R$98,16,FALSE)*G257)","v":293.23846057407854},{"$f":"(X257+AD257)-VLOOKUP($A257,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A257,Assumptions!$A$44:$M$98,11,FALSE)*$H257)","v":104.26516677183412},{"$f":"(Y257+AE257)-VLOOKUP($A257,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A257,Assumptions!$A$43:$R$98,16,FALSE)*I257)","v":954.63280250352932},{"$f":"(Z257+AF257)-(VLOOKUP($A257,Assumptions!$A$43:$M$98,11,FALSE)*J257)","v":38.952057670316876},0,null,27.304478406522261,30.679885729032382,26.617945832498371,42.804790393831432,85.004874227720364,0]
[{"$f":"'Gas Use Per Customer'!B257","v":2043},{"$f":"'Gas Use Per Customer'!C257","v":4},{"$f":"'Daily efficiency'!CP259","v":51},{"$f":"'Gas Use Per Customer'!P257","v":256.55357956522994},{"$f":"'Gas Use Per Customer'!R257","v":49.50092186407273},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.600737491258187},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":230.89822160870696},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.9500921864072733},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.655357956522995},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9500921864072733},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F258*'Daily efficiency'!BJ259","v":556.72839881672951},{"$f":"G258*'Daily efficiency'!BK259","v":4101.9067645071027},{"$f":"H258*'Daily efficiency'!BL259","v":81.377661224287976},{"$f":"I258*'Daily efficiency'!BM259","v":601.36159050089918},{"$f":"J258*'Daily efficiency'!BN259","v":145.03770106173303},{"$f":"K258*'Daily efficiency'!BO259","v":0},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,7,FALSE)","v":0},134.03508575748248,939.87588409997045,19.592070072450973,137.79085897963205,34.91853611419063,0,{"$f":"(V258+AB258)-(VLOOKUP($A258,Assumptions!$A$43:$M$98,11,FALSE)*F258)","v":90.963130698606292},{"$f":"(W258+AC258)-(VLOOKUP($A258,Assumptions!$A$43:$R$98,16,FALSE)*G258)","v":705.11383255533724},{"$f":"(X258+AD258)-VLOOKUP($A258,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A258,Assumptions!$A$44:$M$98,11,FALSE)*$H258)","v":-2.2125507124953767},{"$f":"(Y258+AE258)-VLOOKUP($A258,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A258,Assumptions!$A$43:$R$98,16,FALSE)*I258)","v":95.285560183197077},{"$f":"(Z258+AF258)-(VLOOKUP($A258,Assumptions!$A$43:$M$98,11,FALSE)*J258)","v":29.534541731831105},0,null,22.970059766863255,30.537863290704014,17.379519359955594,37.140608345700471,64.453077846021728,0]
[{"$f":"'Gas Use Per Customer'!B258","v":2043},{"$f":"'Gas Use Per Customer'!C258","v":5},{"$f":"'Daily efficiency'!CP260","v":54},{"$f":"'Gas Use Per Customer'!P258","v":168.67932768193535},{"$f":"'Gas Use Per Customer'!R258","v":29.328148903620601},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.462519122896481},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.81139491374182},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9328148903620601},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.867932768193537},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9328148903620601},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F259*'Daily efficiency'!BJ260","v":327.86163260502855},{"$f":"G259*'Daily efficiency'!BK260","v":2604.9947975396517},{"$f":"H259*'Daily efficiency'!BL260","v":36.427817989387542},{"$f":"I259*'Daily efficiency'!BM260","v":395.38434408645668},{"$f":"J259*'Daily efficiency'!BN260","v":85.931476287608305},{"$f":"K259*'Daily efficiency'!BO260","v":0},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(((U259+S259)*L259),0)","v":78.93429208246576},596.88626021406105,8.7701754006855257,90.594991864033602,20.688423328065628,0,{"$f":"(V259+AB259)-(VLOOKUP($A259,Assumptions!$A$43:$M$98,11,FALSE)*F259)","v":53.415157004425765},{"$f":"(W259+AC259)-(VLOOKUP($A259,Assumptions!$A$43:$R$98,16,FALSE)*G259)","v":442.53446716214523},{"$f":"(X259+AD259)-VLOOKUP($A259,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A259,Assumptions!$A$44:$M$98,11,FALSE)*$H259)","v":-10.8403428866563},{"$f":"(Y259+AE259)-VLOOKUP($A259,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A259,Assumptions!$A$43:$R$98,16,FALSE)*I259)","v":57.024166233456128},{"$f":"(Z259+AF259)-(VLOOKUP($A259,Assumptions!$A$43:$M$98,11,FALSE)*J259)","v":17.498531443310629},0,null,22.766164504603115,29.150280017754284,-2.0701674859707744,33.806256532502829,38.186954771376257,0]
[{"$f":"'Gas Use Per Customer'!B259","v":2043},{"$f":"'Gas Use Per Customer'!C259","v":6},{"$f":"'Daily efficiency'!CP261","v":58},{"$f":"'Gas Use Per Customer'!P259","v":141.06553534485971},{"$f":"'Gas Use Per Customer'!R259","v":21.338617912165187},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.070894329732152},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.95898181037374},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.133861791216519},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.106553534485972},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.133861791216519},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F260*'Daily efficiency'!BJ261","v":238.5460510722416},{"$f":"G260*'Daily efficiency'!BK261","v":2175.7894939313665},{"$f":"H260*'Daily efficiency'!BL261","v":26.199758297488923},{"$f":"I260*'Daily efficiency'!BM261","v":330.65761484835127},{"$f":"J260*'Daily efficiency'!BN261","v":62.52215048264398},{"$f":"K260*'Daily efficiency'!BO261","v":0},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.431128860200516,498.54182252967422,6.3077199900220284,75.764061918488181,15.052513612552557,{"$f":"IFERROR((T260*Q260),0)","v":0},{"$f":"(V260+AB260)-(VLOOKUP($A260,Assumptions!$A$43:$M$98,11,FALSE)*F260)","v":38.863878855137884},{"$f":"(W260+AC260)-(VLOOKUP($A260,Assumptions!$A$43:$R$98,16,FALSE)*G260)","v":369.45832061197393},{"$f":"(X260+AD260)-VLOOKUP($A260,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A260,Assumptions!$A$44:$M$98,11,FALSE)*$H260)","v":-12.433812663197626},{"$f":"(Y260+AE260)-VLOOKUP($A260,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A260,Assumptions!$A$43:$R$98,16,FALSE)*I260)","v":45.000824191712432},{"$f":"(Z260+AF260)-(VLOOKUP($A260,Assumptions!$A$43:$M$98,11,FALSE)*J260)","v":12.731607361919728},0,null,{"$f":"IF(F260<10,AB260+AH260,IFERROR((AH260)/(F260/10),0))","v":22.766164504603125},{"$f":"IF(G260<10,AC260+AI260,IFERROR((AI260)/(G260/10),0))","v":29.100605198913598},{"$f":"IF(H260<10,AD260+AJ260,IFERROR((AJ260)/(H260/10),0))","v":-6.1260926731755978},{"$f":"IF(I260<10,AE260+AK260,IFERROR((AK260)/(I260/10),0))","v":31.900651056758786},{"$f":"IF(J260<10,AF260+AL260,IFERROR((AL260)/(J260/10),0))","v":27.784120974472287},{"$f":"IF(K260<10,AG260+AM260,IFERROR((AM260)/(K260/10),0))","v":0}]
[{"$f":"'Gas Use Per Customer'!B260","v":2043},{"$f":"'Gas Use Per Customer'!C260","v":7},{"$f":"'Daily efficiency'!CP262","v":61},{"$f":"'Gas Use Per Customer'!P260","v":118.68657997123819},{"$f":"'Gas Use Per Customer'!R260","v":16.725476358503883},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.380381086803107},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.81792197411437},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6725476358503883},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.868657997123819},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6725476358503883},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F261*'Daily efficiency'!BJ262","v":186.97538678681926},{"$f":"G261*'Daily efficiency'!BK262","v":1830.6173307375107},{"$f":"H261*'Daily efficiency'!BL262","v":20.535699163222109},{"$f":"I261*'Daily efficiency'!BM262","v":278.20134345258248},{"$f":"J261*'Daily efficiency'!BN262","v":49.005645730416347},{"$f":"K261*'Daily efficiency'!BO262","v":0},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.015239128765444,419.45202096332696,4.9440700425602655,63.744679888333607,11.798348965200622,0,{"$f":"(V261+AB261)-(VLOOKUP($A261,Assumptions!$A$43:$M$98,11,FALSE)*F261)","v":30.461995695643978},{"$f":"(W261+AC261)-(VLOOKUP($A261,Assumptions!$A$43:$R$98,16,FALSE)*G261)","v":310.84661755370615},{"$f":"(X261+AD261)-VLOOKUP($A261,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A261,Assumptions!$A$44:$M$98,11,FALSE)*$H261)","v":-13.295711789166743},{"$f":"(Y261+AE261)-VLOOKUP($A261,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A261,Assumptions!$A$43:$R$98,16,FALSE)*I261)","v":35.256786440233356},{"$f":"(Z261+AF261)-(VLOOKUP($A261,Assumptions!$A$43:$M$98,11,FALSE)*J261)","v":9.9791935360604391},0,null,22.766164504603118,29.100605198913616,-8.3516417466064787,29.705790198670545,21.77754250126106,0]
[{"$f":"'Gas Use Per Customer'!B261","v":2043},{"$f":"'Gas Use Per Customer'!C261","v":8},{"$f":"'Daily efficiency'!CP263","v":61},{"$f":"'Gas Use Per Customer'!P261","v":178.1062495966253},{"$f":"'Gas Use Per Customer'!R261","v":22.702981134505183},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.162384907604146},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":160.29562463696277},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2702981134505182},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.81062495966253},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2702981134505182},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F262*'Daily efficiency'!BJ263","v":253.79837248579742},{"$f":"G262*'Daily efficiency'!BK263","v":2747.1040727877971},{"$f":"H262*'Daily efficiency'!BL263","v":27.874936455813422},{"$f":"I262*'Daily efficiency'!BM263","v":417.48104905448992},{"$f":"J262*'Daily efficiency'!BN263","v":66.519734724100147},{"$f":"K262*'Daily efficiency'!BO263","v":0},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.103199861090168,629.44796587455187,6.7110273272933219,95.658042125738419,16.01495157649541,0,{"$f":"(V262+AB262)-(VLOOKUP($A262,Assumptions!$A$43:$M$98,11,FALSE)*F262)","v":41.34878426024369},{"$f":"(W262+AC262)-(VLOOKUP($A262,Assumptions!$A$43:$R$98,16,FALSE)*G262)","v":466.46996876735028},{"$f":"(X262+AD262)-VLOOKUP($A262,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A262,Assumptions!$A$44:$M$98,11,FALSE)*$H262)","v":-12.178901025399314},{"$f":"(Y262+AE262)-VLOOKUP($A262,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A262,Assumptions!$A$43:$R$98,16,FALSE)*I262)","v":61.128749377906978},{"$f":"(Z262+AF262)-(VLOOKUP($A262,Assumptions!$A$43:$M$98,11,FALSE)*J262)","v":13.545649626389599},0,null,22.766164504603118,29.100605198913609,-5.4678736981059926,34.321507255557435,29.56060120288501,0]
[{"$f":"'Gas Use Per Customer'!B262","v":2043},{"$f":"'Gas Use Per Customer'!C262","v":9},{"$f":"'Daily efficiency'!CP264","v":57},{"$f":"'Gas Use Per Customer'!P262","v":160.74713691135244},{"$f":"'Gas Use Per Customer'!R262","v":24.739147236892951},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.791317789514363},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.67242322021721},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4739147236892953},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.074713691135244},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4739147236892953},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F263*'Daily efficiency'!BJ264","v":276.56082997255209},{"$f":"G263*'Daily efficiency'!BK264","v":2479.3577737910045},{"$f":"H263*'Daily efficiency'!BL264","v":30.374960588383242},{"$f":"I263*'Daily efficiency'!BM264","v":376.79128892021026},{"$f":"J263*'Daily efficiency'!BN264","v":72.485701404096318},{"$f":"K263*'Daily efficiency'!BO264","v":0},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,7,FALSE)","v":0},66.583372864250663,568.09886558256994,7.3129203683470454,86.334737995344014,17.451287242646345,0,{"$f":"(V263+AB263)-(VLOOKUP($A263,Assumptions!$A$43:$M$98,11,FALSE)*F263)","v":45.057239655896225},{"$f":"(W263+AC263)-(VLOOKUP($A263,Assumptions!$A$43:$R$98,16,FALSE)*G263)","v":421.00550713016821},{"$f":"(X263+AD263)-VLOOKUP($A263,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A263,Assumptions!$A$44:$M$98,11,FALSE)*$H263)","v":-11.798472685284086},{"$f":"(Y263+AE263)-VLOOKUP($A263,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A263,Assumptions!$A$43:$R$98,16,FALSE)*I263)","v":53.570405098045896},{"$f":"(Z263+AF263)-(VLOOKUP($A263,Assumptions!$A$43:$M$98,11,FALSE)*J263)","v":14.76052059160204},0,null,22.766164504603125,29.100605198913602,-4.4855523169370404,33.325884446444903,32.211807834248383,0]
[{"$f":"'Gas Use Per Customer'!B263","v":2043},{"$f":"'Gas Use Per Customer'!C263","v":10},{"$f":"'Daily efficiency'!CP265","v":52},{"$f":"'Gas Use Per Customer'!P263","v":226.95991283092553},{"$f":"'Gas Use Per Customer'!R263","v":47.046751747579044},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.63740139806324},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.26392154783298},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.704675174757905},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.695991283092553},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.704675174757905},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F264*'Daily efficiency'!BJ265","v":525.93925676708943},{"$f":"G264*'Daily efficiency'!BK265","v":3567.0465793848598},{"$f":"H264*'Daily efficiency'!BL265","v":67.890168306842952},{"$f":"I264*'Daily efficiency'!BM265","v":531.9940356756897},{"$f":"J264*'Daily efficiency'!BN265","v":137.84698262040652},{"$f":"K264*'Daily efficiency'!BO265","v":0},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,7,FALSE)","v":0},126.62244917599324,817.32258920028778,16.344890166260676,121.89656989355841,33.187335469514359,0,{"$f":"(V264+AB264)-(VLOOKUP($A264,Assumptions!$A$43:$M$98,11,FALSE)*F264)","v":85.685927175408693},{"$f":"(W264+AC264)-(VLOOKUP($A264,Assumptions!$A$43:$R$98,16,FALSE)*G264)","v":609.64053368239888},{"$f":"(X264+AD264)-VLOOKUP($A264,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A264,Assumptions!$A$44:$M$98,11,FALSE)*$H264)","v":-5.192801486399218},{"$f":"(Y264+AE264)-VLOOKUP($A264,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A264,Assumptions!$A$43:$R$98,16,FALSE)*I264)","v":82.400159544539491},{"$f":"(Z264+AF264)-(VLOOKUP($A264,Assumptions!$A$43:$M$98,11,FALSE)*J264)","v":28.070270219441291},0,null,22.766164504603111,29.845727481523841,11.152088679861457,36.306041237301557,61.25760568895565,0]
[{"$f":"'Gas Use Per Customer'!B264","v":2043},{"$f":"'Gas Use Per Customer'!C264","v":11},{"$f":"'Daily efficiency'!CP266","v":46},{"$f":"'Gas Use Per Customer'!P264","v":331.7304363534783},{"$f":"'Gas Use Per Customer'!R264","v":75.506821369373966},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.65204641081219},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.519130906043486},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.30409282162438},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":232.2113054474348},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5506821369373966},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F265*'Daily efficiency'!BJ266","v":368.3330462422951},{"$f":"G265*'Daily efficiency'!BK266","v":1772.4162078815548},{"$f":"H265*'Daily efficiency'!BL266","v":758.51995409919653},{"$f":"I265*'Daily efficiency'!BM266","v":5443.0329996878736},{"$f":"J265*'Daily efficiency'!BN266","v":221.23498661226563},{"$f":"K265*'Daily efficiency'!BO266","v":0},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,7,FALSE)","v":0},88.677982918297005,406.11631273290703,182.61738993831327,1247.1700958765407,53.263405398674699,0,{"$f":"(V265+AB265)-(VLOOKUP($A265,Assumptions!$A$43:$M$98,11,FALSE)*F265)","v":64.040362843331039},{"$f":"(W265+AC265)-(VLOOKUP($A265,Assumptions!$A$43:$R$98,16,FALSE)*G265)","v":304.93183770029088},{"$f":"(X265+AD265)-VLOOKUP($A265,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A265,Assumptions!$A$44:$M$98,11,FALSE)*$H265)","v":116.9215233857945},{"$f":"(Y265+AE265)-VLOOKUP($A265,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A265,Assumptions!$A$43:$R$98,16,FALSE)*I265)","v":994.65236106451619},{"$f":"(Z265+AF265)-(VLOOKUP($A265,Assumptions!$A$43:$M$98,11,FALSE)*J265)","v":45.050865373686044},0,null,28.271336585626777,30.640524582974763,25.808159065484247,42.833933479163598,98.314270772360743,0]
[{"$f":"'Gas Use Per Customer'!B265","v":2043},{"$f":"'Gas Use Per Customer'!C265","v":12},{"$f":"'Daily efficiency'!CP267","v":37},{"$f":"'Gas Use Per Customer'!P265","v":482.71656653073018},{"$f":"'Gas Use Per Customer'!R265","v":110.18184122156751},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.054552366470254},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.81496995921904},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.109104732940509},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.90159657151111},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.018184122156752},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F266*'Daily efficiency'!BJ267","v":541.31093680443587},{"$f":"G266*'Daily efficiency'!BK267","v":2842.7226396714154},{"$f":"H266*'Daily efficiency'!BL267","v":1272.6382033252551},{"$f":"I266*'Daily efficiency'!BM267","v":7728.7905182256682},{"$f":"J266*'Daily efficiency'!BN267","v":385.31656151064948},{"$f":"K266*'Daily efficiency'!BO267","v":0},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11282902548483854},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.1049968295507803},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1163024341164644},{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13575806285700892},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,7,FALSE)","v":0},130.32325634951155,651.35718766958018,306.39387371561395,1770.9090523937577,92.766847309435704,0,{"$f":"(V266+AB266)-(VLOOKUP($A266,Assumptions!$A$43:$M$98,11,FALSE)*F266)","v":94.371294739348059},{"$f":"(W266+AC266)-(VLOOKUP($A266,Assumptions!$A$43:$R$98,16,FALSE)*G266)","v":504.11889711395168},{"$f":"(X266+AD266)-VLOOKUP($A266,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A266,Assumptions!$A$44:$M$98,11,FALSE)*$H266)","v":218.06932409270013},{"$f":"(Y266+AE266)-VLOOKUP($A266,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A266,Assumptions!$A$43:$R$98,16,FALSE)*I266)","v":1410.9324146947044},{"$f":"(Z266+AF266)-(VLOOKUP($A266,Assumptions!$A$43:$M$98,11,FALSE)*J266)","v":80.782860106047877},0,null,28.550165705791265,34.811242046034003,32.986276999761223,41.755719091315534,73.317761992740287,0]
[{"$f":"'Gas Use Per Customer'!B266","v":2044},{"$f":"'Gas Use Per Customer'!C266","v":1},{"$f":"'Daily efficiency'!CP268","v":40},{"$f":"'Gas Use Per Customer'!P266","v":497.35655596142044},{"$f":"'Gas Use Per Customer'!R266","v":105.67218919944355},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.701656759833064},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.20696678842612},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.403313519666128},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":348.1495891729943},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.567218919944356},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F267*'Daily efficiency'!BJ268","v":523.53845154466103},{"$f":"G267*'Daily efficiency'!BK268","v":2894.9888248609818},{"$f":"H267*'Daily efficiency'!BL268","v":1402.477566336953},{"$f":"I267*'Daily efficiency'!BM268","v":7996.0976127509775},{"$f":"J267*'Daily efficiency'!BN268","v":359.55814570184845},{"$f":"K267*'Daily efficiency'!BO268","v":0},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,7,FALSE)","v":0},126.95133253788093,668.10569176766796,340.08274917658468,1845.3398787352232,87.188220057233536,0,{"$f":"(V267+AB267)-(VLOOKUP($A267,Assumptions!$A$43:$M$98,11,FALSE)*F267)","v":91.712284605123784},{"$f":"(W267+AC267)-(VLOOKUP($A267,Assumptions!$A$43:$R$98,16,FALSE)*G267)","v":513.06442588695666},{"$f":"(X267+AD267)-VLOOKUP($A267,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A267,Assumptions!$A$44:$M$98,11,FALSE)*$H267)","v":252.8227731276267},{"$f":"(Y267+AE267)-VLOOKUP($A267,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A267,Assumptions!$A$43:$R$98,16,FALSE)*I267)","v":1466.7950448301199},{"$f":"(Z267+AF267)-(VLOOKUP($A267,Assumptions!$A$43:$M$98,11,FALSE)*J267)","v":75.441870746314493},0,null,28.929808085401376,34.386090470860957,39.875324977961505,42.131172646631349,71.39236095878266,0]
[{"$f":"'Gas Use Per Customer'!B267","v":2044},{"$f":"'Gas Use Per Customer'!C267","v":2},{"$f":"'Daily efficiency'!CP269","v":45},{"$f":"'Gas Use Per Customer'!P267","v":401.14702473951917},{"$f":"'Gas Use Per Customer'!R267","v":83.146707155057882},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.944012146517363},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":120.34410742185574},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.888024293034725},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":280.8029173176634},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3146707155057893},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F268*'Daily efficiency'!BJ269","v":411.93902241239465},{"$f":"G268*'Daily efficiency'!BK269","v":2148.4711334901131},{"$f":"H268*'Daily efficiency'!BL269","v":904.23174438097658},{"$f":"I268*'Daily efficiency'!BM269","v":6582.0203819260323},{"$f":"J268*'Daily efficiency'!BN269","v":243.61985196431951},{"$f":"K268*'Daily efficiency'!BO269","v":0},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,7,FALSE)","v":0},99.889908115267275,495.82429491837723,219.26455360351869,1518.9990519934911,59.074676842362393,0,{"$f":"(V268+AB268)-(VLOOKUP($A268,Assumptions!$A$43:$M$98,11,FALSE)*F268)","v":72.16254842786681},{"$f":"(W268+AC268)-(VLOOKUP($A268,Assumptions!$A$43:$R$98,16,FALSE)*G268)","v":370.77448553229078},{"$f":"(X268+AD268)-VLOOKUP($A268,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A268,Assumptions!$A$44:$M$98,11,FALSE)*$H268)","v":147.02795404527402},{"$f":"(Y268+AE268)-VLOOKUP($A268,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A268,Assumptions!$A$43:$R$98,16,FALSE)*I268)","v":1210.4342832425123},{"$f":"(Z268+AF268)-(VLOOKUP($A268,Assumptions!$A$43:$M$98,11,FALSE)*J268)","v":49.832223613228905},0,null,28.929808085401376,30.809525574241309,29.471592857968076,43.106186175166634,108.9069004555913,0]
[{"$f":"'Gas Use Per Customer'!B268","v":2044},{"$f":"'Gas Use Per Customer'!C268","v":3},{"$f":"'Daily efficiency'!CP270","v":47},{"$f":"'Gas Use Per Customer'!P268","v":319.20488037815915},{"$f":"'Gas Use Per Customer'!R268","v":65.431786572259455},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.629535971677836},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.761464113447744},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.259071943355671},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.4434162647114},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.5431786572259458},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F269*'Daily efficiency'!BJ270","v":314.52007405920648},{"$f":"G269*'Daily efficiency'!BK270","v":1706.0376109837364},{"$f":"H269*'Daily efficiency'!BL270","v":666.98831838660408},{"$f":"I269*'Daily efficiency'!BM270","v":5237.5136772448377},{"$f":"J269*'Daily efficiency'!BN270","v":191.7151346567201},{"$f":"K269*'Daily efficiency'!BO270","v":0},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,7,FALSE)","v":0},76.267067669857852,393.71946049659897,161.73607794528246,1208.7137153789593,46.488451307713873,0,{"$f":"(V269+AB269)-(VLOOKUP($A269,Assumptions!$A$43:$M$98,11,FALSE)*F269)","v":54.447193577972115},{"$f":"(W269+AC269)-(VLOOKUP($A269,Assumptions!$A$43:$R$98,16,FALSE)*G269)","v":294.21352630123329},{"$f":"(X269+AD269)-VLOOKUP($A269,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A269,Assumptions!$A$44:$M$98,11,FALSE)*$H269)","v":101.31444957806724},{"$f":"(Y269+AE269)-VLOOKUP($A269,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A269,Assumptions!$A$43:$R$98,16,FALSE)*I269)","v":959.75132207299555},{"$f":"(Z269+AF269)-(VLOOKUP($A269,Assumptions!$A$43:$M$98,11,FALSE)*J269)","v":39.215159943751964},0,null,27.737381900688014,30.723582708873494,25.806633871592069,42.952768003510414,85.703611251465844,0]
[{"$f":"'Gas Use Per Customer'!B269","v":2044},{"$f":"'Gas Use Per Customer'!C269","v":4},{"$f":"'Daily efficiency'!CP271","v":51},{"$f":"'Gas Use Per Customer'!P269","v":256.52238811844865},{"$f":"'Gas Use Per Customer'!R269","v":49.499746707193516},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.599797365754817},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":230.87014930660379},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.9499746707193522},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.652238811844867},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9499746707193522},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F270*'Daily efficiency'!BJ271","v":556.71518202837319},{"$f":"G270*'Daily efficiency'!BK271","v":4101.4080600775496},{"$f":"H270*'Daily efficiency'!BL271","v":81.368822917169254},{"$f":"I270*'Daily efficiency'!BM271","v":601.2884777496439},{"$f":"J270*'Daily efficiency'!BN271","v":145.03425785207696},{"$f":"K270*'Daily efficiency'!BO271","v":0},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,7,FALSE)","v":0},134.99626244079582,946.5231940338092,19.730891715586431,138.76539036317172,35.168939824075387,0,{"$f":"(V270+AB270)-(VLOOKUP($A270,Assumptions!$A$43:$M$98,11,FALSE)*F270)","v":90.977769398899284},{"$f":"(W270+AC270)-(VLOOKUP($A270,Assumptions!$A$43:$R$98,16,FALSE)*G270)","v":706.62554734201126},{"$f":"(X270+AD270)-VLOOKUP($A270,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A270,Assumptions!$A$44:$M$98,11,FALSE)*$H270)","v":-2.5533000980943719},{"$f":"(Y270+AE270)-VLOOKUP($A270,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A270,Assumptions!$A$43:$R$98,16,FALSE)*I270)","v":95.328216102861546},{"$f":"(Z270+AF270)-(VLOOKUP($A270,Assumptions!$A$43:$M$98,11,FALSE)*J270)","v":29.666628193838321},0,null,22.974301751749671,30.607055501297715,17.177591617492059,37.161752937854274,64.835568017913715,0]
[{"$f":"'Gas Use Per Customer'!B270","v":2044},{"$f":"'Gas Use Per Customer'!C270","v":5},{"$f":"'Daily efficiency'!CP272","v":54},{"$f":"'Gas Use Per Customer'!P270","v":168.4875527551049},{"$f":"'Gas Use Per Customer'!R270","v":29.26798298520729},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.414386388165834},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.63879747959442},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9267982985207293},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.848755275510491},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9267982985207293},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F271*'Daily efficiency'!BJ272","v":327.18903317493863},{"$f":"G271*'Daily efficiency'!BK272","v":2602.0331264590445},{"$f":"H271*'Daily efficiency'!BL272","v":36.353087288437855},{"$f":"I271*'Daily efficiency'!BM272","v":394.93482365796615},{"$f":"J271*'Daily efficiency'!BN272","v":85.755190146657313},{"$f":"K271*'Daily efficiency'!BO272","v":0},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,7,FALSE)","v":0},79.339127108596003,600.49735840993719,8.815155523947972,91.143081899743777,20.794529282494924,0,{"$f":"(V271+AB271)-(VLOOKUP($A271,Assumptions!$A$43:$M$98,11,FALSE)*F271)","v":53.312074626780628},{"$f":"(W271+AC271)-(VLOOKUP($A271,Assumptions!$A$43:$R$98,16,FALSE)*G271)","v":442.92917225947116},{"$f":"(X271+AD271)-VLOOKUP($A271,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A271,Assumptions!$A$44:$M$98,11,FALSE)*$H271)","v":-11.220106219722686},{"$f":"(Y271+AE271)-VLOOKUP($A271,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A271,Assumptions!$A$43:$R$98,16,FALSE)*I271)","v":56.853625477359373},{"$f":"(Z271+AF271)-(VLOOKUP($A271,Assumptions!$A$43:$M$98,11,FALSE)*J271)","v":17.541147722268004},0,null,22.768939464382363,29.209488575578742,-2.4049506957747138,33.743516685767041,38.335677004762928,0]
[{"$f":"'Gas Use Per Customer'!B271","v":2044},{"$f":"'Gas Use Per Customer'!C271","v":6},{"$f":"'Daily efficiency'!CP273","v":58},{"$f":"'Gas Use Per Customer'!P271","v":140.88291565573965},{"$f":"'Gas Use Per Customer'!R271","v":21.303960269960523},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.043168215968418},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.79462409016568},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1303960269960522},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.088291565573966},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1303960269960522},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F272*'Daily efficiency'!BJ273","v":238.15861062406313},{"$f":"G272*'Daily efficiency'!BK273","v":2172.9727747376878},{"$f":"H272*'Daily efficiency'!BL273","v":26.157205314317252},{"$f":"I272*'Daily efficiency'!BM273","v":330.22955429705388},{"$f":"J272*'Daily efficiency'!BN273","v":62.4206035909843},{"$f":"K272*'Daily efficiency'!BO273","v":0},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.750396145479584,501.47878513076699,6.342785444549607,76.210396019872888,15.136192538129732,0,{"$f":"(V272+AB272)-(VLOOKUP($A272,Assumptions!$A$43:$M$98,11,FALSE)*F272)","v":38.805486539067054},{"$f":"(W272+AC272)-(VLOOKUP($A272,Assumptions!$A$43:$R$98,16,FALSE)*G272)","v":369.72623061577832},{"$f":"(X272+AD272)-VLOOKUP($A272,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A272,Assumptions!$A$44:$M$98,11,FALSE)*$H272)","v":-12.807208439695696},{"$f":"(Y272+AE272)-VLOOKUP($A272,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A272,Assumptions!$A$43:$R$98,16,FALSE)*I272)","v":44.789343112541523},{"$f":"(Z272+AF272)-(VLOOKUP($A272,Assumptions!$A$43:$M$98,11,FALSE)*J272)","v":12.768078837328165},{"$f":"AA272+AG272","v":0},null,22.768939464382367,29.159456346734391,-6.464422995146089,31.791891092024525,27.904271375457895,0]
[{"$f":"'Gas Use Per Customer'!B272","v":2044},{"$f":"'Gas Use Per Customer'!C272","v":7},{"$f":"'Daily efficiency'!CP274","v":61},{"$f":"'Gas Use Per Customer'!P272","v":118.6851060040517},{"$f":"'Gas Use Per Customer'!R272","v":16.722044728434508},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.377635782747607},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.81659540364653},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6722044728434509},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.868510600405171},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6722044728434509},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F273*'Daily efficiency'!BJ274","v":186.93702433030219},{"$f":"G273*'Daily efficiency'!BK274","v":1830.5945963232475},{"$f":"H273*'Daily efficiency'!BL274","v":20.531485775140741},{"$f":"I273*'Daily efficiency'!BM274","v":278.19788847349736},{"$f":"J273*'Daily efficiency'!BN274","v":48.995591054313081},{"$f":"K273*'Daily efficiency'!BO274","v":0},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,7,FALSE)","v":0},45.329821084542928,422.46472892047467,4.9786209025266102,64.202525111928821,11.880799881029398,0,{"$f":"(V273+AB273)-(VLOOKUP($A273,Assumptions!$A$43:$M$98,11,FALSE)*F273)","v":30.459457931393565},{"$f":"(W273+AC273)-(VLOOKUP($A273,Assumptions!$A$43:$R$98,16,FALSE)*G273)","v":311.47138507794205},{"$f":"(X273+AD273)-VLOOKUP($A273,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A273,Assumptions!$A$44:$M$98,11,FALSE)*$H273)","v":-13.662054675060794},{"$f":"(Y273+AE273)-VLOOKUP($A273,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A273,Assumptions!$A$43:$R$98,16,FALSE)*I273)","v":35.088051168203684},{"$f":"(Z273+AF273)-(VLOOKUP($A273,Assumptions!$A$43:$M$98,11,FALSE)*J273)","v":10.022004486885727},0,null,22.768939464382363,29.159456346734395,-8.6834337725341832,29.563988565680546,21.902804367915124,0]
[{"$f":"'Gas Use Per Customer'!B273","v":2044},{"$f":"'Gas Use Per Customer'!C273","v":8},{"$f":"'Daily efficiency'!CP275","v":61},{"$f":"'Gas Use Per Customer'!P273","v":177.58847584199717},{"$f":"'Gas Use Per Customer'!R273","v":22.641872394998398},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.113497915998718},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":159.82962825779745},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2641872394998397},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.758847584199717},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2641872394998397},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F274*'Daily efficiency'!BJ275","v":253.11523318617881},{"$f":"G274*'Daily efficiency'!BK275","v":2739.1179499350451},{"$f":"H274*'Daily efficiency'!BL275","v":27.799906563458997},{"$f":"I274*'Daily efficiency'!BM275","v":416.26738737364161},{"$f":"J274*'Daily efficiency'!BN275","v":66.340686117345271},{"$f":"K274*'Daily efficiency'!BO275","v":0},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.377184510163325,632.13380205792953,6.741119343282155,96.066212212387939,16.086762069196038,0,{"$f":"(V274+AB274)-(VLOOKUP($A274,Assumptions!$A$43:$M$98,11,FALSE)*F274)","v":41.242513753759091},{"$f":"(W274+AC274)-(VLOOKUP($A274,Assumptions!$A$43:$R$98,16,FALSE)*G274)","v":466.05450680980306},{"$f":"(X274+AD274)-VLOOKUP($A274,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A274,Assumptions!$A$44:$M$98,11,FALSE)*$H274)","v":-12.557594684712111},{"$f":"(Y274+AE274)-VLOOKUP($A274,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A274,Assumptions!$A$43:$R$98,16,FALSE)*I274)","v":60.831077001374595},{"$f":"(Z274+AF274)-(VLOOKUP($A274,Assumptions!$A$43:$M$98,11,FALSE)*J274)","v":13.569928224645508},0,null,22.768939464382363,29.159456346734391,-5.8164753414299559,34.253955225955551,29.656690293841546,0]
[{"$f":"'Gas Use Per Customer'!B274","v":2044},{"$f":"'Gas Use Per Customer'!C274","v":9},{"$f":"'Daily efficiency'!CP276","v":57},{"$f":"'Gas Use Per Customer'!P274","v":160.50800311134105},{"$f":"'Gas Use Per Customer'!R274","v":24.69690166142793},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.757521329142346},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.45720280020694},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4696901661427932},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.050800311134108},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4696901661427932},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F275*'Daily efficiency'!BJ276","v":276.08856343476896},{"$f":"G275*'Daily efficiency'!BK276","v":2475.6693830835457},{"$f":"H275*'Daily efficiency'!BL276","v":30.323091068488477},{"$f":"I275*'Daily efficiency'!BM276","v":376.23075929298363},{"$f":"J275*'Daily efficiency'!BN276","v":72.36192186798381},{"$f":"K275*'Daily efficiency'!BO276","v":0},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,7,FALSE)","v":0},66.947921252204765,{"$f":"IFERROR(((T275+R275)*M275),0)","v":571.33512625994126},7.3529590929840944,{"$f":"IFERROR(((T275+R275)*O275),0)","v":86.826556822299395},17.546834199166575,0,{"$f":"(V275+AB275)-(VLOOKUP($A275,Assumptions!$A$43:$M$98,11,FALSE)*F275)","v":44.985780710948553},{"$f":"(W275+AC275)-(VLOOKUP($A275,Assumptions!$A$43:$R$98,16,FALSE)*G275)","v":421.22934990239906},{"$f":"(X275+AD275)-VLOOKUP($A275,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A275,Assumptions!$A$44:$M$98,11,FALSE)*$H275)","v":-12.17418865811667},{"$f":"(Y275+AE275)-VLOOKUP($A275,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A275,Assumptions!$A$43:$R$98,16,FALSE)*I275)","v":53.366257043573192},{"$f":"(Z275+AF275)-(VLOOKUP($A275,Assumptions!$A$43:$M$98,11,FALSE)*J275)","v":14.801566631509548},0,null,22.768939464382367,29.159456346734387,-4.8212295651325752,33.248346505534755,32.348400830676127,0]
[{"$f":"'Gas Use Per Customer'!B275","v":2044},{"$f":"'Gas Use Per Customer'!C275","v":10},{"$f":"'Daily efficiency'!CP277","v":52},{"$f":"'Gas Use Per Customer'!P275","v":226.78579004984718},{"$f":"'Gas Use Per Customer'!R275","v":47.007728172702308},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.606182538161846},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":204.10721104486245},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7007728172702308},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.678579004984719},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7007728172702308},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F276*'Daily efficiency'!BJ277","v":525.50300922172892},{"$f":"G276*'Daily efficiency'!BK277","v":3559.8849890254096},{"$f":"H276*'Daily efficiency'!BL277","v":67.16952330720386},{"$f":"I276*'Daily efficiency'!BM277","v":531.58589187684208},{"$f":"J276*'Daily efficiency'!BN277","v":137.73264354601767},{"$f":"K276*'Daily efficiency'!BO277","v":0},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,7,FALSE)","v":0},127.42771247562084,821.55046775366009,16.287744414234975,122.67942348391104,33.398392382723209,0,{"$f":"(V276+AB276)-(VLOOKUP($A276,Assumptions!$A$43:$M$98,11,FALSE)*F276)","v":85.625289369792029},{"$f":"(W276+AC276)-(VLOOKUP($A276,Assumptions!$A$43:$R$98,16,FALSE)*G276)","v":609.46224522012858},{"$f":"(X276+AD276)-VLOOKUP($A276,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A276,Assumptions!$A$44:$M$98,11,FALSE)*$H276)","v":-5.7194386574373626},{"$f":"(Y276+AE276)-VLOOKUP($A276,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A276,Assumptions!$A$43:$R$98,16,FALSE)*I276)","v":82.332185241186011},{"$f":"(Z276+AF276)-(VLOOKUP($A276,Assumptions!$A$43:$M$98,11,FALSE)*J276)","v":28.173089494494608},0,null,22.768939464382367,29.859907550555363,10.568305756797614,36.303943568549649,61.571481877217821,0]
[{"$f":"'Gas Use Per Customer'!B276","v":2044},{"$f":"'Gas Use Per Customer'!C276","v":11},{"$f":"'Daily efficiency'!CP278","v":46},{"$f":"'Gas Use Per Customer'!P276","v":332.45901911251792},{"$f":"'Gas Use Per Customer'!R276","v":75.707936507936509},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.712380952380951},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.737705733755377},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.424761904761901},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":232.72131337876252},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5707936507936511},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F277*'Daily efficiency'!BJ278","v":369.31411457875436},{"$f":"G277*'Daily efficiency'!BK278","v":1776.3089827052943},{"$f":"H277*'Daily efficiency'!BL278","v":760.54029931972752},{"$f":"I277*'Daily efficiency'!BM278","v":5454.9875855981954},{"$f":"J277*'Daily efficiency'!BN278","v":221.82425396825388},{"$f":"K277*'Daily efficiency'!BO278","v":0},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,7,FALSE)","v":0},89.553916875618327,409.93669180758644,184.42122858890298,1258.9023567768465,53.789525005096706,0,{"$f":"(V277+AB277)-(VLOOKUP($A277,Assumptions!$A$43:$M$98,11,FALSE)*F277)","v":64.30720226030914},{"$f":"(W277+AC277)-(VLOOKUP($A277,Assumptions!$A$43:$R$98,16,FALSE)*G277)","v":306.2990367715027},{"$f":"(X277+AD277)-VLOOKUP($A277,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A277,Assumptions!$A$44:$M$98,11,FALSE)*$H277)","v":117.14591917484086},{"$f":"(Y277+AE277)-VLOOKUP($A277,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A277,Assumptions!$A$43:$R$98,16,FALSE)*I277)","v":1000.2992815092075},{"$f":"(Z277+AF277)-(VLOOKUP($A277,Assumptions!$A$43:$M$98,11,FALSE)*J277)","v":45.373953466660311},0,null,28.313721223299481,30.710455440909385,25.789000153803865,42.982710392373193,99.163478471757017,0]
[{"$f":"'Gas Use Per Customer'!B277","v":2044},{"$f":"'Gas Use Per Customer'!C277","v":12},{"$f":"'Daily efficiency'!CP279","v":37},{"$f":"'Gas Use Per Customer'!P277","v":483.26114103309499},{"$f":"'Gas Use Per Customer'!R277","v":110.3363412633306},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.10090237899918},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.97834230992848},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.20180475799836},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.28279872316648},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.033634126333061},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F278*'Daily efficiency'!BJ279","v":542.06997805311971},{"$f":"G278*'Daily efficiency'!BK279","v":2845.9296443076687},{"$f":"H278*'Daily efficiency'!BL279","v":1274.4227320042382},{"$f":"I278*'Daily efficiency'!BM279","v":7737.5097181499514},{"$f":"J278*'Daily efficiency'!BN279","v":385.85686310831193},{"$f":"K278*'Daily efficiency'!BO279","v":0},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.11364082960116995},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.10575228106748709},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.11713922938567281},{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.13673484125050223},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,7,FALSE)","v":0},131.44498907307661,656.78381118572815,309.03110090033783,1785.6629491659148,93.565320361780891,0,{"$f":"(V278+AB278)-(VLOOKUP($A278,Assumptions!$A$43:$M$98,11,FALSE)*F278)","v":94.650562384658656},{"$f":"(W278+AC278)-(VLOOKUP($A278,Assumptions!$A$43:$R$98,16,FALSE)*G278)","v":506.1365176924462},{"$f":"(X278+AD278)-VLOOKUP($A278,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A278,Assumptions!$A$44:$M$98,11,FALSE)*$H278)","v":218.6603673400582},{"$f":"(Y278+AE278)-VLOOKUP($A278,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A278,Assumptions!$A$43:$R$98,16,FALSE)*I278)","v":1417.3707174981466},{"$f":"(Z278+AF278)-(VLOOKUP($A278,Assumptions!$A$43:$M$98,11,FALSE)*J278)","v":81.300511465641577},0,null,28.59455651719923,34.91118118942547,33.02936651642267,41.898988741016389,73.684255372949494,0]
[{"$f":"'Gas Use Per Customer'!B278","v":2045},{"$f":"'Gas Use Per Customer'!C278","v":1},{"$f":"'Daily efficiency'!CP280","v":40},{"$f":"'Gas Use Per Customer'!P278","v":497.79443888795726},{"$f":"'Gas Use Per Customer'!R278","v":105.77565031177174},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":31.732695093531522},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.33833166638718},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":63.465390187063043},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":348.45610722157005},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.577565031177175},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F279*'Daily efficiency'!BJ280","v":524.05103551735749},{"$f":"G279*'Daily efficiency'!BK280","v":2984.1834367928031},{"$f":"H279*'Daily efficiency'!BL280","v":1383.8809029308295},{"$f":"I279*'Daily efficiency'!BM280","v":7937.2680965279769},{"$f":"J279*'Daily efficiency'!BN280","v":379.90519050686004},{"$f":"K279*'Daily efficiency'!BO280","v":0},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,7,FALSE)","v":0},135.20647226266456,732.75537705926331,357.04471937972346,1948.9672803567803,98.016485268459604,0,{"$f":"(V279+AB279)-(VLOOKUP($A279,Assumptions!$A$43:$M$98,11,FALSE)*F279)","v":99.156904529027088},{"$f":"(W279+AC279)-(VLOOKUP($A279,Assumptions!$A$43:$R$98,16,FALSE)*G279)","v":574.16369878114654},{"$f":"(X279+AD279)-VLOOKUP($A279,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A279,Assumptions!$A$44:$M$98,11,FALSE)*$H279)","v":267.79450236496899},{"$f":"(Y279+AE279)-VLOOKUP($A279,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A279,Assumptions!$A$43:$R$98,16,FALSE)*I279)","v":1561.7689494936951},{"$f":"(Z279+AF279)-(VLOOKUP($A279,Assumptions!$A$43:$M$98,11,FALSE)*J279)","v":85.999962690580446},0,null,31.247552165602066,38.447175107312276,42.195360585612057,44.819675050224483,81.304120974058932,0]
[{"$f":"'Gas Use Per Customer'!B279","v":2045},{"$f":"'Gas Use Per Customer'!C279","v":2},{"$f":"'Daily efficiency'!CP281","v":45},{"$f":"'Gas Use Per Customer'!P279","v":389.24207643347648},{"$f":"'Gas Use Per Customer'!R279","v":80.73215298342889},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.219645895028666},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.77262293004294},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.439291790057332},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":272.4694535034335},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0732152983428893},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F280*'Daily efficiency'!BJ281","v":399.97644302644591},{"$f":"G280*'Daily efficiency'!BK281","v":2083.4039094071995},{"$f":"H280*'Daily efficiency'!BL281","v":862.90713480180318},{"$f":"I280*'Daily efficiency'!BM281","v":6386.6839901204821},{"$f":"J280*'Daily efficiency'!BN281","v":236.54520824144655},{"$f":"K280*'Daily efficiency'!BO281","v":0},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,7,FALSE)","v":0},103.1949184040553,511.57224397878463,222.63218976688967,1568.2269989303027,61.029252819602611,0,{"$f":"(V280+AB280)-(VLOOKUP($A280,Assumptions!$A$43:$M$98,11,FALSE)*F280)","v":75.68046485373182},{"$f":"(W280+AC280)-(VLOOKUP($A280,Assumptions!$A$43:$R$98,16,FALSE)*G280)","v":387.56412067401976},{"$f":"(X280+AD280)-VLOOKUP($A280,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A280,Assumptions!$A$44:$M$98,11,FALSE)*$H280)","v":150.45220111876321},{"$f":"(Y280+AE280)-VLOOKUP($A280,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A280,Assumptions!$A$43:$R$98,16,FALSE)*I280)","v":1261.7236296717053},{"$f":"(Z280+AF280)-(VLOOKUP($A280,Assumptions!$A$43:$M$98,11,FALSE)*J280)","v":51.85776830282812},0,null,31.247552165602066,33.189639056596747,31.059950622491368,46.306975459023555,112.88702112243072,0]
[{"$f":"'Gas Use Per Customer'!B280","v":2045},{"$f":"'Gas Use Per Customer'!C280","v":3},{"$f":"'Daily efficiency'!CP282","v":47},{"$f":"'Gas Use Per Customer'!P280","v":318.86711458033153},{"$f":"'Gas Use Per Customer'!R280","v":65.348529689566149},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.604558906869844},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.660134374099457},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.209117813739688},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":223.20698020623206},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.5348529689566153},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F281*'Daily efficiency'!BJ282","v":312.51312035360883},{"$f":"G281*'Daily efficiency'!BK282","v":1705.3315255099346},{"$f":"H281*'Daily efficiency'!BL282","v":678.90304266901774},{"$f":"I281*'Daily efficiency'!BM282","v":5231.9716160340822},{"$f":"J281*'Daily efficiency'!BN282","v":191.47119199042871},{"$f":"K281*'Daily efficiency'!BO282","v":0},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,7,FALSE)","v":0},80.629163335389393,418.73794672925868,175.15867575196657,1284.6915799488104,49.400044374295987,0,{"$f":"(V281+AB281)-(VLOOKUP($A281,Assumptions!$A$43:$M$98,11,FALSE)*F281)","v":58.357626924183236},{"$f":"(W281+AC281)-(VLOOKUP($A281,Assumptions!$A$43:$R$98,16,FALSE)*G281)","v":317.15049034472185},{"$f":"(X281+AD281)-VLOOKUP($A281,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A281,Assumptions!$A$44:$M$98,11,FALSE)*$H281)","v":113.46452138207476},{"$f":"(Y281+AE281)-VLOOKUP($A281,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A281,Assumptions!$A$43:$R$98,16,FALSE)*I281)","v":1030.503100170745},{"$f":"(Z281+AF281)-(VLOOKUP($A281,Assumptions!$A$43:$M$98,11,FALSE)*J281)","v":41.97619890389393},0,null,29.767375640231066,33.153883006732656,28.93829999467992,46.168049906800043,91.376243278189918,0]
[{"$f":"'Gas Use Per Customer'!B281","v":2045},{"$f":"'Gas Use Per Customer'!C281","v":4},{"$f":"'Daily efficiency'!CP283","v":51},{"$f":"'Gas Use Per Customer'!P281","v":256.59756475497005},{"$f":"'Gas Use Per Customer'!R281","v":49.514379414732595},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.611503531786077},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":230.93780827947305},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.9514379414732597},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":25.659756475497005},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9514379414732597},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F282*'Daily efficiency'!BJ283","v":556.87975358647373},{"$f":"G282*'Daily efficiency'!BK283","v":4102.6100216888535},{"$f":"H282*'Daily efficiency'!BL283","v":81.392876498606526},{"$f":"I282*'Daily efficiency'!BM283","v":601.46469178564996},{"$f":"J282*'Daily efficiency'!BN283","v":145.07713168516645},{"$f":"K282*'Daily efficiency'!BO283","v":0},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,7,FALSE)","v":0},143.67636328129186,1007.3809526268926,20.99956483784646,147.68746504768833,37.430261275550322,0,{"$f":"(V282+AB282)-(VLOOKUP($A282,Assumptions!$A$43:$M$98,11,FALSE)*F282)","v":98.676164735552035},{"$f":"(W282+AC282)-(VLOOKUP($A282,Assumptions!$A$43:$R$98,16,FALSE)*G282)","v":762.13370642938435},{"$f":"(X282+AD282)-VLOOKUP($A282,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A282,Assumptions!$A$44:$M$98,11,FALSE)*$H282)","v":-1.776541527850517},{"$f":"(Y282+AE282)-VLOOKUP($A282,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A282,Assumptions!$A$43:$R$98,16,FALSE)*I282)","v":103.28668947826348},{"$f":"(Z282+AF282)-(VLOOKUP($A282,Assumptions!$A$43:$M$98,11,FALSE)*J282)","v":31.805236457332846},0,null,24.910986945085227,33.001686129586723,19.223023309995945,40.252404412681756,69.235497732883175,0]
[{"$f":"'Gas Use Per Customer'!B282","v":2045},{"$f":"'Gas Use Per Customer'!C282","v":5},{"$f":"'Daily efficiency'!CP284","v":55},{"$f":"'Gas Use Per Customer'!P282","v":168.50000506929817},{"$f":"'Gas Use Per Customer'!R282","v":29.276003793866582},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.420803035093268},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.65000456236837},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.9276003793866585},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.850000506929817},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.9276003793866585},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F283*'Daily efficiency'!BJ284","v":327.27869841192614},{"$f":"G283*'Daily efficiency'!BK284","v":2602.2254334485056},{"$f":"H283*'Daily efficiency'!BL284","v":36.363049750062302},{"$f":"I283*'Daily efficiency'!BM284","v":394.9640118824351},{"$f":"J283*'Daily efficiency'!BN284","v":85.778691116029051},{"$f":"K283*'Daily efficiency'!BO284","v":0},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,7,FALSE)","v":0},84.438719246700956,638.96698010262321,9.3817573942277743,96.981974996414223,22.131115931595012,0,{"$f":"(V283+AB283)-(VLOOKUP($A283,Assumptions!$A$43:$M$98,11,FALSE)*F283)","v":57.831782051445728},{"$f":"(W283+AC283)-(VLOOKUP($A283,Assumptions!$A$43:$R$98,16,FALSE)*G283)","v":477.92039235744016},{"$f":"(X283+AD283)-VLOOKUP($A283,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A283,Assumptions!$A$44:$M$98,11,FALSE)*$H283)","v":-11.095191302658629},{"$f":"(Y283+AE283)-VLOOKUP($A283,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A283,Assumptions!$A$43:$R$98,16,FALSE)*I283)","v":61.936828143914383},{"$f":"(Z283+AF283)-(VLOOKUP($A283,Assumptions!$A$43:$M$98,11,FALSE)*J283)","v":18.805248782188109},0,null,24.692484696101893,31.514696866421009,-1.7134339084308543,36.757760403889563,40.936364713783121,0]
[{"$f":"'Gas Use Per Customer'!B283","v":2045},{"$f":"'Gas Use Per Customer'!C283","v":6},{"$f":"'Daily efficiency'!CP285","v":58},{"$f":"'Gas Use Per Customer'!P283","v":140.54568150952215},{"$f":"'Gas Use Per Customer'!R283","v":21.223842739378568},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.979074191502857},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.49111335856995},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1223842739378571},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.054568150952216},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1223842739378571},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F284*'Daily efficiency'!BJ285","v":237.26297058680055},{"$f":"G284*'Daily efficiency'!BK285","v":2167.771287992246},{"$f":"H284*'Daily efficiency'!BL285","v":26.058836247244631},{"$f":"I284*'Daily efficiency'!BM285","v":329.43907745832007},{"$f":"J284*'Daily efficiency'!BN285","v":62.185859226379186},{"$f":"K284*'Daily efficiency'!BO285","v":0},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.214437292222698,532.28834659646679,6.7232446488385973,80.892565934373522,16.044106548364823,0,{"$f":"(V284+AB284)-(VLOOKUP($A284,Assumptions!$A$43:$M$98,11,FALSE)*F284)","v":41.925552962766297},{"$f":"(W284+AC284)-(VLOOKUP($A284,Assumptions!$A$43:$R$98,16,FALSE)*G284)","v":397.95955283695878},{"$f":"(X284+AD284)-VLOOKUP($A284,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A284,Assumptions!$A$44:$M$98,11,FALSE)*$H284)","v":-12.838947439822952},{"$f":"(Y284+AE284)-VLOOKUP($A284,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A284,Assumptions!$A$43:$R$98,16,FALSE)*I284)","v":48.816062858059801},{"$f":"(Z284+AF284)-(VLOOKUP($A284,Assumptions!$A$43:$M$98,11,FALSE)*J284)","v":13.632996007182772},0,null,24.692484696101896,31.461463360579746,-6.1157027909843551,34.73323572361236,29.677102555547595,0]
[{"$f":"'Gas Use Per Customer'!B284","v":2045},{"$f":"'Gas Use Per Customer'!C284","v":7},{"$f":"'Daily efficiency'!CP286","v":61},{"$f":"'Gas Use Per Customer'!P284","v":118.67592495606682},{"$f":"'Gas Use Per Customer'!R284","v":16.717576683212421},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.374061346569938},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":106.80833246046014},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6717576683212423},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.867592495606683},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6717576683212423},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F285*'Daily efficiency'!BJ286","v":186.88707570906871},{"$f":"G285*'Daily efficiency'!BK286","v":1830.4529881855835},{"$f":"H285*'Daily efficiency'!BL286","v":20.525999866664254},{"$f":"I285*'Daily efficiency'!BM286","v":278.17636809702077},{"$f":"J285*'Daily efficiency'!BN286","v":48.982499681812371},{"$f":"K285*'Daily efficiency'!BO286","v":0},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,7,FALSE)","v":0},48.217330957400165,449.46106630385049,5.2957590836468755,68.305194305674817,12.637606904157302,0,{"$f":"(V285+AB285)-(VLOOKUP($A285,Assumptions!$A$43:$M$98,11,FALSE)*F285)","v":33.023880512490607},{"$f":"(W285+AC285)-(VLOOKUP($A285,Assumptions!$A$43:$R$98,16,FALSE)*G285)","v":336.03464383093888},{"$f":"(X285+AD285)-VLOOKUP($A285,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A285,Assumptions!$A$44:$M$98,11,FALSE)*$H285)","v":-13.75450376944632},{"$f":"(Y285+AE285)-VLOOKUP($A285,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A285,Assumptions!$A$43:$R$98,16,FALSE)*I285)","v":38.551176927871801},{"$f":"(Z285+AF285)-(VLOOKUP($A285,Assumptions!$A$43:$M$98,11,FALSE)*J285)","v":10.738425598543607},0,null,24.692484696101893,31.461463360579764,-8.4587446857994451,32.484412438448011,23.376032502700909,0]
[{"$f":"'Gas Use Per Customer'!B285","v":2045},{"$f":"'Gas Use Per Customer'!C285","v":8},{"$f":"'Daily efficiency'!CP287","v":61},{"$f":"'Gas Use Per Customer'!P285","v":177.15068135515943},{"$f":"'Gas Use Per Customer'!R285","v":22.589091838038062},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":18.071273470430452},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":159.4356132196435},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2589091838038065},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.715068135515946},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2589091838038065},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F286*'Daily efficiency'!BJ287","v":252.52519527987641},{"$f":"G286*'Daily efficiency'!BK287","v":2732.3654242906068},{"$f":"H286*'Daily efficiency'!BL287","v":27.735102092951131},{"$f":"I286*'Daily efficiency'!BM287","v":415.24119709649398},{"$f":"J286*'Daily efficiency'!BN287","v":66.186039085451497},{"$f":"K286*'Daily efficiency'!BO287","v":0},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,7,FALSE)","v":0},65.15212927215309,670.92238099529766,7.1557254116112929,101.96096399355068,17.076162914072388,0,{"$f":"(V286+AB286)-(VLOOKUP($A286,Assumptions!$A$43:$M$98,11,FALSE)*F286)","v":44.622464360767601},{"$f":"(W286+AC286)-(VLOOKUP($A286,Assumptions!$A$43:$R$98,16,FALSE)*G286)","v":501.60777036813806},{"$f":"(X286+AD286)-VLOOKUP($A286,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A286,Assumptions!$A$44:$M$98,11,FALSE)*$H286)","v":-12.561564249791392},{"$f":"(Y286+AE286)-VLOOKUP($A286,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A286,Assumptions!$A$43:$R$98,16,FALSE)*I286)","v":65.997147931942337},{"$f":"(Z286+AF286)-(VLOOKUP($A286,Assumptions!$A$43:$M$98,11,FALSE)*J286)","v":14.509954800149202},0,null,24.692484696101889,31.461463360579767,-5.4058388381800988,37.254808972271668,31.58611771422159,0]
[{"$f":"'Gas Use Per Customer'!B286","v":2045},{"$f":"'Gas Use Per Customer'!C286","v":9},{"$f":"'Daily efficiency'!CP288","v":57},{"$f":"'Gas Use Per Customer'!P286","v":160.28750922122811},{"$f":"'Gas Use Per Customer'!R286","v":24.648607206746743},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.718885765397395},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.2587582991053},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.4648607206746744},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.028750922122811},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.4648607206746744},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F287*'Daily efficiency'!BJ288","v":275.54867601092991},{"$f":"G287*'Daily efficiency'!BK288","v":2472.2684936429678},{"$f":"H287*'Daily efficiency'!BL288","v":30.263794677083727},{"$f":"I287*'Daily efficiency'!BM288","v":375.71392161455884},{"$f":"J287*'Daily efficiency'!BN288","v":72.220419115767925},{"$f":"K287*'Daily efficiency'!BO288","v":0},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,7,FALSE)","v":0},71.092244638550582,607.05652672546148,7.8081343957855172,92.255185423511065,18.633047989942696,0,{"$f":"(V287+AB287)-(VLOOKUP($A287,Assumptions!$A$43:$M$98,11,FALSE)*F287)","v":48.690828498625663},{"$f":"(W287+AC287)-(VLOOKUP($A287,Assumptions!$A$43:$R$98,16,FALSE)*G287)","v":453.85916386700313},{"$f":"(X287+AD287)-VLOOKUP($A287,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A287,Assumptions!$A$44:$M$98,11,FALSE)*$H287)","v":-12.143124169184597},{"$f":"(Y287+AE287)-VLOOKUP($A287,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A287,Assumptions!$A$43:$R$98,16,FALSE)*I287)","v":58.082174669536187},{"$f":"(Z287+AF287)-(VLOOKUP($A287,Assumptions!$A$43:$M$98,11,FALSE)*J287)","v":15.832870972452081},0,null,24.692484696101893,31.461463360579753,-4.3349897733990801,36.236245077195271,34.465918962394781,0]
[{"$f":"'Gas Use Per Customer'!B287","v":2045},{"$f":"'Gas Use Per Customer'!C287","v":10},{"$f":"'Daily efficiency'!CP289","v":52},{"$f":"'Gas Use Per Customer'!P287","v":226.27556959767733},{"$f":"'Gas Use Per Customer'!R287","v":46.851145038167942},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.480916030534353},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":203.6480126379096},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.6851145038167941},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":22.627556959767734},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.6851145038167941},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F288*'Daily efficiency'!BJ289","v":523.75255431591268},{"$f":"G288*'Daily efficiency'!BK289","v":3556.2910051566409},{"$f":"H288*'Daily efficiency'!BL289","v":67.614226718143541},{"$f":"I288*'Daily efficiency'!BM289","v":530.38993513695596},{"$f":"J288*'Daily efficiency'!BN289","v":137.27385496183197},{"$f":"K288*'Daily efficiency'!BO289","v":0},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,7,FALSE)","v":0},135.12946336935281,873.23430734427484,17.444638880072194,130.23531734611083,35.41699644761264,0,{"$f":"(V288+AB288)-(VLOOKUP($A288,Assumptions!$A$43:$M$98,11,FALSE)*F288)","v":92.549694547984927},{"$f":"(W288+AC288)-(VLOOKUP($A288,Assumptions!$A$43:$R$98,16,FALSE)*G288)","v":656.96779531172785},{"$f":"(X288+AD288)-VLOOKUP($A288,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A288,Assumptions!$A$44:$M$98,11,FALSE)*$H288)","v":-5.0289137700782902},{"$f":"(Y288+AE288)-VLOOKUP($A288,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A288,Assumptions!$A$43:$R$98,16,FALSE)*I288)","v":89.054623350570566},{"$f":"(Z288+AF288)-(VLOOKUP($A288,Assumptions!$A$43:$M$98,11,FALSE)*J288)","v":30.094525344941655},0,null,24.692484696101882,32.259965948198584,12.415725109993904,39.356711601217725,65.511521792554291,0]
[{"$f":"'Gas Use Per Customer'!B288","v":2045},{"$f":"'Gas Use Per Customer'!C288","v":11},{"$f":"'Daily efficiency'!CP290","v":46},{"$f":"'Gas Use Per Customer'!P288","v":331.38960417507423},{"$f":"'Gas Use Per Customer'!R288","v":75.417404502909179},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.625221350872753},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":99.416881252522259},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":45.250442701745506},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":231.97272292255195},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.5417404502909182},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F289*'Daily efficiency'!BJ290","v":367.89685801170731},{"$f":"G289*'Daily efficiency'!BK290","v":1770.5951616012933},{"$f":"H289*'Daily efficiency'!BL290","v":757.62169780636737},{"$f":"I289*'Daily efficiency'!BM290","v":5437.44062530462},{"$f":"J289*'Daily efficiency'!BN290","v":220.97299519352381},{"$f":"K289*'Daily efficiency'!BO290","v":0},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O$2:$Y$26,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O$2:$Y$26,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O$2:$Y$26,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O$2:$Y$26,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,7,FALSE)","v":0},94.918305579101954,434.76319493711622,195.46828481871518,1335.1437470326932,57.011583072125255,0,{"$f":"(V289+AB289)-(VLOOKUP($A289,Assumptions!$A$43:$M$98,11,FALSE)*F289)","v":69.215179917295558},{"$f":"(W289+AC289)-(VLOOKUP($A289,Assumptions!$A$43:$R$98,16,FALSE)*G289)","v":329.18621499444765},{"$f":"(X289+AD289)-VLOOKUP($A289,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A289,Assumptions!$A$44:$M$98,11,FALSE)*$H289)","v":126.91095194762289},{"$f":"(Y289+AE289)-VLOOKUP($A289,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A289,Assumptions!$A$43:$R$98,16,FALSE)*I289)","v":1071.6463789523204},{"$f":"(Z289+AF289)-(VLOOKUP($A289,Assumptions!$A$43:$M$98,11,FALSE)*J289)","v":48.443874518189787},0,null,30.592045418652059,33.111702041658646,28.04634482453967,46.197085823323626,105.45545759031504,0]
[{"$f":"'Gas Use Per Customer'!B289","v":2045},{"$f":"'Gas Use Per Customer'!C289","v":12},{"$f":"'Daily efficiency'!CP291","v":37},{"$f":"'Gas Use Per Customer'!P289","v":482.99279269963142},{"$f":"'Gas Use Per Customer'!R289","v":110.2583443333962},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.077503300018854},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.89783780988941},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.155006600037709},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.09495488974198},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.02583443333962},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F290*'Daily efficiency'!BJ291","v":541.68678794899199},{"$f":"G290*'Daily efficiency'!BK291","v":2802.3146190295442},{"$f":"H290*'Daily efficiency'!BL291","v":1283.9298910301072},{"$f":"I290*'Daily efficiency'!BM291","v":7765.1686107079831},{"$f":"J290*'Daily efficiency'!BN291","v":375.16290839634274},{"$f":"K290*'Daily efficiency'!BO291","v":0},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12091205820948525},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11251876644242839},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1246343006453105},{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14548372396231823},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,7,FALSE)","v":0},139.75654031018783,688.09815106826875,331.25710939086264,1906.7088782528983,96.792964673744265,{"$f":"IFERROR((T290*Q290),0)","v":0},{"$f":"(V290+AB290)-(VLOOKUP($A290,Assumptions!$A$43:$M$98,11,FALSE)*F290)","v":102.17921849245434},{"$f":"(W290+AC290)-(VLOOKUP($A290,Assumptions!$A$43:$R$98,16,FALSE)*G290)","v":534.22210986221228},{"$f":"(X290+AD290)-VLOOKUP($A290,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A290,Assumptions!$A$44:$M$98,11,FALSE)*$H290)","v":238.95138420791613},{"$f":"(Y290+AE290)-VLOOKUP($A290,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A290,Assumptions!$A$43:$R$98,16,FALSE)*I290)","v":1530.5137005579536},{"$f":"(Z290+AF290)-(VLOOKUP($A290,Assumptions!$A$43:$M$98,11,FALSE)*J290)","v":84.267190734499763},0,null,30.890849761443786,36.868880718781242,36.119924475645043,45.268753006299008,76.427041639311128,0]
[{"$f":"'Gas Use Per Customer'!B290","v":2046},{"$f":"'Gas Use Per Customer'!C290","v":1},{"$f":"C279","v":40},{"$f":"'Gas Use Per Customer'!P290","v":480.14184453500548},{"$f":"'Gas Use Per Customer'!R290","v":101.52865212672543},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.458595638017627},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.04255336050164},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.917191276035254},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.09929117450383},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.152865212672545},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F291*'Daily efficiency'!BJ292","v":540.87081951146422},{"$f":"G291*'Daily efficiency'!BK292","v":2565.3696317126196},{"$f":"H291*'Daily efficiency'!BL292","v":1019.9278310787613},{"$f":"I291*'Daily efficiency'!BM292","v":7878.167385130374},{"$f":"J291*'Daily efficiency'!BN292","v":297.47895073130536},{"$f":"K291*'Daily efficiency'!BO292","v":0},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,7,FALSE)","v":0},140.31753011570405,633.39981160543675,264.59877107532765,1945.1503891883108,77.174641563637223,0,{"$f":"(V291+AB291)-(VLOOKUP($A291,Assumptions!$A$43:$M$98,11,FALSE)*F291)","v":105.01003003744981},{"$f":"(W291+AC291)-(VLOOKUP($A291,Assumptions!$A$43:$R$98,16,FALSE)*G291)","v":477.31382938966561},{"$f":"(X291+AD291)-VLOOKUP($A291,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A291,Assumptions!$A$44:$M$98,11,FALSE)*$H291)","v":176.48306759726626},{"$f":"(Y291+AE291)-VLOOKUP($A291,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A291,Assumptions!$A$43:$R$98,16,FALSE)*I291)","v":1563.4490606966251},{"$f":"(Z291+AF291)-(VLOOKUP($A291,Assumptions!$A$43:$M$98,11,FALSE)*J291)","v":65.405474870885811},0,null,34.476320341696585,33.137001410622823,28.970979111227418,46.517475690981961,64.420706372865453,0]
[{"$f":"'Gas Use Per Customer'!B291","v":2046},{"$f":"'Gas Use Per Customer'!C291","v":2},{"$f":"C280","v":45},{"$f":"'Gas Use Per Customer'!P291","v":392.9334342348198},{"$f":"'Gas Use Per Customer'!R291","v":81.439409116442789},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.431822734932837},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.88003027044593},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.863645469865673},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":275.05340396437384},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1439409116442789},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F292*'Daily efficiency'!BJ293","v":438.47620015767257},{"$f":"G292*'Daily efficiency'!BK293","v":2099.4202253852168},{"$f":"H292*'Daily efficiency'!BL293","v":818.11703558117927},{"$f":"I292*'Daily efficiency'!BM293","v":6447.2517889249239},{"$f":"J292*'Daily efficiency'!BN293","v":238.61746871117725},{"$f":"K292*'Daily efficiency'!BO293","v":0},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,7,FALSE)","v":0},113.75340506669652,518.35507788088023,212.24321526907485,1591.8517230406387,61.904271120146824,0,{"$f":"(V292+AB292)-(VLOOKUP($A292,Assumptions!$A$43:$M$98,11,FALSE)*F292)","v":85.43211956235676},{"$f":"(W292+AC292)-(VLOOKUP($A292,Assumptions!$A$43:$R$98,16,FALSE)*G292)","v":390.61907293560307},{"$f":"(X292+AD292)-VLOOKUP($A292,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A292,Assumptions!$A$44:$M$98,11,FALSE)*$H292)","v":138.09994093884242},{"$f":"(Y292+AE292)-VLOOKUP($A292,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A292,Assumptions!$A$43:$R$98,16,FALSE)*I292)","v":1276.300341513439},{"$f":"(Z292+AF292)-(VLOOKUP($A292,Assumptions!$A$43:$M$98,11,FALSE)*J292)","v":52.463842618700241},0,null,34.967558699664743,33.137001410622851,28.262308227495833,46.401910433319024,114.36811373884706,0]
[{"$f":"'Gas Use Per Customer'!B292","v":2046},{"$f":"'Gas Use Per Customer'!C292","v":3},47,{"$f":"'Gas Use Per Customer'!P292","v":315.49921549940882},{"$f":"'Gas Use Per Customer'!R292","v":64.441072893711251},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.332321868113375},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.649764649822643},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.664643736226751},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.84945084958616},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4441072893711251},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F293*'Daily efficiency'!BJ294","v":342.80474847122895},{"$f":"G293*'Daily efficiency'!BK294","v":1683.6417791555741},{"$f":"H293*'Daily efficiency'!BL294","v":641.68353521809536},{"$f":"I293*'Daily efficiency'!BM294","v":5176.7111279143019},{"$f":"J293*'Daily efficiency'!BN294","v":188.81234357857386},{"$f":"K293*'Daily efficiency'!BO294","v":0},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,7,FALSE)","v":0},88.933464114157971,415.69775074333086,166.47126361714928,1278.1502566426273,48.983381522104168,0,{"$f":"(V293+AB293)-(VLOOKUP($A293,Assumptions!$A$43:$M$98,11,FALSE)*F293)","v":66.523502604991236},{"$f":"(W293+AC293)-(VLOOKUP($A293,Assumptions!$A$43:$R$98,16,FALSE)*G293)","v":313.13429892166778},{"$f":"(X293+AD293)-VLOOKUP($A293,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A293,Assumptions!$A$44:$M$98,11,FALSE)*$H293)","v":104.15063727726289},{"$f":"(Y293+AE293)-VLOOKUP($A293,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A293,Assumptions!$A$43:$R$98,16,FALSE)*I293)","v":1021.3348324038606},{"$f":"(Z293+AF293)-(VLOOKUP($A293,Assumptions!$A$43:$M$98,11,FALSE)*J293)","v":41.513394352381923},0,null,34.410508504265458,33.083473591315958,26.936918903944065,46.245749241163416,90.49677587448609,0]
[{"$f":"'Gas Use Per Customer'!B293","v":2046},{"$f":"'Gas Use Per Customer'!C293","v":4},51,{"$f":"'Gas Use Per Customer'!P293","v":246.92636554044935},{"$f":"'Gas Use Per Customer'!R293","v":47.124885322660724},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.69990825812858},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.23372898640443},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7124885322660726},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.692636554044938},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7124885322660726},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F294*'Daily efficiency'!BJ295","v":622.59684856105764},{"$f":"G294*'Daily efficiency'!BK295","v":3873.3039614708873},{"$f":"H294*'Daily efficiency'!BL295","v":66.925176345450993},{"$f":"I294*'Daily efficiency'!BM295","v":578.79540082681353},{"$f":"J294*'Daily efficiency'!BN295","v":138.07591399539587},{"$f":"K294*'Daily efficiency'!BO295","v":0},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,7,FALSE)","v":0},161.51962519778149,956.33392130256721,17.362325916997595,142.90685182745065,35.820884620475745,0,{"$f":"(V294+AB294)-(VLOOKUP($A294,Assumptions!$A$43:$M$98,11,FALSE)*F294)","v":117.8180202520623},{"$f":"(W294+AC294)-(VLOOKUP($A294,Assumptions!$A$43:$R$98,16,FALSE)*G294)","v":715.51918245589934},{"$f":"(X294+AD294)-VLOOKUP($A294,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A294,Assumptions!$A$44:$M$98,11,FALSE)*$H294)","v":-5.6010780227702233},{"$f":"(Y294+AE294)-VLOOKUP($A294,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A294,Assumptions!$A$43:$R$98,16,FALSE)*I294)","v":98.648955300712416},{"$f":"(Z294+AF294)-(VLOOKUP($A294,Assumptions!$A$43:$M$98,11,FALSE)*J294)","v":30.358184002260845},0,null,31.251540307570703,32.196696051465374,11.76124789422737,39.950758228996236,66.179068622736594,0]
[{"$f":"'Gas Use Per Customer'!B294","v":2046},{"$f":"'Gas Use Per Customer'!C294","v":5},55,{"$f":"'Gas Use Per Customer'!P294","v":160.26821618317601},{"$f":"'Gas Use Per Customer'!R294","v":27.004929662532497},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.603943730026},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.24139456485841},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.70049296625325},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.026821618317602},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.70049296625325},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F295*'Daily efficiency'!BJ296","v":323.13758911994807},{"$f":"G295*'Daily efficiency'!BK296","v":2478.225114424456},{"$f":"H295*'Daily efficiency'!BL296","v":33.927491971394815},{"$f":"I295*'Daily efficiency'!BM296","v":375.66869873336475},{"$f":"J295*'Daily efficiency'!BN296","v":79.124443911220183},{"$f":"K295*'Daily efficiency'!BO296","v":0},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,7,FALSE)","v":0},83.831234293262241,611.8834889085316,8.8017724467858702,92.75407335547213,20.527168671124148,0,{"$f":"(V295+AB295)-(VLOOKUP($A295,Assumptions!$A$43:$M$98,11,FALSE)*F295)","v":58.788016477060324},{"$f":"(W295+AC295)-(VLOOKUP($A295,Assumptions!$A$43:$R$98,16,FALSE)*G295)","v":455.58204033255709},{"$f":"(X295+AD295)-VLOOKUP($A295,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A295,Assumptions!$A$44:$M$98,11,FALSE)*$H295)","v":-11.829333101792288},{"$f":"(Y295+AE295)-VLOOKUP($A295,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A295,Assumptions!$A$43:$R$98,16,FALSE)*I295)","v":57.886542414366488},{"$f":"(Z295+AF295)-(VLOOKUP($A295,Assumptions!$A$43:$M$98,11,FALSE)*J295)","v":17.396766444098908},0,null,27.211705979105311,31.584694650723428,-3.0275606550064182,36.118541650333206,37.92393511522306,0]
[{"$f":"'Gas Use Per Customer'!B295","v":2046},{"$f":"'Gas Use Per Customer'!C295","v":6},58,{"$f":"'Gas Use Per Customer'!P295","v":134.45378354540387},{"$f":"'Gas Use Per Customer'!R295","v":19.825522629710733},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.860418103768588},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.00840519086348},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9825522629710735},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.445378354540388},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9825522629710735},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F296*'Daily efficiency'!BJ297","v":221.63104251773845},{"$f":"G296*'Daily efficiency'!BK297","v":2073.8100836766275},{"$f":"H296*'Daily efficiency'!BL297","v":24.341965499260084},{"$f":"I296*'Daily efficiency'!BM297","v":315.15966863042678},{"$f":"J296*'Daily efficiency'!BN297","v":58.088781305052429},{"$f":"K296*'Daily efficiency'!BO297","v":0},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,7,FALSE)","v":0},57.497500995056882,512.03183356829368,6.3150097099025668,77.814156786005981,15.069909534994752,0,{"$f":"(V296+AB296)-(VLOOKUP($A296,Assumptions!$A$43:$M$98,11,FALSE)*F296)","v":39.112158476474477},{"$f":"(W296+AC296)-(VLOOKUP($A296,Assumptions!$A$43:$R$98,16,FALSE)*G296)","v":380.90588960290984},{"$f":"(X296+AD296)-VLOOKUP($A296,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A296,Assumptions!$A$44:$M$98,11,FALSE)*$H296)","v":-13.483861426473153},{"$f":"(Y296+AE296)-VLOOKUP($A296,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A296,Assumptions!$A$43:$R$98,16,FALSE)*I296)","v":45.743904134965973},{"$f":"(Z296+AF296)-(VLOOKUP($A296,Assumptions!$A$43:$M$98,11,FALSE)*J296)","v":12.771741720171951},0,null,24.660231666390342,31.477639012109666,-7.1688517165705861,34.022028186003894,27.841651255166703,0]
[{"$f":"'Gas Use Per Customer'!B296","v":2046},{"$f":"'Gas Use Per Customer'!C296","v":7},61,{"$f":"'Gas Use Per Customer'!P296","v":119.23050673044119},{"$f":"'Gas Use Per Customer'!R296","v":16.526511023933487},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.22120881914679},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.30745605739708},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6526511023933488},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.92305067304412},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6526511023933488},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F297*'Daily efficiency'!BJ298","v":194.68990730351896},{"$f":"G297*'Daily efficiency'!BK298","v":1839.6060567598481},{"$f":"H297*'Daily efficiency'!BL298","v":7.2001769011553156},{"$f":"I297*'Daily efficiency'!BM298","v":99.169012436699859},{"$f":"J297*'Daily efficiency'!BN298","v":32.802458816213772},{"$f":"K297*'Daily efficiency'!BO298","v":0},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,7,FALSE)","v":0},50.508191504877651,454.2059418556484,1.8679340846651891,24.485217653632645,8.5099063154684718,0,{"$f":"(V297+AB297)-(VLOOKUP($A297,Assumptions!$A$43:$M$98,11,FALSE)*F297)","v":35.182211378795166},{"$f":"(W297+AC297)-(VLOOKUP($A297,Assumptions!$A$43:$R$98,16,FALSE)*G297)","v":337.9264863264508},{"$f":"(X297+AD297)-VLOOKUP($A297,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A297,Assumptions!$A$44:$M$98,11,FALSE)*$H297)","v":-17.548516752648041},{"$f":"(Y297+AE297)-VLOOKUP($A297,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A297,Assumptions!$A$43:$R$98,16,FALSE)*I297)","v":-5.9354251711644519},{"$f":"(Z297+AF297)-(VLOOKUP($A297,Assumptions!$A$43:$M$98,11,FALSE)*J297)","v":6.5941587997081612},0,null,26.610434688728859,31.491426480719028,-15.680582667982852,-4.9781094905378405,15.104065115176633,0]
[{"$f":"'Gas Use Per Customer'!B297","v":2046},{"$f":"'Gas Use Per Customer'!C297","v":8},61,{"$f":"'Gas Use Per Customer'!P297","v":154.53489754188953},{"$f":"'Gas Use Per Customer'!R297","v":20.072780450614971},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.058224360491977},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.08140778770058},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0072780450614971},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.453489754188954},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0072780450614971},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F298*'Daily efficiency'!BJ299","v":236.45223135035164},{"$f":"G298*'Daily efficiency'!BK299","v":2296.8662307921522},{"$f":"H298*'Daily efficiency'!BL299","v":0},{"$f":"I298*'Daily efficiency'!BM299","v":0},{"$f":"J298*'Daily efficiency'!BN299","v":29.406623360150917},{"$f":"K298*'Daily efficiency'!BO299","v":0},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,7,FALSE)","v":0},61.342545939890812,567.10527008749352,0,0,7.6289284059845315,0,{"$f":"(V298+AB298)-(VLOOKUP($A298,Assumptions!$A$43:$M$98,11,FALSE)*F298)","v":42.727907083823197},{"$f":"(W298+AC298)-(VLOOKUP($A298,Assumptions!$A$43:$R$98,16,FALSE)*G298)","v":416.39523589249956},{"$f":"(X298+AD298)-VLOOKUP($A298,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A298,Assumptions!$A$44:$M$98,11,FALSE)*$H298)","v":-19.827533178561371},{"$f":"(Y298+AE298)-VLOOKUP($A298,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A298,Assumptions!$A$43:$R$98,16,FALSE)*I298)","v":-34.246262676552249},{"$f":"(Z298+AF298)-(VLOOKUP($A298,Assumptions!$A$43:$M$98,11,FALSE)*J298)","v":5.3020985489760797},0,null,26.608114399588661,29.938957515306569,-19.827533178561371,-22.16086024664375,12.931026954960611,0]
[{"$f":"'Gas Use Per Customer'!B298","v":2046},{"$f":"'Gas Use Per Customer'!C298","v":9},57,{"$f":"'Gas Use Per Customer'!P298","v":146.63130453113732},{"$f":"'Gas Use Per Customer'!R298","v":21.870444488719325},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.496355590975462},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":131.96817407802359},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1870444488719327},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.663130453113732},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1870444488719327},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F299*'Daily efficiency'!BJ300","v":261.13846309536922},{"$f":"G299*'Daily efficiency'!BK300","v":2312.8080713218169},{"$f":"H299*'Daily efficiency'!BL300","v":0},{"$f":"I299*'Daily efficiency'!BM300","v":0},{"$f":"J299*'Daily efficiency'!BN300","v":32.040201175973799},{"$f":"K299*'Daily efficiency'!BO300","v":0},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,7,FALSE)","v":0},67.746868268563475,571.04137296456406,0,0,8.3121546425516257,0,{"$f":"(V299+AB299)-(VLOOKUP($A299,Assumptions!$A$43:$M$98,11,FALSE)*F299)","v":47.465152599884803},{"$f":"(W299+AC299)-(VLOOKUP($A299,Assumptions!$A$43:$R$98,16,FALSE)*G299)","v":428.03931147904109},{"$f":"(X299+AD299)-VLOOKUP($A299,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A299,Assumptions!$A$44:$M$98,11,FALSE)*$H299)","v":-20.035917780137751},{"$f":"(Y299+AE299)-VLOOKUP($A299,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A299,Assumptions!$A$43:$R$98,16,FALSE)*I299)","v":-33.3898212643888},{"$f":"(Z299+AF299)-(VLOOKUP($A299,Assumptions!$A$43:$M$98,11,FALSE)*J299)","v":5.7769401839667918},0,null,27.128593925221267,32.435040832342743,-20.035917780137751,-22.771277505274075,14.089094826518417,0]
[{"$f":"'Gas Use Per Customer'!B299","v":2046},{"$f":"'Gas Use Per Customer'!C299","v":10},52,{"$f":"'Gas Use Per Customer'!P299","v":216.0428177282441},{"$f":"'Gas Use Per Customer'!R299","v":43.822553665612887},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.058042932490309},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":194.4385359554197},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3822553665612887},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.604281772824411},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3822553665612887},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F300*'Daily efficiency'!BJ301","v":495.64227550080847},{"$f":"G300*'Daily efficiency'!BK301","v":3380.0102647562767},{"$f":"H300*'Daily efficiency'!BL301","v":46.863071490449151},{"$f":"I300*'Daily efficiency'!BM301","v":441.06186607693917},{"$f":"J300*'Daily efficiency'!BN301","v":120.11620596668145},{"$f":"K300*'Daily efficiency'!BO301","v":0},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,7,FALSE)","v":0},128.58393799469275,834.53777516334844,12.157635812401434,108.899902542688,31.161617044412743,0,{"$f":"(V300+AB300)-(VLOOKUP($A300,Assumptions!$A$43:$M$98,11,FALSE)*F300)","v":87.944774315152074},{"$f":"(W300+AC300)-(VLOOKUP($A300,Assumptions!$A$43:$R$98,16,FALSE)*G300)","v":623.84219141288474},{"$f":"(X300+AD300)-VLOOKUP($A300,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A300,Assumptions!$A$44:$M$98,11,FALSE)*$H300)","v":-10.422962969094069},{"$f":"(Y300+AE300)-VLOOKUP($A300,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A300,Assumptions!$A$43:$R$98,16,FALSE)*I300)","v":67.988578804416889},{"$f":"(Z300+AF300)-(VLOOKUP($A300,Assumptions!$A$43:$M$98,11,FALSE)*J300)","v":26.081721584470159},0,null,25.085477385176166,32.084287630920933,1.734672843307365,31.469955594607335,57.243338628882903,0]
[{"$f":"'Gas Use Per Customer'!B300","v":2046},{"$f":"'Gas Use Per Customer'!C300","v":11},46,{"$f":"'Gas Use Per Customer'!P300","v":324.23794065243163},{"$f":"'Gas Use Per Customer'!R300","v":73.338552396888431},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.00156571906653},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.271382195729487},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.00313143813306},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":226.96655845670213},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3338552396888437},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F301*'Daily efficiency'!BJ302","v":348.43936043556715},{"$f":"G301*'Daily efficiency'!BK302","v":1675.7276524554209},{"$f":"H301*'Daily efficiency'!BL302","v":566.46977256318144},{"$f":"I301*'Daily efficiency'!BM302","v":5320.0961302250998},{"$f":"J301*'Daily efficiency'!BN302","v":214.88195852288302},{"$f":"K301*'Daily efficiency'!BO302","v":0},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,7,FALSE)","v":0},90.395245385165467,413.74372185839701,146.95863874310095,1313.5525754071455,55.746593453849684,0,{"$f":"(V301+AB301)-(VLOOKUP($A301,Assumptions!$A$43:$M$98,11,FALSE)*F301)","v":64.891105516745199},{"$f":"(W301+AC301)-(VLOOKUP($A301,Assumptions!$A$43:$R$98,16,FALSE)*G301)","v":308.33945848417244},{"$f":"(X301+AD301)-VLOOKUP($A301,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A301,Assumptions!$A$44:$M$98,11,FALSE)*$H301)","v":78.449655684707494},{"$f":"(Y301+AE301)-VLOOKUP($A301,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A301,Assumptions!$A$43:$R$98,16,FALSE)*I301)","v":1050.1085908790685},{"$f":"(Z301+AF301)-(VLOOKUP($A301,Assumptions!$A$43:$M$98,11,FALSE)*J301)","v":47.245213497709592},0,null,29.493858003255944,31.698887331911429,17.828198385154725,46.267106397500193,102.99180695155928,0]
[{"$f":"'Gas Use Per Customer'!B301","v":2046},{"$f":"'Gas Use Per Customer'!C301","v":12},37,{"$f":"'Gas Use Per Customer'!P301","v":479.47832016267699},{"$f":"'Gas Use Per Customer'!R301","v":109.26276651411771},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.778829954235313},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.8434960488031},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.557659908470626},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.63482411387389},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.926276651411772},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F302*'Daily efficiency'!BJ303","v":579.57795948778232},{"$f":"G302*'Daily efficiency'!BK303","v":2555.587516723218},{"$f":"H302*'Daily efficiency'!BL303","v":1078.5616700249013},{"$f":"I302*'Daily efficiency'!BM303","v":7867.280277229208},{"$f":"J302*'Daily efficiency'!BN303","v":320.13990588636472},{"$f":"K302*'Daily efficiency'!BO303","v":0},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12158054784443781},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11314085186730879},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1253233695386429},{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.146288063603569},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,7,FALSE)","v":0},150.35928146073971,630.98456909426181,279.81008432301888,1942.4623195985407,83.053548583048467,0,{"$f":"(V302+AB302)-(VLOOKUP($A302,Assumptions!$A$43:$M$98,11,FALSE)*F302)","v":112.3621736843823},{"$f":"(W302+AC302)-(VLOOKUP($A302,Assumptions!$A$43:$R$98,16,FALSE)*G302)","v":475.11428741481717},{"$f":"(X302+AD302)-VLOOKUP($A302,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A302,Assumptions!$A$44:$M$98,11,FALSE)*$H302)","v":186.31516544875115},{"$f":"(Y302+AE302)-VLOOKUP($A302,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A302,Assumptions!$A$43:$R$98,16,FALSE)*I302)","v":1561.2642923582837},{"$f":"(Z302+AF302)-(VLOOKUP($A302,Assumptions!$A$43:$M$98,11,FALSE)*J302)","v":70.387845990929335},0,null,34.278884829403168,33.0299457720091,28.420045149396433,46.516755121589505,64.420706372865453,0]
[{"$f":"'Gas Use Per Customer'!B302","v":2047},{"$f":"'Gas Use Per Customer'!C302","v":1},40,{"$f":"'Gas Use Per Customer'!P302","v":480.3765179683071},{"$f":"'Gas Use Per Customer'!R302","v":101.57827512385484},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.47348253715645},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.11295539049212},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.946965074312899},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.26356257781492},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.157827512385484},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F303*'Daily efficiency'!BJ304","v":549.6387274967999},{"$f":"G303*'Daily efficiency'!BK304","v":2566.6234780624304},{"$f":"H303*'Daily efficiency'!BL304","v":1020.4263295299241},{"$f":"I303*'Daily efficiency'!BM304","v":7882.0179068239859},{"$f":"J303*'Daily efficiency'!BN304","v":297.6243461128945},{"$f":"K303*'Daily efficiency'!BO304","v":0},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},146.10980712752161,649.34246454289587,271.25871365447057,1994.1097620801204,79.117124815887237,0,{"$f":"(V303+AB303)-(VLOOKUP($A303,Assumptions!$A$43:$M$98,11,FALSE)*F303)","v":{"$error":"#N/A"}},{"$f":"(W303+AC303)-(VLOOKUP($A303,Assumptions!$A$43:$R$98,16,FALSE)*G303)","v":{"$error":"#N/A"}},{"$f":"(X303+AD303)-VLOOKUP($A303,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A303,Assumptions!$A$44:$M$98,11,FALSE)*$H303)","v":{"$error":"#N/A"}},{"$f":"(Y303+AE303)-VLOOKUP($A303,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A303,Assumptions!$A$43:$R$98,16,FALSE)*I303)","v":{"$error":"#N/A"}},{"$f":"(Z303+AF303)-(VLOOKUP($A303,Assumptions!$A$43:$M$98,11,FALSE)*J303)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B303","v":2047},{"$f":"'Gas Use Per Customer'!C303","v":2},45,{"$f":"'Gas Use Per Customer'!P303","v":393.12548381166977},{"$f":"'Gas Use Per Customer'!R303","v":81.479213324222087},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.443763997266625},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.93764514350093},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.887527994533251},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":275.18783866816881},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1479213324222091},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F304*'Daily efficiency'!BJ305","v":439.37703576929658},{"$f":"G304*'Daily efficiency'!BK305","v":2100.4463349772923},{"$f":"H304*'Daily efficiency'!BL305","v":818.51689727989924},{"$f":"I304*'Daily efficiency'!BM305","v":6450.4029383818779},{"$f":"J304*'Daily efficiency'!BN305","v":238.73409503997061},{"$f":"K304*'Daily efficiency'!BO305","v":0},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},116.79907317463881,531.40205856134241,217.58537018823839,1631.9185798399933,63.462399638236199,0,{"$f":"(V304+AB304)-(VLOOKUP($A304,Assumptions!$A$43:$M$98,11,FALSE)*F304)","v":{"$error":"#N/A"}},{"$f":"(W304+AC304)-(VLOOKUP($A304,Assumptions!$A$43:$R$98,16,FALSE)*G304)","v":{"$error":"#N/A"}},{"$f":"(X304+AD304)-VLOOKUP($A304,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A304,Assumptions!$A$44:$M$98,11,FALSE)*$H304)","v":{"$error":"#N/A"}},{"$f":"(Y304+AE304)-VLOOKUP($A304,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A304,Assumptions!$A$43:$R$98,16,FALSE)*I304)","v":{"$error":"#N/A"}},{"$f":"(Z304+AF304)-(VLOOKUP($A304,Assumptions!$A$43:$M$98,11,FALSE)*J304)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B304","v":2047},{"$f":"'Gas Use Per Customer'!C304","v":3},47,{"$f":"'Gas Use Per Customer'!P304","v":315.65341843953564},{"$f":"'Gas Use Per Customer'!R304","v":64.472569019270267},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.34177070578108},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.696025531860684},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.68354141156216},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.95739290767494},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4472569019270267},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F305*'Daily efficiency'!BJ306","v":342.97229722414755},{"$f":"G305*'Daily efficiency'!BK306","v":1686.5176468742948},{"$f":"H305*'Daily efficiency'!BL306","v":647.56854424525545},{"$f":"I305*'Daily efficiency'!BM306","v":5179.2412897559034},{"$f":"J305*'Daily efficiency'!BN306","v":188.90462722646177},{"$f":"K305*'Daily efficiency'!BO306","v":0},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},91.171916552759598,426.68024144435964,172.14237346853454,1310.3212575968735,50.216291663537106,0,{"$f":"(V305+AB305)-(VLOOKUP($A305,Assumptions!$A$43:$M$98,11,FALSE)*F305)","v":{"$error":"#N/A"}},{"$f":"(W305+AC305)-(VLOOKUP($A305,Assumptions!$A$43:$R$98,16,FALSE)*G305)","v":{"$error":"#N/A"}},{"$f":"(X305+AD305)-VLOOKUP($A305,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A305,Assumptions!$A$44:$M$98,11,FALSE)*$H305)","v":{"$error":"#N/A"}},{"$f":"(Y305+AE305)-VLOOKUP($A305,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A305,Assumptions!$A$43:$R$98,16,FALSE)*I305)","v":{"$error":"#N/A"}},{"$f":"(Z305+AF305)-(VLOOKUP($A305,Assumptions!$A$43:$M$98,11,FALSE)*J305)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B305","v":2047},{"$f":"'Gas Use Per Customer'!C305","v":4},51,{"$f":"'Gas Use Per Customer'!P305","v":247.04705291363632},{"$f":"'Gas Use Per Customer'!R305","v":47.147918013434257},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.71833441074741},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.34234762227268},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7147918013434262},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.704705291363634},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7147918013434262},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F306*'Daily efficiency'!BJ307","v":622.90114809603369},{"$f":"G306*'Daily efficiency'!BK307","v":3875.1970719114893},{"$f":"H306*'Daily efficiency'!BL307","v":66.957886597819254},{"$f":"I306*'Daily efficiency'!BM307","v":579.07829202956384},{"$f":"J306*'Daily efficiency'!BN307","v":138.14339977936231},{"$f":"K306*'Daily efficiency'!BO307","v":0},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},165.58506898215819,980.40481542077328,17.799335103312558,146.5038127032287,36.722495137172182,0,{"$f":"(V306+AB306)-(VLOOKUP($A306,Assumptions!$A$43:$M$98,11,FALSE)*F306)","v":{"$error":"#N/A"}},{"$f":"(W306+AC306)-(VLOOKUP($A306,Assumptions!$A$43:$R$98,16,FALSE)*G306)","v":{"$error":"#N/A"}},{"$f":"(X306+AD306)-VLOOKUP($A306,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A306,Assumptions!$A$44:$M$98,11,FALSE)*$H306)","v":{"$error":"#N/A"}},{"$f":"(Y306+AE306)-VLOOKUP($A306,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A306,Assumptions!$A$43:$R$98,16,FALSE)*I306)","v":{"$error":"#N/A"}},{"$f":"(Z306+AF306)-(VLOOKUP($A306,Assumptions!$A$43:$M$98,11,FALSE)*J306)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B306","v":2047},{"$f":"'Gas Use Per Customer'!C306","v":5},55,{"$f":"'Gas Use Per Customer'!P306","v":160.34654864465358},{"$f":"'Gas Use Per Customer'!R306","v":27.018128552885635},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.614502842308511},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.31189378018823},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7018128552885639},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.034654864465359},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7018128552885639},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F307*'Daily efficiency'!BJ308","v":325.06700771136701},{"$f":"G307*'Daily efficiency'!BK308","v":2479.4363681460704},{"$f":"H307*'Daily efficiency'!BL308","v":33.944074323286983},{"$f":"I307*'Daily efficiency'!BM308","v":375.85231002306824},{"$f":"J307*'Daily efficiency'!BN308","v":79.163116659954881},{"$f":"K307*'Daily efficiency'!BO308","v":0},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},86.412174805322351,627.28457669399324,9.023312776894155,95.088690406105314,21.043836848026402,0,{"$f":"(V307+AB307)-(VLOOKUP($A307,Assumptions!$A$43:$M$98,11,FALSE)*F307)","v":{"$error":"#N/A"}},{"$f":"(W307+AC307)-(VLOOKUP($A307,Assumptions!$A$43:$R$98,16,FALSE)*G307)","v":{"$error":"#N/A"}},{"$f":"(X307+AD307)-VLOOKUP($A307,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A307,Assumptions!$A$44:$M$98,11,FALSE)*$H307)","v":{"$error":"#N/A"}},{"$f":"(Y307+AE307)-VLOOKUP($A307,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A307,Assumptions!$A$43:$R$98,16,FALSE)*I307)","v":{"$error":"#N/A"}},{"$f":"(Z307+AF307)-(VLOOKUP($A307,Assumptions!$A$43:$M$98,11,FALSE)*J307)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B307","v":2047},{"$f":"'Gas Use Per Customer'!C307","v":6},58,{"$f":"'Gas Use Per Customer'!P307","v":134.51949898213184},{"$f":"'Gas Use Per Customer'!R307","v":19.835212523469146},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.868170018775317},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.06754908391865},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9835212523469146},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.451949898213185},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9835212523469146},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F308*'Daily efficiency'!BJ309","v":221.73936658544017},{"$f":"G308*'Daily efficiency'!BK309","v":2074.8236760928917},{"$f":"H308*'Daily efficiency'!BL309","v":24.353862843101361},{"$f":"I308*'Daily efficiency'!BM309","v":315.31370561411717},{"$f":"J308*'Daily efficiency'!BN309","v":58.117172693764573},{"$f":"K308*'Daily efficiency'!BO309","v":0},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},58.944711250475159,524.91965839226941,6.4739583017034992,79.772736615886174,15.449218674519702,0,{"$f":"(V308+AB308)-(VLOOKUP($A308,Assumptions!$A$43:$M$98,11,FALSE)*F308)","v":{"$error":"#N/A"}},{"$f":"(W308+AC308)-(VLOOKUP($A308,Assumptions!$A$43:$R$98,16,FALSE)*G308)","v":{"$error":"#N/A"}},{"$f":"(X308+AD308)-VLOOKUP($A308,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A308,Assumptions!$A$44:$M$98,11,FALSE)*$H308)","v":{"$error":"#N/A"}},{"$f":"(Y308+AE308)-VLOOKUP($A308,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A308,Assumptions!$A$43:$R$98,16,FALSE)*I308)","v":{"$error":"#N/A"}},{"$f":"(Z308+AF308)-(VLOOKUP($A308,Assumptions!$A$43:$M$98,11,FALSE)*J308)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B308","v":2047},{"$f":"'Gas Use Per Customer'!C308","v":7},61,{"$f":"'Gas Use Per Customer'!P308","v":119.28878166041697},{"$f":"'Gas Use Per Customer'!R308","v":16.534588497552221},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.227670798041778},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.35990349437527},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6534588497552223},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.928878166041699},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6534588497552223},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F309*'Daily efficiency'!BJ310","v":193.66707110023071},{"$f":"G309*'Daily efficiency'!BK310","v":1842.6634270713048},{"$f":"H309*'Daily efficiency'!BL310","v":7.8585775082191045},{"$f":"I309*'Daily efficiency'!BM310","v":108.23725324336156},{"$f":"J309*'Daily efficiency'!BN310","v":33.599883948493606},{"$f":"K309*'Daily efficiency'!BO310","v":0},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},51.482286436178157,466.18431619771678,2.0890362825266124,27.383465232483307,8.9318170602345202,0,{"$f":"(V309+AB309)-(VLOOKUP($A309,Assumptions!$A$43:$M$98,11,FALSE)*F309)","v":{"$error":"#N/A"}},{"$f":"(W309+AC309)-(VLOOKUP($A309,Assumptions!$A$43:$R$98,16,FALSE)*G309)","v":{"$error":"#N/A"}},{"$f":"(X309+AD309)-VLOOKUP($A309,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A309,Assumptions!$A$44:$M$98,11,FALSE)*$H309)","v":{"$error":"#N/A"}},{"$f":"(Y309+AE309)-VLOOKUP($A309,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A309,Assumptions!$A$43:$R$98,16,FALSE)*I309)","v":{"$error":"#N/A"}},{"$f":"(Z309+AF309)-(VLOOKUP($A309,Assumptions!$A$43:$M$98,11,FALSE)*J309)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B309","v":2047},{"$f":"'Gas Use Per Customer'!C309","v":8},61,{"$f":"'Gas Use Per Customer'!P309","v":154.61042779484256},{"$f":"'Gas Use Per Customer'!R309","v":20.082591193748218},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.066072954998575},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.14938501535832},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0082591193748218},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.461042779484258},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0082591193748218},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F310*'Daily efficiency'!BJ311","v":236.56779940086508},{"$f":"G310*'Daily efficiency'!BK311","v":2297.9888438081798},{"$f":"H310*'Daily efficiency'!BL311","v":0},{"$f":"I310*'Daily efficiency'!BM311","v":0},{"$f":"J310*'Daily efficiency'!BN311","v":29.420996098841123},{"$f":"K310*'Daily efficiency'!BO311","v":0},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},62.886535853214347,581.37929154179881,0,0,7.8209482892128808,0,{"$f":"(V310+AB310)-(VLOOKUP($A310,Assumptions!$A$43:$M$98,11,FALSE)*F310)","v":{"$error":"#N/A"}},{"$f":"(W310+AC310)-(VLOOKUP($A310,Assumptions!$A$43:$R$98,16,FALSE)*G310)","v":{"$error":"#N/A"}},{"$f":"(X310+AD310)-VLOOKUP($A310,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A310,Assumptions!$A$44:$M$98,11,FALSE)*$H310)","v":{"$error":"#N/A"}},{"$f":"(Y310+AE310)-VLOOKUP($A310,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A310,Assumptions!$A$43:$R$98,16,FALSE)*I310)","v":{"$error":"#N/A"}},{"$f":"(Z310+AF310)-(VLOOKUP($A310,Assumptions!$A$43:$M$98,11,FALSE)*J310)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B310","v":2047},{"$f":"'Gas Use Per Customer'!C310","v":9},57,{"$f":"'Gas Use Per Customer'!P310","v":146.70297183540475},{"$f":"'Gas Use Per Customer'!R310","v":21.8811338555271},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.504907084421681},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.03267465186428},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1881133855527102},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.670297183540477},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1881133855527102},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F311*'Daily efficiency'!BJ312","v":262.79491474364028},{"$f":"G311*'Daily efficiency'!BK312","v":2302.815236963314},{"$f":"H311*'Daily efficiency'!BL312","v":0},{"$f":"I311*'Daily efficiency'!BM312","v":0},{"$f":"J311*'Daily efficiency'!BN312","v":32.055861098347187},{"$f":"K311*'Daily efficiency'!BO312","v":0},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},69.858458631829791,582.600344046381,0,0,8.5213713082351887,0,{"$f":"(V311+AB311)-(VLOOKUP($A311,Assumptions!$A$43:$M$98,11,FALSE)*F311)","v":{"$error":"#N/A"}},{"$f":"(W311+AC311)-(VLOOKUP($A311,Assumptions!$A$43:$R$98,16,FALSE)*G311)","v":{"$error":"#N/A"}},{"$f":"(X311+AD311)-VLOOKUP($A311,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A311,Assumptions!$A$44:$M$98,11,FALSE)*$H311)","v":{"$error":"#N/A"}},{"$f":"(Y311+AE311)-VLOOKUP($A311,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A311,Assumptions!$A$43:$R$98,16,FALSE)*I311)","v":{"$error":"#N/A"}},{"$f":"(Z311+AF311)-(VLOOKUP($A311,Assumptions!$A$43:$M$98,11,FALSE)*J311)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B311","v":2047},{"$f":"'Gas Use Per Customer'!C311","v":10},52,{"$f":"'Gas Use Per Customer'!P311","v":216.14841050328241},{"$f":"'Gas Use Per Customer'!R311","v":43.843972313543283},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.075177850834628},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":194.53356945295417},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3843972313543285},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.614841050328241},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3843972313543285},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F312*'Daily efficiency'!BJ313","v":493.00983200433939},{"$f":"G312*'Daily efficiency'!BK313","v":3393.6116103394584},{"$f":"H312*'Daily efficiency'!BL313","v":45.149458579788636},{"$f":"I312*'Daily efficiency'!BM313","v":424.9338299907111},{"$f":"J312*'Daily efficiency'!BN313","v":118.10293251749775},{"$f":"K312*'Daily efficiency'!BO313","v":0},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},131.05621540568254,858.56618455884347,12.002026704065083,107.50606109242044,31.39516163628911,0,{"$f":"(V312+AB312)-(VLOOKUP($A312,Assumptions!$A$43:$M$98,11,FALSE)*F312)","v":{"$error":"#N/A"}},{"$f":"(W312+AC312)-(VLOOKUP($A312,Assumptions!$A$43:$R$98,16,FALSE)*G312)","v":{"$error":"#N/A"}},{"$f":"(X312+AD312)-VLOOKUP($A312,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A312,Assumptions!$A$44:$M$98,11,FALSE)*$H312)","v":{"$error":"#N/A"}},{"$f":"(Y312+AE312)-VLOOKUP($A312,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A312,Assumptions!$A$43:$R$98,16,FALSE)*I312)","v":{"$error":"#N/A"}},{"$f":"(Z312+AF312)-(VLOOKUP($A312,Assumptions!$A$43:$M$98,11,FALSE)*J312)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B312","v":2047},{"$f":"'Gas Use Per Customer'!C312","v":11},46,{"$f":"'Gas Use Per Customer'!P312","v":324.39641471922175},{"$f":"'Gas Use Per Customer'!R312","v":73.374397241657192},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.012319172497158},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.318924415766517},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.024638344994315},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.07749030345522},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3374397241657192},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F313*'Daily efficiency'!BJ314","v":348.60966315327761},{"$f":"G313*'Daily efficiency'!BK314","v":1674.366513946816},{"$f":"H313*'Daily efficiency'!BL314","v":560.19465523790484},{"$f":"I313*'Daily efficiency'!BM314","v":5322.6963727129923},{"$f":"J313*'Daily efficiency'!BN314","v":214.98698391805547},{"$f":"K313*'Daily efficiency'!BO314","v":0},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},92.670490811461647,423.60606766329778,148.91587680410544,1346.6146515889218,57.149733422628159,0,{"$f":"(V313+AB313)-(VLOOKUP($A313,Assumptions!$A$43:$M$98,11,FALSE)*F313)","v":{"$error":"#N/A"}},{"$f":"(W313+AC313)-(VLOOKUP($A313,Assumptions!$A$43:$R$98,16,FALSE)*G313)","v":{"$error":"#N/A"}},{"$f":"(X313+AD313)-VLOOKUP($A313,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A313,Assumptions!$A$44:$M$98,11,FALSE)*$H313)","v":{"$error":"#N/A"}},{"$f":"(Y313+AE313)-VLOOKUP($A313,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A313,Assumptions!$A$43:$R$98,16,FALSE)*I313)","v":{"$error":"#N/A"}},{"$f":"(Z313+AF313)-(VLOOKUP($A313,Assumptions!$A$43:$M$98,11,FALSE)*J313)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B313","v":2047},{"$f":"'Gas Use Per Customer'!C313","v":12},37,{"$f":"'Gas Use Per Customer'!P313","v":479.71266929276641},{"$f":"'Gas Use Per Customer'!R313","v":109.31616962580595},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.794850887741788},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.91380078782993},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.589701775483576},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.79886850493648},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.931616962580597},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F314*'Daily efficiency'!BJ315","v":569.87796947395771},{"$f":"G314*'Daily efficiency'!BK315","v":2556.836581980659},{"$f":"H314*'Daily efficiency'!BL315","v":1079.0888262663602},{"$f":"I314*'Daily efficiency'!BM315","v":7871.1254777557151},{"$f":"J314*'Daily efficiency'!BN315","v":320.29637700361127},{"$f":"K314*'Daily efficiency'!BO315","v":0},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12457983687231418},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11593194075139898},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.12841499080419835},{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.14989686609586289},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},151.48998067380248,646.8664304552002,286.85289516859876,1991.3540338650146,85.144003736370735,0,{"$f":"(V314+AB314)-(VLOOKUP($A314,Assumptions!$A$43:$M$98,11,FALSE)*F314)","v":{"$error":"#N/A"}},{"$f":"(W314+AC314)-(VLOOKUP($A314,Assumptions!$A$43:$R$98,16,FALSE)*G314)","v":{"$error":"#N/A"}},{"$f":"(X314+AD314)-VLOOKUP($A314,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A314,Assumptions!$A$44:$M$98,11,FALSE)*$H314)","v":{"$error":"#N/A"}},{"$f":"(Y314+AE314)-VLOOKUP($A314,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A314,Assumptions!$A$43:$R$98,16,FALSE)*I314)","v":{"$error":"#N/A"}},{"$f":"(Z314+AF314)-(VLOOKUP($A314,Assumptions!$A$43:$M$98,11,FALSE)*J314)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B314","v":2048},{"$f":"'Gas Use Per Customer'!C314","v":1},40,{"$f":"'Gas Use Per Customer'!P314","v":480.61119140160866},{"$f":"'Gas Use Per Customer'!R314","v":101.62789812098426},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.488369436295276},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.18335742048259},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":60.976738872590552},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.42783398112607},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.162789812098426},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F315*'Daily efficiency'!BJ316","v":558.41494378965524},{"$f":"G315*'Daily efficiency'!BK316","v":2567.8773244122413},{"$f":"H315*'Daily efficiency'!BL316","v":1020.9248279810871},{"$f":"I315*'Daily efficiency'!BM316","v":7885.8684285175996},{"$f":"J315*'Daily efficiency'!BN316","v":297.7697414944837},{"$f":"K315*'Daily efficiency'!BO316","v":0},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},152.01657321648827,665.30039161163177,277.92503690549097,2043.116041336368,81.061469097434866,0,{"$f":"(V315+AB315)-(VLOOKUP($A315,Assumptions!$A$43:$M$98,11,FALSE)*F315)","v":{"$error":"#N/A"}},{"$f":"(W315+AC315)-(VLOOKUP($A315,Assumptions!$A$43:$R$98,16,FALSE)*G315)","v":{"$error":"#N/A"}},{"$f":"(X315+AD315)-VLOOKUP($A315,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A315,Assumptions!$A$44:$M$98,11,FALSE)*$H315)","v":{"$error":"#N/A"}},{"$f":"(Y315+AE315)-VLOOKUP($A315,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A315,Assumptions!$A$43:$R$98,16,FALSE)*I315)","v":{"$error":"#N/A"}},{"$f":"(Z315+AF315)-(VLOOKUP($A315,Assumptions!$A$43:$M$98,11,FALSE)*J315)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B315","v":2048},{"$f":"'Gas Use Per Customer'!C315","v":2},45,{"$f":"'Gas Use Per Customer'!P315","v":393.31753338851945},{"$f":"'Gas Use Per Customer'!R315","v":81.519017532001399},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.455705259600418},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.99526001655583},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.911410519200835},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":275.3222733719636},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.151901753200141},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F316*'Daily efficiency'!BJ317","v":439.02324262693912},{"$f":"G316*'Daily efficiency'!BK317","v":2101.472444569366},{"$f":"H316*'Daily efficiency'!BL317","v":818.91675897861944},{"$f":"I316*'Daily efficiency'!BM317","v":6453.5540878388292},{"$f":"J316*'Daily efficiency'!BN317","v":238.85072136876403},{"$f":"K316*'Daily efficiency'!BO317","v":0},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},119.5147258302555,544.46153912475722,222.93264325027678,1672.0238233766743,65.022020947997405,0,{"$f":"(V316+AB316)-(VLOOKUP($A316,Assumptions!$A$43:$M$98,11,FALSE)*F316)","v":{"$error":"#N/A"}},{"$f":"(W316+AC316)-(VLOOKUP($A316,Assumptions!$A$43:$R$98,16,FALSE)*G316)","v":{"$error":"#N/A"}},{"$f":"(X316+AD316)-VLOOKUP($A316,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A316,Assumptions!$A$44:$M$98,11,FALSE)*$H316)","v":{"$error":"#N/A"}},{"$f":"(Y316+AE316)-VLOOKUP($A316,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A316,Assumptions!$A$43:$R$98,16,FALSE)*I316)","v":{"$error":"#N/A"}},{"$f":"(Z316+AF316)-(VLOOKUP($A316,Assumptions!$A$43:$M$98,11,FALSE)*J316)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B316","v":2048},{"$f":"'Gas Use Per Customer'!C316","v":3},47,{"$f":"'Gas Use Per Customer'!P316","v":315.80762137966252},{"$f":"'Gas Use Per Customer'!R316","v":64.504065144829269},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.351219543448781},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.742286413898753},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.702439086897563},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.06533496576375},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4504065144829275},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F317*'Daily efficiency'!BJ318","v":343.13984597706605},{"$f":"G317*'Daily efficiency'!BK318","v":1687.3415441126317},{"$f":"H317*'Daily efficiency'!BL318","v":647.88489429129618},{"$f":"I317*'Daily efficiency'!BM318","v":5181.7714515975049},{"$f":"J317*'Daily efficiency'!BN318","v":188.99691087434965},{"$f":"K317*'Daily efficiency'!BO318","v":0},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},93.412513578999054,437.16612916376664,176.372861371684,1342.5230805287295,51.450383015614634,0,{"$f":"(V317+AB317)-(VLOOKUP($A317,Assumptions!$A$43:$M$98,11,FALSE)*F317)","v":{"$error":"#N/A"}},{"$f":"(W317+AC317)-(VLOOKUP($A317,Assumptions!$A$43:$R$98,16,FALSE)*G317)","v":{"$error":"#N/A"}},{"$f":"(X317+AD317)-VLOOKUP($A317,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A317,Assumptions!$A$44:$M$98,11,FALSE)*$H317)","v":{"$error":"#N/A"}},{"$f":"(Y317+AE317)-VLOOKUP($A317,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A317,Assumptions!$A$43:$R$98,16,FALSE)*I317)","v":{"$error":"#N/A"}},{"$f":"(Z317+AF317)-(VLOOKUP($A317,Assumptions!$A$43:$M$98,11,FALSE)*J317)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B317","v":2048},{"$f":"'Gas Use Per Customer'!C317","v":4},51,{"$f":"'Gas Use Per Customer'!P317","v":247.16774028682323},{"$f":"'Gas Use Per Customer'!R317","v":47.170950704207819},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.736760563366254},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.45096625814091},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7170950704207817},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.716774028682323},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7170950704207817},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F318*'Daily efficiency'!BJ319","v":623.20544763100997},{"$f":"G318*'Daily efficiency'!BK319","v":3877.0901823520908},{"$f":"H318*'Daily efficiency'!BL319","v":66.990596850187529},{"$f":"I318*'Daily efficiency'!BM319","v":579.36118323231392},{"$f":"J318*'Daily efficiency'!BN319","v":138.21088556332884},{"$f":"K318*'Daily efficiency'!BO319","v":0},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},169.65440773447438,1004.4987710707177,18.236762973751627,150.10421970888422,37.624969457242308,0,{"$f":"(V318+AB318)-(VLOOKUP($A318,Assumptions!$A$43:$M$98,11,FALSE)*F318)","v":{"$error":"#N/A"}},{"$f":"(W318+AC318)-(VLOOKUP($A318,Assumptions!$A$43:$R$98,16,FALSE)*G318)","v":{"$error":"#N/A"}},{"$f":"(X318+AD318)-VLOOKUP($A318,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A318,Assumptions!$A$44:$M$98,11,FALSE)*$H318)","v":{"$error":"#N/A"}},{"$f":"(Y318+AE318)-VLOOKUP($A318,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A318,Assumptions!$A$43:$R$98,16,FALSE)*I318)","v":{"$error":"#N/A"}},{"$f":"(Z318+AF318)-(VLOOKUP($A318,Assumptions!$A$43:$M$98,11,FALSE)*J318)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B318","v":2048},{"$f":"'Gas Use Per Customer'!C318","v":5},55,{"$f":"'Gas Use Per Customer'!P318","v":160.42488110613118},{"$f":"'Gas Use Per Customer'!R318","v":27.031327443238787},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.625061954591033},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.38239299551807},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7031327443238791},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.042488110613117},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7031327443238791},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F319*'Daily efficiency'!BJ320","v":325.22580937610155},{"$f":"G319*'Daily efficiency'!BK320","v":2480.6476218676858},{"$f":"H319*'Daily efficiency'!BL320","v":33.960656675179173},{"$f":"I319*'Daily efficiency'!BM320","v":376.03592131277168},{"$f":"J319*'Daily efficiency'!BN320","v":79.201789408689606},{"$f":"K319*'Daily efficiency'!BO320","v":0},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},88.535798715187738,642.70041975497691,9.2450653575041972,97.425544176527382,21.561000027710918,0,{"$f":"(V319+AB319)-(VLOOKUP($A319,Assumptions!$A$43:$M$98,11,FALSE)*F319)","v":{"$error":"#N/A"}},{"$f":"(W319+AC319)-(VLOOKUP($A319,Assumptions!$A$43:$R$98,16,FALSE)*G319)","v":{"$error":"#N/A"}},{"$f":"(X319+AD319)-VLOOKUP($A319,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A319,Assumptions!$A$44:$M$98,11,FALSE)*$H319)","v":{"$error":"#N/A"}},{"$f":"(Y319+AE319)-VLOOKUP($A319,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A319,Assumptions!$A$43:$R$98,16,FALSE)*I319)","v":{"$error":"#N/A"}},{"$f":"(Z319+AF319)-(VLOOKUP($A319,Assumptions!$A$43:$M$98,11,FALSE)*J319)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B319","v":2048},{"$f":"'Gas Use Per Customer'!C319","v":6},58,{"$f":"'Gas Use Per Customer'!P319","v":134.58521441885983},{"$f":"'Gas Use Per Customer'!R319","v":19.844902417227562},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.875921933782051},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.12669297697386},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9844902417227563},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.458521441885985},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9844902417227563},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F320*'Daily efficiency'!BJ321","v":221.84769065314197},{"$f":"G320*'Daily efficiency'!BK321","v":2075.8372685091567},{"$f":"H320*'Daily efficiency'!BL321","v":24.365760186942651},{"$f":"I320*'Daily efficiency'!BM321","v":315.46774259780761},{"$f":"J320*'Daily efficiency'!BN321","v":58.145564082476731},{"$f":"K320*'Daily efficiency'!BO321","v":0},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},60.393308030426937,537.81983061720848,6.6330591769209377,81.733192896665443,15.828891217652224,0,{"$f":"(V320+AB320)-(VLOOKUP($A320,Assumptions!$A$43:$M$98,11,FALSE)*F320)","v":{"$error":"#N/A"}},{"$f":"(W320+AC320)-(VLOOKUP($A320,Assumptions!$A$43:$R$98,16,FALSE)*G320)","v":{"$error":"#N/A"}},{"$f":"(X320+AD320)-VLOOKUP($A320,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A320,Assumptions!$A$44:$M$98,11,FALSE)*$H320)","v":{"$error":"#N/A"}},{"$f":"(Y320+AE320)-VLOOKUP($A320,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A320,Assumptions!$A$43:$R$98,16,FALSE)*I320)","v":{"$error":"#N/A"}},{"$f":"(Z320+AF320)-(VLOOKUP($A320,Assumptions!$A$43:$M$98,11,FALSE)*J320)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B320","v":2048},{"$f":"'Gas Use Per Customer'!C320","v":7},61,{"$f":"'Gas Use Per Customer'!P320","v":119.34705659039278},{"$f":"'Gas Use Per Customer'!R320","v":16.542665971170962},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.23413277693677},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.4123509313535},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6542665971170962},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.934705659039279},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6542665971170962},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F321*'Daily efficiency'!BJ322","v":193.76168129617616},{"$f":"G321*'Daily efficiency'!BK322","v":1843.5636046126199},{"$f":"H321*'Daily efficiency'!BL322","v":7.86241657881423},{"$f":"I321*'Daily efficiency'!BM322","v":108.29012928305058},{"$f":"J321*'Daily efficiency'!BN322","v":33.616298156577876},{"$f":"K321*'Daily efficiency'!BO322","v":0},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},52.747490264882998,477.64103699559138,2.1403754301426097,28.056428060159842,9.1513210862631436,0,{"$f":"(V321+AB321)-(VLOOKUP($A321,Assumptions!$A$43:$M$98,11,FALSE)*F321)","v":{"$error":"#N/A"}},{"$f":"(W321+AC321)-(VLOOKUP($A321,Assumptions!$A$43:$R$98,16,FALSE)*G321)","v":{"$error":"#N/A"}},{"$f":"(X321+AD321)-VLOOKUP($A321,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A321,Assumptions!$A$44:$M$98,11,FALSE)*$H321)","v":{"$error":"#N/A"}},{"$f":"(Y321+AE321)-VLOOKUP($A321,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A321,Assumptions!$A$43:$R$98,16,FALSE)*I321)","v":{"$error":"#N/A"}},{"$f":"(Z321+AF321)-(VLOOKUP($A321,Assumptions!$A$43:$M$98,11,FALSE)*J321)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B321","v":2048},{"$f":"'Gas Use Per Customer'!C321","v":8},61,{"$f":"'Gas Use Per Customer'!P321","v":154.68595804779565},{"$f":"'Gas Use Per Customer'!R321","v":20.092401936881458},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.073921549505169},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.21736224301608},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0092401936881461},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.468595804779566},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0092401936881461},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F322*'Daily efficiency'!BJ323","v":236.68336745137844},{"$f":"G322*'Daily efficiency'!BK323","v":2299.1114568242078},{"$f":"H322*'Daily efficiency'!BL323","v":0},{"$f":"I322*'Daily efficiency'!BM323","v":0},{"$f":"J322*'Daily efficiency'!BN323","v":29.435368837531325},{"$f":"K322*'Daily efficiency'!BO323","v":0},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},64.432005012477603,595.66698846645386,0,0,8.0131521403740269,0,{"$f":"(V322+AB322)-(VLOOKUP($A322,Assumptions!$A$43:$M$98,11,FALSE)*F322)","v":{"$error":"#N/A"}},{"$f":"(W322+AC322)-(VLOOKUP($A322,Assumptions!$A$43:$R$98,16,FALSE)*G322)","v":{"$error":"#N/A"}},{"$f":"(X322+AD322)-VLOOKUP($A322,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A322,Assumptions!$A$44:$M$98,11,FALSE)*$H322)","v":{"$error":"#N/A"}},{"$f":"(Y322+AE322)-VLOOKUP($A322,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A322,Assumptions!$A$43:$R$98,16,FALSE)*I322)","v":{"$error":"#N/A"}},{"$f":"(Z322+AF322)-(VLOOKUP($A322,Assumptions!$A$43:$M$98,11,FALSE)*J322)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B322","v":2048},{"$f":"'Gas Use Per Customer'!C322","v":9},57,{"$f":"'Gas Use Per Customer'!P322","v":146.77463913967216},{"$f":"'Gas Use Per Customer'!R322","v":21.891823222334885},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.513458577867908},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.09717522570494},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1891823222334885},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.677463913967216},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1891823222334885},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F323*'Daily efficiency'!BJ324","v":262.92329525890341},{"$f":"G323*'Daily efficiency'!BK324","v":2303.9402077678878},{"$f":"H323*'Daily efficiency'!BL324","v":0},{"$f":"I323*'Daily efficiency'!BM324","v":0},{"$f":"J323*'Daily efficiency'!BN324","v":32.071521020720589},{"$f":"K323*'Daily efficiency'!BO324","v":0},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U323+S323)*L323),0)","v":71.575266401002565},596.91804896817018,0,0,8.7307884175230619,0,{"$f":"(V323+AB323)-(VLOOKUP($A323,Assumptions!$A$43:$M$98,11,FALSE)*F323)","v":{"$error":"#N/A"}},{"$f":"(W323+AC323)-(VLOOKUP($A323,Assumptions!$A$43:$R$98,16,FALSE)*G323)","v":{"$error":"#N/A"}},{"$f":"(X323+AD323)-VLOOKUP($A323,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A323,Assumptions!$A$44:$M$98,11,FALSE)*$H323)","v":{"$error":"#N/A"}},{"$f":"(Y323+AE323)-VLOOKUP($A323,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A323,Assumptions!$A$43:$R$98,16,FALSE)*I323)","v":{"$error":"#N/A"}},{"$f":"(Z323+AF323)-(VLOOKUP($A323,Assumptions!$A$43:$M$98,11,FALSE)*J323)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B323","v":2048},{"$f":"'Gas Use Per Customer'!C323","v":10},52,{"$f":"'Gas Use Per Customer'!P323","v":216.2540032783206},{"$f":"'Gas Use Per Customer'!R323","v":43.8653909614737},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.09231276917896},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":194.62860295048853},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.38653909614737},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.625400327832061},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.38653909614737},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F324*'Daily efficiency'!BJ325","v":493.25067706149844},{"$f":"G324*'Daily efficiency'!BK325","v":3395.2694567538879},{"$f":"H324*'Daily efficiency'!BL325","v":45.171514983589226},{"$f":"I324*'Daily efficiency'!BM325","v":425.14141857399909},{"$f":"J324*'Daily efficiency'!BN325","v":118.16062813670514},{"$f":"K324*'Daily efficiency'!BO325","v":0},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},134.27698971438369,879.66589280989319,12.296982720772412,110.14807817283358,32.166713978943548,0,{"$f":"(V324+AB324)-(VLOOKUP($A324,Assumptions!$A$43:$M$98,11,FALSE)*F324)","v":{"$error":"#N/A"}},{"$f":"(W324+AC324)-(VLOOKUP($A324,Assumptions!$A$43:$R$98,16,FALSE)*G324)","v":{"$error":"#N/A"}},{"$f":"(X324+AD324)-VLOOKUP($A324,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A324,Assumptions!$A$44:$M$98,11,FALSE)*$H324)","v":{"$error":"#N/A"}},{"$f":"(Y324+AE324)-VLOOKUP($A324,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A324,Assumptions!$A$43:$R$98,16,FALSE)*I324)","v":{"$error":"#N/A"}},{"$f":"(Z324+AF324)-(VLOOKUP($A324,Assumptions!$A$43:$M$98,11,FALSE)*J324)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F324<10,AB324+AH324,IFERROR((AH324)/(F324/10),0))","v":0},{"$f":"IF(G324<10,AC324+AI324,IFERROR((AI324)/(G324/10),0))","v":0},{"$f":"IF(H324<10,AD324+AJ324,IFERROR((AJ324)/(H324/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(I324<10,AE324+AK324,IFERROR((AK324)/(I324/10),0))","v":0},{"$f":"IF(J324<10,AF324+AL324,IFERROR((AL324)/(J324/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K324<10,AG324+AM324,IFERROR((AM324)/(K324/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B324","v":2048},{"$f":"'Gas Use Per Customer'!C324","v":11},46,{"$f":"'Gas Use Per Customer'!P324","v":324.55488878601182},{"$f":"'Gas Use Per Customer'!R324","v":73.410242086425953},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.023072625927785},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.366466635803548},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.04614525185557},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.18842215020825},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3410242086425956},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F325*'Daily efficiency'!BJ326","v":348.77996587098806},{"$f":"G325*'Daily efficiency'!BK326","v":1675.1844751163067},{"$f":"H325*'Daily efficiency'!BL326","v":560.46832141046855},{"$f":"I325*'Daily efficiency'!BM326","v":5325.296615200883},{"$f":"J325*'Daily efficiency'!BN326","v":215.09200931322795},{"$f":"K325*'Daily efficiency'!BO326","v":0},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},94.947916075546729,434.01640597130222,152.57556153316384,1379.7084034581678,58.554217693648368,0,{"$f":"(V325+AB325)-(VLOOKUP($A325,Assumptions!$A$43:$M$98,11,FALSE)*F325)","v":{"$error":"#N/A"}},{"$f":"(W325+AC325)-(VLOOKUP($A325,Assumptions!$A$43:$R$98,16,FALSE)*G325)","v":{"$error":"#N/A"}},{"$f":"(X325+AD325)-VLOOKUP($A325,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A325,Assumptions!$A$44:$M$98,11,FALSE)*$H325)","v":{"$error":"#N/A"}},{"$f":"(Y325+AE325)-VLOOKUP($A325,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A325,Assumptions!$A$43:$R$98,16,FALSE)*I325)","v":{"$error":"#N/A"}},{"$f":"(Z325+AF325)-(VLOOKUP($A325,Assumptions!$A$43:$M$98,11,FALSE)*J325)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B325","v":2048},{"$f":"'Gas Use Per Customer'!C325","v":12},37,{"$f":"'Gas Use Per Customer'!P325","v":479.94701842285559},{"$f":"'Gas Use Per Customer'!R325","v":109.36957273749421},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.810871821248263},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.98410552685667},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.621743642496526},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":335.9629128959989},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.936957273749421},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F326*'Daily efficiency'!BJ327","v":570.15636613711069},{"$f":"G326*'Daily efficiency'!BK327","v":2558.0856472380988},{"$f":"H326*'Daily efficiency'!BL327","v":1079.6159825078194},{"$f":"I326*'Daily efficiency'!BM327","v":7874.9706782822186},{"$f":"J326*'Daily efficiency'!BN327","v":320.45284812085782},{"$f":"K326*'Daily efficiency'!BO327","v":0},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.12757912590019055},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.11872302963548916},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13150661206975381},{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15350566858815679},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},155.21292533743008,662.76350770500562,293.90245349954614,2040.2925896744221,87.236461686000851,0,{"$f":"(V326+AB326)-(VLOOKUP($A326,Assumptions!$A$43:$M$98,11,FALSE)*F326)","v":{"$error":"#N/A"}},{"$f":"(W326+AC326)-(VLOOKUP($A326,Assumptions!$A$43:$R$98,16,FALSE)*G326)","v":{"$error":"#N/A"}},{"$f":"(X326+AD326)-VLOOKUP($A326,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A326,Assumptions!$A$44:$M$98,11,FALSE)*$H326)","v":{"$error":"#N/A"}},{"$f":"(Y326+AE326)-VLOOKUP($A326,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A326,Assumptions!$A$43:$R$98,16,FALSE)*I326)","v":{"$error":"#N/A"}},{"$f":"(Z326+AF326)-(VLOOKUP($A326,Assumptions!$A$43:$M$98,11,FALSE)*J326)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B326","v":2049},{"$f":"'Gas Use Per Customer'!C326","v":1},40,{"$f":"'Gas Use Per Customer'!P326","v":480.84586483491023},{"$f":"'Gas Use Per Customer'!R326","v":101.67752111811362},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.503256335434084},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.25375945047307},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.006512670868169},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.59210538443716},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.167752111811362},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F327*'Daily efficiency'!BJ328","v":558.68760733642739},{"$f":"G327*'Daily efficiency'!BK328","v":2569.1311707620521},{"$f":"H327*'Daily efficiency'!BL328","v":1021.4233264322495},{"$f":"I327*'Daily efficiency'!BM328","v":7889.7189502112114},{"$f":"J327*'Daily efficiency'!BN328","v":297.91513687607272},{"$f":"K327*'Daily efficiency'!BO328","v":0},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},155.66634005916413,681.27359281164445,284.59774082838874,2092.1692269570517,83.007674408280039,0,{"$f":"(V327+AB327)-(VLOOKUP($A327,Assumptions!$A$43:$M$98,11,FALSE)*F327)","v":{"$error":"#N/A"}},{"$f":"(W327+AC327)-(VLOOKUP($A327,Assumptions!$A$43:$R$98,16,FALSE)*G327)","v":{"$error":"#N/A"}},{"$f":"(X327+AD327)-VLOOKUP($A327,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A327,Assumptions!$A$44:$M$98,11,FALSE)*$H327)","v":{"$error":"#N/A"}},{"$f":"(Y327+AE327)-VLOOKUP($A327,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A327,Assumptions!$A$43:$R$98,16,FALSE)*I327)","v":{"$error":"#N/A"}},{"$f":"(Z327+AF327)-(VLOOKUP($A327,Assumptions!$A$43:$M$98,11,FALSE)*J327)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B327","v":2049},{"$f":"'Gas Use Per Customer'!C327","v":2},45,{"$f":"'Gas Use Per Customer'!P327","v":393.50958296536925},{"$f":"'Gas Use Per Customer'!R327","v":81.558821739780683},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.467646521934203},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.05287488961076},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.935293043868406},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":275.45670807575846},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1558821739780694},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F328*'Daily efficiency'!BJ329","v":440.49352190149915},{"$f":"G328*'Daily efficiency'!BK329","v":2102.4985541614406},{"$f":"H328*'Daily efficiency'!BL329","v":819.3166206773393},{"$f":"I328*'Daily efficiency'!BM329","v":6456.7052372957796},{"$f":"J328*'Daily efficiency'!BN329","v":238.96734769755733},{"$f":"K328*'Daily efficiency'!BO329","v":0},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},122.73408873536464,557.53351957112523,228.28503445518984,1712.1674536506816,66.583135049430382,0,{"$f":"(V328+AB328)-(VLOOKUP($A328,Assumptions!$A$43:$M$98,11,FALSE)*F328)","v":{"$error":"#N/A"}},{"$f":"(W328+AC328)-(VLOOKUP($A328,Assumptions!$A$43:$R$98,16,FALSE)*G328)","v":{"$error":"#N/A"}},{"$f":"(X328+AD328)-VLOOKUP($A328,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A328,Assumptions!$A$44:$M$98,11,FALSE)*$H328)","v":{"$error":"#N/A"}},{"$f":"(Y328+AE328)-VLOOKUP($A328,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A328,Assumptions!$A$43:$R$98,16,FALSE)*I328)","v":{"$error":"#N/A"}},{"$f":"(Z328+AF328)-(VLOOKUP($A328,Assumptions!$A$43:$M$98,11,FALSE)*J328)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B328","v":2049},{"$f":"'Gas Use Per Customer'!C328","v":3},47,{"$f":"'Gas Use Per Customer'!P328","v":315.96182431978929},{"$f":"'Gas Use Per Customer'!R328","v":64.535561270388257},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.360668381116476},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.78854729593678},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.721336762232951},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.17327702385248},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4535561270388264},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F329*'Daily efficiency'!BJ330","v":343.30739472998442},{"$f":"G329*'Daily efficiency'!BK330","v":1688.1654413509677},{"$f":"H329*'Daily efficiency'!BL330","v":648.25352706393267},{"$f":"I329*'Daily efficiency'!BM330","v":5184.3016134391046},{"$f":"J329*'Daily efficiency'!BN330","v":189.08919452223751},{"$f":"K329*'Daily efficiency'!BO330","v":0},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},95.655255192876339,447.66205345151275,180.62196594906845,1374.755725438195,52.685655578336757,0,{"$f":"(V329+AB329)-(VLOOKUP($A329,Assumptions!$A$43:$M$98,11,FALSE)*F329)","v":{"$error":"#N/A"}},{"$f":"(W329+AC329)-(VLOOKUP($A329,Assumptions!$A$43:$R$98,16,FALSE)*G329)","v":{"$error":"#N/A"}},{"$f":"(X329+AD329)-VLOOKUP($A329,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A329,Assumptions!$A$44:$M$98,11,FALSE)*$H329)","v":{"$error":"#N/A"}},{"$f":"(Y329+AE329)-VLOOKUP($A329,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A329,Assumptions!$A$43:$R$98,16,FALSE)*I329)","v":{"$error":"#N/A"}},{"$f":"(Z329+AF329)-(VLOOKUP($A329,Assumptions!$A$43:$M$98,11,FALSE)*J329)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B329","v":2049},{"$f":"'Gas Use Per Customer'!C329","v":4},51,{"$f":"'Gas Use Per Customer'!P329","v":247.28842766001011},{"$f":"'Gas Use Per Customer'!R329","v":47.193983394981338},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.755186715985069},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.55958489400911},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7193983394981336},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.728842766001012},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7193983394981336},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F330*'Daily efficiency'!BJ331","v":623.5097471659858},{"$f":"G330*'Daily efficiency'!BK331","v":3883.9691325006515},{"$f":"H330*'Daily efficiency'!BL331","v":67.719088748858809},{"$f":"I330*'Daily efficiency'!BM331","v":579.64407443506389},{"$f":"J330*'Daily efficiency'!BN331","v":138.27837134729526},{"$f":"K330*'Daily efficiency'!BO331","v":0},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},173.72764145472993,1029.9379165149355,18.868474187093792,153.70807284441716,38.528307580686082,0,{"$f":"(V330+AB330)-(VLOOKUP($A330,Assumptions!$A$43:$M$98,11,FALSE)*F330)","v":{"$error":"#N/A"}},{"$f":"(W330+AC330)-(VLOOKUP($A330,Assumptions!$A$43:$R$98,16,FALSE)*G330)","v":{"$error":"#N/A"}},{"$f":"(X330+AD330)-VLOOKUP($A330,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A330,Assumptions!$A$44:$M$98,11,FALSE)*$H330)","v":{"$error":"#N/A"}},{"$f":"(Y330+AE330)-VLOOKUP($A330,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A330,Assumptions!$A$43:$R$98,16,FALSE)*I330)","v":{"$error":"#N/A"}},{"$f":"(Z330+AF330)-(VLOOKUP($A330,Assumptions!$A$43:$M$98,11,FALSE)*J330)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B330","v":2049},{"$f":"'Gas Use Per Customer'!C330","v":5},55,{"$f":"'Gas Use Per Customer'!P330","v":160.50321356760881},{"$f":"'Gas Use Per Customer'!R330","v":27.044526333591929},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.635621066873544},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.45289221084792},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7044526333591929},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.050321356760882},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7044526333591929},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F331*'Daily efficiency'!BJ332","v":327.157824180023},{"$f":"G331*'Daily efficiency'!BK332","v":2481.8588755893011},{"$f":"H331*'Daily efficiency'!BL332","v":33.977239027071342},{"$f":"I331*'Daily efficiency'!BM332","v":376.21953260247528},{"$f":"J331*'Daily efficiency'!BN332","v":79.240462157424304},{"$f":"K331*'Daily efficiency'!BO332","v":0},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},91.155523127894398,658.13101809148236,9.4670301886159844,99.764634666738374,22.078658210177686,0,{"$f":"(V331+AB331)-(VLOOKUP($A331,Assumptions!$A$43:$M$98,11,FALSE)*F331)","v":{"$error":"#N/A"}},{"$f":"(W331+AC331)-(VLOOKUP($A331,Assumptions!$A$43:$R$98,16,FALSE)*G331)","v":{"$error":"#N/A"}},{"$f":"(X331+AD331)-VLOOKUP($A331,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A331,Assumptions!$A$44:$M$98,11,FALSE)*$H331)","v":{"$error":"#N/A"}},{"$f":"(Y331+AE331)-VLOOKUP($A331,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A331,Assumptions!$A$43:$R$98,16,FALSE)*I331)","v":{"$error":"#N/A"}},{"$f":"(Z331+AF331)-(VLOOKUP($A331,Assumptions!$A$43:$M$98,11,FALSE)*J331)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B331","v":2049},{"$f":"'Gas Use Per Customer'!C331","v":6},58,{"$f":"'Gas Use Per Customer'!P331","v":134.65092985558772},{"$f":"'Gas Use Per Customer'!R331","v":19.854592310985971},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.883673848788778},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.18583687002895},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9854592310985972},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.465092985558773},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9854592310985972},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F332*'Daily efficiency'!BJ333","v":221.95601472084365},{"$f":"G332*'Daily efficiency'!BK333","v":2076.85086092542},{"$f":"H332*'Daily efficiency'!BL333","v":24.377657530783928},{"$f":"I332*'Daily efficiency'!BM333","v":315.62177958149772},{"$f":"J332*'Daily efficiency'!BN333","v":58.173955471188869},{"$f":"K332*'Daily efficiency'!BO333","v":0},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},61.843291334912166,550.73235024311009,6.7923123355548762,83.69552562834366,16.208927164392303,0,{"$f":"(V332+AB332)-(VLOOKUP($A332,Assumptions!$A$43:$M$98,11,FALSE)*F332)","v":{"$error":"#N/A"}},{"$f":"(W332+AC332)-(VLOOKUP($A332,Assumptions!$A$43:$R$98,16,FALSE)*G332)","v":{"$error":"#N/A"}},{"$f":"(X332+AD332)-VLOOKUP($A332,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A332,Assumptions!$A$44:$M$98,11,FALSE)*$H332)","v":{"$error":"#N/A"}},{"$f":"(Y332+AE332)-VLOOKUP($A332,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A332,Assumptions!$A$43:$R$98,16,FALSE)*I332)","v":{"$error":"#N/A"}},{"$f":"(Z332+AF332)-(VLOOKUP($A332,Assumptions!$A$43:$M$98,11,FALSE)*J332)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B332","v":2049},{"$f":"'Gas Use Per Customer'!C332","v":7},61,{"$f":"'Gas Use Per Customer'!P332","v":119.40533152036853},{"$f":"'Gas Use Per Customer'!R332","v":16.550743444789699},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.24059475583176},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.46479836833169},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6550743444789699},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.940533152036855},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6550743444789699},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F333*'Daily efficiency'!BJ334","v":192.73720660843156},{"$f":"G333*'Daily efficiency'!BK334","v":1846.6241379633288},{"$f":"H333*'Daily efficiency'!BL334","v":8.5217769535268015},{"$f":"I333*'Daily efficiency'!BM334","v":117.37158909963451},{"$f":"J333*'Daily efficiency'!BN334","v":34.41486846616592},{"$f":"K333*'Daily efficiency'!BO334","v":0},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},53.702096040756871,489.68159950736191,2.3744106934472131,31.124204598787294,9.5889662619983582,0,{"$f":"(V333+AB333)-(VLOOKUP($A333,Assumptions!$A$43:$M$98,11,FALSE)*F333)","v":{"$error":"#N/A"}},{"$f":"(W333+AC333)-(VLOOKUP($A333,Assumptions!$A$43:$R$98,16,FALSE)*G333)","v":{"$error":"#N/A"}},{"$f":"(X333+AD333)-VLOOKUP($A333,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A333,Assumptions!$A$44:$M$98,11,FALSE)*$H333)","v":{"$error":"#N/A"}},{"$f":"(Y333+AE333)-VLOOKUP($A333,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A333,Assumptions!$A$43:$R$98,16,FALSE)*I333)","v":{"$error":"#N/A"}},{"$f":"(Z333+AF333)-(VLOOKUP($A333,Assumptions!$A$43:$M$98,11,FALSE)*J333)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B333","v":2049},{"$f":"'Gas Use Per Customer'!C333","v":8},61,{"$f":"'Gas Use Per Customer'!P333","v":154.76148830074865},{"$f":"'Gas Use Per Customer'!R333","v":20.102212680014695},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.081770144011756},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.28533947067379},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0102212680014695},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.476148830074866},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0102212680014695},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F334*'Daily efficiency'!BJ335","v":236.79893550189175},{"$f":"G334*'Daily efficiency'!BK335","v":2300.234069840235},{"$f":"H334*'Daily efficiency'!BL335","v":0},{"$f":"I334*'Daily efficiency'!BM335","v":0},{"$f":"J334*'Daily efficiency'!BN335","v":29.449741576221513},{"$f":"K334*'Daily efficiency'!BO335","v":0},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},65.978953417680572,609.96836086145822,0,0,8.2055399594679646,0,{"$f":"(V334+AB334)-(VLOOKUP($A334,Assumptions!$A$43:$M$98,11,FALSE)*F334)","v":{"$error":"#N/A"}},{"$f":"(W334+AC334)-(VLOOKUP($A334,Assumptions!$A$43:$R$98,16,FALSE)*G334)","v":{"$error":"#N/A"}},{"$f":"(X334+AD334)-VLOOKUP($A334,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A334,Assumptions!$A$44:$M$98,11,FALSE)*$H334)","v":{"$error":"#N/A"}},{"$f":"(Y334+AE334)-VLOOKUP($A334,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A334,Assumptions!$A$43:$R$98,16,FALSE)*I334)","v":{"$error":"#N/A"}},{"$f":"(Z334+AF334)-(VLOOKUP($A334,Assumptions!$A$43:$M$98,11,FALSE)*J334)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B334","v":2049},{"$f":"'Gas Use Per Customer'!C334","v":9},57,{"$f":"'Gas Use Per Customer'!P334","v":146.84630644393954},{"$f":"'Gas Use Per Customer'!R334","v":21.902512589142663},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.522010071314131},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.16167579954558},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1902512589142664},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.684630644393955},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1902512589142664},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F335*'Daily efficiency'!BJ336","v":264.58198748068338},{"$f":"G335*'Daily efficiency'!BK336","v":2293.9310716422819},{"$f":"H335*'Daily efficiency'!BL336","v":0},{"$f":"I335*'Daily efficiency'!BM336","v":0},{"$f":"J335*'Daily efficiency'!BN336","v":32.08718094309399},{"$f":"K335*'Daily efficiency'!BO336","v":0},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},73.720106005315614,608.29695292531494,0,0,8.9404059704152399,0,{"$f":"(V335+AB335)-(VLOOKUP($A335,Assumptions!$A$43:$M$98,11,FALSE)*F335)","v":{"$error":"#N/A"}},{"$f":"(W335+AC335)-(VLOOKUP($A335,Assumptions!$A$43:$R$98,16,FALSE)*G335)","v":{"$error":"#N/A"}},{"$f":"(X335+AD335)-VLOOKUP($A335,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A335,Assumptions!$A$44:$M$98,11,FALSE)*$H335)","v":{"$error":"#N/A"}},{"$f":"(Y335+AE335)-VLOOKUP($A335,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A335,Assumptions!$A$43:$R$98,16,FALSE)*I335)","v":{"$error":"#N/A"}},{"$f":"(Z335+AF335)-(VLOOKUP($A335,Assumptions!$A$43:$M$98,11,FALSE)*J335)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B335","v":2049},{"$f":"'Gas Use Per Customer'!C335","v":10},52,{"$f":"'Gas Use Per Customer'!P335","v":216.35959605335884},{"$f":"'Gas Use Per Customer'!R335","v":43.886809609404118},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.109447687523293},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":194.72363644802297},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3886809609404116},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.635959605335884},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3886809609404116},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F336*'Daily efficiency'!BJ337","v":490.61402053195974},{"$f":"G336*'Daily efficiency'!BK337","v":3408.8883147991933},{"$f":"H336*'Daily efficiency'!BL337","v":43.455357103259438},{"$f":"I336*'Daily efficiency'!BM337","v":408.98942995892992},{"$f":"J336*'Daily efficiency'!BN337","v":116.14431807598427},{"$f":"K336*'Daily efficiency'!BO337","v":0},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},136.69909257882011,903.95757762263884,12.107904860246823,108.45444621165788,32.36112753556877,0,{"$f":"(V336+AB336)-(VLOOKUP($A336,Assumptions!$A$43:$M$98,11,FALSE)*F336)","v":{"$error":"#N/A"}},{"$f":"(W336+AC336)-(VLOOKUP($A336,Assumptions!$A$43:$R$98,16,FALSE)*G336)","v":{"$error":"#N/A"}},{"$f":"(X336+AD336)-VLOOKUP($A336,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A336,Assumptions!$A$44:$M$98,11,FALSE)*$H336)","v":{"$error":"#N/A"}},{"$f":"(Y336+AE336)-VLOOKUP($A336,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A336,Assumptions!$A$43:$R$98,16,FALSE)*I336)","v":{"$error":"#N/A"}},{"$f":"(Z336+AF336)-(VLOOKUP($A336,Assumptions!$A$43:$M$98,11,FALSE)*J336)","v":{"$error":"#N/A"}},{"$f":"AA336+AG336","v":{"$error":"#N/A"}},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B336","v":2049},{"$f":"'Gas Use Per Customer'!C336","v":11},46,{"$f":"'Gas Use Per Customer'!P336","v":324.71336285280182},{"$f":"'Gas Use Per Customer'!R336","v":73.446086931194728},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.033826079358416},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.414008855840549},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.067652158716832},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.29935399696126},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.344608693119473},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F337*'Daily efficiency'!BJ338","v":348.95026858869852},{"$f":"G337*'Daily efficiency'!BK338","v":1673.8201414468826},{"$f":"H337*'Daily efficiency'!BL338","v":554.18360176334772},{"$f":"I337*'Daily efficiency'!BM338","v":5327.8968576887737},{"$f":"J337*'Daily efficiency'!BN338","v":215.19703470840045},{"$f":"K337*'Daily efficiency'!BO338","v":0},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},97.227521177420726,443.85801490461455,154.41139533878629,1412.8338310148831,59.960046266910325,0,{"$f":"(V337+AB337)-(VLOOKUP($A337,Assumptions!$A$43:$M$98,11,FALSE)*F337)","v":{"$error":"#N/A"}},{"$f":"(W337+AC337)-(VLOOKUP($A337,Assumptions!$A$43:$R$98,16,FALSE)*G337)","v":{"$error":"#N/A"}},{"$f":"(X337+AD337)-VLOOKUP($A337,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A337,Assumptions!$A$44:$M$98,11,FALSE)*$H337)","v":{"$error":"#N/A"}},{"$f":"(Y337+AE337)-VLOOKUP($A337,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A337,Assumptions!$A$43:$R$98,16,FALSE)*I337)","v":{"$error":"#N/A"}},{"$f":"(Z337+AF337)-(VLOOKUP($A337,Assumptions!$A$43:$M$98,11,FALSE)*J337)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B337","v":2049},{"$f":"'Gas Use Per Customer'!C337","v":12},37,{"$f":"'Gas Use Per Customer'!P337","v":480.18136755294495},{"$f":"'Gas Use Per Customer'!R337","v":109.42297584918241},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.826892754754724},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.05441026588349},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.653785509509447},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.12695728706143},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.942297584918242},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F338*'Daily efficiency'!BJ339","v":569.60201132172301},{"$f":"G338*'Daily efficiency'!BK339","v":2559.3347124955399},{"$f":"H338*'Daily efficiency'!BL339","v":1080.143138749278},{"$f":"I338*'Daily efficiency'!BM339","v":7878.8158788087239},{"$f":"J338*'Daily efficiency'!BN339","v":320.60931923810432},{"$f":"K338*'Daily efficiency'!BO339","v":0},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1305784149280669},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12151411851957934},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13459823333530926},{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.15711447108045068},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},158.707405047912,678.67580084367876,300.95875931586085,2089.2779870267641,89.330922431938774,0,{"$f":"(V338+AB338)-(VLOOKUP($A338,Assumptions!$A$43:$M$98,11,FALSE)*F338)","v":{"$error":"#N/A"}},{"$f":"(W338+AC338)-(VLOOKUP($A338,Assumptions!$A$43:$R$98,16,FALSE)*G338)","v":{"$error":"#N/A"}},{"$f":"(X338+AD338)-VLOOKUP($A338,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A338,Assumptions!$A$44:$M$98,11,FALSE)*$H338)","v":{"$error":"#N/A"}},{"$f":"(Y338+AE338)-VLOOKUP($A338,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A338,Assumptions!$A$43:$R$98,16,FALSE)*I338)","v":{"$error":"#N/A"}},{"$f":"(Z338+AF338)-(VLOOKUP($A338,Assumptions!$A$43:$M$98,11,FALSE)*J338)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B338","v":2050},{"$f":"'Gas Use Per Customer'!C338","v":1},40,{"$f":"'Gas Use Per Customer'!P338","v":481.0805382682118},{"$f":"'Gas Use Per Customer'!R338","v":101.72714411524304},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.518143234572911},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.32416148046354},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.036286469145821},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.75637678774825},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.172714411524304},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F339*'Daily efficiency'!BJ340","v":558.96027088319988},{"$f":"G339*'Daily efficiency'!BK340","v":2570.3850171118629},{"$f":"H339*'Daily efficiency'!BL340","v":1021.9218248834126},{"$f":"I339*'Daily efficiency'!BM340","v":7893.5694719048233},{"$f":"J339*'Daily efficiency'!BN340","v":298.06053225766192},{"$f":"K339*'Daily efficiency'!BO340","v":0},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},159.31959693600342,{"$f":"IFERROR(((T339+R339)*M339),0)","v":697.26206814293437},291.27682542316421,{"$f":"IFERROR(((T339+R339)*O339),0)","v":2141.2693189421743},84.955740748422869,0,{"$f":"(V339+AB339)-(VLOOKUP($A339,Assumptions!$A$43:$M$98,11,FALSE)*F339)","v":{"$error":"#N/A"}},{"$f":"(W339+AC339)-(VLOOKUP($A339,Assumptions!$A$43:$R$98,16,FALSE)*G339)","v":{"$error":"#N/A"}},{"$f":"(X339+AD339)-VLOOKUP($A339,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A339,Assumptions!$A$44:$M$98,11,FALSE)*$H339)","v":{"$error":"#N/A"}},{"$f":"(Y339+AE339)-VLOOKUP($A339,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A339,Assumptions!$A$43:$R$98,16,FALSE)*I339)","v":{"$error":"#N/A"}},{"$f":"(Z339+AF339)-(VLOOKUP($A339,Assumptions!$A$43:$M$98,11,FALSE)*J339)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B339","v":2050},{"$f":"'Gas Use Per Customer'!C339","v":2},45,{"$f":"'Gas Use Per Customer'!P339","v":393.70163254221922},{"$f":"'Gas Use Per Customer'!R339","v":81.598625947559995},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.479587784267999},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.11048976266576},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.959175568535997},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":275.59114277955342},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1598625947559995},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F340*'Daily efficiency'!BJ341","v":440.70850165840579},{"$f":"G340*'Daily efficiency'!BK341","v":2103.5246637535161},{"$f":"H340*'Daily efficiency'!BL341","v":819.7164823760595},{"$f":"I340*'Daily efficiency'!BM341","v":6459.8563867527337},{"$f":"J340*'Daily efficiency'!BN341","v":239.08397402635069},{"$f":"K340*'Daily efficiency'!BO341","v":0},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},125.6144747810869,570.61799990044688,233.6425438029778,1752.3494706620177,68.145741942535196,0,{"$f":"(V340+AB340)-(VLOOKUP($A340,Assumptions!$A$43:$M$98,11,FALSE)*F340)","v":{"$error":"#N/A"}},{"$f":"(W340+AC340)-(VLOOKUP($A340,Assumptions!$A$43:$R$98,16,FALSE)*G340)","v":{"$error":"#N/A"}},{"$f":"(X340+AD340)-VLOOKUP($A340,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A340,Assumptions!$A$44:$M$98,11,FALSE)*$H340)","v":{"$error":"#N/A"}},{"$f":"(Y340+AE340)-VLOOKUP($A340,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A340,Assumptions!$A$43:$R$98,16,FALSE)*I340)","v":{"$error":"#N/A"}},{"$f":"(Z340+AF340)-(VLOOKUP($A340,Assumptions!$A$43:$M$98,11,FALSE)*J340)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B340","v":2050},{"$f":"'Gas Use Per Customer'!C340","v":3},47,{"$f":"'Gas Use Per Customer'!P340","v":316.11602725991611},{"$f":"'Gas Use Per Customer'!R340","v":64.567057395947273},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.370117218784181},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.834808177974836},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.740234437568361},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.28121908194126},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.456705739594728},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F341*'Daily efficiency'!BJ342","v":343.47494348290303},{"$f":"G341*'Daily efficiency'!BK342","v":1688.9893385893042},{"$f":"H341*'Daily efficiency'!BL342","v":648.56990262618956},{"$f":"I341*'Daily efficiency'!BM342","v":5186.8317752807061},{"$f":"J341*'Daily efficiency'!BN342","v":189.18147817012542},{"$f":"K341*'Daily efficiency'!BO342","v":0},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},97.900141394391554,458.16801430759858,184.86089415256365,1407.0191923252717,53.922109351703497,0,{"$f":"(V341+AB341)-(VLOOKUP($A341,Assumptions!$A$43:$M$98,11,FALSE)*F341)","v":{"$error":"#N/A"}},{"$f":"(W341+AC341)-(VLOOKUP($A341,Assumptions!$A$43:$R$98,16,FALSE)*G341)","v":{"$error":"#N/A"}},{"$f":"(X341+AD341)-VLOOKUP($A341,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A341,Assumptions!$A$44:$M$98,11,FALSE)*$H341)","v":{"$error":"#N/A"}},{"$f":"(Y341+AE341)-VLOOKUP($A341,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A341,Assumptions!$A$43:$R$98,16,FALSE)*I341)","v":{"$error":"#N/A"}},{"$f":"(Z341+AF341)-(VLOOKUP($A341,Assumptions!$A$43:$M$98,11,FALSE)*J341)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B341","v":2050},{"$f":"'Gas Use Per Customer'!C341","v":4},51,{"$f":"'Gas Use Per Customer'!P341","v":247.40911503319708},{"$f":"'Gas Use Per Customer'!R341","v":47.217016085754892},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.773612868603912},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.66820352987739},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.721701608575489},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.740911503319708},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.721701608575489},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F342*'Daily efficiency'!BJ343","v":623.81404670096208},{"$f":"G342*'Daily efficiency'!BK343","v":3885.8646762451626},{"$f":"H342*'Daily efficiency'!BL343","v":67.752138572552767},{"$f":"I342*'Daily efficiency'!BM343","v":579.92696563781419},{"$f":"J342*'Daily efficiency'!BN343","v":138.34585713126177},{"$f":"K342*'Daily efficiency'!BO343","v":0},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},177.80477014292509,1054.1090236071666,19.31128914023823,157.31537210982779,39.432509507503553,0,{"$f":"(V342+AB342)-(VLOOKUP($A342,Assumptions!$A$43:$M$98,11,FALSE)*F342)","v":{"$error":"#N/A"}},{"$f":"(W342+AC342)-(VLOOKUP($A342,Assumptions!$A$43:$R$98,16,FALSE)*G342)","v":{"$error":"#N/A"}},{"$f":"(X342+AD342)-VLOOKUP($A342,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A342,Assumptions!$A$44:$M$98,11,FALSE)*$H342)","v":{"$error":"#N/A"}},{"$f":"(Y342+AE342)-VLOOKUP($A342,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A342,Assumptions!$A$43:$R$98,16,FALSE)*I342)","v":{"$error":"#N/A"}},{"$f":"(Z342+AF342)-(VLOOKUP($A342,Assumptions!$A$43:$M$98,11,FALSE)*J342)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B342","v":2050},{"$f":"'Gas Use Per Customer'!C342","v":5},55,{"$f":"'Gas Use Per Customer'!P342","v":160.58154602908641},{"$f":"'Gas Use Per Customer'!R342","v":27.057725223945063},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.646180179156051},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.52339142617777},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7057725223945064},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.05815460290864},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7057725223945064},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F343*'Daily efficiency'!BJ344","v":327.3174912489248},{"$f":"G343*'Daily efficiency'!BK344","v":2483.0701293109159},{"$f":"H343*'Daily efficiency'!BL344","v":33.99382137896351},{"$f":"I343*'Daily efficiency'!BM344","v":376.40314389217872},{"$f":"J343*'Daily efficiency'!BN344","v":79.279134906158987},{"$f":"K343*'Daily efficiency'!BO344","v":0},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},93.294807327691771,673.57637170350984,9.689207270229522,102.10596187673825,22.596811395426709,0,{"$f":"(V343+AB343)-(VLOOKUP($A343,Assumptions!$A$43:$M$98,11,FALSE)*F343)","v":{"$error":"#N/A"}},{"$f":"(W343+AC343)-(VLOOKUP($A343,Assumptions!$A$43:$R$98,16,FALSE)*G343)","v":{"$error":"#N/A"}},{"$f":"(X343+AD343)-VLOOKUP($A343,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A343,Assumptions!$A$44:$M$98,11,FALSE)*$H343)","v":{"$error":"#N/A"}},{"$f":"(Y343+AE343)-VLOOKUP($A343,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A343,Assumptions!$A$43:$R$98,16,FALSE)*I343)","v":{"$error":"#N/A"}},{"$f":"(Z343+AF343)-(VLOOKUP($A343,Assumptions!$A$43:$M$98,11,FALSE)*J343)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B343","v":2050},{"$f":"'Gas Use Per Customer'!C343","v":6},58,{"$f":"'Gas Use Per Customer'!P343","v":134.71664529231566},{"$f":"'Gas Use Per Customer'!R343","v":19.864282204744381},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.891425763795505},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.2449807630841},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9864282204744381},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.471664529231568},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9864282204744381},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F344*'Daily efficiency'!BJ345","v":222.06433878854534},{"$f":"G344*'Daily efficiency'!BK345","v":2077.8644533416837},{"$f":"H344*'Daily efficiency'!BL345","v":24.389554874625205},{"$f":"I344*'Daily efficiency'!BM345","v":315.77581656518805},{"$f":"J344*'Daily efficiency'!BN345","v":58.202346859901013},{"$f":"K344*'Daily efficiency'!BO345","v":0},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},63.294661163930883,563.65721726997515,6.9517177776053192,85.659734810921037,16.589326514739952,0,{"$f":"(V344+AB344)-(VLOOKUP($A344,Assumptions!$A$43:$M$98,11,FALSE)*F344)","v":{"$error":"#N/A"}},{"$f":"(W344+AC344)-(VLOOKUP($A344,Assumptions!$A$43:$R$98,16,FALSE)*G344)","v":{"$error":"#N/A"}},{"$f":"(X344+AD344)-VLOOKUP($A344,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A344,Assumptions!$A$44:$M$98,11,FALSE)*$H344)","v":{"$error":"#N/A"}},{"$f":"(Y344+AE344)-VLOOKUP($A344,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A344,Assumptions!$A$43:$R$98,16,FALSE)*I344)","v":{"$error":"#N/A"}},{"$f":"(Z344+AF344)-(VLOOKUP($A344,Assumptions!$A$43:$M$98,11,FALSE)*J344)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B344","v":2050},{"$f":"'Gas Use Per Customer'!C344","v":7},61,{"$f":"'Gas Use Per Customer'!P344","v":119.46360645034433},{"$f":"'Gas Use Per Customer'!R344","v":16.558820918408433},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.247056734726748},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.5172458053099},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6558820918408435},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.946360645034433},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6558820918408435},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F345*'Daily efficiency'!BJ346","v":192.8312706428915},{"$f":"G345*'Daily efficiency'!BK346","v":1847.5253698510612},{"$f":"H345*'Daily efficiency'!BL346","v":8.5259359466715186},{"$f":"I345*'Daily efficiency'!BM346","v":117.42887147596426},{"$f":"J345*'Daily efficiency'!BN346","v":34.431664400019585},{"$f":"K345*'Daily efficiency'!BO346","v":0},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},54.962404156095168,501.17369645126121,2.4301345717819887,31.854643269366022,9.8140050014272582,0,{"$f":"(V345+AB345)-(VLOOKUP($A345,Assumptions!$A$43:$M$98,11,FALSE)*F345)","v":{"$error":"#N/A"}},{"$f":"(W345+AC345)-(VLOOKUP($A345,Assumptions!$A$43:$R$98,16,FALSE)*G345)","v":{"$error":"#N/A"}},{"$f":"(X345+AD345)-VLOOKUP($A345,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A345,Assumptions!$A$44:$M$98,11,FALSE)*$H345)","v":{"$error":"#N/A"}},{"$f":"(Y345+AE345)-VLOOKUP($A345,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A345,Assumptions!$A$43:$R$98,16,FALSE)*I345)","v":{"$error":"#N/A"}},{"$f":"(Z345+AF345)-(VLOOKUP($A345,Assumptions!$A$43:$M$98,11,FALSE)*J345)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B345","v":2050},{"$f":"'Gas Use Per Customer'!C345","v":8},61,{"$f":"'Gas Use Per Customer'!P345","v":154.83701855370165},{"$f":"'Gas Use Per Customer'!R345","v":20.112023423147939},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.08961873851835},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.3533166983315},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0112023423147938},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.483701855370166},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0112023423147938},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F346*'Daily efficiency'!BJ347","v":236.91450355240511},{"$f":"G346*'Daily efficiency'!BK347","v":2301.3566828562621},{"$f":"H346*'Daily efficiency'!BL347","v":0},{"$f":"I346*'Daily efficiency'!BM347","v":0},{"$f":"J346*'Daily efficiency'!BN347","v":29.464114314911711},{"$f":"K346*'Daily efficiency'!BO347","v":0},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},67.527381068823303,624.28340872681258,0,0,8.3981117464947044,0,{"$f":"(V346+AB346)-(VLOOKUP($A346,Assumptions!$A$43:$M$98,11,FALSE)*F346)","v":{"$error":"#N/A"}},{"$f":"(W346+AC346)-(VLOOKUP($A346,Assumptions!$A$43:$R$98,16,FALSE)*G346)","v":{"$error":"#N/A"}},{"$f":"(X346+AD346)-VLOOKUP($A346,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A346,Assumptions!$A$44:$M$98,11,FALSE)*$H346)","v":{"$error":"#N/A"}},{"$f":"(Y346+AE346)-VLOOKUP($A346,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A346,Assumptions!$A$43:$R$98,16,FALSE)*I346)","v":{"$error":"#N/A"}},{"$f":"(Z346+AF346)-(VLOOKUP($A346,Assumptions!$A$43:$M$98,11,FALSE)*J346)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B346","v":2050},{"$f":"'Gas Use Per Customer'!C346","v":9},57,{"$f":"'Gas Use Per Customer'!P346","v":146.917973748207},{"$f":"'Gas Use Per Customer'!R346","v":21.913201955950441},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.530561564760355},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.22617637338629},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1913201955950443},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.691797374820702},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1913201955950443},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F347*'Daily efficiency'!BJ348","v":264.71111485378276},{"$f":"G347*'Daily efficiency'!BK348","v":2295.0506085244897},{"$f":"H347*'Daily efficiency'!BL348","v":0},{"$f":"I347*'Daily efficiency'!BM348","v":0},{"$f":"J347*'Daily efficiency'!BN348","v":32.102840865467385},{"$f":"K347*'Daily efficiency'!BO348","v":0},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},75.450206964346805,622.57277533875504,0,0,9.1502239669117209,0,{"$f":"(V347+AB347)-(VLOOKUP($A347,Assumptions!$A$43:$M$98,11,FALSE)*F347)","v":{"$error":"#N/A"}},{"$f":"(W347+AC347)-(VLOOKUP($A347,Assumptions!$A$43:$R$98,16,FALSE)*G347)","v":{"$error":"#N/A"}},{"$f":"(X347+AD347)-VLOOKUP($A347,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A347,Assumptions!$A$44:$M$98,11,FALSE)*$H347)","v":{"$error":"#N/A"}},{"$f":"(Y347+AE347)-VLOOKUP($A347,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A347,Assumptions!$A$43:$R$98,16,FALSE)*I347)","v":{"$error":"#N/A"}},{"$f":"(Z347+AF347)-(VLOOKUP($A347,Assumptions!$A$43:$M$98,11,FALSE)*J347)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B347","v":2050},{"$f":"'Gas Use Per Customer'!C347","v":10},52,{"$f":"'Gas Use Per Customer'!P347","v":216.46518882839717},{"$f":"'Gas Use Per Customer'!R347","v":43.908228257334514},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.126582605867611},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":194.81866994555747},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3908228257334514},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.646518882839718},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3908228257334514},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F348*'Daily efficiency'!BJ349","v":490.85346124476195},{"$f":"G348*'Daily efficiency'!BK349","v":3410.5519987010002},{"$f":"H348*'Daily efficiency'!BL349","v":43.476565183836911},{"$f":"I348*'Daily efficiency'!BM349","v":409.18903436593786},{"$f":"J348*'Daily efficiency'!BN349","v":116.20100149134588},{"$f":"K348*'Daily efficiency'!BO349","v":0},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},139.90721644060966,925.17211401866234,12.392059332421088,110.9997103406658,33.12059494301635,0,{"$f":"(V348+AB348)-(VLOOKUP($A348,Assumptions!$A$43:$M$98,11,FALSE)*F348)","v":{"$error":"#N/A"}},{"$f":"(W348+AC348)-(VLOOKUP($A348,Assumptions!$A$43:$R$98,16,FALSE)*G348)","v":{"$error":"#N/A"}},{"$f":"(X348+AD348)-VLOOKUP($A348,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A348,Assumptions!$A$44:$M$98,11,FALSE)*$H348)","v":{"$error":"#N/A"}},{"$f":"(Y348+AE348)-VLOOKUP($A348,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A348,Assumptions!$A$43:$R$98,16,FALSE)*I348)","v":{"$error":"#N/A"}},{"$f":"(Z348+AF348)-(VLOOKUP($A348,Assumptions!$A$43:$M$98,11,FALSE)*J348)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B348","v":2050},{"$f":"'Gas Use Per Customer'!C348","v":11},46,{"$f":"'Gas Use Per Customer'!P348","v":324.87183691959189},{"$f":"'Gas Use Per Customer'!R348","v":73.481931775963488},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.044579532789047},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.461551075877566},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.089159065578094},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.41028584371429},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3481931775963494},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F349*'Daily efficiency'!BJ350","v":349.12057130640903},{"$f":"G349*'Daily efficiency'!BK350","v":1674.6370375627671},{"$f":"H349*'Daily efficiency'!BL350","v":554.45406716196339},{"$f":"I349*'Daily efficiency'!BM350","v":5330.4971001766653},{"$f":"J349*'Daily efficiency'!BN350","v":215.30206010357293},{"$f":"K349*'Daily efficiency'!BO350","v":0},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},99.509306117083639,454.2747006484575,158.03520053436912,1445.990934259069,61.367219142414008,0,{"$f":"(V349+AB349)-(VLOOKUP($A349,Assumptions!$A$43:$M$98,11,FALSE)*F349)","v":{"$error":"#N/A"}},{"$f":"(W349+AC349)-(VLOOKUP($A349,Assumptions!$A$43:$R$98,16,FALSE)*G349)","v":{"$error":"#N/A"}},{"$f":"(X349+AD349)-VLOOKUP($A349,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A349,Assumptions!$A$44:$M$98,11,FALSE)*$H349)","v":{"$error":"#N/A"}},{"$f":"(Y349+AE349)-VLOOKUP($A349,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A349,Assumptions!$A$43:$R$98,16,FALSE)*I349)","v":{"$error":"#N/A"}},{"$f":"(Z349+AF349)-(VLOOKUP($A349,Assumptions!$A$43:$M$98,11,FALSE)*J349)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B349","v":2050},{"$f":"'Gas Use Per Customer'!C349","v":12},37,{"$f":"'Gas Use Per Customer'!P349","v":480.41571668303419},{"$f":"'Gas Use Per Customer'!R349","v":109.47637896087066},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.842913688261199},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.12471500491026},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.685827376522397},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.29100167812391},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.947637896087066},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F350*'Daily efficiency'!BJ351","v":569.88000156638964},{"$f":"G350*'Daily efficiency'!BK351","v":2560.58377775298},{"$f":"H350*'Daily efficiency'!BL351","v":1080.6702949907371},{"$f":"I350*'Daily efficiency'!BM351","v":7882.6610793352284},{"$f":"J350*'Daily efficiency'!BN351","v":320.76579035535087},{"$f":"K350*'Daily efficiency'!BO351","v":0},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13357770395594329},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12430520740366953},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.13768985460086475},{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.1607232735727446},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},162.43203118530454,694.60330987121927,308.02181261754316,2138.3102259220409,91.427385974184574,0,{"$f":"(V350+AB350)-(VLOOKUP($A350,Assumptions!$A$43:$M$98,11,FALSE)*F350)","v":{"$error":"#N/A"}},{"$f":"(W350+AC350)-(VLOOKUP($A350,Assumptions!$A$43:$R$98,16,FALSE)*G350)","v":{"$error":"#N/A"}},{"$f":"(X350+AD350)-VLOOKUP($A350,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A350,Assumptions!$A$44:$M$98,11,FALSE)*$H350)","v":{"$error":"#N/A"}},{"$f":"(Y350+AE350)-VLOOKUP($A350,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A350,Assumptions!$A$43:$R$98,16,FALSE)*I350)","v":{"$error":"#N/A"}},{"$f":"(Z350+AF350)-(VLOOKUP($A350,Assumptions!$A$43:$M$98,11,FALSE)*J350)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B350","v":2051},{"$f":"'Gas Use Per Customer'!C350","v":1},40,{"$f":"'Gas Use Per Customer'!P350","v":481.31521170151336},{"$f":"'Gas Use Per Customer'!R350","v":101.7767671123724},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.533030133711719},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.39456351045399},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.066060267423438},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.92064819105934},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.17767671123724},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F351*'Daily efficiency'!BJ352","v":559.23293442997203},{"$f":"G351*'Daily efficiency'!BK352","v":2571.6388634616733},{"$f":"H351*'Daily efficiency'!BL352","v":1022.420323334575},{"$f":"I351*'Daily efficiency'!BM352","v":7897.4199935984352},{"$f":"J351*'Daily efficiency'!BN352","v":298.20592763925094},{"$f":"K351*'Daily efficiency'!BO352","v":0},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},162.97634384700592,713.26581760550084,297.96229068981694,2190.4163172917333,86.905668117863243,0,{"$f":"(V351+AB351)-(VLOOKUP($A351,Assumptions!$A$43:$M$98,11,FALSE)*F351)","v":{"$error":"#N/A"}},{"$f":"(W351+AC351)-(VLOOKUP($A351,Assumptions!$A$43:$R$98,16,FALSE)*G351)","v":{"$error":"#N/A"}},{"$f":"(X351+AD351)-VLOOKUP($A351,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A351,Assumptions!$A$44:$M$98,11,FALSE)*$H351)","v":{"$error":"#N/A"}},{"$f":"(Y351+AE351)-VLOOKUP($A351,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A351,Assumptions!$A$43:$R$98,16,FALSE)*I351)","v":{"$error":"#N/A"}},{"$f":"(Z351+AF351)-(VLOOKUP($A351,Assumptions!$A$43:$M$98,11,FALSE)*J351)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B351","v":2051},{"$f":"'Gas Use Per Customer'!C351","v":2},45,{"$f":"'Gas Use Per Customer'!P351","v":393.89368211906901},{"$f":"'Gas Use Per Customer'!R351","v":81.638430155339293},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.491529046601787},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.1681046357207},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.983058093203574},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":275.72557748334827},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1638430155339297},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F352*'Daily efficiency'!BJ353","v":440.92348141531232},{"$f":"G352*'Daily efficiency'!BK353","v":2104.5507733455906},{"$f":"H352*'Daily efficiency'!BL353","v":820.11634407477959},{"$f":"I352*'Daily efficiency'!BM353","v":6463.007536209685},{"$f":"J352*'Daily efficiency'!BN353","v":239.20060035514402},{"$f":"K352*'Daily efficiency'!BO353","v":0},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},128.49761252099378,583.71498011272126,239.0051712936405,1792.5698744106796,69.709841627311803,0,{"$f":"(V352+AB352)-(VLOOKUP($A352,Assumptions!$A$43:$M$98,11,FALSE)*F352)","v":{"$error":"#N/A"}},{"$f":"(W352+AC352)-(VLOOKUP($A352,Assumptions!$A$43:$R$98,16,FALSE)*G352)","v":{"$error":"#N/A"}},{"$f":"(X352+AD352)-VLOOKUP($A352,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A352,Assumptions!$A$44:$M$98,11,FALSE)*$H352)","v":{"$error":"#N/A"}},{"$f":"(Y352+AE352)-VLOOKUP($A352,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A352,Assumptions!$A$43:$R$98,16,FALSE)*I352)","v":{"$error":"#N/A"}},{"$f":"(Z352+AF352)-(VLOOKUP($A352,Assumptions!$A$43:$M$98,11,FALSE)*J352)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B352","v":2051},{"$f":"'Gas Use Per Customer'!C352","v":3},47,{"$f":"'Gas Use Per Customer'!P352","v":316.27023020004287},{"$f":"'Gas Use Per Customer'!R352","v":64.598553521506261},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.379566056451878},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.881069060012862},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.759132112903757},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.38916114003001},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4598553521506261},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F353*'Daily efficiency'!BJ354","v":343.64249223582146},{"$f":"G353*'Daily efficiency'!BK354","v":1689.8132358276405},{"$f":"H353*'Daily efficiency'!BL354","v":648.88627818844623},{"$f":"I353*'Daily efficiency'!BM354","v":5189.3619371223058},{"$f":"J353*'Daily efficiency'!BN354","v":189.27376181801324},{"$f":"K353*'Daily efficiency'!BO354","v":0},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},100.14717218354457,468.68401173202369,189.10387189452396,1439.3134811899577,55.159744335714819,0,{"$f":"(V353+AB353)-(VLOOKUP($A353,Assumptions!$A$43:$M$98,11,FALSE)*F353)","v":{"$error":"#N/A"}},{"$f":"(W353+AC353)-(VLOOKUP($A353,Assumptions!$A$43:$R$98,16,FALSE)*G353)","v":{"$error":"#N/A"}},{"$f":"(X353+AD353)-VLOOKUP($A353,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A353,Assumptions!$A$44:$M$98,11,FALSE)*$H353)","v":{"$error":"#N/A"}},{"$f":"(Y353+AE353)-VLOOKUP($A353,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A353,Assumptions!$A$43:$R$98,16,FALSE)*I353)","v":{"$error":"#N/A"}},{"$f":"(Z353+AF353)-(VLOOKUP($A353,Assumptions!$A$43:$M$98,11,FALSE)*J353)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B353","v":2051},{"$f":"'Gas Use Per Customer'!C353","v":4},51,{"$f":"'Gas Use Per Customer'!P353","v":247.52980240638399},{"$f":"'Gas Use Per Customer'!R353","v":47.240048776528425},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.792039021222742},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.77682216574559},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7240048776528427},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.752980240638401},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7240048776528427},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F354*'Daily efficiency'!BJ355","v":624.11834623593813},{"$f":"G354*'Daily efficiency'!BK355","v":3887.7602199896714},{"$f":"H354*'Daily efficiency'!BL355","v":67.785188396246696},{"$f":"I354*'Daily efficiency'!BM355","v":580.20985684056427},{"$f":"J354*'Daily efficiency'!BN355","v":138.41334291522824},{"$f":"K354*'Daily efficiency'!BO355","v":0},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},181.88579379905966,1078.3032218732071,19.754527123945962,160.9261175051158,40.337575237694693,{"$f":"IFERROR((T354*Q354),0)","v":0},{"$f":"(V354+AB354)-(VLOOKUP($A354,Assumptions!$A$43:$M$98,11,FALSE)*F354)","v":{"$error":"#N/A"}},{"$f":"(W354+AC354)-(VLOOKUP($A354,Assumptions!$A$43:$R$98,16,FALSE)*G354)","v":{"$error":"#N/A"}},{"$f":"(X354+AD354)-VLOOKUP($A354,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A354,Assumptions!$A$44:$M$98,11,FALSE)*$H354)","v":{"$error":"#N/A"}},{"$f":"(Y354+AE354)-VLOOKUP($A354,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A354,Assumptions!$A$43:$R$98,16,FALSE)*I354)","v":{"$error":"#N/A"}},{"$f":"(Z354+AF354)-(VLOOKUP($A354,Assumptions!$A$43:$M$98,11,FALSE)*J354)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B354","v":2051},{"$f":"'Gas Use Per Customer'!C354","v":5},55,{"$f":"'Gas Use Per Customer'!P354","v":160.65987849056401},{"$f":"'Gas Use Per Customer'!R354","v":27.070924114298215},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.656739291438573},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.59389064150761},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7070924114298216},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.065987849056402},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7070924114298216},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F355*'Daily efficiency'!BJ356","v":327.47715831782682},{"$f":"G355*'Daily efficiency'!BK356","v":2484.2813830325313},{"$f":"H355*'Daily efficiency'!BL356","v":34.010403730855693},{"$f":"I355*'Daily efficiency'!BM356","v":376.58675518188227},{"$f":"J355*'Daily efficiency'!BN356","v":79.317807654893727},{"$f":"K355*'Daily efficiency'!BO356","v":0},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},95.436135231283913,689.03648059105922,9.9115966023448134,104.44952580652701,23.115459583458001,0,{"$f":"(V355+AB355)-(VLOOKUP($A355,Assumptions!$A$43:$M$98,11,FALSE)*F355)","v":{"$error":"#N/A"}},{"$f":"(W355+AC355)-(VLOOKUP($A355,Assumptions!$A$43:$R$98,16,FALSE)*G355)","v":{"$error":"#N/A"}},{"$f":"(X355+AD355)-VLOOKUP($A355,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A355,Assumptions!$A$44:$M$98,11,FALSE)*$H355)","v":{"$error":"#N/A"}},{"$f":"(Y355+AE355)-VLOOKUP($A355,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A355,Assumptions!$A$43:$R$98,16,FALSE)*I355)","v":{"$error":"#N/A"}},{"$f":"(Z355+AF355)-(VLOOKUP($A355,Assumptions!$A$43:$M$98,11,FALSE)*J355)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B355","v":2051},{"$f":"'Gas Use Per Customer'!C355","v":6},{"$f":"C344","v":58},{"$f":"'Gas Use Per Customer'!P355","v":134.78236072904369},{"$f":"'Gas Use Per Customer'!R355","v":19.87397209850279},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.899177678802232},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.30412465613932},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.987397209850279},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.47823607290437},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.987397209850279},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F356*'Daily efficiency'!BJ357","v":222.17266285624706},{"$f":"G356*'Daily efficiency'!BK357","v":2078.8780457579492},{"$f":"H356*'Daily efficiency'!BL357","v":24.401452218466481},{"$f":"I356*'Daily efficiency'!BM357","v":315.92985354887855},{"$f":"J356*'Daily efficiency'!BN357","v":58.23073824861315},{"$f":"K356*'Daily efficiency'!BO357","v":0},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},64.747417517483086,576.59443169780377,7.1112755030722656,87.62582044439749,16.970089268695165,0,{"$f":"(V356+AB356)-(VLOOKUP($A356,Assumptions!$A$43:$M$98,11,FALSE)*F356)","v":{"$error":"#N/A"}},{"$f":"(W356+AC356)-(VLOOKUP($A356,Assumptions!$A$43:$R$98,16,FALSE)*G356)","v":{"$error":"#N/A"}},{"$f":"(X356+AD356)-VLOOKUP($A356,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A356,Assumptions!$A$44:$M$98,11,FALSE)*$H356)","v":{"$error":"#N/A"}},{"$f":"(Y356+AE356)-VLOOKUP($A356,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A356,Assumptions!$A$43:$R$98,16,FALSE)*I356)","v":{"$error":"#N/A"}},{"$f":"(Z356+AF356)-(VLOOKUP($A356,Assumptions!$A$43:$M$98,11,FALSE)*J356)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B356","v":2051},{"$f":"'Gas Use Per Customer'!C356","v":7},61,{"$f":"'Gas Use Per Customer'!P356","v":119.5218813803201},{"$f":"'Gas Use Per Customer'!R356","v":16.566898392027166},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.253518713621734},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.56969324228808},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6566898392027167},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.95218813803201},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6566898392027167},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F357*'Daily efficiency'!BJ358","v":192.9253346773514},{"$f":"G357*'Daily efficiency'!BK358","v":1848.4266017387931},{"$f":"H357*'Daily efficiency'!BL358","v":8.5300949398162338},{"$f":"I357*'Daily efficiency'!BM358","v":117.486153852294},{"$f":"J357*'Daily efficiency'!BN358","v":34.448460333873243},{"$f":"K357*'Daily efficiency'!BO358","v":0},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},56.223916270639393,512.67677204032384,2.4859116843254858,32.585779743575976,10.039258725160613,0,{"$f":"(V357+AB357)-(VLOOKUP($A357,Assumptions!$A$43:$M$98,11,FALSE)*F357)","v":{"$error":"#N/A"}},{"$f":"(W357+AC357)-(VLOOKUP($A357,Assumptions!$A$43:$R$98,16,FALSE)*G357)","v":{"$error":"#N/A"}},{"$f":"(X357+AD357)-VLOOKUP($A357,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A357,Assumptions!$A$44:$M$98,11,FALSE)*$H357)","v":{"$error":"#N/A"}},{"$f":"(Y357+AE357)-VLOOKUP($A357,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A357,Assumptions!$A$43:$R$98,16,FALSE)*I357)","v":{"$error":"#N/A"}},{"$f":"(Z357+AF357)-(VLOOKUP($A357,Assumptions!$A$43:$M$98,11,FALSE)*J357)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B357","v":2051},{"$f":"'Gas Use Per Customer'!C357","v":8},61,{"$f":"'Gas Use Per Customer'!P357","v":154.91254880665471},{"$f":"'Gas Use Per Customer'!R357","v":20.121834166281186},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.097467333024948},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.42129392598923},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0121834166281185},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.491254880665473},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0121834166281185},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F358*'Daily efficiency'!BJ359","v":237.03007160291853},{"$f":"G358*'Daily efficiency'!BK359","v":2302.4792958722901},{"$f":"H358*'Daily efficiency'!BL359","v":0},{"$f":"I358*'Daily efficiency'!BM359","v":0},{"$f":"J358*'Daily efficiency'!BN359","v":29.478487053601921},{"$f":"K358*'Daily efficiency'!BO359","v":0},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},69.077287965905782,638.61213206251693,0,0,8.5908675014542446,0,{"$f":"(V358+AB358)-(VLOOKUP($A358,Assumptions!$A$43:$M$98,11,FALSE)*F358)","v":{"$error":"#N/A"}},{"$f":"(W358+AC358)-(VLOOKUP($A358,Assumptions!$A$43:$R$98,16,FALSE)*G358)","v":{"$error":"#N/A"}},{"$f":"(X358+AD358)-VLOOKUP($A358,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A358,Assumptions!$A$44:$M$98,11,FALSE)*$H358)","v":{"$error":"#N/A"}},{"$f":"(Y358+AE358)-VLOOKUP($A358,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A358,Assumptions!$A$43:$R$98,16,FALSE)*I358)","v":{"$error":"#N/A"}},{"$f":"(Z358+AF358)-(VLOOKUP($A358,Assumptions!$A$43:$M$98,11,FALSE)*J358)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B358","v":2051},{"$f":"'Gas Use Per Customer'!C358","v":9},57,{"$f":"'Gas Use Per Customer'!P358","v":146.98964105247444},{"$f":"'Gas Use Per Customer'!R358","v":21.923891322758216},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.539113058206574},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.29067694722701},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1923891322758218},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.698964105247445},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1923891322758218},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F359*'Daily efficiency'!BJ360","v":264.84024222688214},{"$f":"G359*'Daily efficiency'!BK360","v":2296.1701454066974},{"$f":"H359*'Daily efficiency'!BL360","v":0},{"$f":"I359*'Daily efficiency'!BM360","v":0},{"$f":"J359*'Daily efficiency'!BN360","v":32.118500787840773},{"$f":"K359*'Daily efficiency'!BO360","v":0},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},77.181960725701103,636.86223574963435,0,0,9.360242407012505,0,{"$f":"(V359+AB359)-(VLOOKUP($A359,Assumptions!$A$43:$M$98,11,FALSE)*F359)","v":{"$error":"#N/A"}},{"$f":"(W359+AC359)-(VLOOKUP($A359,Assumptions!$A$43:$R$98,16,FALSE)*G359)","v":{"$error":"#N/A"}},{"$f":"(X359+AD359)-VLOOKUP($A359,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A359,Assumptions!$A$44:$M$98,11,FALSE)*$H359)","v":{"$error":"#N/A"}},{"$f":"(Y359+AE359)-VLOOKUP($A359,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A359,Assumptions!$A$43:$R$98,16,FALSE)*I359)","v":{"$error":"#N/A"}},{"$f":"(Z359+AF359)-(VLOOKUP($A359,Assumptions!$A$43:$M$98,11,FALSE)*J359)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B359","v":2051},{"$f":"'Gas Use Per Customer'!C359","v":10},52,{"$f":"'Gas Use Per Customer'!P359","v":216.57078160343539},{"$f":"'Gas Use Per Customer'!R359","v":43.929646905264917},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.143717524211937},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":194.91370344309186},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3929646905264921},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.657078160343541},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3929646905264921},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F360*'Daily efficiency'!BJ361","v":491.09290195756427},{"$f":"G360*'Daily efficiency'!BK361","v":3412.2156826028049},{"$f":"H360*'Daily efficiency'!BL361","v":43.497773264414391},{"$f":"I360*'Daily efficiency'!BM361","v":409.38863877294563},{"$f":"J360*'Daily efficiency'!BN361","v":116.25768490670751},{"$f":"K360*'Daily efficiency'!BO361","v":0},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},143.11840509150531,946.40691711349018,12.676485263419352,113.54740601474816,33.880787885866255,0,{"$f":"(V360+AB360)-(VLOOKUP($A360,Assumptions!$A$43:$M$98,11,FALSE)*F360)","v":{"$error":"#N/A"}},{"$f":"(W360+AC360)-(VLOOKUP($A360,Assumptions!$A$43:$R$98,16,FALSE)*G360)","v":{"$error":"#N/A"}},{"$f":"(X360+AD360)-VLOOKUP($A360,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A360,Assumptions!$A$44:$M$98,11,FALSE)*$H360)","v":{"$error":"#N/A"}},{"$f":"(Y360+AE360)-VLOOKUP($A360,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A360,Assumptions!$A$43:$R$98,16,FALSE)*I360)","v":{"$error":"#N/A"}},{"$f":"(Z360+AF360)-(VLOOKUP($A360,Assumptions!$A$43:$M$98,11,FALSE)*J360)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B360","v":2051},{"$f":"'Gas Use Per Customer'!C360","v":11},46,{"$f":"'Gas Use Per Customer'!P360","v":325.03031098638183},{"$f":"'Gas Use Per Customer'!R360","v":73.517776620732249},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.055332986219675},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.509093295914553},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.11066597243935},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.52121769046727},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3517776620732249},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F361*'Daily efficiency'!BJ362","v":349.29087402411943},{"$f":"G361*'Daily efficiency'!BK362","v":1675.4539336786509},{"$f":"H361*'Daily efficiency'!BL362","v":554.72453256057895},{"$f":"I361*'Daily efficiency'!BM362","v":5333.0973426645551},{"$f":"J361*'Daily efficiency'!BN362","v":215.4070854987454},{"$f":"K361*'Daily efficiency'!BO362","v":0},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},101.79327089453544,464.70133767422197,161.66246762829638,1479.1797131907242,62.775736320159432,0,{"$f":"(V361+AB361)-(VLOOKUP($A361,Assumptions!$A$43:$M$98,11,FALSE)*F361)","v":{"$error":"#N/A"}},{"$f":"(W361+AC361)-(VLOOKUP($A361,Assumptions!$A$43:$R$98,16,FALSE)*G361)","v":{"$error":"#N/A"}},{"$f":"(X361+AD361)-VLOOKUP($A361,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A361,Assumptions!$A$44:$M$98,11,FALSE)*$H361)","v":{"$error":"#N/A"}},{"$f":"(Y361+AE361)-VLOOKUP($A361,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A361,Assumptions!$A$43:$R$98,16,FALSE)*I361)","v":{"$error":"#N/A"}},{"$f":"(Z361+AF361)-(VLOOKUP($A361,Assumptions!$A$43:$M$98,11,FALSE)*J361)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B361","v":2051},{"$f":"'Gas Use Per Customer'!C361","v":12},37,{"$f":"'Gas Use Per Customer'!P361","v":480.65006581312355},{"$f":"'Gas Use Per Customer'!R361","v":109.52978207255889},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.858934621767666},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.19501974393705},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.717869243535333},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.45504606918644},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.952978207255889},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F362*'Daily efficiency'!BJ363","v":570.15799181105615},{"$f":"G362*'Daily efficiency'!BK363","v":2561.8328430104207},{"$f":"H362*'Daily efficiency'!BL363","v":1081.197451232196},{"$f":"I362*'Daily efficiency'!BM363","v":7886.5062798617337},{"$f":"J362*'Daily efficiency'!BN363","v":320.92226147259737},{"$f":"K362*'Daily efficiency'!BO363","v":0},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13657699298381967},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12709629628775973},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14078147586642023},{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16433207606503852},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},166.16021553743619,710.54603478762726,315.09161340459286,2187.3893063602522,93.525852312738195,0,{"$f":"(V362+AB362)-(VLOOKUP($A362,Assumptions!$A$43:$M$98,11,FALSE)*F362)","v":{"$error":"#N/A"}},{"$f":"(W362+AC362)-(VLOOKUP($A362,Assumptions!$A$43:$R$98,16,FALSE)*G362)","v":{"$error":"#N/A"}},{"$f":"(X362+AD362)-VLOOKUP($A362,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A362,Assumptions!$A$44:$M$98,11,FALSE)*$H362)","v":{"$error":"#N/A"}},{"$f":"(Y362+AE362)-VLOOKUP($A362,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A362,Assumptions!$A$43:$R$98,16,FALSE)*I362)","v":{"$error":"#N/A"}},{"$f":"(Z362+AF362)-(VLOOKUP($A362,Assumptions!$A$43:$M$98,11,FALSE)*J362)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B362","v":2052},{"$f":"'Gas Use Per Customer'!C362","v":1},40,{"$f":"'Gas Use Per Customer'!P362","v":481.54988513481504},{"$f":"'Gas Use Per Customer'!R362","v":101.82639010950179},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.547917032850535},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.4649655404445},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.095834065701069},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.08491959437049},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.182639010950179},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F363*'Daily efficiency'!BJ364","v":559.5055979767443},{"$f":"G363*'Daily efficiency'!BK364","v":2572.8927098114841},{"$f":"H363*'Daily efficiency'!BL364","v":1022.9188217857376},{"$f":"I363*'Daily efficiency'!BM364","v":7901.270515292048},{"$f":"J363*'Daily efficiency'!BN364","v":298.35132302084008},{"$f":"K363*'Daily efficiency'!BO364","v":0},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},166.63658079217169,729.28484119934433,304.65413662834715,2239.6102220057305,88.857456516601232,0,{"$f":"(V363+AB363)-(VLOOKUP($A363,Assumptions!$A$43:$M$98,11,FALSE)*F363)","v":{"$error":"#N/A"}},{"$f":"(W363+AC363)-(VLOOKUP($A363,Assumptions!$A$43:$R$98,16,FALSE)*G363)","v":{"$error":"#N/A"}},{"$f":"(X363+AD363)-VLOOKUP($A363,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A363,Assumptions!$A$44:$M$98,11,FALSE)*$H363)","v":{"$error":"#N/A"}},{"$f":"(Y363+AE363)-VLOOKUP($A363,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A363,Assumptions!$A$43:$R$98,16,FALSE)*I363)","v":{"$error":"#N/A"}},{"$f":"(Z363+AF363)-(VLOOKUP($A363,Assumptions!$A$43:$M$98,11,FALSE)*J363)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B363","v":2052},{"$f":"'Gas Use Per Customer'!C363","v":2},45,{"$f":"'Gas Use Per Customer'!P363","v":394.08573169591904},{"$f":"'Gas Use Per Customer'!R363","v":81.678234363118591},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.503470308935576},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.22571950877571},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.006940617871152},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":275.8600121871433},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1678234363118598},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F364*'Daily efficiency'!BJ365","v":439.88070989769489},{"$f":"G364*'Daily efficiency'!BK365","v":2105.5768829376661},{"$f":"H364*'Daily efficiency'!BL365","v":820.51620577349956},{"$f":"I364*'Daily efficiency'!BM365","v":6466.1586856666408},{"$f":"J364*'Daily efficiency'!BN365","v":239.31722668393738},{"$f":"K364*'Daily efficiency'!BO365","v":0},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},131.00890807679062,596.82446020794907,244.3729169271779,1832.8286648966698,71.275434103760219,0,{"$f":"(V364+AB364)-(VLOOKUP($A364,Assumptions!$A$43:$M$98,11,FALSE)*F364)","v":{"$error":"#N/A"}},{"$f":"(W364+AC364)-(VLOOKUP($A364,Assumptions!$A$43:$R$98,16,FALSE)*G364)","v":{"$error":"#N/A"}},{"$f":"(X364+AD364)-VLOOKUP($A364,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A364,Assumptions!$A$44:$M$98,11,FALSE)*$H364)","v":{"$error":"#N/A"}},{"$f":"(Y364+AE364)-VLOOKUP($A364,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A364,Assumptions!$A$43:$R$98,16,FALSE)*I364)","v":{"$error":"#N/A"}},{"$f":"(Z364+AF364)-(VLOOKUP($A364,Assumptions!$A$43:$M$98,11,FALSE)*J364)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B364","v":2052},{"$f":"'Gas Use Per Customer'!C364","v":3},47,{"$f":"'Gas Use Per Customer'!P364","v":316.4244331401697},{"$f":"'Gas Use Per Customer'!R364","v":64.630049647065263},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.38901489411958},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.927329942050903},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.778029788239159},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.49710319811877},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4630049647065269},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F365*'Daily efficiency'!BJ366","v":343.81004098874001},{"$f":"G365*'Daily efficiency'!BK366","v":1690.6371330659767},{"$f":"H365*'Daily efficiency'!BL366","v":649.15029447545885},{"$f":"I365*'Daily efficiency'!BM366","v":5191.8920989639064},{"$f":"J365*'Daily efficiency'!BN366","v":189.36604546590112},{"$f":"K365*'Daily efficiency'!BO366","v":0},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},102.39634756033546,479.21004572478824,193.33530510291334,1471.6385920322539,56.398560530370737,0,{"$f":"(V365+AB365)-(VLOOKUP($A365,Assumptions!$A$43:$M$98,11,FALSE)*F365)","v":{"$error":"#N/A"}},{"$f":"(W365+AC365)-(VLOOKUP($A365,Assumptions!$A$43:$R$98,16,FALSE)*G365)","v":{"$error":"#N/A"}},{"$f":"(X365+AD365)-VLOOKUP($A365,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A365,Assumptions!$A$44:$M$98,11,FALSE)*$H365)","v":{"$error":"#N/A"}},{"$f":"(Y365+AE365)-VLOOKUP($A365,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A365,Assumptions!$A$43:$R$98,16,FALSE)*I365)","v":{"$error":"#N/A"}},{"$f":"(Z365+AF365)-(VLOOKUP($A365,Assumptions!$A$43:$M$98,11,FALSE)*J365)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B365","v":2052},{"$f":"'Gas Use Per Customer'!C365","v":4},51,{"$f":"'Gas Use Per Customer'!P365","v":247.6504897795709},{"$f":"'Gas Use Per Customer'!R365","v":47.263081467301973},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.810465173841578},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.88544080161381},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7263081467301973},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.765048977957093},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7263081467301973},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F366*'Daily efficiency'!BJ367","v":624.4226457709143},{"$f":"G366*'Daily efficiency'!BK367","v":3884.6626241144968},{"$f":"H366*'Daily efficiency'!BL367","v":67.121437859660546},{"$f":"I366*'Daily efficiency'!BM367","v":580.49274804331446},{"$f":"J366*'Daily efficiency'!BN367","v":138.48082869919472},{"$f":"K366*'Daily efficiency'!BO367","v":0},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},185.97071242313368,1101.1052089878808,19.990661296748907,164.54030903028135,41.243504771259488,0,{"$f":"(V366+AB366)-(VLOOKUP($A366,Assumptions!$A$43:$M$98,11,FALSE)*F366)","v":{"$error":"#N/A"}},{"$f":"(W366+AC366)-(VLOOKUP($A366,Assumptions!$A$43:$R$98,16,FALSE)*G366)","v":{"$error":"#N/A"}},{"$f":"(X366+AD366)-VLOOKUP($A366,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A366,Assumptions!$A$44:$M$98,11,FALSE)*$H366)","v":{"$error":"#N/A"}},{"$f":"(Y366+AE366)-VLOOKUP($A366,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A366,Assumptions!$A$43:$R$98,16,FALSE)*I366)","v":{"$error":"#N/A"}},{"$f":"(Z366+AF366)-(VLOOKUP($A366,Assumptions!$A$43:$M$98,11,FALSE)*J366)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B366","v":2052},{"$f":"'Gas Use Per Customer'!C366","v":5},55,{"$f":"'Gas Use Per Customer'!P366","v":160.73821095204161},{"$f":"'Gas Use Per Customer'!R366","v":27.084123004651357},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.667298403721087},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.66438985683746},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7084123004651359},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.073821095204163},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7084123004651359},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F367*'Daily efficiency'!BJ368","v":325.86101603503914},{"$f":"G367*'Daily efficiency'!BK368","v":2485.4926367541461},{"$f":"H367*'Daily efficiency'!BL368","v":34.026986082747868},{"$f":"I367*'Daily efficiency'!BM368","v":376.77036647158576},{"$f":"J367*'Daily efficiency'!BN368","v":79.356480403628439},{"$f":"K367*'Daily efficiency'!BO368","v":0},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},97.050620622742954,704.51134475413039,10.13419818496185,106.79532645610466,23.634602774271542,0,{"$f":"(V367+AB367)-(VLOOKUP($A367,Assumptions!$A$43:$M$98,11,FALSE)*F367)","v":{"$error":"#N/A"}},{"$f":"(W367+AC367)-(VLOOKUP($A367,Assumptions!$A$43:$R$98,16,FALSE)*G367)","v":{"$error":"#N/A"}},{"$f":"(X367+AD367)-VLOOKUP($A367,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A367,Assumptions!$A$44:$M$98,11,FALSE)*$H367)","v":{"$error":"#N/A"}},{"$f":"(Y367+AE367)-VLOOKUP($A367,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A367,Assumptions!$A$43:$R$98,16,FALSE)*I367)","v":{"$error":"#N/A"}},{"$f":"(Z367+AF367)-(VLOOKUP($A367,Assumptions!$A$43:$M$98,11,FALSE)*J367)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B367","v":2052},{"$f":"'Gas Use Per Customer'!C367","v":6},58,{"$f":"'Gas Use Per Customer'!P367","v":134.8480761657716},{"$f":"'Gas Use Per Customer'!R367","v":19.883661992261203},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.906929593808963},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.36326854919444},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9883661992261203},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.484807616577161},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9883661992261203},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F368*'Daily efficiency'!BJ369","v":222.2809869239488},{"$f":"G368*'Daily efficiency'!BK369","v":2079.8916381742124},{"$f":"H368*'Daily efficiency'!BL369","v":24.413349562307761},{"$f":"I368*'Daily efficiency'!BM369","v":316.08389053256877},{"$f":"J368*'Daily efficiency'!BN369","v":58.259129637325302},{"$f":"K368*'Daily efficiency'!BO369","v":0},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},66.201560395568762,589.54399352659482,7.2709855119557147,89.59378252877292,17.351215426257944,0,{"$f":"(V368+AB368)-(VLOOKUP($A368,Assumptions!$A$43:$M$98,11,FALSE)*F368)","v":{"$error":"#N/A"}},{"$f":"(W368+AC368)-(VLOOKUP($A368,Assumptions!$A$43:$R$98,16,FALSE)*G368)","v":{"$error":"#N/A"}},{"$f":"(X368+AD368)-VLOOKUP($A368,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A368,Assumptions!$A$44:$M$98,11,FALSE)*$H368)","v":{"$error":"#N/A"}},{"$f":"(Y368+AE368)-VLOOKUP($A368,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A368,Assumptions!$A$43:$R$98,16,FALSE)*I368)","v":{"$error":"#N/A"}},{"$f":"(Z368+AF368)-(VLOOKUP($A368,Assumptions!$A$43:$M$98,11,FALSE)*J368)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B368","v":2052},{"$f":"'Gas Use Per Customer'!C368","v":7},61,{"$f":"'Gas Use Per Customer'!P368","v":119.58015631029586},{"$f":"'Gas Use Per Customer'!R368","v":16.5749758656459},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.25998069251672},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.62214067926628},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.65749758656459},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.958015631029587},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.65749758656459},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F369*'Daily efficiency'!BJ370","v":194.14012207995771},{"$f":"G369*'Daily efficiency'!BK370","v":1847.1643147778786},{"$f":"H369*'Daily efficiency'!BL370","v":7.8777728611947238},{"$f":"I369*'Daily efficiency'!BM370","v":108.50163344180652},{"$f":"J369*'Daily efficiency'!BN370","v":33.681954988914931},{"$f":"K369*'Daily efficiency'!BO370","v":0},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},57.820415479245305,523.57757820013558,2.3462234133024977,30.75472063515431,10.031438173353006,0,{"$f":"(V369+AB369)-(VLOOKUP($A369,Assumptions!$A$43:$M$98,11,FALSE)*F369)","v":{"$error":"#N/A"}},{"$f":"(W369+AC369)-(VLOOKUP($A369,Assumptions!$A$43:$R$98,16,FALSE)*G369)","v":{"$error":"#N/A"}},{"$f":"(X369+AD369)-VLOOKUP($A369,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A369,Assumptions!$A$44:$M$98,11,FALSE)*$H369)","v":{"$error":"#N/A"}},{"$f":"(Y369+AE369)-VLOOKUP($A369,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A369,Assumptions!$A$43:$R$98,16,FALSE)*I369)","v":{"$error":"#N/A"}},{"$f":"(Z369+AF369)-(VLOOKUP($A369,Assumptions!$A$43:$M$98,11,FALSE)*J369)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B369","v":2052},{"$f":"'Gas Use Per Customer'!C369","v":8},61,{"$f":"'Gas Use Per Customer'!P369","v":154.98807905960768},{"$f":"'Gas Use Per Customer'!R369","v":20.13164490941443},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.105315927531546},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.48927115364691},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0131644909414432},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.498807905960769},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0131644909414432},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F370*'Daily efficiency'!BJ371","v":237.14563965343191},{"$f":"G370*'Daily efficiency'!BK371","v":2303.6019088883168},{"$f":"H370*'Daily efficiency'!BL371","v":0},{"$f":"I370*'Daily efficiency'!BM371","v":0},{"$f":"J370*'Daily efficiency'!BN371","v":29.492859792292126},{"$f":"K370*'Daily efficiency'!BO371","v":0},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},70.628674108927967,652.95453086857049,0,0,8.7838072243465781,0,{"$f":"(V370+AB370)-(VLOOKUP($A370,Assumptions!$A$43:$M$98,11,FALSE)*F370)","v":{"$error":"#N/A"}},{"$f":"(W370+AC370)-(VLOOKUP($A370,Assumptions!$A$43:$R$98,16,FALSE)*G370)","v":{"$error":"#N/A"}},{"$f":"(X370+AD370)-VLOOKUP($A370,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A370,Assumptions!$A$44:$M$98,11,FALSE)*$H370)","v":{"$error":"#N/A"}},{"$f":"(Y370+AE370)-VLOOKUP($A370,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A370,Assumptions!$A$43:$R$98,16,FALSE)*I370)","v":{"$error":"#N/A"}},{"$f":"(Z370+AF370)-(VLOOKUP($A370,Assumptions!$A$43:$M$98,11,FALSE)*J370)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B370","v":2052},{"$f":"'Gas Use Per Customer'!C370","v":9},57,{"$f":"'Gas Use Per Customer'!P370","v":147.06130835674185},{"$f":"'Gas Use Per Customer'!R370","v":21.934580689565998},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.547664551652797},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.35517752106767},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1934580689565997},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.706130835674186},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1934580689565997},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F371*'Daily efficiency'!BJ372","v":263.43681731995582},{"$f":"G371*'Daily efficiency'!BK372","v":2308.4400909861847},{"$f":"H371*'Daily efficiency'!BL372","v":0},{"$f":"I371*'Daily efficiency'!BM372","v":0},{"$f":"J371*'Daily efficiency'!BN372","v":32.134160710214168},{"$f":"K371*'Daily efficiency'!BO372","v":0},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},78.458929904744238,654.3259105803952,0,0,9.5704612907175957,0,{"$f":"(V371+AB371)-(VLOOKUP($A371,Assumptions!$A$43:$M$98,11,FALSE)*F371)","v":{"$error":"#N/A"}},{"$f":"(W371+AC371)-(VLOOKUP($A371,Assumptions!$A$43:$R$98,16,FALSE)*G371)","v":{"$error":"#N/A"}},{"$f":"(X371+AD371)-VLOOKUP($A371,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A371,Assumptions!$A$44:$M$98,11,FALSE)*$H371)","v":{"$error":"#N/A"}},{"$f":"(Y371+AE371)-VLOOKUP($A371,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A371,Assumptions!$A$43:$R$98,16,FALSE)*I371)","v":{"$error":"#N/A"}},{"$f":"(Z371+AF371)-(VLOOKUP($A371,Assumptions!$A$43:$M$98,11,FALSE)*J371)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B371","v":2052},{"$f":"'Gas Use Per Customer'!C371","v":10},52,{"$f":"'Gas Use Per Customer'!P371","v":216.67637437847358},{"$f":"'Gas Use Per Customer'!R371","v":43.95106555319532},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.160852442556255},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.00873694062622},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3951065553195319},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.667637437847361},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3951065553195319},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F372*'Daily efficiency'!BJ373","v":494.21405729013406},{"$f":"G372*'Daily efficiency'!BK373","v":3401.9008424116105},{"$f":"H372*'Daily efficiency'!BL373","v":45.259740598791538},{"$f":"I372*'Daily efficiency'!BM373","v":425.97177290715149},{"$f":"J372*'Daily efficiency'!BN373","v":118.39141061353462},{"$f":"K372*'Daily efficiency'!BO373","v":0},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},147.19091459327529,964.26668168990489,13.479629959371268,120.74143456326122,35.260308263477711,0,{"$f":"(V372+AB372)-(VLOOKUP($A372,Assumptions!$A$43:$M$98,11,FALSE)*F372)","v":{"$error":"#N/A"}},{"$f":"(W372+AC372)-(VLOOKUP($A372,Assumptions!$A$43:$R$98,16,FALSE)*G372)","v":{"$error":"#N/A"}},{"$f":"(X372+AD372)-VLOOKUP($A372,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A372,Assumptions!$A$44:$M$98,11,FALSE)*$H372)","v":{"$error":"#N/A"}},{"$f":"(Y372+AE372)-VLOOKUP($A372,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A372,Assumptions!$A$43:$R$98,16,FALSE)*I372)","v":{"$error":"#N/A"}},{"$f":"(Z372+AF372)-(VLOOKUP($A372,Assumptions!$A$43:$M$98,11,FALSE)*J372)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B372","v":2052},{"$f":"'Gas Use Per Customer'!C372","v":11},46,{"$f":"'Gas Use Per Customer'!P372","v":325.1887850531719},{"$f":"'Gas Use Per Customer'!R372","v":73.553621465501038},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.066086439650309},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.556635515951569},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.132172879300619},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.6321495372203},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.355362146550104},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F373*'Daily efficiency'!BJ374","v":349.46117674182995},{"$f":"G373*'Daily efficiency'!BK374","v":1678.4563197942678},{"$f":"H373*'Daily efficiency'!BL374","v":561.56298610072361},{"$f":"I373*'Daily efficiency'!BM374","v":5335.6975851524458},{"$f":"J373*'Daily efficiency'!BN374","v":215.51211089391794},{"$f":"K373*'Daily efficiency'!BO374","v":0},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},104.07941550977614,475.75740176545736,167.24932912495348,1512.4001678098493,64.185597800146581,0,{"$f":"(V373+AB373)-(VLOOKUP($A373,Assumptions!$A$43:$M$98,11,FALSE)*F373)","v":{"$error":"#N/A"}},{"$f":"(W373+AC373)-(VLOOKUP($A373,Assumptions!$A$43:$R$98,16,FALSE)*G373)","v":{"$error":"#N/A"}},{"$f":"(X373+AD373)-VLOOKUP($A373,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A373,Assumptions!$A$44:$M$98,11,FALSE)*$H373)","v":{"$error":"#N/A"}},{"$f":"(Y373+AE373)-VLOOKUP($A373,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A373,Assumptions!$A$43:$R$98,16,FALSE)*I373)","v":{"$error":"#N/A"}},{"$f":"(Z373+AF373)-(VLOOKUP($A373,Assumptions!$A$43:$M$98,11,FALSE)*J373)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B373","v":2052},{"$f":"'Gas Use Per Customer'!C373","v":12},37,{"$f":"'Gas Use Per Customer'!P373","v":480.88441494321285},{"$f":"'Gas Use Per Customer'!R373","v":109.58318518424711},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.874955555274134},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.26532448296385},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.749911110548268},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.61909046024897},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.958318518424711},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F374*'Daily efficiency'!BJ375","v":580.44363086371777},{"$f":"G374*'Daily efficiency'!BK375","v":2563.0819082678613},{"$f":"H374*'Daily efficiency'!BL375","v":1081.7246074736549},{"$f":"I374*'Daily efficiency'!BM375","v":7890.3514803882399},{"$f":"J374*'Daily efficiency'!BN375","v":321.07873258984387},{"$f":"K374*'Daily efficiency'!BO375","v":0},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.13957628201169603},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.12988738517184992},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14387309713197569},{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.16794087855733242},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},172.87251877280352,726.50397559290275,322.16816167700995,2236.5152283413977,95.626321447599636,0,{"$f":"(V374+AB374)-(VLOOKUP($A374,Assumptions!$A$43:$M$98,11,FALSE)*F374)","v":{"$error":"#N/A"}},{"$f":"(W374+AC374)-(VLOOKUP($A374,Assumptions!$A$43:$R$98,16,FALSE)*G374)","v":{"$error":"#N/A"}},{"$f":"(X374+AD374)-VLOOKUP($A374,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A374,Assumptions!$A$44:$M$98,11,FALSE)*$H374)","v":{"$error":"#N/A"}},{"$f":"(Y374+AE374)-VLOOKUP($A374,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A374,Assumptions!$A$43:$R$98,16,FALSE)*I374)","v":{"$error":"#N/A"}},{"$f":"(Z374+AF374)-(VLOOKUP($A374,Assumptions!$A$43:$M$98,11,FALSE)*J374)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B374","v":2053},{"$f":"'Gas Use Per Customer'!C374","v":1},40,{"$f":"'Gas Use Per Customer'!P374","v":481.78455856811644},{"$f":"'Gas Use Per Customer'!R374","v":101.87601310663119},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.562803931989357},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.53536757043491},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.125607863978715},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.24919099768147},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.187601310663119},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F375*'Daily efficiency'!BJ376","v":551.24978385487566},{"$f":"G375*'Daily efficiency'!BK376","v":2574.146556161294},{"$f":"H375*'Daily efficiency'!BL376","v":1023.4173202369004},{"$f":"I375*'Daily efficiency'!BM376","v":7905.1210369856572},{"$f":"J375*'Daily efficiency'!BN376","v":298.49671840242922},{"$f":"K375*'Daily efficiency'!BO376","v":0},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},167.70570474451108,745.31913892446437,311.35236323875489,2288.8510330841632,90.811105944636822,0,{"$f":"(V375+AB375)-(VLOOKUP($A375,Assumptions!$A$43:$M$98,11,FALSE)*F375)","v":{"$error":"#N/A"}},{"$f":"(W375+AC375)-(VLOOKUP($A375,Assumptions!$A$43:$R$98,16,FALSE)*G375)","v":{"$error":"#N/A"}},{"$f":"(X375+AD375)-VLOOKUP($A375,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A375,Assumptions!$A$44:$M$98,11,FALSE)*$H375)","v":{"$error":"#N/A"}},{"$f":"(Y375+AE375)-VLOOKUP($A375,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A375,Assumptions!$A$43:$R$98,16,FALSE)*I375)","v":{"$error":"#N/A"}},{"$f":"(Z375+AF375)-(VLOOKUP($A375,Assumptions!$A$43:$M$98,11,FALSE)*J375)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B375","v":2053},{"$f":"'Gas Use Per Customer'!C375","v":2},45,{"$f":"'Gas Use Per Customer'!P375","v":394.27778127276883},{"$f":"'Gas Use Per Customer'!R375","v":81.71803857089786},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.515411571269357},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.28333438183064},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.030823142538715},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":275.99444689093815},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1718038570897864},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F376*'Daily efficiency'!BJ377","v":440.66490201971948},{"$f":"G376*'Daily efficiency'!BK377","v":2106.6029925297407},{"$f":"H376*'Daily efficiency'!BL377","v":820.91606747221931},{"$f":"I376*'Daily efficiency'!BM377","v":6469.3098351235913},{"$f":"J376*'Daily efficiency'!BN377","v":239.43385301273062},{"$f":"K376*'Daily efficiency'!BO377","v":0},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},134.06267016123445,609.94644018612962,249.74578070358999,1873.125842119985,72.842519371880414,0,{"$f":"(V376+AB376)-(VLOOKUP($A376,Assumptions!$A$43:$M$98,11,FALSE)*F376)","v":{"$error":"#N/A"}},{"$f":"(W376+AC376)-(VLOOKUP($A376,Assumptions!$A$43:$R$98,16,FALSE)*G376)","v":{"$error":"#N/A"}},{"$f":"(X376+AD376)-VLOOKUP($A376,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A376,Assumptions!$A$44:$M$98,11,FALSE)*$H376)","v":{"$error":"#N/A"}},{"$f":"(Y376+AE376)-VLOOKUP($A376,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A376,Assumptions!$A$43:$R$98,16,FALSE)*I376)","v":{"$error":"#N/A"}},{"$f":"(Z376+AF376)-(VLOOKUP($A376,Assumptions!$A$43:$M$98,11,FALSE)*J376)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B376","v":2053},{"$f":"'Gas Use Per Customer'!C376","v":3},47,{"$f":"'Gas Use Per Customer'!P376","v":316.57863608029646},{"$f":"'Gas Use Per Customer'!R376","v":64.661545772624251},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.398463731787274},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.97359082408893},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.796927463574548},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.60504525620752},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4661545772624258},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F377*'Daily efficiency'!BJ378","v":343.97758974165839},{"$f":"G377*'Daily efficiency'!BK378","v":1691.4610303043128},{"$f":"H377*'Daily efficiency'!BL378","v":649.46664452149935},{"$f":"I377*'Daily efficiency'!BM378","v":5194.422260805507},{"$f":"J377*'Daily efficiency'!BN378","v":189.45832911378898},{"$f":"K377*'Daily efficiency'!BO378","v":0},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},104.64766752476415,489.74611628589207,197.58603906537849,1503.9945248521601,57.638557935671251,0,{"$f":"(V377+AB377)-(VLOOKUP($A377,Assumptions!$A$43:$M$98,11,FALSE)*F377)","v":{"$error":"#N/A"}},{"$f":"(W377+AC377)-(VLOOKUP($A377,Assumptions!$A$43:$R$98,16,FALSE)*G377)","v":{"$error":"#N/A"}},{"$f":"(X377+AD377)-VLOOKUP($A377,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A377,Assumptions!$A$44:$M$98,11,FALSE)*$H377)","v":{"$error":"#N/A"}},{"$f":"(Y377+AE377)-VLOOKUP($A377,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A377,Assumptions!$A$43:$R$98,16,FALSE)*I377)","v":{"$error":"#N/A"}},{"$f":"(Z377+AF377)-(VLOOKUP($A377,Assumptions!$A$43:$M$98,11,FALSE)*J377)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B377","v":2053},{"$f":"'Gas Use Per Customer'!C377","v":4},51,{"$f":"'Gas Use Per Customer'!P377","v":247.77117715275784},{"$f":"'Gas Use Per Customer'!R377","v":47.286114158075506},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.828891326460408},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":222.99405943748206},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.728611415807551},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.777117715275786},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.728611415807551},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F378*'Daily efficiency'!BJ379","v":624.72694530589035},{"$f":"G378*'Daily efficiency'!BK379","v":3886.5557345550988},{"$f":"H378*'Daily efficiency'!BL379","v":67.154148112028793},{"$f":"I378*'Daily efficiency'!BM379","v":580.77563924606466},{"$f":"J378*'Daily efficiency'!BN379","v":138.54831448316119},{"$f":"K378*'Daily efficiency'!BO379","v":0},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},190.05952601514713,1125.3144722965178,20.430182587808478,168.15794668532439,42.150298108197958,0,{"$f":"(V378+AB378)-(VLOOKUP($A378,Assumptions!$A$43:$M$98,11,FALSE)*F378)","v":{"$error":"#N/A"}},{"$f":"(W378+AC378)-(VLOOKUP($A378,Assumptions!$A$43:$R$98,16,FALSE)*G378)","v":{"$error":"#N/A"}},{"$f":"(X378+AD378)-VLOOKUP($A378,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A378,Assumptions!$A$44:$M$98,11,FALSE)*$H378)","v":{"$error":"#N/A"}},{"$f":"(Y378+AE378)-VLOOKUP($A378,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A378,Assumptions!$A$43:$R$98,16,FALSE)*I378)","v":{"$error":"#N/A"}},{"$f":"(Z378+AF378)-(VLOOKUP($A378,Assumptions!$A$43:$M$98,11,FALSE)*J378)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B378","v":2053},{"$f":"'Gas Use Per Customer'!C378","v":5},55,{"$f":"'Gas Use Per Customer'!P378","v":160.81654341351921},{"$f":"'Gas Use Per Customer'!R378","v":27.097321895004498},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.677857516003598},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.73488907216731},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7097321895004498},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.081654341351921},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7097321895004498},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F379*'Daily efficiency'!BJ380","v":326.01981769977351},{"$f":"G379*'Daily efficiency'!BK380","v":2486.7038904757615},{"$f":"H379*'Daily efficiency'!BL380","v":34.043568434640044},{"$f":"I379*'Daily efficiency'!BM380","v":376.95397776128925},{"$f":"J379*'Daily efficiency'!BN380","v":79.395153152363136},{"$f":"K379*'Daily efficiency'!BO380","v":0},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},99.18440766665519,720.00096419272336,10.357012018080637,109.14336382547117,24.154240967867334,0,{"$f":"(V379+AB379)-(VLOOKUP($A379,Assumptions!$A$43:$M$98,11,FALSE)*F379)","v":{"$error":"#N/A"}},{"$f":"(W379+AC379)-(VLOOKUP($A379,Assumptions!$A$43:$R$98,16,FALSE)*G379)","v":{"$error":"#N/A"}},{"$f":"(X379+AD379)-VLOOKUP($A379,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A379,Assumptions!$A$44:$M$98,11,FALSE)*$H379)","v":{"$error":"#N/A"}},{"$f":"(Y379+AE379)-VLOOKUP($A379,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A379,Assumptions!$A$43:$R$98,16,FALSE)*I379)","v":{"$error":"#N/A"}},{"$f":"(Z379+AF379)-(VLOOKUP($A379,Assumptions!$A$43:$M$98,11,FALSE)*J379)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B379","v":2053},{"$f":"'Gas Use Per Customer'!C379","v":6},58,{"$f":"'Gas Use Per Customer'!P379","v":134.91379160249951},{"$f":"'Gas Use Per Customer'!R379","v":19.893351886019616},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.914681508815693},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.42241244224957},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9893351886019617},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.491379160249952},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9893351886019617},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F380*'Daily efficiency'!BJ381","v":222.38931099165055},{"$f":"G380*'Daily efficiency'!BK381","v":2080.9052305904761},{"$f":"H380*'Daily efficiency'!BL381","v":24.425246906149045},{"$f":"I380*'Daily efficiency'!BM381","v":316.23792751625899},{"$f":"J380*'Daily efficiency'!BN381","v":58.287521026037453},{"$f":"K380*'Daily efficiency'!BO381","v":0},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},67.657089798187911,602.50590275634909,7.4308478042556683,91.563621064047396,17.732704987428288,0,{"$f":"(V380+AB380)-(VLOOKUP($A380,Assumptions!$A$43:$M$98,11,FALSE)*F380)","v":{"$error":"#N/A"}},{"$f":"(W380+AC380)-(VLOOKUP($A380,Assumptions!$A$43:$R$98,16,FALSE)*G380)","v":{"$error":"#N/A"}},{"$f":"(X380+AD380)-VLOOKUP($A380,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A380,Assumptions!$A$44:$M$98,11,FALSE)*$H380)","v":{"$error":"#N/A"}},{"$f":"(Y380+AE380)-VLOOKUP($A380,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A380,Assumptions!$A$43:$R$98,16,FALSE)*I380)","v":{"$error":"#N/A"}},{"$f":"(Z380+AF380)-(VLOOKUP($A380,Assumptions!$A$43:$M$98,11,FALSE)*J380)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B380","v":2053},{"$f":"'Gas Use Per Customer'!C380","v":7},61,{"$f":"'Gas Use Per Customer'!P380","v":119.63843124027166},{"$f":"'Gas Use Per Customer'!R380","v":16.583053339264641},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.266442671411713},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.67458811624449},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6583053339264642},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.963843124027166},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6583053339264642},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F381*'Daily efficiency'!BJ382","v":194.23473227590316},{"$f":"G381*'Daily efficiency'!BK382","v":1848.0644923191935},{"$f":"H381*'Daily efficiency'!BL382","v":7.881611931789851},{"$f":"I381*'Daily efficiency'!BM382","v":108.55450948149551},{"$f":"J381*'Daily efficiency'!BN382","v":33.698369196999209},{"$f":"K381*'Daily efficiency'!BO382","v":0},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},59.091674257721635,535.08912800453311,2.3978082572664459,31.430904094975009,10.251992690869319,0,{"$f":"(V381+AB381)-(VLOOKUP($A381,Assumptions!$A$43:$M$98,11,FALSE)*F381)","v":{"$error":"#N/A"}},{"$f":"(W381+AC381)-(VLOOKUP($A381,Assumptions!$A$43:$R$98,16,FALSE)*G381)","v":{"$error":"#N/A"}},{"$f":"(X381+AD381)-VLOOKUP($A381,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A381,Assumptions!$A$44:$M$98,11,FALSE)*$H381)","v":{"$error":"#N/A"}},{"$f":"(Y381+AE381)-VLOOKUP($A381,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A381,Assumptions!$A$43:$R$98,16,FALSE)*I381)","v":{"$error":"#N/A"}},{"$f":"(Z381+AF381)-(VLOOKUP($A381,Assumptions!$A$43:$M$98,11,FALSE)*J381)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B381","v":2053},{"$f":"'Gas Use Per Customer'!C381","v":8},61,{"$f":"'Gas Use Per Customer'!P381","v":155.06360931256071},{"$f":"'Gas Use Per Customer'!R381","v":20.14145565254767},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.113164522038137},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.55724838130465},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0141455652547671},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.506360931256072},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0141455652547671},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F382*'Daily efficiency'!BJ383","v":237.26120770394525},{"$f":"G382*'Daily efficiency'!BK383","v":2304.7245219043443},{"$f":"H382*'Daily efficiency'!BL383","v":0},{"$f":"I382*'Daily efficiency'!BM383","v":0},{"$f":"J382*'Daily efficiency'!BN383","v":29.507232530982321},{"$f":"K382*'Daily efficiency'!BO383","v":0},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},72.181539497889872,667.31060514497392,0,0,8.9769309151717049,0,{"$f":"(V382+AB382)-(VLOOKUP($A382,Assumptions!$A$43:$M$98,11,FALSE)*F382)","v":{"$error":"#N/A"}},{"$f":"(W382+AC382)-(VLOOKUP($A382,Assumptions!$A$43:$R$98,16,FALSE)*G382)","v":{"$error":"#N/A"}},{"$f":"(X382+AD382)-VLOOKUP($A382,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A382,Assumptions!$A$44:$M$98,11,FALSE)*$H382)","v":{"$error":"#N/A"}},{"$f":"(Y382+AE382)-VLOOKUP($A382,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A382,Assumptions!$A$43:$R$98,16,FALSE)*I382)","v":{"$error":"#N/A"}},{"$f":"(Z382+AF382)-(VLOOKUP($A382,Assumptions!$A$43:$M$98,11,FALSE)*J382)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B382","v":2053},{"$f":"'Gas Use Per Customer'!C382","v":9},57,{"$f":"'Gas Use Per Customer'!P382","v":147.13297566100925},{"$f":"'Gas Use Per Customer'!R382","v":21.945270056373779},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.556216045099024},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.41967809490833},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.194527005637378},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.713297566100927},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.194527005637378},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F383*'Daily efficiency'!BJ384","v":263.56519783521901},{"$f":"G383*'Daily efficiency'!BK384","v":2309.5650617907586},{"$f":"H383*'Daily efficiency'!BL384","v":0},{"$f":"I383*'Daily efficiency'!BM384","v":0},{"$f":"J383*'Daily efficiency'!BN384","v":32.14982063258757},{"$f":"K383*'Daily efficiency'!BO384","v":0},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},80.183953887442314,668.71213646471813,0,0,9.7808806180269912,0,{"$f":"(V383+AB383)-(VLOOKUP($A383,Assumptions!$A$43:$M$98,11,FALSE)*F383)","v":{"$error":"#N/A"}},{"$f":"(W383+AC383)-(VLOOKUP($A383,Assumptions!$A$43:$R$98,16,FALSE)*G383)","v":{"$error":"#N/A"}},{"$f":"(X383+AD383)-VLOOKUP($A383,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A383,Assumptions!$A$44:$M$98,11,FALSE)*$H383)","v":{"$error":"#N/A"}},{"$f":"(Y383+AE383)-VLOOKUP($A383,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A383,Assumptions!$A$43:$R$98,16,FALSE)*I383)","v":{"$error":"#N/A"}},{"$f":"(Z383+AF383)-(VLOOKUP($A383,Assumptions!$A$43:$M$98,11,FALSE)*J383)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B383","v":2053},{"$f":"'Gas Use Per Customer'!C383","v":10},52,{"$f":"'Gas Use Per Customer'!P383","v":216.78196715351186},{"$f":"'Gas Use Per Customer'!R383","v":43.972484201125738},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.177987360900595},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.10377043816067},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3972484201125743},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.678196715351188},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3972484201125743},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F384*'Daily efficiency'!BJ385","v":494.45490234729317},{"$f":"G384*'Daily efficiency'!BK385","v":3403.5586888260418},{"$f":"H384*'Daily efficiency'!BL385","v":45.281797002592135},{"$f":"I384*'Daily efficiency'!BM385","v":426.17936149043965},{"$f":"J384*'Daily efficiency'!BN385","v":118.44910623274204},{"$f":"K384*'Daily efficiency'!BO385","v":0},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},150.42710272402002,985.46736787886073,13.775997561963374,123.39609567806187,36.035553063090362,0,{"$f":"(V384+AB384)-(VLOOKUP($A384,Assumptions!$A$43:$M$98,11,FALSE)*F384)","v":{"$error":"#N/A"}},{"$f":"(W384+AC384)-(VLOOKUP($A384,Assumptions!$A$43:$R$98,16,FALSE)*G384)","v":{"$error":"#N/A"}},{"$f":"(X384+AD384)-VLOOKUP($A384,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A384,Assumptions!$A$44:$M$98,11,FALSE)*$H384)","v":{"$error":"#N/A"}},{"$f":"(Y384+AE384)-VLOOKUP($A384,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A384,Assumptions!$A$43:$R$98,16,FALSE)*I384)","v":{"$error":"#N/A"}},{"$f":"(Z384+AF384)-(VLOOKUP($A384,Assumptions!$A$43:$M$98,11,FALSE)*J384)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B384","v":2053},{"$f":"'Gas Use Per Customer'!C384","v":11},46,{"$f":"'Gas Use Per Customer'!P384","v":325.3472591199619},{"$f":"'Gas Use Per Customer'!R384","v":73.589466310269785},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.076839893080933},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.604177735988571},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.153679786161867},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.7430813839733},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3589466310269787},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F385*'Daily efficiency'!BJ386","v":349.63147945954034},{"$f":"G385*'Daily efficiency'!BK386","v":1679.2742809637577},{"$f":"H385*'Daily efficiency'!BL386","v":561.8366522732872},{"$f":"I385*'Daily efficiency'!BM386","v":5338.2978276403364},{"$f":"J385*'Daily efficiency'!BN386","v":215.61713628909038},{"$f":"K385*'Daily efficiency'!BO386","v":0},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},106.36773996280571,486.21756135453035,170.92652819178983,1545.6522981164439,65.596803582375443,0,{"$f":"(V385+AB385)-(VLOOKUP($A385,Assumptions!$A$43:$M$98,11,FALSE)*F385)","v":{"$error":"#N/A"}},{"$f":"(W385+AC385)-(VLOOKUP($A385,Assumptions!$A$43:$R$98,16,FALSE)*G385)","v":{"$error":"#N/A"}},{"$f":"(X385+AD385)-VLOOKUP($A385,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A385,Assumptions!$A$44:$M$98,11,FALSE)*$H385)","v":{"$error":"#N/A"}},{"$f":"(Y385+AE385)-VLOOKUP($A385,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A385,Assumptions!$A$43:$R$98,16,FALSE)*I385)","v":{"$error":"#N/A"}},{"$f":"(Z385+AF385)-(VLOOKUP($A385,Assumptions!$A$43:$M$98,11,FALSE)*J385)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B385","v":2053},{"$f":"'Gas Use Per Customer'!C385","v":12},37,{"$f":"'Gas Use Per Customer'!P385","v":481.11876407330203},{"$f":"'Gas Use Per Customer'!R385","v":109.63658829593534},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.890976488780602},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.33562922199062},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.781952977561204},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.78313485131139},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.963658829593534},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F386*'Daily efficiency'!BJ387","v":580.72649813022053},{"$f":"G386*'Daily efficiency'!BK387","v":2564.3309735253015},{"$f":"H386*'Daily efficiency'!BL387","v":1082.2517637151136},{"$f":"I386*'Daily efficiency'!BM387","v":7894.1966809147434},{"$f":"J386*'Daily efficiency'!BN387","v":321.23520370709036},{"$f":"K386*'Daily efficiency'!BO387","v":0},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14257557103957239},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.1326784740559401},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.14696471839753114},{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17154968104962631},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},176.67335114707316,742.47713228704527,329.25145743479442,2285.6879918654768,97.728793378768927,0,{"$f":"(V386+AB386)-(VLOOKUP($A386,Assumptions!$A$43:$M$98,11,FALSE)*F386)","v":{"$error":"#N/A"}},{"$f":"(W386+AC386)-(VLOOKUP($A386,Assumptions!$A$43:$R$98,16,FALSE)*G386)","v":{"$error":"#N/A"}},{"$f":"(X386+AD386)-VLOOKUP($A386,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A386,Assumptions!$A$44:$M$98,11,FALSE)*$H386)","v":{"$error":"#N/A"}},{"$f":"(Y386+AE386)-VLOOKUP($A386,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A386,Assumptions!$A$43:$R$98,16,FALSE)*I386)","v":{"$error":"#N/A"}},{"$f":"(Z386+AF386)-(VLOOKUP($A386,Assumptions!$A$43:$M$98,11,FALSE)*J386)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B386","v":2054},{"$f":"'Gas Use Per Customer'!C386","v":1},40,{"$f":"'Gas Use Per Customer'!P386","v":482.01923200141795},{"$f":"'Gas Use Per Customer'!R386","v":101.92563610376058},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.577690831128173},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.60576960042539},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.155381662256346},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.41346240099256},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.192563610376059},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F387*'Daily efficiency'!BJ388","v":551.51829324788832},{"$f":"G387*'Daily efficiency'!BK388","v":2575.4004025111049},{"$f":"H387*'Daily efficiency'!BL388","v":1023.915818688063},{"$f":"I387*'Daily efficiency'!BM388","v":7908.9715586792699},{"$f":"J387*'Daily efficiency'!BN388","v":298.64211378401836},{"$f":"K387*'Daily efficiency'!BO388","v":0},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U387+S387)*L387),0)","v":171.31705003065107},761.36871078086142,318.05697052104006,2338.1387505270345,92.766616401970012,0,{"$f":"(V387+AB387)-(VLOOKUP($A387,Assumptions!$A$43:$M$98,11,FALSE)*F387)","v":{"$error":"#N/A"}},{"$f":"(W387+AC387)-(VLOOKUP($A387,Assumptions!$A$43:$R$98,16,FALSE)*G387)","v":{"$error":"#N/A"}},{"$f":"(X387+AD387)-VLOOKUP($A387,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A387,Assumptions!$A$44:$M$98,11,FALSE)*$H387)","v":{"$error":"#N/A"}},{"$f":"(Y387+AE387)-VLOOKUP($A387,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A387,Assumptions!$A$43:$R$98,16,FALSE)*I387)","v":{"$error":"#N/A"}},{"$f":"(Z387+AF387)-(VLOOKUP($A387,Assumptions!$A$43:$M$98,11,FALSE)*J387)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B387","v":2054},{"$f":"'Gas Use Per Customer'!C387","v":2},45,{"$f":"'Gas Use Per Customer'!P387","v":394.46983084961869},{"$f":"'Gas Use Per Customer'!R387","v":81.757842778677173},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.52735283360315},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.3409492548856},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.054705667206299},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":276.12888159473306},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1757842778677183},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F388*'Daily efficiency'!BJ389","v":440.87954639479},{"$f":"G388*'Daily efficiency'!BK389","v":2107.6291021218158},{"$f":"H388*'Daily efficiency'!BL389","v":821.3159291709394},{"$f":"I388*'Daily efficiency'!BM389","v":6472.4609845805444},{"$f":"J388*'Daily efficiency'!BN389","v":239.55047934152404},{"$f":"K388*'Daily efficiency'!BO389","v":0},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},136.9495522304621,623.08092004726336,255.12376262287694,1913.4614060806282,74.411097431672459,0,{"$f":"(V388+AB388)-(VLOOKUP($A388,Assumptions!$A$43:$M$98,11,FALSE)*F388)","v":{"$error":"#N/A"}},{"$f":"(W388+AC388)-(VLOOKUP($A388,Assumptions!$A$43:$R$98,16,FALSE)*G388)","v":{"$error":"#N/A"}},{"$f":"(X388+AD388)-VLOOKUP($A388,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A388,Assumptions!$A$44:$M$98,11,FALSE)*$H388)","v":{"$error":"#N/A"}},{"$f":"(Y388+AE388)-VLOOKUP($A388,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A388,Assumptions!$A$43:$R$98,16,FALSE)*I388)","v":{"$error":"#N/A"}},{"$f":"(Z388+AF388)-(VLOOKUP($A388,Assumptions!$A$43:$M$98,11,FALSE)*J388)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F388<10,AB388+AH388,IFERROR((AH388)/(F388/10),0))","v":0},{"$f":"IF(G388<10,AC388+AI388,IFERROR((AI388)/(G388/10),0))","v":0},{"$f":"IF(H388<10,AD388+AJ388,IFERROR((AJ388)/(H388/10),0))","v":0},{"$f":"IF(I388<10,AE388+AK388,IFERROR((AK388)/(I388/10),0))","v":0},{"$f":"IF(J388<10,AF388+AL388,IFERROR((AL388)/(J388/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K388<10,AG388+AM388,IFERROR((AM388)/(K388/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B388","v":2054},{"$f":"'Gas Use Per Customer'!C388","v":3},47,{"$f":"'Gas Use Per Customer'!P388","v":316.73283902042323},{"$f":"'Gas Use Per Customer'!R388","v":64.693041898183267},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.407912569454979},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.019851706126971},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.815825138909958},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.71298731429624},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4693041898183274},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F389*'Daily efficiency'!BJ390","v":344.145138494577},{"$f":"G389*'Daily efficiency'!BK390","v":1692.284927542649},{"$f":"H389*'Daily efficiency'!BL390","v":649.78299456754019},{"$f":"I389*'Daily efficiency'!BM390","v":5196.9524226471067},{"$f":"J389*'Daily efficiency'!BN390","v":189.55061276167689},{"$f":"K389*'Daily efficiency'!BO390","v":0},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},106.90113207683076,500.29222341533534,201.84082223970688,1536.3812796496761,58.879736551616375,0,{"$f":"(V389+AB389)-(VLOOKUP($A389,Assumptions!$A$43:$M$98,11,FALSE)*F389)","v":{"$error":"#N/A"}},{"$f":"(W389+AC389)-(VLOOKUP($A389,Assumptions!$A$43:$R$98,16,FALSE)*G389)","v":{"$error":"#N/A"}},{"$f":"(X389+AD389)-VLOOKUP($A389,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A389,Assumptions!$A$44:$M$98,11,FALSE)*$H389)","v":{"$error":"#N/A"}},{"$f":"(Y389+AE389)-VLOOKUP($A389,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A389,Assumptions!$A$43:$R$98,16,FALSE)*I389)","v":{"$error":"#N/A"}},{"$f":"(Z389+AF389)-(VLOOKUP($A389,Assumptions!$A$43:$M$98,11,FALSE)*J389)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B389","v":2054},{"$f":"'Gas Use Per Customer'!C389","v":4},51,{"$f":"'Gas Use Per Customer'!P389","v":247.89186452594467},{"$f":"'Gas Use Per Customer'!R389","v":47.309146848849032},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.84731747907923},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":223.10267807335021},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7309146848849037},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.789186452594468},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7309146848849037},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F390*'Daily efficiency'!BJ391","v":625.03124484086629},{"$f":"G390*'Daily efficiency'!BK391","v":3888.4488449956989},{"$f":"H390*'Daily efficiency'!BL391","v":67.18685836439704},{"$f":"I390*'Daily efficiency'!BM391","v":581.05853044881451},{"$f":"J390*'Daily efficiency'!BN391","v":138.61580026712761},{"$f":"K390*'Daily efficiency'!BO391","v":0},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},194.15223457510001,1149.5467971368928,20.870122562992151,171.77903047024481,43.057955248510083,0,{"$f":"(V390+AB390)-(VLOOKUP($A390,Assumptions!$A$43:$M$98,11,FALSE)*F390)","v":{"$error":"#N/A"}},{"$f":"(W390+AC390)-(VLOOKUP($A390,Assumptions!$A$43:$R$98,16,FALSE)*G390)","v":{"$error":"#N/A"}},{"$f":"(X390+AD390)-VLOOKUP($A390,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A390,Assumptions!$A$44:$M$98,11,FALSE)*$H390)","v":{"$error":"#N/A"}},{"$f":"(Y390+AE390)-VLOOKUP($A390,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A390,Assumptions!$A$43:$R$98,16,FALSE)*I390)","v":{"$error":"#N/A"}},{"$f":"(Z390+AF390)-(VLOOKUP($A390,Assumptions!$A$43:$M$98,11,FALSE)*J390)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B390","v":2054},{"$f":"'Gas Use Per Customer'!C390","v":5},55,{"$f":"'Gas Use Per Customer'!P390","v":160.89487587499684},{"$f":"'Gas Use Per Customer'!R390","v":27.11052078535764},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.688416628286113},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.80538828749715},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7110520785357641},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.089487587499686},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7110520785357641},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F391*'Daily efficiency'!BJ392","v":326.17861936450794},{"$f":"G391*'Daily efficiency'!BK392","v":2487.9151441973768},{"$f":"H391*'Daily efficiency'!BL392","v":34.060150786532219},{"$f":"I391*'Daily efficiency'!BM392","v":377.13758905099286},{"$f":"J391*'Daily efficiency'!BN392","v":79.433825901097848},{"$f":"K391*'Daily efficiency'!BO392","v":0},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},101.32022733737682,735.50533890683823,10.580038101701174,111.49363791462662,24.674374164245389,0,{"$f":"(V391+AB391)-(VLOOKUP($A391,Assumptions!$A$43:$M$98,11,FALSE)*F391)","v":{"$error":"#N/A"}},{"$f":"(W391+AC391)-(VLOOKUP($A391,Assumptions!$A$43:$R$98,16,FALSE)*G391)","v":{"$error":"#N/A"}},{"$f":"(X391+AD391)-VLOOKUP($A391,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A391,Assumptions!$A$44:$M$98,11,FALSE)*$H391)","v":{"$error":"#N/A"}},{"$f":"(Y391+AE391)-VLOOKUP($A391,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A391,Assumptions!$A$43:$R$98,16,FALSE)*I391)","v":{"$error":"#N/A"}},{"$f":"(Z391+AF391)-(VLOOKUP($A391,Assumptions!$A$43:$M$98,11,FALSE)*J391)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B391","v":2054},{"$f":"'Gas Use Per Customer'!C391","v":6},58,{"$f":"'Gas Use Per Customer'!P391","v":134.97950703922749},{"$f":"'Gas Use Per Customer'!R391","v":19.903041779778018},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.922433423822415},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.48155633530475},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9903041779778019},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.497950703922749},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9903041779778019},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F392*'Daily efficiency'!BJ393","v":222.49763505935215},{"$f":"G392*'Daily efficiency'!BK393","v":2081.9188230067407},{"$f":"H392*'Daily efficiency'!BL393","v":24.437144249990315},{"$f":"I392*'Daily efficiency'!BM393","v":316.39196449994932},{"$f":"J392*'Daily efficiency'!BN393","v":58.315912414749569},{"$f":"K392*'Daily efficiency'!BO393","v":0},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},69.114005725340505,615.48015938706681,7.5908623799721218,93.535336050220963,18.114557952206184,0,{"$f":"(V392+AB392)-(VLOOKUP($A392,Assumptions!$A$43:$M$98,11,FALSE)*F392)","v":{"$error":"#N/A"}},{"$f":"(W392+AC392)-(VLOOKUP($A392,Assumptions!$A$43:$R$98,16,FALSE)*G392)","v":{"$error":"#N/A"}},{"$f":"(X392+AD392)-VLOOKUP($A392,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A392,Assumptions!$A$44:$M$98,11,FALSE)*$H392)","v":{"$error":"#N/A"}},{"$f":"(Y392+AE392)-VLOOKUP($A392,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A392,Assumptions!$A$43:$R$98,16,FALSE)*I392)","v":{"$error":"#N/A"}},{"$f":"(Z392+AF392)-(VLOOKUP($A392,Assumptions!$A$43:$M$98,11,FALSE)*J392)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B392","v":2054},{"$f":"'Gas Use Per Customer'!C392","v":7},61,{"$f":"'Gas Use Per Customer'!P392","v":119.69670617024742},{"$f":"'Gas Use Per Customer'!R392","v":16.591130812883371},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.272904650306698},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.72703555322268},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6591130812883372},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.969670617024743},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6591130812883372},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F393*'Daily efficiency'!BJ394","v":194.32934247184849},{"$f":"G393*'Daily efficiency'!BK394","v":1848.9646698605081},{"$f":"H393*'Daily efficiency'!BL394","v":7.8854510023849729},{"$f":"I393*'Daily efficiency'!BM394","v":108.6073855211845},{"$f":"J393*'Daily efficiency'!BN394","v":33.714783405083466},{"$f":"K393*'Daily efficiency'!BO394","v":0},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},60.364144026152239,546.61164361023521,2.4494422404999829,32.107731681224543,10.47275730668316,0,{"$f":"(V393+AB393)-(VLOOKUP($A393,Assumptions!$A$43:$M$98,11,FALSE)*F393)","v":{"$error":"#N/A"}},{"$f":"(W393+AC393)-(VLOOKUP($A393,Assumptions!$A$43:$R$98,16,FALSE)*G393)","v":{"$error":"#N/A"}},{"$f":"(X393+AD393)-VLOOKUP($A393,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A393,Assumptions!$A$44:$M$98,11,FALSE)*$H393)","v":{"$error":"#N/A"}},{"$f":"(Y393+AE393)-VLOOKUP($A393,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A393,Assumptions!$A$43:$R$98,16,FALSE)*I393)","v":{"$error":"#N/A"}},{"$f":"(Z393+AF393)-(VLOOKUP($A393,Assumptions!$A$43:$M$98,11,FALSE)*J393)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B393","v":2054},{"$f":"'Gas Use Per Customer'!C393","v":8},61,{"$f":"'Gas Use Per Customer'!P393","v":155.13913956551377},{"$f":"'Gas Use Per Customer'!R393","v":20.15126639568091},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.121013116544727},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.62522560896241},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0151266395680909},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.513913956551377},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0151266395680909},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F394*'Daily efficiency'!BJ395","v":237.37677575445855},{"$f":"G394*'Daily efficiency'!BK395","v":2305.8471349203724},{"$f":"H394*'Daily efficiency'!BL395","v":0},{"$f":"I394*'Daily efficiency'!BM395","v":0},{"$f":"J394*'Daily efficiency'!BN395","v":29.521605269672513},{"$f":"K394*'Daily efficiency'!BO395","v":0},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},73.735884132791497,681.68035489172723,0,0,9.1702385739296286,0,{"$f":"(V394+AB394)-(VLOOKUP($A394,Assumptions!$A$43:$M$98,11,FALSE)*F394)","v":{"$error":"#N/A"}},{"$f":"(W394+AC394)-(VLOOKUP($A394,Assumptions!$A$43:$R$98,16,FALSE)*G394)","v":{"$error":"#N/A"}},{"$f":"(X394+AD394)-VLOOKUP($A394,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A394,Assumptions!$A$44:$M$98,11,FALSE)*$H394)","v":{"$error":"#N/A"}},{"$f":"(Y394+AE394)-VLOOKUP($A394,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A394,Assumptions!$A$43:$R$98,16,FALSE)*I394)","v":{"$error":"#N/A"}},{"$f":"(Z394+AF394)-(VLOOKUP($A394,Assumptions!$A$43:$M$98,11,FALSE)*J394)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B394","v":2054},{"$f":"'Gas Use Per Customer'!C394","v":9},57,{"$f":"'Gas Use Per Customer'!P394","v":147.20464296527666},{"$f":"'Gas Use Per Customer'!R394","v":21.955959423181554},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.564767538545244},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.484178668749},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1955959423181555},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.720464296527666},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1955959423181555},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F395*'Daily efficiency'!BJ396","v":263.69357835048208},{"$f":"G395*'Daily efficiency'!BK396","v":2310.6900325953329},{"$f":"H395*'Daily efficiency'!BL396","v":0},{"$f":"I395*'Daily efficiency'!BM396","v":0},{"$f":"J395*'Daily efficiency'!BN396","v":32.165480554960965},{"$f":"K395*'Daily efficiency'!BO396","v":0},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},81.910621112845405,683.11206654154796,0,0,9.9915003889406897,0,{"$f":"(V395+AB395)-(VLOOKUP($A395,Assumptions!$A$43:$M$98,11,FALSE)*F395)","v":{"$error":"#N/A"}},{"$f":"(W395+AC395)-(VLOOKUP($A395,Assumptions!$A$43:$R$98,16,FALSE)*G395)","v":{"$error":"#N/A"}},{"$f":"(X395+AD395)-VLOOKUP($A395,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A395,Assumptions!$A$44:$M$98,11,FALSE)*$H395)","v":{"$error":"#N/A"}},{"$f":"(Y395+AE395)-VLOOKUP($A395,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A395,Assumptions!$A$43:$R$98,16,FALSE)*I395)","v":{"$error":"#N/A"}},{"$f":"(Z395+AF395)-(VLOOKUP($A395,Assumptions!$A$43:$M$98,11,FALSE)*J395)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B395","v":2054},{"$f":"'Gas Use Per Customer'!C395","v":10},52,{"$f":"'Gas Use Per Customer'!P395","v":216.88755992855008},{"$f":"'Gas Use Per Customer'!R395","v":43.993902849056127},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.195122279244906},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.19880393569508},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.3993902849056132},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.688755992855008},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.3993902849056132},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F396*'Daily efficiency'!BJ397","v":494.69574740445194},{"$f":"G396*'Daily efficiency'!BK397","v":3405.2165352404722},{"$f":"H396*'Daily efficiency'!BL397","v":45.303853406392697},{"$f":"I396*'Daily efficiency'!BM397","v":426.38695007372763},{"$f":"J396*'Daily efficiency'!BN397","v":118.50680185194938},{"$f":"K396*'Daily efficiency'!BO397","v":0},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},153.66637361917336,1006.6882496553975,14.072647481732423,126.05328559973997,36.811536354094635,0,{"$f":"(V396+AB396)-(VLOOKUP($A396,Assumptions!$A$43:$M$98,11,FALSE)*F396)","v":{"$error":"#N/A"}},{"$f":"(W396+AC396)-(VLOOKUP($A396,Assumptions!$A$43:$R$98,16,FALSE)*G396)","v":{"$error":"#N/A"}},{"$f":"(X396+AD396)-VLOOKUP($A396,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A396,Assumptions!$A$44:$M$98,11,FALSE)*$H396)","v":{"$error":"#N/A"}},{"$f":"(Y396+AE396)-VLOOKUP($A396,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A396,Assumptions!$A$43:$R$98,16,FALSE)*I396)","v":{"$error":"#N/A"}},{"$f":"(Z396+AF396)-(VLOOKUP($A396,Assumptions!$A$43:$M$98,11,FALSE)*J396)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B396","v":2054},{"$f":"'Gas Use Per Customer'!C396","v":11},46,{"$f":"'Gas Use Per Customer'!P396","v":325.50573318675197},{"$f":"'Gas Use Per Customer'!R396","v":73.625311155038517},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.087593346511554},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.651719956025588},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.175186693023107},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.85401323072637},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3625311155038524},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F397*'Daily efficiency'!BJ398","v":349.80178217725063},{"$f":"G397*'Daily efficiency'!BK398","v":1680.0922421332482},{"$f":"H397*'Daily efficiency'!BL398","v":562.11031844585068},{"$f":"I397*'Daily efficiency'!BM398","v":5340.898070128228},{"$f":"J397*'Daily efficiency'!BN398","v":215.72216168426277},{"$f":"K397*'Daily efficiency'!BO398","v":0},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},108.65824425362415,496.68768519981717,174.60723012618172,1578.9361041105087,67.009353666846025,0,{"$f":"(V397+AB397)-(VLOOKUP($A397,Assumptions!$A$43:$M$98,11,FALSE)*F397)","v":{"$error":"#N/A"}},{"$f":"(W397+AC397)-(VLOOKUP($A397,Assumptions!$A$43:$R$98,16,FALSE)*G397)","v":{"$error":"#N/A"}},{"$f":"(X397+AD397)-VLOOKUP($A397,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A397,Assumptions!$A$44:$M$98,11,FALSE)*$H397)","v":{"$error":"#N/A"}},{"$f":"(Y397+AE397)-VLOOKUP($A397,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A397,Assumptions!$A$43:$R$98,16,FALSE)*I397)","v":{"$error":"#N/A"}},{"$f":"(Z397+AF397)-(VLOOKUP($A397,Assumptions!$A$43:$M$98,11,FALSE)*J397)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B397","v":2054},{"$f":"'Gas Use Per Customer'!C397","v":12},37,{"$f":"'Gas Use Per Customer'!P397","v":481.35311320339127},{"$f":"'Gas Use Per Customer'!R397","v":109.68999140762355},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.906997422287063},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.40593396101738},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.813994844574125},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":336.94717924237386},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.968999140762357},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F398*'Daily efficiency'!BJ399","v":581.00936539672318},{"$f":"G398*'Daily efficiency'!BK399","v":2565.5800387827417},{"$f":"H398*'Daily efficiency'!BL399","v":1082.7789199565723},{"$f":"I398*'Daily efficiency'!BM399","v":7898.0418814412478},{"$f":"J398*'Daily efficiency'!BN399","v":321.39167482433686},{"$f":"K398*'Daily efficiency'!BO399","v":0},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14557486006744874},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13546956294003029},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1500563396630866},{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17515848354192021},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},180.47780416090191,758.46550487005527,336.34150067794633,2334.9075969324904,99.833268106246038,0,{"$f":"(V398+AB398)-(VLOOKUP($A398,Assumptions!$A$43:$M$98,11,FALSE)*F398)","v":{"$error":"#N/A"}},{"$f":"(W398+AC398)-(VLOOKUP($A398,Assumptions!$A$43:$R$98,16,FALSE)*G398)","v":{"$error":"#N/A"}},{"$f":"(X398+AD398)-VLOOKUP($A398,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A398,Assumptions!$A$44:$M$98,11,FALSE)*$H398)","v":{"$error":"#N/A"}},{"$f":"(Y398+AE398)-VLOOKUP($A398,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A398,Assumptions!$A$43:$R$98,16,FALSE)*I398)","v":{"$error":"#N/A"}},{"$f":"(Z398+AF398)-(VLOOKUP($A398,Assumptions!$A$43:$M$98,11,FALSE)*J398)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B398","v":2055},{"$f":"'Gas Use Per Customer'!C398","v":1},40,{"$f":"'Gas Use Per Customer'!P398","v":482.25390543471946},{"$f":"'Gas Use Per Customer'!R398","v":101.97525910088997},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.592577730266989},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.67617163041584},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.185155460533977},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.57773380430359},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.197525910088999},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F399*'Daily efficiency'!BJ400","v":551.78680264090087},{"$f":"G399*'Daily efficiency'!BK400","v":2576.6542488609152},{"$f":"H399*'Daily efficiency'!BL400","v":1024.4143171392257},{"$f":"I399*'Daily efficiency'!BM400","v":7912.82208037288},{"$f":"J399*'Daily efficiency'!BN400","v":298.7875091656075},{"$f":"K399*'Daily efficiency'!BO400","v":0},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},174.93183217868867,777.4335567685356,324.7679584752027,2387.4733743343431,94.723987888600803,0,{"$f":"(V399+AB399)-(VLOOKUP($A399,Assumptions!$A$43:$M$98,11,FALSE)*F399)","v":{"$error":"#N/A"}},{"$f":"(W399+AC399)-(VLOOKUP($A399,Assumptions!$A$43:$R$98,16,FALSE)*G399)","v":{"$error":"#N/A"}},{"$f":"(X399+AD399)-VLOOKUP($A399,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A399,Assumptions!$A$44:$M$98,11,FALSE)*$H399)","v":{"$error":"#N/A"}},{"$f":"(Y399+AE399)-VLOOKUP($A399,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A399,Assumptions!$A$43:$R$98,16,FALSE)*I399)","v":{"$error":"#N/A"}},{"$f":"(Z399+AF399)-(VLOOKUP($A399,Assumptions!$A$43:$M$98,11,FALSE)*J399)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B399","v":2055},{"$f":"'Gas Use Per Customer'!C399","v":2},45,{"$f":"'Gas Use Per Customer'!P399","v":394.66188042646849},{"$f":"'Gas Use Per Customer'!R399","v":81.797646986456471},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.539294095936942},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.39856412794055},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.078588191873884},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":276.26331629852791},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1797646986456467},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F400*'Daily efficiency'!BJ401","v":441.09419076986057},{"$f":"G400*'Daily efficiency'!BK401","v":2108.6552117138904},{"$f":"H400*'Daily efficiency'!BL401","v":821.7157908696596},{"$f":"I400*'Daily efficiency'!BM401","v":6475.6121340374957},{"$f":"J400*'Daily efficiency'!BN401","v":239.66710567031734},{"$f":"K400*'Daily efficiency'!BO401","v":0},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},139.83918170105974,636.2278997913503,260.5068626850387,1953.8353567785985,75.981168283136284,0,{"$f":"(V400+AB400)-(VLOOKUP($A400,Assumptions!$A$43:$M$98,11,FALSE)*F400)","v":{"$error":"#N/A"}},{"$f":"(W400+AC400)-(VLOOKUP($A400,Assumptions!$A$43:$R$98,16,FALSE)*G400)","v":{"$error":"#N/A"}},{"$f":"(X400+AD400)-VLOOKUP($A400,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A400,Assumptions!$A$44:$M$98,11,FALSE)*$H400)","v":{"$error":"#N/A"}},{"$f":"(Y400+AE400)-VLOOKUP($A400,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A400,Assumptions!$A$43:$R$98,16,FALSE)*I400)","v":{"$error":"#N/A"}},{"$f":"(Z400+AF400)-(VLOOKUP($A400,Assumptions!$A$43:$M$98,11,FALSE)*J400)","v":{"$error":"#N/A"}},{"$f":"AA400+AG400","v":{"$error":"#N/A"}},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B400","v":2055},{"$f":"'Gas Use Per Customer'!C400","v":3},47,{"$f":"'Gas Use Per Customer'!P400","v":316.88704196055005},{"$f":"'Gas Use Per Customer'!R400","v":64.724538023742255},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.417361407122677},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.066112588165012},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.834722814245353},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.82092937238502},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4724538023742255},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F401*'Daily efficiency'!BJ402","v":344.31268724749543},{"$f":"G401*'Daily efficiency'!BK402","v":1693.1088247809855},{"$f":"H401*'Daily efficiency'!BL402","v":650.0993446135808},{"$f":"I401*'Daily efficiency'!BM402","v":5199.4825844887073},{"$f":"J401*'Daily efficiency'!BN402","v":189.64289640956468},{"$f":"K401*'Daily efficiency'!BO402","v":0},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},109.15674121653518,510.84836711311834,206.09965462589835,1568.798856424803,60.122096378206059,0,{"$f":"(V401+AB401)-(VLOOKUP($A401,Assumptions!$A$43:$M$98,11,FALSE)*F401)","v":{"$error":"#N/A"}},{"$f":"(W401+AC401)-(VLOOKUP($A401,Assumptions!$A$43:$R$98,16,FALSE)*G401)","v":{"$error":"#N/A"}},{"$f":"(X401+AD401)-VLOOKUP($A401,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A401,Assumptions!$A$44:$M$98,11,FALSE)*$H401)","v":{"$error":"#N/A"}},{"$f":"(Y401+AE401)-VLOOKUP($A401,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A401,Assumptions!$A$43:$R$98,16,FALSE)*I401)","v":{"$error":"#N/A"}},{"$f":"(Z401+AF401)-(VLOOKUP($A401,Assumptions!$A$43:$M$98,11,FALSE)*J401)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B401","v":2055},{"$f":"'Gas Use Per Customer'!C401","v":4},51,{"$f":"'Gas Use Per Customer'!P401","v":248.01255189913169},{"$f":"'Gas Use Per Customer'!R401","v":47.332179539622587},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.865743631698074},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":223.21129670921852},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7332179539622592},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.801255189913171},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7332179539622592},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F402*'Daily efficiency'!BJ403","v":625.33554437584257},{"$f":"G402*'Daily efficiency'!BK403","v":3890.3419554363018},{"$f":"H402*'Daily efficiency'!BL403","v":67.219568616765315},{"$f":"I402*'Daily efficiency'!BM403","v":581.34142165156493},{"$f":"J402*'Daily efficiency'!BN403","v":138.68328605109414},{"$f":"K402*'Daily efficiency'!BO403","v":0},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},198.24883810299247,1173.8021835090076,21.310481222299934,175.40356038504299,43.96647619219592,0,{"$f":"(V402+AB402)-(VLOOKUP($A402,Assumptions!$A$43:$M$98,11,FALSE)*F402)","v":{"$error":"#N/A"}},{"$f":"(W402+AC402)-(VLOOKUP($A402,Assumptions!$A$43:$R$98,16,FALSE)*G402)","v":{"$error":"#N/A"}},{"$f":"(X402+AD402)-VLOOKUP($A402,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A402,Assumptions!$A$44:$M$98,11,FALSE)*$H402)","v":{"$error":"#N/A"}},{"$f":"(Y402+AE402)-VLOOKUP($A402,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A402,Assumptions!$A$43:$R$98,16,FALSE)*I402)","v":{"$error":"#N/A"}},{"$f":"(Z402+AF402)-(VLOOKUP($A402,Assumptions!$A$43:$M$98,11,FALSE)*J402)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B402","v":2055},{"$f":"'Gas Use Per Customer'!C402","v":5},55,{"$f":"'Gas Use Per Customer'!P402","v":160.97320833647444},{"$f":"'Gas Use Per Customer'!R402","v":27.123719675710788},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.698975740568631},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.875887502827},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7123719675710789},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.097320833647444},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7123719675710789},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F403*'Daily efficiency'!BJ404","v":326.33742102924236},{"$f":"G403*'Daily efficiency'!BK404","v":2489.1263979189916},{"$f":"H403*'Daily efficiency'!BL404","v":34.076733138424402},{"$f":"I403*'Daily efficiency'!BM404","v":377.32120034069629},{"$f":"J403*'Daily efficiency'!BN404","v":79.472498649832559},{"$f":"K403*'Daily efficiency'!BO404","v":0},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},103.45807963490782,{"$f":"IFERROR(((T403+R403)*M403),0)","v":751.02446889647513},10.803276435823463,{"$f":"IFERROR(((T403+R403)*O403),0)","v":113.84614872357093},25.195002363405699,0,{"$f":"(V403+AB403)-(VLOOKUP($A403,Assumptions!$A$43:$M$98,11,FALSE)*F403)","v":{"$error":"#N/A"}},{"$f":"(W403+AC403)-(VLOOKUP($A403,Assumptions!$A$43:$R$98,16,FALSE)*G403)","v":{"$error":"#N/A"}},{"$f":"(X403+AD403)-VLOOKUP($A403,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A403,Assumptions!$A$44:$M$98,11,FALSE)*$H403)","v":{"$error":"#N/A"}},{"$f":"(Y403+AE403)-VLOOKUP($A403,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A403,Assumptions!$A$43:$R$98,16,FALSE)*I403)","v":{"$error":"#N/A"}},{"$f":"(Z403+AF403)-(VLOOKUP($A403,Assumptions!$A$43:$M$98,11,FALSE)*J403)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B403","v":2055},{"$f":"'Gas Use Per Customer'!C403","v":6},58,{"$f":"'Gas Use Per Customer'!P403","v":135.04522247595546},{"$f":"'Gas Use Per Customer'!R403","v":19.912731673536435},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.930185338829148},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.54070022835991},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9912731673536435},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.504522247595546},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9912731673536435},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F404*'Daily efficiency'!BJ405","v":222.60595912705392},{"$f":"G404*'Daily efficiency'!BK405","v":2082.9324154230048},{"$f":"H404*'Daily efficiency'!BL405","v":24.449041593831598},{"$f":"I404*'Daily efficiency'!BM405","v":316.54600148363971},{"$f":"J404*'Daily efficiency'!BN405","v":58.344303803461727},{"$f":"K404*'Daily efficiency'!BO405","v":0},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},70.572308177026628,628.46676341874763,7.7510292391050823,95.508927487293633,18.496774320591658,0,{"$f":"(V404+AB404)-(VLOOKUP($A404,Assumptions!$A$43:$M$98,11,FALSE)*F404)","v":{"$error":"#N/A"}},{"$f":"(W404+AC404)-(VLOOKUP($A404,Assumptions!$A$43:$R$98,16,FALSE)*G404)","v":{"$error":"#N/A"}},{"$f":"(X404+AD404)-VLOOKUP($A404,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A404,Assumptions!$A$44:$M$98,11,FALSE)*$H404)","v":{"$error":"#N/A"}},{"$f":"(Y404+AE404)-VLOOKUP($A404,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A404,Assumptions!$A$43:$R$98,16,FALSE)*I404)","v":{"$error":"#N/A"}},{"$f":"(Z404+AF404)-(VLOOKUP($A404,Assumptions!$A$43:$M$98,11,FALSE)*J404)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B404","v":2055},{"$f":"'Gas Use Per Customer'!C404","v":7},61,{"$f":"'Gas Use Per Customer'!P404","v":119.7549811002232},{"$f":"'Gas Use Per Customer'!R404","v":16.599208286502108},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.279366629201688},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.77948299020089},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.659920828650211},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.975498110022322},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.659920828650211},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F405*'Daily efficiency'!BJ406","v":194.42395266779391},{"$f":"G405*'Daily efficiency'!BK406","v":1849.864847401823},{"$f":"H405*'Daily efficiency'!BL406","v":7.8892900729800974},{"$f":"I405*'Daily efficiency'!BM406","v":108.66026156087349},{"$f":"J405*'Daily efficiency'!BN406","v":33.731197613167737},{"$f":"K405*'Daily efficiency'!BO406","v":0},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},61.637824784537159,558.14512501724209,2.5011253630031103,32.785203393902925,10.693732020794545,0,{"$f":"(V405+AB405)-(VLOOKUP($A405,Assumptions!$A$43:$M$98,11,FALSE)*F405)","v":{"$error":"#N/A"}},{"$f":"(W405+AC405)-(VLOOKUP($A405,Assumptions!$A$43:$R$98,16,FALSE)*G405)","v":{"$error":"#N/A"}},{"$f":"(X405+AD405)-VLOOKUP($A405,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A405,Assumptions!$A$44:$M$98,11,FALSE)*$H405)","v":{"$error":"#N/A"}},{"$f":"(Y405+AE405)-VLOOKUP($A405,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A405,Assumptions!$A$43:$R$98,16,FALSE)*I405)","v":{"$error":"#N/A"}},{"$f":"(Z405+AF405)-(VLOOKUP($A405,Assumptions!$A$43:$M$98,11,FALSE)*J405)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B405","v":2055},{"$f":"'Gas Use Per Customer'!C405","v":8},61,{"$f":"'Gas Use Per Customer'!P405","v":155.21466981846677},{"$f":"'Gas Use Per Customer'!R405","v":20.161077138814154},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.128861711051325},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.69320283662009},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0161077138814156},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.521466981846679},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0161077138814156},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F406*'Daily efficiency'!BJ407","v":237.49234380497197},{"$f":"G406*'Daily efficiency'!BK407","v":2306.969747936399},{"$f":"H406*'Daily efficiency'!BL407","v":0},{"$f":"I406*'Daily efficiency'!BM407","v":0},{"$f":"J406*'Daily efficiency'!BN407","v":29.535978008362722},{"$f":"K406*'Daily efficiency'!BO407","v":0},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},75.291708013632885,696.06378010883009,0,0,9.3637302006203544,0,{"$f":"(V406+AB406)-(VLOOKUP($A406,Assumptions!$A$43:$M$98,11,FALSE)*F406)","v":{"$error":"#N/A"}},{"$f":"(W406+AC406)-(VLOOKUP($A406,Assumptions!$A$43:$R$98,16,FALSE)*G406)","v":{"$error":"#N/A"}},{"$f":"(X406+AD406)-VLOOKUP($A406,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A406,Assumptions!$A$44:$M$98,11,FALSE)*$H406)","v":{"$error":"#N/A"}},{"$f":"(Y406+AE406)-VLOOKUP($A406,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A406,Assumptions!$A$43:$R$98,16,FALSE)*I406)","v":{"$error":"#N/A"}},{"$f":"(Z406+AF406)-(VLOOKUP($A406,Assumptions!$A$43:$M$98,11,FALSE)*J406)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B406","v":2055},{"$f":"'Gas Use Per Customer'!C406","v":9},57,{"$f":"'Gas Use Per Customer'!P406","v":147.2763102695441},{"$f":"'Gas Use Per Customer'!R406","v":21.966648789989339},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.57331903199147},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.54867924258969},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1966648789989338},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.727631026954411},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1966648789989338},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F407*'Daily efficiency'!BJ408","v":263.82195886574522},{"$f":"G407*'Daily efficiency'!BK408","v":2311.8150033999073},{"$f":"H407*'Daily efficiency'!BL408","v":0},{"$f":"I407*'Daily efficiency'!BM408","v":0},{"$f":"J407*'Daily efficiency'!BN408","v":32.181140477334367},{"$f":"K407*'Daily efficiency'!BO408","v":0},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},83.638931580953582,697.52570081088493,0,0,10.202320603458697,0,{"$f":"(V407+AB407)-(VLOOKUP($A407,Assumptions!$A$43:$M$98,11,FALSE)*F407)","v":{"$error":"#N/A"}},{"$f":"(W407+AC407)-(VLOOKUP($A407,Assumptions!$A$43:$R$98,16,FALSE)*G407)","v":{"$error":"#N/A"}},{"$f":"(X407+AD407)-VLOOKUP($A407,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A407,Assumptions!$A$44:$M$98,11,FALSE)*$H407)","v":{"$error":"#N/A"}},{"$f":"(Y407+AE407)-VLOOKUP($A407,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A407,Assumptions!$A$43:$R$98,16,FALSE)*I407)","v":{"$error":"#N/A"}},{"$f":"(Z407+AF407)-(VLOOKUP($A407,Assumptions!$A$43:$M$98,11,FALSE)*J407)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B407","v":2055},{"$f":"'Gas Use Per Customer'!C407","v":10},52,{"$f":"'Gas Use Per Customer'!P407","v":216.99315270358832},{"$f":"'Gas Use Per Customer'!R407","v":44.015321496986552},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.212257197589246},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.2938374332295},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4015321496986557},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.699315270358834},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4015321496986557},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F408*'Daily efficiency'!BJ409","v":494.93659246161104},{"$f":"G408*'Daily efficiency'!BK409","v":3406.8743816549027},{"$f":"H408*'Daily efficiency'!BL409","v":45.325909810193302},{"$f":"I408*'Daily efficiency'!BM409","v":426.59453865701573},{"$f":"J408*'Daily efficiency'!BN409","v":118.5644974711568},{"$f":"K408*'Daily efficiency'!BO409","v":0},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},156.90872727873551,1027.9293270195158,14.369579718678441,128.71300432829563,37.588258136490566,0,{"$f":"(V408+AB408)-(VLOOKUP($A408,Assumptions!$A$43:$M$98,11,FALSE)*F408)","v":{"$error":"#N/A"}},{"$f":"(W408+AC408)-(VLOOKUP($A408,Assumptions!$A$43:$R$98,16,FALSE)*G408)","v":{"$error":"#N/A"}},{"$f":"(X408+AD408)-VLOOKUP($A408,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A408,Assumptions!$A$44:$M$98,11,FALSE)*$H408)","v":{"$error":"#N/A"}},{"$f":"(Y408+AE408)-VLOOKUP($A408,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A408,Assumptions!$A$43:$R$98,16,FALSE)*I408)","v":{"$error":"#N/A"}},{"$f":"(Z408+AF408)-(VLOOKUP($A408,Assumptions!$A$43:$M$98,11,FALSE)*J408)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B408","v":2055},{"$f":"'Gas Use Per Customer'!C408","v":11},46,{"$f":"'Gas Use Per Customer'!P408","v":325.66420725354203},{"$f":"'Gas Use Per Customer'!R408","v":73.661155999807306},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.098346799942192},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.699262176062604},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.196693599884384},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":227.9649450774794},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3661155999807306},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F409*'Daily efficiency'!BJ410","v":349.97208489496126},{"$f":"G409*'Daily efficiency'!BK410","v":1680.9102033027386},{"$f":"H409*'Daily efficiency'!BL410","v":562.38398461841462},{"$f":"I409*'Daily efficiency'!BM410","v":5343.4983126161187},{"$f":"J409*'Daily efficiency'!BN410","v":215.8271870794353},{"$f":"K409*'Daily efficiency'!BO410","v":0},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},110.95092838223158,507.16777330131799,178.29143492812935,1612.2515857920437,68.423248053558368,0,{"$f":"(V409+AB409)-(VLOOKUP($A409,Assumptions!$A$43:$M$98,11,FALSE)*F409)","v":{"$error":"#N/A"}},{"$f":"(W409+AC409)-(VLOOKUP($A409,Assumptions!$A$43:$R$98,16,FALSE)*G409)","v":{"$error":"#N/A"}},{"$f":"(X409+AD409)-VLOOKUP($A409,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A409,Assumptions!$A$44:$M$98,11,FALSE)*$H409)","v":{"$error":"#N/A"}},{"$f":"(Y409+AE409)-VLOOKUP($A409,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A409,Assumptions!$A$43:$R$98,16,FALSE)*I409)","v":{"$error":"#N/A"}},{"$f":"(Z409+AF409)-(VLOOKUP($A409,Assumptions!$A$43:$M$98,11,FALSE)*J409)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B409","v":2055},{"$f":"'Gas Use Per Customer'!C409","v":12},37,{"$f":"'Gas Use Per Customer'!P409","v":481.58746233348069},{"$f":"'Gas Use Per Customer'!R409","v":109.74339451931181},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.923018355793538},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.47623870004421},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.846036711587075},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.11122363343645},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.974339451931181},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F410*'Daily efficiency'!BJ411","v":581.29223266322606},{"$f":"G410*'Daily efficiency'!BK411","v":2566.8291040401828},{"$f":"H410*'Daily efficiency'!BL411","v":1083.3060761980314},{"$f":"I410*'Daily efficiency'!BM411","v":7901.8870819677541},{"$f":"J410*'Daily efficiency'!BN411","v":321.54814594158341},{"$f":"K410*'Daily efficiency'!BO411","v":0},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.14857414909532513},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.13826065182412048},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15314796092864208},{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.17876728603421413},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},184.28587781428982,774.46909334193322,343.43829140646579,2384.1740435424399,101.93974563003101,0,{"$f":"(V410+AB410)-(VLOOKUP($A410,Assumptions!$A$43:$M$98,11,FALSE)*F410)","v":{"$error":"#N/A"}},{"$f":"(W410+AC410)-(VLOOKUP($A410,Assumptions!$A$43:$R$98,16,FALSE)*G410)","v":{"$error":"#N/A"}},{"$f":"(X410+AD410)-VLOOKUP($A410,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A410,Assumptions!$A$44:$M$98,11,FALSE)*$H410)","v":{"$error":"#N/A"}},{"$f":"(Y410+AE410)-VLOOKUP($A410,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A410,Assumptions!$A$43:$R$98,16,FALSE)*I410)","v":{"$error":"#N/A"}},{"$f":"(Z410+AF410)-(VLOOKUP($A410,Assumptions!$A$43:$M$98,11,FALSE)*J410)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B410","v":2056},{"$f":"'Gas Use Per Customer'!C410","v":1},40,{"$f":"'Gas Use Per Customer'!P410","v":482.48857886802102},{"$f":"'Gas Use Per Customer'!R410","v":102.02488209801936},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.607464629405808},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.74657366040631},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.214929258811615},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.74200520761468},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.202488209801936},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F411*'Daily efficiency'!BJ412","v":552.05531203391354},{"$f":"G411*'Daily efficiency'!BK412","v":2577.9080952107261},{"$f":"H411*'Daily efficiency'!BL412","v":1024.9128155903884},{"$f":"I411*'Daily efficiency'!BM412","v":7916.6726020664919},{"$f":"J411*'Daily efficiency'!BN412","v":298.93290454719659},{"$f":"K411*'Daily efficiency'!BO412","v":0},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},178.55005118862496,793.51367688749121,331.48532710124482,2436.8549045061036,96.68322040452972,0,{"$f":"(V411+AB411)-(VLOOKUP($A411,Assumptions!$A$43:$M$98,11,FALSE)*F411)","v":{"$error":"#N/A"}},{"$f":"(W411+AC411)-(VLOOKUP($A411,Assumptions!$A$43:$R$98,16,FALSE)*G411)","v":{"$error":"#N/A"}},{"$f":"(X411+AD411)-VLOOKUP($A411,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A411,Assumptions!$A$44:$M$98,11,FALSE)*$H411)","v":{"$error":"#N/A"}},{"$f":"(Y411+AE411)-VLOOKUP($A411,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A411,Assumptions!$A$43:$R$98,16,FALSE)*I411)","v":{"$error":"#N/A"}},{"$f":"(Z411+AF411)-(VLOOKUP($A411,Assumptions!$A$43:$M$98,11,FALSE)*J411)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B411","v":2056},{"$f":"'Gas Use Per Customer'!C411","v":2},45,{"$f":"'Gas Use Per Customer'!P411","v":394.8539300033184},{"$f":"'Gas Use Per Customer'!R411","v":81.837451194235783},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.551235358270734},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.45617900099552},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.102470716541468},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":276.39775100232288},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1837451194235786},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F412*'Daily efficiency'!BJ413","v":440.07240952922331},{"$f":"G412*'Daily efficiency'!BK413","v":2109.681321305965},{"$f":"H412*'Daily efficiency'!BL413","v":822.11565256837969},{"$f":"I412*'Daily efficiency'!BM413","v":6478.7632834944507},{"$f":"J412*'Daily efficiency'!BN413","v":239.78373199911076},{"$f":"K412*'Daily efficiency'!BO413","v":0},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},142.33166412012966,649.38737941839395,265.89508089007677,1994.2476942139078,77.552731926272401,0,{"$f":"(V412+AB412)-(VLOOKUP($A412,Assumptions!$A$43:$M$98,11,FALSE)*F412)","v":{"$error":"#N/A"}},{"$f":"(W412+AC412)-(VLOOKUP($A412,Assumptions!$A$43:$R$98,16,FALSE)*G412)","v":{"$error":"#N/A"}},{"$f":"(X412+AD412)-VLOOKUP($A412,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A412,Assumptions!$A$44:$M$98,11,FALSE)*$H412)","v":{"$error":"#N/A"}},{"$f":"(Y412+AE412)-VLOOKUP($A412,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A412,Assumptions!$A$43:$R$98,16,FALSE)*I412)","v":{"$error":"#N/A"}},{"$f":"(Z412+AF412)-(VLOOKUP($A412,Assumptions!$A$43:$M$98,11,FALSE)*J412)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B412","v":2056},{"$f":"'Gas Use Per Customer'!C412","v":3},47,{"$f":"'Gas Use Per Customer'!P412","v":317.04124490067682},{"$f":"'Gas Use Per Customer'!R412","v":64.756034149301257},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.426810244790378},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.112373470203039},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.853620489580756},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.92887143047375},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4756034149301263},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F413*'Daily efficiency'!BJ414","v":344.48023600041398},{"$f":"G413*'Daily efficiency'!BK414","v":1691.8707223577037},{"$f":"H413*'Daily efficiency'!BL414","v":644.8198183814294},{"$f":"I413*'Daily efficiency'!BM414","v":5202.012746330307},{"$f":"J413*'Daily efficiency'!BN414","v":189.7351800574526},{"$f":"K413*'Daily efficiency'!BO414","v":0},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},111.41449494387814,520.7798370355074,208.55267410663248,1601.2472551775488,61.365637415440737,0,{"$f":"(V413+AB413)-(VLOOKUP($A413,Assumptions!$A$43:$M$98,11,FALSE)*F413)","v":{"$error":"#N/A"}},{"$f":"(W413+AC413)-(VLOOKUP($A413,Assumptions!$A$43:$R$98,16,FALSE)*G413)","v":{"$error":"#N/A"}},{"$f":"(X413+AD413)-VLOOKUP($A413,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A413,Assumptions!$A$44:$M$98,11,FALSE)*$H413)","v":{"$error":"#N/A"}},{"$f":"(Y413+AE413)-VLOOKUP($A413,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A413,Assumptions!$A$43:$R$98,16,FALSE)*I413)","v":{"$error":"#N/A"}},{"$f":"(Z413+AF413)-(VLOOKUP($A413,Assumptions!$A$43:$M$98,11,FALSE)*J413)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B413","v":2056},{"$f":"'Gas Use Per Customer'!C413","v":4},51,{"$f":"'Gas Use Per Customer'!P413","v":248.13323927231858},{"$f":"'Gas Use Per Customer'!R413","v":47.355212230396127},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.884169784316903},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":223.31991534508671},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7355212230396129},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.81332392723186},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7355212230396129},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F414*'Daily efficiency'!BJ415","v":625.63984391081863},{"$f":"G414*'Daily efficiency'!BK415","v":3892.2350658769028},{"$f":"H414*'Daily efficiency'!BL415","v":67.252278869133576},{"$f":"I414*'Daily efficiency'!BM415","v":581.62431285431501},{"$f":"J414*'Daily efficiency'!BN415","v":138.75077183506059},{"$f":"K414*'Daily efficiency'!BO415","v":0},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},202.34933659882549,1198.080631412867,21.751258565731941,179.03153642971955,44.875860939255652,0,{"$f":"(V414+AB414)-(VLOOKUP($A414,Assumptions!$A$43:$M$98,11,FALSE)*F414)","v":{"$error":"#N/A"}},{"$f":"(W414+AC414)-(VLOOKUP($A414,Assumptions!$A$43:$R$98,16,FALSE)*G414)","v":{"$error":"#N/A"}},{"$f":"(X414+AD414)-VLOOKUP($A414,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A414,Assumptions!$A$44:$M$98,11,FALSE)*$H414)","v":{"$error":"#N/A"}},{"$f":"(Y414+AE414)-VLOOKUP($A414,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A414,Assumptions!$A$43:$R$98,16,FALSE)*I414)","v":{"$error":"#N/A"}},{"$f":"(Z414+AF414)-(VLOOKUP($A414,Assumptions!$A$43:$M$98,11,FALSE)*J414)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B414","v":2056},{"$f":"'Gas Use Per Customer'!C414","v":5},55,{"$f":"'Gas Use Per Customer'!P414","v":161.05154079795201},{"$f":"'Gas Use Per Customer'!R414","v":27.13691856606393},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.709534852851146},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.94638671815682},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7136918566063932},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.105154079795202},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7136918566063932},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F415*'Daily efficiency'!BJ416","v":324.71695172561732},{"$f":"G415*'Daily efficiency'!BK416","v":2490.3376516406065},{"$f":"H415*'Daily efficiency'!BL416","v":34.093315490316577},{"$f":"I415*'Daily efficiency'!BM416","v":377.50481163039973},{"$f":"J415*'Daily efficiency'!BN416","v":79.511171398567271},{"$f":"K415*'Daily efficiency'!BO416","v":0},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},105.02249881233196,766.55835416163825,11.026727020447563,116.2008962523048,25.716125565348413,0,{"$f":"(V415+AB415)-(VLOOKUP($A415,Assumptions!$A$43:$M$98,11,FALSE)*F415)","v":{"$error":"#N/A"}},{"$f":"(W415+AC415)-(VLOOKUP($A415,Assumptions!$A$43:$R$98,16,FALSE)*G415)","v":{"$error":"#N/A"}},{"$f":"(X415+AD415)-VLOOKUP($A415,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A415,Assumptions!$A$44:$M$98,11,FALSE)*$H415)","v":{"$error":"#N/A"}},{"$f":"(Y415+AE415)-VLOOKUP($A415,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A415,Assumptions!$A$43:$R$98,16,FALSE)*I415)","v":{"$error":"#N/A"}},{"$f":"(Z415+AF415)-(VLOOKUP($A415,Assumptions!$A$43:$M$98,11,FALSE)*J415)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B415","v":2056},{"$f":"'Gas Use Per Customer'!C415","v":6},58,{"$f":"'Gas Use Per Customer'!P415","v":135.11093791268345},{"$f":"'Gas Use Per Customer'!R415","v":19.922421567294851},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.937937253835882},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.59984412141512},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9922421567294852},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.511093791268346},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9922421567294852},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F416*'Daily efficiency'!BJ417","v":222.71428319475572},{"$f":"G416*'Daily efficiency'!BK417","v":2083.9460078392699},{"$f":"H416*'Daily efficiency'!BL417","v":24.460938937672886},{"$f":"I416*'Daily efficiency'!BM417","v":316.70003846733016},{"$f":"J416*'Daily efficiency'!BN417","v":58.372695192173893},{"$f":"K416*'Daily efficiency'!BO417","v":0},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},72.03199715324665,641.46571485139555,7.9113483816545935,97.484395375265919,18.879354092584812,0,{"$f":"(V416+AB416)-(VLOOKUP($A416,Assumptions!$A$43:$M$98,11,FALSE)*F416)","v":{"$error":"#N/A"}},{"$f":"(W416+AC416)-(VLOOKUP($A416,Assumptions!$A$43:$R$98,16,FALSE)*G416)","v":{"$error":"#N/A"}},{"$f":"(X416+AD416)-VLOOKUP($A416,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A416,Assumptions!$A$44:$M$98,11,FALSE)*$H416)","v":{"$error":"#N/A"}},{"$f":"(Y416+AE416)-VLOOKUP($A416,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A416,Assumptions!$A$43:$R$98,16,FALSE)*I416)","v":{"$error":"#N/A"}},{"$f":"(Z416+AF416)-(VLOOKUP($A416,Assumptions!$A$43:$M$98,11,FALSE)*J416)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B416","v":2056},{"$f":"'Gas Use Per Customer'!C416","v":7},61,{"$f":"'Gas Use Per Customer'!P416","v":119.81325603019899},{"$f":"'Gas Use Per Customer'!R416","v":16.607285760120845},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.285828608096677},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.83193042717909},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6607285760120847},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.981325603019899},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6607285760120847},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F417*'Daily efficiency'!BJ418","v":195.64147087782746},{"$f":"G417*'Daily efficiency'!BK418","v":1848.5972887088212},{"$f":"H417*'Daily efficiency'!BL418","v":7.2353683816106207},{"$f":"I417*'Daily efficiency'!BM418","v":99.653709467182267},{"$f":"J417*'Daily efficiency'!BN418","v":32.962783639362421},{"$f":"K417*'Daily efficiency'!BO418","v":0},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},63.275896234303538,569.02231478802048,2.3401194893778565,30.674709296926135,10.66108155801275,0,{"$f":"(V417+AB417)-(VLOOKUP($A417,Assumptions!$A$43:$M$98,11,FALSE)*F417)","v":{"$error":"#N/A"}},{"$f":"(W417+AC417)-(VLOOKUP($A417,Assumptions!$A$43:$R$98,16,FALSE)*G417)","v":{"$error":"#N/A"}},{"$f":"(X417+AD417)-VLOOKUP($A417,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A417,Assumptions!$A$44:$M$98,11,FALSE)*$H417)","v":{"$error":"#N/A"}},{"$f":"(Y417+AE417)-VLOOKUP($A417,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A417,Assumptions!$A$43:$R$98,16,FALSE)*I417)","v":{"$error":"#N/A"}},{"$f":"(Z417+AF417)-(VLOOKUP($A417,Assumptions!$A$43:$M$98,11,FALSE)*J417)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B417","v":2056},{"$f":"'Gas Use Per Customer'!C417","v":8},61,{"$f":"'Gas Use Per Customer'!P417","v":155.29020007141983},{"$f":"'Gas Use Per Customer'!R417","v":20.170887881947397},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.136710305557919},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.76118006427785},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0170887881947399},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.529020007141984},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0170887881947399},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F418*'Daily efficiency'!BJ419","v":237.60791185548533},{"$f":"G418*'Daily efficiency'!BK419","v":2308.092360952427},{"$f":"H418*'Daily efficiency'!BL419","v":0},{"$f":"I418*'Daily efficiency'!BM419","v":0},{"$f":"J418*'Daily efficiency'!BN419","v":29.550350747052921},{"$f":"K418*'Daily efficiency'!BO419","v":0},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},76.849011140414447,710.46088079628703,0,0,9.5574057952439304,{"$f":"IFERROR((T418*Q418),0)","v":0},{"$f":"(V418+AB418)-(VLOOKUP($A418,Assumptions!$A$43:$M$98,11,FALSE)*F418)","v":{"$error":"#N/A"}},{"$f":"(W418+AC418)-(VLOOKUP($A418,Assumptions!$A$43:$R$98,16,FALSE)*G418)","v":{"$error":"#N/A"}},{"$f":"(X418+AD418)-VLOOKUP($A418,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A418,Assumptions!$A$44:$M$98,11,FALSE)*$H418)","v":{"$error":"#N/A"}},{"$f":"(Y418+AE418)-VLOOKUP($A418,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A418,Assumptions!$A$43:$R$98,16,FALSE)*I418)","v":{"$error":"#N/A"}},{"$f":"(Z418+AF418)-(VLOOKUP($A418,Assumptions!$A$43:$M$98,11,FALSE)*J418)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B418","v":2056},{"$f":"'Gas Use Per Customer'!C418","v":9},57,{"$f":"'Gas Use Per Customer'!P418","v":147.34797757381151},{"$f":"'Gas Use Per Customer'!R418","v":21.977338156797117},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.581870525437694},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.61317981643035},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1977338156797117},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.734797757381152},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1977338156797117},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F419*'Daily efficiency'!BJ420","v":262.41479966963772},{"$f":"G419*'Daily efficiency'!BK420","v":2324.1121185912293},{"$f":"H419*'Daily efficiency'!BL420","v":0},{"$f":"I419*'Daily efficiency'!BM420","v":0},{"$f":"J419*'Daily efficiency'!BN420","v":32.196800399707762},{"$f":"K419*'Daily efficiency'!BO420","v":0},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},84.872249016214994,715.39197077983954,0,0,10.413341261581065,0,{"$f":"(V419+AB419)-(VLOOKUP($A419,Assumptions!$A$43:$M$98,11,FALSE)*F419)","v":{"$error":"#N/A"}},{"$f":"(W419+AC419)-(VLOOKUP($A419,Assumptions!$A$43:$R$98,16,FALSE)*G419)","v":{"$error":"#N/A"}},{"$f":"(X419+AD419)-VLOOKUP($A419,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A419,Assumptions!$A$44:$M$98,11,FALSE)*$H419)","v":{"$error":"#N/A"}},{"$f":"(Y419+AE419)-VLOOKUP($A419,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A419,Assumptions!$A$43:$R$98,16,FALSE)*I419)","v":{"$error":"#N/A"}},{"$f":"(Z419+AF419)-(VLOOKUP($A419,Assumptions!$A$43:$M$98,11,FALSE)*J419)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B419","v":2056},{"$f":"'Gas Use Per Customer'!C419","v":10},{"$f":"C408","v":52},{"$f":"'Gas Use Per Customer'!P419","v":217.09874547862654},{"$f":"'Gas Use Per Customer'!R419","v":44.036740144916948},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.229392115933557},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.38887093076389},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4036740144916946},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.709874547862654},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4036740144916946},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F420*'Daily efficiency'!BJ421","v":498.0647695159638},{"$f":"G420*'Daily efficiency'!BK421","v":3396.5303540268351},{"$f":"H420*'Daily efficiency'!BL421","v":47.092118760685935},{"$f":"I420*'Daily efficiency'!BM421","v":443.21759367262314},{"$f":"J420*'Daily efficiency'!BN421","v":120.70328419721261},{"$f":"K420*'Daily efficiency'!BO421","v":0},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},161.08800722283959,1045.4962668727308,15.230901744832313,136.42814616618065,39.03880118940603,0,{"$f":"(V420+AB420)-(VLOOKUP($A420,Assumptions!$A$43:$M$98,11,FALSE)*F420)","v":{"$error":"#N/A"}},{"$f":"(W420+AC420)-(VLOOKUP($A420,Assumptions!$A$43:$R$98,16,FALSE)*G420)","v":{"$error":"#N/A"}},{"$f":"(X420+AD420)-VLOOKUP($A420,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A420,Assumptions!$A$44:$M$98,11,FALSE)*$H420)","v":{"$error":"#N/A"}},{"$f":"(Y420+AE420)-VLOOKUP($A420,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A420,Assumptions!$A$43:$R$98,16,FALSE)*I420)","v":{"$error":"#N/A"}},{"$f":"(Z420+AF420)-(VLOOKUP($A420,Assumptions!$A$43:$M$98,11,FALSE)*J420)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B420","v":2056},{"$f":"'Gas Use Per Customer'!C420","v":11},46,{"$f":"'Gas Use Per Customer'!P420","v":325.82268132033209},{"$f":"'Gas Use Per Customer'!R420","v":73.697000844576039},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.109100253372812},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.74680439609962},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.218200506745625},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":228.07587692423246},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3697000844576044},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F421*'Daily efficiency'!BJ422","v":350.14238761267148},{"$f":"G421*'Daily efficiency'!BK422","v":1683.9179146863858},{"$f":"H421*'Daily efficiency'!BL422","v":569.23844202829946},{"$f":"I421*'Daily efficiency'!BM422","v":5346.0985551040112},{"$f":"J421*'Daily efficiency'!BN422","v":215.9322124746077},{"$f":"K421*'Daily efficiency'!BO422","v":0},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},113.24579234862846,518.33185928619571,184.10755362216722,1645.5987431610581,69.838486742512814,0,{"$f":"(V421+AB421)-(VLOOKUP($A421,Assumptions!$A$43:$M$98,11,FALSE)*F421)","v":{"$error":"#N/A"}},{"$f":"(W421+AC421)-(VLOOKUP($A421,Assumptions!$A$43:$R$98,16,FALSE)*G421)","v":{"$error":"#N/A"}},{"$f":"(X421+AD421)-VLOOKUP($A421,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A421,Assumptions!$A$44:$M$98,11,FALSE)*$H421)","v":{"$error":"#N/A"}},{"$f":"(Y421+AE421)-VLOOKUP($A421,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A421,Assumptions!$A$43:$R$98,16,FALSE)*I421)","v":{"$error":"#N/A"}},{"$f":"(Z421+AF421)-(VLOOKUP($A421,Assumptions!$A$43:$M$98,11,FALSE)*J421)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B421","v":2056},{"$f":"'Gas Use Per Customer'!C421","v":12},37,{"$f":"'Gas Use Per Customer'!P421","v":481.82181146356999},{"$f":"'Gas Use Per Customer'!R421","v":109.79679763100002},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.939039289300005},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.546543439071},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.878078578600011},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.27526802449898},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.979679763100002},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F422*'Daily efficiency'!BJ423","v":591.60225682506893},{"$f":"G422*'Daily efficiency'!BK423","v":2568.0781692976234},{"$f":"H422*'Daily efficiency'!BL423","v":1083.8332324394903},{"$f":"I422*'Daily efficiency'!BM423","v":7905.7322824942603},{"$f":"J422*'Daily efficiency'!BN423","v":321.70461705882985},{"$f":"K422*'Daily efficiency'!BO423","v":0},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15157343812320237},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14105174070821147},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15623958219419845},{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18237608852650908},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},191.34063369529369,790.48789770268286,350.54182962035469,2433.4873316953372,104.0482259501244,0,{"$f":"(V422+AB422)-(VLOOKUP($A422,Assumptions!$A$43:$M$98,11,FALSE)*F422)","v":{"$error":"#N/A"}},{"$f":"(W422+AC422)-(VLOOKUP($A422,Assumptions!$A$43:$R$98,16,FALSE)*G422)","v":{"$error":"#N/A"}},{"$f":"(X422+AD422)-VLOOKUP($A422,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A422,Assumptions!$A$44:$M$98,11,FALSE)*$H422)","v":{"$error":"#N/A"}},{"$f":"(Y422+AE422)-VLOOKUP($A422,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A422,Assumptions!$A$43:$R$98,16,FALSE)*I422)","v":{"$error":"#N/A"}},{"$f":"(Z422+AF422)-(VLOOKUP($A422,Assumptions!$A$43:$M$98,11,FALSE)*J422)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B422","v":2057},{"$f":"'Gas Use Per Customer'!C422","v":1},40,{"$f":"'Gas Use Per Customer'!P422","v":482.72325230132276},{"$f":"'Gas Use Per Customer'!R422","v":102.07450509514875},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.622351528544623},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.81697569039682},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.244703057089247},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.90627661092589},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.207450509514876},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F423*'Daily efficiency'!BJ424","v":543.77872714324667},{"$f":"G423*'Daily efficiency'!BK424","v":2579.1619415605373},{"$f":"H423*'Daily efficiency'!BL424","v":1025.4113140415509},{"$f":"I423*'Daily efficiency'!BM424","v":7920.5231237601065},{"$f":"J423*'Daily efficiency'!BN424","v":299.07829992878573},{"$f":"K423*'Daily efficiency'!BO424","v":0},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},179.35329809046485,809.6090711377193,338.20907639916231,2486.2833410422882,98.644313949755684,0,{"$f":"(V423+AB423)-(VLOOKUP($A423,Assumptions!$A$43:$M$98,11,FALSE)*F423)","v":{"$error":"#N/A"}},{"$f":"(W423+AC423)-(VLOOKUP($A423,Assumptions!$A$43:$R$98,16,FALSE)*G423)","v":{"$error":"#N/A"}},{"$f":"(X423+AD423)-VLOOKUP($A423,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A423,Assumptions!$A$44:$M$98,11,FALSE)*$H423)","v":{"$error":"#N/A"}},{"$f":"(Y423+AE423)-VLOOKUP($A423,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A423,Assumptions!$A$43:$R$98,16,FALSE)*I423)","v":{"$error":"#N/A"}},{"$f":"(Z423+AF423)-(VLOOKUP($A423,Assumptions!$A$43:$M$98,11,FALSE)*J423)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B423","v":2057},{"$f":"'Gas Use Per Customer'!C423","v":2},45,{"$f":"'Gas Use Per Customer'!P423","v":395.04597958016825},{"$f":"'Gas Use Per Customer'!R423","v":81.877255402015095},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.563176620604526},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.51379387405046},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.126353241209053},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":276.53218570611773},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1877255402015106},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F424*'Daily efficiency'!BJ425","v":440.83359908325156},{"$f":"G424*'Daily efficiency'!BK425","v":2110.70743089804},{"$f":"H424*'Daily efficiency'!BL425","v":822.51551426709989},{"$f":"I424*'Daily efficiency'!BM425","v":6481.9144329514011},{"$f":"J424*'Daily efficiency'!BN425","v":239.90035832790414},{"$f":"K424*'Daily efficiency'!BO425","v":0},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},145.3991411544184,662.55935892838727,271.28841723798803,2034.6984183865313,79.125788361079856,0,{"$f":"(V424+AB424)-(VLOOKUP($A424,Assumptions!$A$43:$M$98,11,FALSE)*F424)","v":{"$error":"#N/A"}},{"$f":"(W424+AC424)-(VLOOKUP($A424,Assumptions!$A$43:$R$98,16,FALSE)*G424)","v":{"$error":"#N/A"}},{"$f":"(X424+AD424)-VLOOKUP($A424,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A424,Assumptions!$A$44:$M$98,11,FALSE)*$H424)","v":{"$error":"#N/A"}},{"$f":"(Y424+AE424)-VLOOKUP($A424,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A424,Assumptions!$A$43:$R$98,16,FALSE)*I424)","v":{"$error":"#N/A"}},{"$f":"(Z424+AF424)-(VLOOKUP($A424,Assumptions!$A$43:$M$98,11,FALSE)*J424)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B424","v":2057},{"$f":"'Gas Use Per Customer'!C424","v":3},47,{"$f":"'Gas Use Per Customer'!P424","v":317.19544784080369},{"$f":"'Gas Use Per Customer'!R424","v":64.787530274860273},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.436259082458083},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.158634352241108},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.872518164916166},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.03681348856259},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4787530274860279},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F425*'Daily efficiency'!BJ426","v":344.64778475333253},{"$f":"G425*'Daily efficiency'!BK426","v":1692.6936166779171},{"$f":"H425*'Daily efficiency'!BL426","v":645.13344669776302},{"$f":"I425*'Daily efficiency'!BM426","v":5204.5429081719094},{"$f":"J425*'Daily efficiency'!BN426","v":189.82746370534051},{"$f":"K425*'Daily efficiency'!BO426","v":0},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},113.67439325885827,531.34317959506427,212.78289421430873,1633.7264759078962,62.610359663319649,0,{"$f":"(V425+AB425)-(VLOOKUP($A425,Assumptions!$A$43:$M$98,11,FALSE)*F425)","v":{"$error":"#N/A"}},{"$f":"(W425+AC425)-(VLOOKUP($A425,Assumptions!$A$43:$R$98,16,FALSE)*G425)","v":{"$error":"#N/A"}},{"$f":"(X425+AD425)-VLOOKUP($A425,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A425,Assumptions!$A$44:$M$98,11,FALSE)*$H425)","v":{"$error":"#N/A"}},{"$f":"(Y425+AE425)-VLOOKUP($A425,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A425,Assumptions!$A$43:$R$98,16,FALSE)*I425)","v":{"$error":"#N/A"}},{"$f":"(Z425+AF425)-(VLOOKUP($A425,Assumptions!$A$43:$M$98,11,FALSE)*J425)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B425","v":2057},{"$f":"'Gas Use Per Customer'!C425","v":4},51,{"$f":"'Gas Use Per Customer'!P425","v":248.25392664550557},{"$f":"'Gas Use Per Customer'!R425","v":47.378244921169681},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.902595936935747},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":223.42853398095502},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7378244921169683},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.825392664550559},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7378244921169683},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F426*'Daily efficiency'!BJ427","v":625.94414344579491},{"$f":"G426*'Daily efficiency'!BK427","v":3894.1281763175057},{"$f":"H426*'Daily efficiency'!BL427","v":67.284989121501852},{"$f":"I426*'Daily efficiency'!BM427","v":581.90720405706531},{"$f":"J426*'Daily efficiency'!BN427","v":138.81825761902712},{"$f":"K426*'Daily efficiency'!BO427","v":0},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},206.45373006259683,1222.3821408484587,22.192454593287927,182.66295860427266,45.786109489688819,0,{"$f":"(V426+AB426)-(VLOOKUP($A426,Assumptions!$A$43:$M$98,11,FALSE)*F426)","v":{"$error":"#N/A"}},{"$f":"(W426+AC426)-(VLOOKUP($A426,Assumptions!$A$43:$R$98,16,FALSE)*G426)","v":{"$error":"#N/A"}},{"$f":"(X426+AD426)-VLOOKUP($A426,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A426,Assumptions!$A$44:$M$98,11,FALSE)*$H426)","v":{"$error":"#N/A"}},{"$f":"(Y426+AE426)-VLOOKUP($A426,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A426,Assumptions!$A$43:$R$98,16,FALSE)*I426)","v":{"$error":"#N/A"}},{"$f":"(Z426+AF426)-(VLOOKUP($A426,Assumptions!$A$43:$M$98,11,FALSE)*J426)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B426","v":2057},{"$f":"'Gas Use Per Customer'!C426","v":5},55,{"$f":"'Gas Use Per Customer'!P426","v":161.12987325942964},{"$f":"'Gas Use Per Customer'!R426","v":27.150117456417075},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.72009396513366},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.01688593348669},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7150117456417076},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.112987325942964},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7150117456417076},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F427*'Daily efficiency'!BJ428","v":324.87488798618426},{"$f":"G427*'Daily efficiency'!BK428","v":2491.5489053622218},{"$f":"H427*'Daily efficiency'!BL428","v":34.109897842208753},{"$f":"I427*'Daily efficiency'!BM428","v":377.68842292010328},{"$f":"J427*'Daily efficiency'!BN428","v":79.549844147301982},{"$f":"K427*'Daily efficiency'!BO428","v":0},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},107.15274378827108,782.10699470231896,11.250389855573347,118.55788050082693,26.237743770073234,0,{"$f":"(V427+AB427)-(VLOOKUP($A427,Assumptions!$A$43:$M$98,11,FALSE)*F427)","v":{"$error":"#N/A"}},{"$f":"(W427+AC427)-(VLOOKUP($A427,Assumptions!$A$43:$R$98,16,FALSE)*G427)","v":{"$error":"#N/A"}},{"$f":"(X427+AD427)-VLOOKUP($A427,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A427,Assumptions!$A$44:$M$98,11,FALSE)*$H427)","v":{"$error":"#N/A"}},{"$f":"(Y427+AE427)-VLOOKUP($A427,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A427,Assumptions!$A$43:$R$98,16,FALSE)*I427)","v":{"$error":"#N/A"}},{"$f":"(Z427+AF427)-(VLOOKUP($A427,Assumptions!$A$43:$M$98,11,FALSE)*J427)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B427","v":2057},{"$f":"'Gas Use Per Customer'!C427","v":6},58,{"$f":"'Gas Use Per Customer'!P427","v":135.17665334941137},{"$f":"'Gas Use Per Customer'!R427","v":19.93211146105326},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.945689168842609},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.65898801447024},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9932111461053261},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.517665334941137},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9932111461053261},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F428*'Daily efficiency'!BJ429","v":222.82260726245741},{"$f":"G428*'Daily efficiency'!BK429","v":2084.9596002555336},{"$f":"H428*'Daily efficiency'!BL429","v":24.472836281514162},{"$f":"I428*'Daily efficiency'!BM429","v":316.85407545102038},{"$f":"J428*'Daily efficiency'!BN429","v":58.40108658088603},{"$f":"K428*'Daily efficiency'!BO429","v":0},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},73.49307265399969,654.47701368500236,8.0718198076205567,99.461739714136641,19.262297268185407,0,{"$f":"(V428+AB428)-(VLOOKUP($A428,Assumptions!$A$43:$M$98,11,FALSE)*F428)","v":{"$error":"#N/A"}},{"$f":"(W428+AC428)-(VLOOKUP($A428,Assumptions!$A$43:$R$98,16,FALSE)*G428)","v":{"$error":"#N/A"}},{"$f":"(X428+AD428)-VLOOKUP($A428,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A428,Assumptions!$A$44:$M$98,11,FALSE)*$H428)","v":{"$error":"#N/A"}},{"$f":"(Y428+AE428)-VLOOKUP($A428,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A428,Assumptions!$A$43:$R$98,16,FALSE)*I428)","v":{"$error":"#N/A"}},{"$f":"(Z428+AF428)-(VLOOKUP($A428,Assumptions!$A$43:$M$98,11,FALSE)*J428)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B428","v":2057},{"$f":"'Gas Use Per Customer'!C428","v":7},61,{"$f":"'Gas Use Per Customer'!P428","v":119.87153096017477},{"$f":"'Gas Use Per Customer'!R428","v":16.615363233739586},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.292290586991669},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.88437786415729},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6615363233739586},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.987153096017478},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6615363233739586},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F429*'Daily efficiency'!BJ430","v":195.73662723525837},{"$f":"G429*'Daily efficiency'!BK430","v":1849.4964119037184},{"$f":"H429*'Daily efficiency'!BL430","v":7.2388875296561528},{"$f":"I429*'Daily efficiency'!BM430","v":99.702179170230522},{"$f":"J429*'Daily efficiency'!BN430","v":32.978816121677298},{"$f":"K429*'Daily efficiency'!BO430","v":0},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},64.559365601110727,580.56419334720874,2.3875857736666388,31.296905932000847,10.877327749865572,0,{"$f":"(V429+AB429)-(VLOOKUP($A429,Assumptions!$A$43:$M$98,11,FALSE)*F429)","v":{"$error":"#N/A"}},{"$f":"(W429+AC429)-(VLOOKUP($A429,Assumptions!$A$43:$R$98,16,FALSE)*G429)","v":{"$error":"#N/A"}},{"$f":"(X429+AD429)-VLOOKUP($A429,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A429,Assumptions!$A$44:$M$98,11,FALSE)*$H429)","v":{"$error":"#N/A"}},{"$f":"(Y429+AE429)-VLOOKUP($A429,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A429,Assumptions!$A$43:$R$98,16,FALSE)*I429)","v":{"$error":"#N/A"}},{"$f":"(Z429+AF429)-(VLOOKUP($A429,Assumptions!$A$43:$M$98,11,FALSE)*J429)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B429","v":2057},{"$f":"'Gas Use Per Customer'!C429","v":8},61,{"$f":"'Gas Use Per Customer'!P429","v":155.36573032437286},{"$f":"'Gas Use Per Customer'!R429","v":20.180698625080641},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.144558900064514},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.82915729193559},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0180698625080642},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.536573032437287},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0180698625080642},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F430*'Daily efficiency'!BJ431","v":237.72347990599869},{"$f":"G430*'Daily efficiency'!BK431","v":2309.2149739684551},{"$f":"H430*'Daily efficiency'!BL431","v":0},{"$f":"I430*'Daily efficiency'!BM431","v":0},{"$f":"J430*'Daily efficiency'!BN431","v":29.564723485743123},{"$f":"K430*'Daily efficiency'!BO431","v":0},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},78.407793513135275,724.87165695408964,0,0,9.7512653578002446,0,{"$f":"(V430+AB430)-(VLOOKUP($A430,Assumptions!$A$43:$M$98,11,FALSE)*F430)","v":{"$error":"#N/A"}},{"$f":"(W430+AC430)-(VLOOKUP($A430,Assumptions!$A$43:$R$98,16,FALSE)*G430)","v":{"$error":"#N/A"}},{"$f":"(X430+AD430)-VLOOKUP($A430,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A430,Assumptions!$A$44:$M$98,11,FALSE)*$H430)","v":{"$error":"#N/A"}},{"$f":"(Y430+AE430)-VLOOKUP($A430,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A430,Assumptions!$A$43:$R$98,16,FALSE)*I430)","v":{"$error":"#N/A"}},{"$f":"(Z430+AF430)-(VLOOKUP($A430,Assumptions!$A$43:$M$98,11,FALSE)*J430)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B430","v":2057},{"$f":"'Gas Use Per Customer'!C430","v":9},57,{"$f":"'Gas Use Per Customer'!P430","v":147.41964487807891},{"$f":"'Gas Use Per Customer'!R430","v":21.988027523604899},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.59042201888392},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.67768039027104},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1988027523604901},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.741964487807891},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1988027523604901},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F431*'Daily efficiency'!BJ432","v":262.5424333270646},{"$f":"G431*'Daily efficiency'!BK432","v":2325.2425233181707},{"$f":"H431*'Daily efficiency'!BL432","v":0},{"$f":"I431*'Daily efficiency'!BM432","v":0},{"$f":"J431*'Daily efficiency'!BN432","v":32.212460322081164},{"$f":"K431*'Daily efficiency'!BO432","v":0},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},86.59377234795862,729.90276769302454,0,0,10.624562363307678,0,{"$f":"(V431+AB431)-(VLOOKUP($A431,Assumptions!$A$43:$M$98,11,FALSE)*F431)","v":{"$error":"#N/A"}},{"$f":"(W431+AC431)-(VLOOKUP($A431,Assumptions!$A$43:$R$98,16,FALSE)*G431)","v":{"$error":"#N/A"}},{"$f":"(X431+AD431)-VLOOKUP($A431,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A431,Assumptions!$A$44:$M$98,11,FALSE)*$H431)","v":{"$error":"#N/A"}},{"$f":"(Y431+AE431)-VLOOKUP($A431,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A431,Assumptions!$A$43:$R$98,16,FALSE)*I431)","v":{"$error":"#N/A"}},{"$f":"(Z431+AF431)-(VLOOKUP($A431,Assumptions!$A$43:$M$98,11,FALSE)*J431)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B431","v":2057},{"$f":"'Gas Use Per Customer'!C431","v":10},52,{"$f":"'Gas Use Per Customer'!P431","v":217.20433825366479},{"$f":"'Gas Use Per Customer'!R431","v":44.058158792847365},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.246527034277896},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.4839044282983},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4058158792847371},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.720433825366481},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4058158792847371},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F432*'Daily efficiency'!BJ433","v":498.30701891747952},{"$f":"G432*'Daily efficiency'!BK433","v":3398.1823629538912},{"$f":"H432*'Daily efficiency'!BL433","v":47.115023487709635},{"$f":"I432*'Daily efficiency'!BM433","v":443.43316643219163},{"$f":"J432*'Daily efficiency'!BN433","v":120.76199202026578},{"$f":"K432*'Daily efficiency'!BO433","v":0},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},164.35546821406686,1066.7028006636338,15.539840803489925,139.19541390627248,39.830652564500667,0,{"$f":"(V432+AB432)-(VLOOKUP($A432,Assumptions!$A$43:$M$98,11,FALSE)*F432)","v":{"$error":"#N/A"}},{"$f":"(W432+AC432)-(VLOOKUP($A432,Assumptions!$A$43:$R$98,16,FALSE)*G432)","v":{"$error":"#N/A"}},{"$f":"(X432+AD432)-VLOOKUP($A432,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A432,Assumptions!$A$44:$M$98,11,FALSE)*$H432)","v":{"$error":"#N/A"}},{"$f":"(Y432+AE432)-VLOOKUP($A432,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A432,Assumptions!$A$43:$R$98,16,FALSE)*I432)","v":{"$error":"#N/A"}},{"$f":"(Z432+AF432)-(VLOOKUP($A432,Assumptions!$A$43:$M$98,11,FALSE)*J432)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B432","v":2057},{"$f":"'Gas Use Per Customer'!C432","v":11},46,{"$f":"'Gas Use Per Customer'!P432","v":325.98115538712221},{"$f":"'Gas Use Per Customer'!R432","v":73.732845689344813},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.119853706803443},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.794346616136664},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.239707413606887},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":228.18680877098552},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3732845689344817},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F433*'Daily efficiency'!BJ434","v":350.312690330382},{"$f":"G433*'Daily efficiency'!BK434","v":1684.7369409094827},{"$f":"H433*'Daily efficiency'!BL434","v":569.51530897481132},{"$f":"I433*'Daily efficiency'!BM434","v":5348.6987975919028},{"$f":"J433*'Daily efficiency'!BN434","v":216.03723786978023},{"$f":"K433*'Daily efficiency'!BO434","v":0},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},115.54283615281363,528.8455477967567,187.84193621229099,1678.9775762175327,71.255069733708623,0,{"$f":"(V433+AB433)-(VLOOKUP($A433,Assumptions!$A$43:$M$98,11,FALSE)*F433)","v":{"$error":"#N/A"}},{"$f":"(W433+AC433)-(VLOOKUP($A433,Assumptions!$A$43:$R$98,16,FALSE)*G433)","v":{"$error":"#N/A"}},{"$f":"(X433+AD433)-VLOOKUP($A433,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A433,Assumptions!$A$44:$M$98,11,FALSE)*$H433)","v":{"$error":"#N/A"}},{"$f":"(Y433+AE433)-VLOOKUP($A433,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A433,Assumptions!$A$43:$R$98,16,FALSE)*I433)","v":{"$error":"#N/A"}},{"$f":"(Z433+AF433)-(VLOOKUP($A433,Assumptions!$A$43:$M$98,11,FALSE)*J433)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B433","v":2057},{"$f":"'Gas Use Per Customer'!C433","v":12},37,{"$f":"'Gas Use Per Customer'!P433","v":482.0561605936594},{"$f":"'Gas Use Per Customer'!R433","v":109.85020074268827},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.95506022280648},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.61684817809783},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.910120445612961},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.43931241556157},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.985020074268828},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F434*'Daily efficiency'!BJ435","v":591.89000111340806},{"$f":"G434*'Daily efficiency'!BK435","v":2569.3272345550645},{"$f":"H434*'Daily efficiency'!BL435","v":1084.3603886809494},{"$f":"I434*'Daily efficiency'!BM435","v":7909.5774830207674},{"$f":"J434*'Daily efficiency'!BN435","v":321.86108817607646},{"$f":"K434*'Daily efficiency'!BO435","v":0},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15457272715107873},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14384282959230163},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.15933120345975391},{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18598489101880297},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},195.22172991973954,806.52191795229555,357.65211531960898,2482.8474613911553,106.15870906652505,0,{"$f":"(V434+AB434)-(VLOOKUP($A434,Assumptions!$A$43:$M$98,11,FALSE)*F434)","v":{"$error":"#N/A"}},{"$f":"(W434+AC434)-(VLOOKUP($A434,Assumptions!$A$43:$R$98,16,FALSE)*G434)","v":{"$error":"#N/A"}},{"$f":"(X434+AD434)-VLOOKUP($A434,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A434,Assumptions!$A$44:$M$98,11,FALSE)*$H434)","v":{"$error":"#N/A"}},{"$f":"(Y434+AE434)-VLOOKUP($A434,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A434,Assumptions!$A$43:$R$98,16,FALSE)*I434)","v":{"$error":"#N/A"}},{"$f":"(Z434+AF434)-(VLOOKUP($A434,Assumptions!$A$43:$M$98,11,FALSE)*J434)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B434","v":2058},{"$f":"'Gas Use Per Customer'!C434","v":1},40,{"$f":"'Gas Use Per Customer'!P434","v":482.95792573462433},{"$f":"'Gas Use Per Customer'!R434","v":102.12412809227814},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.637238427683442},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.88737772038729},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.274476855366885},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.07054801423703},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.212412809227814},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F435*'Daily efficiency'!BJ436","v":544.04308238249962},{"$f":"G435*'Daily efficiency'!BK436","v":2580.4157879103477},{"$f":"H435*'Daily efficiency'!BL436","v":1025.9098124927139},{"$f":"I435*'Daily efficiency'!BM436","v":7924.3736454537202},{"$f":"J435*'Daily efficiency'!BN436","v":299.22369531037481},{"$f":"K435*'Daily efficiency'!BO436","v":0},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},182.92230640778041,825.71973951922394,344.93920636895746,2535.7586839429091,100.60726852427923,0,{"$f":"(V435+AB435)-(VLOOKUP($A435,Assumptions!$A$43:$M$98,11,FALSE)*F435)","v":{"$error":"#N/A"}},{"$f":"(W435+AC435)-(VLOOKUP($A435,Assumptions!$A$43:$R$98,16,FALSE)*G435)","v":{"$error":"#N/A"}},{"$f":"(X435+AD435)-VLOOKUP($A435,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A435,Assumptions!$A$44:$M$98,11,FALSE)*$H435)","v":{"$error":"#N/A"}},{"$f":"(Y435+AE435)-VLOOKUP($A435,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A435,Assumptions!$A$43:$R$98,16,FALSE)*I435)","v":{"$error":"#N/A"}},{"$f":"(Z435+AF435)-(VLOOKUP($A435,Assumptions!$A$43:$M$98,11,FALSE)*J435)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B435","v":2058},{"$f":"'Gas Use Per Customer'!C435","v":2},45,{"$f":"'Gas Use Per Customer'!P435","v":395.23802915701816},{"$f":"'Gas Use Per Customer'!R435","v":81.917059609794379},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.575117882938311},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.57140874710544},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.150235765876623},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":276.6666204099127},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1917059609794389},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F436*'Daily efficiency'!BJ437","v":441.04790807648595},{"$f":"G436*'Daily efficiency'!BK437","v":2111.7335404901155},{"$f":"H436*'Daily efficiency'!BL437","v":822.91537596581975},{"$f":"I436*'Daily efficiency'!BM437","v":6485.0655824083551},{"$f":"J436*'Daily efficiency'!BN437","v":240.01698465669745},{"$f":"K436*'Daily efficiency'!BO437","v":0},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},148.29248490463431,675.74383832133356,276.68687172877401,2075.1875292964828,80.70033758755909,0,{"$f":"(V436+AB436)-(VLOOKUP($A436,Assumptions!$A$43:$M$98,11,FALSE)*F436)","v":{"$error":"#N/A"}},{"$f":"(W436+AC436)-(VLOOKUP($A436,Assumptions!$A$43:$R$98,16,FALSE)*G436)","v":{"$error":"#N/A"}},{"$f":"(X436+AD436)-VLOOKUP($A436,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A436,Assumptions!$A$44:$M$98,11,FALSE)*$H436)","v":{"$error":"#N/A"}},{"$f":"(Y436+AE436)-VLOOKUP($A436,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A436,Assumptions!$A$43:$R$98,16,FALSE)*I436)","v":{"$error":"#N/A"}},{"$f":"(Z436+AF436)-(VLOOKUP($A436,Assumptions!$A$43:$M$98,11,FALSE)*J436)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B436","v":2058},{"$f":"'Gas Use Per Customer'!C436","v":3},47,{"$f":"'Gas Use Per Customer'!P436","v":317.3496507809304},{"$f":"'Gas Use Per Customer'!R436","v":64.819026400419261},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.445707920125777},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.204895234279121},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.891415840251554},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.14475554665128},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4819026400419268},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F437*'Daily efficiency'!BJ438","v":344.81533350625091},{"$f":"G437*'Daily efficiency'!BK438","v":1693.5165109981297},{"$f":"H437*'Daily efficiency'!BL438","v":645.44707501409619},{"$f":"I437*'Daily efficiency'!BM438","v":5207.0730700135091},{"$f":"J437*'Daily efficiency'!BN438","v":189.91974735322836},{"$f":"K437*'Daily efficiency'!BO438","v":0},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},115.93643616147624,541.91654650559155,217.01712869629904,1666.2365186158527,63.856263121843149,0,{"$f":"(V437+AB437)-(VLOOKUP($A437,Assumptions!$A$43:$M$98,11,FALSE)*F437)","v":{"$error":"#N/A"}},{"$f":"(W437+AC437)-(VLOOKUP($A437,Assumptions!$A$43:$R$98,16,FALSE)*G437)","v":{"$error":"#N/A"}},{"$f":"(X437+AD437)-VLOOKUP($A437,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A437,Assumptions!$A$44:$M$98,11,FALSE)*$H437)","v":{"$error":"#N/A"}},{"$f":"(Y437+AE437)-VLOOKUP($A437,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A437,Assumptions!$A$43:$R$98,16,FALSE)*I437)","v":{"$error":"#N/A"}},{"$f":"(Z437+AF437)-(VLOOKUP($A437,Assumptions!$A$43:$M$98,11,FALSE)*J437)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B437","v":2058},{"$f":"'Gas Use Per Customer'!C437","v":4},51,{"$f":"'Gas Use Per Customer'!P437","v":248.37461401869243},{"$f":"'Gas Use Per Customer'!R437","v":47.401277611943208},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.921022089554569},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":223.53715261682319},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7401277611943211},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.837461401869245},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7401277611943211},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F438*'Daily efficiency'!BJ439","v":626.24844298077085},{"$f":"G438*'Daily efficiency'!BK439","v":3896.0212867581063},{"$f":"H438*'Daily efficiency'!BL439","v":67.317699373870084},{"$f":"I438*'Daily efficiency'!BM439","v":582.19009525981528},{"$f":"J438*'Daily efficiency'!BN439","v":138.88574340299354},{"$f":"K438*'Daily efficiency'!BO439","v":0},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},210.56201849430755,1246.7067118157879,22.634069304968001,186.29782690870314,46.697221843495626,0,{"$f":"(V438+AB438)-(VLOOKUP($A438,Assumptions!$A$43:$M$98,11,FALSE)*F438)","v":{"$error":"#N/A"}},{"$f":"(W438+AC438)-(VLOOKUP($A438,Assumptions!$A$43:$R$98,16,FALSE)*G438)","v":{"$error":"#N/A"}},{"$f":"(X438+AD438)-VLOOKUP($A438,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A438,Assumptions!$A$44:$M$98,11,FALSE)*$H438)","v":{"$error":"#N/A"}},{"$f":"(Y438+AE438)-VLOOKUP($A438,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A438,Assumptions!$A$43:$R$98,16,FALSE)*I438)","v":{"$error":"#N/A"}},{"$f":"(Z438+AF438)-(VLOOKUP($A438,Assumptions!$A$43:$M$98,11,FALSE)*J438)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B438","v":2058},{"$f":"'Gas Use Per Customer'!C438","v":5},55,{"$f":"'Gas Use Per Customer'!P438","v":161.20820572090722},{"$f":"'Gas Use Per Customer'!R438","v":27.163316346770216},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.730653077416175},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.08738514881651},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7163316346770219},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.120820572090722},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7163316346770219},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F439*'Daily efficiency'!BJ440","v":325.03282424675115},{"$f":"G439*'Daily efficiency'!BK440","v":2492.7601590838367},{"$f":"H439*'Daily efficiency'!BL440","v":34.126480194100928},{"$f":"I439*'Daily efficiency'!BM440","v":377.87203420980671},{"$f":"J439*'Daily efficiency'!BN440","v":79.588516896036694},{"$f":"K439*'Daily efficiency'!BO440","v":0},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},109.28501031403425,797.67039051852123,11.474264941200884,120.91710146913788,26.759856977580313,0,{"$f":"(V439+AB439)-(VLOOKUP($A439,Assumptions!$A$43:$M$98,11,FALSE)*F439)","v":{"$error":"#N/A"}},{"$f":"(W439+AC439)-(VLOOKUP($A439,Assumptions!$A$43:$R$98,16,FALSE)*G439)","v":{"$error":"#N/A"}},{"$f":"(X439+AD439)-VLOOKUP($A439,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A439,Assumptions!$A$44:$M$98,11,FALSE)*$H439)","v":{"$error":"#N/A"}},{"$f":"(Y439+AE439)-VLOOKUP($A439,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A439,Assumptions!$A$43:$R$98,16,FALSE)*I439)","v":{"$error":"#N/A"}},{"$f":"(Z439+AF439)-(VLOOKUP($A439,Assumptions!$A$43:$M$98,11,FALSE)*J439)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B439","v":2058},{"$f":"'Gas Use Per Customer'!C439","v":6},58,{"$f":"'Gas Use Per Customer'!P439","v":135.24236878613934},{"$f":"'Gas Use Per Customer'!R439","v":19.94180135481167},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.953441083849336},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.7181319075254},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.994180135481167},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.524236878613934},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.994180135481167},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F440*'Daily efficiency'!BJ441","v":222.93093133015913},{"$f":"G440*'Daily efficiency'!BK441","v":2085.9731926717977},{"$f":"H440*'Daily efficiency'!BL441","v":24.484733625355442},{"$f":"I440*'Daily efficiency'!BM441","v":317.00811243471071},{"$f":"J440*'Daily efficiency'!BN441","v":58.429477969598167},{"$f":"K440*'Daily efficiency'!BO441","v":0},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},74.955534679286231,667.50065991957251,8.232443517003027,101.44096050390642,19.64560384739357,0,{"$f":"(V440+AB440)-(VLOOKUP($A440,Assumptions!$A$43:$M$98,11,FALSE)*F440)","v":{"$error":"#N/A"}},{"$f":"(W440+AC440)-(VLOOKUP($A440,Assumptions!$A$43:$R$98,16,FALSE)*G440)","v":{"$error":"#N/A"}},{"$f":"(X440+AD440)-VLOOKUP($A440,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A440,Assumptions!$A$44:$M$98,11,FALSE)*$H440)","v":{"$error":"#N/A"}},{"$f":"(Y440+AE440)-VLOOKUP($A440,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A440,Assumptions!$A$43:$R$98,16,FALSE)*I440)","v":{"$error":"#N/A"}},{"$f":"(Z440+AF440)-(VLOOKUP($A440,Assumptions!$A$43:$M$98,11,FALSE)*J440)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B440","v":2058},{"$f":"'Gas Use Per Customer'!C440","v":7},61,{"$f":"'Gas Use Per Customer'!P440","v":119.92980589015055},{"$f":"'Gas Use Per Customer'!R440","v":16.623440707358323},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.298752565886659},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.9368253011355},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6623440707358323},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.992980589015055},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6623440707358323},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F441*'Daily efficiency'!BJ442","v":195.83178359268922},{"$f":"G441*'Daily efficiency'!BK442","v":1850.3955350986159},{"$f":"H441*'Daily efficiency'!BL442","v":7.242406677701684},{"$f":"I441*'Daily efficiency'!BM442","v":99.750648873278749},{"$f":"J441*'Daily efficiency'!BN442","v":32.99484860399216},{"$f":"K441*'Daily efficiency'!BO442","v":0},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},65.844052948620558,592.11702486384286,2.4350971022858787,31.919693016301977,11.09377915400901,0,{"$f":"(V441+AB441)-(VLOOKUP($A441,Assumptions!$A$43:$M$98,11,FALSE)*F441)","v":{"$error":"#N/A"}},{"$f":"(W441+AC441)-(VLOOKUP($A441,Assumptions!$A$43:$R$98,16,FALSE)*G441)","v":{"$error":"#N/A"}},{"$f":"(X441+AD441)-VLOOKUP($A441,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A441,Assumptions!$A$44:$M$98,11,FALSE)*$H441)","v":{"$error":"#N/A"}},{"$f":"(Y441+AE441)-VLOOKUP($A441,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A441,Assumptions!$A$43:$R$98,16,FALSE)*I441)","v":{"$error":"#N/A"}},{"$f":"(Z441+AF441)-(VLOOKUP($A441,Assumptions!$A$43:$M$98,11,FALSE)*J441)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B441","v":2058},{"$f":"'Gas Use Per Customer'!C441","v":8},61,{"$f":"'Gas Use Per Customer'!P441","v":155.44126057732586},{"$f":"'Gas Use Per Customer'!R441","v":20.190509368213885},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.152407494571108},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.89713451959329},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0190509368213885},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.544126057732587},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0190509368213885},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F442*'Daily efficiency'!BJ443","v":237.83904795651205},{"$f":"G442*'Daily efficiency'!BK443","v":2310.3375869844822},{"$f":"H442*'Daily efficiency'!BL443","v":0},{"$f":"I442*'Daily efficiency'!BM443","v":0},{"$f":"J442*'Daily efficiency'!BN443","v":29.579096224433325},{"$f":"K442*'Daily efficiency'!BO443","v":0},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},79.96805513179585,739.29610858224157,0,0,9.9453088882893592,0,{"$f":"(V442+AB442)-(VLOOKUP($A442,Assumptions!$A$43:$M$98,11,FALSE)*F442)","v":{"$error":"#N/A"}},{"$f":"(W442+AC442)-(VLOOKUP($A442,Assumptions!$A$43:$R$98,16,FALSE)*G442)","v":{"$error":"#N/A"}},{"$f":"(X442+AD442)-VLOOKUP($A442,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A442,Assumptions!$A$44:$M$98,11,FALSE)*$H442)","v":{"$error":"#N/A"}},{"$f":"(Y442+AE442)-VLOOKUP($A442,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A442,Assumptions!$A$43:$R$98,16,FALSE)*I442)","v":{"$error":"#N/A"}},{"$f":"(Z442+AF442)-(VLOOKUP($A442,Assumptions!$A$43:$M$98,11,FALSE)*J442)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B442","v":2058},{"$f":"'Gas Use Per Customer'!C442","v":9},57,{"$f":"'Gas Use Per Customer'!P442","v":147.49131218234635},{"$f":"'Gas Use Per Customer'!R442","v":21.998716890412673},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.59897351233014},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.74218096411172},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.1998716890412675},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.749131218234636},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.1998716890412675},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F443*'Daily efficiency'!BJ444","v":262.67006698449137},{"$f":"G443*'Daily efficiency'!BK444","v":2326.3729280451125},{"$f":"H443*'Daily efficiency'!BL444","v":0},{"$f":"I443*'Daily efficiency'!BM444","v":0},{"$f":"J443*'Daily efficiency'!BN444","v":32.228120244454551},{"$f":"K443*'Daily efficiency'!BO444","v":0},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},88.316929362789224,744.42733499378357,0,0,10.835983908638594,0,{"$f":"(V443+AB443)-(VLOOKUP($A443,Assumptions!$A$43:$M$98,11,FALSE)*F443)","v":{"$error":"#N/A"}},{"$f":"(W443+AC443)-(VLOOKUP($A443,Assumptions!$A$43:$R$98,16,FALSE)*G443)","v":{"$error":"#N/A"}},{"$f":"(X443+AD443)-VLOOKUP($A443,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A443,Assumptions!$A$44:$M$98,11,FALSE)*$H443)","v":{"$error":"#N/A"}},{"$f":"(Y443+AE443)-VLOOKUP($A443,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A443,Assumptions!$A$43:$R$98,16,FALSE)*I443)","v":{"$error":"#N/A"}},{"$f":"(Z443+AF443)-(VLOOKUP($A443,Assumptions!$A$43:$M$98,11,FALSE)*J443)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B443","v":2058},{"$f":"'Gas Use Per Customer'!C443","v":10},52,{"$f":"'Gas Use Per Customer'!P443","v":217.30993102870306},{"$f":"'Gas Use Per Customer'!R443","v":44.079577440777754},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.263661952622208},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.57893792583275},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.407957744077776},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.730993102870308},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.407957744077776},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F444*'Daily efficiency'!BJ445","v":498.5492683189949},{"$f":"G444*'Daily efficiency'!BK445","v":3399.8343718809474},{"$f":"H444*'Daily efficiency'!BL445","v":47.137928214733293},{"$f":"I444*'Daily efficiency'!BM445","v":443.64873919176006},{"$f":"J444*'Daily efficiency'!BN445","v":120.82069984331885},{"$f":"K444*'Daily efficiency'!BO445","v":0},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},167.6260299450054,1087.9294589308936,15.84907303767744,141.96530771504476,40.623255386976247,0,{"$f":"(V444+AB444)-(VLOOKUP($A444,Assumptions!$A$43:$M$98,11,FALSE)*F444)","v":{"$error":"#N/A"}},{"$f":"(W444+AC444)-(VLOOKUP($A444,Assumptions!$A$43:$R$98,16,FALSE)*G444)","v":{"$error":"#N/A"}},{"$f":"(X444+AD444)-VLOOKUP($A444,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A444,Assumptions!$A$44:$M$98,11,FALSE)*$H444)","v":{"$error":"#N/A"}},{"$f":"(Y444+AE444)-VLOOKUP($A444,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A444,Assumptions!$A$43:$R$98,16,FALSE)*I444)","v":{"$error":"#N/A"}},{"$f":"(Z444+AF444)-(VLOOKUP($A444,Assumptions!$A$43:$M$98,11,FALSE)*J444)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B444","v":2058},{"$f":"'Gas Use Per Customer'!C444","v":11},46,{"$f":"'Gas Use Per Customer'!P444","v":326.13962945391228},{"$f":"'Gas Use Per Customer'!R444","v":73.768690534113546},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.130607160234064},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.84188883617368},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.261214320468127},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":228.29774061773858},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3768690534113546},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F445*'Daily efficiency'!BJ446","v":350.48299304809228},{"$f":"G445*'Daily efficiency'!BK446","v":1685.5559671325793},{"$f":"H445*'Daily efficiency'!BL446","v":569.79217592132295},{"$f":"I445*'Daily efficiency'!BM446","v":5351.2990400797944},{"$f":"J445*'Daily efficiency'!BN446","v":216.14226326495259},{"$f":"K445*'Daily efficiency'!BO446","v":0},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},117.84205979478766,539.36921353782327,191.57986263918147,1712.3880849614768,72.67299702714611,0,{"$f":"(V445+AB445)-(VLOOKUP($A445,Assumptions!$A$43:$M$98,11,FALSE)*F445)","v":{"$error":"#N/A"}},{"$f":"(W445+AC445)-(VLOOKUP($A445,Assumptions!$A$43:$R$98,16,FALSE)*G445)","v":{"$error":"#N/A"}},{"$f":"(X445+AD445)-VLOOKUP($A445,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A445,Assumptions!$A$44:$M$98,11,FALSE)*$H445)","v":{"$error":"#N/A"}},{"$f":"(Y445+AE445)-VLOOKUP($A445,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A445,Assumptions!$A$43:$R$98,16,FALSE)*I445)","v":{"$error":"#N/A"}},{"$f":"(Z445+AF445)-(VLOOKUP($A445,Assumptions!$A$43:$M$98,11,FALSE)*J445)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B445","v":2058},{"$f":"'Gas Use Per Customer'!C445","v":12},37,{"$f":"'Gas Use Per Customer'!P445","v":482.29050972374853},{"$f":"'Gas Use Per Customer'!R445","v":109.9036038543765},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.971081156312948},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.68715291712456},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.942162312625896},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.60335680662394},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.990360385437651},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F446*'Daily efficiency'!BJ447","v":592.17774540174707},{"$f":"G446*'Daily efficiency'!BK447","v":2570.5762998125042},{"$f":"H446*'Daily efficiency'!BL447","v":1084.8875449224083},{"$f":"I446*'Daily efficiency'!BM447","v":7913.4226835472691},{"$f":"J446*'Daily efficiency'!BN447","v":322.01755929332296},{"$f":"K446*'Daily efficiency'!BO447","v":0},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.15757201617895511},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14663391847639182},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16242282472530936},{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.18959369351109687},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},199.10650920856449,822.57115409077505,364.76914850423071,2532.2544326299058,108.27119497923353,0,{"$f":"(V446+AB446)-(VLOOKUP($A446,Assumptions!$A$43:$M$98,11,FALSE)*F446)","v":{"$error":"#N/A"}},{"$f":"(W446+AC446)-(VLOOKUP($A446,Assumptions!$A$43:$R$98,16,FALSE)*G446)","v":{"$error":"#N/A"}},{"$f":"(X446+AD446)-VLOOKUP($A446,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A446,Assumptions!$A$44:$M$98,11,FALSE)*$H446)","v":{"$error":"#N/A"}},{"$f":"(Y446+AE446)-VLOOKUP($A446,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A446,Assumptions!$A$43:$R$98,16,FALSE)*I446)","v":{"$error":"#N/A"}},{"$f":"(Z446+AF446)-(VLOOKUP($A446,Assumptions!$A$43:$M$98,11,FALSE)*J446)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B446","v":2059},{"$f":"'Gas Use Per Customer'!C446","v":1},40,{"$f":"'Gas Use Per Customer'!P446","v":483.19259916792572},{"$f":"'Gas Use Per Customer'!R446","v":102.17375108940752},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.652125326822254},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.95777975037771},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.304250653644509},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.23481941754801},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.217375108940752},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F447*'Daily efficiency'!BJ448","v":544.30743762175246},{"$f":"G447*'Daily efficiency'!BK448","v":2581.6696342601576},{"$f":"H447*'Daily efficiency'!BL448","v":1026.4083109438764},{"$f":"I447*'Daily efficiency'!BM448","v":7928.2241671473294},{"$f":"J447*'Daily efficiency'!BN448","v":299.36909069196383},{"$f":"K447*'Daily efficiency'!BO448","v":0},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},186.49469841472794,841.84568203200536,351.67571701062991,2585.2809332079669,102.57208412810036,0,{"$f":"(V447+AB447)-(VLOOKUP($A447,Assumptions!$A$43:$M$98,11,FALSE)*F447)","v":{"$error":"#N/A"}},{"$f":"(W447+AC447)-(VLOOKUP($A447,Assumptions!$A$43:$R$98,16,FALSE)*G447)","v":{"$error":"#N/A"}},{"$f":"(X447+AD447)-VLOOKUP($A447,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A447,Assumptions!$A$44:$M$98,11,FALSE)*$H447)","v":{"$error":"#N/A"}},{"$f":"(Y447+AE447)-VLOOKUP($A447,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A447,Assumptions!$A$43:$R$98,16,FALSE)*I447)","v":{"$error":"#N/A"}},{"$f":"(Z447+AF447)-(VLOOKUP($A447,Assumptions!$A$43:$M$98,11,FALSE)*J447)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B447","v":2059},{"$f":"'Gas Use Per Customer'!C447","v":2},45,{"$f":"'Gas Use Per Customer'!P447","v":395.4300787338679},{"$f":"'Gas Use Per Customer'!R447","v":81.956863817573662},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.587059145272097},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.62902362016037},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.174118290544193},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":276.80105511370749},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1956863817573673},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F448*'Daily efficiency'!BJ449","v":441.26221706972029},{"$f":"G448*'Daily efficiency'!BK449","v":2112.7596500821896},{"$f":"H448*'Daily efficiency'!BL449","v":823.31523766453961},{"$f":"I448*'Daily efficiency'!BM449","v":6488.2167318653046},{"$f":"J448*'Daily efficiency'!BN449","v":240.13361098549075},{"$f":"K448*'Daily efficiency'!BO449","v":0},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},151.18857176340552,688.94081759723269,282.09044436243471,2115.7150269437598,82.276379605710133,0,{"$f":"(V448+AB448)-(VLOOKUP($A448,Assumptions!$A$43:$M$98,11,FALSE)*F448)","v":{"$error":"#N/A"}},{"$f":"(W448+AC448)-(VLOOKUP($A448,Assumptions!$A$43:$R$98,16,FALSE)*G448)","v":{"$error":"#N/A"}},{"$f":"(X448+AD448)-VLOOKUP($A448,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A448,Assumptions!$A$44:$M$98,11,FALSE)*$H448)","v":{"$error":"#N/A"}},{"$f":"(Y448+AE448)-VLOOKUP($A448,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A448,Assumptions!$A$43:$R$98,16,FALSE)*I448)","v":{"$error":"#N/A"}},{"$f":"(Z448+AF448)-(VLOOKUP($A448,Assumptions!$A$43:$M$98,11,FALSE)*J448)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B448","v":2059},{"$f":"'Gas Use Per Customer'!C448","v":3},47,{"$f":"'Gas Use Per Customer'!P448","v":317.50385372105711},{"$f":"'Gas Use Per Customer'!R448","v":64.850522525978235},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.455156757793471},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.251156116317134},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.910313515586942},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.25269760473998},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.485052252597824},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F449*'Daily efficiency'!BJ450","v":344.98288225916934},{"$f":"G449*'Daily efficiency'!BK450","v":1694.3394053183422},{"$f":"H449*'Daily efficiency'!BL450","v":645.76070333042935},{"$f":"I449*'Daily efficiency'!BM450","v":5209.6032318551079},{"$f":"J449*'Daily efficiency'!BN450","v":190.01203100111613},{"$f":"K449*'Daily efficiency'!BO450","v":0},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},118.20062365173204,552.49993776708959,221.25537755260348,1698.7773833014191,65.103347791011203,0,{"$f":"(V449+AB449)-(VLOOKUP($A449,Assumptions!$A$43:$M$98,11,FALSE)*F449)","v":{"$error":"#N/A"}},{"$f":"(W449+AC449)-(VLOOKUP($A449,Assumptions!$A$43:$R$98,16,FALSE)*G449)","v":{"$error":"#N/A"}},{"$f":"(X449+AD449)-VLOOKUP($A449,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A449,Assumptions!$A$44:$M$98,11,FALSE)*$H449)","v":{"$error":"#N/A"}},{"$f":"(Y449+AE449)-VLOOKUP($A449,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A449,Assumptions!$A$43:$R$98,16,FALSE)*I449)","v":{"$error":"#N/A"}},{"$f":"(Z449+AF449)-(VLOOKUP($A449,Assumptions!$A$43:$M$98,11,FALSE)*J449)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B449","v":2059},{"$f":"'Gas Use Per Customer'!C449","v":4},51,{"$f":"'Gas Use Per Customer'!P449","v":248.49530139187934},{"$f":"'Gas Use Per Customer'!R449","v":47.424310302716741},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.939448242173391},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":223.64577125269142},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7424310302716739},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.849530139187934},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7424310302716739},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F450*'Daily efficiency'!BJ451","v":626.55274251574679},{"$f":"G450*'Daily efficiency'!BK451","v":3897.9143971987078},{"$f":"H450*'Daily efficiency'!BL451","v":67.350409626238331},{"$f":"I450*'Daily efficiency'!BM451","v":582.47298646256536},{"$f":"J450*'Daily efficiency'!BN451","v":138.95322918695999},{"$f":"K450*'Daily efficiency'!BO451","v":0},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},214.6742018939577,1271.0543443148561,23.076102700772179,189.9361413430112,47.609198000676109,0,{"$f":"(V450+AB450)-(VLOOKUP($A450,Assumptions!$A$43:$M$98,11,FALSE)*F450)","v":{"$error":"#N/A"}},{"$f":"(W450+AC450)-(VLOOKUP($A450,Assumptions!$A$43:$R$98,16,FALSE)*G450)","v":{"$error":"#N/A"}},{"$f":"(X450+AD450)-VLOOKUP($A450,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A450,Assumptions!$A$44:$M$98,11,FALSE)*$H450)","v":{"$error":"#N/A"}},{"$f":"(Y450+AE450)-VLOOKUP($A450,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A450,Assumptions!$A$43:$R$98,16,FALSE)*I450)","v":{"$error":"#N/A"}},{"$f":"(Z450+AF450)-(VLOOKUP($A450,Assumptions!$A$43:$M$98,11,FALSE)*J450)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B450","v":2059},{"$f":"'Gas Use Per Customer'!C450","v":5},55,{"$f":"'Gas Use Per Customer'!P450","v":161.28653818238482},{"$f":"'Gas Use Per Customer'!R450","v":27.17651523712335},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.741212189698683},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.15788436414633},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7176515237123353},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.128653818238483},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7176515237123353},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F451*'Daily efficiency'!BJ452","v":325.19076050731798},{"$f":"G451*'Daily efficiency'!BK452","v":2493.9714128054511},{"$f":"H451*'Daily efficiency'!BL452","v":34.143062545993097},{"$f":"I451*'Daily efficiency'!BM452","v":378.05564549951026},{"$f":"J451*'Daily efficiency'!BN452","v":79.627189644771377},{"$f":"K451*'Daily efficiency'!BO452","v":0},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U451+S451)*L451),0)","v":111.41929838962142},813.24854161024541,11.698352277330166,123.27855915723777,27.282465187869636,0,{"$f":"(V451+AB451)-(VLOOKUP($A451,Assumptions!$A$43:$M$98,11,FALSE)*F451)","v":{"$error":"#N/A"}},{"$f":"(W451+AC451)-(VLOOKUP($A451,Assumptions!$A$43:$R$98,16,FALSE)*G451)","v":{"$error":"#N/A"}},{"$f":"(X451+AD451)-VLOOKUP($A451,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A451,Assumptions!$A$44:$M$98,11,FALSE)*$H451)","v":{"$error":"#N/A"}},{"$f":"(Y451+AE451)-VLOOKUP($A451,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A451,Assumptions!$A$43:$R$98,16,FALSE)*I451)","v":{"$error":"#N/A"}},{"$f":"(Z451+AF451)-(VLOOKUP($A451,Assumptions!$A$43:$M$98,11,FALSE)*J451)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B451","v":2059},{"$f":"'Gas Use Per Customer'!C451","v":6},58,{"$f":"'Gas Use Per Customer'!P451","v":135.30808422286728},{"$f":"'Gas Use Per Customer'!R451","v":19.951491248570086},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.96119299885607},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.77727580058055},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9951491248570088},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.530808422286729},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9951491248570088},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F452*'Daily efficiency'!BJ453","v":223.0392553978609},{"$f":"G452*'Daily efficiency'!BK453","v":2086.9867850880619},{"$f":"H452*'Daily efficiency'!BL453","v":24.49663096919673},{"$f":"I452*'Daily efficiency'!BM453","v":317.16214941840104},{"$f":"J452*'Daily efficiency'!BN453","v":58.457869358310333},{"$f":"K452*'Daily efficiency'!BO453","v":0},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},76.419383229106245,680.53665355510577,8.3932195098020017,103.4220577445753,20.029273830209306,0,{"$f":"(V452+AB452)-(VLOOKUP($A452,Assumptions!$A$43:$M$98,11,FALSE)*F452)","v":{"$error":"#N/A"}},{"$f":"(W452+AC452)-(VLOOKUP($A452,Assumptions!$A$43:$R$98,16,FALSE)*G452)","v":{"$error":"#N/A"}},{"$f":"(X452+AD452)-VLOOKUP($A452,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A452,Assumptions!$A$44:$M$98,11,FALSE)*$H452)","v":{"$error":"#N/A"}},{"$f":"(Y452+AE452)-VLOOKUP($A452,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A452,Assumptions!$A$43:$R$98,16,FALSE)*I452)","v":{"$error":"#N/A"}},{"$f":"(Z452+AF452)-(VLOOKUP($A452,Assumptions!$A$43:$M$98,11,FALSE)*J452)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F452<10,AB452+AH452,IFERROR((AH452)/(F452/10),0))","v":0},{"$f":"IF(G452<10,AC452+AI452,IFERROR((AI452)/(G452/10),0))","v":0},{"$f":"IF(H452<10,AD452+AJ452,IFERROR((AJ452)/(H452/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(I452<10,AE452+AK452,IFERROR((AK452)/(I452/10),0))","v":0},{"$f":"IF(J452<10,AF452+AL452,IFERROR((AL452)/(J452/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K452<10,AG452+AM452,IFERROR((AM452)/(K452/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B452","v":2059},{"$f":"'Gas Use Per Customer'!C452","v":7},61,{"$f":"'Gas Use Per Customer'!P452","v":119.98808082012631},{"$f":"'Gas Use Per Customer'!R452","v":16.631518180977061},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.305214544781649},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":107.98927273811368},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6631518180977061},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":11.998808082012632},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6631518180977061},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F453*'Daily efficiency'!BJ454","v":195.9269399501201},{"$f":"G453*'Daily efficiency'!BK454","v":1851.2946582935128},{"$f":"H453*'Daily efficiency'!BL454","v":7.2459258257472143},{"$f":"I453*'Daily efficiency'!BM454","v":99.79911857632699},{"$f":"J453*'Daily efficiency'!BN454","v":33.01088108630703},{"$f":"K453*'Daily efficiency'!BO454","v":0},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},67.129958276833065,603.6808093379226,2.4826534752355758,32.543070549829551,11.310435770443064,0,{"$f":"(V453+AB453)-(VLOOKUP($A453,Assumptions!$A$43:$M$98,11,FALSE)*F453)","v":{"$error":"#N/A"}},{"$f":"(W453+AC453)-(VLOOKUP($A453,Assumptions!$A$43:$R$98,16,FALSE)*G453)","v":{"$error":"#N/A"}},{"$f":"(X453+AD453)-VLOOKUP($A453,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A453,Assumptions!$A$44:$M$98,11,FALSE)*$H453)","v":{"$error":"#N/A"}},{"$f":"(Y453+AE453)-VLOOKUP($A453,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A453,Assumptions!$A$43:$R$98,16,FALSE)*I453)","v":{"$error":"#N/A"}},{"$f":"(Z453+AF453)-(VLOOKUP($A453,Assumptions!$A$43:$M$98,11,FALSE)*J453)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B453","v":2059},{"$f":"'Gas Use Per Customer'!C453","v":8},61,{"$f":"'Gas Use Per Customer'!P453","v":155.51679083027886},{"$f":"'Gas Use Per Customer'!R453","v":20.200320111347121},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.160256089077699},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.96511174725097},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0200320111347123},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.551679083027887},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0200320111347123},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F454*'Daily efficiency'!BJ455","v":237.95461600702535},{"$f":"G454*'Daily efficiency'!BK455","v":2311.4602000005088},{"$f":"H454*'Daily efficiency'!BL455","v":0},{"$f":"I454*'Daily efficiency'!BM455","v":0},{"$f":"J454*'Daily efficiency'!BN455","v":29.593468963123517},{"$f":"K454*'Daily efficiency'!BO455","v":0},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},81.529795996396118,753.73423568074327,0,0,10.139536386711265,0,{"$f":"(V454+AB454)-(VLOOKUP($A454,Assumptions!$A$43:$M$98,11,FALSE)*F454)","v":{"$error":"#N/A"}},{"$f":"(W454+AC454)-(VLOOKUP($A454,Assumptions!$A$43:$R$98,16,FALSE)*G454)","v":{"$error":"#N/A"}},{"$f":"(X454+AD454)-VLOOKUP($A454,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A454,Assumptions!$A$44:$M$98,11,FALSE)*$H454)","v":{"$error":"#N/A"}},{"$f":"(Y454+AE454)-VLOOKUP($A454,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A454,Assumptions!$A$43:$R$98,16,FALSE)*I454)","v":{"$error":"#N/A"}},{"$f":"(Z454+AF454)-(VLOOKUP($A454,Assumptions!$A$43:$M$98,11,FALSE)*J454)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B454","v":2059},{"$f":"'Gas Use Per Customer'!C454","v":9},57,{"$f":"'Gas Use Per Customer'!P454","v":147.5629794866137},{"$f":"'Gas Use Per Customer'!R454","v":22.009406257220451},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.607525005776363},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.80668153795233},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2009406257220454},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.75629794866137},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2009406257220454},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F455*'Daily efficiency'!BJ456","v":262.79770064191825},{"$f":"G455*'Daily efficiency'!BK456","v":2327.5033327720525},{"$f":"H455*'Daily efficiency'!BL456","v":0},{"$f":"I455*'Daily efficiency'!BM456","v":0},{"$f":"J455*'Daily efficiency'!BN456","v":32.243780166827953},{"$f":"K455*'Daily efficiency'!BO456","v":0},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},90.041720060706865,758.96567268211641,0,0,11.047605897573817,0,{"$f":"(V455+AB455)-(VLOOKUP($A455,Assumptions!$A$43:$M$98,11,FALSE)*F455)","v":{"$error":"#N/A"}},{"$f":"(W455+AC455)-(VLOOKUP($A455,Assumptions!$A$43:$R$98,16,FALSE)*G455)","v":{"$error":"#N/A"}},{"$f":"(X455+AD455)-VLOOKUP($A455,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A455,Assumptions!$A$44:$M$98,11,FALSE)*$H455)","v":{"$error":"#N/A"}},{"$f":"(Y455+AE455)-VLOOKUP($A455,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A455,Assumptions!$A$43:$R$98,16,FALSE)*I455)","v":{"$error":"#N/A"}},{"$f":"(Z455+AF455)-(VLOOKUP($A455,Assumptions!$A$43:$M$98,11,FALSE)*J455)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B455","v":2059},{"$f":"'Gas Use Per Customer'!C455","v":10},52,{"$f":"'Gas Use Per Customer'!P455","v":217.41552380374125},{"$f":"'Gas Use Per Customer'!R455","v":44.100996088708172},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.28079687096654},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.67397142336714},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4100996088708175},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.741552380374127},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4100996088708175},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F456*'Daily efficiency'!BJ457","v":498.79151772051051},{"$f":"G456*'Daily efficiency'!BK457","v":3401.4863808080027},{"$f":"H456*'Daily efficiency'!BL457","v":47.160832941756986},{"$f":"I456*'Daily efficiency'!BM457","v":443.86431195132838},{"$f":"J456*'Daily efficiency'!BN457","v":120.87940766637199},{"$f":"K456*'Daily efficiency'!BO457","v":0},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},170.89969241565538,1109.1762416745107,16.15859844739488,144.73782759249752,41.416609656832811,0,{"$f":"(V456+AB456)-(VLOOKUP($A456,Assumptions!$A$43:$M$98,11,FALSE)*F456)","v":{"$error":"#N/A"}},{"$f":"(W456+AC456)-(VLOOKUP($A456,Assumptions!$A$43:$R$98,16,FALSE)*G456)","v":{"$error":"#N/A"}},{"$f":"(X456+AD456)-VLOOKUP($A456,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A456,Assumptions!$A$44:$M$98,11,FALSE)*$H456)","v":{"$error":"#N/A"}},{"$f":"(Y456+AE456)-VLOOKUP($A456,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A456,Assumptions!$A$43:$R$98,16,FALSE)*I456)","v":{"$error":"#N/A"}},{"$f":"(Z456+AF456)-(VLOOKUP($A456,Assumptions!$A$43:$M$98,11,FALSE)*J456)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B456","v":2059},{"$f":"'Gas Use Per Customer'!C456","v":11},46,{"$f":"'Gas Use Per Customer'!P456","v":326.29810352070223},{"$f":"'Gas Use Per Customer'!R456","v":73.804535378882349},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.141360613664705},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.889431056210668},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.282721227329411},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":228.40867246449153},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3804535378882354},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F457*'Daily efficiency'!BJ458","v":350.65329576580297},{"$f":"G457*'Daily efficiency'!BK458","v":1686.3749933556753},{"$f":"H457*'Daily efficiency'!BL458","v":570.06904286783504},{"$f":"I457*'Daily efficiency'!BM458","v":5353.8992825676833},{"$f":"J457*'Daily efficiency'!BN458","v":216.24728866012521},{"$f":"K457*'Daily efficiency'!BO458","v":0},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},120.14346327455071,549.90285650939552,195.32133290283883,1745.8302693928902,74.092268622825401,0,{"$f":"(V457+AB457)-(VLOOKUP($A457,Assumptions!$A$43:$M$98,11,FALSE)*F457)","v":{"$error":"#N/A"}},{"$f":"(W457+AC457)-(VLOOKUP($A457,Assumptions!$A$43:$R$98,16,FALSE)*G457)","v":{"$error":"#N/A"}},{"$f":"(X457+AD457)-VLOOKUP($A457,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A457,Assumptions!$A$44:$M$98,11,FALSE)*$H457)","v":{"$error":"#N/A"}},{"$f":"(Y457+AE457)-VLOOKUP($A457,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A457,Assumptions!$A$43:$R$98,16,FALSE)*I457)","v":{"$error":"#N/A"}},{"$f":"(Z457+AF457)-(VLOOKUP($A457,Assumptions!$A$43:$M$98,11,FALSE)*J457)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B457","v":2059},{"$f":"'Gas Use Per Customer'!C457","v":12},37,{"$f":"'Gas Use Per Customer'!P457","v":482.52485885383783},{"$f":"'Gas Use Per Customer'!R457","v":109.95700696606471},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":32.987102089819409},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.75745765615133},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":65.974204179638818},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.76740119768647},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.995700696606471},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F458*'Daily efficiency'!BJ459","v":592.46548969008597},{"$f":"G458*'Daily efficiency'!BK459","v":2571.8253650699444},{"$f":"H458*'Daily efficiency'!BL459","v":1085.414701163867},{"$f":"I458*'Daily efficiency'!BM459","v":7917.2678840737744},{"$f":"J458*'Daily efficiency'!BN459","v":322.1740304105694},{"$f":"K458*'Daily efficiency'!BO459","v":0},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16057130520683147},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.14942500736048198},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.16551444599086482},{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19320249600339076},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},202.99497156176844,838.63560611812227,371.89292917421972,2581.7082454115921,110.3856836882498,0,{"$f":"(V458+AB458)-(VLOOKUP($A458,Assumptions!$A$43:$M$98,11,FALSE)*F458)","v":{"$error":"#N/A"}},{"$f":"(W458+AC458)-(VLOOKUP($A458,Assumptions!$A$43:$R$98,16,FALSE)*G458)","v":{"$error":"#N/A"}},{"$f":"(X458+AD458)-VLOOKUP($A458,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A458,Assumptions!$A$44:$M$98,11,FALSE)*$H458)","v":{"$error":"#N/A"}},{"$f":"(Y458+AE458)-VLOOKUP($A458,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A458,Assumptions!$A$43:$R$98,16,FALSE)*I458)","v":{"$error":"#N/A"}},{"$f":"(Z458+AF458)-(VLOOKUP($A458,Assumptions!$A$43:$M$98,11,FALSE)*J458)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B458","v":2060},{"$f":"'Gas Use Per Customer'!C458","v":1},40,{"$f":"'Gas Use Per Customer'!P458","v":483.4272726012274},{"$f":"'Gas Use Per Customer'!R458","v":102.22337408653686},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.667012225961059},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.02818178036821},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.334024451922119},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.39909082085916},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.222337408653686},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F459*'Daily efficiency'!BJ460","v":544.57179286100518},{"$f":"G459*'Daily efficiency'!BK460","v":2582.9234806099689},{"$f":"H459*'Daily efficiency'!BL460","v":1026.9068093950386},{"$f":"I459*'Daily efficiency'!BM460","v":7932.0746888409431},{"$f":"J459*'Daily efficiency'!BN460","v":299.51448607355286},{"$f":"K459*'Daily efficiency'!BO460","v":0},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},190.07047411130745,857.98689867606413,358.41860832417984,2634.8500888374633,104.53876076121909,0,{"$f":"(V459+AB459)-(VLOOKUP($A459,Assumptions!$A$43:$M$98,11,FALSE)*F459)","v":{"$error":"#N/A"}},{"$f":"(W459+AC459)-(VLOOKUP($A459,Assumptions!$A$43:$R$98,16,FALSE)*G459)","v":{"$error":"#N/A"}},{"$f":"(X459+AD459)-VLOOKUP($A459,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A459,Assumptions!$A$44:$M$98,11,FALSE)*$H459)","v":{"$error":"#N/A"}},{"$f":"(Y459+AE459)-VLOOKUP($A459,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A459,Assumptions!$A$43:$R$98,16,FALSE)*I459)","v":{"$error":"#N/A"}},{"$f":"(Z459+AF459)-(VLOOKUP($A459,Assumptions!$A$43:$M$98,11,FALSE)*J459)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B459","v":2060},{"$f":"'Gas Use Per Customer'!C459","v":2},45,{"$f":"'Gas Use Per Customer'!P459","v":395.62212831071759},{"$f":"'Gas Use Per Customer'!R459","v":81.996668025352974},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.599000407605892},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.68663849321527},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.198000815211785},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":276.93548981750229},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1996668025352974},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F460*'Daily efficiency'!BJ461","v":448.26627350928493},{"$f":"G460*'Daily efficiency'!BK461","v":2113.7857596742633},{"$f":"H460*'Daily efficiency'!BL461","v":823.71509936325981},{"$f":"I460*'Daily efficiency'!BM461","v":6491.3678813222559},{"$f":"J460*'Daily efficiency'!BN461","v":240.25023731428411},{"$f":"K460*'Daily efficiency'!BO461","v":0},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},156.45720959286913,702.15029675608491,287.49913513897036,2156.2809113283647,83.853914415533026,0,{"$f":"(V460+AB460)-(VLOOKUP($A460,Assumptions!$A$43:$M$98,11,FALSE)*F460)","v":{"$error":"#N/A"}},{"$f":"(W460+AC460)-(VLOOKUP($A460,Assumptions!$A$43:$R$98,16,FALSE)*G460)","v":{"$error":"#N/A"}},{"$f":"(X460+AD460)-VLOOKUP($A460,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A460,Assumptions!$A$44:$M$98,11,FALSE)*$H460)","v":{"$error":"#N/A"}},{"$f":"(Y460+AE460)-VLOOKUP($A460,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A460,Assumptions!$A$43:$R$98,16,FALSE)*I460)","v":{"$error":"#N/A"}},{"$f":"(Z460+AF460)-(VLOOKUP($A460,Assumptions!$A$43:$M$98,11,FALSE)*J460)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B460","v":2060},{"$f":"'Gas Use Per Customer'!C460","v":3},47,{"$f":"'Gas Use Per Customer'!P460","v":317.65805666118393},{"$f":"'Gas Use Per Customer'!R460","v":64.882018651537237},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.464605595461169},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.297416998355175},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.929211190922338},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.36063966282873},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4882018651537239},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F461*'Daily efficiency'!BJ462","v":339.22510172432663},{"$f":"G461*'Daily efficiency'!BK462","v":1693.0962883044438},{"$f":"H461*'Daily efficiency'!BL462","v":640.46756844974141},{"$f":"I461*'Daily efficiency'!BM462","v":5212.1333936967085},{"$f":"J461*'Daily efficiency'!BN462","v":190.10431464900401},{"$f":"K461*'Daily efficiency'!BO462","v":0},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},118.39885348534034,562.40707263199067,223.54072683164037,1731.3490699645963,66.351613670823909,0,{"$f":"(V461+AB461)-(VLOOKUP($A461,Assumptions!$A$43:$M$98,11,FALSE)*F461)","v":{"$error":"#N/A"}},{"$f":"(W461+AC461)-(VLOOKUP($A461,Assumptions!$A$43:$R$98,16,FALSE)*G461)","v":{"$error":"#N/A"}},{"$f":"(X461+AD461)-VLOOKUP($A461,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A461,Assumptions!$A$44:$M$98,11,FALSE)*$H461)","v":{"$error":"#N/A"}},{"$f":"(Y461+AE461)-VLOOKUP($A461,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A461,Assumptions!$A$43:$R$98,16,FALSE)*I461)","v":{"$error":"#N/A"}},{"$f":"(Z461+AF461)-(VLOOKUP($A461,Assumptions!$A$43:$M$98,11,FALSE)*J461)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B461","v":2060},{"$f":"'Gas Use Per Customer'!C461","v":4},51,{"$f":"'Gas Use Per Customer'!P461","v":248.61598876506628},{"$f":"'Gas Use Per Customer'!R461","v":47.447342993490281},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.957874394792228},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":223.75438988855964},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7447342993490285},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.86159887650663},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7447342993490285},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F462*'Daily efficiency'!BJ463","v":626.85704205072295},{"$f":"G462*'Daily efficiency'!BK463","v":3899.8075076393093},{"$f":"H462*'Daily efficiency'!BL463","v":67.383119878606593},{"$f":"I462*'Daily efficiency'!BM463","v":582.75587766531578},{"$f":"J462*'Daily efficiency'!BN463","v":139.02071497092646},{"$f":"K462*'Daily efficiency'!BO463","v":0},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},218.79028026154745,1295.4250383456629,23.51855478070047,193.57790190719686,48.522037961230282,0,{"$f":"(V462+AB462)-(VLOOKUP($A462,Assumptions!$A$43:$M$98,11,FALSE)*F462)","v":{"$error":"#N/A"}},{"$f":"(W462+AC462)-(VLOOKUP($A462,Assumptions!$A$43:$R$98,16,FALSE)*G462)","v":{"$error":"#N/A"}},{"$f":"(X462+AD462)-VLOOKUP($A462,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A462,Assumptions!$A$44:$M$98,11,FALSE)*$H462)","v":{"$error":"#N/A"}},{"$f":"(Y462+AE462)-VLOOKUP($A462,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A462,Assumptions!$A$43:$R$98,16,FALSE)*I462)","v":{"$error":"#N/A"}},{"$f":"(Z462+AF462)-(VLOOKUP($A462,Assumptions!$A$43:$M$98,11,FALSE)*J462)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B462","v":2060},{"$f":"'Gas Use Per Customer'!C462","v":5},55,{"$f":"'Gas Use Per Customer'!P462","v":161.36487064386242},{"$f":"'Gas Use Per Customer'!R462","v":27.189714127476499},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.751771301981201},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.22838357947617},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7189714127476501},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.136487064386241},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7189714127476501},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F463*'Daily efficiency'!BJ464","v":323.56596418285545},{"$f":"G463*'Daily efficiency'!BK464","v":2495.1826665270664},{"$f":"H463*'Daily efficiency'!BL464","v":34.159644897885279},{"$f":"I463*'Daily efficiency'!BM464","v":378.2392567892137},{"$f":"J463*'Daily efficiency'!BN464","v":79.665862393506103},{"$f":"K463*'Daily efficiency'!BO464","v":0},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},112.9333855053613,828.84144797749173,11.922651863961207,125.64225356512652,27.805568400941237,0,{"$f":"(V463+AB463)-(VLOOKUP($A463,Assumptions!$A$43:$M$98,11,FALSE)*F463)","v":{"$error":"#N/A"}},{"$f":"(W463+AC463)-(VLOOKUP($A463,Assumptions!$A$43:$R$98,16,FALSE)*G463)","v":{"$error":"#N/A"}},{"$f":"(X463+AD463)-VLOOKUP($A463,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A463,Assumptions!$A$44:$M$98,11,FALSE)*$H463)","v":{"$error":"#N/A"}},{"$f":"(Y463+AE463)-VLOOKUP($A463,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A463,Assumptions!$A$43:$R$98,16,FALSE)*I463)","v":{"$error":"#N/A"}},{"$f":"(Z463+AF463)-(VLOOKUP($A463,Assumptions!$A$43:$M$98,11,FALSE)*J463)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B463","v":2060},{"$f":"'Gas Use Per Customer'!C463","v":6},58,{"$f":"'Gas Use Per Customer'!P463","v":135.37379965959522},{"$f":"'Gas Use Per Customer'!R463","v":19.961181142328495},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.968944913862797},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.8364196936357},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9961181142328497},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.537379965959524},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9961181142328497},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F464*'Daily efficiency'!BJ465","v":223.14757946556261},{"$f":"G464*'Daily efficiency'!BK465","v":2088.0003775043256},{"$f":"H464*'Daily efficiency'!BL465","v":24.508528313038006},{"$f":"I464*'Daily efficiency'!BM465","v":317.31618640209132},{"$f":"J464*'Daily efficiency'!BN465","v":58.48626074702247},{"$f":"K464*'Daily efficiency'!BO465","v":0},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},77.88461830345976,693.58499459160214,8.5541477860174773,105.4050314361432,20.4133072166326,0,{"$f":"(V464+AB464)-(VLOOKUP($A464,Assumptions!$A$43:$M$98,11,FALSE)*F464)","v":{"$error":"#N/A"}},{"$f":"(W464+AC464)-(VLOOKUP($A464,Assumptions!$A$43:$R$98,16,FALSE)*G464)","v":{"$error":"#N/A"}},{"$f":"(X464+AD464)-VLOOKUP($A464,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A464,Assumptions!$A$44:$M$98,11,FALSE)*$H464)","v":{"$error":"#N/A"}},{"$f":"(Y464+AE464)-VLOOKUP($A464,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A464,Assumptions!$A$43:$R$98,16,FALSE)*I464)","v":{"$error":"#N/A"}},{"$f":"(Z464+AF464)-(VLOOKUP($A464,Assumptions!$A$43:$M$98,11,FALSE)*J464)","v":{"$error":"#N/A"}},{"$f":"AA464+AG464","v":{"$error":"#N/A"}},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B464","v":2060},{"$f":"'Gas Use Per Customer'!C464","v":7},61,{"$f":"'Gas Use Per Customer'!P464","v":120.04635575010208},{"$f":"'Gas Use Per Customer'!R464","v":16.639595654595791},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.311676523676633},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.04172017509187},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6639595654595791},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.004635575010209},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6639595654595791},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F465*'Daily efficiency'!BJ466","v":195.90303888320909},{"$f":"G465*'Daily efficiency'!BK466","v":1850.0218278684231},{"$f":"H465*'Daily efficiency'!BL466","v":6.5904045216297664},{"$f":"I465*'Daily efficiency'!BM466","v":90.770534799432028},{"$f":"J465*'Daily efficiency'!BN466","v":32.240558483654695},{"$f":"K465*'Daily efficiency'!BO466","v":0},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},68.375527283105711,614.53407446704728,2.3002317204688461,30.151853211439597,11.252838132520884,0,{"$f":"(V465+AB465)-(VLOOKUP($A465,Assumptions!$A$43:$M$98,11,FALSE)*F465)","v":{"$error":"#N/A"}},{"$f":"(W465+AC465)-(VLOOKUP($A465,Assumptions!$A$43:$R$98,16,FALSE)*G465)","v":{"$error":"#N/A"}},{"$f":"(X465+AD465)-VLOOKUP($A465,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A465,Assumptions!$A$44:$M$98,11,FALSE)*$H465)","v":{"$error":"#N/A"}},{"$f":"(Y465+AE465)-VLOOKUP($A465,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A465,Assumptions!$A$43:$R$98,16,FALSE)*I465)","v":{"$error":"#N/A"}},{"$f":"(Z465+AF465)-(VLOOKUP($A465,Assumptions!$A$43:$M$98,11,FALSE)*J465)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B465","v":2060},{"$f":"'Gas Use Per Customer'!C465","v":8},61,{"$f":"'Gas Use Per Customer'!P465","v":155.59232108323192},{"$f":"'Gas Use Per Customer'!R465","v":20.210130854480365},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.168104683584293},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.03308897490874},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0210130854480366},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.559232108323194},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0210130854480366},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F466*'Daily efficiency'!BJ467","v":239.58130467186817},{"$f":"G466*'Daily efficiency'!BK467","v":2312.5828130165369},{"$f":"H466*'Daily efficiency'!BL467","v":0},{"$f":"I466*'Daily efficiency'!BM467","v":0},{"$f":"J466*'Daily efficiency'!BN467","v":29.607841701813719},{"$f":"K466*'Daily efficiency'!BO467","v":0},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},83.62043859809387,768.18603824959496,0,0,10.333947853065975,0,{"$f":"(V466+AB466)-(VLOOKUP($A466,Assumptions!$A$43:$M$98,11,FALSE)*F466)","v":{"$error":"#N/A"}},{"$f":"(W466+AC466)-(VLOOKUP($A466,Assumptions!$A$43:$R$98,16,FALSE)*G466)","v":{"$error":"#N/A"}},{"$f":"(X466+AD466)-VLOOKUP($A466,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A466,Assumptions!$A$44:$M$98,11,FALSE)*$H466)","v":{"$error":"#N/A"}},{"$f":"(Y466+AE466)-VLOOKUP($A466,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A466,Assumptions!$A$43:$R$98,16,FALSE)*I466)","v":{"$error":"#N/A"}},{"$f":"(Z466+AF466)-(VLOOKUP($A466,Assumptions!$A$43:$M$98,11,FALSE)*J466)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B466","v":2060},{"$f":"'Gas Use Per Customer'!C466","v":9},57,{"$f":"'Gas Use Per Customer'!P466","v":147.63464679088111},{"$f":"'Gas Use Per Customer'!R466","v":22.020095624028237},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.61607649922259},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.87118211179299},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2020095624028238},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.763464679088111},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2020095624028238},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F467*'Daily efficiency'!BJ468","v":261.38680715662929},{"$f":"G467*'Daily efficiency'!BK468","v":2339.8276175752103},{"$f":"H467*'Daily efficiency'!BL468","v":0},{"$f":"I467*'Daily efficiency'!BM468","v":0},{"$f":"J467*'Daily efficiency'!BN468","v":32.259440089201355},{"$f":"K467*'Daily efficiency'!BO468","v":0},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},91.231156321352245,{"$f":"IFERROR(((T467+R467)*M467),0)","v":777.23612647087339},0,{"$f":"IFERROR(((T467+R467)*O467),0)","v":0},11.259428330113348,0,{"$f":"(V467+AB467)-(VLOOKUP($A467,Assumptions!$A$43:$M$98,11,FALSE)*F467)","v":{"$error":"#N/A"}},{"$f":"(W467+AC467)-(VLOOKUP($A467,Assumptions!$A$43:$R$98,16,FALSE)*G467)","v":{"$error":"#N/A"}},{"$f":"(X467+AD467)-VLOOKUP($A467,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A467,Assumptions!$A$44:$M$98,11,FALSE)*$H467)","v":{"$error":"#N/A"}},{"$f":"(Y467+AE467)-VLOOKUP($A467,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A467,Assumptions!$A$43:$R$98,16,FALSE)*I467)","v":{"$error":"#N/A"}},{"$f":"(Z467+AF467)-(VLOOKUP($A467,Assumptions!$A$43:$M$98,11,FALSE)*J467)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B467","v":2060},{"$f":"'Gas Use Per Customer'!C467","v":10},52,{"$f":"'Gas Use Per Customer'!P467","v":217.52111657877956},{"$f":"'Gas Use Per Customer'!R467","v":44.122414736638568},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.297931789310859},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.76900492090161},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4122414736638573},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.752111657877958},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4122414736638573},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F468*'Daily efficiency'!BJ469","v":501.92671649664646},{"$f":"G468*'Daily efficiency'!BK469","v":3391.1131657430628},{"$f":"H468*'Daily efficiency'!BL469","v":48.931283508365127},{"$f":"I468*'Daily efficiency'!BM469","v":460.52728784833755},{"$f":"J468*'Daily efficiency'!BN469","v":123.02325541165655},{"$f":"K468*'Daily efficiency'!BO469","v":0},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},175.18617420935601,1126.4486501351412,17.078358404221575,152.97641700302455,42.93848632879569,0,{"$f":"(V468+AB468)-(VLOOKUP($A468,Assumptions!$A$43:$M$98,11,FALSE)*F468)","v":{"$error":"#N/A"}},{"$f":"(W468+AC468)-(VLOOKUP($A468,Assumptions!$A$43:$R$98,16,FALSE)*G468)","v":{"$error":"#N/A"}},{"$f":"(X468+AD468)-VLOOKUP($A468,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A468,Assumptions!$A$44:$M$98,11,FALSE)*$H468)","v":{"$error":"#N/A"}},{"$f":"(Y468+AE468)-VLOOKUP($A468,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A468,Assumptions!$A$43:$R$98,16,FALSE)*I468)","v":{"$error":"#N/A"}},{"$f":"(Z468+AF468)-(VLOOKUP($A468,Assumptions!$A$43:$M$98,11,FALSE)*J468)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B468","v":2060},{"$f":"'Gas Use Per Customer'!C468","v":11},46,{"$f":"'Gas Use Per Customer'!P468","v":326.45657758749235},{"$f":"'Gas Use Per Customer'!R468","v":73.840380223651124},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.152114067095336},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.936973276247699},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.304228134190673},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":228.51960431124462},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3840380223651128},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F469*'Daily efficiency'!BJ470","v":350.82359848351342},{"$f":"G469*'Daily efficiency'!BK470","v":1689.3880300073531},{"$f":"H469*'Daily efficiency'!BL470","v":576.93950414746064},{"$f":"I469*'Daily efficiency'!BM470","v":5356.4995250555758},{"$f":"J469*'Daily efficiency'!BN470","v":216.35231405529771},{"$f":"K469*'Daily efficiency'!BO470","v":0},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},122.44704659210261,561.1752757709163,201.3676920553238,1779.3041295117746,75.512884520746411,0,{"$f":"(V469+AB469)-(VLOOKUP($A469,Assumptions!$A$43:$M$98,11,FALSE)*F469)","v":{"$error":"#N/A"}},{"$f":"(W469+AC469)-(VLOOKUP($A469,Assumptions!$A$43:$R$98,16,FALSE)*G469)","v":{"$error":"#N/A"}},{"$f":"(X469+AD469)-VLOOKUP($A469,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A469,Assumptions!$A$44:$M$98,11,FALSE)*$H469)","v":{"$error":"#N/A"}},{"$f":"(Y469+AE469)-VLOOKUP($A469,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A469,Assumptions!$A$43:$R$98,16,FALSE)*I469)","v":{"$error":"#N/A"}},{"$f":"(Z469+AF469)-(VLOOKUP($A469,Assumptions!$A$43:$M$98,11,FALSE)*J469)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B469","v":2060},{"$f":"'Gas Use Per Customer'!C469","v":12},37,{"$f":"'Gas Use Per Customer'!P469","v":482.75920798392724},{"$f":"'Gas Use Per Customer'!R469","v":110.01041007775295},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.003123023325884},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.82776239517815},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.006246046651768},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":337.93144558874906},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.001041007775296},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F470*'Daily efficiency'!BJ471","v":592.7532339784251},{"$f":"G470*'Daily efficiency'!BK471","v":2573.0744303273855},{"$f":"H470*'Daily efficiency'!BL471","v":1085.9418574053259},{"$f":"I470*'Daily efficiency'!BM471","v":7921.1130846002816},{"$f":"J470*'Daily efficiency'!BN471","v":322.33050152781595},{"$f":"K470*'Daily efficiency'!BO471","v":0},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16357059423470785},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15221609624457216},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.1686060672564203},{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.19681129849568468},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},206.88711697935162,854.71527403433731,379.02345732957639,2631.2088997362134,112.50217519357398,0,{"$f":"(V470+AB470)-(VLOOKUP($A470,Assumptions!$A$43:$M$98,11,FALSE)*F470)","v":{"$error":"#N/A"}},{"$f":"(W470+AC470)-(VLOOKUP($A470,Assumptions!$A$43:$R$98,16,FALSE)*G470)","v":{"$error":"#N/A"}},{"$f":"(X470+AD470)-VLOOKUP($A470,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A470,Assumptions!$A$44:$M$98,11,FALSE)*$H470)","v":{"$error":"#N/A"}},{"$f":"(Y470+AE470)-VLOOKUP($A470,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A470,Assumptions!$A$43:$R$98,16,FALSE)*I470)","v":{"$error":"#N/A"}},{"$f":"(Z470+AF470)-(VLOOKUP($A470,Assumptions!$A$43:$M$98,11,FALSE)*J470)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B470","v":2061},{"$f":"'Gas Use Per Customer'!C470","v":1},40,{"$f":"'Gas Use Per Customer'!P470","v":483.6619460345288},{"$f":"'Gas Use Per Customer'!R470","v":102.27299708366628},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.681899125099882},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.09858381035863},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.363798250199764},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.56336222417013},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.22729970836663},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F471*'Daily efficiency'!BJ472","v":545.61448545468716},{"$f":"G471*'Daily efficiency'!BK472","v":2584.1773269597788},{"$f":"H471*'Daily efficiency'!BL472","v":1027.4053078462014},{"$f":"I471*'Daily efficiency'!BM472","v":7935.9252105345522},{"$f":"J471*'Daily efficiency'!BN472","v":299.65988145514206},{"$f":"K471*'Daily efficiency'!BO472","v":0},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},193.92627583108691,874.14338945139946,365.16788030960737,2684.4661508313961,106.50729842363548,0,{"$f":"(V471+AB471)-(VLOOKUP($A471,Assumptions!$A$43:$M$98,11,FALSE)*F471)","v":{"$error":"#N/A"}},{"$f":"(W471+AC471)-(VLOOKUP($A471,Assumptions!$A$43:$R$98,16,FALSE)*G471)","v":{"$error":"#N/A"}},{"$f":"(X471+AD471)-VLOOKUP($A471,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A471,Assumptions!$A$44:$M$98,11,FALSE)*$H471)","v":{"$error":"#N/A"}},{"$f":"(Y471+AE471)-VLOOKUP($A471,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A471,Assumptions!$A$43:$R$98,16,FALSE)*I471)","v":{"$error":"#N/A"}},{"$f":"(Z471+AF471)-(VLOOKUP($A471,Assumptions!$A$43:$M$98,11,FALSE)*J471)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B471","v":2061},{"$f":"'Gas Use Per Customer'!C471","v":2},45,{"$f":"'Gas Use Per Customer'!P471","v":395.81417788756755},{"$f":"'Gas Use Per Customer'!R471","v":82.036472233132272},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.610941669939681},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.74425336627026},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.221883339879362},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":277.06992452129725},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2036472233132276},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F472*'Daily efficiency'!BJ473","v":449.29427666122541},{"$f":"G472*'Daily efficiency'!BK473","v":2114.8118692663388},{"$f":"H472*'Daily efficiency'!BL473","v":824.1149610619799},{"$f":"I472*'Daily efficiency'!BM473","v":6494.5190307792091},{"$f":"J472*'Daily efficiency'!BN473","v":240.36686364307747},{"$f":"K472*'Daily efficiency'!BO473","v":0},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},159.6914454214386,715.37227579789078,292.91294405838073,2196.8851824502972,85.432942017027713,0,{"$f":"(V472+AB472)-(VLOOKUP($A472,Assumptions!$A$43:$M$98,11,FALSE)*F472)","v":{"$error":"#N/A"}},{"$f":"(W472+AC472)-(VLOOKUP($A472,Assumptions!$A$43:$R$98,16,FALSE)*G472)","v":{"$error":"#N/A"}},{"$f":"(X472+AD472)-VLOOKUP($A472,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A472,Assumptions!$A$44:$M$98,11,FALSE)*$H472)","v":{"$error":"#N/A"}},{"$f":"(Y472+AE472)-VLOOKUP($A472,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A472,Assumptions!$A$43:$R$98,16,FALSE)*I472)","v":{"$error":"#N/A"}},{"$f":"(Z472+AF472)-(VLOOKUP($A472,Assumptions!$A$43:$M$98,11,FALSE)*J472)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B472","v":2061},{"$f":"'Gas Use Per Customer'!C472","v":3},47,{"$f":"'Gas Use Per Customer'!P472","v":317.8122596013107},{"$f":"'Gas Use Per Customer'!R472","v":64.913514777096225},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.474054433128867},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.343677880393201},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.948108866257733},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.46858172091748},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4913514777096228},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F473*'Daily efficiency'!BJ474","v":339.38977410380443},{"$f":"G473*'Daily efficiency'!BK474","v":1693.9181797065332},{"$f":"H473*'Daily efficiency'!BL474","v":640.77847503636747},{"$f":"I473*'Daily efficiency'!BM474","v":5214.6635555383082},{"$f":"J473*'Daily efficiency'!BN474","v":190.19659829689184},{"$f":"K473*'Daily efficiency'!BO474","v":0},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},120.62838634545503,572.997589451051,227.75015438413584,1763.9515786053837,67.60106076128119,0,{"$f":"(V473+AB473)-(VLOOKUP($A473,Assumptions!$A$43:$M$98,11,FALSE)*F473)","v":{"$error":"#N/A"}},{"$f":"(W473+AC473)-(VLOOKUP($A473,Assumptions!$A$43:$R$98,16,FALSE)*G473)","v":{"$error":"#N/A"}},{"$f":"(X473+AD473)-VLOOKUP($A473,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A473,Assumptions!$A$44:$M$98,11,FALSE)*$H473)","v":{"$error":"#N/A"}},{"$f":"(Y473+AE473)-VLOOKUP($A473,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A473,Assumptions!$A$43:$R$98,16,FALSE)*I473)","v":{"$error":"#N/A"}},{"$f":"(Z473+AF473)-(VLOOKUP($A473,Assumptions!$A$43:$M$98,11,FALSE)*J473)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B473","v":2061},{"$f":"'Gas Use Per Customer'!C473","v":4},51,{"$f":"'Gas Use Per Customer'!P473","v":248.73667613825319},{"$f":"'Gas Use Per Customer'!R473","v":47.470375684263828},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.976300547411064},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":223.86300852442787},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.747037568426383},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.873667613825319},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.747037568426383},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F474*'Daily efficiency'!BJ475","v":627.16134158569912},{"$f":"G474*'Daily efficiency'!BK475","v":3901.7006180799108},{"$f":"H474*'Daily efficiency'!BL475","v":67.415830130974854},{"$f":"I474*'Daily efficiency'!BM475","v":583.03876886806586},{"$f":"J474*'Daily efficiency'!BN475","v":139.08820075489297},{"$f":"K474*'Daily efficiency'!BO475","v":0},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},222.91025359707666,1319.8187939082084,23.961425544752863,197.22310860125995,49.435741725158138,0,{"$f":"(V474+AB474)-(VLOOKUP($A474,Assumptions!$A$43:$M$98,11,FALSE)*F474)","v":{"$error":"#N/A"}},{"$f":"(W474+AC474)-(VLOOKUP($A474,Assumptions!$A$43:$R$98,16,FALSE)*G474)","v":{"$error":"#N/A"}},{"$f":"(X474+AD474)-VLOOKUP($A474,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A474,Assumptions!$A$44:$M$98,11,FALSE)*$H474)","v":{"$error":"#N/A"}},{"$f":"(Y474+AE474)-VLOOKUP($A474,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A474,Assumptions!$A$43:$R$98,16,FALSE)*I474)","v":{"$error":"#N/A"}},{"$f":"(Z474+AF474)-(VLOOKUP($A474,Assumptions!$A$43:$M$98,11,FALSE)*J474)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B474","v":2061},{"$f":"'Gas Use Per Customer'!C474","v":5},55,{"$f":"'Gas Use Per Customer'!P474","v":161.44320310534002},{"$f":"'Gas Use Per Customer'!R474","v":27.202913017829648},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.762330414263719},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.29888279480602},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7202913017829649},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.144320310534003},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7202913017829649},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F475*'Daily efficiency'!BJ476","v":323.72303503925497},{"$f":"G475*'Daily efficiency'!BK476","v":2496.3939202486818},{"$f":"H475*'Daily efficiency'!BL476","v":34.176227249777462},{"$f":"I475*'Daily efficiency'!BM476","v":378.42286807891719},{"$f":"J475*'Daily efficiency'!BN476","v":79.704535142240829},{"$f":"K475*'Daily efficiency'!BO476","v":0},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},115.05999979744465,844.44910962026017,12.147163701093994,128.00818469280421,28.329166616795092,0,{"$f":"(V475+AB475)-(VLOOKUP($A475,Assumptions!$A$43:$M$98,11,FALSE)*F475)","v":{"$error":"#N/A"}},{"$f":"(W475+AC475)-(VLOOKUP($A475,Assumptions!$A$43:$R$98,16,FALSE)*G475)","v":{"$error":"#N/A"}},{"$f":"(X475+AD475)-VLOOKUP($A475,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A475,Assumptions!$A$44:$M$98,11,FALSE)*$H475)","v":{"$error":"#N/A"}},{"$f":"(Y475+AE475)-VLOOKUP($A475,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A475,Assumptions!$A$43:$R$98,16,FALSE)*I475)","v":{"$error":"#N/A"}},{"$f":"(Z475+AF475)-(VLOOKUP($A475,Assumptions!$A$43:$M$98,11,FALSE)*J475)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B475","v":2061},{"$f":"'Gas Use Per Customer'!C475","v":6},58,{"$f":"'Gas Use Per Customer'!P475","v":135.43951509632319},{"$f":"'Gas Use Per Customer'!R475","v":19.970871036086908},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.976696828869528},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.89556358669087},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.997087103608691},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.54395150963232},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.997087103608691},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F476*'Daily efficiency'!BJ477","v":223.25590353326436},{"$f":"G476*'Daily efficiency'!BK477","v":2089.0139699205902},{"$f":"H476*'Daily efficiency'!BL477","v":24.520425656879286},{"$f":"I476*'Daily efficiency'!BM477","v":317.47022338578171},{"$f":"J476*'Daily efficiency'!BN477","v":58.514652135734622},{"$f":"K476*'Daily efficiency'!BO477","v":0},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},79.351239902346734,706.64568302906196,8.7152283456494573,107.38988157861021,20.797704006663462,0,{"$f":"(V476+AB476)-(VLOOKUP($A476,Assumptions!$A$43:$M$98,11,FALSE)*F476)","v":{"$error":"#N/A"}},{"$f":"(W476+AC476)-(VLOOKUP($A476,Assumptions!$A$43:$R$98,16,FALSE)*G476)","v":{"$error":"#N/A"}},{"$f":"(X476+AD476)-VLOOKUP($A476,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A476,Assumptions!$A$44:$M$98,11,FALSE)*$H476)","v":{"$error":"#N/A"}},{"$f":"(Y476+AE476)-VLOOKUP($A476,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A476,Assumptions!$A$43:$R$98,16,FALSE)*I476)","v":{"$error":"#N/A"}},{"$f":"(Z476+AF476)-(VLOOKUP($A476,Assumptions!$A$43:$M$98,11,FALSE)*J476)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B476","v":2061},{"$f":"'Gas Use Per Customer'!C476","v":7},61,{"$f":"'Gas Use Per Customer'!P476","v":120.10463068007786},{"$f":"'Gas Use Per Customer'!R476","v":16.647673128214524},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.318138502571621},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.09416761207008},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6647673128214526},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.010463068007788},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6647673128214526},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F477*'Daily efficiency'!BJ478","v":195.99813744577375},{"$f":"G477*'Daily efficiency'!BK478","v":1850.9198967169032},{"$f":"H477*'Daily efficiency'!BL478","v":6.5936037471257025},{"$f":"I477*'Daily efficiency'!BM478","v":90.814598165839527},{"$f":"J477*'Daily efficiency'!BN478","v":32.256209240200157},{"$f":"K477*'Daily efficiency'!BO478","v":0},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},69.663086076267746,626.10617903015543,2.3435466855694029,30.719633604149095,11.464736910654858,0,{"$f":"(V477+AB477)-(VLOOKUP($A477,Assumptions!$A$43:$M$98,11,FALSE)*F477)","v":{"$error":"#N/A"}},{"$f":"(W477+AC477)-(VLOOKUP($A477,Assumptions!$A$43:$R$98,16,FALSE)*G477)","v":{"$error":"#N/A"}},{"$f":"(X477+AD477)-VLOOKUP($A477,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A477,Assumptions!$A$44:$M$98,11,FALSE)*$H477)","v":{"$error":"#N/A"}},{"$f":"(Y477+AE477)-VLOOKUP($A477,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A477,Assumptions!$A$43:$R$98,16,FALSE)*I477)","v":{"$error":"#N/A"}},{"$f":"(Z477+AF477)-(VLOOKUP($A477,Assumptions!$A$43:$M$98,11,FALSE)*J477)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B477","v":2061},{"$f":"'Gas Use Per Customer'!C477","v":8},61,{"$f":"'Gas Use Per Customer'!P477","v":155.66785133618495},{"$f":"'Gas Use Per Customer'!R477","v":20.219941597613609},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.175953278090887},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.10106620256647},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0219941597613609},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.566785133618495},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0219941597613609},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F478*'Daily efficiency'!BJ479","v":239.69760627607783},{"$f":"G478*'Daily efficiency'!BK479","v":2313.7054260325644},{"$f":"H478*'Daily efficiency'!BL479","v":0},{"$f":"I478*'Daily efficiency'!BM479","v":0},{"$f":"J478*'Daily efficiency'!BN479","v":29.622214440503921},{"$f":"K478*'Daily efficiency'!BO479","v":0},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},85.195069687361467,782.65151628879653,0,0,10.528543287353481,0,{"$f":"(V478+AB478)-(VLOOKUP($A478,Assumptions!$A$43:$M$98,11,FALSE)*F478)","v":{"$error":"#N/A"}},{"$f":"(W478+AC478)-(VLOOKUP($A478,Assumptions!$A$43:$R$98,16,FALSE)*G478)","v":{"$error":"#N/A"}},{"$f":"(X478+AD478)-VLOOKUP($A478,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A478,Assumptions!$A$44:$M$98,11,FALSE)*$H478)","v":{"$error":"#N/A"}},{"$f":"(Y478+AE478)-VLOOKUP($A478,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A478,Assumptions!$A$43:$R$98,16,FALSE)*I478)","v":{"$error":"#N/A"}},{"$f":"(Z478+AF478)-(VLOOKUP($A478,Assumptions!$A$43:$M$98,11,FALSE)*J478)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B478","v":2061},{"$f":"'Gas Use Per Customer'!C478","v":9},57,{"$f":"'Gas Use Per Customer'!P478","v":147.7063140951486},{"$f":"'Gas Use Per Customer'!R478","v":22.030784990836011},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.62462799266881},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.93568268563374},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2030784990836012},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.770631409514861},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2030784990836012},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F479*'Daily efficiency'!BJ480","v":261.51369395621981},{"$f":"G479*'Daily efficiency'!BK480","v":2340.9634562245196},{"$f":"H479*'Daily efficiency'!BL480","v":0},{"$f":"I479*'Daily efficiency'!BM480","v":0},{"$f":"J479*'Daily efficiency'!BN480","v":32.275100011574743},{"$f":"K479*'Daily efficiency'!BO480","v":0},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},92.949102525197006,791.87202397345936,0,0,11.471451206257177,0,{"$f":"(V479+AB479)-(VLOOKUP($A479,Assumptions!$A$43:$M$98,11,FALSE)*F479)","v":{"$error":"#N/A"}},{"$f":"(W479+AC479)-(VLOOKUP($A479,Assumptions!$A$43:$R$98,16,FALSE)*G479)","v":{"$error":"#N/A"}},{"$f":"(X479+AD479)-VLOOKUP($A479,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A479,Assumptions!$A$44:$M$98,11,FALSE)*$H479)","v":{"$error":"#N/A"}},{"$f":"(Y479+AE479)-VLOOKUP($A479,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A479,Assumptions!$A$43:$R$98,16,FALSE)*I479)","v":{"$error":"#N/A"}},{"$f":"(Z479+AF479)-(VLOOKUP($A479,Assumptions!$A$43:$M$98,11,FALSE)*J479)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B479","v":2061},{"$f":"'Gas Use Per Customer'!C479","v":10},52,{"$f":"'Gas Use Per Customer'!P479","v":217.62670935381777},{"$f":"'Gas Use Per Customer'!R479","v":44.143833384568978},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.315066707655184},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.864038418436},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.414383338456898},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.762670935381777},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.414383338456898},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F480*'Daily efficiency'!BJ481","v":502.17037024251857},{"$f":"G480*'Daily efficiency'!BK481","v":3392.7593371827434},{"$f":"H480*'Daily efficiency'!BL481","v":48.955036558611901},{"$f":"I480*'Daily efficiency'!BM481","v":460.75084478418614},{"$f":"J480*'Daily efficiency'!BN481","v":123.08297543855542},{"$f":"K480*'Daily efficiency'!BO481","v":0},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},178.48505186348714,1147.6604626382,17.39995578576837,155.85706946283136,43.747047927286928,0,{"$f":"(V480+AB480)-(VLOOKUP($A480,Assumptions!$A$43:$M$98,11,FALSE)*F480)","v":{"$error":"#N/A"}},{"$f":"(W480+AC480)-(VLOOKUP($A480,Assumptions!$A$43:$R$98,16,FALSE)*G480)","v":{"$error":"#N/A"}},{"$f":"(X480+AD480)-VLOOKUP($A480,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A480,Assumptions!$A$44:$M$98,11,FALSE)*$H480)","v":{"$error":"#N/A"}},{"$f":"(Y480+AE480)-VLOOKUP($A480,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A480,Assumptions!$A$43:$R$98,16,FALSE)*I480)","v":{"$error":"#N/A"}},{"$f":"(Z480+AF480)-(VLOOKUP($A480,Assumptions!$A$43:$M$98,11,FALSE)*J480)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B480","v":2061},{"$f":"'Gas Use Per Customer'!C480","v":11},46,{"$f":"'Gas Use Per Customer'!P480","v":326.61505165428247},{"$f":"'Gas Use Per Customer'!R480","v":73.876225068419856},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.162867520525957},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":97.984515496284743},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.325735041051914},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":228.63053615799771},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3876225068419856},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F481*'Daily efficiency'!BJ482","v":350.99390120122376},{"$f":"G481*'Daily efficiency'!BK482","v":1690.2081212840562},{"$f":"H481*'Daily efficiency'!BL482","v":577.21957186792042},{"$f":"I481*'Daily efficiency'!BM482","v":5359.0997675434683},{"$f":"J481*'Daily efficiency'!BN482","v":216.45733945047007},{"$f":"K481*'Daily efficiency'!BO482","v":0},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},124.75280974744335,571.74259699730078,205.15958592242433,1812.809665318129,76.934844720909098,0,{"$f":"(V481+AB481)-(VLOOKUP($A481,Assumptions!$A$43:$M$98,11,FALSE)*F481)","v":{"$error":"#N/A"}},{"$f":"(W481+AC481)-(VLOOKUP($A481,Assumptions!$A$43:$R$98,16,FALSE)*G481)","v":{"$error":"#N/A"}},{"$f":"(X481+AD481)-VLOOKUP($A481,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A481,Assumptions!$A$44:$M$98,11,FALSE)*$H481)","v":{"$error":"#N/A"}},{"$f":"(Y481+AE481)-VLOOKUP($A481,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A481,Assumptions!$A$43:$R$98,16,FALSE)*I481)","v":{"$error":"#N/A"}},{"$f":"(Z481+AF481)-(VLOOKUP($A481,Assumptions!$A$43:$M$98,11,FALSE)*J481)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B481","v":2061},{"$f":"'Gas Use Per Customer'!C481","v":12},37,{"$f":"'Gas Use Per Customer'!P481","v":482.99355711401654},{"$f":"'Gas Use Per Customer'!R481","v":110.06381318944119},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.019143956832359},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.89806713420495},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.038287913664718},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.09548997981153},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.00638131894412},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F482*'Daily efficiency'!BJ483","v":593.04097826676434},{"$f":"G482*'Daily efficiency'!BK483","v":2574.3234955848261},{"$f":"H482*'Daily efficiency'!BL483","v":1086.469013646785},{"$f":"I482*'Daily efficiency'!BM483","v":7924.958285126786},{"$f":"J482*'Daily efficiency'!BN483","v":322.48697264506251},{"$f":"K482*'Daily efficiency'!BO483","v":0},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16656988326258423},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15500718512866235},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17169768852197576},{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20042010098797858},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},210.78294546131389,870.81015783941962,386.1607329703005,2680.7563956037689,114.62066949520599,{"$f":"IFERROR((T482*Q482),0)","v":0},{"$f":"(V482+AB482)-(VLOOKUP($A482,Assumptions!$A$43:$M$98,11,FALSE)*F482)","v":{"$error":"#N/A"}},{"$f":"(W482+AC482)-(VLOOKUP($A482,Assumptions!$A$43:$R$98,16,FALSE)*G482)","v":{"$error":"#N/A"}},{"$f":"(X482+AD482)-VLOOKUP($A482,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A482,Assumptions!$A$44:$M$98,11,FALSE)*$H482)","v":{"$error":"#N/A"}},{"$f":"(Y482+AE482)-VLOOKUP($A482,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A482,Assumptions!$A$43:$R$98,16,FALSE)*I482)","v":{"$error":"#N/A"}},{"$f":"(Z482+AF482)-(VLOOKUP($A482,Assumptions!$A$43:$M$98,11,FALSE)*J482)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B482","v":2062},{"$f":"'Gas Use Per Customer'!C482","v":1},40,{"$f":"'Gas Use Per Customer'!P482","v":483.89661946783059},{"$f":"'Gas Use Per Customer'!R482","v":102.32262008079567},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.696786024238701},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.16898584034917},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.393572048477402},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.7276336274814},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.232262008079568},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F483*'Daily efficiency'!BJ484","v":545.87921834428187},{"$f":"G483*'Daily efficiency'!BK484","v":2585.4311733095906},{"$f":"H483*'Daily efficiency'!BL484","v":1027.9038062973641},{"$f":"I483*'Daily efficiency'!BM484","v":7939.7757322281677},{"$f":"J483*'Daily efficiency'!BN484","v":299.80527683673114},{"$f":"K483*'Daily efficiency'!BO484","v":0},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},197.51393682561019,890.31515435801191,371.92353296691232,2734.1291191897676,108.4776971153494,0,{"$f":"(V483+AB483)-(VLOOKUP($A483,Assumptions!$A$43:$M$98,11,FALSE)*F483)","v":{"$error":"#N/A"}},{"$f":"(W483+AC483)-(VLOOKUP($A483,Assumptions!$A$43:$R$98,16,FALSE)*G483)","v":{"$error":"#N/A"}},{"$f":"(X483+AD483)-VLOOKUP($A483,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A483,Assumptions!$A$44:$M$98,11,FALSE)*$H483)","v":{"$error":"#N/A"}},{"$f":"(Y483+AE483)-VLOOKUP($A483,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A483,Assumptions!$A$43:$R$98,16,FALSE)*I483)","v":{"$error":"#N/A"}},{"$f":"(Z483+AF483)-(VLOOKUP($A483,Assumptions!$A$43:$M$98,11,FALSE)*J483)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B483","v":2062},{"$f":"'Gas Use Per Customer'!C483","v":2},{"$f":"C472","v":45},{"$f":"'Gas Use Per Customer'!P483","v":396.00622746441735},{"$f":"'Gas Use Per Customer'!R483","v":82.076276440911556},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.622882932273466},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.8018682393252},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.245765864546932},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":277.20435922509211},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.207627644091156},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F484*'Daily efficiency'!BJ485","v":449.51227485465631},{"$f":"G484*'Daily efficiency'!BK485","v":2115.8379788584139},{"$f":"H484*'Daily efficiency'!BL485","v":824.51482276069976},{"$f":"I484*'Daily efficiency'!BM485","v":6497.6701802361604},{"$f":"J484*'Daily efficiency'!BN485","v":240.48348997187077},{"$f":"K484*'Daily efficiency'!BO485","v":0},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},162.64575765912915,728.6067547226495,298.33187112066571,2237.5278403095558,87.013462410194165,0,{"$f":"(V484+AB484)-(VLOOKUP($A484,Assumptions!$A$43:$M$98,11,FALSE)*F484)","v":{"$error":"#N/A"}},{"$f":"(W484+AC484)-(VLOOKUP($A484,Assumptions!$A$43:$R$98,16,FALSE)*G484)","v":{"$error":"#N/A"}},{"$f":"(X484+AD484)-VLOOKUP($A484,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A484,Assumptions!$A$44:$M$98,11,FALSE)*$H484)","v":{"$error":"#N/A"}},{"$f":"(Y484+AE484)-VLOOKUP($A484,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A484,Assumptions!$A$43:$R$98,16,FALSE)*I484)","v":{"$error":"#N/A"}},{"$f":"(Z484+AF484)-(VLOOKUP($A484,Assumptions!$A$43:$M$98,11,FALSE)*J484)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B484","v":2062},{"$f":"'Gas Use Per Customer'!C484","v":3},47,{"$f":"'Gas Use Per Customer'!P484","v":317.96646254143758},{"$f":"'Gas Use Per Customer'!R484","v":64.945010902655241},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.483503270796572},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.389938762431271},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.967006541593143},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.57652377900629},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4945010902655245},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F485*'Daily efficiency'!BJ486","v":339.55444648328233},{"$f":"G485*'Daily efficiency'!BK486","v":1694.7400711086232},{"$f":"H485*'Daily efficiency'!BL486","v":641.08938162299376},{"$f":"I485*'Daily efficiency'!BM486","v":5217.1937173799106},{"$f":"J485*'Daily efficiency'!BN486","v":190.28888194477975},{"$f":"K485*'Daily efficiency'!BO486","v":0},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},122.86002697625244,583.59811840371333,231.96356147339657,1796.5849092237813,68.851689062383088,0,{"$f":"(V485+AB485)-(VLOOKUP($A485,Assumptions!$A$43:$M$98,11,FALSE)*F485)","v":{"$error":"#N/A"}},{"$f":"(W485+AC485)-(VLOOKUP($A485,Assumptions!$A$43:$R$98,16,FALSE)*G485)","v":{"$error":"#N/A"}},{"$f":"(X485+AD485)-VLOOKUP($A485,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A485,Assumptions!$A$44:$M$98,11,FALSE)*$H485)","v":{"$error":"#N/A"}},{"$f":"(Y485+AE485)-VLOOKUP($A485,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A485,Assumptions!$A$43:$R$98,16,FALSE)*I485)","v":{"$error":"#N/A"}},{"$f":"(Z485+AF485)-(VLOOKUP($A485,Assumptions!$A$43:$M$98,11,FALSE)*J485)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B485","v":2062},{"$f":"'Gas Use Per Customer'!C485","v":4},51,{"$f":"'Gas Use Per Customer'!P485","v":248.85736351144004},{"$f":"'Gas Use Per Customer'!R485","v":47.493408375037347},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":37.994726700029879},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":223.97162716029604},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7493408375037349},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.885736351144004},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7493408375037349},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F486*'Daily efficiency'!BJ487","v":627.46564112067495},{"$f":"G486*'Daily efficiency'!BK487","v":3903.5937285205109},{"$f":"H486*'Daily efficiency'!BL487","v":67.448540383343087},{"$f":"I486*'Daily efficiency'!BM487","v":583.32166007081582},{"$f":"J486*'Daily efficiency'!BN487","v":139.15568653885936},{"$f":"K486*'Daily efficiency'!BO487","v":0},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},227.03412190054516,1344.2356110024916,24.404714992929339,200.87176142520045,50.350309292459606,0,{"$f":"(V486+AB486)-(VLOOKUP($A486,Assumptions!$A$43:$M$98,11,FALSE)*F486)","v":{"$error":"#N/A"}},{"$f":"(W486+AC486)-(VLOOKUP($A486,Assumptions!$A$43:$R$98,16,FALSE)*G486)","v":{"$error":"#N/A"}},{"$f":"(X486+AD486)-VLOOKUP($A486,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A486,Assumptions!$A$44:$M$98,11,FALSE)*$H486)","v":{"$error":"#N/A"}},{"$f":"(Y486+AE486)-VLOOKUP($A486,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A486,Assumptions!$A$43:$R$98,16,FALSE)*I486)","v":{"$error":"#N/A"}},{"$f":"(Z486+AF486)-(VLOOKUP($A486,Assumptions!$A$43:$M$98,11,FALSE)*J486)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B486","v":2062},{"$f":"'Gas Use Per Customer'!C486","v":5},55,{"$f":"'Gas Use Per Customer'!P486","v":161.52153556681762},{"$f":"'Gas Use Per Customer'!R486","v":27.216111908182793},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.772889526546237},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.36938201013587},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7216111908182796},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.152153556681764},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7216111908182796},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F487*'Daily efficiency'!BJ488","v":323.88010589565442},{"$f":"G487*'Daily efficiency'!BK488","v":2497.6051739702966},{"$f":"H487*'Daily efficiency'!BL488","v":34.192809601669644},{"$f":"I487*'Daily efficiency'!BM488","v":378.60647936862074},{"$f":"J487*'Daily efficiency'!BN488","v":79.74320789097554},{"$f":"K487*'Daily efficiency'!BO488","v":0},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},117.18862456236667,860.07152653854996,12.371887788728531,130.37635254027074,28.853259835431196,0,{"$f":"(V487+AB487)-(VLOOKUP($A487,Assumptions!$A$43:$M$98,11,FALSE)*F487)","v":{"$error":"#N/A"}},{"$f":"(W487+AC487)-(VLOOKUP($A487,Assumptions!$A$43:$R$98,16,FALSE)*G487)","v":{"$error":"#N/A"}},{"$f":"(X487+AD487)-VLOOKUP($A487,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A487,Assumptions!$A$44:$M$98,11,FALSE)*$H487)","v":{"$error":"#N/A"}},{"$f":"(Y487+AE487)-VLOOKUP($A487,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A487,Assumptions!$A$43:$R$98,16,FALSE)*I487)","v":{"$error":"#N/A"}},{"$f":"(Z487+AF487)-(VLOOKUP($A487,Assumptions!$A$43:$M$98,11,FALSE)*J487)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B487","v":2062},{"$f":"'Gas Use Per Customer'!C487","v":6},58,{"$f":"'Gas Use Per Customer'!P487","v":135.50523053305113},{"$f":"'Gas Use Per Customer'!R487","v":19.980560929845321},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.984448743876257},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":121.95470747974602},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9980560929845321},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.550523053305113},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9980560929845321},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F488*'Daily efficiency'!BJ489","v":223.36422760096607},{"$f":"G488*'Daily efficiency'!BK489","v":2090.0275623368539},{"$f":"H488*'Daily efficiency'!BL489","v":24.532323000720567},{"$f":"I488*'Daily efficiency'!BM489","v":317.62426036947198},{"$f":"J488*'Daily efficiency'!BN489","v":58.543043524446766},{"$f":"K488*'Daily efficiency'!BO489","v":0},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},80.81924802576718,719.71871886748443,8.8764611886979399,109.37660817197622,21.182464200301887,0,{"$f":"(V488+AB488)-(VLOOKUP($A488,Assumptions!$A$43:$M$98,11,FALSE)*F488)","v":{"$error":"#N/A"}},{"$f":"(W488+AC488)-(VLOOKUP($A488,Assumptions!$A$43:$R$98,16,FALSE)*G488)","v":{"$error":"#N/A"}},{"$f":"(X488+AD488)-VLOOKUP($A488,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A488,Assumptions!$A$44:$M$98,11,FALSE)*$H488)","v":{"$error":"#N/A"}},{"$f":"(Y488+AE488)-VLOOKUP($A488,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A488,Assumptions!$A$43:$R$98,16,FALSE)*I488)","v":{"$error":"#N/A"}},{"$f":"(Z488+AF488)-(VLOOKUP($A488,Assumptions!$A$43:$M$98,11,FALSE)*J488)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B488","v":2062},{"$f":"'Gas Use Per Customer'!C488","v":7},61,{"$f":"'Gas Use Per Customer'!P488","v":120.16290561005366},{"$f":"'Gas Use Per Customer'!R488","v":16.655750601833262},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.324600481466611},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.14661504904829},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6655750601833264},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.016290561005366},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6655750601833264},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F489*'Daily efficiency'!BJ490","v":196.09323600833841},{"$f":"G489*'Daily efficiency'!BK490","v":1851.817965565383},{"$f":"H489*'Daily efficiency'!BL490","v":6.5968029726216404},{"$f":"I489*'Daily efficiency'!BM490","v":90.858661532247027},{"$f":"J489*'Daily efficiency'!BN490","v":32.271859996745626},{"$f":"K489*'Daily efficiency'!BO490","v":0},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},70.951862110370698,637.68922370685016,2.3869026000612847,31.28795076888261,11.676836015072531,0,{"$f":"(V489+AB489)-(VLOOKUP($A489,Assumptions!$A$43:$M$98,11,FALSE)*F489)","v":{"$error":"#N/A"}},{"$f":"(W489+AC489)-(VLOOKUP($A489,Assumptions!$A$43:$R$98,16,FALSE)*G489)","v":{"$error":"#N/A"}},{"$f":"(X489+AD489)-VLOOKUP($A489,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A489,Assumptions!$A$44:$M$98,11,FALSE)*$H489)","v":{"$error":"#N/A"}},{"$f":"(Y489+AE489)-VLOOKUP($A489,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A489,Assumptions!$A$43:$R$98,16,FALSE)*I489)","v":{"$error":"#N/A"}},{"$f":"(Z489+AF489)-(VLOOKUP($A489,Assumptions!$A$43:$M$98,11,FALSE)*J489)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B489","v":2062},{"$f":"'Gas Use Per Customer'!C489","v":8},61,{"$f":"'Gas Use Per Customer'!P489","v":155.74338158913798},{"$f":"'Gas Use Per Customer'!R489","v":20.229752340746852},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.183801872597481},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.16904343022418},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0229752340746852},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.574338158913799},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0229752340746852},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F490*'Daily efficiency'!BJ491","v":239.81390788028747},{"$f":"G490*'Daily efficiency'!BK491","v":2314.8280390485916},{"$f":"H490*'Daily efficiency'!BL491","v":0},{"$f":"I490*'Daily efficiency'!BM491","v":0},{"$f":"J490*'Daily efficiency'!BN491","v":29.63658717919412},{"$f":"K490*'Daily efficiency'!BO491","v":0},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},86.771189411896714,797.1306697983473,0,0,10.723322689573779,0,{"$f":"(V490+AB490)-(VLOOKUP($A490,Assumptions!$A$43:$M$98,11,FALSE)*F490)","v":{"$error":"#N/A"}},{"$f":"(W490+AC490)-(VLOOKUP($A490,Assumptions!$A$43:$R$98,16,FALSE)*G490)","v":{"$error":"#N/A"}},{"$f":"(X490+AD490)-VLOOKUP($A490,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A490,Assumptions!$A$44:$M$98,11,FALSE)*$H490)","v":{"$error":"#N/A"}},{"$f":"(Y490+AE490)-VLOOKUP($A490,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A490,Assumptions!$A$43:$R$98,16,FALSE)*I490)","v":{"$error":"#N/A"}},{"$f":"(Z490+AF490)-(VLOOKUP($A490,Assumptions!$A$43:$M$98,11,FALSE)*J490)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B490","v":2062},{"$f":"'Gas Use Per Customer'!C490","v":9},57,{"$f":"'Gas Use Per Customer'!P490","v":147.77798139941601},{"$f":"'Gas Use Per Customer'!R490","v":22.0414743576438},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.63317948611504},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.0001832594744},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.20414743576438},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.777798139941602},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.20414743576438},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F491*'Daily efficiency'!BJ492","v":261.6405807558105},{"$f":"G491*'Daily efficiency'!BK492","v":2342.0992948738281},{"$f":"H491*'Daily efficiency'!BL492","v":0},{"$f":"I491*'Daily efficiency'!BM492","v":0},{"$f":"J491*'Daily efficiency'!BN492","v":32.290759933948152},{"$f":"K491*'Daily efficiency'!BO492","v":0},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},94.668672852510781,806.52175805868637,0,0,11.683674526005317,0,{"$f":"(V491+AB491)-(VLOOKUP($A491,Assumptions!$A$43:$M$98,11,FALSE)*F491)","v":{"$error":"#N/A"}},{"$f":"(W491+AC491)-(VLOOKUP($A491,Assumptions!$A$43:$R$98,16,FALSE)*G491)","v":{"$error":"#N/A"}},{"$f":"(X491+AD491)-VLOOKUP($A491,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A491,Assumptions!$A$44:$M$98,11,FALSE)*$H491)","v":{"$error":"#N/A"}},{"$f":"(Y491+AE491)-VLOOKUP($A491,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A491,Assumptions!$A$43:$R$98,16,FALSE)*I491)","v":{"$error":"#N/A"}},{"$f":"(Z491+AF491)-(VLOOKUP($A491,Assumptions!$A$43:$M$98,11,FALSE)*J491)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B491","v":2062},{"$f":"'Gas Use Per Customer'!C491","v":10},52,{"$f":"'Gas Use Per Customer'!P491","v":217.73230212885605},{"$f":"'Gas Use Per Customer'!R491","v":44.165252032499382},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.33220162599951},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":195.95907191597044},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4165252032499387},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.773230212885608},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4165252032499387},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F492*'Daily efficiency'!BJ493","v":502.41402398839074},{"$f":"G492*'Daily efficiency'!BK493","v":3394.4055086224248},{"$f":"H492*'Daily efficiency'!BL493","v":48.978789608858683},{"$f":"I492*'Daily efficiency'!BM493","v":460.97440172003496},{"$f":"J492*'Daily efficiency'!BN493","v":123.14269546545428},{"$f":"K492*'Daily efficiency'!BO493","v":0},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},181.78704823263234,1168.892328506392,17.721857201198038,158.74044525312166,44.556373929148442,0,{"$f":"(V492+AB492)-(VLOOKUP($A492,Assumptions!$A$43:$M$98,11,FALSE)*F492)","v":{"$error":"#N/A"}},{"$f":"(W492+AC492)-(VLOOKUP($A492,Assumptions!$A$43:$R$98,16,FALSE)*G492)","v":{"$error":"#N/A"}},{"$f":"(X492+AD492)-VLOOKUP($A492,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A492,Assumptions!$A$44:$M$98,11,FALSE)*$H492)","v":{"$error":"#N/A"}},{"$f":"(Y492+AE492)-VLOOKUP($A492,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A492,Assumptions!$A$43:$R$98,16,FALSE)*I492)","v":{"$error":"#N/A"}},{"$f":"(Z492+AF492)-(VLOOKUP($A492,Assumptions!$A$43:$M$98,11,FALSE)*J492)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B492","v":2062},{"$f":"'Gas Use Per Customer'!C492","v":11},46,{"$f":"'Gas Use Per Customer'!P492","v":326.77352572107242},{"$f":"'Gas Use Per Customer'!R492","v":73.91206991318866},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.173620973956599},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.032057716321717},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.347241947913197},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":228.74146800475069},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3912069913188665},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F493*'Daily efficiency'!BJ494","v":351.16420391893439},{"$f":"G493*'Daily efficiency'!BK494","v":1691.0282125607582},{"$f":"H493*'Daily efficiency'!BL494","v":577.49963958838066},{"$f":"I493*'Daily efficiency'!BM494","v":5361.700010031358},{"$f":"J493*'Daily efficiency'!BN494","v":216.56236484564269},{"$f":"K493*'Daily efficiency'!BO494","v":0},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},127.06075274057308,582.31990842848234,208.95506459550296,1846.3468768119519,78.358149223313589,0,{"$f":"(V493+AB493)-(VLOOKUP($A493,Assumptions!$A$43:$M$98,11,FALSE)*F493)","v":{"$error":"#N/A"}},{"$f":"(W493+AC493)-(VLOOKUP($A493,Assumptions!$A$43:$R$98,16,FALSE)*G493)","v":{"$error":"#N/A"}},{"$f":"(X493+AD493)-VLOOKUP($A493,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A493,Assumptions!$A$44:$M$98,11,FALSE)*$H493)","v":{"$error":"#N/A"}},{"$f":"(Y493+AE493)-VLOOKUP($A493,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A493,Assumptions!$A$43:$R$98,16,FALSE)*I493)","v":{"$error":"#N/A"}},{"$f":"(Z493+AF493)-(VLOOKUP($A493,Assumptions!$A$43:$M$98,11,FALSE)*J493)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B493","v":2062},{"$f":"'Gas Use Per Customer'!C493","v":12},37,{"$f":"'Gas Use Per Customer'!P493","v":483.22790624410555},{"$f":"'Gas Use Per Customer'!R493","v":110.1172163011294},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.03516489033882},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.96837187323166},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.070329780677639},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.25953437087389},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.011721630112941},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F494*'Daily efficiency'!BJ495","v":593.32872255510313},{"$f":"G494*'Daily efficiency'!BK495","v":2575.5725608422654},{"$f":"H494*'Daily efficiency'!BL495","v":1086.9961698882437},{"$f":"I494*'Daily efficiency'!BM495","v":7928.8034856532877},{"$f":"J494*'Daily efficiency'!BN495","v":322.643443762309},{"$f":"K494*'Daily efficiency'!BO495","v":0},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.16956917229046059},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.15779827401275251},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17478930978753121},{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20402890348027247},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},214.68245700765505,886.92025753336873,393.30475609639183,2730.3507330142565,116.74116659314579,0,{"$f":"(V494+AB494)-(VLOOKUP($A494,Assumptions!$A$43:$M$98,11,FALSE)*F494)","v":{"$error":"#N/A"}},{"$f":"(W494+AC494)-(VLOOKUP($A494,Assumptions!$A$43:$R$98,16,FALSE)*G494)","v":{"$error":"#N/A"}},{"$f":"(X494+AD494)-VLOOKUP($A494,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A494,Assumptions!$A$44:$M$98,11,FALSE)*$H494)","v":{"$error":"#N/A"}},{"$f":"(Y494+AE494)-VLOOKUP($A494,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A494,Assumptions!$A$43:$R$98,16,FALSE)*I494)","v":{"$error":"#N/A"}},{"$f":"(Z494+AF494)-(VLOOKUP($A494,Assumptions!$A$43:$M$98,11,FALSE)*J494)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B494","v":2063},{"$f":"'Gas Use Per Customer'!C494","v":1},40,{"$f":"'Gas Use Per Customer'!P494","v":484.1312929011321},{"$f":"'Gas Use Per Customer'!R494","v":102.37224307792509},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.711672923377527},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.23938787033961},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.423345846755055},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.89190503079243},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.237224307792509},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F495*'Daily efficiency'!BJ496","v":546.14395123387681},{"$f":"G495*'Daily efficiency'!BK496","v":2586.6850196594005},{"$f":"H495*'Daily efficiency'!BL496","v":1028.4023047485271},{"$f":"I495*'Daily efficiency'!BM496","v":7943.6262539217787},{"$f":"J495*'Daily efficiency'!BN496","v":299.95067221832034},{"$f":"K495*'Daily efficiency'!BO496","v":0},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},201.10498634360792,906.5021933959008,378.68556629609486,2783.838993912575,110.44995683636098,0,{"$f":"(V495+AB495)-(VLOOKUP($A495,Assumptions!$A$43:$M$98,11,FALSE)*F495)","v":{"$error":"#N/A"}},{"$f":"(W495+AC495)-(VLOOKUP($A495,Assumptions!$A$43:$R$98,16,FALSE)*G495)","v":{"$error":"#N/A"}},{"$f":"(X495+AD495)-VLOOKUP($A495,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A495,Assumptions!$A$44:$M$98,11,FALSE)*$H495)","v":{"$error":"#N/A"}},{"$f":"(Y495+AE495)-VLOOKUP($A495,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A495,Assumptions!$A$43:$R$98,16,FALSE)*I495)","v":{"$error":"#N/A"}},{"$f":"(Z495+AF495)-(VLOOKUP($A495,Assumptions!$A$43:$M$98,11,FALSE)*J495)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B495","v":2063},{"$f":"'Gas Use Per Customer'!C495","v":2},45,{"$f":"'Gas Use Per Customer'!P495","v":396.19827704126726},{"$f":"'Gas Use Per Customer'!R495","v":82.116080648690868},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.634824194607258},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.85948311238018},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.269648389214517},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":277.33879392888707},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2116080648690879},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F496*'Daily efficiency'!BJ497","v":449.73027304808733},{"$f":"G496*'Daily efficiency'!BK497","v":2116.8640884504889},{"$f":"H496*'Daily efficiency'!BL497","v":824.91468445941985},{"$f":"I496*'Daily efficiency'!BM497","v":6500.8213296931144},{"$f":"J496*'Daily efficiency'!BN497","v":240.60011630066415},{"$f":"K496*'Daily efficiency'!BO497","v":0},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},165.60286022633619,741.8537335303613,303.75591632582564,2278.208884906142,88.595475595032482,0,{"$f":"(V496+AB496)-(VLOOKUP($A496,Assumptions!$A$43:$M$98,11,FALSE)*F496)","v":{"$error":"#N/A"}},{"$f":"(W496+AC496)-(VLOOKUP($A496,Assumptions!$A$43:$R$98,16,FALSE)*G496)","v":{"$error":"#N/A"}},{"$f":"(X496+AD496)-VLOOKUP($A496,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A496,Assumptions!$A$44:$M$98,11,FALSE)*$H496)","v":{"$error":"#N/A"}},{"$f":"(Y496+AE496)-VLOOKUP($A496,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A496,Assumptions!$A$43:$R$98,16,FALSE)*I496)","v":{"$error":"#N/A"}},{"$f":"(Z496+AF496)-(VLOOKUP($A496,Assumptions!$A$43:$M$98,11,FALSE)*J496)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B496","v":2063},{"$f":"'Gas Use Per Customer'!C496","v":3},47,{"$f":"'Gas Use Per Customer'!P496","v":318.1206654815644},{"$f":"'Gas Use Per Customer'!R496","v":64.976507028214243},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.492952108464273},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.436199644469312},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":38.985904216928546},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.68446583709508},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.4976507028214243},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F497*'Daily efficiency'!BJ498","v":339.71911886276024},{"$f":"G497*'Daily efficiency'!BK498","v":1695.5619625107129},{"$f":"H497*'Daily efficiency'!BL498","v":641.40028820961982},{"$f":"I497*'Daily efficiency'!BM498","v":5219.7238792215112},{"$f":"J497*'Daily efficiency'!BN498","v":190.38116559266763},{"$f":"K497*'Daily efficiency'!BO498","v":0},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},125.09377537773257,594.20865948997778,236.18094809942249,1829.2490618197885,70.103498574129588,0,{"$f":"(V497+AB497)-(VLOOKUP($A497,Assumptions!$A$43:$M$98,11,FALSE)*F497)","v":{"$error":"#N/A"}},{"$f":"(W497+AC497)-(VLOOKUP($A497,Assumptions!$A$43:$R$98,16,FALSE)*G497)","v":{"$error":"#N/A"}},{"$f":"(X497+AD497)-VLOOKUP($A497,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A497,Assumptions!$A$44:$M$98,11,FALSE)*$H497)","v":{"$error":"#N/A"}},{"$f":"(Y497+AE497)-VLOOKUP($A497,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A497,Assumptions!$A$43:$R$98,16,FALSE)*I497)","v":{"$error":"#N/A"}},{"$f":"(Z497+AF497)-(VLOOKUP($A497,Assumptions!$A$43:$M$98,11,FALSE)*J497)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B497","v":2063},{"$f":"'Gas Use Per Customer'!C497","v":4},51,{"$f":"'Gas Use Per Customer'!P497","v":248.97805088462712},{"$f":"'Gas Use Per Customer'!R497","v":47.516441065810902},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.013152852648723},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":224.08024579616441},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7516441065810904},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.897805088462714},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7516441065810904},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F498*'Daily efficiency'!BJ499","v":627.76994065565123},{"$f":"G498*'Daily efficiency'!BK499","v":3905.4868389611152},{"$f":"H498*'Daily efficiency'!BL499","v":67.481250635711362},{"$f":"I498*'Daily efficiency'!BM499","v":583.60455127356636},{"$f":"J498*'Daily efficiency'!BN499","v":139.22317232282589},{"$f":"K498*'Daily efficiency'!BO499","v":0},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},231.16188517195332,1368.6754896285147,24.848423125229939,204.52386037901866,51.265740663134814,0,{"$f":"(V498+AB498)-(VLOOKUP($A498,Assumptions!$A$43:$M$98,11,FALSE)*F498)","v":{"$error":"#N/A"}},{"$f":"(W498+AC498)-(VLOOKUP($A498,Assumptions!$A$43:$R$98,16,FALSE)*G498)","v":{"$error":"#N/A"}},{"$f":"(X498+AD498)-VLOOKUP($A498,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A498,Assumptions!$A$44:$M$98,11,FALSE)*$H498)","v":{"$error":"#N/A"}},{"$f":"(Y498+AE498)-VLOOKUP($A498,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A498,Assumptions!$A$43:$R$98,16,FALSE)*I498)","v":{"$error":"#N/A"}},{"$f":"(Z498+AF498)-(VLOOKUP($A498,Assumptions!$A$43:$M$98,11,FALSE)*J498)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B498","v":2063},{"$f":"'Gas Use Per Customer'!C498","v":5},55,{"$f":"'Gas Use Per Customer'!P498","v":161.59986802829525},{"$f":"'Gas Use Per Customer'!R498","v":27.229310798535941},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.783448638828755},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.43988122546574},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7229310798535944},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.159986802829525},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7229310798535944},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F499*'Daily efficiency'!BJ500","v":324.03717675205394},{"$f":"G499*'Daily efficiency'!BK500","v":2498.8164276919124},{"$f":"H499*'Daily efficiency'!BL500","v":34.209391953561827},{"$f":"I499*'Daily efficiency'!BM500","v":378.79009065832429},{"$f":"J499*'Daily efficiency'!BN500","v":79.781880639710266},{"$f":"K499*'Daily efficiency'!BO500","v":0},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},119.31925980012744,875.708698732362,12.596824126864819,132.74675710752621,29.377848056849565,0,{"$f":"(V499+AB499)-(VLOOKUP($A499,Assumptions!$A$43:$M$98,11,FALSE)*F499)","v":{"$error":"#N/A"}},{"$f":"(W499+AC499)-(VLOOKUP($A499,Assumptions!$A$43:$R$98,16,FALSE)*G499)","v":{"$error":"#N/A"}},{"$f":"(X499+AD499)-VLOOKUP($A499,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A499,Assumptions!$A$44:$M$98,11,FALSE)*$H499)","v":{"$error":"#N/A"}},{"$f":"(Y499+AE499)-VLOOKUP($A499,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A499,Assumptions!$A$43:$R$98,16,FALSE)*I499)","v":{"$error":"#N/A"}},{"$f":"(Z499+AF499)-(VLOOKUP($A499,Assumptions!$A$43:$M$98,11,FALSE)*J499)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B499","v":2063},{"$f":"'Gas Use Per Customer'!C499","v":6},58,{"$f":"'Gas Use Per Customer'!P499","v":135.57094596977913},{"$f":"'Gas Use Per Customer'!R499","v":19.990250823603734},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.992200658882988},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":122.01385137280123},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9990250823603735},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.557094596977914},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9990250823603735},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F500*'Daily efficiency'!BJ501","v":223.47255166866782},{"$f":"G500*'Daily efficiency'!BK501","v":2091.0411547531189},{"$f":"H500*'Daily efficiency'!BL501","v":24.54422034456185},{"$f":"I500*'Daily efficiency'!BM501","v":317.77829735316243},{"$f":"J500*'Daily efficiency'!BN501","v":58.571434913158917},{"$f":"K500*'Daily efficiency'!BO501","v":0},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},82.288642673721114,732.80410210687046,9.0378463151629269,111.36521121624133,21.567587797547876,0,{"$f":"(V500+AB500)-(VLOOKUP($A500,Assumptions!$A$43:$M$98,11,FALSE)*F500)","v":{"$error":"#N/A"}},{"$f":"(W500+AC500)-(VLOOKUP($A500,Assumptions!$A$43:$R$98,16,FALSE)*G500)","v":{"$error":"#N/A"}},{"$f":"(X500+AD500)-VLOOKUP($A500,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A500,Assumptions!$A$44:$M$98,11,FALSE)*$H500)","v":{"$error":"#N/A"}},{"$f":"(Y500+AE500)-VLOOKUP($A500,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A500,Assumptions!$A$43:$R$98,16,FALSE)*I500)","v":{"$error":"#N/A"}},{"$f":"(Z500+AF500)-(VLOOKUP($A500,Assumptions!$A$43:$M$98,11,FALSE)*J500)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B500","v":2063},{"$f":"'Gas Use Per Customer'!C500","v":7},61,{"$f":"'Gas Use Per Customer'!P500","v":120.22118054002944},{"$f":"'Gas Use Per Customer'!R500","v":16.663828075451999},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.331062460361601},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.19906248602649},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6663828075452001},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.022118054002945},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6663828075452001},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F501*'Daily efficiency'!BJ502","v":196.18833457090309},{"$f":"G501*'Daily efficiency'!BK502","v":1852.7160344138629},{"$f":"H501*'Daily efficiency'!BL502","v":6.6000021981175774},{"$f":"I501*'Daily efficiency'!BM502","v":90.902724898654512},{"$f":"J501*'Daily efficiency'!BN502","v":32.287510753291095},{"$f":"K501*'Daily efficiency'!BO502","v":0},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},72.241855385414596,649.2832084971318,2.4302994639444924,31.856804705640151,11.889135445773904,0,{"$f":"(V501+AB501)-(VLOOKUP($A501,Assumptions!$A$43:$M$98,11,FALSE)*F501)","v":{"$error":"#N/A"}},{"$f":"(W501+AC501)-(VLOOKUP($A501,Assumptions!$A$43:$R$98,16,FALSE)*G501)","v":{"$error":"#N/A"}},{"$f":"(X501+AD501)-VLOOKUP($A501,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A501,Assumptions!$A$44:$M$98,11,FALSE)*$H501)","v":{"$error":"#N/A"}},{"$f":"(Y501+AE501)-VLOOKUP($A501,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A501,Assumptions!$A$43:$R$98,16,FALSE)*I501)","v":{"$error":"#N/A"}},{"$f":"(Z501+AF501)-(VLOOKUP($A501,Assumptions!$A$43:$M$98,11,FALSE)*J501)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B501","v":2063},{"$f":"'Gas Use Per Customer'!C501","v":8},61,{"$f":"'Gas Use Per Customer'!P501","v":155.81891184209101},{"$f":"'Gas Use Per Customer'!R501","v":20.2395630838801},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.191650467104079},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.23702065788191},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0239563083880099},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.581891184209102},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0239563083880099},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F502*'Daily efficiency'!BJ503","v":239.93020948449717},{"$f":"G502*'Daily efficiency'!BK503","v":2315.9506520646196},{"$f":"H502*'Daily efficiency'!BL503","v":0},{"$f":"I502*'Daily efficiency'!BM503","v":0},{"$f":"J502*'Daily efficiency'!BN503","v":29.650959917884329},{"$f":"K502*'Daily efficiency'!BO503","v":0},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},88.34879777169968,811.62349877824818,0,0,10.91828605972688,0,{"$f":"(V502+AB502)-(VLOOKUP($A502,Assumptions!$A$43:$M$98,11,FALSE)*F502)","v":{"$error":"#N/A"}},{"$f":"(W502+AC502)-(VLOOKUP($A502,Assumptions!$A$43:$R$98,16,FALSE)*G502)","v":{"$error":"#N/A"}},{"$f":"(X502+AD502)-VLOOKUP($A502,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A502,Assumptions!$A$44:$M$98,11,FALSE)*$H502)","v":{"$error":"#N/A"}},{"$f":"(Y502+AE502)-VLOOKUP($A502,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A502,Assumptions!$A$43:$R$98,16,FALSE)*I502)","v":{"$error":"#N/A"}},{"$f":"(Z502+AF502)-(VLOOKUP($A502,Assumptions!$A$43:$M$98,11,FALSE)*J502)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B502","v":2063},{"$f":"'Gas Use Per Customer'!C502","v":9},57,{"$f":"'Gas Use Per Customer'!P502","v":147.84964870368344},{"$f":"'Gas Use Per Customer'!R502","v":22.052163724451578},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.641730979561263},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.06468383331512},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2052163724451579},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.784964870368345},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2052163724451579},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F503*'Daily efficiency'!BJ504","v":261.76746755540108},{"$f":"G503*'Daily efficiency'!BK504","v":2343.2351335231369},{"$f":"H503*'Daily efficiency'!BL504","v":0},{"$f":"I503*'Daily efficiency'!BM504","v":0},{"$f":"J503*'Daily efficiency'!BN504","v":32.306419856321547},{"$f":"K503*'Daily efficiency'!BO504","v":0},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},96.389867303293471,821.18532872655499,0,0,11.896098289357758,0,{"$f":"(V503+AB503)-(VLOOKUP($A503,Assumptions!$A$43:$M$98,11,FALSE)*F503)","v":{"$error":"#N/A"}},{"$f":"(W503+AC503)-(VLOOKUP($A503,Assumptions!$A$43:$R$98,16,FALSE)*G503)","v":{"$error":"#N/A"}},{"$f":"(X503+AD503)-VLOOKUP($A503,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A503,Assumptions!$A$44:$M$98,11,FALSE)*$H503)","v":{"$error":"#N/A"}},{"$f":"(Y503+AE503)-VLOOKUP($A503,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A503,Assumptions!$A$43:$R$98,16,FALSE)*I503)","v":{"$error":"#N/A"}},{"$f":"(Z503+AF503)-(VLOOKUP($A503,Assumptions!$A$43:$M$98,11,FALSE)*J503)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B503","v":2063},{"$f":"'Gas Use Per Customer'!C503","v":10},52,{"$f":"'Gas Use Per Customer'!P503","v":217.83789490389438},{"$f":"'Gas Use Per Customer'!R503","v":44.186670680429806},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.349336544343849},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":196.05410541350494},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4186670680429811},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.783789490389438},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4186670680429811},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F504*'Daily efficiency'!BJ505","v":502.65767773426313},{"$f":"G504*'Daily efficiency'!BK505","v":3396.0516800621076},{"$f":"H504*'Daily efficiency'!BL505","v":49.00254265910548},{"$f":"I504*'Daily efficiency'!BM505","v":461.19795865588384},{"$f":"J504*'Daily efficiency'!BN505","v":123.2024154923532},{"$f":"K504*'Daily efficiency'!BO505","v":0},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},185.09216331679173,1190.1442477397179,18.044062650510586,161.62654437389543,45.366464334380289,0,{"$f":"(V504+AB504)-(VLOOKUP($A504,Assumptions!$A$43:$M$98,11,FALSE)*F504)","v":{"$error":"#N/A"}},{"$f":"(W504+AC504)-(VLOOKUP($A504,Assumptions!$A$43:$R$98,16,FALSE)*G504)","v":{"$error":"#N/A"}},{"$f":"(X504+AD504)-VLOOKUP($A504,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A504,Assumptions!$A$44:$M$98,11,FALSE)*$H504)","v":{"$error":"#N/A"}},{"$f":"(Y504+AE504)-VLOOKUP($A504,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A504,Assumptions!$A$43:$R$98,16,FALSE)*I504)","v":{"$error":"#N/A"}},{"$f":"(Z504+AF504)-(VLOOKUP($A504,Assumptions!$A$43:$M$98,11,FALSE)*J504)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B504","v":2063},{"$f":"'Gas Use Per Customer'!C504","v":11},46,{"$f":"'Gas Use Per Customer'!P504","v":326.93199978786259},{"$f":"'Gas Use Per Customer'!R504","v":73.947914757957406},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.184374427387223},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.079599936358775},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.368748854774445},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":228.8523998515038},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3947914757957411},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F505*'Daily efficiency'!BJ506","v":351.33450663664473},{"$f":"G505*'Daily efficiency'!BK506","v":1691.8483038374616},{"$f":"H505*'Daily efficiency'!BL506","v":577.77970730884044},{"$f":"I505*'Daily efficiency'!BM506","v":5364.3002525192514},{"$f":"J505*'Daily efficiency'!BN506","v":216.66739024081511},{"$f":"K505*'Daily efficiency'!BO506","v":0},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},129.37087557149164,592.90721006446199,212.75412807455939,1879.9157639932457,79.782798027959743,0,{"$f":"(V505+AB505)-(VLOOKUP($A505,Assumptions!$A$43:$M$98,11,FALSE)*F505)","v":{"$error":"#N/A"}},{"$f":"(W505+AC505)-(VLOOKUP($A505,Assumptions!$A$43:$R$98,16,FALSE)*G505)","v":{"$error":"#N/A"}},{"$f":"(X505+AD505)-VLOOKUP($A505,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A505,Assumptions!$A$44:$M$98,11,FALSE)*$H505)","v":{"$error":"#N/A"}},{"$f":"(Y505+AE505)-VLOOKUP($A505,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A505,Assumptions!$A$43:$R$98,16,FALSE)*I505)","v":{"$error":"#N/A"}},{"$f":"(Z505+AF505)-(VLOOKUP($A505,Assumptions!$A$43:$M$98,11,FALSE)*J505)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B505","v":2063},{"$f":"'Gas Use Per Customer'!C505","v":12},37,{"$f":"'Gas Use Per Customer'!P505","v":483.46225537419485},{"$f":"'Gas Use Per Customer'!R505","v":110.17061941281766},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.051185823845294},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.03867661225846},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.102371647690589},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.42357876193637},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.017061941281767},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F506*'Daily efficiency'!BJ507","v":593.61646684344237},{"$f":"G506*'Daily efficiency'!BK507","v":2576.821626099706},{"$f":"H506*'Daily efficiency'!BL507","v":1087.5233261297028},{"$f":"I506*'Daily efficiency'!BM507","v":7932.6486861797921},{"$f":"J506*'Daily efficiency'!BN507","v":322.79991487955562},{"$f":"K506*'Daily efficiency'!BO507","v":0},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.17256846131833695},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16058936289684267},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.17788093105308667},{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.20763770597256637},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},218.58565161837552,903.04557311618566,400.45552670785088,2779.9919119676797,118.8636664873935,0,{"$f":"(V506+AB506)-(VLOOKUP($A506,Assumptions!$A$43:$M$98,11,FALSE)*F506)","v":{"$error":"#N/A"}},{"$f":"(W506+AC506)-(VLOOKUP($A506,Assumptions!$A$43:$R$98,16,FALSE)*G506)","v":{"$error":"#N/A"}},{"$f":"(X506+AD506)-VLOOKUP($A506,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A506,Assumptions!$A$44:$M$98,11,FALSE)*$H506)","v":{"$error":"#N/A"}},{"$f":"(Y506+AE506)-VLOOKUP($A506,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A506,Assumptions!$A$43:$R$98,16,FALSE)*I506)","v":{"$error":"#N/A"}},{"$f":"(Z506+AF506)-(VLOOKUP($A506,Assumptions!$A$43:$M$98,11,FALSE)*J506)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B506","v":2064},{"$f":"'Gas Use Per Customer'!C506","v":1},40,{"$f":"'Gas Use Per Customer'!P506","v":484.36596633443349},{"$f":"'Gas Use Per Customer'!R506","v":102.42186607505444},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":30.726559822516329},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.30978990033003},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":61.453119645032658},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":339.05617643410341},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":10.242186607505445},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F507*'Daily efficiency'!BJ508","v":546.40868412347129},{"$f":"G507*'Daily efficiency'!BK508","v":2587.9388660092104},{"$f":"H507*'Daily efficiency'!BL508","v":1028.9008031996893},{"$f":"I507*'Daily efficiency'!BM508","v":7947.4767756153879},{"$f":"J507*'Daily efficiency'!BN508","v":300.09606759990936},{"$f":"K507*'Daily efficiency'!BO508","v":0},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},204.69942438507979,922.70450656506659,385.4539802971546,2833.5957749998197,112.42407758667009,0,{"$f":"(V507+AB507)-(VLOOKUP($A507,Assumptions!$A$43:$M$98,11,FALSE)*F507)","v":{"$error":"#N/A"}},{"$f":"(W507+AC507)-(VLOOKUP($A507,Assumptions!$A$43:$R$98,16,FALSE)*G507)","v":{"$error":"#N/A"}},{"$f":"(X507+AD507)-VLOOKUP($A507,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A507,Assumptions!$A$44:$M$98,11,FALSE)*$H507)","v":{"$error":"#N/A"}},{"$f":"(Y507+AE507)-VLOOKUP($A507,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A507,Assumptions!$A$43:$R$98,16,FALSE)*I507)","v":{"$error":"#N/A"}},{"$f":"(Z507+AF507)-(VLOOKUP($A507,Assumptions!$A$43:$M$98,11,FALSE)*J507)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B507","v":2064},{"$f":"'Gas Use Per Customer'!C507","v":2},45,{"$f":"'Gas Use Per Customer'!P507","v":396.39032661811717},{"$f":"'Gas Use Per Customer'!R507","v":82.155884856470166},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.646765456941051},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.91709798543515},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.293530913882101},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":277.47322863268198},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2155884856470163},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F508*'Daily efficiency'!BJ509","v":448.46833528305814},{"$f":"G508*'Daily efficiency'!BK509","v":2117.8901980425635},{"$f":"H508*'Daily efficiency'!BL509","v":825.31454615814005},{"$f":"I508*'Daily efficiency'!BM509","v":6503.9724791500676},{"$f":"J508*'Daily efficiency'!BN509","v":240.71674262945746},{"$f":"K508*'Daily efficiency'!BO509","v":0},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},168.00832921358324,755.11321222102617,309.18507967386034,2318.9283162400552,90.178981571542579,0,{"$f":"(V508+AB508)-(VLOOKUP($A508,Assumptions!$A$43:$M$98,11,FALSE)*F508)","v":{"$error":"#N/A"}},{"$f":"(W508+AC508)-(VLOOKUP($A508,Assumptions!$A$43:$R$98,16,FALSE)*G508)","v":{"$error":"#N/A"}},{"$f":"(X508+AD508)-VLOOKUP($A508,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A508,Assumptions!$A$44:$M$98,11,FALSE)*$H508)","v":{"$error":"#N/A"}},{"$f":"(Y508+AE508)-VLOOKUP($A508,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A508,Assumptions!$A$43:$R$98,16,FALSE)*I508)","v":{"$error":"#N/A"}},{"$f":"(Z508+AF508)-(VLOOKUP($A508,Assumptions!$A$43:$M$98,11,FALSE)*J508)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B508","v":2064},{"$f":"'Gas Use Per Customer'!C508","v":3},47,{"$f":"'Gas Use Per Customer'!P508","v":318.27486842169111},{"$f":"'Gas Use Per Customer'!R508","v":65.008003153773245},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":19.502400946131974},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.482460526507325},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":39.004801892263949},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.79240789518377},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.5008003153773251},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F509*'Daily efficiency'!BJ510","v":339.88379124223809},{"$f":"G509*'Daily efficiency'!BK510","v":1696.3838539128019},{"$f":"H509*'Daily efficiency'!BL510","v":641.65852932640985},{"$f":"I509*'Daily efficiency'!BM510","v":5222.25404106311},{"$f":"J509*'Daily efficiency'!BN510","v":190.47344924055551},{"$f":"K509*'Daily efficiency'!BO510","v":0},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},127.32963154989538,604.82921270984423,240.38258435733903,1861.9440363934057,71.356489296520678,0,{"$f":"(V509+AB509)-(VLOOKUP($A509,Assumptions!$A$43:$M$98,11,FALSE)*F509)","v":{"$error":"#N/A"}},{"$f":"(W509+AC509)-(VLOOKUP($A509,Assumptions!$A$43:$R$98,16,FALSE)*G509)","v":{"$error":"#N/A"}},{"$f":"(X509+AD509)-VLOOKUP($A509,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A509,Assumptions!$A$44:$M$98,11,FALSE)*$H509)","v":{"$error":"#N/A"}},{"$f":"(Y509+AE509)-VLOOKUP($A509,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A509,Assumptions!$A$43:$R$98,16,FALSE)*I509)","v":{"$error":"#N/A"}},{"$f":"(Z509+AF509)-(VLOOKUP($A509,Assumptions!$A$43:$M$98,11,FALSE)*J509)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B509","v":2064},{"$f":"'Gas Use Per Customer'!C509","v":4},51,{"$f":"'Gas Use Per Customer'!P509","v":249.09873825781395},{"$f":"'Gas Use Per Customer'!R509","v":47.539473756584449},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.03157900526756},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":224.18886443203255},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.7539473756584449},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":24.909873825781396},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.7539473756584449},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F510*'Daily efficiency'!BJ511","v":628.07424019062739},{"$f":"G510*'Daily efficiency'!BK511","v":3902.3576101351318},{"$f":"H510*'Daily efficiency'!BL511","v":66.813085671891471},{"$f":"I510*'Daily efficiency'!BM511","v":583.8874424763161},{"$f":"J510*'Daily efficiency'!BN511","v":139.29065810679236},{"$f":"K510*'Daily efficiency'!BO511","v":0},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},235.29354341130087,1391.3477634240817,25.029983189902456,208.1794054627141,52.182035837183662,0,{"$f":"(V510+AB510)-(VLOOKUP($A510,Assumptions!$A$43:$M$98,11,FALSE)*F510)","v":{"$error":"#N/A"}},{"$f":"(W510+AC510)-(VLOOKUP($A510,Assumptions!$A$43:$R$98,16,FALSE)*G510)","v":{"$error":"#N/A"}},{"$f":"(X510+AD510)-VLOOKUP($A510,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A510,Assumptions!$A$44:$M$98,11,FALSE)*$H510)","v":{"$error":"#N/A"}},{"$f":"(Y510+AE510)-VLOOKUP($A510,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A510,Assumptions!$A$43:$R$98,16,FALSE)*I510)","v":{"$error":"#N/A"}},{"$f":"(Z510+AF510)-(VLOOKUP($A510,Assumptions!$A$43:$M$98,11,FALSE)*J510)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B510","v":2064},{"$f":"'Gas Use Per Customer'!C510","v":5},55,{"$f":"'Gas Use Per Customer'!P510","v":161.67820048977285},{"$f":"'Gas Use Per Customer'!R510","v":27.242509688889079},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.794007751111266},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.51038044079556},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7242509688889083},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":16.167820048977287},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7242509688889083},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F511*'Daily efficiency'!BJ512","v":322.40805340675388},{"$f":"G511*'Daily efficiency'!BK512","v":2500.0276814135268},{"$f":"H511*'Daily efficiency'!BL512","v":34.225974305453995},{"$f":"I511*'Daily efficiency'!BM512","v":378.97370194802778},{"$f":"J511*'Daily efficiency'!BN512","v":79.820553388444964},{"$f":"K511*'Daily efficiency'!BO512","v":0},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},120.78274900653552,891.3606262016956,12.82197271550285,135.11939839457054,29.902931281050179,0,{"$f":"(V511+AB511)-(VLOOKUP($A511,Assumptions!$A$43:$M$98,11,FALSE)*F511)","v":{"$error":"#N/A"}},{"$f":"(W511+AC511)-(VLOOKUP($A511,Assumptions!$A$43:$R$98,16,FALSE)*G511)","v":{"$error":"#N/A"}},{"$f":"(X511+AD511)-VLOOKUP($A511,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A511,Assumptions!$A$44:$M$98,11,FALSE)*$H511)","v":{"$error":"#N/A"}},{"$f":"(Y511+AE511)-VLOOKUP($A511,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A511,Assumptions!$A$43:$R$98,16,FALSE)*I511)","v":{"$error":"#N/A"}},{"$f":"(Z511+AF511)-(VLOOKUP($A511,Assumptions!$A$43:$M$98,11,FALSE)*J511)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B511","v":2064},{"$f":"'Gas Use Per Customer'!C511","v":6},58,{"$f":"'Gas Use Per Customer'!P511","v":135.63666140650707},{"$f":"'Gas Use Per Customer'!R511","v":19.999940717362151},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.999952573889722},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":122.07299526585636},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9999940717362152},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.563666140650708},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9999940717362152},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F512*'Daily efficiency'!BJ513","v":223.58087573636962},{"$f":"G512*'Daily efficiency'!BK513","v":2092.0547471693826},{"$f":"H512*'Daily efficiency'!BL513","v":24.556117688403138},{"$f":"I512*'Daily efficiency'!BM513","v":317.9323343368527},{"$f":"J512*'Daily efficiency'!BN513","v":58.599826301871083},{"$f":"K512*'Daily efficiency'!BO513","v":0},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},83.759423846208549,745.90183274721926,9.1993837250444201,113.35569071140547,21.953074798401442,0,{"$f":"(V512+AB512)-(VLOOKUP($A512,Assumptions!$A$43:$M$98,11,FALSE)*F512)","v":{"$error":"#N/A"}},{"$f":"(W512+AC512)-(VLOOKUP($A512,Assumptions!$A$43:$R$98,16,FALSE)*G512)","v":{"$error":"#N/A"}},{"$f":"(X512+AD512)-VLOOKUP($A512,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A512,Assumptions!$A$44:$M$98,11,FALSE)*$H512)","v":{"$error":"#N/A"}},{"$f":"(Y512+AE512)-VLOOKUP($A512,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A512,Assumptions!$A$43:$R$98,16,FALSE)*I512)","v":{"$error":"#N/A"}},{"$f":"(Z512+AF512)-(VLOOKUP($A512,Assumptions!$A$43:$M$98,11,FALSE)*J512)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B512","v":2064},{"$f":"'Gas Use Per Customer'!C512","v":7},61,{"$f":"'Gas Use Per Customer'!P512","v":120.27945547000522},{"$f":"'Gas Use Per Customer'!R512","v":16.671905549070736},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.33752443925659},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":108.2515099230047},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6671905549070738},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.027945547000522},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6671905549070738},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F513*'Daily efficiency'!BJ514","v":197.41071043943958},{"$f":"G513*'Daily efficiency'!BK514","v":1851.437932256687},{"$f":"H513*'Daily efficiency'!BL514","v":5.9428812812521636},{"$f":"I513*'Daily efficiency'!BM514","v":81.8521094385558},{"$f":"J513*'Daily efficiency'!BN514","v":31.515279521791761},{"$f":"K513*'Daily efficiency'!BO514","v":0},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},73.955374371889704,660.11224073199321,2.2263635494971226,29.183575872979553,11.80647336854534,0,{"$f":"(V513+AB513)-(VLOOKUP($A513,Assumptions!$A$43:$M$98,11,FALSE)*F513)","v":{"$error":"#N/A"}},{"$f":"(W513+AC513)-(VLOOKUP($A513,Assumptions!$A$43:$R$98,16,FALSE)*G513)","v":{"$error":"#N/A"}},{"$f":"(X513+AD513)-VLOOKUP($A513,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A513,Assumptions!$A$44:$M$98,11,FALSE)*$H513)","v":{"$error":"#N/A"}},{"$f":"(Y513+AE513)-VLOOKUP($A513,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A513,Assumptions!$A$43:$R$98,16,FALSE)*I513)","v":{"$error":"#N/A"}},{"$f":"(Z513+AF513)-(VLOOKUP($A513,Assumptions!$A$43:$M$98,11,FALSE)*J513)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B513","v":2064},{"$f":"'Gas Use Per Customer'!C513","v":8},61,{"$f":"'Gas Use Per Customer'!P513","v":155.89444209504401},{"$f":"'Gas Use Per Customer'!R513","v":20.24937382701334},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.199499061610673},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.30499788553962},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0249373827013342},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.589444209504402},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0249373827013342},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F514*'Daily efficiency'!BJ515","v":238.53245625959221},{"$f":"G514*'Daily efficiency'!BK515","v":2317.0732650806467},{"$f":"H514*'Daily efficiency'!BL515","v":0},{"$f":"I514*'Daily efficiency'!BM515","v":0},{"$f":"J514*'Daily efficiency'!BN515","v":29.665332656574527},{"$f":"K514*'Daily efficiency'!BO515","v":0},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},89.360689008493637,826.13000322849859,0,0,11.113433397812774,0,{"$f":"(V514+AB514)-(VLOOKUP($A514,Assumptions!$A$43:$M$98,11,FALSE)*F514)","v":{"$error":"#N/A"}},{"$f":"(W514+AC514)-(VLOOKUP($A514,Assumptions!$A$43:$R$98,16,FALSE)*G514)","v":{"$error":"#N/A"}},{"$f":"(X514+AD514)-VLOOKUP($A514,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A514,Assumptions!$A$44:$M$98,11,FALSE)*$H514)","v":{"$error":"#N/A"}},{"$f":"(Y514+AE514)-VLOOKUP($A514,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A514,Assumptions!$A$43:$R$98,16,FALSE)*I514)","v":{"$error":"#N/A"}},{"$f":"(Z514+AF514)-(VLOOKUP($A514,Assumptions!$A$43:$M$98,11,FALSE)*J514)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B514","v":2064},{"$f":"'Gas Use Per Customer'!C514","v":9},57,{"$f":"'Gas Use Per Customer'!P514","v":147.92131600795085},{"$f":"'Gas Use Per Customer'!R514","v":22.06285309125936},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":17.65028247300749},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.12918440715578},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.2062853091259362},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.792131600795086},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.2062853091259362},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F515*'Daily efficiency'!BJ516","v":262.0574775903421},{"$f":"G515*'Daily efficiency'!BK516","v":2355.5865879381304},{"$f":"H515*'Daily efficiency'!BL516","v":0},{"$f":"I515*'Daily efficiency'!BM516","v":0},{"$f":"J515*'Daily efficiency'!BN516","v":32.322079778694949},{"$f":"K515*'Daily efficiency'!BO516","v":0},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(((U515+S515)*L515),0)","v":98.173796239349912},839.86155501673511,0,0,12.108722496314506,0,{"$f":"(V515+AB515)-(VLOOKUP($A515,Assumptions!$A$43:$M$98,11,FALSE)*F515)","v":{"$error":"#N/A"}},{"$f":"(W515+AC515)-(VLOOKUP($A515,Assumptions!$A$43:$R$98,16,FALSE)*G515)","v":{"$error":"#N/A"}},{"$f":"(X515+AD515)-VLOOKUP($A515,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A515,Assumptions!$A$44:$M$98,11,FALSE)*$H515)","v":{"$error":"#N/A"}},{"$f":"(Y515+AE515)-VLOOKUP($A515,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A515,Assumptions!$A$43:$R$98,16,FALSE)*I515)","v":{"$error":"#N/A"}},{"$f":"(Z515+AF515)-(VLOOKUP($A515,Assumptions!$A$43:$M$98,11,FALSE)*J515)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B515","v":2064},{"$f":"'Gas Use Per Customer'!C515","v":10},52,{"$f":"'Gas Use Per Customer'!P515","v":217.9434876789326},{"$f":"'Gas Use Per Customer'!R515","v":44.208089328360209},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":35.366471462688168},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":196.14913891103933},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.4208089328360209},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":21.794348767893261},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.4208089328360209},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F516*'Daily efficiency'!BJ517","v":502.90133148013518},{"$f":"G516*'Daily efficiency'!BK517","v":3385.6492775602928},{"$f":"H516*'Daily efficiency'!BL517","v":50.777234841829127},{"$f":"I516*'Daily efficiency'!BM517","v":477.90085543429444},{"$f":"J516*'Daily efficiency'!BN517","v":125.35132425686646},{"$f":"K516*'Daily efficiency'!BO517","v":0},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},188.40039711596503,1207.120418138396,19.022521138481221,170.39091564033666,46.959985569134638,0,{"$f":"(V516+AB516)-(VLOOKUP($A516,Assumptions!$A$43:$M$98,11,FALSE)*F516)","v":{"$error":"#N/A"}},{"$f":"(W516+AC516)-(VLOOKUP($A516,Assumptions!$A$43:$R$98,16,FALSE)*G516)","v":{"$error":"#N/A"}},{"$f":"(X516+AD516)-VLOOKUP($A516,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A516,Assumptions!$A$44:$M$98,11,FALSE)*$H516)","v":{"$error":"#N/A"}},{"$f":"(Y516+AE516)-VLOOKUP($A516,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A516,Assumptions!$A$43:$R$98,16,FALSE)*I516)","v":{"$error":"#N/A"}},{"$f":"(Z516+AF516)-(VLOOKUP($A516,Assumptions!$A$43:$M$98,11,FALSE)*J516)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F516<10,AB516+AH516,IFERROR((AH516)/(F516/10),0))","v":0},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B516","v":2064},{"$f":"'Gas Use Per Customer'!C516","v":11},46,{"$f":"'Gas Use Per Customer'!P516","v":327.0904738546526},{"$f":"'Gas Use Per Customer'!R516","v":73.983759602726167},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.19512788081785},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":98.127142156395777},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":44.3902557616357},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":228.96333169825681},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.3983759602726167},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F517*'Daily efficiency'!BJ518","v":353.38451421721271},{"$f":"G517*'Daily efficiency'!BK518","v":1692.6683951141642},{"$f":"H517*'Daily efficiency'!BL518","v":578.05977502930034},{"$f":"I517*'Daily efficiency'!BM518","v":5366.9004950071412},{"$f":"J517*'Daily efficiency'!BN518","v":216.77241563598756},{"$f":"K517*'Daily efficiency'!BO518","v":0},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},132.38736635913065,603.50450190523918,216.55677635959381,1913.5163268620086,81.208791134847658,0,{"$f":"(V517+AB517)-(VLOOKUP($A517,Assumptions!$A$43:$M$98,11,FALSE)*F517)","v":{"$error":"#N/A"}},{"$f":"(W517+AC517)-(VLOOKUP($A517,Assumptions!$A$43:$R$98,16,FALSE)*G517)","v":{"$error":"#N/A"}},{"$f":"(X517+AD517)-VLOOKUP($A517,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A517,Assumptions!$A$44:$M$98,11,FALSE)*$H517)","v":{"$error":"#N/A"}},{"$f":"(Y517+AE517)-VLOOKUP($A517,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A517,Assumptions!$A$43:$R$98,16,FALSE)*I517)","v":{"$error":"#N/A"}},{"$f":"(Z517+AF517)-(VLOOKUP($A517,Assumptions!$A$43:$M$98,11,FALSE)*J517)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B517","v":2064},{"$f":"'Gas Use Per Customer'!C517","v":12},37,{"$f":"'Gas Use Per Customer'!P517","v":483.69660450428415},{"$f":"'Gas Use Per Customer'!R517","v":110.22402252450588},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":33.067206757351762},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.10898135128525},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":66.134413514703525},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":338.5876231529989},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":11.02240225245059},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F518*'Daily efficiency'!BJ519","v":594.74305888761728},{"$f":"G518*'Daily efficiency'!BK519","v":2581.2165982410479},{"$f":"H518*'Daily efficiency'!BL519","v":1097.5754633406525},{"$f":"I518*'Daily efficiency'!BM519","v":7936.4938867062983},{"$f":"J518*'Daily efficiency'!BN519","v":322.95638599680211},{"$f":"K518*'Daily efficiency'!BO519","v":0},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,6,FALSE)","v":0.1755677503462133},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,7,FALSE)","v":0.16338045178093283},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,8,FALSE)","v":0.18097255231864212},{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$Y,9,FALSE)","v":0.21124650846486026},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},222.80678427835281,920.30774718041175,411.18135947167661,2829.6799324640383,120.988169177949,0,{"$f":"(V518+AB518)-(VLOOKUP($A518,Assumptions!$A$43:$M$98,11,FALSE)*F518)","v":{"$error":"#N/A"}},{"$f":"(W518+AC518)-(VLOOKUP($A518,Assumptions!$A$43:$R$98,16,FALSE)*G518)","v":{"$error":"#N/A"}},{"$f":"(X518+AD518)-VLOOKUP($A518,Assumptions!$A$44:$M$98,13,FALSE)-(VLOOKUP($A518,Assumptions!$A$44:$M$98,11,FALSE)*$H518)","v":{"$error":"#N/A"}},{"$f":"(Y518+AE518)-VLOOKUP($A518,Assumptions!$A$44:$R$98,18,FALSE)-(VLOOKUP($A518,Assumptions!$A$43:$R$98,16,FALSE)*I518)","v":{"$error":"#N/A"}},{"$f":"(Z518+AF518)-(VLOOKUP($A518,Assumptions!$A$43:$M$98,11,FALSE)*J518)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelized",{"$f":"-PMT(Assumptions!$AD$2,COUNT(AH528:AH547),NPV(Assumptions!$AD$2,AH528:AH547,AH528:AH547))","v":24.931296939175756},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AI528:AI547),NPV(Assumptions!$AD$2,AI528:AI547,AI528:AI547))","v":27.192518629856668},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AJ528:AJ547),NPV(Assumptions!$AD$2,AJ528:AJ547,AJ528:AJ547))","v":33.248765701347764},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AK528:AK547),NPV(Assumptions!$AD$2,AK528:AK547,AK528:AK547))","v":93.265200918235479},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AL528:AL547),NPV(Assumptions!$AD$2,AL528:AL547,AL528:AL547))","v":50.681747327116419},{"$f":"-PMT(Assumptions!$AD$2,COUNT(AM528:AM547),NPV(Assumptions!$AD$2,AM528:AM547,AM528:AM547))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1","v":"Water Heat - Total "},null,{"$f":"AJ1","v":"Space Heat"},null,{"$f":"AL1","v":"Other - Total"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro_Year","v":2023},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AO$3:AO$518)","v":23.895364487740355},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AP$3:AP$518)","v":21.556519445208863},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AQ$3:AQ$518)","v":59.986340262730671},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AR$3:AR$518)","v":156.1873006052877},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AS$3:AS$518)","v":34.489398152502169},{"$f":"AVERAGEIF($A$1:$AT$518,$AG528,AT$3:AT$518)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG528+1","v":2024},24.291592764911261,{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AP$3:AP$518)","v":21.848044920119548},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AQ$3:AQ$518)","v":60.145682442130322},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AR$3:AR$518)","v":158.91020693359104},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AS$3:AS$518)","v":34.782219158512355},{"$f":"AVERAGEIF($A$1:$AT$518,$AG529,AT$3:AT$518)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG529+1","v":2025},25.400792815628819,22.92061692419281,55.404961978698843,151.24926969142851,36.118731462656918,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,25.558622142961596,23.048812442248991,55.595712399341977,151.04192936140592,36.645047195056158,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,24.489474715159755,22.651814790119236,53.756471611355551,149.84968050654888,38.447273725754776,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,12.120423128301299,15.19471023290768,3.2663952514248265,13.080325063502,33.273925453073865,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,12.3848686744806,15.839470845699891,4.1935636127796956,17.760377331063147,36.31223145908686,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,12.805356828755533,16.293236326411531,4.5391256714233243,18.653359050079271,36.8902186670012,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,13.428139451185812,17.159466883372058,4.8665748521203573,19.719732635180986,33.979723044782162,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,13.627282102991066,17.423223370198496,4.8479398009138635,20.044432795763026,34.483913555091711,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,14.069954205667157,18.147535681844271,5.0667776332551275,20.782934418395381,36.151600414549833,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,14.562169379947917,18.665298538962194,5.336867854838836,21.498797622000684,37.324459193510201,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,15.899407446276259,20.288065246235348,6.8314589196821105,23.343545931656184,41.43025068125489,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,20.009832365805476,24.835784109060899,10.00007157454854,29.626562207185344,47.906117057594891,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,20.669833723938037,26.003791051033968,10.149471179923177,30.400909678781673,51.264824537262939,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,21.934688845200597,27.615487910384612,11.109885710508026,32.328509408144122,54.102685431478051,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,22.347150715183165,27.792226630999185,11.415655044586677,33.101572992061421,54.307582145534781,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,22.600082523455342,28.129094225709924,11.303401015258466,33.359868056213074,55.199137530335584,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,23.2332088634532,28.831791595307262,11.857933298450554,34.295431328005286,56.836502463534877,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,24.631472911077083,30.489195998380399,12.841101444592647,36.514995121326947,59.658593576395504,0]

{"sheet":"WA","index":6,"n_rows":547,"n_cols":50,"rows_kept":547,"cut":false,"hidden":false,"merged":[[0,42,0,47],[0,39,0,40],[0,5,0,6],[0,7,0,8],[0,9,0,10],[0,35,0,36],[0,37,0,38],[0,31,0,32],[0,33,0,34],[0,29,0,30],[0,11,0,12],[0,13,0,14],[0,15,0,16],[0,23,0,28]]}
[null,null,null,null,null,"Water Heat - Energy Factor",null,"Space Heat - Energy Factor",null,"Other - Energy Factor",null,"Water Heat - Energy Conversion (kWh)",null,"Space Heat - Energy Conversion (kWh)",null,"Other - Energy Conversion (kWh)",null,null,null,null,null,null,null,"Conversion Costs",null,null,null,null,null,"Water Heat - Energy Costs per DTh",null,"Space Heat - Energy Costs per DTh",null,"Other - Energy Costs per DTh",null,"Water Heat - Total ",null,"Space Heat",null,"Other - Total",null,null,"Per DTh"]
[{"$f":"'Gas Use Per Customer'!B1","v":"Year"},{"$f":"'Gas Use Per Customer'!C1","v":"Month"},"Avg Temp",{"$f":"'Gas Use Per Customer'!S1","v":"Demand Washington (com)"},{"$f":"'Gas Use Per Customer'!U1","v":"Demand Washington (res)"},"Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Com - Energy Charge - Inland (25%)","Avista - Com - Energy Charge (75%)","Com - Blended Rate","Inland - Com - Blended Rate (25%)","Avista - Res - Energy Charge (75%)","Res - Blended Rate","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other",null,"Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other"]
[{"$f":"'Gas Use Per Customer'!B2","v":2022},{"$f":"'Gas Use Per Customer'!C2","v":1},{"$f":"'Daily efficiency'!CO4","v":30},{"$f":"'Gas Use Per Customer'!S2","v":745.86624193363002},{"$f":"'Gas Use Per Customer'!U2","v":124.48401703986964},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.89680340797393},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.17324838672602},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.363012779902235},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":596.69299354690406},{"$f":"E3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2242008519934826},{"$f":"D3*VLOOKUP($C3,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F3*'Daily efficiency'!AR4","v":430.73841019928966},{"$f":"G3*'Daily efficiency'!AS4","v":2683.0507229636282},{"$f":"H3*'Daily efficiency'!AT4","v":2276.7388917247795},{"$f":"I3*'Daily efficiency'!AU4","v":13986.483768739439},{"$f":"J3*'Daily efficiency'!AV4","v":182.36908496340894},{"$f":"K3*'Daily efficiency'!AW4","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},{"$f":"(R3*0.25)+(S3*0.75)","v":9.4688135943695073E-2},6.8000000000000005E-2,{"$f":"VLOOKUP($A3,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},{"$f":"(U3*0.25)+(V3*0.75)","v":9.2138135943695076E-2},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W3*$L3),0)-IFERROR(VLOOKUP($A3,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A3,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F3:$K3),0)","v":39.687434195113248},{"$f":"IFERROR(($T3*$M3),0)-IFERROR(VLOOKUP($A3,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A3,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F3:$K3),0)","v":254.05307159980939},{"$f":"IFERROR((W3*N3),0)","v":209.7744775140354},{"$f":"IFERROR((T3*O3),0)","v":1324.3540764686845},{"$f":"IFERROR((W3*P3),0)","v":16.803147542285849},{"$f":"IFERROR((T3*Q3),0)","v":0},{"$f":"X3+AD3","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(F3<10,X3+AD3,IFERROR((AJ3)/(F3/10),0))","v":0},0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"((L3+N3+P3)/29.3)/E3","v":0.7923070918152888}]
[{"$f":"'Gas Use Per Customer'!B3","v":2022},{"$f":"'Gas Use Per Customer'!C3","v":2},{"$f":"'Daily efficiency'!CO5","v":28},{"$f":"'Gas Use Per Customer'!S3","v":716.48084596312037},{"$f":"'Gas Use Per Customer'!U3","v":118.3771176603518},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.675423532070361},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.29616919262409},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":88.782838245263846},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":573.18467677049637},{"$f":"E4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9188558830175904},{"$f":"D4*VLOOKUP($C4,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F4*'Daily efficiency'!AR5","v":396.07570291320411},{"$f":"G4*'Daily efficiency'!AS5","v":2626.1302163561904},{"$f":"H4*'Daily efficiency'!AT5","v":2186.6457958839937},{"$f":"I4*'Daily efficiency'!AU5","v":13375.469141252672},{"$f":"J4*'Daily efficiency'!AV5","v":173.42247737241533},{"$f":"K4*'Daily efficiency'!AW5","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},{"$f":"(R4*0.25)+(S4*0.75)","v":9.4688135943695073E-2},6.8000000000000005E-2,{"$f":"VLOOKUP($A4,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},{"$f":"(U4*0.25)+(V4*0.75)","v":9.2138135943695076E-2},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W4*$L4),0)-IFERROR(VLOOKUP($A4,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A4,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F4:$K4),0)","v":36.493676959011381},{"$f":"IFERROR(($T4*$M4),0)-IFERROR(VLOOKUP($A4,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A4,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F4:$K4),0)","v":248.66337493218032},201.47346760186872,1266.4982403576314,15.978823795831987,0,{"$f":"X4+AD4","v":{"$error":"#N/A"}},{"$f":"Y4+AE4","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(F4<10,X4+AD4,IFERROR((AJ4)/(F4/10),0))","v":0},{"$f":"IF(G4<10,Y4+AE4,IFERROR((AK4)/(G4/10),0))","v":0},{"$f":"IF(H4<10,Z4+AF4,IFERROR((AL4)/(H4/10),0))","v":0},{"$f":"IF(I4<10,AA4+AG4,IFERROR((AM4)/(I4/10),0))","v":0},{"$f":"IF(J4<10,AB4+AH4,IFERROR((AN4)/(J4/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K4<10,AC4+AI4,IFERROR((AO4)/(K4/10),0))","v":{"$error":"#N/A"}},null,{"$f":"((L4+N4+P4)/29.3)/E4","v":0.79463285784199222}]
[{"$f":"'Gas Use Per Customer'!B4","v":2022},{"$f":"'Gas Use Per Customer'!C4","v":3},{"$f":"'Daily efficiency'!CO6","v":38},{"$f":"'Gas Use Per Customer'!S4","v":543.14870717941983},{"$f":"'Gas Use Per Customer'!U4","v":86.349206647389693},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.904761994216909},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.94461215382594},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":51.809523988433817},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":380.20409502559386},{"$f":"E5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.6349206647389689},{"$f":"D5*VLOOKUP($C5,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F5*'Daily efficiency'!AR6","v":415.38521355563103},{"$f":"G5*'Daily efficiency'!AS6","v":2905.7561236228307},{"$f":"H5*'Daily efficiency'!AT6","v":904.80001623497492},{"$f":"I5*'Daily efficiency'!AU6","v":8911.9839873999244},{"$f":"J5*'Daily efficiency'!AV6","v":253.00317547685165},{"$f":"K5*'Daily efficiency'!AW6","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.4688135943695073E-2,6.8000000000000005E-2,{"$f":"VLOOKUP($A5,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.2138135943695076E-2,{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W5*$L5),0)-IFERROR(VLOOKUP($A5,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A5,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F5:$K5),0)","v":38.272819275589541},{"$f":"IFERROR(($T5*$M5),0)-IFERROR(VLOOKUP($A5,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A5,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F5:$K5),0)","v":275.14063085282299},83.366586897715635,843.85915132695777,23.311240976272696,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},null,0.62180579445390982]
[{"$f":"'Gas Use Per Customer'!B5","v":2022},{"$f":"'Gas Use Per Customer'!C5","v":4},{"$f":"'Daily efficiency'!CO7","v":47},{"$f":"'Gas Use Per Customer'!S5","v":320.83799250147996},{"$f":"'Gas Use Per Customer'!U5","v":53.087794164743919},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.926338249423175},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":96.251397750443985},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":31.85267649884635},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":224.58659475103596},{"$f":"E6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3087794164743922},{"$f":"D6*VLOOKUP($C6,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F6*'Daily efficiency'!AR7","v":248.17942357846101},{"$f":"G6*'Daily efficiency'!AS7","v":1703.4372725518642},{"$f":"H6*'Daily efficiency'!AT7","v":509.33572373224973},{"$f":"I6*'Daily efficiency'!AU7","v":5264.309780964285},{"$f":"J6*'Daily efficiency'!AV7","v":155.54723690269961},{"$f":"K6*'Daily efficiency'!AW7","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.4688135943695073E-2,6.8000000000000005E-2,{"$f":"VLOOKUP($A6,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.2138135943695076E-2,{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W6*$L6),0)-IFERROR(VLOOKUP($A6,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A6,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F6:$K6),0)","v":22.866789468100123},{"$f":"IFERROR(($T6*$M6),0)-IFERROR(VLOOKUP($A6,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A6,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F6:$K6),0)","v":161.29530003494807},46.929244154222346,498.46768018966986,14.33183245940708,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},null,0.58700006660006654]
[{"$f":"'Gas Use Per Customer'!B6","v":2022},{"$f":"'Gas Use Per Customer'!C6","v":5},{"$f":"'Daily efficiency'!CO8","v":55},{"$f":"'Gas Use Per Customer'!S6","v":187.15245750428252},{"$f":"'Gas Use Per Customer'!U6","v":27.828942730102511},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.263154184082012},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":168.43721175385429},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7828942730102515},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.715245750428252},{"$f":"E7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7828942730102515},{"$f":"D7*VLOOKUP($C7,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F7*'Daily efficiency'!AR8","v":311.10189146771808},{"$f":"G7*'Daily efficiency'!AS8","v":2886.6324421891663},{"$f":"H7*'Daily efficiency'!AT8","v":34.168640921569697},{"$f":"I7*'Daily efficiency'!AU8","v":438.68536039003845},{"$f":"J7*'Daily efficiency'!AV8","v":81.538802199200319},{"$f":"K7*'Daily efficiency'!AW8","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.4688135943695073E-2,6.8000000000000005E-2,{"$f":"VLOOKUP($A7,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.2138135943695076E-2,{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W7*$L7),0)-IFERROR(VLOOKUP($A7,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A7,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F7:$K7),0)","v":28.664348368393281},{"$f":"IFERROR(($T7*$M7),0)-IFERROR(VLOOKUP($A7,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A7,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F7:$K7),0)","v":273.32984510548829},3.1482348822428912,41.53829904112083,7.512833241715982,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0.52344322344322325]
[{"$f":"'Gas Use Per Customer'!B7","v":2022},{"$f":"'Gas Use Per Customer'!C7","v":6},{"$f":"'Daily efficiency'!CO9","v":61},{"$f":"'Gas Use Per Customer'!S7","v":132.83562454778661},{"$f":"'Gas Use Per Customer'!U7","v":17.767220686939542},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.213776549551634},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.55206209300795},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7767220686939542},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.283562454778661},{"$f":"E8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7767220686939542},{"$f":"D8*VLOOKUP($C8,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F8*'Daily efficiency'!AR9","v":201.10389085318789},{"$f":"G8*'Daily efficiency'!AS9","v":2064.0283393256127},{"$f":"H8*'Daily efficiency'!AT9","v":20.360445252979968},{"$f":"I8*'Daily efficiency'!AU9","v":290.60892367734442},{"$f":"J8*'Daily efficiency'!AV9","v":50.322691392308407},{"$f":"K8*'Daily efficiency'!AW9","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.4688135943695073E-2,6.8000000000000005E-2,{"$f":"VLOOKUP($A8,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.2138135943695076E-2,{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W8*$L8),0)-IFERROR(VLOOKUP($A8,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A8,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F8:$K8),0)","v":18.529337634237041},{"$f":"IFERROR(($T8*$M8),0)-IFERROR(VLOOKUP($A8,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A8,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F8:$K8),0)","v":195.4389959857028},1.8759734725932293,27.517217271611294,4.6366389805571258,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0.5220854700854699]
[{"$f":"'Gas Use Per Customer'!B8","v":2022},{"$f":"'Gas Use Per Customer'!C8","v":7},{"$f":"'Daily efficiency'!CO10","v":65},{"$f":"'Gas Use Per Customer'!S8","v":115.32784184514003},{"$f":"'Gas Use Per Customer'!U8","v":14.661277258694859},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.928213395760116},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.32784184514003},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73306386293474302},{"$f":"D9*VLOOKUP($C9,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F9*'Daily efficiency'!AR10","v":202.85866720291193},{"$f":"G9*'Daily efficiency'!AS10","v":1996.1647098318358},{"$f":"H9*'Daily efficiency'!AT10","v":0},{"$f":"I9*'Daily efficiency'!AU10","v":0},{"$f":"J9*'Daily efficiency'!AV10","v":11.778680971864363},{"$f":"K9*'Daily efficiency'!AW10","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.4688135943695073E-2,6.8000000000000005E-2,{"$f":"VLOOKUP($A9,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.2138135943695076E-2,{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W9*$L9),0)-IFERROR(VLOOKUP($A9,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A9,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F9:$K9),0)","v":18.691019456098697},{"$f":"IFERROR(($T9*$M9),0)-IFERROR(VLOOKUP($A9,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A9,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F9:$K9),0)","v":189.0131154105635},0,0,1.085265708623053,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0.4996499714443266]
[{"$f":"'Gas Use Per Customer'!B9","v":2022},{"$f":"'Gas Use Per Customer'!C9","v":8},{"$f":"'Daily efficiency'!CO11","v":64},{"$f":"'Gas Use Per Customer'!S9","v":115.98998154495122},{"$f":"'Gas Use Per Customer'!U9","v":14.656227483023128},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.923416108871971},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.98998154495122},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73281137415115649},{"$f":"D10*VLOOKUP($C10,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F10*'Daily efficiency'!AR11","v":210.59674754847433},{"$f":"G10*'Daily efficiency'!AS11","v":2064.3643581048236},{"$f":"H10*'Daily efficiency'!AT11","v":0},{"$f":"I10*'Daily efficiency'!AU11","v":0},{"$f":"J10*'Daily efficiency'!AV11","v":11.774624047248095},{"$f":"K10*'Daily efficiency'!AW11","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.4688135943695073E-2,6.8000000000000005E-2,{"$f":"VLOOKUP($A10,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.2138135943695076E-2,{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W10*$L10),0)-IFERROR(VLOOKUP($A10,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A10,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F10:$K10),0)","v":19.403991754921361},{"$f":"IFERROR(($T10*$M10),0)-IFERROR(VLOOKUP($A10,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A10,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F10:$K10),0)","v":195.47081297754835},0,0,1.0848919111512461,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0.51783220587656065]
[{"$f":"'Gas Use Per Customer'!B10","v":2022},{"$f":"'Gas Use Per Customer'!C10","v":9},{"$f":"'Daily efficiency'!CO12","v":59},{"$f":"'Gas Use Per Customer'!S10","v":157.24169741697418},{"$f":"'Gas Use Per Customer'!U10","v":20.167063932724925},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.13365114617994},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.51752767527677},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.0167063932724925},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.724169741697418},{"$f":"E11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.0167063932724925},{"$f":"D11*VLOOKUP($C11,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F11*'Daily efficiency'!AR12","v":225.44915901654198},{"$f":"G11*'Daily efficiency'!AS12","v":2425.2900073104497},{"$f":"H11*'Daily efficiency'!AT12","v":24.761313163875219},{"$f":"I11*'Daily efficiency'!AU12","v":368.5745387453876},{"$f":"J11*'Daily efficiency'!AV12","v":59.089497322884},{"$f":"K11*'Daily efficiency'!AW12","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.4688135943695073E-2,6.8000000000000005E-2,{"$f":"VLOOKUP($A11,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.2138135943695076E-2,{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W11*$L11),0)-IFERROR(VLOOKUP($A11,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A11,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F11:$K11),0)","v":20.772465261857874},{"$f":"IFERROR(($T11*$M11),0)-IFERROR(VLOOKUP($A11,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A11,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F11:$K11),0)","v":229.64618991509707},2.2814612384375414,34.89963603010797,5.4443961371804921,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B11","v":2022},{"$f":"'Gas Use Per Customer'!C11","v":10},{"$f":"'Daily efficiency'!CO13","v":48},{"$f":"'Gas Use Per Customer'!S11","v":352.76570525483999},{"$f":"'Gas Use Per Customer'!U11","v":55.364799801513506},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.609439940454052},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.829711576452},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.218879880908105},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":246.93599367838797},{"$f":"E12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5364799801513511},{"$f":"D12*VLOOKUP($C12,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F12*'Daily efficiency'!AR13","v":255.23947041362075},{"$f":"G12*'Daily efficiency'!AS13","v":1861.8629379709359},{"$f":"H12*'Daily efficiency'!AT13","v":508.1561963009911},{"$f":"I12*'Daily efficiency'!AU13","v":5788.1796918214168},{"$f":"J12*'Daily efficiency'!AV13","v":162.21886341843449},{"$f":"K12*'Daily efficiency'!AW13","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.4688135943695073E-2,6.8000000000000005E-2,{"$f":"VLOOKUP($A12,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.2138135943695076E-2,{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W12*$L12),0)-IFERROR(VLOOKUP($A12,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A12,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F12:$K12),0)","v":23.517289023166928},{"$f":"IFERROR(($T12*$M12),0)-IFERROR(VLOOKUP($A12,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A12,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F12:$K12),0)","v":176.29633097911949},46.820564695411719,548.07194552572139,14.946543690279421,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},null,0.57059611356385531]
[{"$f":"'Gas Use Per Customer'!B12","v":2022},{"$f":"'Gas Use Per Customer'!C12","v":11},{"$f":"'Daily efficiency'!CO14","v":36},{"$f":"'Gas Use Per Customer'!S12","v":557.53568844154995},{"$f":"'Gas Use Per Customer'!U12","v":95.872537495767631},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.761761248730288},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":167.26070653246498},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":57.523522497460576},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":390.27498190908494},{"$f":"E13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.5872537495767638},{"$f":"D13*VLOOKUP($C13,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F13*'Daily efficiency'!AR14","v":482.52689624882805},{"$f":"G13*'Daily efficiency'!AS14","v":2988.7116755325915},{"$f":"H13*'Daily efficiency'!AT14","v":1109.6592499490316},{"$f":"I13*'Daily efficiency'!AU14","v":9148.0455759489541},{"$f":"J13*'Daily efficiency'!AV14","v":280.90653486259907},{"$f":"K13*'Daily efficiency'!AW14","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.4688135943695073E-2,6.8000000000000005E-2,{"$f":"VLOOKUP($A13,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.2138135943695076E-2,{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W13*$L13),0)-IFERROR(VLOOKUP($A13,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A13,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F13:$K13),0)","v":44.459128763063767},{"$f":"IFERROR(($T13*$M13),0)-IFERROR(VLOOKUP($A13,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A13,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F13:$K13),0)","v":282.9955374293387},102.24193482298259,866.21138311457287,25.882204496642473,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},null,0.66680281467166702]
[{"$f":"'Gas Use Per Customer'!B13","v":2022},{"$f":"'Gas Use Per Customer'!C13","v":12},{"$f":"'Daily efficiency'!CO15","v":29},{"$f":"'Gas Use Per Customer'!S13","v":746.81672446509185},{"$f":"'Gas Use Per Customer'!U13","v":123.23680097691718},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.647360195383438},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.36334489301836},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.427600732687893},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":597.45337957207346},{"$f":"E14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1618400488458596},{"$f":"D14*VLOOKUP($C14,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F14*'Daily efficiency'!AR15","v":426.42280505650979},{"$f":"G14*'Daily efficiency'!AS15","v":2686.4698250758133},{"$f":"H14*'Daily efficiency'!AT15","v":2253.9280491408813},{"$f":"I14*'Daily efficiency'!AU15","v":14004.307217169409},{"$f":"J14*'Daily efficiency'!AV15","v":180.54191343118359},{"$f":"K14*'Daily efficiency'!AW15","v":0},7.8200000000000006E-2,{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.4688135943695073E-2,6.8000000000000005E-2,{"$f":"VLOOKUP($A14,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1001841812582601},9.2138135943695076E-2,{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W14*$L14),0)-IFERROR(VLOOKUP($A14,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A14,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F14:$K14),0)","v":39.289802381788483},{"$f":"IFERROR(($T14*$M14),0)-IFERROR(VLOOKUP($A14,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A14,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F14:$K14),0)","v":254.37682000541335},207.67272899904995,1326.0417455766071,16.634795363257222,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},null,0.79230709181528869]
[{"$f":"'Gas Use Per Customer'!B14","v":2023},{"$f":"'Gas Use Per Customer'!C14","v":1},{"$f":"'Daily efficiency'!CO16","v":30},{"$f":"'Gas Use Per Customer'!S14","v":747.29163940860917},{"$f":"'Gas Use Per Customer'!U14","v":124.73172977167044},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.946345954334092},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.45832788172183},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.54879732875284},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":597.83331152688731},{"$f":"E15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2365864885835229},{"$f":"D15*VLOOKUP($C15,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F15*'Daily efficiency'!AR16","v":431.59554343469796},{"$f":"G15*'Daily efficiency'!AS16","v":2688.1782022765929},{"$f":"H15*'Daily efficiency'!AT16","v":2281.2694107735474},{"$f":"I15*'Daily efficiency'!AU16","v":14013.212822190246},{"$f":"J15*'Daily efficiency'!AV16","v":182.73198411549711},{"$f":"K15*'Daily efficiency'!AW16","v":0},{"$f":"R3*1.03","v":8.0546000000000006E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,{"$f":"U3*1.03","v":7.0040000000000005E-2},{"$f":"VLOOKUP($A15,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A15,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W15*$L15),0)-IFERROR(VLOOKUP($A15,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A15,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F15:$K15),0)","v":40.259911541590206},{"$f":"IFERROR(($T15*$M15),0)-IFERROR(VLOOKUP($A15,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A15,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F15:$K15),0)","v":260.67186905993316},{"$f":"IFERROR((W15*N15),0)","v":215.68549760999926},{"$f":"IFERROR((T15*O15),0)","v":1361.7026079794612},17.276626222699925,0,{"$f":"(X15+AD15)-(VLOOKUP($A15,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F15)","v":60.115501040380281},{"$f":"(Y15+AE15)-(VLOOKUP($A15,Assumptions!$A$43:$R$98,7,FALSE)*I15)","v":98.105326725696841},{"$f":"(Z15+AF15)-VLOOKUP($A15,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A15,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H15)","v":242.53573446148363},{"$f":"(AA15+AG15)-VLOOKUP($A15,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A15,Assumptions!$A$43:$R$98,7,FALSE)*K15)","v":1559.8232780854489},{"$f":"(AB15+AH15)-(VLOOKUP($A15,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J15)","v":22.439302237868638},0,null,24.097918448828381,6.564058899637585,{"$f":"IF(H15<10,Z15+AF15,IFERROR((AL15)/(H15/10),0))","v":25.926119991597012},26.091274072727821,25.308630949536145,0,null,{"$f":"((L15+N15+P15)/29.3)/E15","v":0.79230709181528869}]
[{"$f":"'Gas Use Per Customer'!B15","v":2023},{"$f":"'Gas Use Per Customer'!C15","v":2},{"$f":"'Daily efficiency'!CO17","v":28},{"$f":"'Gas Use Per Customer'!S15","v":714.5264532984977},{"$f":"'Gas Use Per Customer'!U15","v":118.0422089520048},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.60844179040096},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":142.90529065969955},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":88.531656714003603},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":571.62116263879818},{"$f":"E16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.90211044760024},{"$f":"D16*VLOOKUP($C16,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F16*'Daily efficiency'!AR17","v":402.24886205914908},{"$f":"G16*'Daily efficiency'!AS17","v":2664.8652163685533},{"$f":"H16*'Daily efficiency'!AT17","v":2165.0385366871519},{"$f":"I16*'Daily efficiency'!AU17","v":13279.167908929743},{"$f":"J16*'Daily efficiency'!AV17","v":179.10797311878292},{"$f":"K16*'Daily efficiency'!AW17","v":0},{"$f":"R4*1.03","v":8.0546000000000006E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,{"$f":"U4*1.03","v":7.0040000000000005E-2},{"$f":"VLOOKUP($A16,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A16,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W16*$L16),0)-IFERROR(VLOOKUP($A16,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A16,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F16:$K16),0)","v":37.484776220188671},{"$f":"IFERROR(($T16*$M16),0)-IFERROR(VLOOKUP($A16,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A16,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F16:$K16),0)","v":258.40596553937922},204.69630282372071,{"$f":"IFERROR((T16*O16),0)","v":1290.3734356159277},16.933989526008602,0,{"$f":"(X16+AD16)-(VLOOKUP($A16,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F16)","v":57.955908666721101},{"$f":"(Y16+AE16)-(VLOOKUP($A16,Assumptions!$A$43:$R$98,7,FALSE)*I16)","v":108.4623889743317},{"$f":"(Z16+AF16)-VLOOKUP($A16,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A16,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H16)","v":233.85482572923888},{"$f":"(AA16+AG16)-VLOOKUP($A16,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A16,Assumptions!$A$43:$R$98,7,FALSE)*K16)","v":1488.4941057219155},{"$f":"(AB16+AH16)-(VLOOKUP($A16,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J16)","v":22.250551278112905},0,null,24.548807236522322,7.5898091997596682,26.414825431844495,26.039870512325319,24.965994252844823,0,null,0.79406875956712097]
[{"$f":"'Gas Use Per Customer'!B16","v":2023},{"$f":"'Gas Use Per Customer'!C16","v":3},{"$f":"'Daily efficiency'!CO18","v":38},{"$f":"'Gas Use Per Customer'!S16","v":537.62415054887606},{"$f":"'Gas Use Per Customer'!U16","v":85.423900658236036},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.627170197470811},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.28724516466281},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":51.254340394941622},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":376.3369053842132},{"$f":"E17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.5423900658236036},{"$f":"D17*VLOOKUP($C17,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F17*'Daily efficiency'!AR18","v":418.44276472704837},{"$f":"G17*'Daily efficiency'!AS18","v":2876.2006555763955},{"$f":"H17*'Daily efficiency'!AT18","v":898.03486684826828},{"$f":"I17*'Daily efficiency'!AU18","v":8821.337062205961},{"$f":"J17*'Daily efficiency'!AV18","v":250.29202892863145},{"$f":"K17*'Daily efficiency'!AW18","v":0},8.0546000000000006E-2,{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,7.0040000000000005E-2,{"$f":"VLOOKUP($A17,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A17,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W17*$L17),0)-IFERROR(VLOOKUP($A17,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A17,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F17:$K17),0)","v":39.012012050483058},{"$f":"IFERROR(($T17*$M17),0)-IFERROR(VLOOKUP($A17,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A17,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F17:$K17),0)","v":278.93817693027972},84.905840674740602,857.19369539941601,23.664175985677574,0,{"$f":"(X17+AD17)-(VLOOKUP($A17,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F17)","v":58.554367931490788},{"$f":"(Y17+AE17)-(VLOOKUP($A17,Assumptions!$A$43:$R$98,7,FALSE)*I17)","v":223.03750028581874},{"$f":"(Z17+AF17)-VLOOKUP($A17,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A17,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H17)","v":131.21491127233281},{"$f":"(AA17+AG17)-VLOOKUP($A17,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A17,Assumptions!$A$43:$R$98,7,FALSE)*K17)","v":1055.3143655054039},{"$f":"(AB17+AH17)-(VLOOKUP($A17,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J17)","v":27.76599789102967},0,null,22.848549988273625,13.828588866907195,25.600741373560364,28.041745319343661,31.696180712513794,0,null,0.62597665103857436]
[{"$f":"'Gas Use Per Customer'!B17","v":2023},{"$f":"'Gas Use Per Customer'!C17","v":4},{"$f":"'Daily efficiency'!CO19","v":47},{"$f":"'Gas Use Per Customer'!S17","v":318.0675569520817},{"$f":"'Gas Use Per Customer'!U17","v":52.572983096263506},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.771894928879052},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.420267085624502},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":31.543789857758103},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":222.64728986645719},{"$f":"E18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2572983096263508},{"$f":"D18*VLOOKUP($C18,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F18*'Daily efficiency'!AR19","v":245.77274015456899},{"$f":"G18*'Daily efficiency'!AS19","v":1680.1775724450354},{"$f":"H18*'Daily efficiency'!AT19","v":485.7944917515747},{"$f":"I18*'Daily efficiency'!AU19","v":5218.8524744697579},{"$f":"J18*'Daily efficiency'!AV19","v":154.03884047205202},{"$f":"K18*'Daily efficiency'!AW19","v":0},8.0546000000000006E-2,{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,7.0040000000000005E-2,{"$f":"VLOOKUP($A18,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A18,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W18*$L18),0)-IFERROR(VLOOKUP($A18,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A18,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F18:$K18),0)","v":22.676322817782797},{"$f":"IFERROR(($T18*$M18),0)-IFERROR(VLOOKUP($A18,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A18,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F18:$K18),0)","v":162.7069256869502},45.930053765156124,507.13031446237562,14.563796718431448,0,{"$f":"(X18+AD18)-(VLOOKUP($A18,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F18)","v":46.752893744364222},{"$f":"(Y18+AE18)-(VLOOKUP($A18,Assumptions!$A$43:$R$98,7,FALSE)*I18)","v":180.81844712831531},{"$f":"(Z18+AF18)-VLOOKUP($A18,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A18,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H18)","v":101.30755445389575},{"$f":"(AA18+AG18)-VLOOKUP($A18,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A18,Assumptions!$A$43:$R$98,7,FALSE)*K18)","v":705.25098456836349},{"$f":"(AB18+AH18)-(VLOOKUP($A18,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J18)","v":20.177023638974777},0,null,29.643168405058017,18.949689898274919,32.116481535898721,31.675704877942589,22.595801445267668,0,null,0.57492387612387597]
[{"$f":"'Gas Use Per Customer'!B18","v":2023},{"$f":"'Gas Use Per Customer'!C18","v":5},{"$f":"'Daily efficiency'!CO20","v":56},{"$f":"'Gas Use Per Customer'!S18","v":185.64028588289293},{"$f":"'Gas Use Per Customer'!U18","v":27.55351379453997},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.042811035631978},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":167.07625729460364},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7553513794539972},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.564028588289293},{"$f":"E19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7553513794539972},{"$f":"D19*VLOOKUP($C19,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F19*'Daily efficiency'!AR20","v":308.02285021022323},{"$f":"G19*'Daily efficiency'!AS20","v":2863.3087641639331},{"$f":"H19*'Daily efficiency'!AT20","v":33.830466651353284},{"$f":"I19*'Daily efficiency'!AU20","v":435.14083010950128},{"$f":"J19*'Daily efficiency'!AV20","v":80.731795418002065},{"$f":"K19*'Daily efficiency'!AW20","v":0},8.0546000000000006E-2,{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,7.0040000000000005E-2,{"$f":"VLOOKUP($A19,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A19,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W19*$L19),0)-IFERROR(VLOOKUP($A19,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A19,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F19:$K19),0)","v":28.542909000527761},{"$f":"IFERROR(($T19*$M19),0)-IFERROR(VLOOKUP($A19,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A19,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F19:$K19),0)","v":277.65612344662469},3.1985441963215528,42.283836741576266,7.6328895594036972,0,{"$f":"(X19+AD19)-(VLOOKUP($A19,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F19)","v":49.734356844714299},{"$f":"(Y19+AE19)-(VLOOKUP($A19,Assumptions!$A$43:$R$98,7,FALSE)*I19)","v":394.04787487513613},{"$f":"(Z19+AF19)-VLOOKUP($A19,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A19,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H19)","v":71.821029660159326},{"$f":"(AA19+AG19)-VLOOKUP($A19,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A19,Assumptions!$A$43:$R$98,7,FALSE)*K19)","v":240.40450684756416},{"$f":"(AB19+AH19)-(VLOOKUP($A19,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J19)","v":14.397212223580723},0,null,22.56261996907709,23.584911540142777,82.588711722818516,129.50018133414102,15.664894286239919,0,null,0.52344322344322303]
[{"$f":"'Gas Use Per Customer'!B19","v":2023},{"$f":"'Gas Use Per Customer'!C19","v":6},{"$f":"'Daily efficiency'!CO21","v":61},{"$f":"'Gas Use Per Customer'!S19","v":132.57169045436689},{"$f":"'Gas Use Per Customer'!U19","v":17.72278271807825},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.178226174462601},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.3145214089302},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7722782718078252},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.25716904543669},{"$f":"E20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7722782718078252},{"$f":"D20*VLOOKUP($C20,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F20*'Daily efficiency'!AR21","v":199.23159386810406},{"$f":"G20*'Daily efficiency'!AS21","v":2049.8754907808293},{"$f":"H20*'Daily efficiency'!AT21","v":20.309521315685767},{"$f":"I20*'Daily efficiency'!AU21","v":290.03150626336702},{"$f":"J20*'Daily efficiency'!AV21","v":50.196828251836941},{"$f":"K20*'Daily efficiency'!AW21","v":0},8.0546000000000006E-2,{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,7.0040000000000005E-2,{"$f":"VLOOKUP($A20,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A20,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W20*$L20),0)-IFERROR(VLOOKUP($A20,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A20,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F20:$K20),0)","v":18.238453421402934},{"$f":"IFERROR(($T20*$M20),0)-IFERROR(VLOOKUP($A20,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A20,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F20:$K20),0)","v":198.59391593407202},1.9201893430505492,28.183162811146847,4.7459225240169784,0,{"$f":"(X20+AD20)-(VLOOKUP($A20,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F20)","v":43.048239468516279},{"$f":"(Y20+AE20)-(VLOOKUP($A20,Assumptions!$A$43:$R$98,7,FALSE)*I20)","v":317.54128791232631},{"$f":"(Z20+AF20)-VLOOKUP($A20,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A20,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H20)","v":70.994967082254178},{"$f":"(AA20+AG20)-VLOOKUP($A20,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A20,Assumptions!$A$43:$R$98,7,FALSE)*K20)","v":226.30383291713474},{"$f":"(AB20+AH20)-(VLOOKUP($A20,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J20)","v":11.962537463559855},0,null,30.36221805098122,26.613800580401076,81.310356869547519,170.70298503512845,12.7779272508532,0,null,0.51944851444851425]
[{"$f":"'Gas Use Per Customer'!B20","v":2023},{"$f":"'Gas Use Per Customer'!C20","v":7},{"$f":"'Daily efficiency'!CO22","v":65},{"$f":"'Gas Use Per Customer'!S20","v":115.22822665267576},{"$f":"'Gas Use Per Customer'!U20","v":14.647149641968529},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.914792159870101},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.22822665267576},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73235748209842644},{"$f":"D21*VLOOKUP($C21,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F21*'Daily efficiency'!AR22","v":205.01532751271901},{"$f":"G21*'Daily efficiency'!AS22","v":2008.5964297591925},{"$f":"H21*'Daily efficiency'!AT22","v":0},{"$f":"I21*'Daily efficiency'!AU22","v":0},{"$f":"J21*'Daily efficiency'!AV22","v":11.075135084120713},{"$f":"K21*'Daily efficiency'!AW22","v":0},8.0546000000000006E-2,{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,7.0040000000000005E-2,{"$f":"VLOOKUP($A21,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A21,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W21*$L21),0)-IFERROR(VLOOKUP($A21,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A21,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F21:$K21),0)","v":18.775346022277301},{"$f":"IFERROR(($T21*$M21),0)-IFERROR(VLOOKUP($A21,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A21,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F21:$K21),0)","v":194.57277772068682},0,0,1.0471126340604138,0,{"$f":"(X21+AD21)-(VLOOKUP($A21,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F21)","v":43.706332790824362},{"$f":"(Y21+AE21)-(VLOOKUP($A21,Assumptions!$A$43:$R$98,7,FALSE)*I21)","v":319.90439510252719},{"$f":"(Z21+AF21)-VLOOKUP($A21,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A21,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H21)","v":69.890167526496967},{"$f":"(AA21+AG21)-VLOOKUP($A21,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A21,Assumptions!$A$43:$R$98,7,FALSE)*K21)","v":198.12067010598787},{"$f":"(AB21+AH21)-(VLOOKUP($A21,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J21)","v":8.7421743305327908},0,null,31.409978883387339,27.762676246575609,79.390167526496967,317.56067010598787,9.0791173608966353,0,null,0.50351783744928946]
[{"$f":"'Gas Use Per Customer'!B21","v":2023},{"$f":"'Gas Use Per Customer'!C21","v":8},{"$f":"'Daily efficiency'!CO23","v":64},{"$f":"'Gas Use Per Customer'!S21","v":115.84333792560521},{"$f":"'Gas Use Per Customer'!U21","v":14.64170454883608},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.909619321394274},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.84333792560521},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73208522744180404},{"$f":"D22*VLOOKUP($C22,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F22*'Daily efficiency'!AR23","v":207.78799480362406},{"$f":"G22*'Daily efficiency'!AS23","v":2042.8653615882404},{"$f":"H22*'Daily efficiency'!AT23","v":0},{"$f":"I22*'Daily efficiency'!AU23","v":0},{"$f":"J22*'Daily efficiency'!AV23","v":11.762956509314918},{"$f":"K22*'Daily efficiency'!AW23","v":0},8.0546000000000006E-2,{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,7.0040000000000005E-2,{"$f":"VLOOKUP($A22,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A22,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W22*$L22),0)-IFERROR(VLOOKUP($A22,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A22,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F22:$K22),0)","v":19.037833118535698},{"$f":"IFERROR(($T22*$M22),0)-IFERROR(VLOOKUP($A22,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A22,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F22:$K22),0)","v":197.9031262759016},0,0,1.1121435794012915,0,{"$f":"(X22+AD22)-(VLOOKUP($A22,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F22)","v":43.971199806608716},{"$f":"(Y22+AE22)-(VLOOKUP($A22,Assumptions!$A$43:$R$98,7,FALSE)*I22)","v":323.234743657742},{"$f":"(Z22+AF22)-VLOOKUP($A22,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A22,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H22)","v":69.890167526496967},{"$f":"(AA22+AG22)-VLOOKUP($A22,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A22,Assumptions!$A$43:$R$98,7,FALSE)*K22)","v":198.12067010598787},{"$f":"(AB22+AH22)-(VLOOKUP($A22,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J22)","v":8.8073305347960886},0,null,31.612079950295239,27.902747749320199,79.390167526496967,317.56067010598787,9.1441483062375131,0,null,0.51177146106581584]
[{"$f":"'Gas Use Per Customer'!B22","v":2023},{"$f":"'Gas Use Per Customer'!C22","v":9},{"$f":"'Daily efficiency'!CO24","v":60},{"$f":"'Gas Use Per Customer'!S22","v":155.47612801678909},{"$f":"'Gas Use Per Customer'!U22","v":19.934774694597039},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.947819755677632},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.9285152151102},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9934774694597039},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.547612801678909},{"$f":"E23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9934774694597039},{"$f":"D23*VLOOKUP($C23,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F23*'Daily efficiency'!AR24","v":222.85237975510742},{"$f":"G23*'Daily efficiency'!AS24","v":2398.0579315072555},{"$f":"H23*'Daily efficiency'!AT24","v":24.476106225023344},{"$f":"I23*'Daily efficiency'!AU24","v":364.43604407135376},{"$f":"J23*'Daily efficiency'!AV24","v":58.408889855169299},{"$f":"K23*'Daily efficiency'!AW24","v":0},8.0546000000000006E-2,{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,7.0040000000000005E-2,{"$f":"VLOOKUP($A23,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A23,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W23*$L23),0)-IFERROR(VLOOKUP($A23,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A23,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F23:$K23),0)","v":20.480761150017027},{"$f":"IFERROR(($T23*$M23),0)-IFERROR(VLOOKUP($A23,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A23,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F23:$K23),0)","v":232.43681641076807},2.3141243755638996,35.413257327245567,5.5223422598683927,0,{"$f":"(X23+AD23)-(VLOOKUP($A23,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F23)","v":44.476392582284959},{"$f":"(Y23+AE23)-(VLOOKUP($A23,Assumptions!$A$43:$R$98,7,FALSE)*I23)","v":350.28118102954431},{"$f":"(Z23+AF23)-VLOOKUP($A23,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A23,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H23)","v":71.287132787911858},{"$f":"(AA23+AG23)-VLOOKUP($A23,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A23,Assumptions!$A$43:$R$98,7,FALSE)*K23)","v":233.53392743323343},{"$f":"(AB23+AH23)-(VLOOKUP($A23,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J23)","v":12.637187872555595},0,null,27.888697805510862,25.03286628111946,81.704291902060874,150.20564919652185,13.554346986704616,0,null,0.52344322344322325]
[{"$f":"'Gas Use Per Customer'!B23","v":2023},{"$f":"'Gas Use Per Customer'!C23","v":10},{"$f":"'Daily efficiency'!CO25","v":48},{"$f":"'Gas Use Per Customer'!S23","v":348.66618601297768},{"$f":"'Gas Use Per Customer'!U23","v":54.663079008637638},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.39892370259129},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.59985580389331},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.79784740518258},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":244.06633020908436},{"$f":"E24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4663079008637645},{"$f":"D24*VLOOKUP($C24,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F24*'Daily efficiency'!AR25","v":249.3163920619273},{"$f":"G24*'Daily efficiency'!AS25","v":1837.9583911811524},{"$f":"H24*'Daily efficiency'!AT25","v":496.94759314650241},{"$f":"I24*'Daily efficiency'!AU25","v":5720.9147801009403},{"$f":"J24*'Daily efficiency'!AV25","v":160.16282149530821},{"$f":"K24*'Daily efficiency'!AW25","v":0},8.0546000000000006E-2,{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,7.0040000000000005E-2,{"$f":"VLOOKUP($A24,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A24,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W24*$L24),0)-IFERROR(VLOOKUP($A24,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A24,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F24:$K24),0)","v":23.013439209327171},{"$f":"IFERROR(($T24*$M24),0)-IFERROR(VLOOKUP($A24,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A24,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F24:$K24),0)","v":178.04100113321095},46.98453782254068,555.91709588223478,15.142796238662301,0,{"$f":"(X24+AD24)-(VLOOKUP($A24,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F24)","v":46.801526737699064},{"$f":"(Y24+AE24)-(VLOOKUP($A24,Assumptions!$A$43:$R$98,7,FALSE)*I24)","v":185.83777065522028},{"$f":"(Z24+AF24)-VLOOKUP($A24,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A24,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H24)","v":101.78507171486123},{"$f":"(AA24+AG24)-VLOOKUP($A24,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A24,Assumptions!$A$43:$R$98,7,FALSE)*K24)","v":754.03776598822265},{"$f":"(AB24+AH24)-(VLOOKUP($A24,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J24)","v":20.659862026469121},0,null,28.539389283397714,17.766541763081783,31.034070760015052,30.894788533193452,23.174800965498523,0,null,0.56594083336018797]
[{"$f":"'Gas Use Per Customer'!B24","v":2023},{"$f":"'Gas Use Per Customer'!C24","v":11},{"$f":"'Daily efficiency'!CO26","v":36},{"$f":"'Gas Use Per Customer'!S24","v":556.92771084337346},{"$f":"'Gas Use Per Customer'!U24","v":95.760794522829713},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.728238356848912},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":167.07831325301203},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":57.456476713697825},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":389.84939759036138},{"$f":"E25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.576079452282972},{"$f":"D25*VLOOKUP($C25,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F25*'Daily efficiency'!AR26","v":499.28509236322196},{"$f":"G25*'Daily efficiency'!AS26","v":3086.6044130511564},{"$f":"H25*'Daily efficiency'!AT26","v":1104.3222459904368},{"$f":"I25*'Daily efficiency'!AU26","v":9061.9192971887587},{"$f":"J25*'Daily efficiency'!AV26","v":299.28440314868374},{"$f":"K25*'Daily efficiency'!AW26","v":0},8.0546000000000006E-2,{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,7.0040000000000005E-2,{"$f":"VLOOKUP($A25,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A25,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W25*$L25),0)-IFERROR(VLOOKUP($A25,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A25,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F25:$K25),0)","v":46.656044456147129},{"$f":"IFERROR(($T25*$M25),0)-IFERROR(VLOOKUP($A25,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A25,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F25:$K25),0)","v":299.38438382087526},104.40954146992821,880.57173589351578,28.296221882073549,0,{"$f":"(X25+AD25)-(VLOOKUP($A25,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F25)","v":64.771660898388177},{"$f":"(Y25+AE25)-(VLOOKUP($A25,Assumptions!$A$43:$R$98,7,FALSE)*I25)","v":236.97650598116451},{"$f":"(Z25+AF25)-VLOOKUP($A25,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A25,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H25)","v":147.86513318998709},{"$f":"(AA25+AG25)-VLOOKUP($A25,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A25,Assumptions!$A$43:$R$98,7,FALSE)*K25)","v":1078.6924059995035},{"$f":"(AB25+AH25)-(VLOOKUP($A25,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J25)","v":31.922463974503422},0,null,22.546339282563903,14.183558677798201,25.735154963780701,27.669464482101155,36.328226608909773,0,null,0.67820145974244317]
[{"$f":"'Gas Use Per Customer'!B25","v":2023},{"$f":"'Gas Use Per Customer'!C25","v":12},{"$f":"'Daily efficiency'!CO27","v":28},{"$f":"'Gas Use Per Customer'!S25","v":753.89775317486146},{"$f":"'Gas Use Per Customer'!U25","v":124.45404465875858},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.890808931751717},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.77955063497231},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.340533494068936},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":603.11820253988924},{"$f":"E26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2227022329379293},{"$f":"D26*VLOOKUP($C26,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F26*'Daily efficiency'!AR27","v":430.63470005162043},{"$f":"G26*'Daily efficiency'!AS27","v":2711.9418978563435},{"$f":"H26*'Daily efficiency'!AT27","v":2276.1907146384688},{"$f":"I26*'Daily efficiency'!AU27","v":14137.090667535011},{"$f":"J26*'Daily efficiency'!AV27","v":182.32517542508123},{"$f":"K26*'Daily efficiency'!AW27","v":0},8.0546000000000006E-2,{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.7172762967188631E-2,7.0040000000000005E-2,{"$f":"VLOOKUP($A26,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10271501728958483},9.4546262967188627E-2,{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A26,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W26*$L26),0)-IFERROR(VLOOKUP($A26,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A26,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F26:$K26),0)","v":40.169145881968042},{"$f":"IFERROR(($T26*$M26),0)-IFERROR(VLOOKUP($A26,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A26,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F26:$K26),0)","v":262.98113150927327},215.20532586968167,1373.7401604820341,17.238163981278529,0,{"$f":"(X26+AD26)-(VLOOKUP($A26,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F26)","v":60.05028685410781},{"$f":"(Y26+AE26)-(VLOOKUP($A26,Assumptions!$A$43:$R$98,7,FALSE)*I26)","v":97.869547994482275},{"$f":"(Z26+AF26)-VLOOKUP($A26,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A26,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H26)","v":242.1513807462274},{"$f":"(AA26+AG26)-VLOOKUP($A26,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A26,Assumptions!$A$43:$R$98,7,FALSE)*K26)","v":1571.8608305880218},{"$f":"(AB26+AH26)-(VLOOKUP($A26,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J26)","v":22.407227864784669},0,null,24.125486246252628,6.4909032811364593,25.942789448660506,26.062234964365238,25.270168708114753,0,null,0.79230709181528869]
[{"$f":"'Gas Use Per Customer'!B26","v":2024},{"$f":"'Gas Use Per Customer'!C26","v":1},{"$f":"'Daily efficiency'!CO28","v":30},{"$f":"'Gas Use Per Customer'!S26","v":749.84697532070061},{"$f":"'Gas Use Per Customer'!U26","v":125.1768332563321},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.035366651266422},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.96939506414012},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.88262494224908},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":599.87758025656046},{"$f":"E27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2588416628166055},{"$f":"D27*VLOOKUP($C27,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F27*'Daily efficiency'!AR28","v":433.13568627324338},{"$f":"G27*'Daily efficiency'!AS28","v":2697.3703274605637},{"$f":"H27*'Daily efficiency'!AT28","v":2289.4100897014041},{"$f":"I27*'Daily efficiency'!AU28","v":14061.130481213784},{"$f":"J27*'Daily efficiency'!AV28","v":183.38406072052643},{"$f":"K27*'Daily efficiency'!AW28","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A27,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A27,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W27*$L27),0)-IFERROR(VLOOKUP($A27,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A27,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F27:$K27),0)","v":41.789264005576307},{"$f":"IFERROR(($T27*$M27),0)-IFERROR(VLOOKUP($A27,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A27,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F27:$K27),0)","v":270.48522361558923},223.86045378624519,1412.9487301699362,17.931448469948712,0,{"$f":"(X27+AD27)-(VLOOKUP($A27,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F27)","v":61.238537290493376},{"$f":"(Y27+AE27)-(VLOOKUP($A27,Assumptions!$A$43:$R$98,7,FALSE)*I27)","v":97.770867650001492},{"$f":"(Z27+AF27)-VLOOKUP($A27,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A27,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H27)","v":248.88566483570582},{"$f":"(AA27+AG27)-VLOOKUP($A27,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A27,Assumptions!$A$43:$R$98,7,FALSE)*K27)","v":1607.280763475924},{"$f":"(AB27+AH27)-(VLOOKUP($A27,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J27)","v":22.992545431649177},0,null,24.460811037251418,6.5193880130133257,26.510301026287376,26.793479476070921,25.963453196784933,0,null,0.79230709181528869]
[{"$f":"'Gas Use Per Customer'!B27","v":2024},{"$f":"'Gas Use Per Customer'!C27","v":2},{"$f":"'Daily efficiency'!CO29","v":27},{"$f":"'Gas Use Per Customer'!S27","v":756.29957092705763},{"$f":"'Gas Use Per Customer'!U27","v":125.0472087016622},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.009441740332441},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":151.25991418541153},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.785406526246646},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":605.03965674164613},{"$f":"E28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2523604350831103},{"$f":"D28*VLOOKUP($C28,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F28*'Daily efficiency'!AR29","v":411.79881493841253},{"$f":"G28*'Daily efficiency'!AS29","v":2771.2408923271828},{"$f":"H28*'Daily efficiency'!AT29","v":2324.0101278180564},{"$f":"I28*'Daily efficiency'!AU29","v":14120.999685256847},{"$f":"J28*'Daily efficiency'!AV29","v":183.19416074793506},{"$f":"K28*'Daily efficiency'!AW29","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A28,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A28,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W28*$L28),0)-IFERROR(VLOOKUP($A28,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A28,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F28:$K28),0)","v":39.703007050619796},{"$f":"IFERROR(($T28*$M28),0)-IFERROR(VLOOKUP($A28,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A28,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F28:$K28),0)","v":277.90827192007629},227.24367476035445,1418.9647554064527,17.912879890108197,0,{"$f":"(X28+AD28)-(VLOOKUP($A28,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F28)","v":59.164586209906844},{"$f":"(Y28+AE28)-(VLOOKUP($A28,Assumptions!$A$43:$R$98,7,FALSE)*I28)","v":102.62916581024541},{"$f":"(Z28+AF28)-VLOOKUP($A28,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A28,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H28)","v":252.31503283870251},{"$f":"(AA28+AG28)-VLOOKUP($A28,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A28,Assumptions!$A$43:$R$98,7,FALSE)*K28)","v":1613.2967887124405},{"$f":"(AB28+AH28)-(VLOOKUP($A28,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J28)","v":22.977053320401158},0,null,23.656899991691052,6.7849546499441038,26.903442889922324,26.664314821950974,25.944884616944421,0,null,0.79669654632736597]
[{"$f":"'Gas Use Per Customer'!B28","v":2024},{"$f":"'Gas Use Per Customer'!C28","v":3},{"$f":"'Daily efficiency'!CO30","v":39},{"$f":"'Gas Use Per Customer'!S28","v":519.9414634146342},{"$f":"'Gas Use Per Customer'!U28","v":82.462781644656772},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.738834493397032},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":155.98243902439026},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.477668986794065},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":363.95902439024394},{"$f":"E29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2462781644656769},{"$f":"D29*VLOOKUP($C29,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F29*'Daily efficiency'!AR30","v":409.86851191669399},{"$f":"G29*'Daily efficiency'!AS30","v":2779.8089230416067},{"$f":"H29*'Daily efficiency'!AT30","v":847.33257049179406},{"$f":"I29*'Daily efficiency'!AU30","v":8531.1995317073215},{"$f":"J29*'Daily efficiency'!AV30","v":241.6159502188442},{"$f":"K29*'Daily efficiency'!AW30","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A29,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A29,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W29*$L29),0)-IFERROR(VLOOKUP($A29,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A29,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F29:$K29),0)","v":39.509110886058771},{"$f":"IFERROR(($T29*$M29),0)-IFERROR(VLOOKUP($A29,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A29,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F29:$K29),0)","v":278.7640907530224},82.852894984357363,857.26731298433106,23.625411847922685,0,{"$f":"(X29+AD29)-(VLOOKUP($A29,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F29)","v":59.099140198670298},{"$f":"(Y29+AE29)-(VLOOKUP($A29,Assumptions!$A$43:$R$98,7,FALSE)*I29)","v":223.26460983547898},{"$f":"(Z29+AF29)-VLOOKUP($A29,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A29,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H29)","v":128.95597244515716},{"$f":"(AA29+AG29)-VLOOKUP($A29,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A29,Assumptions!$A$43:$R$98,7,FALSE)*K29)","v":1051.5993462903189},{"$f":"(AB29+AH29)-(VLOOKUP($A29,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J29)","v":27.743124897142714},0,null,23.889217664819366,14.313445233445035,26.063469659327811,28.893344465138842,31.657416574758905,0,null,0.62033033467772891]
[{"$f":"'Gas Use Per Customer'!B29","v":2024},{"$f":"'Gas Use Per Customer'!C29","v":4},{"$f":"'Daily efficiency'!CO31","v":47},{"$f":"'Gas Use Per Customer'!S29","v":316.10633307271308},{"$f":"'Gas Use Per Customer'!U29","v":52.20933497794298},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.662800493382893},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.831899921813928},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":31.325600986765785},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.27443315089914},{"$f":"E30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2209334977942987},{"$f":"D30*VLOOKUP($C30,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F30*'Daily efficiency'!AR31","v":242.74624418923628},{"$f":"G30*'Daily efficiency'!AS31","v":1669.8174954593931},{"$f":"H30*'Daily efficiency'!AT31","v":482.39053724116047},{"$f":"I30*'Daily efficiency'!AU31","v":5186.672713057078},{"$f":"J30*'Daily efficiency'!AV31","v":152.97335148537289},{"$f":"K30*'Daily efficiency'!AW31","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A30,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A30,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W30*$L30),0)-IFERROR(VLOOKUP($A30,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A30,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F30:$K30),0)","v":23.157413401846362},{"$f":"IFERROR(($T30*$M30),0)-IFERROR(VLOOKUP($A30,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A30,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F30:$K30),0)","v":167.21499556134643},47.168554491293051,521.18872188208627,14.957863615069817,0,{"$f":"(X30+AD30)-(VLOOKUP($A30,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F30)","v":47.055597695829277},{"$f":"(Y30+AE30)-(VLOOKUP($A30,Assumptions!$A$43:$R$98,7,FALSE)*I30)","v":182.60759208970842},{"$f":"(Z30+AF30)-VLOOKUP($A30,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A30,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H30)","v":101.88794191483566},{"$f":"(AA30+AG30)-VLOOKUP($A30,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A30,Assumptions!$A$43:$R$98,7,FALSE)*K30)","v":715.52075518807419},{"$f":"(AB30+AH30)-(VLOOKUP($A30,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J30)","v":20.51162832474698},0,null,30.042901788673735,19.255924666727434,32.525454805441896,32.336350160261013,22.989868341906039,0,null,0.57402817182817167]
[{"$f":"'Gas Use Per Customer'!B30","v":2024},{"$f":"'Gas Use Per Customer'!C30","v":5},{"$f":"'Daily efficiency'!CO32","v":56},{"$f":"'Gas Use Per Customer'!S30","v":184.4221105527638},{"$f":"'Gas Use Per Customer'!U30","v":27.330427075432009},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.864341660345609},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.97989949748742},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7330427075432011},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.442211055276381},{"$f":"E31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7330427075432011},{"$f":"D31*VLOOKUP($C31,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F31*'Daily efficiency'!AR32","v":305.52894661679846},{"$f":"G31*'Daily efficiency'!AS32","v":2844.5196738409018},{"$f":"H31*'Daily efficiency'!AT32","v":33.556558652997111},{"$f":"I31*'Daily efficiency'!AU32","v":432.28542713567862},{"$f":"J31*'Daily efficiency'!AV32","v":80.078151331015746},{"$f":"K31*'Daily efficiency'!AW32","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A31,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A31,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W31*$L31),0)-IFERROR(VLOOKUP($A31,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A31,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F31:$K31),0)","v":29.276683598676797},{"$f":"IFERROR(($T31*$M31),0)-IFERROR(VLOOKUP($A31,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A31,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F31:$K31),0)","v":285.23660794092882},3.2811886701104016,43.438694076438182,7.8301093263998141,0,{"$f":"(X31+AD31)-(VLOOKUP($A31,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F31)","v":50.231159168057246},{"$f":"(Y31+AE31)-(VLOOKUP($A31,Assumptions!$A$43:$R$98,7,FALSE)*I31)","v":401.40531121236404},{"$f":"(Z31+AF31)-VLOOKUP($A31,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A31,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H31)","v":71.572712599597409},{"$f":"(AA31+AG31)-VLOOKUP($A31,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A31,Assumptions!$A$43:$R$98,7,FALSE)*K31)","v":237.77072738242606},{"$f":"(AB31+AH31)-(VLOOKUP($A31,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J31)","v":14.564810456226081},0,null,22.974009438920945,24.183971217456993,82.671356196607363,128.92745163243268,15.862114053236036,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B31","v":2024},{"$f":"'Gas Use Per Customer'!C31","v":6},{"$f":"'Daily efficiency'!CO33","v":61},{"$f":"'Gas Use Per Customer'!S31","v":132.60345389377648},{"$f":"'Gas Use Per Customer'!U31","v":17.728676329266154},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.182941063412924},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.34310850439883},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7728676329266155},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.260345389377648},{"$f":"E32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7728676329266155},{"$f":"D32*VLOOKUP($C32,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F32*'Daily efficiency'!AR33","v":198.0591582305027},{"$f":"G32*'Daily efficiency'!AS33","v":2042.7915529913189},{"$f":"H32*'Daily efficiency'!AT33","v":21.041856386889144},{"$f":"I32*'Daily efficiency'!AU33","v":300.46174606277839},{"$f":"J32*'Daily efficiency'!AV33","v":51.07927128400398},{"$f":"K32*'Daily efficiency'!AW33","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A32,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A32,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W32*$L32),0)-IFERROR(VLOOKUP($A32,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A32,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F32:$K32),0)","v":18.749285707018348},{"$f":"IFERROR(($T32*$M32),0)-IFERROR(VLOOKUP($A32,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A32,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F32:$K32),0)","v":204.65513237475506},2.0574905039788498,30.192241166614771,4.994574322942384,0,{"$f":"(X32+AD32)-(VLOOKUP($A32,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F32)","v":43.349920407747717},{"$f":"(Y32+AE32)-(VLOOKUP($A32,Assumptions!$A$43:$R$98,7,FALSE)*I32)","v":323.39841793927724},{"$f":"(Z32+AF32)-VLOOKUP($A32,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A32,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H32)","v":70.80478432488448},{"$f":"(AA32+AG32)-VLOOKUP($A32,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A32,Assumptions!$A$43:$R$98,7,FALSE)*K32)","v":224.52427447260266},{"$f":"(AB32+AH32)-(VLOOKUP($A32,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J32)","v":12.185045344187264},0,null,30.56483152114021,27.098206339024362,81.447658030475822,169.32008019373342,13.026579049778606,0,null,0.52012739112739093]
[{"$f":"'Gas Use Per Customer'!B32","v":2024},{"$f":"'Gas Use Per Customer'!C32","v":7},{"$f":"'Daily efficiency'!CO34","v":65},{"$f":"'Gas Use Per Customer'!S32","v":115.20334225471636},{"$f":"'Gas Use Per Customer'!U32","v":14.643340798164171},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.911173758255963},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.20334225471636},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73216703990820864},{"$f":"D33*VLOOKUP($C33,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F33*'Daily efficiency'!AR34","v":204.96201534078915},{"$f":"G33*'Daily efficiency'!AS34","v":2008.1626583270536},{"$f":"H33*'Daily efficiency'!AT34","v":0},{"$f":"I33*'Daily efficiency'!AU34","v":0},{"$f":"J33*'Daily efficiency'!AV34","v":11.072255106740904},{"$f":"K33*'Daily efficiency'!AW34","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A33,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A33,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W33*$L33),0)-IFERROR(VLOOKUP($A33,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A33,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F33:$K33),0)","v":19.413966869636461},{"$f":"IFERROR(($T33*$M33),0)-IFERROR(VLOOKUP($A33,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A33,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F33:$K33),0)","v":201.16512236689616},0,0,1.0826544636026154,0,{"$f":"(X33+AD33)-(VLOOKUP($A33,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F33)","v":44.143602372862162},{"$f":"(Y33+AE33)-(VLOOKUP($A33,Assumptions!$A$43:$R$98,7,FALSE)*I33)","v":326.49673974873656},{"$f":"(Z33+AF33)-VLOOKUP($A33,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A33,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H33)","v":69.588827526496971},{"$f":"(AA33+AG33)-VLOOKUP($A33,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A33,Assumptions!$A$43:$R$98,7,FALSE)*K33)","v":194.33203330598786},{"$f":"(AB33+AH33)-(VLOOKUP($A33,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J33)","v":8.7671187250580793},0,null,31.732478610342959,28.340908636734447,79.390167526496967,317.56067010598787,9.1146591904388377,0,null,0.50351783744928946]
[{"$f":"'Gas Use Per Customer'!B33","v":2024},{"$f":"'Gas Use Per Customer'!C33","v":8},{"$f":"'Daily efficiency'!CO35","v":64},{"$f":"'Gas Use Per Customer'!S33","v":115.89291544237676},{"$f":"'Gas Use Per Customer'!U33","v":14.646947203719911},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.914599843533916},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.89291544237676},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73234736018599556},{"$f":"D34*VLOOKUP($C34,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F34*'Daily efficiency'!AR35","v":207.86239602802561},{"$f":"G34*'Daily efficiency'!AS35","v":2043.7396474430834},{"$f":"H34*'Daily efficiency'!AT35","v":0},{"$f":"I34*'Daily efficiency'!AU35","v":0},{"$f":"J34*'Daily efficiency'!AV35","v":11.767168390601428},{"$f":"K34*'Daily efficiency'!AW35","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A34,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A34,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W34*$L34),0)-IFERROR(VLOOKUP($A34,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A34,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F34:$K34),0)","v":19.697969372122138},{"$f":"IFERROR(($T34*$M34),0)-IFERROR(VLOOKUP($A34,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A34,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F34:$K34),0)","v":204.74051751352721},0,0,1.1506036719016826,0,{"$f":"(X34+AD34)-(VLOOKUP($A34,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F34)","v":44.425978602643617},{"$f":"(Y34+AE34)-(VLOOKUP($A34,Assumptions!$A$43:$R$98,7,FALSE)*I34)","v":330.07213489536758},{"$f":"(Z34+AF34)-VLOOKUP($A34,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A34,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H34)","v":69.588827526496971},{"$f":"(AA34+AG34)-VLOOKUP($A34,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A34,Assumptions!$A$43:$R$98,7,FALSE)*K34)","v":194.33203330598786},{"$f":"(AB34+AH34)-(VLOOKUP($A34,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J34)","v":8.834982340056925},0,null,31.927600579393072,28.480786218505571,79.390167526496967,317.56067010598787,9.182608398737905,0,null,0.51177146106581584]
[{"$f":"'Gas Use Per Customer'!B34","v":2024},{"$f":"'Gas Use Per Customer'!C34","v":9},{"$f":"'Daily efficiency'!CO36","v":60},{"$f":"'Gas Use Per Customer'!S34","v":155.05221932114881},{"$f":"'Gas Use Per Customer'!U34","v":19.879316411371363},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.903453129097091},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.54699738903395},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9879316411371364},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.505221932114882},{"$f":"E35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9879316411371364},{"$f":"D35*VLOOKUP($C35,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F35*'Daily efficiency'!AR36","v":222.23240734090581},{"$f":"G35*'Daily efficiency'!AS36","v":2391.5195797822544},{"$f":"H35*'Daily efficiency'!AT36","v":24.408014016704733},{"$f":"I35*'Daily efficiency'!AU36","v":363.44240208877295},{"$f":"J35*'Daily efficiency'!AV36","v":58.246397085318073},{"$f":"K35*'Daily efficiency'!AW36","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A35,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A35,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W35*$L35),0)-IFERROR(VLOOKUP($A35,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A35,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F35:$K35),0)","v":21.122134766524905},{"$f":"IFERROR(($T35*$M35),0)-IFERROR(VLOOKUP($A35,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A35,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F35:$K35),0)","v":239.70663412597929},2.3866362424012877,36.520924203593239,5.6953819420939782,0,{"$f":"(X35+AD35)-(VLOOKUP($A35,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F35)","v":44.906087574450069},{"$f":"(Y35+AE35)-(VLOOKUP($A35,Assumptions!$A$43:$R$98,7,FALSE)*I35)","v":357.33456476435344},{"$f":"(Z35+AF35)-VLOOKUP($A35,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A35,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H35)","v":71.03184482670639},{"$f":"(AA35+AG35)-VLOOKUP($A35,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A35,Assumptions!$A$43:$R$98,7,FALSE)*K35)","v":230.85295750958107},{"$f":"(AB35+AH35)-(VLOOKUP($A35,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J35)","v":12.783767726738335},0,null,28.236689987968408,25.606754100782531,81.776803768898247,148.88723200500053,13.727386668930201,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B35","v":2024},{"$f":"'Gas Use Per Customer'!C35","v":10},{"$f":"'Daily efficiency'!CO37","v":48},{"$f":"'Gas Use Per Customer'!S35","v":350.19244569117353},{"$f":"'Gas Use Per Customer'!U35","v":54.924732278217093},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.477419683465126},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.05773370735206},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.954839366930251},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.13471198382146},{"$f":"E36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4924732278217094},{"$f":"D36*VLOOKUP($C36,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F36*'Daily efficiency'!AR37","v":253.21069758331888},{"$f":"G36*'Daily efficiency'!AS37","v":1848.2815253222532},{"$f":"H36*'Daily efficiency'!AT37","v":504.1171129925421},{"$f":"I36*'Daily efficiency'!AU37","v":5745.9576489007777},{"$f":"J36*'Daily efficiency'!AV37","v":160.92946557517598},{"$f":"K36*'Daily efficiency'!AW37","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A36,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A36,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W36*$L36),0)-IFERROR(VLOOKUP($A36,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A36,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F36:$K36),0)","v":24.183053909800702},{"$f":"IFERROR(($T36*$M36),0)-IFERROR(VLOOKUP($A36,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A36,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F36:$K36),0)","v":185.15057451243203},49.292997433518345,577.38910640730796,15.735819175993703,0,{"$f":"(X36+AD36)-(VLOOKUP($A36,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F36)","v":47.694559868106595},{"$f":"(Y36+AE36)-(VLOOKUP($A36,Assumptions!$A$43:$R$98,7,FALSE)*I36)","v":188.6883188790282},{"$f":"(Z36+AF36)-VLOOKUP($A36,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A36,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H36)","v":103.23902818570693},{"$f":"(AA36+AG36)-VLOOKUP($A36,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A36,Assumptions!$A$43:$R$98,7,FALSE)*K36)","v":771.72113971329577},{"$f":"(AB36+AH36)-(VLOOKUP($A36,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J36)","v":21.160691107111859},0,null,28.945405763966463,17.960440628258439,31.327425704070016,31.481512082394445,23.767823902829925,0,null,0.5705961135638552]
[{"$f":"'Gas Use Per Customer'!B36","v":2024},{"$f":"'Gas Use Per Customer'!C36","v":11},{"$f":"'Daily efficiency'!CO38","v":36},{"$f":"'Gas Use Per Customer'!S36","v":549.66762252346189},{"$f":"'Gas Use Per Customer'!U36","v":94.432126323759718},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.329637897127913},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.90028675703857},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":56.659275794255826},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":384.76733576642329},{"$f":"E37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.4432126323759729},{"$f":"D37*VLOOKUP($C37,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F37*'Daily efficiency'!AR38","v":483.44612918836327},{"$f":"G37*'Daily efficiency'!AS38","v":2995.966311112687},{"$f":"H37*'Daily efficiency'!AT38","v":1083.7762321406092},{"$f":"I37*'Daily efficiency'!AU38","v":8981.3674072384438},{"$f":"J37*'Daily efficiency'!AV38","v":285.90900113290309},{"$f":"K37*'Daily efficiency'!AW38","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A37,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A37,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W37*$L37),0)-IFERROR(VLOOKUP($A37,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A37,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F37:$K37),0)","v":46.704645752293636},{"$f":"IFERROR(($T37*$M37),0)-IFERROR(VLOOKUP($A37,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A37,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F37:$K37),0)","v":300.48596563042662},105.97255608381927,902.50294527896085,27.956423806768253,0,{"$f":"(X37+AD37)-(VLOOKUP($A37,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F37)","v":64.590214992269424},{"$f":"(Y37+AE37)-(VLOOKUP($A37,Assumptions!$A$43:$R$98,7,FALSE)*I37)","v":234.6479862892927},{"$f":"(Z37+AF37)-VLOOKUP($A37,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A37,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H37)","v":148.6667133993476},{"$f":"(AA37+AG37)-VLOOKUP($A37,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A37,Assumptions!$A$43:$R$98,7,FALSE)*K37)","v":1096.8349785849487},{"$f":"(AB37+AH37)-(VLOOKUP($A37,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J37)","v":31.505983498443037},0,null,22.799520144525971,14.229689402239746,26.238724606928276,28.506447315756368,35.988428533604477,0,null,0.66975939907087434]
[{"$f":"'Gas Use Per Customer'!B37","v":2024},{"$f":"'Gas Use Per Customer'!C37","v":12},{"$f":"'Daily efficiency'!CO39","v":28},{"$f":"'Gas Use Per Customer'!S37","v":751.90899073053743},{"$f":"'Gas Use Per Customer'!U37","v":124.11268184344655},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.822536368689313},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.38179814610749},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.084511382584907},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":601.52719258442994},{"$f":"E38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2056340921723283},{"$f":"D38*VLOOKUP($C38,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F38*'Daily efficiency'!AR39","v":429.45351968915219},{"$f":"G38*'Daily efficiency'!AS39","v":2704.7878664576124},{"$f":"H38*'Daily efficiency'!AT39","v":2269.9473910673737},{"$f":"I38*'Daily efficiency'!AU39","v":14099.797394179044},{"$f":"J38*'Daily efficiency'!AV39","v":181.82507890064912},{"$f":"K38*'Daily efficiency'!AW39","v":0},8.2962380000000002E-2,{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},0.10048614028990703,7.2141200000000003E-2,{"$f":"VLOOKUP($A38,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10632739371987604},9.7780845289907034E-2,{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A38,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W38*$L38),0)-IFERROR(VLOOKUP($A38,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A38,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F38:$K38),0)","v":41.429231403645751},{"$f":"IFERROR(($T38*$M38),0)-IFERROR(VLOOKUP($A38,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A38,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F38:$K38),0)","v":271.2305962390127},221.95737466218696,1416.834219010741,17.77900990980951,0,{"$f":"(X38+AD38)-(VLOOKUP($A38,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F38)","v":60.979529634268161},{"$f":"(Y38+AE38)-(VLOOKUP($A38,Assumptions!$A$43:$R$98,7,FALSE)*I38)","v":97.696639194659042},{"$f":"(Z38+AF38)-VLOOKUP($A38,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A38,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H38)","v":247.36142925804262},{"$f":"(AA38+AG38)-VLOOKUP($A38,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A38,Assumptions!$A$43:$R$98,7,FALSE)*K38)","v":1611.1662523167288},{"$f":"(AB38+AH38)-(VLOOKUP($A38,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J38)","v":22.865363107936307},0,null,24.566196108463195,6.4965734150711008,26.57385483191366,26.784595479290601,25.81101463664573,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B38","v":2025},{"$f":"'Gas Use Per Customer'!C38","v":1},{"$f":"'Daily efficiency'!CO40","v":30},{"$f":"'Gas Use Per Customer'!S38","v":745.86168902715667},{"$f":"'Gas Use Per Customer'!U38","v":124.4831287426083},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.896625748521661},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.17233780543134},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.362346556956226},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":596.68935122172536},{"$f":"E39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2241564371304152},{"$f":"D39*VLOOKUP($C39,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F39*'Daily efficiency'!AR40","v":430.7353365215659},{"$f":"G39*'Daily efficiency'!AS40","v":2683.0343451222429},{"$f":"H39*'Daily efficiency'!AT40","v":2276.7226452943505},{"$f":"I39*'Daily efficiency'!AU40","v":13986.398392637249},{"$f":"J39*'Daily efficiency'!AV40","v":182.36778360792107},{"$f":"K39*'Daily efficiency'!AW40","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A39,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A39,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W39*$L39),0)-IFERROR(VLOOKUP($A39,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A39,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F39:$K39),0)","v":42.630634638561688},{"$f":"IFERROR(($T39*$M39),0)-IFERROR(VLOOKUP($A39,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A39,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F39:$K39),0)","v":276.03484816308554},228.37799658314719,1441.9477571738694,18.293308211155111,0,{"$f":"(X39+AD39)-(VLOOKUP($A39,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F39)","v":61.867776064000537},{"$f":"(Y39+AE39)-(VLOOKUP($A39,Assumptions!$A$43:$R$98,7,FALSE)*I39)","v":97.930897763221253},{"$f":"(Z39+AF39)-VLOOKUP($A39,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A39,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H39)","v":252.37715705552282},{"$f":"(AA39+AG39)-VLOOKUP($A39,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A39,Assumptions!$A$43:$R$98,7,FALSE)*K39)","v":1633.3810935254639},{"$f":"(AB39+AH39)-(VLOOKUP($A39,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J39)","v":23.301372207986024},0,null,24.849863868670717,6.5649502584691417,27.032006623950767,27.374061396958158,26.325312937991335,0,null,0.79230709181528847]
[{"$f":"'Gas Use Per Customer'!B39","v":2025},{"$f":"'Gas Use Per Customer'!C39","v":2},{"$f":"'Daily efficiency'!CO41","v":29},{"$f":"'Gas Use Per Customer'!S39","v":708.78146638193232},{"$f":"'Gas Use Per Customer'!U39","v":117.05532116632716},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.411064233265435},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.75629327638646},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.791490874745364},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":567.02517310554583},{"$f":"E40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8527660583163588},{"$f":"D40*VLOOKUP($C40,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F40*'Daily efficiency'!AR41","v":406.118619203626},{"$f":"G40*'Daily efficiency'!AS41","v":2688.9684102774204},{"$f":"H40*'Daily efficiency'!AT41","v":2131.6458611911648},{"$f":"I40*'Daily efficiency'!AU41","v":13113.064655036937},{"$f":"J40*'Daily efficiency'!AV41","v":183.73504875928847},{"$f":"K40*'Daily efficiency'!AW41","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A40,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A40,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W40*$L40),0)-IFERROR(VLOOKUP($A40,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A40,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F40:$K40),0)","v":40.160711080011858},{"$f":"IFERROR(($T40*$M40),0)-IFERROR(VLOOKUP($A40,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A40,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F40:$K40),0)","v":276.64600789578844},213.8253476811428,1351.9101657336048,18.430458547280864,0,{"$f":"(X40+AD40)-(VLOOKUP($A40,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F40)","v":60.119596892547577},{"$f":"(Y40+AE40)-(VLOOKUP($A40,Assumptions!$A$43:$R$98,7,FALSE)*I40)","v":113.62723827052753},{"$f":"(Z40+AF40)-VLOOKUP($A40,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A40,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H40)","v":240.5310496051317},{"$f":"(AA40+AG40)-VLOOKUP($A40,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A40,Assumptions!$A$43:$R$98,7,FALSE)*K40)","v":1543.3435020851994},{"$f":"(AB40+AH40)-(VLOOKUP($A40,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J40)","v":23.618958640885989},0,null,25.679993140645848,8.0156750465381545,27.397991218568578,27.218253708780615,26.462463274117084,0,null,0.79350466129224995]
[{"$f":"'Gas Use Per Customer'!B40","v":2025},{"$f":"'Gas Use Per Customer'!C40","v":3},{"$f":"'Daily efficiency'!CO42","v":38},{"$f":"'Gas Use Per Customer'!S40","v":538.39580501068167},{"$f":"'Gas Use Per Customer'!U40","v":85.553076574070985},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.665922972221296},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.5187415032045},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":51.331845944442591},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":376.87706350747715},{"$f":"E41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.5553076574070985},{"$f":"D41*VLOOKUP($C41,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F41*'Daily efficiency'!AR42","v":419.07552355615383},{"$f":"G41*'Daily efficiency'!AS42","v":2880.3288798510271},{"$f":"H41*'Daily efficiency'!AT42","v":899.39285302641008},{"$f":"I41*'Daily efficiency'!AU42","v":8833.9983686152682},{"$f":"J41*'Daily efficiency'!AV42","v":250.67051436202783},{"$f":"K41*'Daily efficiency'!AW42","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A41,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A41,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W41*$L41),0)-IFERROR(VLOOKUP($A41,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A41,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F41:$K41),0)","v":41.456487339119469},{"$f":"IFERROR(($T41*$M41),0)-IFERROR(VLOOKUP($A41,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A41,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F41:$K41),0)","v":296.37065882733179},90.218076558384098,910.75370348438366,25.144753574085687,0,{"$f":"(X41+AD41)-(VLOOKUP($A41,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F41)","v":60.319873825760887},{"$f":"(Y41+AE41)-(VLOOKUP($A41,Assumptions!$A$43:$R$98,7,FALSE)*I41)","v":230.04826811409833},{"$f":"(Z41+AF41)-VLOOKUP($A41,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A41,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H41)","v":134.63731226320203},{"$f":"(AA41+AG41)-VLOOKUP($A41,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A41,Assumptions!$A$43:$R$98,7,FALSE)*K41)","v":1102.1870398359783},{"$f":"(AB41+AH41)-(VLOOKUP($A41,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J41)","v":29.02025234798235},0,null,23.501930513485217,14.242821976763251,26.228807826027236,29.245267132424235,33.176758300921911,0,null,0.62597665103857458]
[{"$f":"'Gas Use Per Customer'!B41","v":2025},{"$f":"'Gas Use Per Customer'!C41","v":4},{"$f":"'Daily efficiency'!CO43","v":47},{"$f":"'Gas Use Per Customer'!S41","v":316.69260700389106},{"$f":"'Gas Use Per Customer'!U41","v":52.318358026788523},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.695507408036557},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":95.007782101167308},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":31.391014816073113},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.68482490272373},{"$f":"E42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2318358026788525},{"$f":"D42*VLOOKUP($C42,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F42*'Daily efficiency'!AR43","v":243.25314464388671},{"$f":"G42*'Daily efficiency'!AS43","v":1672.9144611477946},{"$f":"H42*'Daily efficiency'!AT43","v":483.39786068487973},{"$f":"I42*'Daily efficiency'!AU43","v":5196.2922957198462},{"$f":"J42*'Daily efficiency'!AV43","v":153.29278901849031},{"$f":"K42*'Daily efficiency'!AW43","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A42,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A42,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W42*$L42),0)-IFERROR(VLOOKUP($A42,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A42,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F42:$K42),0)","v":23.808640694822039},{"$f":"IFERROR(($T42*$M42),0)-IFERROR(VLOOKUP($A42,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A42,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F42:$K42),0)","v":171.87943366221083},48.489628371715511,535.71919025111254,15.376796167527782,0,{"$f":"(X42+AD42)-(VLOOKUP($A42,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F42)","v":47.516048379220734},{"$f":"(Y42+AE42)-(VLOOKUP($A42,Assumptions!$A$43:$R$98,7,FALSE)*I42)","v":184.4772464684944},{"$f":"(Z42+AF42)-VLOOKUP($A42,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A42,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H42)","v":102.596906472048},{"$f":"(AA42+AG42)-VLOOKUP($A42,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A42,Assumptions!$A$43:$R$98,7,FALSE)*K42)","v":727.15252660270721},{"$f":"(AB42+AH42)-(VLOOKUP($A42,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J42)","v":20.866968674010202},0,null,30.273661847269196,19.417066937954321,32.683526503741888,32.801186410562153,23.408800894364006,0,null,0.57402817182817178]
[{"$f":"'Gas Use Per Customer'!B42","v":2025},{"$f":"'Gas Use Per Customer'!C42","v":5},{"$f":"'Daily efficiency'!CO44","v":56},{"$f":"'Gas Use Per Customer'!S42","v":183.46216303994802},{"$f":"'Gas Use Per Customer'!U42","v":27.1561930201641},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.724954416131283},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.11594673595323},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7156193020164103},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.346216303994805},{"$f":"E43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7156193020164103},{"$f":"D43*VLOOKUP($C43,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F43*'Daily efficiency'!AR44","v":303.58117071033888},{"$f":"G43*'Daily efficiency'!AS44","v":2829.7134796276659},{"$f":"H43*'Daily efficiency'!AT44","v":33.342632420567213},{"$f":"I43*'Daily efficiency'!AU44","v":430.03531016563846},{"$f":"J43*'Daily efficiency'!AV44","v":79.56764554908078},{"$f":"K43*'Daily efficiency'!AW44","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A43,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A43,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W43*$L43),0)-IFERROR(VLOOKUP($A43,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A43,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F43:$K43),0)","v":29.839698832247873},{"$f":"IFERROR(($T43*$M43),0)-IFERROR(VLOOKUP($A43,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A43,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F43:$K43),0)","v":291.1208391003309},3.3445986970595389,44.335105692780779,7.981428708892075,0,{"$f":"(X43+AD43)-(VLOOKUP($A43,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F43)","v":50.617763308237052},{"$f":"(Y43+AE43)-(VLOOKUP($A43,Assumptions!$A$43:$R$98,7,FALSE)*I43)","v":407.12282029970817},{"$f":"(Z43+AF43)-VLOOKUP($A43,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A43,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H43)","v":71.383515135830976},{"$f":"(AA43+AG43)-VLOOKUP($A43,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A43,Assumptions!$A$43:$R$98,7,FALSE)*K43)","v":235.76844204437532},{"$f":"(AB43+AH43)-(VLOOKUP($A43,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J43)","v":14.694078452044431},0,null,23.299364564213853,24.65678381451324,82.734766223556505,128.51066298233812,16.013433435728295,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B43","v":2025},{"$f":"'Gas Use Per Customer'!C43","v":6},{"$f":"'Daily efficiency'!CO45","v":61},{"$f":"'Gas Use Per Customer'!S43","v":132.52254005318804},{"$f":"'Gas Use Per Customer'!U43","v":17.714885808827521},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.171908647062018},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":119.27028604786923},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7714885808827523},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.252254005318804},{"$f":"E44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7714885808827523},{"$f":"D44*VLOOKUP($C44,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F44*'Daily efficiency'!AR45","v":199.27379658503409},{"$f":"G44*'Daily efficiency'!AS45","v":2051.5931112147287},{"$f":"H44*'Daily efficiency'!AT45","v":21.025488658967397},{"$f":"I44*'Daily efficiency'!AU45","v":300.2784060885171},{"$f":"J44*'Daily efficiency'!AV45","v":51.039538496200208},{"$f":"K44*'Daily efficiency'!AW45","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A44,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A44,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W44*$L44),0)-IFERROR(VLOOKUP($A44,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A44,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F44:$K44),0)","v":19.357485581863113},{"$f":"IFERROR(($T44*$M44),0)-IFERROR(VLOOKUP($A44,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A44,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F44:$K44),0)","v":210.88026327644755},2.1090662874729968,30.957631981583972,5.1197749415733558,0,{"$f":"(X44+AD44)-(VLOOKUP($A44,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F44)","v":43.805117647836099},{"$f":"(Y44+AE44)-(VLOOKUP($A44,Assumptions!$A$43:$R$98,7,FALSE)*I44)","v":329.4726867875446},{"$f":"(Z44+AF44)-VLOOKUP($A44,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A44,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H44)","v":70.606678674992409},{"$f":"(AA44+AG44)-VLOOKUP($A44,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A44,Assumptions!$A$43:$R$98,7,FALSE)*K44)","v":222.39096833317853},{"$f":"(AB44+AH44)-(VLOOKUP($A44,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J44)","v":12.291120633473689},0,null,30.909822197391417,27.624037612797412,81.499233813969965,167.81369285852935,13.151779668409578,0,null,0.52276434676434658]
[{"$f":"'Gas Use Per Customer'!B44","v":2025},{"$f":"'Gas Use Per Customer'!C44","v":7},{"$f":"'Daily efficiency'!CO46","v":65},{"$f":"'Gas Use Per Customer'!S44","v":115.13222012864661},{"$f":"'Gas Use Per Customer'!U44","v":14.633640321951878},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.901958305854283},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.13222012864661},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73168201609759398},{"$f":"D45*VLOOKUP($C45,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F45*'Daily efficiency'!AR46","v":203.5269186935256},{"$f":"G45*'Daily efficiency'!AS46","v":1997.5363393621788},{"$f":"H45*'Daily efficiency'!AT46","v":0},{"$f":"I45*'Daily efficiency'!AU46","v":0},{"$f":"J45*'Daily efficiency'!AV46","v":11.06492029505006},{"$f":"K45*'Daily efficiency'!AW46","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A45,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A45,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W45*$L45),0)-IFERROR(VLOOKUP($A45,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A45,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F45:$K45),0)","v":19.773582110601271},{"$f":"IFERROR(($T45*$M45),0)-IFERROR(VLOOKUP($A45,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A45,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F45:$K45),0)","v":205.29666897283332},0,0,1.109921902239011,0,{"$f":"(X45+AD45)-(VLOOKUP($A45,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F45)","v":44.352366701434839},{"$f":"(Y45+AE45)-(VLOOKUP($A45,Assumptions!$A$43:$R$98,7,FALSE)*I45)","v":330.62828635467372},{"$f":"(Z45+AF45)-VLOOKUP($A45,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A45,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H45)","v":69.358271422455303},{"$f":"(AA45+AG45)-VLOOKUP($A45,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A45,Assumptions!$A$43:$R$98,7,FALSE)*K45)","v":191.43333635159456},{"$f":"(AB45+AH45)-(VLOOKUP($A45,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J45)","v":8.7864466419896257},0,null,31.90368272271218,28.717268370681619,79.390167526496967,317.56067010598787,9.1419266290752326,0,null,0.50048746504391706]
[{"$f":"'Gas Use Per Customer'!B45","v":2025},{"$f":"'Gas Use Per Customer'!C45","v":8},{"$f":"'Daily efficiency'!CO47","v":64},{"$f":"'Gas Use Per Customer'!S45","v":115.72756222785468},{"$f":"'Gas Use Per Customer'!U45","v":14.630280328371473},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.898766311952899},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.72756222785468},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73151401641857372},{"$f":"D46*VLOOKUP($C46,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F46*'Daily efficiency'!AR47","v":207.50155953005563},{"$f":"G46*'Daily efficiency'!AS47","v":2038.4972275857187},{"$f":"H46*'Daily efficiency'!AT47","v":0},{"$f":"I46*'Daily efficiency'!AU47","v":0},{"$f":"J46*'Daily efficiency'!AV47","v":11.408079072179333},{"$f":"K46*'Daily efficiency'!AW47","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A46,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A46,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W46*$L46),0)-IFERROR(VLOOKUP($A46,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A46,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F46:$K46),0)","v":20.172629312410891},{"$f":"IFERROR(($T46*$M46),0)-IFERROR(VLOOKUP($A46,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A46,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F46:$K46),0)","v":209.51994143051053},0,0,1.144344151340229,0,{"$f":"(X46+AD46)-(VLOOKUP($A46,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F46)","v":44.752964699800714},{"$f":"(Y46+AE46)-(VLOOKUP($A46,Assumptions!$A$43:$R$98,7,FALSE)*I46)","v":334.8515588123509},{"$f":"(Z46+AF46)-VLOOKUP($A46,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A46,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H46)","v":69.358271422455303},{"$f":"(AA46+AG46)-VLOOKUP($A46,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A46,Assumptions!$A$43:$R$98,7,FALSE)*K46)","v":191.43333635159456},{"$f":"(AB46+AH46)-(VLOOKUP($A46,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J46)","v":8.8209505119622271},0,null,32.19923531005287,28.934469228088073,79.390167526496967,317.56067010598787,9.1763488781764515,0,null,0.51067502166292489]
[{"$f":"'Gas Use Per Customer'!B46","v":2025},{"$f":"'Gas Use Per Customer'!C46","v":9},{"$f":"'Daily efficiency'!CO48","v":60},{"$f":"'Gas Use Per Customer'!S46","v":154.06055093555094},{"$f":"'Gas Use Per Customer'!U46","v":19.748542431498766},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.798833945199014},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.65449584199584},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9748542431498768},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.406055093555095},{"$f":"E47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9748542431498768},{"$f":"D47*VLOOKUP($C47,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F47*'Daily efficiency'!AR48","v":220.77047496037315},{"$f":"G47*'Daily efficiency'!AS48","v":2376.2241240242411},{"$f":"H47*'Daily efficiency'!AT48","v":24.247448478750684},{"$f":"I47*'Daily efficiency'!AU48","v":361.11793139293155},{"$f":"J47*'Daily efficiency'!AV48","v":57.86322932429136},{"$f":"K47*'Daily efficiency'!AW48","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A47,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A47,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W47*$L47),0)-IFERROR(VLOOKUP($A47,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A47,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F47:$K47),0)","v":21.522872613156352},{"$f":"IFERROR(($T47*$M47),0)-IFERROR(VLOOKUP($A47,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A47,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F47:$K47),0)","v":244.35761781124606},2.4322610034540344,37.229969905720679,5.8042592127880326,0,{"$f":"(X47+AD47)-(VLOOKUP($A47,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F47)","v":45.180080189737694},{"$f":"(Y47+AE47)-(VLOOKUP($A47,Assumptions!$A$43:$R$98,7,FALSE)*I47)","v":361.85476476887402},{"$f":"(Z47+AF47)-VLOOKUP($A47,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A47,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H47)","v":70.831070329799488},{"$f":"(AA47+AG47)-VLOOKUP($A47,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A47,Assumptions!$A$43:$R$98,7,FALSE)*K47)","v":228.66330625731524},{"$f":"(AB47+AH47)-(VLOOKUP($A47,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J47)","v":12.876801843514411},0,null,28.597097954477281,26.097586131013504,81.822428529950997,148.42430775998801,13.836263939624255,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B47","v":2025},{"$f":"'Gas Use Per Customer'!C47","v":10},{"$f":"'Daily efficiency'!CO49","v":48},{"$f":"'Gas Use Per Customer'!S47","v":350.76943055645739},{"$f":"'Gas Use Per Customer'!U47","v":55.023365893495864},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.507009768048757},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.23082916693721},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":33.014019536097514},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.53860138952015},{"$f":"E48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5023365893495866},{"$f":"D48*VLOOKUP($C48,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F48*'Daily efficiency'!AR49","v":250.95964794632212},{"$f":"G48*'Daily efficiency'!AS49","v":1853.6081589755076},{"$f":"H48*'Daily efficiency'!AT49","v":509.64350511229225},{"$f":"I48*'Daily efficiency'!AU49","v":5755.4248165703557},{"$f":"J48*'Daily efficiency'!AV49","v":161.2184620679428},{"$f":"K48*'Daily efficiency'!AW49","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A48,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A48,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W48*$L48),0)-IFERROR(VLOOKUP($A48,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A48,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F48:$K48),0)","v":24.584144047130586},{"$f":"IFERROR(($T48*$M48),0)-IFERROR(VLOOKUP($A48,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A48,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F48:$K48),0)","v":190.51077319888978},51.122328365170873,593.3637576207783,16.171820250214406,0,{"$f":"(X48+AD48)-(VLOOKUP($A48,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F48)","v":47.897291872587225},{"$f":"(Y48+AE48)-(VLOOKUP($A48,Assumptions!$A$43:$R$98,7,FALSE)*I48)","v":190.97817979432193},{"$f":"(Z48+AF48)-VLOOKUP($A48,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A48,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H48)","v":104.44108674761925},{"$f":"(AA48+AG48)-VLOOKUP($A48,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A48,Assumptions!$A$43:$R$98,7,FALSE)*K48)","v":784.79709397237298},{"$f":"(AB48+AH48)-(VLOOKUP($A48,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J48)","v":21.53057280371614},0,null,29.016334603071492,18.148500900943766,31.63537436979566,31.962269457069123,24.20382497705063,0,null,0.57178415133253813]
[{"$f":"'Gas Use Per Customer'!B48","v":2025},{"$f":"'Gas Use Per Customer'!C48","v":11},{"$f":"'Daily efficiency'!CO50","v":37},{"$f":"'Gas Use Per Customer'!S48","v":548.81292163985472},{"$f":"'Gas Use Per Customer'!U48","v":94.274813924377057},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.282444177313117},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.64387649195641},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":56.564888354626234},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":384.16904514789826},{"$f":"E49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.4274813924377057},{"$f":"D49*VLOOKUP($C49,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F49*'Daily efficiency'!AR50","v":498.95120759389897},{"$f":"G49*'Daily efficiency'!AS50","v":3090.0180122004617},{"$f":"H49*'Daily efficiency'!AT50","v":1063.5790014915531},{"$f":"I49*'Daily efficiency'!AU50","v":8892.3608880384054},{"$f":"J49*'Daily efficiency'!AV50","v":303.84772527826715},{"$f":"K49*'Daily efficiency'!AW50","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A49,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A49,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W49*$L49),0)-IFERROR(VLOOKUP($A49,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A49,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F49:$K49),0)","v":49.46929387932682},{"$f":"IFERROR(($T49*$M49),0)-IFERROR(VLOOKUP($A49,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A49,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F49:$K49),0)","v":317.9893384948233},106.68758536336404,916.77067094253289,30.478958387320667,0,{"$f":"(X49+AD49)-(VLOOKUP($A49,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F49)","v":67.061471147029067},{"$f":"(Y49+AE49)-(VLOOKUP($A49,Assumptions!$A$43:$R$98,7,FALSE)*I49)","v":247.95874252405585},{"$f":"(Z49+AF49)-VLOOKUP($A49,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A49,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H49)","v":148.56440263030365},{"$f":"(AA49+AG49)-VLOOKUP($A49,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A49,Assumptions!$A$43:$R$98,7,FALSE)*K49)","v":1108.2040072941275},{"$f":"(AB49+AH49)-(VLOOKUP($A49,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J49)","v":33.930720754904272},0,null,23.711342176297023,15.060307604951817,26.264420730206059,28.846780376786697,38.510963114156887,0,null,0.67567256786928898]
[{"$f":"'Gas Use Per Customer'!B49","v":2025},{"$f":"'Gas Use Per Customer'!C49","v":12},{"$f":"'Daily efficiency'!CO51","v":28},{"$f":"'Gas Use Per Customer'!S49","v":751.34524808052129},{"$f":"'Gas Use Per Customer'!U49","v":124.01584275451336},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.803168550902672},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.26904961610427},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.011882065885018},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":601.07619846441708},{"$f":"E50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2007921377256681},{"$f":"D50*VLOOKUP($C50,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F50*'Daily efficiency'!AR51","v":429.11843799590253},{"$f":"G50*'Daily efficiency'!AS51","v":2702.7599557684653},{"$f":"H50*'Daily efficiency'!AT51","v":2268.1762615259586},{"$f":"I50*'Daily efficiency'!AU51","v":14089.226092005943},{"$f":"J50*'Daily efficiency'!AV51","v":181.68320963536198},{"$f":"K50*'Daily efficiency'!AW51","v":0},8.5451251400000011E-2,{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10309643102494082,7.4305436000000002E-2,{"$f":"VLOOKUP($A50,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.10897815756658777},0.10030997717494082,{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A50,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W50*$L50),0)-IFERROR(VLOOKUP($A50,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A50,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F50:$K50),0)","v":42.468509636302947},{"$f":"IFERROR(($T50*$M50),0)-IFERROR(VLOOKUP($A50,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A50,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F50:$K50),0)","v":278.06855427244335},227.52070902241149,1452.5489259892872,18.224638611593146,0,{"$f":"(X50+AD50)-(VLOOKUP($A50,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F50)","v":61.751056255079533},{"$f":"(Y50+AE50)-(VLOOKUP($A50,Assumptions!$A$43:$R$98,7,FALSE)*I50)","v":97.733752121777229},{"$f":"(Z50+AF50)-VLOOKUP($A50,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A50,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H50)","v":251.69013896980363},{"$f":"(AA50+AG50)-VLOOKUP($A50,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A50,Assumptions!$A$43:$R$98,7,FALSE)*K50)","v":1643.9822623408818},{"$f":"(AB50+AH50)-(VLOOKUP($A50,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J50)","v":23.244053906758491},0,null,24.896438585396865,6.5039176311728761,27.059998505515537,27.350646499408899,26.25664333842937,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B50","v":2026},{"$f":"'Gas Use Per Customer'!C50","v":1},{"$f":"'Daily efficiency'!CO52","v":30},{"$f":"'Gas Use Per Customer'!S50","v":744.50680601251531},{"$f":"'Gas Use Per Customer'!U50","v":124.24725870669045},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.84945174133809},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.90136120250307},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.185444030017834},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":595.60544481001227},{"$f":"E51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2123629353345224},{"$f":"D51*VLOOKUP($C51,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F51*'Daily efficiency'!AR52","v":429.91918126966425},{"$f":"G51*'Daily efficiency'!AS52","v":2678.1605223808619},{"$f":"H51*'Daily efficiency'!AT52","v":2272.4087221342816},{"$f":"I51*'Daily efficiency'!AU52","v":13960.991626346695},{"$f":"J51*'Daily efficiency'!AV52","v":182.02223400530141},{"$f":"K51*'Daily efficiency'!AW52","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A51,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A51,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W51*$L51),0)-IFERROR(VLOOKUP($A51,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A51,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F51:$K51),0)","v":43.352664801027004},{"$f":"IFERROR(($T51*$M51),0)-IFERROR(VLOOKUP($A51,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A51,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F51:$K51),0)","v":280.83153227586791},232.26256414586521,1467.0196270878741,18.604465996734444,0,{"$f":"(X51+AD51)-(VLOOKUP($A51,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F51)","v":62.343098372404022},{"$f":"(Y51+AE51)-(VLOOKUP($A51,Assumptions!$A$43:$R$98,7,FALSE)*I51)","v":96.514365334725767},{"$f":"(Z51+AF51)-VLOOKUP($A51,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A51,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H51)","v":255.11252448585208},{"$f":"(AA51+AG51)-VLOOKUP($A51,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A51,Assumptions!$A$43:$R$98,7,FALSE)*K51)","v":1655.6361196522871},{"$f":"(AB51+AH51)-(VLOOKUP($A51,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J51)","v":23.5508530300499},0,null,25.08831946126751,6.481765146758331,27.376864181027312,27.79753163909383,26.636470723570667,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B51","v":2026},{"$f":"'Gas Use Per Customer'!C51","v":2},{"$f":"'Daily efficiency'!CO53","v":29},{"$f":"'Gas Use Per Customer'!S51","v":708.0772946859903},{"$f":"'Gas Use Per Customer'!U51","v":116.93505252824389},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.387010505648778},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.61545893719807},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.701289396182915},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":566.46183574879228},{"$f":"E52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8467526264121945},{"$f":"D52*VLOOKUP($C52,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F52*'Daily efficiency'!AR53","v":405.70135211362776},{"$f":"G52*'Daily efficiency'!AS53","v":2686.2969303705527},{"$f":"H52*'Daily efficiency'!AT53","v":2129.4556989495268},{"$f":"I52*'Daily efficiency'!AU53","v":13100.036875086271},{"$f":"J52*'Daily efficiency'!AV53","v":183.54626995058277},{"$f":"K52*'Daily efficiency'!AW53","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A52,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A52,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W52*$L52),0)-IFERROR(VLOOKUP($A52,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A52,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F52:$K52),0)","v":40.876738101071389},{"$f":"IFERROR(($T52*$M52),0)-IFERROR(VLOOKUP($A52,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A52,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F52:$K52),0)","v":281.68587931408416},217.65135649035594,1376.5505864969437,18.760237488479579,0,{"$f":"(X52+AD52)-(VLOOKUP($A52,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F52)","v":60.593551409039634},{"$f":"(Y52+AE52)-(VLOOKUP($A52,Assumptions!$A$43:$R$98,7,FALSE)*I52)","v":112.52015733575564},{"$f":"(Z52+AF52)-VLOOKUP($A52,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A52,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H52)","v":243.22524084255986},{"$f":"(AA52+AG52)-VLOOKUP($A52,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A52,Assumptions!$A$43:$R$98,7,FALSE)*K52)","v":1565.1670790613566},{"$f":"(AB52+AH52)-(VLOOKUP($A52,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J52)","v":23.888219455942838},0,null,25.909062380762251,7.9454713616862076,27.733371141650046,27.630583038174141,26.792242215315802,0,null,0.79350466129224995]
[{"$f":"'Gas Use Per Customer'!B52","v":2026},{"$f":"'Gas Use Per Customer'!C52","v":3},{"$f":"'Daily efficiency'!CO54","v":38},{"$f":"'Gas Use Per Customer'!S52","v":538.55918551453055},{"$f":"'Gas Use Per Customer'!U52","v":85.580794405272698},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.674238321581807},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.56775565435916},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":51.348476643163615},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":376.99142986017137},{"$f":"E53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.5580794405272709},{"$f":"D53*VLOOKUP($C53,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F53*'Daily efficiency'!AR54","v":419.21129733645313},{"$f":"G53*'Daily efficiency'!AS54","v":2881.2029386368881},{"$f":"H53*'Daily efficiency'!AT54","v":899.6842419545759},{"$f":"I53*'Daily efficiency'!AU54","v":8836.6791159224213},{"$f":"J53*'Daily efficiency'!AV54","v":250.75172760744888},{"$f":"K53*'Daily efficiency'!AW54","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A53,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A53,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W53*$L53),0)-IFERROR(VLOOKUP($A53,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A53,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F53:$K53),0)","v":42.25358677294998},{"$f":"IFERROR(($T53*$M53),0)-IFERROR(VLOOKUP($A53,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A53,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F53:$K53),0)","v":302.16258263503096},91.956595185806862,928.55737244847978,25.629297516254681,0,{"$f":"(X53+AD53)-(VLOOKUP($A53,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F53)","v":60.834357211012104},{"$f":"(Y53+AE53)-(VLOOKUP($A53,Assumptions!$A$43:$R$98,7,FALSE)*I53)","v":231.50046125308049},{"$f":"(Z53+AF53)-VLOOKUP($A53,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A53,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H53)","v":135.58655311380926},{"$f":"(AA53+AG53)-VLOOKUP($A53,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A53,Assumptions!$A$43:$R$98,7,FALSE)*K53)","v":1117.1738650128927},{"$f":"(AB53+AH53)-(VLOOKUP($A53,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J53)","v":29.410590940624907},0,null,23.694707686761106,14.328382560956527,26.405175377653748,29.633932671288044,33.661302243090901,0,null,0.62597665103857447]
[{"$f":"'Gas Use Per Customer'!B53","v":2026},{"$f":"'Gas Use Per Customer'!C53","v":4},{"$f":"'Daily efficiency'!CO55","v":47},{"$f":"'Gas Use Per Customer'!S53","v":316.61609967077658},{"$f":"'Gas Use Per Customer'!U53","v":52.303530133492281},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.691059040047683},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.98482990123297},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":31.382118080095367},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":221.63126976954359},{"$f":"E54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2303530133492284},{"$f":"D54*VLOOKUP($C54,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F54*'Daily efficiency'!AR55","v":244.51307807905405},{"$f":"G54*'Daily efficiency'!AS55","v":1672.5103145996263},{"$f":"H54*'Daily efficiency'!AT55","v":483.30464321357709},{"$f":"I54*'Daily efficiency'!AU55","v":5195.0369633981036},{"$f":"J54*'Daily efficiency'!AV55","v":153.24934329113233},{"$f":"K54*'Daily efficiency'!AW55","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A54,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A54,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W54*$L54),0)-IFERROR(VLOOKUP($A54,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A54,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F54:$K54),0)","v":24.386339438499888},{"$f":"IFERROR(($T54*$M54),0)-IFERROR(VLOOKUP($A54,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A54,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F54:$K54),0)","v":175.1419127541902},49.398497111451697,545.89397320241255,15.663593032259541,0,{"$f":"(X54+AD54)-(VLOOKUP($A54,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F54)","v":47.925653823420596},{"$f":"(Y54+AE54)-(VLOOKUP($A54,Assumptions!$A$43:$R$98,7,FALSE)*I54)","v":185.24984665545188},{"$f":"(Z54+AF54)-VLOOKUP($A54,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A54,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H54)","v":102.9455429331713},{"$f":"(AA54+AG54)-VLOOKUP($A54,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A54,Assumptions!$A$43:$R$98,7,FALSE)*K54)","v":734.51046576682563},{"$f":"(AB54+AH54)-(VLOOKUP($A54,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J54)","v":21.097734438915964},0,null,30.543288187943084,19.503098215586448,32.803886171872584,33.141102630986303,23.695597759095762,0,null,0.57492387612387608]
[{"$f":"'Gas Use Per Customer'!B54","v":2026},{"$f":"'Gas Use Per Customer'!C54","v":5},{"$f":"'Daily efficiency'!CO56","v":56},{"$f":"'Gas Use Per Customer'!S54","v":183.31716779825413},{"$f":"'Gas Use Per Customer'!U54","v":27.129817942351476},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.703854353881184},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.98545101842873},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.712981794235148},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.331716779825413},{"$f":"E55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.712981794235148},{"$f":"D55*VLOOKUP($C55,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F55*'Daily efficiency'!AR56","v":303.28632168661943},{"$f":"G55*'Daily efficiency'!AS56","v":2827.477078491298},{"$f":"H55*'Daily efficiency'!AT56","v":33.310248848837659},{"$f":"I55*'Daily efficiency'!AU56","v":429.69544131910789},{"$f":"J55*'Daily efficiency'!AV56","v":79.490366571089794},{"$f":"K55*'Daily efficiency'!AW56","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A55,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A55,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W55*$L55),0)-IFERROR(VLOOKUP($A55,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A55,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F55:$K55),0)","v":30.37260994561834},{"$f":"IFERROR(($T55*$M55),0)-IFERROR(VLOOKUP($A55,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A55,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F55:$K55),0)","v":296.4847725652948},3.4046356778200701,45.152354714954619,8.1246987766160697,0,{"$f":"(X55+AD55)-(VLOOKUP($A55,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F55)","v":50.925429851545061},{"$f":"(Y55+AE55)-(VLOOKUP($A55,Assumptions!$A$43:$R$98,7,FALSE)*I55)","v":412.28593003463919},{"$f":"(Z55+AF55)-VLOOKUP($A55,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A55,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H55)","v":71.191350865676753},{"$f":"(AA55+AG55)-VLOOKUP($A55,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A55,Assumptions!$A$43:$R$98,7,FALSE)*K55)","v":233.76884727936775},{"$f":"(AB55+AH55)-(VLOOKUP($A55,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J55)","v":14.809192948510621},0,null,23.463772388630289,24.989229504157141,82.794803204317034,127.52152462699901,16.156703503452292,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B55","v":2026},{"$f":"'Gas Use Per Customer'!C55","v":6},{"$f":"'Daily efficiency'!CO57","v":61},{"$f":"'Gas Use Per Customer'!S55","v":131.5728305785124},{"$f":"'Gas Use Per Customer'!U55","v":17.556216405781438},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.044973124625152},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.41554752066116},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.755621640578144},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.15728305785124},{"$f":"E56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.755621640578144},{"$f":"D56*VLOOKUP($C56,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F56*'Daily efficiency'!AR57","v":198.71557234939587},{"$f":"G56*'Daily efficiency'!AS57","v":2044.4067765996153},{"$f":"H56*'Daily efficiency'!AT57","v":20.118643724740835},{"$f":"I56*'Daily efficiency'!AU57","v":287.84626721763095},{"$f":"J56*'Daily efficiency'!AV57","v":49.725056933308274},{"$f":"K56*'Daily efficiency'!AW57","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A56,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A56,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W56*$L56),0)-IFERROR(VLOOKUP($A56,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A56,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F56:$K56),0)","v":19.664410729546137},{"$f":"IFERROR(($T56*$M56),0)-IFERROR(VLOOKUP($A56,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A56,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F56:$K56),0)","v":214.17978408046267},2.0563236415747661,30.246857450679993,5.0823908186649005,0,{"$f":"(X56+AD56)-(VLOOKUP($A56,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F56)","v":44.021319301824093},{"$f":"(Y56+AE56)-(VLOOKUP($A56,Assumptions!$A$43:$R$98,7,FALSE)*I56)","v":332.67107328975493},{"$f":"(Z56+AF56)-VLOOKUP($A56,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A56,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H56)","v":70.318549912725359},{"$f":"(AA56+AG56)-VLOOKUP($A56,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A56,Assumptions!$A$43:$R$98,7,FALSE)*K56)","v":218.86335001509312},{"$f":"(AB56+AH56)-(VLOOKUP($A56,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J56)","v":12.242396073853353},0,null,31.343113946328028,28.093529967567004,81.446491168071731,166.34387893972726,13.114395545501122,0,null,0.5220854700854699]
[{"$f":"'Gas Use Per Customer'!B56","v":2026},{"$f":"'Gas Use Per Customer'!C56","v":7},{"$f":"'Daily efficiency'!CO58","v":65},{"$f":"'Gas Use Per Customer'!S56","v":115.09507178890182},{"$f":"'Gas Use Per Customer'!U56","v":14.628032554960605},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.896630927212573},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.09507178890182},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.7314016277480303},{"$f":"D57*VLOOKUP($C57,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F57*'Daily efficiency'!AR58","v":203.44892500833348},{"$f":"G57*'Daily efficiency'!AS58","v":1996.8918181455788},{"$f":"H57*'Daily efficiency'!AT58","v":0},{"$f":"I57*'Daily efficiency'!AU58","v":0},{"$f":"J57*'Daily efficiency'!AV58","v":11.06068009962182},{"$f":"K57*'Daily efficiency'!AW58","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A57,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A57,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W57*$L57),0)-IFERROR(VLOOKUP($A57,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A57,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F57:$K57),0)","v":20.137918020341719},{"$f":"IFERROR(($T57*$M57),0)-IFERROR(VLOOKUP($A57,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A57,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F57:$K57),0)","v":209.17662892472498},0,0,1.1305105002072338,0,{"$f":"(X57+AD57)-(VLOOKUP($A57,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F57)","v":44.568506658288172},{"$f":"(Y57+AE57)-(VLOOKUP($A57,Assumptions!$A$43:$R$98,7,FALSE)*I57)","v":334.50824630656535},{"$f":"(Z57+AF57)-VLOOKUP($A57,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A57,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H57)","v":69.134225742798364},{"$f":"(AA57+AG57)-VLOOKUP($A57,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A57,Assumptions!$A$43:$R$98,7,FALSE)*K57)","v":188.61649256441311},{"$f":"(AB57+AH57)-(VLOOKUP($A57,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J57)","v":8.7992354529637904},0,null,32.071447311026667,29.063646349697201,79.390167526496967,317.56067010598787,9.1625152270434551,0,null,0.50048746504391706]
[{"$f":"'Gas Use Per Customer'!B57","v":2026},{"$f":"'Gas Use Per Customer'!C57","v":8},{"$f":"'Daily efficiency'!CO59","v":64},{"$f":"'Gas Use Per Customer'!S57","v":115.60357096648984},{"$f":"'Gas Use Per Customer'!U57","v":14.617731940805813},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.886845343765522},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.60357096648984},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73088659704029069},{"$f":"D58*VLOOKUP($C58,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F58*'Daily efficiency'!AR59","v":207.32358549736313},{"$f":"G58*'Daily efficiency'!AS59","v":2036.3131684240868},{"$f":"H58*'Daily efficiency'!AT59","v":0},{"$f":"I58*'Daily efficiency'!AU59","v":0},{"$f":"J58*'Daily efficiency'!AV59","v":11.398294365778336},{"$f":"K58*'Daily efficiency'!AW59","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A58,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A58,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W58*$L58),0)-IFERROR(VLOOKUP($A58,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A58,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F58:$K58),0)","v":20.534248971407628},{"$f":"IFERROR(($T58*$M58),0)-IFERROR(VLOOKUP($A58,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A58,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F58:$K58),0)","v":213.31932300250833},0,0,1.1650180051230257,0,{"$f":"(X58+AD58)-(VLOOKUP($A58,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F58)","v":44.96969800945304},{"$f":"(Y58+AE58)-(VLOOKUP($A58,Assumptions!$A$43:$R$98,7,FALSE)*I58)","v":338.6509403843487},{"$f":"(Z58+AF58)-VLOOKUP($A58,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A58,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H58)","v":69.134225742798364},{"$f":"(AA58+AG58)-VLOOKUP($A58,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A58,Assumptions!$A$43:$R$98,7,FALSE)*K58)","v":188.61649256441311},{"$f":"(AB58+AH58)-(VLOOKUP($A58,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J58)","v":8.8339987684111065},0,null,32.382947239807862,29.294159129609753,79.390167526496967,317.56067010598787,9.1970227319592475,0,null,0.51067502166292489]
[{"$f":"'Gas Use Per Customer'!B58","v":2026},{"$f":"'Gas Use Per Customer'!C58","v":9},{"$f":"'Daily efficiency'!CO60","v":60},{"$f":"'Gas Use Per Customer'!S58","v":152.30241883326866},{"$f":"'Gas Use Per Customer'!U58","v":19.517103946496391},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.613683157197114},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.07217694994179},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9517103946496392},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.230241883326867},{"$f":"E59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9517103946496392},{"$f":"D59*VLOOKUP($C59,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F59*'Daily efficiency'!AR60","v":218.18320633357121},{"$f":"G59*'Daily efficiency'!AS60","v":2349.106760823247},{"$f":"H59*'Daily efficiency'!AT60","v":23.96328610268872},{"$f":"I59*'Daily efficiency'!AU60","v":356.99686974518187},{"$f":"J59*'Daily efficiency'!AV60","v":57.185114563234407},{"$f":"K59*'Daily efficiency'!AW60","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A59,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A59,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W59*$L59),0)-IFERROR(VLOOKUP($A59,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A59,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F59:$K59),0)","v":21.663276821131323},{"$f":"IFERROR(($T59*$M59),0)-IFERROR(VLOOKUP($A59,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A59,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F59:$K59),0)","v":246.20671051730528},2.4492839784314846,37.513195963585162,5.844882221256948,0,{"$f":"(X59+AD59)-(VLOOKUP($A59,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F59)","v":45.241023022682953},{"$f":"(Y59+AE59)-(VLOOKUP($A59,Assumptions!$A$43:$R$98,7,FALSE)*I59)","v":363.62029100876521},{"$f":"(Z59+AF59)-VLOOKUP($A59,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A59,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H59)","v":70.614114953241284},{"$f":"(AA59+AG59)-VLOOKUP($A59,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A59,Assumptions!$A$43:$R$98,7,FALSE)*K59)","v":226.12968852799824},{"$f":"(AB59+AH59)-(VLOOKUP($A59,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J59)","v":12.907492180104612},{"$f":"AC59+AI59","v":0},null,28.975240862261984,26.527651278315794,81.839451504928448,148.47412815915362,13.876886948093169,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B59","v":2026},{"$f":"'Gas Use Per Customer'!C59","v":10},{"$f":"'Daily efficiency'!CO61","v":48},{"$f":"'Gas Use Per Customer'!S59","v":350.44596690796277},{"$f":"'Gas Use Per Customer'!U59","v":54.967614067769055},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.490284220330715},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":105.13379007238883},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.980568440661429},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":245.31217683557392},{"$f":"E60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4967614067769057},{"$f":"D60*VLOOKUP($C60,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F60*'Daily efficiency'!AR61","v":252.0568772245766},{"$f":"G60*'Daily efficiency'!AS61","v":1849.6195855432381},{"$f":"H60*'Daily efficiency'!AT61","v":504.46616468137074},{"$f":"I60*'Daily efficiency'!AU61","v":5750.1174250258555},{"$f":"J60*'Daily efficiency'!AV61","v":161.05510921856325},{"$f":"K60*'Daily efficiency'!AW61","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A60,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A60,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W60*$L60),0)-IFERROR(VLOOKUP($A60,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A60,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F60:$K60),0)","v":25.159892504765562},{"$f":"IFERROR(($T60*$M60),0)-IFERROR(VLOOKUP($A60,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A60,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F60:$K60),0)","v":193.75503998251949},51.561413135080251,604.22177352027563,16.461419229531284,0,{"$f":"(X60+AD60)-(VLOOKUP($A60,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F60)","v":48.302239844608785},{"$f":"(Y60+AE60)-(VLOOKUP($A60,Assumptions!$A$43:$R$98,7,FALSE)*I60)","v":191.55152819677801},{"$f":"(Z60+AF60)-VLOOKUP($A60,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A60,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H60)","v":104.31452486664487},{"$f":"(AA60+AG60)-VLOOKUP($A60,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A60,Assumptions!$A$43:$R$98,7,FALSE)*K60)","v":792.83826608468883},{"$f":"(AB60+AH60)-(VLOOKUP($A60,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J60)","v":21.76323828782855},0,null,29.291332519943719,18.21978719352618,31.629086398049004,32.319564251231881,24.493423956367508,0,null,0.56972930295510915]
[{"$f":"'Gas Use Per Customer'!B60","v":2026},{"$f":"'Gas Use Per Customer'!C60","v":11},{"$f":"'Daily efficiency'!CO62","v":37},{"$f":"'Gas Use Per Customer'!S60","v":547.30419061148064},{"$f":"'Gas Use Per Customer'!U60","v":93.999696415595281},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.199908924678585},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.19125718344418},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":56.39981784935717},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":383.1129334280364},{"$f":"E61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3999696415595277},{"$f":"D61*VLOOKUP($C61,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F61*'Daily efficiency'!AR62","v":497.49514305743645},{"$f":"G61*'Daily efficiency'!AS62","v":3081.5233032214687},{"$f":"H61*'Daily efficiency'!AT62","v":1060.4752116976249},{"$f":"I61*'Daily efficiency'!AU62","v":8867.9150700587616},{"$f":"J61*'Daily efficiency'!AV62","v":302.96102154746347},{"$f":"K61*'Daily efficiency'!AW62","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A61,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A61,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W61*$L61),0)-IFERROR(VLOOKUP($A61,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A61,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F61:$K61),0)","v":50.255407019884821},{"$f":"IFERROR(($T61*$M61),0)-IFERROR(VLOOKUP($A61,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A61,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F61:$K61),0)","v":323.21266663534192},108.39101675806043,931.83964343719322,30.96560183714454,0,{"$f":"(X61+AD61)-(VLOOKUP($A61,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F61)","v":67.581702472817796},{"$f":"(Y61+AE61)-(VLOOKUP($A61,Assumptions!$A$43:$R$98,7,FALSE)*I61)","v":249.36804221461745},{"$f":"(Z61+AF61)-VLOOKUP($A61,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A61,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H61)","v":149.51202471580456},{"$f":"(AA61+AG61)-VLOOKUP($A61,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A61,Assumptions!$A$43:$R$98,7,FALSE)*K61)","v":1120.4561360016062},{"$f":"(AB61+AH61)-(VLOOKUP($A61,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J61)","v":34.328736933138387},0,null,23.965220119443373,15.187656547145426,26.509309855423346,29.246105736393048,38.99760656398076,0,null,0.67567256786928898]
[{"$f":"'Gas Use Per Customer'!B61","v":2026},{"$f":"'Gas Use Per Customer'!C61","v":12},{"$f":"'Daily efficiency'!CO63","v":28},{"$f":"'Gas Use Per Customer'!S61","v":747.02293018177147},{"$f":"'Gas Use Per Customer'!U61","v":123.27266625686573},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.654533251373149},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.40458603635429},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.454499692649307},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":597.61834414541715},{"$f":"E62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1636333128432872},{"$f":"D62*VLOOKUP($C62,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F62*'Daily efficiency'!AR63","v":426.54690575661368},{"$f":"G62*'Daily efficiency'!AS63","v":2687.2115939964474},{"$f":"H62*'Daily efficiency'!AT63","v":2254.584003854291},{"$f":"I62*'Daily efficiency'!AU63","v":14008.173986768585},{"$f":"J62*'Daily efficiency'!AV63","v":180.5944560663082},{"$f":"K62*'Daily efficiency'!AW63","v":0},8.8014788942000016E-2,{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10507990165393166,7.6534599080000001E-2,{"$f":"VLOOKUP($A62,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11076827255790887},0.10220985418843165,{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A62,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W62*$L62),0)-IFERROR(VLOOKUP($A62,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A62,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F62:$K62),0)","v":43.008005923052927},{"$f":"IFERROR(($T62*$M62),0)-IFERROR(VLOOKUP($A62,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A62,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F62:$K62),0)","v":281.7826389015944},230.4407022895175,1471.9775448808066,18.458533021776486,0,{"$f":"(X62+AD62)-(VLOOKUP($A62,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F62)","v":62.095253532452311},{"$f":"(Y62+AE62)-(VLOOKUP($A62,Assumptions!$A$43:$R$98,7,FALSE)*I62)","v":96.418987517430651},{"$f":"(Z62+AF62)-VLOOKUP($A62,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A62,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H62)","v":253.65371527208819},{"$f":"(AA62+AG62)-VLOOKUP($A62,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A62,Assumptions!$A$43:$R$98,7,FALSE)*K62)","v":1660.5940374452196},{"$f":"(AB62+AH62)-(VLOOKUP($A62,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J62)","v":23.429123564597532},0,null,25.186140373999528,6.4535493906438202,27.435518673003561,27.786865207757927,26.490537748612709,0,null,0.7923070918152888]
[{"$f":"'Gas Use Per Customer'!B62","v":2027},{"$f":"'Gas Use Per Customer'!C62","v":1},{"$f":"'Daily efficiency'!CO64","v":30},{"$f":"'Gas Use Per Customer'!S62","v":749.67891086565635},{"$f":"'Gas Use Per Customer'!U62","v":125.14870685064038},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.029741370128079},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.93578217313129},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.861530137980282},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":599.74312869252515},{"$f":"E63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2574353425320197},{"$f":"D63*VLOOKUP($C63,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F63*'Daily efficiency'!AR64","v":433.03836355213946},{"$f":"G63*'Daily efficiency'!AS64","v":2696.7657613436663},{"$f":"H63*'Daily efficiency'!AT64","v":2288.8956744114289},{"$f":"I63*'Daily efficiency'!AU64","v":14057.978936552796},{"$f":"J63*'Daily efficiency'!AV64","v":183.34285553618807},{"$f":"K63*'Daily efficiency'!AW64","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A63,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A63,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W63*$L63),0)-IFERROR(VLOOKUP($A63,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A63,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F63:$K63),0)","v":46.598252242508771},{"$f":"IFERROR(($T63*$M63),0)-IFERROR(VLOOKUP($A63,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A63,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F63:$K63),0)","v":301.31375765783116},249.48677508055275,1573.8596576582727,19.984142690795778,0,{"$f":"(X63+AD63)-(VLOOKUP($A63,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F63)","v":65.221489362932587},{"$f":"(Y63+AE63)-(VLOOKUP($A63,Assumptions!$A$43:$R$98,7,FALSE)*I63)","v":107.8819223560622},{"$f":"(Z63+AF63)-VLOOKUP($A63,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A63,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H63)","v":270.73069936296247},{"$f":"(AA63+AG63)-VLOOKUP($A63,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A63,Assumptions!$A$43:$R$98,7,FALSE)*K63)","v":1759.5963969242571},{"$f":"(AB63+AH63)-(VLOOKUP($A63,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J63)","v":24.838730611372927},0,null,26.057596200642983,7.1952085614553729,28.843627305561427,29.339167265830614,28.016147417631998,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B63","v":2027},{"$f":"'Gas Use Per Customer'!C63","v":2},{"$f":"'Daily efficiency'!CO65","v":29},{"$f":"'Gas Use Per Customer'!S63","v":702.79558861246471},{"$f":"'Gas Use Per Customer'!U63","v":116.02829394530059},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.20565878906012},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.55911772249294},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.021220458975449},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":562.23647088997177},{"$f":"E64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.80141469726503},{"$f":"D64*VLOOKUP($C64,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F64*'Daily efficiency'!AR65","v":409.07292295892194},{"$f":"G64*'Daily efficiency'!AS65","v":2710.518973872714},{"$f":"H64*'Daily efficiency'!AT65","v":2074.0315729937201},{"$f":"I64*'Daily efficiency'!AU65","v":12943.486754845568},{"$f":"J64*'Daily efficiency'!AV65","v":188.19374891163659},{"$f":"K64*'Daily efficiency'!AW65","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A64,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A64,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W64*$L64),0)-IFERROR(VLOOKUP($A64,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A64,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F64:$K64),0)","v":43.985229361788022},{"$f":"IFERROR(($T64*$M64),0)-IFERROR(VLOOKUP($A64,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A64,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F64:$K64),0)","v":302.85267748977702},226.06685588433632,1449.0867943981234,20.512884021399003,0,{"$f":"(X64+AD64)-(VLOOKUP($A64,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F64)","v":63.534703883291314},{"$f":"(Y64+AE64)-(VLOOKUP($A64,Assumptions!$A$43:$R$98,7,FALSE)*I64)","v":129.35562954577034},{"$f":"(Z64+AF64)-VLOOKUP($A64,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A64,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H64)","v":250.78417042079406},{"$f":"(AA64+AG64)-VLOOKUP($A64,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A64,Assumptions!$A$43:$R$98,7,FALSE)*K64)","v":1634.8235336641078},{"$f":"(AB64+AH64)-(VLOOKUP($A64,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J64)","v":25.599031292246021},0,null,27.378970130011382,9.2029340850842747,28.818737441061476,29.077152022463491,28.544888748235223,0,null,0.78576169192750078]
[{"$f":"'Gas Use Per Customer'!B64","v":2027},{"$f":"'Gas Use Per Customer'!C64","v":3},{"$f":"'Daily efficiency'!CO66","v":38},{"$f":"'Gas Use Per Customer'!S64","v":535.16998075689548},{"$f":"'Gas Use Per Customer'!U64","v":85.01312150411249},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.503936451233745},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":160.55099422706863},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":51.00787290246749},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":374.61898652982683},{"$f":"E65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.5013121504112501},{"$f":"D65*VLOOKUP($C65,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F65*'Daily efficiency'!AR66","v":416.43059291542176},{"$f":"G65*'Daily efficiency'!AS66","v":2863.0712514055008},{"$f":"H65*'Daily efficiency'!AT66","v":893.71647351648562},{"$f":"I65*'Daily efficiency'!AU66","v":8781.0690442591458},{"$f":"J65*'Daily efficiency'!AV66","v":249.08844600704947},{"$f":"K65*'Daily efficiency'!AW66","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A65,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A65,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W65*$L65),0)-IFERROR(VLOOKUP($A65,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A65,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F65:$K65),0)","v":44.783104872062516},{"$f":"IFERROR(($T65*$M65),0)-IFERROR(VLOOKUP($A65,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A65,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F65:$K65),0)","v":319.92755146618697},97.413981470049876,983.08372649050534,27.150330090996857,0,{"$f":"(X65+AD65)-(VLOOKUP($A65,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F65)","v":63.165553979878453},{"$f":"(Y65+AE65)-(VLOOKUP($A65,Assumptions!$A$43:$R$98,7,FALSE)*I65)","v":246.14919013528504},{"$f":"(Z65+AF65)-VLOOKUP($A65,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A65,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H65)","v":140.4182473710573},{"$f":"(AA65+AG65)-VLOOKUP($A65,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A65,Assumptions!$A$43:$R$98,7,FALSE)*K65)","v":1168.8204657564897},{"$f":"(AB65+AH65)-(VLOOKUP($A65,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J65)","v":30.865516405285028},0,null,24.766982187497899,15.33152699055567,27.52874005147245,31.200246324499339,35.18233481783308,0,null,0.62597665103857447]
[{"$f":"'Gas Use Per Customer'!B65","v":2027},{"$f":"'Gas Use Per Customer'!C65","v":4},{"$f":"'Daily efficiency'!CO67","v":47},{"$f":"'Gas Use Per Customer'!S65","v":315.10185720712036},{"$f":"'Gas Use Per Customer'!U65","v":52.022178512372662},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.606653553711798},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.530557162136105},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":31.213307107423596},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":220.57130004498424},{"$f":"E66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2022178512372665},{"$f":"D66*VLOOKUP($C66,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F66*'Daily efficiency'!AR67","v":241.87606399804787},{"$f":"G66*'Daily efficiency'!AS67","v":1664.5113968506453},{"$f":"H66*'Daily efficiency'!AT67","v":480.66129652179939},{"$f":"I66*'Daily efficiency'!AU67","v":5170.1912730544327},{"$f":"J66*'Daily efficiency'!AV67","v":152.42498304125183},{"$f":"K66*'Daily efficiency'!AW67","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A66,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A66,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W66*$L66),0)-IFERROR(VLOOKUP($A66,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A66,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F66:$K66),0)","v":25.745225304251917},{"$f":"IFERROR(($T66*$M66),0)-IFERROR(VLOOKUP($A66,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A66,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F66:$K66),0)","v":185.731246587512},52.391482108985656,578.82825858270758,16.614133132323065,0,{"$f":"(X66+AD66)-(VLOOKUP($A66,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F66)","v":49.153342484278667},{"$f":"(Y66+AE66)-(VLOOKUP($A66,Assumptions!$A$43:$R$98,7,FALSE)*I66)","v":193.82922543058072},{"$f":"(Z66+AF66)-VLOOKUP($A66,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A66,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H66)","v":105.44708415441472},{"$f":"(AA66+AG66)-VLOOKUP($A66,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A66,Assumptions!$A$43:$R$98,7,FALSE)*K66)","v":764.56499784869209},{"$f":"(AB66+AH66)-(VLOOKUP($A66,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J66)","v":22.004542137348174},0,null,31.495119895570639,20.504398921306514,33.782733688394011,34.662941084935504,24.646137859159289,0,null,0.57402817182817167]
[{"$f":"'Gas Use Per Customer'!B66","v":2027},{"$f":"'Gas Use Per Customer'!C66","v":5},{"$f":"'Daily efficiency'!CO68","v":56},{"$f":"'Gas Use Per Customer'!S66","v":183.08444902162719},{"$f":"'Gas Use Per Customer'!U66","v":27.087282030460603},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.669825624368485},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.77600411946449},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7087282030460607},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.308444902162719},{"$f":"E67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7087282030460607},{"$f":"D67*VLOOKUP($C67,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F67*'Daily efficiency'!AR68","v":302.81080945559813},{"$f":"G67*'Daily efficiency'!AS68","v":2823.8876328624447},{"$f":"H67*'Daily efficiency'!AT68","v":33.25802285111412},{"$f":"I67*'Daily efficiency'!AU68","v":429.14994850669439},{"$f":"J67*'Daily efficiency'!AV68","v":79.365736349249531},{"$f":"K67*'Daily efficiency'!AW68","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A67,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A67,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W67*$L67),0)-IFERROR(VLOOKUP($A67,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A67,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F67:$K67),0)","v":32.365708668408061},{"$f":"IFERROR(($T67*$M67),0)-IFERROR(VLOOKUP($A67,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A67,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F67:$K67),0)","v":315.50777183287312},{"$f":"IFERROR((W67*N67),0)","v":3.6250830299696433},48.045440535169405,{"$f":"IFERROR((W67*P67),0)","v":8.6507663215184589},{"$f":"IFERROR((T67*Q67),0)","v":0},{"$f":"(X67+AD67)-(VLOOKUP($A67,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F67)","v":52.69505255203353},{"$f":"(Y67+AE67)-(VLOOKUP($A67,Assumptions!$A$43:$R$98,7,FALSE)*I67)","v":431.10845136636505},{"$f":"(Z67+AF67)-VLOOKUP($A67,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A67,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H67)","v":71.154814348536092},{"$f":"(AA67+AG67)-VLOOKUP($A67,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A67,Assumptions!$A$43:$R$98,7,FALSE)*K67)","v":233.78217980115397},{"$f":"(AB67+AH67)-(VLOOKUP($A67,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J67)","v":15.307325990625353},0,null,24.317248078256835,26.163302943904778,83.015250556466611,127.69089950044747,16.682771048354681,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B67","v":2027},{"$f":"'Gas Use Per Customer'!C67","v":6},{"$f":"'Daily efficiency'!CO69","v":61},{"$f":"'Gas Use Per Customer'!S67","v":131.7501124750948},{"$f":"'Gas Use Per Customer'!U67","v":17.58554698924188},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.068437591393504},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":118.57510122758532},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.758554698924188},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.175011247509481},{"$f":"E68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.758554698924188},{"$f":"D68*VLOOKUP($C68,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F68*'Daily efficiency'!AR69","v":199.04755980870763},{"$f":"G68*'Daily efficiency'!AS69","v":2047.1614206180489},{"$f":"H68*'Daily efficiency'!AT69","v":20.152255269805011},{"$f":"I68*'Daily efficiency'!AU69","v":288.23411273218085},{"$f":"J68*'Daily efficiency'!AV69","v":49.808130922529394},{"$f":"K68*'Daily efficiency'!AW69","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},{"$f":"(R68*0.25)+(S68*0.75)","v":0.11195490224885797},7.883063705240001E-2,{"$f":"VLOOKUP($A68,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},{"$f":"(U68*0.25)+(V68*0.75)","v":0.10899875335939296},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A68,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W68*$L68),0)-IFERROR(VLOOKUP($A68,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A68,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F68:$K68),0)","v":21.035320644476585},{"$f":"IFERROR(($T68*$M68),0)-IFERROR(VLOOKUP($A68,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A68,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F68:$K68),0)","v":228.52914149902512},2.1965707017890033,32.269221915717615,5.4290241777171353,0,{"$f":"(X68+AD68)-(VLOOKUP($A68,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F68)","v":45.224517129806777},{"$f":"(Y68+AE68)-(VLOOKUP($A68,Assumptions!$A$43:$R$98,7,FALSE)*I68)","v":346.85824084692467},{"$f":"(Z68+AF68)-VLOOKUP($A68,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A68,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H68)","v":70.208783595568534},{"$f":"(AA68+AG68)-VLOOKUP($A68,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A68,Assumptions!$A$43:$R$98,7,FALSE)*K68)","v":218.00596118170216},{"$f":"(AB68+AH68)-(VLOOKUP($A68,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J68)","v":12.568065422037119},0,null,{"$f":"IF(F68<10,X68+AD68,IFERROR((AJ68)/(F68/10),0))","v":32.146083625855717},{"$f":"IF(G68<10,Y68+AE68,IFERROR((AK68)/(G68/10),0))","v":29.252198586041061},{"$f":"IF(H68<10,Z68+AF68,IFERROR((AL68)/(H68/10),0))","v":81.586738228285967},{"$f":"IF(I68<10,AA68+AG68,IFERROR((AM68)/(I68/10),0))","v":165.4692789904924},{"$f":"IF(J68<10,AB68+AH68,IFERROR((AN68)/(J68/10),0))","v":13.461028904553357},{"$f":"IF(K68<10,AC68+AI68,IFERROR((AO68)/(K68/10),0))","v":0},null,{"$f":"((L68+N68+P68)/29.3)/E68","v":0.5220854700854699}]
[{"$f":"'Gas Use Per Customer'!B68","v":2027},{"$f":"'Gas Use Per Customer'!C68","v":7},{"$f":"'Daily efficiency'!CO70","v":65},{"$f":"'Gas Use Per Customer'!S68","v":115.05182514646238},{"$f":"'Gas Use Per Customer'!U68","v":14.621692375864187},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.890607757070978},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.05182514646238},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73108461879320941},{"$f":"D69*VLOOKUP($C69,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F69*'Daily efficiency'!AR70","v":202.0624860513131},{"$f":"G69*'Daily efficiency'!AS70","v":1986.7614899236819},{"$f":"H69*'Daily efficiency'!AT70","v":0},{"$f":"I69*'Daily efficiency'!AU70","v":0},{"$f":"J69*'Daily efficiency'!AV70","v":11.055886106137303},{"$f":"K69*'Daily efficiency'!AW70","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A69,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A69,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W69*$L69),0)-IFERROR(VLOOKUP($A69,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A69,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F69:$K69),0)","v":21.353297904792225},{"$f":"IFERROR(($T69*$M69),0)-IFERROR(VLOOKUP($A69,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A69,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F69:$K69),0)","v":221.7564272207006},0,0,1.2050778028523994,0,{"$f":"(X69+AD69)-(VLOOKUP($A69,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F69)","v":45.632793286283615},{"$f":"(Y69+AE69)-(VLOOKUP($A69,Assumptions!$A$43:$R$98,7,FALSE)*I69)","v":347.088044602541},{"$f":"(Z69+AF69)-VLOOKUP($A69,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A69,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H69)","v":68.905176376295771},{"$f":"(AA69+AG69)-VLOOKUP($A69,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A69,Assumptions!$A$43:$R$98,7,FALSE)*K69)","v":185.73673926598457},{"$f":"(AB69+AH69)-(VLOOKUP($A69,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J69)","v":8.8658504789534263},0,null,32.851545507830181,30.167973794478591,79.390167526496967,317.56067010598787,9.237082529688621,0,null,0.49745709263854465]
[{"$f":"'Gas Use Per Customer'!B69","v":2027},{"$f":"'Gas Use Per Customer'!C69","v":8},{"$f":"'Daily efficiency'!CO71","v":64},{"$f":"'Gas Use Per Customer'!S69","v":115.47527047913447},{"$f":"'Gas Use Per Customer'!U69","v":14.605014737883126},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.87476400098897},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.47527047913447},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73025073689415632},{"$f":"D70*VLOOKUP($C70,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F70*'Daily efficiency'!AR71","v":205.84643918737081},{"$f":"G70*'Daily efficiency'!AS71","v":2024.6386791569134},{"$f":"H70*'Daily efficiency'!AT71","v":0},{"$f":"I70*'Daily efficiency'!AU71","v":0},{"$f":"J70*'Daily efficiency'!AV71","v":11.388378024241282},{"$f":"K70*'Daily efficiency'!AW71","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A70,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A70,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W70*$L70),0)-IFERROR(VLOOKUP($A70,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A70,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F70:$K70),0)","v":21.765996922867718},{"$f":"IFERROR(($T70*$M70),0)-IFERROR(VLOOKUP($A70,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A70,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F70:$K70),0)","v":225.99721708224337},0,0,1.2413190074278064,0,{"$f":"(X70+AD70)-(VLOOKUP($A70,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F70)","v":46.053537488063533},{"$f":"(Y70+AE70)-(VLOOKUP($A70,Assumptions!$A$43:$R$98,7,FALSE)*I70)","v":351.32883446408374},{"$f":"(Z70+AF70)-VLOOKUP($A70,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A70,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H70)","v":68.905176376295771},{"$f":"(AA70+AG70)-VLOOKUP($A70,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A70,Assumptions!$A$43:$R$98,7,FALSE)*K70)","v":185.73673926598457},{"$f":"(AB70+AH70)-(VLOOKUP($A70,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J70)","v":8.9025151142501198},0,null,33.192303295955817,30.424595067527147,79.390167526496967,317.56067010598787,9.2733237342640287,0,null,0.50764464925755248]
[{"$f":"'Gas Use Per Customer'!B70","v":2027},{"$f":"'Gas Use Per Customer'!C70","v":9},{"$f":"'Daily efficiency'!CO72","v":60},{"$f":"'Gas Use Per Customer'!S70","v":151.35517929569303},{"$f":"'Gas Use Per Customer'!U70","v":19.393050103901391},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.514440083121114},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.21966136612374},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9393050103901393},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.135517929569303},{"$f":"E71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9393050103901393},{"$f":"D71*VLOOKUP($C71,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F71*'Daily efficiency'!AR72","v":216.79639888459843},{"$f":"G71*'Daily efficiency'!AS72","v":2334.4965739405689},{"$f":"H71*'Daily efficiency'!AT72","v":23.81097161328541},{"$f":"I71*'Daily efficiency'!AU72","v":354.7765402691046},{"$f":"J71*'Daily efficiency'!AV72","v":56.821636804431051},{"$f":"K71*'Daily efficiency'!AW72","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A71,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A71,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W71*$L71),0)-IFERROR(VLOOKUP($A71,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A71,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F71:$K71),0)","v":22.978726729360826},{"$f":"IFERROR(($T71*$M71),0)-IFERROR(VLOOKUP($A71,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A71,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F71:$K71),0)","v":260.70652525394411},2.5953662221240035,39.718972886015628,6.1934875755231857,0,{"$f":"(X71+AD71)-(VLOOKUP($A71,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F71)","v":46.433668305514658},{"$f":"(Y71+AE71)-(VLOOKUP($A71,Assumptions!$A$43:$R$98,7,FALSE)*I71)","v":377.99361536641464},{"$f":"(Z71+AF71)-VLOOKUP($A71,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A71,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H71)","v":70.51579725225649},{"$f":"(AA71+AG71)-VLOOKUP($A71,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A71,Assumptions!$A$43:$R$98,7,FALSE)*K71)","v":225.45571215200022},{"$f":"(AB71+AH71)-(VLOOKUP($A71,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J71)","v":13.240746956196125},0,null,29.929322654726043,27.748829469665477,81.985533748620966,148.95804240140447,14.225492302359408,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B71","v":2027},{"$f":"'Gas Use Per Customer'!C71","v":10},{"$f":"'Daily efficiency'!CO73","v":48},{"$f":"'Gas Use Per Customer'!S71","v":348.83541371766825},{"$f":"'Gas Use Per Customer'!U71","v":54.691690315921846},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.407507094776552},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.65062411530047},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.815014189553104},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":244.18478960236774},{"$f":"E72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4691690315921848},{"$f":"D72*VLOOKUP($C72,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F72*'Daily efficiency'!AR73","v":250.79161438895576},{"$f":"G72*'Daily efficiency'!AS73","v":1841.119243106396},{"$f":"H72*'Daily efficiency'!AT73","v":501.93386999840988},{"$f":"I72*'Daily efficiency'!AU73","v":5723.6914682795032},{"$f":"J72*'Daily efficiency'!AV73","v":160.24665262565091},{"$f":"K72*'Daily efficiency'!AW73","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A72,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A72,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W72*$L72),0)-IFERROR(VLOOKUP($A72,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A72,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F72:$K72),0)","v":26.719585625318324},{"$f":"IFERROR(($T72*$M72),0)-IFERROR(VLOOKUP($A72,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A72,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F72:$K72),0)","v":205.50593719440047},54.710166098682286,640.79531883385414,17.466685366211646,0,{"$f":"(X72+AD72)-(VLOOKUP($A72,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F72)","v":49.721043309651186},{"$f":"(Y72+AE72)-(VLOOKUP($A72,Assumptions!$A$43:$R$98,7,FALSE)*I72)","v":201.05334713369618},{"$f":"(Z72+AF72)-VLOOKUP($A72,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A72,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H72)","v":106.95244915272357},{"$f":"(AA72+AG72)-VLOOKUP($A72,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A72,Assumptions!$A$43:$R$98,7,FALSE)*K72)","v":826.53205809983876},{"$f":"(AB72+AH72)-(VLOOKUP($A72,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J72)","v":22.721541206005455},0,null,30.303837763068977,19.211863171707652,32.592534787558513,33.848629943157782,25.49869009304787,0,null,0.56972930295510904]
[{"$f":"'Gas Use Per Customer'!B72","v":2027},{"$f":"'Gas Use Per Customer'!C72","v":11},{"$f":"'Daily efficiency'!CO74","v":37},{"$f":"'Gas Use Per Customer'!S72","v":545.51005978016326},{"$f":"'Gas Use Per Customer'!U72","v":93.671291098424675},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.101387329527402},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.65301793404896},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":56.202774659054803},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":381.85704184611427},{"$f":"E73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3671291098424678},{"$f":"D73*VLOOKUP($C73,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F73*'Daily efficiency'!AR74","v":503.8600645369192},{"$f":"G73*'Daily efficiency'!AS74","v":3120.479786440997},{"$f":"H73*'Daily efficiency'!AT74","v":1047.6332193804826},{"$f":"I73*'Daily efficiency'!AU74","v":8801.5502431917066},{"$f":"J73*'Daily efficiency'!AV74","v":311.05113397416886},{"$f":"K73*'Daily efficiency'!AW74","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A73,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A73,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W73*$L73),0)-IFERROR(VLOOKUP($A73,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A73,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F73:$K73),0)","v":54.313310787463188},{"$f":"IFERROR(($T73*$M73),0)-IFERROR(VLOOKUP($A73,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A73,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F73:$K73),0)","v":348.74620134589469},114.19071489036004,985.37669711493959,33.904185834209926,0,{"$f":"(X73+AD73)-(VLOOKUP($A73,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F73)","v":71.376819527166106},{"$f":"(Y73+AE73)-(VLOOKUP($A73,Assumptions!$A$43:$R$98,7,FALSE)*I73)","v":271.1208138583703},{"$f":"(Z73+AF73)-VLOOKUP($A73,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A73,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H73)","v":154.55710005514143},{"$f":"(AA73+AG73)-VLOOKUP($A73,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A73,Assumptions!$A$43:$R$98,7,FALSE)*K73)","v":1171.1134363809242},{"$f":"(AB73+AH73)-(VLOOKUP($A73,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J73)","v":37.179725359127083},0,null,25.399749375422203,16.566808072407813,27.499905652832535,30.668897206113979,41.936190561046146,0,null,0.67862915226849618]
[{"$f":"'Gas Use Per Customer'!B73","v":2027},{"$f":"'Gas Use Per Customer'!C73","v":12},{"$f":"'Daily efficiency'!CO75","v":29},{"$f":"'Gas Use Per Customer'!S73","v":743.020653494469},{"$f":"'Gas Use Per Customer'!U73","v":122.58459280669818},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.516918561339637},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.60413069889381},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":91.938444605023633},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":594.41652279557525},{"$f":"E74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1292296403349091},{"$f":"D74*VLOOKUP($C74,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F74*'Daily efficiency'!AR75","v":424.16604055742437},{"$f":"G74*'Daily efficiency'!AS75","v":2672.8144933426779},{"$f":"H74*'Daily efficiency'!AT75","v":2241.9995482622289},{"$f":"I74*'Daily efficiency'!AU75","v":13933.12329432829},{"$f":"J74*'Daily efficiency'!AV75","v":179.58642846181274},{"$f":"K74*'Daily efficiency'!AW75","v":0},9.0655232610260025E-2,{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.11195490224885797,7.883063705240001E-2,{"$f":"VLOOKUP($A74,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.11905479212839062},0.10899875335939296,{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,2,FALSE)","v":31.332904345460097},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,3,FALSE)","v":125.33161738184039},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,4,FALSE)","v":79.390167526496967},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,5,FALSE)","v":317.56067010598787},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,6,FALSE)","v":8.032004726836222},{"$f":"VLOOKUP($A74,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W74*$L74),0)-IFERROR(VLOOKUP($A74,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A74,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F74:$K74),0)","v":45.63105240332375},{"$f":"IFERROR(($T74*$M74),0)-IFERROR(VLOOKUP($A74,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A74,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F74:$K74),0)","v":298.63216809668512},244.37515579290513,1559.8814564378097,19.574696822603396,0,{"$f":"(X74+AD74)-(VLOOKUP($A74,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F74)","v":64.514692024465688},{"$f":"(Y74+AE74)-(VLOOKUP($A74,Assumptions!$A$43:$R$98,7,FALSE)*I74)","v":108.03142364959291},{"$f":"(Z74+AF74)-VLOOKUP($A74,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A74,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H74)","v":266.59558945300785},{"$f":"(AA74+AG74)-VLOOKUP($A74,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A74,Assumptions!$A$43:$R$98,7,FALSE)*K74)","v":1745.6181957037943},{"$f":"(AB74+AH74)-(VLOOKUP($A74,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J74)","v":24.494385368360081},0,null,26.314355885734329,7.2697456754071963,28.997182908447932,29.366919134314287,27.60670154943962,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B74","v":2028},{"$f":"'Gas Use Per Customer'!C74","v":1},{"$f":"'Daily efficiency'!CO76","v":30},{"$f":"'Gas Use Per Customer'!S74","v":750.88549325490692},{"$f":"'Gas Use Per Customer'!U74","v":125.35845311661946},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.071690623323892},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.17709865098138},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":94.018839837464597},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":600.70839460392551},{"$f":"E75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2679226558309731},{"$f":"D75*VLOOKUP($C75,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F75*'Daily efficiency'!AR76","v":433.76412558409675},{"$f":"G75*'Daily efficiency'!AS76","v":2701.1061129640866},{"$f":"H75*'Daily efficiency'!AT76","v":2292.7318093025106},{"$f":"I75*'Daily efficiency'!AU76","v":14080.604769516021},{"$f":"J75*'Daily efficiency'!AV76","v":183.6501338158474},{"$f":"K75*'Daily efficiency'!AW76","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A75,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A75,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W75*$L75),0)-IFERROR(VLOOKUP($A75,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A75,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F75:$K75),0)","v":48.55488352664581},{"$f":"IFERROR(($T75*$M75),0)-IFERROR(VLOOKUP($A75,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A75,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F75:$K75),0)","v":313.80103548433465},259.89987766595374,1639.0246563767469,20.818242726171832,0,{"$f":"(X75+AD75)-(VLOOKUP($A75,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F75)","v":35.539590241347298},{"$f":"(Y75+AE75)-(VLOOKUP($A75,Assumptions!$A$43:$R$98,7,FALSE)*I75)","v":-12.605964308432931},{"$f":"(Z75+AF75)-VLOOKUP($A75,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A75,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H75)","v":200.3733718935286},{"$f":"(AA75+AG75)-VLOOKUP($A75,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A75,Assumptions!$A$43:$R$98,7,FALSE)*K75)","v":1504.2566577479836},{"$f":"(AB75+AH75)-(VLOOKUP($A75,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J75)","v":17.564419404847204},0,null,14.175186976934553,-0.83940656875585162,21.31204471783791,25.041378999536185,20.818242726171832,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B75","v":2028},{"$f":"'Gas Use Per Customer'!C75","v":2},{"$f":"'Daily efficiency'!CO77","v":28},{"$f":"'Gas Use Per Customer'!S75","v":743.33950341482091},{"$f":"'Gas Use Per Customer'!U75","v":122.82229158587236},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.564458317174473},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.66790068296419},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.11671868940428},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":594.67160273185675},{"$f":"E76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1411145792936184},{"$f":"D76*VLOOKUP($C76,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F76*'Daily efficiency'!AR77","v":425.7878750643896},{"$f":"G76*'Daily efficiency'!AS77","v":2861.15685147678},{"$f":"H76*'Daily efficiency'!AT77","v":2211.9061808623524},{"$f":"I76*'Daily efficiency'!AU77","v":13698.773016861714},{"$f":"J76*'Daily efficiency'!AV77","v":198.54858722571356},{"$f":"K76*'Daily efficiency'!AW77","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A76,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A76,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W76*$L76),0)-IFERROR(VLOOKUP($A76,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A76,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F76:$K76),0)","v":47.650567986691954},{"$f":"IFERROR(($T76*$M76),0)-IFERROR(VLOOKUP($A76,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A76,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F76:$K76),0)","v":332.43127942647436},250.73763249683321,1594.578294346697,22.507104111060148,0,{"$f":"(X76+AD76)-(VLOOKUP($A76,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F76)","v":34.898590699005958},{"$f":"(Y76+AE76)-(VLOOKUP($A76,Assumptions!$A$43:$R$98,7,FALSE)*I76)","v":9.3044920313286639},{"$f":"(Z76+AF76)-VLOOKUP($A76,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A76,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H76)","v":192.19856171545504},{"$f":"(AA76+AG76)-VLOOKUP($A76,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A76,Assumptions!$A$43:$R$98,7,FALSE)*K76)","v":1459.8102957179337},{"$f":"(AB76+AH76)-(VLOOKUP($A76,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J76)","v":19.319109789138651},0,null,14.206944948021214,0.62585749772377475,20.864677384297956,24.548175648739974,22.507104111060148,0,null,0.78813128268578758]
[{"$f":"'Gas Use Per Customer'!B76","v":2028},{"$f":"'Gas Use Per Customer'!C76","v":3},{"$f":"'Daily efficiency'!CO78","v":39},{"$f":"'Gas Use Per Customer'!S76","v":518.74960086851002},{"$f":"'Gas Use Per Customer'!U76","v":82.26305297313435},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.678915891940303},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":155.624880260553},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.357831783880606},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":363.12472060795699},{"$f":"E77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2263052973134361},{"$f":"D77*VLOOKUP($C77,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F77*'Daily efficiency'!AR78","v":408.87579142205004},{"$f":"G77*'Daily efficiency'!AS78","v":2773.4367631469208},{"$f":"H77*'Daily efficiency'!AT78","v":845.28029181204647},{"$f":"I77*'Daily efficiency'!AU78","v":8511.6434510505169},{"$f":"J77*'Daily efficiency'!AV78","v":241.03074521128354},{"$f":"K77*'Daily efficiency'!AW78","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A77,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A77,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W77*$L77),0)-IFERROR(VLOOKUP($A77,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A77,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F77:$K77),0)","v":45.727985475185569},{"$f":"IFERROR(($T77*$M77),0)-IFERROR(VLOOKUP($A77,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A77,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F77:$K77),0)","v":322.21493817141891},95.819425344050856,990.78084435424273,27.322803713882099,0,{"$f":"(X77+AD77)-(VLOOKUP($A77,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F77)","v":32.916590618629471},{"$f":"(Y77+AE77)-(VLOOKUP($A77,Assumptions!$A$43:$R$98,7,FALSE)*I77)","v":124.90381072766127},{"$f":"(Z77+AF77)-VLOOKUP($A77,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A77,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H77)","v":59.47747967838297},{"$f":"(AA77+AG77)-VLOOKUP($A77,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A77,Assumptions!$A$43:$R$98,7,FALSE)*K77)","v":856.01284572547934},{"$f":"(AB77+AH77)-(VLOOKUP($A77,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J77)","v":23.052338761696731},0,null,13.33794027369713,8.0259538525294047,12.050261838650551,23.573521634448642,27.322803713882099,0,null,0.62033033467772891]
[{"$f":"'Gas Use Per Customer'!B77","v":2028},{"$f":"'Gas Use Per Customer'!C77","v":4},{"$f":"'Daily efficiency'!CO79","v":47},{"$f":"'Gas Use Per Customer'!S77","v":313.42758444216992},{"$f":"'Gas Use Per Customer'!U77","v":51.712714247207856},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.513814274162357},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":94.028275332650978},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":31.027628548324714},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":219.39930910951892},{"$f":"E78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.1712714247207856},{"$f":"D78*VLOOKUP($C78,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F78*'Daily efficiency'!AR79","v":240.43721617301284},{"$f":"G78*'Daily efficiency'!AS79","v":1653.5606795029667},{"$f":"H78*'Daily efficiency'!AT79","v":473.22757909497142},{"$f":"I78*'Daily efficiency'!AU79","v":5142.7198055271256},{"$f":"J78*'Daily efficiency'!AV79","v":151.51825274431894},{"$f":"K78*'Daily efficiency'!AW79","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A78,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A78,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W78*$L78),0)-IFERROR(VLOOKUP($A78,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A78,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F78:$K78),0)","v":26.622576052815049},{"$f":"IFERROR(($T78*$M78),0)-IFERROR(VLOOKUP($A78,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A78,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F78:$K78),0)","v":191.84647975672456},53.644211423208191,598.62802060494948,17.175831552835444,0,{"$f":"(X78+AD78)-(VLOOKUP($A78,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F78)","v":18.568996986869145},{"$f":"(Y78+AE78)-(VLOOKUP($A78,Assumptions!$A$43:$R$98,7,FALSE)*I78)","v":72.631448160134141},{"$f":"(Z78+AF78)-VLOOKUP($A78,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A78,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H78)","v":26.817897338760684},{"$f":"(AA78+AG78)-VLOOKUP($A78,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A78,Assumptions!$A$43:$R$98,7,FALSE)*K78)","v":463.86002197618609},{"$f":"(AB78+AH78)-(VLOOKUP($A78,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J78)","v":14.491305197520141},0,null,11.969330468133213,7.7244262859422168,8.6432314016498282,21.142273595065795,17.175831552835444,0,null,0.57100912420912409]
[{"$f":"'Gas Use Per Customer'!B78","v":2028},{"$f":"'Gas Use Per Customer'!C78","v":5},{"$f":"'Daily efficiency'!CO80","v":56},{"$f":"'Gas Use Per Customer'!S78","v":183.25751265457808},{"$f":"'Gas Use Per Customer'!U78","v":27.118179364561023},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.694543491648819},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.93176138912028},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7118179364561024},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.325751265457807},{"$f":"E79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7118179364561024},{"$f":"D79*VLOOKUP($C79,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F79*'Daily efficiency'!AR80","v":303.15621313022473},{"$f":"G79*'Daily efficiency'!AS80","v":2826.5569598063757},{"$f":"H79*'Daily efficiency'!AT80","v":33.295958892182938},{"$f":"I79*'Daily efficiency'!AU80","v":429.55560966233122},{"$f":"J79*'Daily efficiency'!AV80","v":79.456265538163748},{"$f":"K79*'Daily efficiency'!AW80","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A79,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A79,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W79*$L79),0)-IFERROR(VLOOKUP($A79,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A79,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F79:$K79),0)","v":33.710690469232475},{"$f":"IFERROR(($T79*$M79),0)-IFERROR(VLOOKUP($A79,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A79,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F79:$K79),0)","v":328.36517120948116},3.7743689025196336,50.001562223076739,9.0070166991945708,0,{"$f":"(X79+AD79)-(VLOOKUP($A79,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F79)","v":22.448552208328898},{"$f":"(Y79+AE79)-(VLOOKUP($A79,Assumptions!$A$43:$R$98,7,FALSE)*I79)","v":318.40750532160791},{"$f":"(Z79+AF79)-VLOOKUP($A79,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A79,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H79)","v":-8.3525543326490066},{"$f":"(AA79+AG79)-VLOOKUP($A79,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A79,Assumptions!$A$43:$R$98,7,FALSE)*K79)","v":-84.766436405686619},{"$f":"(AB79+AH79)-(VLOOKUP($A79,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J79)","v":7.5992494165816238},0,null,10.347556848555183,19.305408651423743,3.7743689025196336,{"$f":"IF(I79<10,AA79+AG79,IFERROR((AM79)/(I79/10),0))","v":-46.255367748804275},9.0070166991945708,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B79","v":2028},{"$f":"'Gas Use Per Customer'!C79","v":6},{"$f":"'Daily efficiency'!CO81","v":61},{"$f":"'Gas Use Per Customer'!S79","v":131.08324268987138},{"$f":"'Gas Use Per Customer'!U79","v":17.474186848657567},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.979349478926054},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.97491842088425},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7474186848657567},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.10832426898714},{"$f":"E80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7474186848657567},{"$f":"D80*VLOOKUP($C80,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F80*'Daily efficiency'!AR81","v":197.78709493622898},{"$f":"G80*'Daily efficiency'!AS81","v":2036.7994552941614},{"$f":"H80*'Daily efficiency'!AT81","v":20.024641498034971},{"$f":"I80*'Daily efficiency'!AU81","v":286.77517947405471},{"$f":"J80*'Daily efficiency'!AV81","v":49.492721884347759},{"$f":"K80*'Daily efficiency'!AW81","v":0},{"$f":"R68*1.03","v":9.3374889588567822E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,{"$f":"U68*1.03","v":8.1195556163972019E-2},{"$f":"VLOOKUP($A80,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A80,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W80*$L80),0)-IFERROR(VLOOKUP($A80,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A80,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F80:$K80),0)","v":21.745037746321348},{"$f":"IFERROR(($T80*$M80),0)-IFERROR(VLOOKUP($A80,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A80,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F80:$K80),0)","v":236.41382480569595},2.269956675494087,{"$f":"IFERROR((T80*O80),0)","v":33.38149161124408},5.6104042831814036,0,{"$f":"(X80+AD80)-(VLOOKUP($A80,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F80)","v":14.488034772750591},{"$f":"(Y80+AE80)-(VLOOKUP($A80,Assumptions!$A$43:$R$98,7,FALSE)*I80)","v":229.2911529146665},{"$f":"(Z80+AF80)-VLOOKUP($A80,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A80,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H80)","v":-9.3563246487579512},{"$f":"(AA80+AG80)-VLOOKUP($A80,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A80,Assumptions!$A$43:$R$98,7,FALSE)*K80)","v":-101.38650701751928},{"$f":"(AB80+AH80)-(VLOOKUP($A80,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J80)","v":4.7032789114850591},0,null,10.363883379975144,19.43558478223764,2.269956675494087,-77.345131945956396,5.6104042831814036,0,null,0.5220854700854699]
[{"$f":"'Gas Use Per Customer'!B80","v":2028},{"$f":"'Gas Use Per Customer'!C80","v":7},{"$f":"'Daily efficiency'!CO82","v":65},{"$f":"'Gas Use Per Customer'!S80","v":115.05576208178438},{"$f":"'Gas Use Per Customer'!U80","v":14.621952174600576},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.890854565870546},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.05576208178438},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73109760873002883},{"$f":"D81*VLOOKUP($C81,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F81*'Daily efficiency'!AR82","v":202.06607630456136},{"$f":"G81*'Daily efficiency'!AS82","v":1986.8294745165044},{"$f":"H81*'Daily efficiency'!AT82","v":0},{"$f":"I81*'Daily efficiency'!AU82","v":0},{"$f":"J81*'Daily efficiency'!AV82","v":11.056082547504429},{"$f":"K81*'Daily efficiency'!AW82","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A81,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A81,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W81*$L81),0)-IFERROR(VLOOKUP($A81,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A81,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F81:$K81),0)","v":22.219590229180049},{"$f":"IFERROR(($T81*$M81),0)-IFERROR(VLOOKUP($A81,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A81,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F81:$K81),0)","v":230.58666405836803},0,0,1.2532972630738042,0,{"$f":"(X81+AD81)-(VLOOKUP($A81,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F81)","v":15.008527007538223},{"$f":"(Y81+AE81)-(VLOOKUP($A81,Assumptions!$A$43:$R$98,7,FALSE)*I81)","v":230.58666405836803},{"$f":"(Z81+AF81)-VLOOKUP($A81,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A81,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H81)","v":-10.719155952555694},{"$f":"(AA81+AG81)-VLOOKUP($A81,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A81,Assumptions!$A$43:$R$98,7,FALSE)*K81)","v":-134.76799862876337},{"$f":"(AB81+AH81)-(VLOOKUP($A81,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J81)","v":0.87376761982949758},0,null,10.804610282519096,20.041296488433282,0,0,1.2532972630738042,0,null,0.4974570926385446]
[{"$f":"'Gas Use Per Customer'!B81","v":2028},{"$f":"'Gas Use Per Customer'!C81","v":8},{"$f":"'Daily efficiency'!CO83","v":65},{"$f":"'Gas Use Per Customer'!S81","v":115.33431630232707},{"$f":"'Gas Use Per Customer'!U81","v":14.590968769909439},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.861420331413967},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.33431630232707},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72954843849547202},{"$f":"D82*VLOOKUP($C82,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F82*'Daily efficiency'!AR83","v":203.05741043104766},{"$f":"G82*'Daily efficiency'!AS83","v":2003.3612505617584},{"$f":"H82*'Daily efficiency'!AT83","v":0},{"$f":"I82*'Daily efficiency'!AU83","v":0},{"$f":"J82*'Daily efficiency'!AV83","v":11.377425567439865},{"$f":"K82*'Daily efficiency'!AW83","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A82,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A82,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W82*$L82),0)-IFERROR(VLOOKUP($A82,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A82,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F82:$K82),0)","v":22.332123557073157},{"$f":"IFERROR(($T82*$M82),0)-IFERROR(VLOOKUP($A82,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A82,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F82:$K82),0)","v":232.51116991554804},0,0,1.2897241191200135,0,{"$f":"(X82+AD82)-(VLOOKUP($A82,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F82)","v":15.136340325912876},{"$f":"(Y82+AE82)-(VLOOKUP($A82,Assumptions!$A$43:$R$98,7,FALSE)*I82)","v":232.51116991554804},{"$f":"(Z82+AF82)-VLOOKUP($A82,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A82,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H82)","v":-10.719155952555694},{"$f":"(AA82+AG82)-VLOOKUP($A82,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A82,Assumptions!$A$43:$R$98,7,FALSE)*K82)","v":-134.76799862876337},{"$f":"(AB82+AH82)-(VLOOKUP($A82,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J82)","v":0.91099868590105126},0,null,10.919761441480548,20.159756208730109,0,0,1.2897241191200135,0,null,0.50158390444680767]
[{"$f":"'Gas Use Per Customer'!B82","v":2028},{"$f":"'Gas Use Per Customer'!C82","v":9},{"$f":"'Daily efficiency'!CO84","v":60},{"$f":"'Gas Use Per Customer'!S82","v":150.07370377491509},{"$f":"'Gas Use Per Customer'!U82","v":19.224824900270615},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.379859920216493},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.06633339742359},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9224824900270616},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.00737037749151},{"$f":"E83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9224824900270616},{"$f":"D83*VLOOKUP($C83,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F83*'Daily efficiency'!AR84","v":214.91579639280971},{"$f":"G83*'Daily efficiency'!AS84","v":2314.7311438656566},{"$f":"H83*'Daily efficiency'!AT84","v":23.604423106122749},{"$f":"I83*'Daily efficiency'!AU84","v":351.77276164840112},{"$f":"J83*'Daily efficiency'!AV84","v":56.328736957792877},{"$f":"K83*'Daily efficiency'!AW84","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A83,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A83,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W83*$L83),0)-IFERROR(VLOOKUP($A83,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A83,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F83:$K83),0)","v":23.695555812003072},{"$f":"IFERROR(($T83*$M83),0)-IFERROR(VLOOKUP($A83,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A83,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F83:$K83),0)","v":268.77474738121634},2.6757541605021062,40.947405258594415,6.3853224284709302,0,{"$f":"(X83+AD83)-(VLOOKUP($A83,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F83)","v":15.711515543007149},{"$f":"(Y83+AE83)-(VLOOKUP($A83,Assumptions!$A$43:$R$98,7,FALSE)*I83)","v":260.62019055514492},{"$f":"(Z83+AF83)-VLOOKUP($A83,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A83,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H83)","v":-9.0414068256780773},{"$f":"(AA83+AG83)-VLOOKUP($A83,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A83,Assumptions!$A$43:$R$98,7,FALSE)*K83)","v":-93.82059337016895},{"$f":"(AB83+AH83)-(VLOOKUP($A83,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J83)","v":5.3873173948464395},0,null,10.215642811125154,19.295718185248099,2.6757541605021062,-62.516344309649213,6.3853224284709302,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B83","v":2028},{"$f":"'Gas Use Per Customer'!C83","v":10},{"$f":"'Daily efficiency'!CO85","v":48},{"$f":"'Gas Use Per Customer'!S83","v":347.31313648882343},{"$f":"'Gas Use Per Customer'!U83","v":54.430822405650446},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.329246721695132},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.19394094664703},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.658493443390263},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":243.11919554217639},{"$f":"E84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4430822405650447},{"$f":"D84*VLOOKUP($C84,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F84*'Daily efficiency'!AR85","v":252.27201708044268},{"$f":"G84*'Daily efficiency'!AS85","v":1833.084812572238},{"$f":"H84*'Daily efficiency'!AT85","v":499.62794352664127},{"$f":"I84*'Daily efficiency'!AU85","v":5698.7139435086174},{"$f":"J84*'Daily efficiency'!AV85","v":159.48230964855571},{"$f":"K84*'Daily efficiency'!AW85","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A84,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A84,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W84*$L84),0)-IFERROR(VLOOKUP($A84,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A84,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F84:$K84),0)","v":27.966822108151092},{"$f":"IFERROR(($T84*$M84),0)-IFERROR(VLOOKUP($A84,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A84,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F84:$K84),0)","v":212.74630237119118},56.636908370268465,663.34740701408339,18.078622453514541,0,{"$f":"(X84+AD84)-(VLOOKUP($A84,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F84)","v":19.489933237595736},{"$f":"(Y84+AE84)-(VLOOKUP($A84,Assumptions!$A$43:$R$98,7,FALSE)*I84)","v":80.642592947792991},{"$f":"(Z84+AF84)-VLOOKUP($A84,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A84,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H84)","v":28.963974676602053},{"$f":"(AA84+AG84)-VLOOKUP($A84,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A84,Assumptions!$A$43:$R$98,7,FALSE)*K84)","v":528.57940838531999},{"$f":"(AB84+AH84)-(VLOOKUP($A84,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J84)","v":15.252992829996089},0,null,11.935598481527808,7.7396624232772222,8.8687418257084527,21.741574424287773,18.078622453514541,0,null,0.57146292417260125]
[{"$f":"'Gas Use Per Customer'!B84","v":2028},{"$f":"'Gas Use Per Customer'!C84","v":11},{"$f":"'Daily efficiency'!CO86","v":37},{"$f":"'Gas Use Per Customer'!S84","v":542.07461444935052},{"$f":"'Gas Use Per Customer'!U84","v":93.042252234060783},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.912675670218235},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.62238433480516},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.82535134043647},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.45223011454533},{"$f":"E85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3042252234060783},{"$f":"D85*VLOOKUP($C85,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F85*'Daily efficiency'!AR86","v":490.96447047200371},{"$f":"G85*'Daily efficiency'!AS86","v":3050.1671404060671},{"$f":"H85*'Daily efficiency'!AT86","v":1021.2286764327044},{"$f":"I85*'Daily efficiency'!AU86","v":8783.1807704613839},{"$f":"J85*'Daily efficiency'!AV86","v":299.8751789503778},{"$f":"K85*'Daily efficiency'!AW86","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A85,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A85,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W85*$L85),0)-IFERROR(VLOOKUP($A85,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A85,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F85:$K85),0)","v":55.034365451673871},{"$f":"IFERROR(($T85*$M85),0)-IFERROR(VLOOKUP($A85,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A85,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F85:$K85),0)","v":354.42814236073156},115.76461189089898,1022.3886033195671,33.993300920777621,0,{"$f":"(X85+AD85)-(VLOOKUP($A85,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F85)","v":40.544251255412185},{"$f":"(Y85+AE85)-(VLOOKUP($A85,Assumptions!$A$43:$R$98,7,FALSE)*I85)","v":148.24513391779575},{"$f":"(Z85+AF85)-VLOOKUP($A85,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A85,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H85)","v":76.065227545819909},{"$f":"(AA85+AG85)-VLOOKUP($A85,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A85,Assumptions!$A$43:$R$98,7,FALSE)*K85)","v":887.6206046908037},{"$f":"(AB85+AH85)-(VLOOKUP($A85,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J85)","v":29.163262855357058},0,null,14.525390447849956,9.1159119652673599,13.625570770160635,23.392156752454916,33.993300920777621,0,null,0.66470161532456595]
[{"$f":"'Gas Use Per Customer'!B85","v":2028},{"$f":"'Gas Use Per Customer'!C85","v":12},{"$f":"'Daily efficiency'!CO87","v":29},{"$f":"'Gas Use Per Customer'!S85","v":741.22215149586248},{"$f":"'Gas Use Per Customer'!U85","v":122.27614996540343},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.455229993080689},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.24443029917251},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":91.707112474052579},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":592.97772119669003},{"$f":"E86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1138074982701722},{"$f":"D86*VLOOKUP($C86,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F86*'Daily efficiency'!AR87","v":429.92294327835828},{"$f":"G86*'Daily efficiency'!AS87","v":2709.350434546956},{"$f":"H86*'Daily efficiency'!AT87","v":2221.9301933659631},{"$f":"I86*'Daily efficiency'!AU87","v":13843.351826040544},{"$f":"J86*'Daily efficiency'!AV87","v":184.91309388316483},{"$f":"K86*'Daily efficiency'!AW87","v":0},9.3374889588567822E-2,{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11640300137712646,8.1195556163972019E-2,{"$f":"VLOOKUP($A86,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.12407903863997935},0.11335816802097751,{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A86,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W86*$L86),0)-IFERROR(VLOOKUP($A86,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A86,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F86:$K86),0)","v":48.1192735714706},{"$f":"IFERROR(($T86*$M86),0)-IFERROR(VLOOKUP($A86,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A86,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F86:$K86),0)","v":314.76051869493682},251.87393619046188,1611.4077016706435,20.961409565686587,0,{"$f":"(X86+AD86)-(VLOOKUP($A86,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F86)","v":35.423999227933884},{"$f":"(Y86+AE86)-(VLOOKUP($A86,Assumptions!$A$43:$R$98,7,FALSE)*I86)","v":-7.4458640665052371},{"$f":"(Z86+AF86)-VLOOKUP($A86,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A86,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H86)","v":193.54750144964351},{"$f":"(AA86+AG86)-VLOOKUP($A86,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A86,Assumptions!$A$43:$R$98,7,FALSE)*K86)","v":1476.6397030418802},{"$f":"(AB86+AH86)-(VLOOKUP($A86,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J86)","v":17.787590979802406},0,null,14.485244766848105,-0.50226939733781006,21.104960807091754,24.902110994353539,20.961409565686587,0,null,0.79179758369605036]
[{"$f":"'Gas Use Per Customer'!B86","v":2029},{"$f":"'Gas Use Per Customer'!C86","v":1},{"$f":"'Daily efficiency'!CO88","v":30},{"$f":"'Gas Use Per Customer'!S86","v":746.45493890020362},{"$f":"'Gas Use Per Customer'!U86","v":124.58620935845808},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.917241871691616},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.29098778004072},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.439657018843562},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":597.16395112016289},{"$f":"E87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2293104679229039},{"$f":"D87*VLOOKUP($C87,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F87*'Daily efficiency'!AR88","v":431.09201508680917},{"$f":"G87*'Daily efficiency'!AS88","v":2685.1684000120986},{"$f":"H87*'Daily efficiency'!AT88","v":2278.6079286638051},{"$f":"I87*'Daily efficiency'!AU88","v":13997.523014256625},{"$f":"J87*'Daily efficiency'!AV88","v":182.51879671014098},{"$f":"K87*'Daily efficiency'!AW88","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A87,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A87,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W87*$L87),0)-IFERROR(VLOOKUP($A87,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A87,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F87:$K87),0)","v":49.679500967215397},{"$f":"IFERROR(($T87*$M87),0)-IFERROR(VLOOKUP($A87,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A87,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F87:$K87),0)","v":321.15404194847889},265.91623406252302,1677.4261817524059,21.300158950664702,0,{"$f":"(X87+AD87)-(VLOOKUP($A87,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F87)","v":36.459813055523092},{"$f":"(Y87+AE87)-(VLOOKUP($A87,Assumptions!$A$43:$R$98,7,FALSE)*I87)","v":-10.46559633142715},{"$f":"(Z87+AF87)-VLOOKUP($A87,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A87,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H87)","v":205.38742701016497},{"$f":"(AA87+AG87)-VLOOKUP($A87,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A87,Assumptions!$A$43:$R$98,7,FALSE)*K87)","v":1539.6932871538097},{"$f":"(AB87+AH87)-(VLOOKUP($A87,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J87)","v":17.995236972741626},0,null,14.632363101529688,-0.70101996691499791,21.98075566231428,25.783426549202208,21.300158950664702,0,null,0.79230709181528869]
[{"$f":"'Gas Use Per Customer'!B87","v":2029},{"$f":"'Gas Use Per Customer'!C87","v":2},{"$f":"'Daily efficiency'!CO89","v":29},{"$f":"'Gas Use Per Customer'!S87","v":700.87697000508388},{"$f":"'Gas Use Per Customer'!U87","v":115.69887564542451},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.139775129084903},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.17539400101677},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.774156734068384},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":560.70157600406708},{"$f":"E88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7849437822712257},{"$f":"D88*VLOOKUP($C88,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F88*'Daily efficiency'!AR89","v":407.91151566571466},{"$f":"G88*'Daily efficiency'!AS89","v":2703.1193085600753},{"$f":"H88*'Daily efficiency'!AT89","v":2068.1431475809754},{"$f":"I88*'Daily efficiency'!AU89","v":12908.151281865061},{"$f":"J88*'Daily efficiency'!AV89","v":187.65944419417687},{"$f":"K88*'Daily efficiency'!AW89","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A88,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A88,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W88*$L88),0)-IFERROR(VLOOKUP($A88,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A88,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F88:$K88),0)","v":46.973470458499811},{"$f":"IFERROR(($T88*$M88),0)-IFERROR(VLOOKUP($A88,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A88,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F88:$K88),0)","v":323.3043925362324},241.35474575893483,1546.8787510596028,21.900078578083633,0,{"$f":"(X88+AD88)-(VLOOKUP($A88,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F88)","v":34.696806487084316},{"$f":"(Y88+AE88)-(VLOOKUP($A88,Assumptions!$A$43:$R$98,7,FALSE)*I88)","v":11.933196286600264},{"$f":"(Z88+AF88)-VLOOKUP($A88,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A88,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H88)","v":184.36227848261484},{"$f":"(AA88+AG88)-VLOOKUP($A88,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A88,Assumptions!$A$43:$R$98,7,FALSE)*K88)","v":1409.1458564610066},{"$f":"(AB88+AH88)-(VLOOKUP($A88,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J88)","v":18.830912585229761},0,null,14.994444109127544,0.85130463671203993,21.246219545252281,25.131833345351346,21.900078578083633,0,null,0.78576169192750067]
[{"$f":"'Gas Use Per Customer'!B88","v":2029},{"$f":"'Gas Use Per Customer'!C88","v":3},{"$f":"'Daily efficiency'!CO90","v":39},{"$f":"'Gas Use Per Customer'!S88","v":532.00890019071835},{"$f":"'Gas Use Per Customer'!U88","v":84.483094102056327},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.344928230616897},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":159.60267005721551},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.689856461233795},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":372.40623013350285},{"$f":"E89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.4483094102056331},{"$f":"D89*VLOOKUP($C89,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F89*'Daily efficiency'!AR90","v":413.83429223389709},{"$f":"G89*'Daily efficiency'!AS90","v":2846.159991025017},{"$f":"H89*'Daily efficiency'!AT90","v":888.14446048776961},{"$f":"I89*'Daily efficiency'!AU90","v":8729.2020343293116},{"$f":"J89*'Daily efficiency'!AV90","v":247.5354657190249},{"$f":"K89*'Daily efficiency'!AW90","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A89,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A89,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W89*$L89),0)-IFERROR(VLOOKUP($A89,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A89,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F89:$K89),0)","v":47.660311361392374},{"$f":"IFERROR(($T89*$M89),0)-IFERROR(VLOOKUP($A89,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A89,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F89:$K89),0)","v":340.4416559507103},103.64750656111876,1046.0845124724365,28.887680944529777,0,{"$f":"(X89+AD89)-(VLOOKUP($A89,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F89)","v":34.213717108372478},{"$f":"(Y89+AE89)-(VLOOKUP($A89,Assumptions!$A$43:$R$98,7,FALSE)*I89)","v":133.63543615395432},{"$f":"(Z89+AF89)-VLOOKUP($A89,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A89,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H89)","v":65.799340671567052},{"$f":"(AA89+AG89)-VLOOKUP($A89,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A89,Assumptions!$A$43:$R$98,7,FALSE)*K89)","v":908.35161787384027},{"$f":"(AB89+AH89)-(VLOOKUP($A89,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J89)","v":24.40548286018981},0,null,13.499236137919699,8.3730075509418302,12.980770762665026,24.391418412850069,28.887680944529777,0,null,0.62597665103857447]
[{"$f":"'Gas Use Per Customer'!B89","v":2029},{"$f":"'Gas Use Per Customer'!C89","v":4},{"$f":"'Daily efficiency'!CO91","v":48},{"$f":"'Gas Use Per Customer'!S89","v":309.54594663440105},{"$f":"'Gas Use Per Customer'!U89","v":50.991467492621418},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.297440247786424},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.863783990320314},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":30.594880495572848},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":216.68216264408073},{"$f":"E90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0991467492621423},{"$f":"D90*VLOOKUP($C90,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F90*'Daily efficiency'!AR91","v":235.78825415624425},{"$f":"G90*'Daily efficiency'!AS91","v":1628.9214705574889},{"$f":"H90*'Daily efficiency'!AT91","v":457.56348353042546},{"$f":"I90*'Daily efficiency'!AU91","v":5079.0298923772543},{"$f":"J90*'Daily efficiency'!AV91","v":149.40499975338071},{"$f":"K90*'Daily efficiency'!AW91","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A90,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A90,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W90*$L90),0)-IFERROR(VLOOKUP($A90,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A90,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F90:$K90),0)","v":26.869513349312598},{"$f":"IFERROR(($T90*$M90),0)-IFERROR(VLOOKUP($A90,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A90,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F90:$K90),0)","v":194.55839187988059},53.398198458955775,608.6575253849777,17.435739771092926,0,{"$f":"(X90+AD90)-(VLOOKUP($A90,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F90)","v":18.753551439690199},{"$f":"(Y90+AE90)-(VLOOKUP($A90,Assumptions!$A$43:$R$98,7,FALSE)*I90)","v":74.229526979462719},{"$f":"(Z90+AF90)-VLOOKUP($A90,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A90,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H90)","v":26.211297256199057},{"$f":"(AA90+AG90)-VLOOKUP($A90,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A90,Assumptions!$A$43:$R$98,7,FALSE)*K90)","v":470.92463078638156},{"$f":"(AB90+AH90)-(VLOOKUP($A90,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J90)","v":14.730419134552125},0,null,12.259274189617365,7.9933773738102314,8.5672167472567491,21.733428586824481,17.435739771092926,0,null,0.56407532467532462]
[{"$f":"'Gas Use Per Customer'!B90","v":2029},{"$f":"'Gas Use Per Customer'!C90","v":5},{"$f":"'Daily efficiency'!CO92","v":56},{"$f":"'Gas Use Per Customer'!S90","v":182.97614491644342},{"$f":"'Gas Use Per Customer'!U90","v":27.067495144292025},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.653996115433621},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.67853042479908},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7067495144292026},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.297614491644342},{"$f":"E91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7067495144292026},{"$f":"D91*VLOOKUP($C91,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F91*'Daily efficiency'!AR92","v":302.58961033305144},{"$f":"G91*'Daily efficiency'!AS92","v":2822.2171544310372},{"$f":"H91*'Daily efficiency'!AT92","v":33.233728323829808},{"$f":"I91*'Daily efficiency'!AU92","v":428.8960836841436},{"$f":"J91*'Daily efficiency'!AV92","v":79.307760772775595},{"$f":"K91*'Daily efficiency'!AW92","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A91,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A91,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W91*$L91),0)-IFERROR(VLOOKUP($A91,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A91,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F91:$K91),0)","v":34.643539854418037},{"$f":"IFERROR(($T91*$M91),0)-IFERROR(VLOOKUP($A91,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A91,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F91:$K91),0)","v":337.53802380245065},3.8784153116293889,51.397773683964985,9.2553092663883056,0,{"$f":"(X91+AD91)-(VLOOKUP($A91,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F91)","v":23.155146710381985},{"$f":"(Y91+AE91)-(VLOOKUP($A91,Assumptions!$A$43:$R$98,7,FALSE)*I91)","v":327.37691429856625},{"$f":"(Z91+AF91)-VLOOKUP($A91,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A91,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H91)","v":-8.5126112148870341},{"$f":"(AA91+AG91)-VLOOKUP($A91,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A91,Assumptions!$A$43:$R$98,7,FALSE)*K91)","v":-86.335120914631162},{"$f":"(AB91+AH91)-(VLOOKUP($A91,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J91)","v":7.8192601233837991},0,null,10.693244141610627,19.879756848332079,3.8784153116293889,-47.183812378414871,9.2553092663883056,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B91","v":2029},{"$f":"'Gas Use Per Customer'!C91","v":6},{"$f":"'Daily efficiency'!CO93","v":61},{"$f":"'Gas Use Per Customer'!S91","v":130.18026625899739},{"$f":"'Gas Use Per Customer'!U91","v":17.32372457705231},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.858979661641849},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":117.16223963309766},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7323724577052311},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.01802662589974},{"$f":"E92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7323724577052311},{"$f":"D92*VLOOKUP($C92,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F92*'Daily efficiency'!AR93","v":196.08404026157922},{"$f":"G92*'Daily efficiency'!AS93","v":2022.7688144219417},{"$f":"H92*'Daily efficiency'!AT93","v":19.85221842198742},{"$f":"I92*'Daily efficiency'!AU93","v":284.79970783701731},{"$f":"J92*'Daily efficiency'!AV93","v":49.066562577071139},{"$f":"K92*'Daily efficiency'!AW93","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A92,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A92,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W92*$L92),0)-IFERROR(VLOOKUP($A92,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A92,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F92:$K92),0)","v":22.192100845948591},{"$f":"IFERROR(($T92*$M92),0)-IFERROR(VLOOKUP($A92,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A92,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F92:$K92),0)","v":241.71213327929516},2.3167773157259242,34.1296446517484,5.7261257519362276,0,{"$f":"(X92+AD92)-(VLOOKUP($A92,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F92)","v":14.839305265891152},{"$f":"(Y92+AE92)-(VLOOKUP($A92,Assumptions!$A$43:$R$98,7,FALSE)*I92)","v":234.48290707985504},{"$f":"(Z92+AF92)-VLOOKUP($A92,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A92,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H92)","v":-9.5572995152931739},{"$f":"(AA92+AG92)-VLOOKUP($A92,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A92,Assumptions!$A$43:$R$98,7,FALSE)*K92)","v":-103.60324994684774},{"$f":"(AB92+AH92)-(VLOOKUP($A92,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J92)","v":4.8070263044290478},0,null,10.707357704667535,20.013522088187788,2.3167773157259242,-79.584450795887975,5.7261257519362276,0,null,0.5220854700854699]
[{"$f":"'Gas Use Per Customer'!B92","v":2029},{"$f":"'Gas Use Per Customer'!C92","v":7},{"$f":"'Daily efficiency'!CO94","v":65},{"$f":"'Gas Use Per Customer'!S92","v":115.01946021820966},{"$f":"'Gas Use Per Customer'!U92","v":14.617294858447741},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.886430115525354},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.01946021820966},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73086474292238712},{"$f":"D93*VLOOKUP($C93,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F93*'Daily efficiency'!AR94","v":202.00171515839733},{"$f":"G93*'Daily efficiency'!AS94","v":1986.2025992412021},{"$f":"H93*'Daily efficiency'!AT94","v":0},{"$f":"I93*'Daily efficiency'!AU94","v":0},{"$f":"J93*'Daily efficiency'!AV94","v":11.052561015548868},{"$f":"K93*'Daily efficiency'!AW94","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A93,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A93,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W93*$L93),0)-IFERROR(VLOOKUP($A93,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A93,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F93:$K93),0)","v":22.87246433251773},{"$f":"IFERROR(($T93*$M93),0)-IFERROR(VLOOKUP($A93,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A93,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F93:$K93),0)","v":237.31989848962067},0,0,1.2898469126825591,0,{"$f":"(X93+AD93)-(VLOOKUP($A93,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F93)","v":15.505105084649749},{"$f":"(Y93+AE93)-(VLOOKUP($A93,Assumptions!$A$43:$R$98,7,FALSE)*I93)","v":237.31989848962067},{"$f":"(Z93+AF93)-VLOOKUP($A93,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A93,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H93)","v":-10.954977383511917},{"$f":"(AA93+AG93)-VLOOKUP($A93,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A93,Assumptions!$A$43:$R$98,7,FALSE)*K93)","v":-137.73289459859615},{"$f":"(AB93+AH93)-(VLOOKUP($A93,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J93)","v":0.90209116279477053},0,null,11.165652335163289,20.633021406933072,0,0,1.2898469126825591,0,null,0.49745709263854471]
[{"$f":"'Gas Use Per Customer'!B93","v":2029},{"$f":"'Gas Use Per Customer'!C93","v":8},{"$f":"'Daily efficiency'!CO95","v":65},{"$f":"'Gas Use Per Customer'!S93","v":115.07435062862977},{"$f":"'Gas Use Per Customer'!U93","v":14.56494111371908},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.836694058033125},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.07435062862977},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72824705568595405},{"$f":"D94*VLOOKUP($C94,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F94*'Daily efficiency'!AR95","v":202.57143954679998},{"$f":"G94*'Daily efficiency'!AS95","v":1996.5323073970601},{"$f":"H94*'Daily efficiency'!AT95","v":0},{"$f":"I94*'Daily efficiency'!AU95","v":0},{"$f":"J94*'Daily efficiency'!AV95","v":11.0129748292121},{"$f":"K94*'Daily efficiency'!AW95","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A94,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A94,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W94*$L94),0)-IFERROR(VLOOKUP($A94,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A94,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F94:$K94),0)","v":22.938953494448398},{"$f":"IFERROR(($T94*$M94),0)-IFERROR(VLOOKUP($A94,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A94,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F94:$K94),0)","v":238.55778508127395},0,0,1.2852271580248356,0,{"$f":"(X94+AD94)-(VLOOKUP($A94,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F94)","v":15.597981402967587},{"$f":"(Y94+AE94)-(VLOOKUP($A94,Assumptions!$A$43:$R$98,7,FALSE)*I94)","v":238.55778508127395},{"$f":"(Z94+AF94)-VLOOKUP($A94,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A94,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H94)","v":-10.954977383511917},{"$f":"(AA94+AG94)-VLOOKUP($A94,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A94,Assumptions!$A$43:$R$98,7,FALSE)*K94)","v":-137.73289459859615},{"$f":"(AB94+AH94)-(VLOOKUP($A94,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J94)","v":0.89886020584163484},0,null,11.272910521507063,20.730752229152468,0,0,1.2852271580248356,0,null,0.50048746504391672]
[{"$f":"'Gas Use Per Customer'!B94","v":2029},{"$f":"'Gas Use Per Customer'!C94","v":9},{"$f":"'Daily efficiency'!CO96","v":60},{"$f":"'Gas Use Per Customer'!S94","v":149.9234400918719},{"$f":"'Gas Use Per Customer'!U94","v":19.204843996119784},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.363875196895828},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.93109608268472},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9204843996119785},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.992344009187191},{"$f":"E95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9204843996119785},{"$f":"D95*VLOOKUP($C95,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F95*'Daily efficiency'!AR96","v":214.69242832831495},{"$f":"G95*'Daily efficiency'!AS96","v":2312.413482488726},{"$f":"H95*'Daily efficiency'!AT96","v":23.579890361712032},{"$f":"I95*'Daily efficiency'!AU96","v":351.42054357534789},{"$f":"J95*'Daily efficiency'!AV96","v":56.270192908630946},{"$f":"K95*'Daily efficiency'!AW96","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A95,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A95,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W95*$L95),0)-IFERROR(VLOOKUP($A95,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A95,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F95:$K95),0)","v":24.373217531608795},{"$f":"IFERROR(($T95*$M95),0)-IFERROR(VLOOKUP($A95,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A95,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F95:$K95),0)","v":276.4318810065152},2.7518010297939188,42.113309619034538,6.5667979120082114,0,{"$f":"(X95+AD95)-(VLOOKUP($A95,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F95)","v":16.222008972370119},{"$f":"(Y95+AE95)-(VLOOKUP($A95,Assumptions!$A$43:$R$98,7,FALSE)*I95)","v":268.10626843735639},{"$f":"(Z95+AF95)-VLOOKUP($A95,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A95,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H95)","v":-9.2220774236228316},{"$f":"(AA95+AG95)-VLOOKUP($A95,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A95,Assumptions!$A$43:$R$98,7,FALSE)*K95)","v":-95.619584979561608},{"$f":"(AB95+AH95)-(VLOOKUP($A95,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J95)","v":5.547896842103377},0,null,10.558539928551145,19.86986515495753,2.7518010297939188,-63.778942719675243,6.5667979120082114,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B95","v":2029},{"$f":"'Gas Use Per Customer'!C95","v":10},{"$f":"'Daily efficiency'!CO97","v":48},{"$f":"'Gas Use Per Customer'!S95","v":346.70662500797039},{"$f":"'Gas Use Per Customer'!U95","v":54.327840184353974},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.298352055306193},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":104.01198750239111},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.596704110612386},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":242.69463750557927},{"$f":"E96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4327840184353979},{"$f":"D96*VLOOKUP($C96,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F96*'Daily efficiency'!AR97","v":249.12316052760249},{"$f":"G96*'Daily efficiency'!AS97","v":1827.6287643441797},{"$f":"H96*'Daily efficiency'!AT97","v":493.94391606890412},{"$f":"I96*'Daily efficiency'!AU97","v":5688.7623031307812},{"$f":"J96*'Daily efficiency'!AV97","v":159.18057174015706},{"$f":"K96*'Daily efficiency'!AW97","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A96,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A96,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W96*$L96),0)-IFERROR(VLOOKUP($A96,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A96,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F96:$K96),0)","v":28.428780993736005},{"$f":"IFERROR(($T96*$M96),0)-IFERROR(VLOOKUP($A96,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A96,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F96:$K96),0)","v":218.37401739165804},57.64383786558723,681.72624680227887,18.57656055725381,0,{"$f":"(X96+AD96)-(VLOOKUP($A96,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F96)","v":19.781791541391399},{"$f":"(Y96+AE96)-(VLOOKUP($A96,Assumptions!$A$43:$R$98,7,FALSE)*I96)","v":83.599793744862154},{"$f":"(Z96+AF96)-VLOOKUP($A96,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A96,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H96)","v":29.394881577386105},{"$f":"(AA96+AG96)-VLOOKUP($A96,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A96,Assumptions!$A$43:$R$98,7,FALSE)*K96)","v":543.99335220368266},{"$f":"(AB96+AH96)-(VLOOKUP($A96,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J96)","v":15.694230739805608},0,null,12.13729552182002,8.0375152664917877,9.0177465419935281,22.414724849088472,18.57656055725381,0,null,0.56680764396893402]
[{"$f":"'Gas Use Per Customer'!B96","v":2029},{"$f":"'Gas Use Per Customer'!C96","v":11},{"$f":"'Daily efficiency'!CO98","v":37},{"$f":"'Gas Use Per Customer'!S96","v":542.76977958975669},{"$f":"'Gas Use Per Customer'!U96","v":93.169481010736121},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.950844303220837},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.83093387692699},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.901688606441674},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.93884571282967},{"$f":"E97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3169481010736117},{"$f":"D97*VLOOKUP($C97,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F97*'Daily efficiency'!AR98","v":482.84353504547175},{"$f":"G97*'Daily efficiency'!AS98","v":3004.3099695700239},{"$f":"H97*'Daily efficiency'!AT98","v":1017.4712902822547},{"$f":"I97*'Daily efficiency'!AU98","v":8831.5518223128238},{"$f":"J97*'Daily efficiency'!AV98","v":291.18568465222052},{"$f":"K97*'Daily efficiency'!AW98","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A97,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A97,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W97*$L97),0)-IFERROR(VLOOKUP($A97,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A97,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F97:$K97),0)","v":55.714314838497558},{"$f":"IFERROR(($T97*$M97),0)-IFERROR(VLOOKUP($A97,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A97,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F97:$K97),0)","v":359.39447501499927},118.74010020550278,1058.3498406941146,33.981713001868684,0,{"$f":"(X97+AD97)-(VLOOKUP($A97,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F97)","v":40.885167998747548},{"$f":"(Y97+AE97)-(VLOOKUP($A97,Assumptions!$A$43:$R$98,7,FALSE)*I97)","v":148.40521093194258},{"$f":"(Z97+AF97)-VLOOKUP($A97,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A97,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H97)","v":78.126829142490863},{"$f":"(AA97+AG97)-VLOOKUP($A97,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A97,Assumptions!$A$43:$R$98,7,FALSE)*K97)","v":920.61694609551841},{"$f":"(AB97+AH97)-(VLOOKUP($A97,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J97)","v":29.038664055285349},0,null,14.627525220780633,9.1140674194076752,13.975754774156881,24.23066123623882,33.981713001868684,0,null,0.65625955465299701]
[{"$f":"'Gas Use Per Customer'!B97","v":2029},{"$f":"'Gas Use Per Customer'!C97","v":12},{"$f":"'Daily efficiency'!CO99","v":29},{"$f":"'Gas Use Per Customer'!S97","v":732.13991508776394},{"$f":"'Gas Use Per Customer'!U97","v":120.71528518510007},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.143057037020014},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.4279830175528},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.536463888825054},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":585.71193207021122},{"$f":"E98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0357642592550036},{"$f":"D98*VLOOKUP($C98,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F98*'Daily efficiency'!AR99","v":424.43494271081164},{"$f":"G98*'Daily efficiency'!AS99","v":2676.152612397037},{"$f":"H98*'Daily efficiency'!AT99","v":2193.5670777125929},{"$f":"I98*'Daily efficiency'!AU99","v":13673.728463178479},{"$f":"J98*'Daily efficiency'!AV99","v":182.55266353153189},{"$f":"K98*'Daily efficiency'!AW99","v":0},9.6176136276224858E-2,{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11983735837004374,8.3631422848891177E-2,{"$f":"VLOOKUP($A98,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1277244324013167},0.11670118001321032,{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A98,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W98*$L98),0)-IFERROR(VLOOKUP($A98,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A98,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F98:$K98),0)","v":48.902344581137406},{"$f":"IFERROR(($T98*$M98),0)-IFERROR(VLOOKUP($A98,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A98,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F98:$K98),0)","v":320.07334559269884},255.99186640718901,1638.6234980965867,21.304111248684318,0,{"$f":"(X98+AD98)-(VLOOKUP($A98,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F98)","v":36.093395624945266},{"$f":"(Y98+AE98)-(VLOOKUP($A98,Assumptions!$A$43:$R$98,7,FALSE)*I98)","v":-5.1867085097031804},{"$f":"(Z98+AF98)-VLOOKUP($A98,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A98,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H98)","v":197.00333043795655},{"$f":"(AA98+AG98)-VLOOKUP($A98,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A98,Assumptions!$A$43:$R$98,7,FALSE)*K98)","v":1500.8906034979905},{"$f":"(AB98+AH98)-(VLOOKUP($A98,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J98)","v":18.101874009636283},0,null,14.949803402941507,-0.3542156630731868,21.7595565340246,25.625064495323851,21.304111248684318,0,null,0.79179758369605036]
[{"$f":"'Gas Use Per Customer'!B98","v":2030},{"$f":"'Gas Use Per Customer'!C98","v":1},{"$f":"'Daily efficiency'!CO100","v":30},{"$f":"'Gas Use Per Customer'!S98","v":743.80662738389401},{"$f":"'Gas Use Per Customer'!U98","v":124.12536716677666},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.825073433355332},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.76132547677881},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.094025375082495},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":595.04530190711523},{"$f":"E99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2062683583388329},{"$f":"D99*VLOOKUP($C99,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F99*'Daily efficiency'!AR100","v":429.4974133241264},{"$f":"G99*'Daily efficiency'!AS100","v":2675.6418204070928},{"$f":"H99*'Daily efficiency'!AT100","v":2270.179398112668},{"$f":"I99*'Daily efficiency'!AU100","v":13947.861876702787},{"$f":"J99*'Daily efficiency'!AV100","v":181.84366289932771},{"$f":"K99*'Daily efficiency'!AW100","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A99,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A99,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W99*$L99),0)-IFERROR(VLOOKUP($A99,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A99,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F99:$K99),0)","v":51.091402143289407},{"$f":"IFERROR(($T99*$M99),0)-IFERROR(VLOOKUP($A99,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A99,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F99:$K99),0)","v":330.29182541257859},273.45250879537423,1725.1329899669695,21.903822169164805,0,{"$f":"(X99+AD99)-(VLOOKUP($A99,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F99)","v":37.630856276667181},{"$f":"(Y99+AE99)-(VLOOKUP($A99,Assumptions!$A$43:$R$98,7,FALSE)*I99)","v":-7.4210237495831848},{"$f":"(Z99+AF99)-VLOOKUP($A99,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A99,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H99)","v":211.77947490959167},{"$f":"(AA99+AG99)-VLOOKUP($A99,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A99,Assumptions!$A$43:$R$98,7,FALSE)*K99)","v":1584.3699716872043},{"$f":"(AB99+AH99)-(VLOOKUP($A99,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J99)","v":18.538685702509248},0,null,15.158406833192206,-0.49885437130913335,22.748986742845954,26.62603950672851,21.903822169164805,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B99","v":2030},{"$f":"'Gas Use Per Customer'!C99","v":2},{"$f":"'Daily efficiency'!CO101","v":29},{"$f":"'Gas Use Per Customer'!S99","v":697.53273866008726},{"$f":"'Gas Use Per Customer'!U99","v":115.12527877815539},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.02505575563108},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.50654773201745},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.343959083616539},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":558.02619092806981},{"$f":"E100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7562639389077699},{"$f":"D100*VLOOKUP($C100,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F100*'Daily efficiency'!AR101","v":405.24254406958875},{"$f":"G100*'Daily efficiency'!AS101","v":2689.3428209391877},{"$f":"H100*'Daily efficiency'!AT101","v":2034.3210993831897},{"$f":"I100*'Daily efficiency'!AU101","v":12846.560095436924},{"$f":"J100*'Daily efficiency'!AV101","v":186.72909056106877},{"$f":"K100*'Daily efficiency'!AW101","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A100,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A100,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W100*$L100),0)-IFERROR(VLOOKUP($A100,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A100,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F100:$K100),0)","v":48.168925324001748},{"$f":"IFERROR(($T100*$M100),0)-IFERROR(VLOOKUP($A100,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A100,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F100:$K100),0)","v":331.9855481204263},245.04240007823759,1588.9191350000995,22.492292160458028,0,{"$f":"(X100+AD100)-(VLOOKUP($A100,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F100)","v":35.684377396591387},{"$f":"(Y100+AE100)-(VLOOKUP($A100,Assumptions!$A$43:$R$98,7,FALSE)*I100)","v":15.282577369396279},{"$f":"(Z100+AF100)-VLOOKUP($A100,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A100,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H100)","v":187.02935846449958},{"$f":"(AA100+AG100)-VLOOKUP($A100,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A100,Assumptions!$A$43:$R$98,7,FALSE)*K100)","v":1448.1561167203342},{"$f":"(AB100+AH100)-(VLOOKUP($A100,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J100)","v":19.371155178605438},0,null,15.49806340332718,1.0954738410381331,21.660966262084191,25.951400494515557,22.492292160458028,0,null,0.77858282083762242]
[{"$f":"'Gas Use Per Customer'!B100","v":2030},{"$f":"'Gas Use Per Customer'!C100","v":3},{"$f":"'Daily efficiency'!CO102","v":39},{"$f":"'Gas Use Per Customer'!S100","v":527.27848101265818},{"$f":"'Gas Use Per Customer'!U100","v":83.691374515915072},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.107412354774521},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.18354430379745},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.214824709549042},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":369.0949367088607},{"$f":"E101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3691374515915076},{"$f":"D101*VLOOKUP($C101,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F101*'Daily efficiency'!AR102","v":409.95611142079042},{"$f":"G101*'Daily efficiency'!AS102","v":2820.8530275502599},{"$f":"H101*'Daily efficiency'!AT102","v":879.82135901800575},{"$f":"I101*'Daily efficiency'!AU102","v":8651.5853164556993},{"$f":"J101*'Daily efficiency'!AV102","v":245.21572733163103},{"$f":"K101*'Daily efficiency'!AW102","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A101,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A101,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W101*$L101),0)-IFERROR(VLOOKUP($A101,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A101,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F101:$K101),0)","v":48.732146084490857},{"$f":"IFERROR(($T101*$M101),0)-IFERROR(VLOOKUP($A101,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A101,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F101:$K101),0)","v":348.24676176318269},105.97812583236603,1070.066177659897,29.537249739233609,0,{"$f":"(X101+AD101)-(VLOOKUP($A101,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F101)","v":35.118511607198528},{"$f":"(Y101+AE101)-(VLOOKUP($A101,Assumptions!$A$43:$R$98,7,FALSE)*I101)","v":138.77010126728266},{"$f":"(Z101+AF101)-VLOOKUP($A101,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A101,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H101)","v":67.554869991832192},{"$f":"(AA101+AG101)-VLOOKUP($A101,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A101,Assumptions!$A$43:$R$98,7,FALSE)*K101)","v":929.30315938013177},{"$f":"(AB101+AH101)-(VLOOKUP($A101,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J101)","v":24.999371580136163},{"$f":"AC101+AI101","v":0},null,13.987308254217707,8.7727267635860695,13.453172520780642,25.177889668889147,29.537249739233609,0,null,0.62597665103857458]
[{"$f":"'Gas Use Per Customer'!B101","v":2030},{"$f":"'Gas Use Per Customer'!C101","v":4},{"$f":"'Daily efficiency'!CO103","v":48},{"$f":"'Gas Use Per Customer'!S101","v":307.08172192988019},{"$f":"'Gas Use Per Customer'!U101","v":50.534644803281196},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.160393440984357},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":92.124516578964048},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":30.320786881968715},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":214.95720535091613},{"$f":"E102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0534644803281203},{"$f":"D102*VLOOKUP($C102,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F102*'Daily efficiency'!AR103","v":233.67587281726676},{"$f":"G102*'Daily efficiency'!AS103","v":1618.0177963349279},{"$f":"H102*'Daily efficiency'!AT103","v":457.93445925250859},{"$f":"I102*'Daily efficiency'!AU103","v":5038.5968934254761},{"$f":"J102*'Daily efficiency'!AV103","v":148.06650927361386},{"$f":"K102*'Daily efficiency'!AW103","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A102,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A102,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W102*$L102),0)-IFERROR(VLOOKUP($A102,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A102,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F102:$K102),0)","v":27.485479094881068},{"$f":"IFERROR(($T102*$M102),0)-IFERROR(VLOOKUP($A102,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A102,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F102:$K102),0)","v":199.46182019093538},55.160101818630267,623.19585617004861,17.835224151494035,0,{"$f":"(X102+AD102)-(VLOOKUP($A102,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F102)","v":19.265274960692238},{"$f":"(Y102+AE102)-(VLOOKUP($A102,Assumptions!$A$43:$R$98,7,FALSE)*I102)","v":77.464704955622679},{"$f":"(Z102+AF102)-VLOOKUP($A102,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A102,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H102)","v":27.523706664303429},{"$f":"(AA102+AG102)-VLOOKUP($A102,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A102,Assumptions!$A$43:$R$98,7,FALSE)*K102)","v":482.43283789028339},{"$f":"(AB102+AH102)-(VLOOKUP($A102,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J102)","v":15.095156106764426},0,null,12.707635217837298,8.4086959511178776,9.0775040804337888,22.443203850864879,17.835224151494035,0,null,0.56709437229437221]
[{"$f":"'Gas Use Per Customer'!B102","v":2030},{"$f":"'Gas Use Per Customer'!C102","v":5},{"$f":"'Daily efficiency'!CO104","v":56},{"$f":"'Gas Use Per Customer'!S102","v":182.36489490061598},{"$f":"'Gas Use Per Customer'!U102","v":26.955673207002825},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.564538565602263},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.12840541055439},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6955673207002828},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.236489490061597},{"$f":"E103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6955673207002828},{"$f":"D103*VLOOKUP($C103,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F103*'Daily efficiency'!AR104","v":301.33954429440797},{"$f":"G103*'Daily efficiency'!AS104","v":2812.7892572529531},{"$f":"H103*'Daily efficiency'!AT104","v":33.096432284255293},{"$f":"I103*'Daily efficiency'!AU104","v":427.46331364704406},{"$f":"J103*'Daily efficiency'!AV104","v":78.980122496518234},{"$f":"K103*'Daily efficiency'!AW104","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A103,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A103,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W103*$L103),0)-IFERROR(VLOOKUP($A103,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A103,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F103:$K103),0)","v":35.613668483882279},{"$f":"IFERROR(($T103*$M103),0)-IFERROR(VLOOKUP($A103,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A103,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F103:$K103),0)","v":347.21423680219016},3.9866023133809909,52.870545384798362,9.5134827932955357,0,{"$f":"(X103+AD103)-(VLOOKUP($A103,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F103)","v":23.921035983354749},{"$f":"(Y103+AE103)-(VLOOKUP($A103,Assumptions!$A$43:$R$98,7,FALSE)*I103)","v":336.86427385875385},{"$f":"(Z103+AF103)-VLOOKUP($A103,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A103,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H103)","v":-8.6709636351341306},{"$f":"(AA103+AG103)-VLOOKUP($A103,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A103,Assumptions!$A$43:$R$98,7,FALSE)*K103)","v":-87.892472894966886},{"$f":"(AB103+AH103)-(VLOOKUP($A103,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J103)","v":8.0519037307295935},0,null,11.092765055270577,20.524434695878156,3.9866023133809909,-48.195938666192276,9.5134827932955357,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B103","v":2030},{"$f":"'Gas Use Per Customer'!C103","v":6},{"$f":"'Daily efficiency'!CO105","v":61},{"$f":"'Gas Use Per Customer'!S103","v":129.82244768547875},{"$f":"'Gas Use Per Customer'!U103","v":17.264264491597402},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.811411593277922},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.84020291693088},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7264264491597403},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.982244768547876},{"$f":"E104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7264264491597403},{"$f":"D104*VLOOKUP($C104,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F104*'Daily efficiency'!AR105","v":197.82350429121067},{"$f":"G104*'Daily efficiency'!AS105","v":2032.0413716833571},{"$f":"H104*'Daily efficiency'!AT105","v":18.370931249103229},{"$f":"I104*'Daily efficiency'!AU105","v":263.72997505812725},{"$f":"J104*'Daily efficiency'!AV105","v":47.212008629688341},{"$f":"K104*'Daily efficiency'!AW105","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A104,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A104,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W104*$L104),0)-IFERROR(VLOOKUP($A104,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A104,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F104:$K104),0)","v":23.122101829214365},{"$f":"IFERROR(($T104*$M104),0)-IFERROR(VLOOKUP($A104,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A104,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F104:$K104),0)","v":250.62526852766371},2.2128547387713091,32.619284908167877,5.6868819335556333,0,{"$f":"(X104+AD104)-(VLOOKUP($A104,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F104)","v":15.633336902367251},{"$f":"(Y104+AE104)-(VLOOKUP($A104,Assumptions!$A$43:$R$98,7,FALSE)*I104)","v":243.25730703757998},{"$f":"(Z104+AF104)-VLOOKUP($A104,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A104,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H104)","v":-9.91922776303376},{"$f":"(AA104+AG104)-VLOOKUP($A104,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A104,Assumptions!$A$43:$R$98,7,FALSE)*K104)","v":-108.14373337159736},{"$f":"(AB104+AH104)-(VLOOKUP($A104,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J104)","v":4.7507863176997445},0,null,11.319144894629067,20.819658042748099,2.2128547387713091,-83.301258988428202,5.6868819335556333,0,null,0.52072771672771667]
[{"$f":"'Gas Use Per Customer'!B104","v":2030},{"$f":"'Gas Use Per Customer'!C104","v":7},{"$f":"'Daily efficiency'!CO106","v":65},{"$f":"'Gas Use Per Customer'!S104","v":114.9390243902439},{"$f":"'Gas Use Per Customer'!U104","v":14.60589905601624},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.875604103215426},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.9390243902439},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73029495280081203},{"$f":"D105*VLOOKUP($C105,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F105*'Daily efficiency'!AR106","v":197.95366296631289},{"$f":"G105*'Daily efficiency'!AS106","v":1956.7011846490668},{"$f":"H105*'Daily efficiency'!AT106","v":0},{"$f":"I105*'Daily efficiency'!AU106","v":0},{"$f":"J105*'Daily efficiency'!AV106","v":11.043944318484531},{"$f":"K105*'Daily efficiency'!AW106","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A105,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A105,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W105*$L105),0)-IFERROR(VLOOKUP($A105,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A105,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F105:$K105),0)","v":23.127472739882471},{"$f":"IFERROR(($T105*$M105),0)-IFERROR(VLOOKUP($A105,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A105,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F105:$K105),0)","v":241.29655512033099},0,0,1.330288823604298,0,{"$f":"(X105+AD105)-(VLOOKUP($A105,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F105)","v":15.603901622970017},{"$f":"(Y105+AE105)-(VLOOKUP($A105,Assumptions!$A$43:$R$98,7,FALSE)*I105)","v":241.29655512033099},{"$f":"(Z105+AF105)-VLOOKUP($A105,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A105,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H105)","v":-11.19598688594918},{"$f":"(AA105+AG105)-VLOOKUP($A105,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A105,Assumptions!$A$43:$R$98,7,FALSE)*K105)","v":-140.76301827976525},{"$f":"(AB105+AH105)-(VLOOKUP($A105,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J105)","v":0.93431139639837935},0,null,11.245565603413324,20.993440339381582,0,0,1.330288823604298,0,null,0.48836597542242732]
[{"$f":"'Gas Use Per Customer'!B105","v":2030},{"$f":"'Gas Use Per Customer'!C105","v":8},{"$f":"'Daily efficiency'!CO107","v":65},{"$f":"'Gas Use Per Customer'!S105","v":114.95552731893265},{"$f":"'Gas Use Per Customer'!U105","v":14.553605805982164},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.825925515683055},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.95552731893265},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72768029029910819},{"$f":"D106*VLOOKUP($C106,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F106*'Daily efficiency'!AR107","v":199.82935960225089},{"$f":"G106*'Daily efficiency'!AS107","v":1975.7264292126513},{"$f":"H106*'Daily efficiency'!AT107","v":0},{"$f":"I106*'Daily efficiency'!AU107","v":0},{"$f":"J106*'Daily efficiency'!AV107","v":11.004403873942637},{"$f":"K106*'Daily efficiency'!AW107","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A106,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A106,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W106*$L106),0)-IFERROR(VLOOKUP($A106,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A106,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F106:$K106),0)","v":23.353384282504507},{"$f":"IFERROR(($T106*$M106),0)-IFERROR(VLOOKUP($A106,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A106,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F106:$K106),0)","v":243.64965728022719},0,0,1.3255260133313063,0,{"$f":"(X106+AD106)-(VLOOKUP($A106,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F106)","v":15.856749678302226},{"$f":"(Y106+AE106)-(VLOOKUP($A106,Assumptions!$A$43:$R$98,7,FALSE)*I106)","v":243.64965728022719},{"$f":"(Z106+AF106)-VLOOKUP($A106,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A106,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H106)","v":-11.19598688594918},{"$f":"(AA106+AG106)-VLOOKUP($A106,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A106,Assumptions!$A$43:$R$98,7,FALSE)*K106)","v":-140.76301827976525},{"$f":"(AB106+AH106)-(VLOOKUP($A106,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J106)","v":0.93096629732065983},0,null,11.468852237281013,21.195123276173184,0,0,1.3255260133313063,0,null,0.49442672023317186]
[{"$f":"'Gas Use Per Customer'!B106","v":2030},{"$f":"'Gas Use Per Customer'!C106","v":9},{"$f":"'Daily efficiency'!CO108","v":60},{"$f":"'Gas Use Per Customer'!S106","v":150.06986788617886},{"$f":"'Gas Use Per Customer'!U106","v":19.224144868030038},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.379315894424032},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.06288109756096},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.922414486803004},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":15.006986788617887},{"$f":"E107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.922414486803004},{"$f":"D107*VLOOKUP($C107,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F107*'Daily efficiency'!AR108","v":214.90819426008213},{"$f":"G107*'Daily efficiency'!AS108","v":2314.671979262539},{"$f":"H107*'Daily efficiency'!AT108","v":23.603588156061271},{"$f":"I107*'Daily efficiency'!AU108","v":351.76377032520338},{"$f":"J107*'Daily efficiency'!AV108","v":56.326744463327991},{"$f":"K107*'Daily efficiency'!AW108","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A107,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A107,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W107*$L107),0)-IFERROR(VLOOKUP($A107,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A107,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F107:$K107),0)","v":25.190008365789879},{"$f":"IFERROR(($T107*$M107),0)-IFERROR(VLOOKUP($A107,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A107,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F107:$K107),0)","v":285.59225179950187},2.8431499304476566,43.507692449749619,6.7847896067500848,0,{"$f":"(X107+AD107)-(VLOOKUP($A107,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F107)","v":16.851101028822249},{"$f":"(Y107+AE107)-(VLOOKUP($A107,Assumptions!$A$43:$R$98,7,FALSE)*I107)","v":277.07516537014936},{"$f":"(Z107+AF107)-VLOOKUP($A107,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A107,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H107)","v":-9.395200372622476},{"$f":"(AA107+AG107)-VLOOKUP($A107,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A107,Assumptions!$A$43:$R$98,7,FALSE)*K107)","v":-97.255325830015636},{"$f":"(AB107+AH107)-(VLOOKUP($A107,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J107)","v":5.7424261896291311},0,null,10.956989988697632,20.514530944294581,2.8431499304476566,-64.80669784008829,6.7847896067500848,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B107","v":2030},{"$f":"'Gas Use Per Customer'!C107","v":10},{"$f":"'Daily efficiency'!CO109","v":48},{"$f":"'Gas Use Per Customer'!S107","v":342.45271042274976},{"$f":"'Gas Use Per Customer'!U107","v":53.599253787309586},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.079776136192876},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.73581312682492},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.159552272385753},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":239.71689729592481},{"$f":"E108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3599253787309591},{"$f":"D108*VLOOKUP($C108,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F108*'Daily efficiency'!AR109","v":244.46432242413616},{"$f":"G108*'Daily efficiency'!AS109","v":1805.2046856095037},{"$f":"H108*'Daily efficiency'!AT109","v":487.27625020616091},{"$f":"I108*'Daily efficiency'!AU109","v":5618.9640726164807},{"$f":"J108*'Daily efficiency'!AV109","v":157.045813596817},{"$f":"K108*'Daily efficiency'!AW109","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A108,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A108,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W108*$L108),0)-IFERROR(VLOOKUP($A108,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A108,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F108:$K108),0)","v":28.788030793184724},{"$f":"IFERROR(($T108*$M108),0)-IFERROR(VLOOKUP($A108,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A108,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F108:$K108),0)","v":222.61695738768404},58.694442036630704,694.97822510709716,18.916818538465556,0,{"$f":"(X108+AD108)-(VLOOKUP($A108,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F108)","v":20.069322879296891},{"$f":"(Y108+AE108)-(VLOOKUP($A108,Assumptions!$A$43:$R$98,7,FALSE)*I108)","v":86.567691695377164},{"$f":"(Z108+AF108)-VLOOKUP($A108,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A108,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H108)","v":30.061039322905852},{"$f":"(AA108+AG108)-VLOOKUP($A108,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A108,Assumptions!$A$43:$R$98,7,FALSE)*K108)","v":554.21520682733194},{"$f":"(AB108+AH108)-(VLOOKUP($A108,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J108)","v":16.01058256716961},0,null,12.481095948919473,8.4262429099102381,9.3474682322359897,23.119572006772909,18.916818538465556,0,null,0.56594083336018797]
[{"$f":"'Gas Use Per Customer'!B108","v":2030},{"$f":"'Gas Use Per Customer'!C108","v":11},{"$f":"'Daily efficiency'!CO110","v":37},{"$f":"'Gas Use Per Customer'!S108","v":542.3108630858012},{"$f":"'Gas Use Per Customer'!U108","v":93.084994899400968},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.92549846982029},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.69325892574037},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.850996939640581},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.61760416006081},{"$f":"E109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3084994899400968},{"$f":"D109*VLOOKUP($C109,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F109*'Daily efficiency'!AR110","v":482.40569239338475},{"$f":"G109*'Daily efficiency'!AS110","v":3001.7697997229193},{"$f":"H109*'Daily efficiency'!AT110","v":1016.5486470327855},{"$f":"I109*'Daily efficiency'!AU110","v":8824.0846694992288},{"$f":"J109*'Daily efficiency'!AV110","v":290.92163739226106},{"$f":"K109*'Daily efficiency'!AW110","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A109,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A109,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W109*$L109),0)-IFERROR(VLOOKUP($A109,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A109,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F109:$K109),0)","v":57.459702560469701},{"$f":"IFERROR(($T109*$M109),0)-IFERROR(VLOOKUP($A109,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A109,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F109:$K109),0)","v":370.62404944022853},122.44749383011651,1091.4016574139953,35.042715863737101,0,{"$f":"(X109+AD109)-(VLOOKUP($A109,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F109)","v":42.318057400369177},{"$f":"(Y109+AE109)-(VLOOKUP($A109,Assumptions!$A$43:$R$98,7,FALSE)*I109)","v":155.17533943088583},{"$f":"(Z109+AF109)-VLOOKUP($A109,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A109,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H109)","v":80.968216623966285},{"$f":"(AA109+AG109)-VLOOKUP($A109,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A109,Assumptions!$A$43:$R$98,7,FALSE)*K109)","v":950.63863913423006},{"$f":"(AB109+AH109)-(VLOOKUP($A109,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J109)","v":29.99550081037026},0,null,15.153912989629619,9.5379083592955727,14.497183767636313,25.042006185082126,35.042715863737101,0,null,0.65625955465299701]
[{"$f":"'Gas Use Per Customer'!B109","v":2030},{"$f":"'Gas Use Per Customer'!C109","v":12},{"$f":"'Daily efficiency'!CO111","v":30},{"$f":"'Gas Use Per Customer'!S109","v":727.29337539432174},{"$f":"'Gas Use Per Customer'!U109","v":119.88176750649768},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.976353501299538},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.45867507886436},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.911325629873261},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":581.83470031545744},{"$f":"E110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9940883753248846},{"$f":"D110*VLOOKUP($C110,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F110*'Daily efficiency'!AR111","v":428.19483891082729},{"$f":"G110*'Daily efficiency'!AS111","v":2700.6347278008557},{"$f":"H110*'Daily efficiency'!AT111","v":2164.27529511992},{"$f":"I110*'Daily efficiency'!AU111","v":13528.219848173409},{"$f":"J110*'Daily efficiency'!AV111","v":186.9575500032783},{"$f":"K110*'Daily efficiency'!AW111","v":0},9.9061420364511613E-2,{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12368440447840047,8.6140365534357916E-2,{"$f":"VLOOKUP($A110,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.13189206584969676},0.12045414077086206,{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A110,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W110*$L110),0)-IFERROR(VLOOKUP($A110,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A110,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F110:$K110),0)","v":50.934185604875466},{"$f":"IFERROR(($T110*$M110),0)-IFERROR(VLOOKUP($A110,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A110,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F110:$K110),0)","v":333.38274222309008},260.69592106527386,1673.2298155742053,22.519811046270366,0,{"$f":"(X110+AD110)-(VLOOKUP($A110,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F110)","v":37.933829054672486},{"$f":"(Y110+AE110)-(VLOOKUP($A110,Assumptions!$A$43:$R$98,7,FALSE)*I110)","v":3.1674565041925575},{"$f":"(Z110+AF110)-VLOOKUP($A110,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A110,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H110)","v":200.74859711606354},{"$f":"(AA110+AG110)-VLOOKUP($A110,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A110,Assumptions!$A$43:$R$98,7,FALSE)*K110)","v":1532.4667972944401},{"$f":"(AB110+AH110)-(VLOOKUP($A110,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J110)","v":19.269721908719621},0,null,15.821350420369988,0.21775645230339374,22.327398212596734,26.338525297022876,22.519811046270366,0,null,0.79128807557681202]
[{"$f":"'Gas Use Per Customer'!B110","v":2031},{"$f":"'Gas Use Per Customer'!C110","v":1},{"$f":"'Daily efficiency'!CO112","v":30},{"$f":"'Gas Use Per Customer'!S110","v":747.06364725919389},{"$f":"'Gas Use Per Customer'!U110","v":124.69310740987034},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.938621481974067},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.41272945183877},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.519830557402756},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":597.65091780735509},{"$f":"E111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2346553704935168},{"$f":"D111*VLOOKUP($C111,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F111*'Daily efficiency'!AR112","v":431.46190270622918},{"$f":"G111*'Daily efficiency'!AS112","v":2687.3580625961417},{"$f":"H111*'Daily efficiency'!AT112","v":2280.5630306671565},{"$f":"I111*'Daily efficiency'!AU112","v":14008.937513404411},{"$f":"J111*'Daily efficiency'!AV112","v":182.67540235545994},{"$f":"K111*'Daily efficiency'!AW112","v":0},0.10203326297544696,{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A111,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A111,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W111*$L111),0)-IFERROR(VLOOKUP($A111,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A111,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F111:$K111),0)","v":53.639922522951785},{"$f":"IFERROR(($T111*$M111),0)-IFERROR(VLOOKUP($A111,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A111,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F111:$K111),0)","v":346.47465794077192},286.99763828224741,1809.5660090278332,22.988800723012321,0,{"$f":"(X111+AD111)-(VLOOKUP($A111,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F111)","v":39.820322620771002},{"$f":"(Y111+AE111)-(VLOOKUP($A111,Assumptions!$A$43:$R$98,7,FALSE)*I111)","v":-0.17920231096070438},{"$f":"(Z111+AF111)-VLOOKUP($A111,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A111,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H111)","v":223.73184005162938},{"$f":"(AA111+AG111)-VLOOKUP($A111,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A111,Assumptions!$A$43:$R$98,7,FALSE)*K111)","v":1665.706204345913},{"$f":"(AB111+AH111)-(VLOOKUP($A111,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J111)","v":19.533900747467126},0,null,15.967331093081309,-1.1993778014641509E-2,23.923465078810434,27.870888418560604,22.988800723012321,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B111","v":2031},{"$f":"'Gas Use Per Customer'!C111","v":2},{"$f":"'Daily efficiency'!CO113","v":29},{"$f":"'Gas Use Per Customer'!S111","v":697.92165260108322},{"$f":"'Gas Use Per Customer'!U111","v":115.1909866145574},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.038197322911483},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":139.58433052021664},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.393239960918052},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":558.33732208086656},{"$f":"E112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7595493307278707},{"$f":"D112*VLOOKUP($C112,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F112*'Daily efficiency'!AR113","v":413.23843566567638},{"$f":"G112*'Daily efficiency'!AS113","v":2736.5531787092937},{"$f":"H112*'Daily efficiency'!AT113","v":2044.016126187619},{"$f":"I112*'Daily efficiency'!AU113","v":12795.296766415346},{"$f":"J112*'Daily efficiency'!AV113","v":192.86262330323035},{"$f":"K112*'Daily efficiency'!AW113","v":0},0.10203326297544696,{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A112,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A112,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W112*$L112),0)-IFERROR(VLOOKUP($A112,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A112,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F112:$K112),0)","v":51.345642190531407},{"$f":"IFERROR(($T112*$M112),0)-IFERROR(VLOOKUP($A112,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A112,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F112:$K112),0)","v":352.82835522967252},257.22937403535065,1652.7973004215473,24.270812363714153,0,{"$f":"(X112+AD112)-(VLOOKUP($A112,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F112)","v":38.579151881503819},{"$f":"(Y112+AE112)-(VLOOKUP($A112,Assumptions!$A$43:$R$98,7,FALSE)*I112)","v":28.977454553342284},{"$f":"(Z112+AF112)-VLOOKUP($A112,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A112,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H112)","v":197.91273677905713},{"$f":"(AA112+AG112)-VLOOKUP($A112,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A112,Assumptions!$A$43:$R$98,7,FALSE)*K112)","v":1508.9374957396271},{"$f":"(AB112+AH112)-(VLOOKUP($A112,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J112)","v":21.079189786457256},0,null,16.745733765869282,2.0759819132524582,22.908359134185435,27.025553121112701,24.270812363714153,0,null,0.78519759365262953]
[{"$f":"'Gas Use Per Customer'!B112","v":2031},{"$f":"'Gas Use Per Customer'!C112","v":3},{"$f":"'Daily efficiency'!CO114","v":39},{"$f":"'Gas Use Per Customer'!S112","v":526.7657992565056},{"$f":"'Gas Use Per Customer'!U112","v":83.605773563843712},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.081732069153112},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.02973977695169},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.163464138306225},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":368.73605947955389},{"$f":"E113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3605773563843719},{"$f":"D113*VLOOKUP($C113,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F113*'Daily efficiency'!AR114","v":409.53680138259261},{"$f":"G113*'Daily efficiency'!AS114","v":2818.1102645965448},{"$f":"H113*'Daily efficiency'!AT114","v":878.92146286478453},{"$f":"I113*'Daily efficiency'!AU114","v":8643.1732342007472},{"$f":"J113*'Daily efficiency'!AV114","v":244.96491654206196},{"$f":"K113*'Daily efficiency'!AW114","v":0},0.10203326297544696,{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A113,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A113,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W113*$L113),0)-IFERROR(VLOOKUP($A113,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A113,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F113:$K113),0)","v":50.875135496951295},{"$f":"IFERROR(($T113*$M113),0)-IFERROR(VLOOKUP($A113,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A113,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F113:$K113),0)","v":363.35859346456471},110.60794228694409,1116.4581525032409,30.827629652933894,0,{"$f":"(X113+AD113)-(VLOOKUP($A113,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F113)","v":36.976231650163541},{"$f":"(Y113+AE113)-(VLOOKUP($A113,Assumptions!$A$43:$R$98,7,FALSE)*I113)","v":149.48160503533893},{"$f":"(Z113+AF113)-VLOOKUP($A113,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A113,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H113)","v":71.367835995928544},{"$f":"(AA113+AG113)-VLOOKUP($A113,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A113,Assumptions!$A$43:$R$98,7,FALSE)*K113)","v":972.59834782132077},{"$f":"(AB113+AH113)-(VLOOKUP($A113,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J113)","v":26.194661704004645},0,null,14.742295926061237,9.4590806291475342,14.227054933678328,26.376545575555529,30.827629652933894,0,null,0.62597665103857447]
[{"$f":"'Gas Use Per Customer'!B113","v":2031},{"$f":"'Gas Use Per Customer'!C113","v":4},{"$f":"'Daily efficiency'!CO115","v":48},{"$f":"'Gas Use Per Customer'!S113","v":305.72492583475349},{"$f":"'Gas Use Per Customer'!U113","v":50.282629544158205},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.084788863247461},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":91.717477750426042},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":30.169577726494921},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":214.00744808432742},{"$f":"E114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0282629544158208},{"$f":"D114*VLOOKUP($C114,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F114*'Daily efficiency'!AR115","v":233.78806634790124},{"$f":"G114*'Daily efficiency'!AS115","v":1612.9234987534562},{"$f":"H114*'Daily efficiency'!AT115","v":460.14074867470435},{"$f":"I114*'Daily efficiency'!AU115","v":5016.3345830966364},{"$f":"J114*'Daily efficiency'!AV115","v":147.32810456438349},{"$f":"K114*'Daily efficiency'!AW115","v":0},0.10203326297544696,{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A114,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A114,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W114*$L114),0)-IFERROR(VLOOKUP($A114,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A114,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F114:$K114),0)","v":28.744627622175159},{"$f":"IFERROR(($T114*$M114),0)-IFERROR(VLOOKUP($A114,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A114,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F114:$K114),0)","v":207.66851048400045},57.906449579002711,647.97123570554913,18.540517185446362,0,{"$f":"(X114+AD114)-(VLOOKUP($A114,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F114)","v":20.385474857872051},{"$f":"(Y114+AE114)-(VLOOKUP($A114,Assumptions!$A$43:$R$98,7,FALSE)*I114)","v":83.538343875660345},{"$f":"(Z114+AF114)-VLOOKUP($A114,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A114,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H114)","v":29.745845452956431},{"$f":"(AA114+AG114)-VLOOKUP($A114,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A114,Assumptions!$A$43:$R$98,7,FALSE)*K114)","v":504.11143102362905},{"$f":"(AB114+AH114)-(VLOOKUP($A114,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J114)","v":15.754132930678658},0,null,13.513927866461007,9.1082251632538274,9.8595498162487143,23.555789087536297,18.540517185446362,0,null,0.57100912420912409]
[{"$f":"'Gas Use Per Customer'!B114","v":2031},{"$f":"'Gas Use Per Customer'!C114","v":5},{"$f":"'Daily efficiency'!CO116","v":56},{"$f":"'Gas Use Per Customer'!S114","v":180.21873814641549},{"$f":"'Gas Use Per Customer'!U114","v":26.56374988922413},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.250999911379306},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.19686433177395},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6563749889224133},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.021873814641548},{"$f":"E115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6563749889224133},{"$f":"D115*VLOOKUP($C115,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F115*'Daily efficiency'!AR116","v":296.95820337701247},{"$f":"G115*'Daily efficiency'!AS116","v":2779.6870164632123},{"$f":"H115*'Daily efficiency'!AT116","v":32.615225102083585},{"$f":"I115*'Daily efficiency'!AU116","v":422.43272221519811},{"$f":"J115*'Daily efficiency'!AV116","v":77.831787175426669},{"$f":"K115*'Daily efficiency'!AW116","v":0},0.10203326297544696,{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A115,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A115,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W115*$L115),0)-IFERROR(VLOOKUP($A115,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A115,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F115:$K115),0)","v":36.671084260905928},{"$f":"IFERROR(($T115*$M115),0)-IFERROR(VLOOKUP($A115,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A115,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F115:$K115),0)","v":358.35878746534468},4.1044656299648681,54.566586116205194,9.7947475260525181,0,{"$f":"(X115+AD115)-(VLOOKUP($A115,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F115)","v":24.894959565769234},{"$f":"(Y115+AE115)-(VLOOKUP($A115,Assumptions!$A$43:$R$98,7,FALSE)*I115)","v":347.90560829223267},{"$f":"(Z115+AF115)-VLOOKUP($A115,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A115,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H115)","v":-8.8098485543672815},{"$f":"(AA115+AG115)-VLOOKUP($A115,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A115,Assumptions!$A$43:$R$98,7,FALSE)*K115)","v":-89.293218565714909},{"$f":"(AB115+AH115)-(VLOOKUP($A115,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J115)","v":8.3227319391604304},0,null,11.714723857505968,21.449589036480461,4.1044656299648681,-49.54713338030934,9.7947475260525181,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B115","v":2031},{"$f":"'Gas Use Per Customer'!C115","v":6},{"$f":"'Daily efficiency'!CO117","v":61},{"$f":"'Gas Use Per Customer'!S115","v":128.50830124360837},{"$f":"'Gas Use Per Customer'!U115","v":17.044702578501678},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.635762062801343},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.65747111924753},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7044702578501678},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.850830124360838},{"$f":"E116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7044702578501678},{"$f":"D116*VLOOKUP($C116,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F116*'Daily efficiency'!AR117","v":195.30764228743877},{"$f":"G116*'Daily efficiency'!AS117","v":2011.4717399598767},{"$f":"H116*'Daily efficiency'!AT117","v":18.137295068867097},{"$f":"I116*'Daily efficiency'!AU117","v":261.06033036634898},{"$f":"J116*'Daily efficiency'!AV117","v":46.611579984675899},{"$f":"K116*'Daily efficiency'!AW117","v":0},0.10203326297544696,{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A116,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A116,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W116*$L116),0)-IFERROR(VLOOKUP($A116,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A116,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F116:$K116),0)","v":23.855583573061562},{"$f":"IFERROR(($T116*$M116),0)-IFERROR(VLOOKUP($A116,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A116,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F116:$K116),0)","v":259.1034124127201},2.2824893588099298,33.721750824036548,5.8658380375010397,0,{"$f":"(X116+AD116)-(VLOOKUP($A116,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F116)","v":16.299401038856249},{"$f":"(Y116+AE116)-(VLOOKUP($A116,Assumptions!$A$43:$R$98,7,FALSE)*I116)","v":251.64957985375315},{"$f":"(Z116+AF116)-VLOOKUP($A116,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A116,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H116)","v":-10.104332055405798},{"$f":"(AA116+AG116)-VLOOKUP($A116,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A116,Assumptions!$A$43:$R$98,7,FALSE)*K116)","v":-110.13805385788356},{"$f":"(AB116+AH116)-(VLOOKUP($A116,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J116)","v":4.9213152207253756},0,null,11.953421425063857,21.758177610012954,2.2824893588099298,-85.705011109826259,5.8658380375010397,0,null,0.52072771672771667]
[{"$f":"'Gas Use Per Customer'!B116","v":2031},{"$f":"'Gas Use Per Customer'!C116","v":7},{"$f":"'Daily efficiency'!CO118","v":65},{"$f":"'Gas Use Per Customer'!S116","v":114.72113317313772},{"$f":"'Gas Use Per Customer'!U116","v":14.573987135101227},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.845287778346165},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.72113317313772},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72869935675506137},{"$f":"D117*VLOOKUP($C117,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F117*'Daily efficiency'!AR118","v":197.39733093730956},{"$f":"G117*'Daily efficiency'!AS118","v":1950.6856146383805},{"$f":"H117*'Daily efficiency'!AT118","v":0},{"$f":"I117*'Daily efficiency'!AU118","v":0},{"$f":"J117*'Daily efficiency'!AV118","v":10.675445576461643},{"$f":"K117*'Daily efficiency'!AW118","v":0},0.10203326297544696,{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A117,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A117,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W117*$L117),0)-IFERROR(VLOOKUP($A117,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A117,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F117:$K117),0)","v":24.108675670889831},{"$f":"IFERROR(($T117*$M117),0)-IFERROR(VLOOKUP($A117,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A117,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F117:$K117),0)","v":251.24164676600523},0,0,1.3434523084235315,0,{"$f":"(X117+AD117)-(VLOOKUP($A117,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F117)","v":16.436385614055787},{"$f":"(Y117+AE117)-(VLOOKUP($A117,Assumptions!$A$43:$R$98,7,FALSE)*I117)","v":251.24164676600523},{"$f":"(Z117+AF117)-VLOOKUP($A117,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A117,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H117)","v":-11.442298597440063},{"$f":"(AA117+AG117)-VLOOKUP($A117,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A117,Assumptions!$A$43:$R$98,7,FALSE)*K117)","v":-143.85980468192011},{"$f":"(AB117+AH117)-(VLOOKUP($A117,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J117)","v":0.93964756859016085},0,null,11.871465495836109,21.900206162262194,0,0,1.3434523084235315,0,null,0.48726953601953638]
[{"$f":"'Gas Use Per Customer'!B117","v":2031},{"$f":"'Gas Use Per Customer'!C117","v":8},{"$f":"'Daily efficiency'!CO119","v":65},{"$f":"'Gas Use Per Customer'!S117","v":114.76913345983554},{"$f":"'Gas Use Per Customer'!U117","v":14.535133474529475},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.808376800803002},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.76913345983554},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72675667372647379},{"$f":"D118*VLOOKUP($C118,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F118*'Daily efficiency'!AR119","v":198.2851506761622},{"$f":"G118*'Daily efficiency'!AS119","v":1963.1659465780692},{"$f":"H118*'Daily efficiency'!AT119","v":0},{"$f":"I118*'Daily efficiency'!AU119","v":0},{"$f":"J118*'Daily efficiency'!AV119","v":10.990436407837766},{"$f":"K118*'Daily efficiency'!AW119","v":0},0.10203326297544696,{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A118,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A118,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W118*$L118),0)-IFERROR(VLOOKUP($A118,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A118,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F118:$K118),0)","v":24.220409677505522},{"$f":"IFERROR(($T118*$M118),0)-IFERROR(VLOOKUP($A118,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A118,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F118:$K118),0)","v":252.85376561047647},0,0,1.3830923549689949,0,{"$f":"(X118+AD118)-(VLOOKUP($A118,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F118)","v":16.568573635822784},{"$f":"(Y118+AE118)-(VLOOKUP($A118,Assumptions!$A$43:$R$98,7,FALSE)*I118)","v":252.85376561047647},{"$f":"(Z118+AF118)-VLOOKUP($A118,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A118,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H118)","v":-11.442298597440063},{"$f":"(AA118+AG118)-VLOOKUP($A118,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A118,Assumptions!$A$43:$R$98,7,FALSE)*K118)","v":-143.85980468192011},{"$f":"(AB118+AH118)-(VLOOKUP($A118,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J118)","v":0.98036414224885071},0,null,11.99892925492826,22.031513002489021,0,0,1.3830923549689949,0,null,0.49139634782779945]
[{"$f":"'Gas Use Per Customer'!B118","v":2031},{"$f":"'Gas Use Per Customer'!C118","v":9},{"$f":"'Daily efficiency'!CO120","v":60},{"$f":"'Gas Use Per Customer'!S118","v":148.60250411028204},{"$f":"'Gas Use Per Customer'!U118","v":19.031503092990942},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.225202474392754},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.74225369925384},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9031503092990942},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.860250411028204},{"$f":"E119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9031503092990942},{"$f":"D119*VLOOKUP($C119,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F119*'Daily efficiency'!AR120","v":212.75463703832199},{"$f":"G119*'Daily efficiency'!AS120","v":2292.0394157553246},{"$f":"H119*'Daily efficiency'!AT120","v":23.367060749984695},{"$f":"I119*'Daily efficiency'!AU120","v":348.32426963450121},{"$f":"J119*'Daily efficiency'!AV120","v":55.762304062463436},{"$f":"K119*'Daily efficiency'!AW120","v":0},0.10203326297544696,{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A119,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A119,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W119*$L119),0)-IFERROR(VLOOKUP($A119,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A119,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F119:$K119),0)","v":26.061557001249522},{"$f":"IFERROR(($T119*$M119),0)-IFERROR(VLOOKUP($A119,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A119,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F119:$K119),0)","v":295.35532594806472},2.9406296421816274,44.993830391985355,7.0174116461152423,0,{"$f":"(X119+AD119)-(VLOOKUP($A119,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F119)","v":17.624594806771981},{"$f":"(Y119+AE119)-(VLOOKUP($A119,Assumptions!$A$43:$R$98,7,FALSE)*I119)","v":286.73597472513092},{"$f":"(Z119+AF119)-VLOOKUP($A119,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A119,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H119)","v":-9.5562892295681277},{"$f":"(AA119+AG119)-VLOOKUP($A119,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A119,Assumptions!$A$43:$R$98,7,FALSE)*K119)","v":-98.865974289934755},{"$f":"(AB119+AH119)-(VLOOKUP($A119,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J119)","v":5.9627913718055492},0,null,11.575934596873021,21.439445410417115,2.9406296421816274,-66.530490103022473,7.0174116461152423,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B119","v":2031},{"$f":"'Gas Use Per Customer'!C119","v":10},{"$f":"'Daily efficiency'!CO121","v":48},{"$f":"'Gas Use Per Customer'!S119","v":342.42922143579375},{"$f":"'Gas Use Per Customer'!U119","v":53.595350441003809},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.078605132301142},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.72876643073812},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.157210264602284},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":239.7004550050556},{"$f":"E120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3595350441003813},{"$f":"D120*VLOOKUP($C120,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F120*'Daily efficiency'!AR121","v":243.12874840405618},{"$f":"G120*'Daily efficiency'!AS121","v":1805.0808658001617},{"$f":"H120*'Daily efficiency'!AT121","v":487.19734484581141},{"$f":"I120*'Daily efficiency'!AU121","v":5618.578665318506},{"$f":"J120*'Daily efficiency'!AV121","v":157.03437679214107},{"$f":"K120*'Daily efficiency'!AW121","v":0},0.10203326297544696,{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A120,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A120,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W120*$L120),0)-IFERROR(VLOOKUP($A120,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A120,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F120:$K120),0)","v":29.92335421333518},{"$f":"IFERROR(($T120*$M120),0)-IFERROR(VLOOKUP($A120,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A120,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F120:$K120),0)","v":232.49315806073969},61.311389103429093,725.76446015844476,19.762003795740167,0,{"$f":"(X120+AD120)-(VLOOKUP($A120,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F120)","v":21.013483630706503},{"$f":"(Y120+AE120)-(VLOOKUP($A120,Assumptions!$A$43:$R$98,7,FALSE)*I120)","v":93.4603455011123},{"$f":"(Z120+AF120)-VLOOKUP($A120,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A120,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H120)","v":32.049349340731673},{"$f":"(AA120+AG120)-VLOOKUP($A120,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A120,Assumptions!$A$43:$R$98,7,FALSE)*K120)","v":581.90465547652468},{"$f":"(AB120+AH120)-(VLOOKUP($A120,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J120)","v":16.79204693486394},0,null,13.069220531133903,9.0977774530296944,9.9664582459165185,24.276326695510509,19.762003795740167,0,null,0.56507402275144192]
[{"$f":"'Gas Use Per Customer'!B120","v":2031},{"$f":"'Gas Use Per Customer'!C120","v":11},{"$f":"'Daily efficiency'!CO122","v":37},{"$f":"'Gas Use Per Customer'!S120","v":538.83697436545015},{"$f":"'Gas Use Per Customer'!U120","v":92.449804322122858},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.734941296636858},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.65109230963503},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.469882593273717},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":377.18588205581506},{"$f":"E121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.2449804322122855},{"$f":"D121*VLOOKUP($C121,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F121*'Daily efficiency'!AR122","v":484.93012031409546},{"$f":"G121*'Daily efficiency'!AS122","v":3028.1488314929784},{"$f":"H121*'Daily efficiency'!AT122","v":958.19833687097241},{"$f":"I121*'Daily efficiency'!AU122","v":8730.7216119459554},{"$f":"J121*'Daily efficiency'!AV122","v":297.96571933020186},{"$f":"K121*'Daily efficiency'!AW122","v":0},0.10203326297544696,{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A121,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A121,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W121*$L121),0)-IFERROR(VLOOKUP($A121,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A121,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F121:$K121),0)","v":60.363634880285133},{"$f":"IFERROR(($T121*$M121),0)-IFERROR(VLOOKUP($A121,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A121,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F121:$K121),0)","v":390.49036928166987},120.58454688160828,1127.7669736298731,37.497519948756782,0,{"$f":"(X121+AD121)-(VLOOKUP($A121,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F121)","v":44.994469735891087},{"$f":"(Y121+AE121)-(VLOOKUP($A121,Assumptions!$A$43:$R$98,7,FALSE)*I121)","v":171.71225290764045},{"$f":"(Z121+AF121)-VLOOKUP($A121,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A121,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H121)","v":78.403917995380112},{"$f":"(AA121+AG121)-VLOOKUP($A121,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A121,Assumptions!$A$43:$R$98,7,FALSE)*K121)","v":983.90716894795298},{"$f":"(AB121+AH121)-(VLOOKUP($A121,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J121)","v":32.374464900625433},0,null,16.223026850735437,10.62239979045324,14.134502243364651,26.085471799348969,37.497519948756782,0,null,0.6427597102351198]
[{"$f":"'Gas Use Per Customer'!B121","v":2031},{"$f":"'Gas Use Per Customer'!C121","v":12},{"$f":"'Daily efficiency'!CO123","v":30},{"$f":"'Gas Use Per Customer'!S121","v":725.61396897179827},{"$f":"'Gas Use Per Customer'!U121","v":119.59299817830454},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.918599635660911},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.12279379435967},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.694748633728409},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":580.49117517743866},{"$f":"E122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9796499089152277},{"$f":"D122*VLOOKUP($C122,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F122*'Daily efficiency'!AR123","v":419.88221538771091},{"$f":"G122*'Daily efficiency'!AS123","v":2651.473174229714},{"$f":"H122*'Daily efficiency'!AT123","v":2151.0593877186157},{"$f":"I122*'Daily efficiency'!AU123","v":13551.847367344013},{"$f":"J122*'Daily efficiency'!AV123","v":180.85547595480369},{"$f":"K122*'Daily efficiency'!AW123","v":0},0.10203326297544696,{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.1291722521637601,8.8724576500388661E-2,{"$f":"VLOOKUP($A122,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1382185818931978},0.12584508054499552,{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A122,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W122*$L122),0)-IFERROR(VLOOKUP($A122,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A122,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F122:$K122),0)","v":52.18226353719642},{"$f":"IFERROR(($T122*$M122),0)-IFERROR(VLOOKUP($A122,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A122,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F122:$K122),0)","v":341.83891378936482},270.70024190451795,1750.5226454193494,22.759771938535771,0,{"$f":"(X122+AD122)-(VLOOKUP($A122,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F122)","v":38.927903129817722},{"$f":"(Y122+AE122)-(VLOOKUP($A122,Assumptions!$A$43:$R$98,7,FALSE)*I122)","v":5.1381730700348385},{"$f":"(Z122+AF122)-VLOOKUP($A122,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A122,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H122)","v":209.55409177940777},{"$f":"(AA122+AG122)-VLOOKUP($A122,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A122,Assumptions!$A$43:$R$98,7,FALSE)*K122)","v":1606.6628407374292},{"$f":"(AB122+AH122)-(VLOOKUP($A122,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J122)","v":19.446181836691096},0,null,16.275159801487298,0.35405692901114327,23.363027933232647,27.677644543800699,22.759771938535771,0,null,0.78531344206648279]
[{"$f":"'Gas Use Per Customer'!B122","v":2032},{"$f":"'Gas Use Per Customer'!C122","v":1},{"$f":"'Daily efficiency'!CO124","v":30},{"$f":"'Gas Use Per Customer'!S122","v":745.17992840545128},{"$f":"'Gas Use Per Customer'!U122","v":124.36449648069895},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.872899296139792},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.03598568109027},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.273372360524206},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":596.14394272436107},{"$f":"E123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.218224824034948},{"$f":"D123*VLOOKUP($C123,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F123*'Daily efficiency'!AR124","v":430.32484629873829},{"$f":"G123*'Daily efficiency'!AS124","v":2680.5818969135503},{"$f":"H123*'Daily efficiency'!AT124","v":2274.5529315357094},{"$f":"I123*'Daily efficiency'!AU124","v":13973.614017459031},{"$f":"J123*'Daily efficiency'!AV124","v":182.19398734422387},{"$f":"K123*'Daily efficiency'!AW124","v":0},0.10509426086471037,{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A123,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A123,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W123*$L123),0)-IFERROR(VLOOKUP($A123,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A123,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F123:$K123),0)","v":54.435823718464377},{"$f":"IFERROR(($T123*$M123),0)-IFERROR(VLOOKUP($A123,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A123,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F123:$K123),0)","v":351.79192705328671},291.28113531120317,1837.3599934832409,23.331913161796361,0,{"$f":"(X123+AD123)-(VLOOKUP($A123,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F123)","v":40.349413437095613},{"$f":"(Y123+AE123)-(VLOOKUP($A123,Assumptions!$A$43:$R$98,7,FALSE)*I123)","v":-1.5950014972182203},{"$f":"(Z123+AF123)-VLOOKUP($A123,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A123,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H123)","v":226.76306758948658},{"$f":"(AA123+AG123)-VLOOKUP($A123,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A123,Assumptions!$A$43:$R$98,7,FALSE)*K123)","v":1690.3352730983186},{"$f":"(AB123+AH123)-(VLOOKUP($A123,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J123)","v":19.810310591454169},0,null,16.222239698191412,-0.10702123315581188,24.311661715520732,28.354482063065738,23.331913161796361,0,null,0.79230709181528847]
[{"$f":"'Gas Use Per Customer'!B123","v":2032},{"$f":"'Gas Use Per Customer'!C123","v":2},{"$f":"'Daily efficiency'!CO125","v":29},{"$f":"'Gas Use Per Customer'!S123","v":733.58625446792496},{"$f":"'Gas Use Per Customer'!U123","v":121.14845755586039},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.229691511172078},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.717250893585},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.861343166895296},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":586.86900357434001},{"$f":"E124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0574228777930195},{"$f":"D124*VLOOKUP($C124,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F124*'Daily efficiency'!AR125","v":435.09730500353857},{"$f":"G124*'Daily efficiency'!AS125","v":2915.5038980758286},{"$f":"H124*'Daily efficiency'!AT125","v":2175.1469930590274},{"$f":"I124*'Daily efficiency'!AU125","v":13400.445406443332},{"$f":"J124*'Daily efficiency'!AV125","v":208.08291968473807},{"$f":"K124*'Daily efficiency'!AW125","v":0},0.10509426086471037,{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A124,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A124,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W124*$L124),0)-IFERROR(VLOOKUP($A124,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A124,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F124:$K124),0)","v":55.046755722238075},{"$f":"IFERROR(($T124*$M124),0)-IFERROR(VLOOKUP($A124,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A124,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F124:$K124),0)","v":382.68107497844215},278.55112836578826,1761.9953044282256,26.64727131397991,0,{"$f":"(X124+AD124)-(VLOOKUP($A124,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F124)","v":41.32461695772588},{"$f":"(Y124+AE124)-(VLOOKUP($A124,Assumptions!$A$43:$R$98,7,FALSE)*I124)","v":34.792218326042985},{"$f":"(Z124+AF124)-VLOOKUP($A124,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A124,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H124)","v":215.39907883228381},{"$f":"(AA124+AG124)-VLOOKUP($A124,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A124,Assumptions!$A$43:$R$98,7,FALSE)*K124)","v":1614.9705840433032},{"$f":"(AB124+AH124)-(VLOOKUP($A124,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J124)","v":23.216736622851862},0,null,17.055362400578439,2.3713788333778156,23.706349843038968,27.518416788197801,26.64727131397991,0,null,0.79397331327626386]
[{"$f":"'Gas Use Per Customer'!B124","v":2032},{"$f":"'Gas Use Per Customer'!C124","v":3},{"$f":"'Daily efficiency'!CO126","v":40},{"$f":"'Gas Use Per Customer'!S124","v":507.63440185684715},{"$f":"'Gas Use Per Customer'!U124","v":80.401466068957632},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.120439820687288},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":152.29032055705414},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.240879641374576},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":355.344081299793},{"$f":"E125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0401466068957639},{"$f":"D125*VLOOKUP($C125,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F125*'Daily efficiency'!AR126","v":392.55577254717252},{"$f":"G125*'Daily efficiency'!AS126","v":2714.0105939180135},{"$f":"H125*'Daily efficiency'!AT126","v":823.39360524008964},{"$f":"I125*'Daily efficiency'!AU126","v":8329.2652656671526},{"$f":"J125*'Daily efficiency'!AV126","v":235.57629558204573},{"$f":"K125*'Daily efficiency'!AW126","v":0},0.10509426086471037,{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A125,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A125,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W125*$L125),0)-IFERROR(VLOOKUP($A125,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A125,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F125:$K125),0)","v":49.592646665271019},{"$f":"IFERROR(($T125*$M125),0)-IFERROR(VLOOKUP($A125,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A125,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F125:$K125),0)","v":356.18095528886158},105.44446814890604,1095.1969014691051,30.168095839043165,0,{"$f":"(X125+AD125)-(VLOOKUP($A125,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F125)","v":35.932381030938735},{"$f":"(Y125+AE125)-(VLOOKUP($A125,Assumptions!$A$43:$R$98,7,FALSE)*I125)","v":145.53727602028539},{"$f":"(Z125+AF125)-VLOOKUP($A125,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A125,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H125)","v":66.429907713657727},{"$f":"(AA125+AG125)-VLOOKUP($A125,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A125,Assumptions!$A$43:$R$98,7,FALSE)*K125)","v":948.17218108418274},{"$f":"(AB125+AH125)-(VLOOKUP($A125,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J125)","v":25.614673960932404},0,null,14.897067092500007,9.5565677114561733,13.770459454201792,26.683213003461812,30.168095839043165,0,null,0.61615947809306415]
[{"$f":"'Gas Use Per Customer'!B125","v":2032},{"$f":"'Gas Use Per Customer'!C125","v":4},{"$f":"'Daily efficiency'!CO127","v":48},{"$f":"'Gas Use Per Customer'!S125","v":301.08080935025765},{"$f":"'Gas Use Per Customer'!U125","v":49.420777807868419},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.826233342360524},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":90.32424280507729},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.652466684721048},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":210.75656654518033},{"$f":"E126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9420777807868426},{"$f":"D126*VLOOKUP($C126,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F126*'Daily efficiency'!AR127","v":228.52527082196931},{"$f":"G126*'Daily efficiency'!AS127","v":1586.3989058094394},{"$f":"H126*'Daily efficiency'!AT127","v":447.84082780008276},{"$f":"I126*'Daily efficiency'!AU127","v":4940.133919819029},{"$f":"J126*'Daily efficiency'!AV127","v":144.80287897705443},{"$f":"K126*'Daily efficiency'!AW127","v":0},0.10509426086471037,{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A126,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A126,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W126*$L126),0)-IFERROR(VLOOKUP($A126,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A126,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F126:$K126),0)","v":28.573287433154714},{"$f":"IFERROR(($T126*$M126),0)-IFERROR(VLOOKUP($A126,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A126,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F126:$K126),0)","v":207.90027963751862},57.35086792297372,649.56742152632887,18.543576805789975,0,{"$f":"(X126+AD126)-(VLOOKUP($A126,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F126)","v":20.176662524203614},{"$f":"(Y126+AE126)-(VLOOKUP($A126,Assumptions!$A$43:$R$98,7,FALSE)*I126)","v":82.966332673491451},{"$f":"(Z126+AF126)-VLOOKUP($A126,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A126,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H126)","v":28.863588938487773},{"$f":"(AA126+AG126)-VLOOKUP($A126,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A126,Assumptions!$A$43:$R$98,7,FALSE)*K126)","v":502.5427011414065},{"$f":"(AB126+AH126)-(VLOOKUP($A126,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J126)","v":15.744701836139608},0,null,13.60875824512771,9.1853892262939354,9.7339588120539879,23.844699568764103,18.543576805789975,0,null,0.56709437229437221]
[{"$f":"'Gas Use Per Customer'!B126","v":2032},{"$f":"'Gas Use Per Customer'!C126","v":5},{"$f":"'Daily efficiency'!CO128","v":57},{"$f":"'Gas Use Per Customer'!S126","v":178.37497639876645},{"$f":"'Gas Use Per Customer'!U126","v":26.227788522359123},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.982230817887299},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":160.53747875888982},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6227788522359123},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.837497639876645},{"$f":"E127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6227788522359123},{"$f":"D127*VLOOKUP($C127,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F127*'Daily efficiency'!AR128","v":293.20246541364645},{"$f":"G127*'Daily efficiency'!AS128","v":2751.2489048433886},{"$f":"H127*'Daily efficiency'!AT128","v":32.202728536214664},{"$f":"I127*'Daily efficiency'!AU128","v":418.11094467870879},{"$f":"J127*'Daily efficiency'!AV128","v":76.847420370512182},{"$f":"K127*'Daily efficiency'!AW128","v":0},0.10509426086471037,{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A127,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A127,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W127*$L127),0)-IFERROR(VLOOKUP($A127,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A127,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F127:$K127),0)","v":36.832111529551128},{"$f":"IFERROR(($T127*$M127),0)-IFERROR(VLOOKUP($A127,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A127,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F127:$K127),0)","v":361.04007127272388},4.1239081307349323,54.976495102148071,9.8411444028901691,0,{"$f":"(X127+AD127)-(VLOOKUP($A127,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F127)","v":24.949125617852005},{"$f":"(Y127+AE127)-(VLOOKUP($A127,Assumptions!$A$43:$R$98,7,FALSE)*I127)","v":350.46621812716324},{"$f":"(Z127+AF127)-VLOOKUP($A127,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A127,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H127)","v":-9.0554942748112008},{"$f":"(AA127+AG127)-VLOOKUP($A127,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A127,Assumptions!$A$43:$R$98,7,FALSE)*K127)","v":-92.048225282774268},{"$f":"(AB127+AH127)-(VLOOKUP($A127,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J127)","v":8.3557711639277787},0,null,11.890597255551558,21.830803675042521,4.1239081307349323,-51.603777133512111,9.8411444028901691,0,null,0.52344322344322303]
[{"$f":"'Gas Use Per Customer'!B127","v":2032},{"$f":"'Gas Use Per Customer'!C127","v":6},{"$f":"'Daily efficiency'!CO129","v":62},{"$f":"'Gas Use Per Customer'!S127","v":127.34758013827783},{"$f":"'Gas Use Per Customer'!U127","v":16.850219030489608},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.480175224391687},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.61282212445005},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6850219030489608},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.734758013827784},{"$f":"E128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6850219030489608},{"$f":"D128*VLOOKUP($C128,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F128*'Daily efficiency'!AR129","v":195.43376576425811},{"$f":"G128*'Daily efficiency'!AS129","v":2007.8532542722628},{"$f":"H128*'Daily efficiency'!AT129","v":16.551087523129297},{"$f":"I128*'Daily efficiency'!AU129","v":238.80218227529861},{"$f":"J128*'Daily efficiency'!AV129","v":44.434027583401082},{"$f":"K128*'Daily efficiency'!AW129","v":0},0.10509426086471037,{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A128,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A128,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W128*$L128),0)-IFERROR(VLOOKUP($A128,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A128,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F128:$K128),0)","v":24.287828401544335},{"$f":"IFERROR(($T128*$M128),0)-IFERROR(VLOOKUP($A128,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A128,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F128:$K128),0)","v":263.26865816013964},2.1195459984820775,31.3995774837433,5.6902584334248942,0,{"$f":"(X128+AD128)-(VLOOKUP($A128,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F128)","v":16.653524229171733},{"$f":"(Y128+AE128)-(VLOOKUP($A128,Assumptions!$A$43:$R$98,7,FALSE)*I128)","v":255.71964742998895},{"$f":"(Z128+AF128)-VLOOKUP($A128,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A128,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H128)","v":-10.528771189648239},{"$f":"(AA128+AG128)-VLOOKUP($A128,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A128,Assumptions!$A$43:$R$98,7,FALSE)*K128)","v":-115.62514290117905},{"$f":"(AB128+AH128)-(VLOOKUP($A128,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J128)","v":4.735970411878319},0,null,12.354085871998187,22.311609005868547,2.1195459984820775,-90.794927375635851,5.6902584334248942,0,null,0.51936996336996322]
[{"$f":"'Gas Use Per Customer'!B128","v":2032},{"$f":"'Gas Use Per Customer'!C128","v":7},{"$f":"'Daily efficiency'!CO130","v":65},{"$f":"'Gas Use Per Customer'!S128","v":114.56182321833292},{"$f":"'Gas Use Per Customer'!U128","v":14.551310708871423},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.82374517342785},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.56182321833292},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72756553544357117},{"$f":"D129*VLOOKUP($C129,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F129*'Daily efficiency'!AR130","v":195.79818055135581},{"$f":"G129*'Daily efficiency'!AS130","v":1938.6367006038672},{"$f":"H129*'Daily efficiency'!AT130","v":0},{"$f":"I129*'Daily efficiency'!AU130","v":0},{"$f":"J129*'Daily efficiency'!AV130","v":10.658835094248312},{"$f":"K129*'Daily efficiency'!AW130","v":0},0.10509426086471037,{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A129,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A129,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W129*$L129),0)-IFERROR(VLOOKUP($A129,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A129,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F129:$K129),0)","v":24.325020845270046},{"$f":"IFERROR(($T129*$M129),0)-IFERROR(VLOOKUP($A129,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A129,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F129:$K129),0)","v":254.15804984773459},0,0,1.3649792644092624,0,{"$f":"(X129+AD129)-(VLOOKUP($A129,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F129)","v":16.496140752943333},{"$f":"(Y129+AE129)-(VLOOKUP($A129,Assumptions!$A$43:$R$98,7,FALSE)*I129)","v":254.15804984773459},{"$f":"(Z129+AF129)-VLOOKUP($A129,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A129,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H129)","v":-11.694029166583743},{"$f":"(AA129+AG129)-VLOOKUP($A129,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A129,Assumptions!$A$43:$R$98,7,FALSE)*K129)","v":-147.02472038492235},{"$f":"(AB129+AH129)-(VLOOKUP($A129,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J129)","v":0.95293294376048809},0,null,11.933192160292704,22.185230883010473,0,0,1.3649792644092624,0,null,0.48423916361416386]
[{"$f":"'Gas Use Per Customer'!B129","v":2032},{"$f":"'Gas Use Per Customer'!C129","v":8},{"$f":"'Daily efficiency'!CO131","v":65},{"$f":"'Gas Use Per Customer'!S129","v":114.74181360201511},{"$f":"'Gas Use Per Customer'!U129","v":14.532184628092423},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.805575396687802},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.74181360201511},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72660923140462119},{"$f":"D130*VLOOKUP($C130,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F130*'Daily efficiency'!AR131","v":198.24492315013939},{"$f":"G130*'Daily efficiency'!AS131","v":1962.6986309077181},{"$f":"H130*'Daily efficiency'!AT131","v":0},{"$f":"I130*'Daily efficiency'!AU131","v":0},{"$f":"J130*'Daily efficiency'!AV131","v":10.988206699435041},{"$f":"K130*'Daily efficiency'!AW131","v":0},0.10509426086471037,{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A130,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A130,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W130*$L130),0)-IFERROR(VLOOKUP($A130,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A130,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F130:$K130),0)","v":24.63846543697008},{"$f":"IFERROR(($T130*$M130),0)-IFERROR(VLOOKUP($A130,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A130,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F130:$K130),0)","v":257.32201322498423},0,0,1.4071588654059684,0,{"$f":"(X130+AD130)-(VLOOKUP($A130,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F130)","v":16.819875537468654},{"$f":"(Y130+AE130)-(VLOOKUP($A130,Assumptions!$A$43:$R$98,7,FALSE)*I130)","v":257.32201322498423},{"$f":"(Z130+AF130)-VLOOKUP($A130,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A130,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H130)","v":-11.694029166583743},{"$f":"(AA130+AG130)-VLOOKUP($A130,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A130,Assumptions!$A$43:$R$98,7,FALSE)*K130)","v":-147.02472038492235},{"$f":"(AB130+AH130)-(VLOOKUP($A130,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J130)","v":0.99565413385326162},0,null,12.183393342304324,22.426176225304591,0,0,1.4071588654059684,0,null,0.49139634782779945]
[{"$f":"'Gas Use Per Customer'!B130","v":2032},{"$f":"'Gas Use Per Customer'!C130","v":9},{"$f":"'Daily efficiency'!CO132","v":60},{"$f":"'Gas Use Per Customer'!S130","v":149.11551778407303},{"$f":"'Gas Use Per Customer'!U130","v":19.098175543309416},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.278540434647534},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.20396600566573},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9098175543309417},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.911551778407304},{"$f":"E131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9098175543309417},{"$f":"D131*VLOOKUP($C131,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F131*'Daily efficiency'!AR132","v":214.83434832338898},{"$f":"G131*'Daily efficiency'!AS132","v":2308.4704604834665},{"$f":"H131*'Daily efficiency'!AT132","v":22.667291092146055},{"$f":"I131*'Daily efficiency'!AU132","v":337.87588122967173},{"$f":"J131*'Daily efficiency'!AV132","v":55.025026769531621},{"$f":"K131*'Daily efficiency'!AW132","v":0},0.10509426086471037,{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A131,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A131,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W131*$L131),0)-IFERROR(VLOOKUP($A131,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A131,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F131:$K131),0)","v":26.783861349057531},{"$f":"IFERROR(($T131*$M131),0)-IFERROR(VLOOKUP($A131,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A131,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F131:$K131),0)","v":302.80773640886457},{"$f":"IFERROR((W131*N131),0)","v":2.9027921013436169},44.426561815622591,{"$f":"IFERROR((W131*P131),0)","v":7.046550575166024},{"$f":"IFERROR((T131*Q131),0)","v":0},{"$f":"(X131+AD131)-(VLOOKUP($A131,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F131)","v":18.131078796428895},{"$f":"(Y131+AE131)-(VLOOKUP($A131,Assumptions!$A$43:$R$98,7,FALSE)*I131)","v":293.96834862810226},{"$f":"(Z131+AF131)-VLOOKUP($A131,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A131,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H131)","v":-9.8728348843187046},{"$f":"(AA131+AG131)-VLOOKUP($A131,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A131,Assumptions!$A$43:$R$98,7,FALSE)*K131)","v":-102.59815856929976},{"$f":"(AB131+AH131)-(VLOOKUP($A131,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J131)","v":5.9649527560874445},0,null,11.867022818038683,21.904594728272912,2.9027921013436169,-68.804481313519076,7.046550575166024,0,null,0.52276434676434647]
[{"$f":"'Gas Use Per Customer'!B131","v":2032},{"$f":"'Gas Use Per Customer'!C131","v":10},{"$f":"'Daily efficiency'!CO133","v":48},{"$f":"'Gas Use Per Customer'!S131","v":340.97772744431859},{"$f":"'Gas Use Per Customer'!U131","v":53.346727054133595},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.004018116240079},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.29331823329558},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.008036232480158},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":238.684409211023},{"$f":"E132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.33467270541336},{"$f":"D132*VLOOKUP($C132,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F132*'Daily efficiency'!AR133","v":243.31255682372651},{"$f":"G132*'Daily efficiency'!AS133","v":1797.4294626288734},{"$f":"H132*'Daily efficiency'!AT133","v":484.98050407306943},{"$f":"I132*'Daily efficiency'!AU133","v":5594.7625519063822},{"$f":"J132*'Daily efficiency'!AV133","v":156.30591026861137},{"$f":"K132*'Daily efficiency'!AW133","v":0},0.10509426086471037,{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},{"$f":"(R132*0.25)+(S132*0.75)","v":0.13148781633638879},9.1386313795400326E-2,{"$f":"VLOOKUP($A132,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},{"$f":"(U132*0.25)+(V132*0.75)","v":0.12806082956906129},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A132,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W132*$L132),0)-IFERROR(VLOOKUP($A132,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A132,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F132:$K132),0)","v":30.470667387983536},{"$f":"IFERROR(($T132*$M132),0)-IFERROR(VLOOKUP($A132,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A132,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F132:$K132),0)","v":235.65193457632705},62.10700567641878,735.64311087077226,20.016664535545626,0,{"$f":"(X132+AD132)-(VLOOKUP($A132,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F132)","v":21.407020940831963},{"$f":"(Y132+AE132)-(VLOOKUP($A132,Assumptions!$A$43:$R$98,7,FALSE)*I132)","v":94.16269981448832},{"$f":"(Z132+AF132)-VLOOKUP($A132,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A132,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H132)","v":32.285683615531894},{"$f":"(AA132+AG132)-VLOOKUP($A132,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A132,Assumptions!$A$43:$R$98,7,FALSE)*K132)","v":588.61839048584989},{"$f":"(AB132+AH132)-(VLOOKUP($A132,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J132)","v":16.995449053161771},0,null,{"$f":"IF(F132<10,X132+AD132,IFERROR((AJ132)/(F132/10),0))","v":13.376028935576613},{"$f":"IF(G132<10,Y132+AE132,IFERROR((AK132)/(G132/10),0))","v":9.2051662259831932},{"$f":"IF(H132<10,Z132+AF132,IFERROR((AL132)/(H132/10),0))","v":10.086743023231771},{"$f":"IF(I132<10,AA132+AG132,IFERROR((AM132)/(I132/10),0))","v":24.6609484227119},{"$f":"IF(J132<10,AB132+AH132,IFERROR((AN132)/(J132/10),0))","v":20.016664535545626},{"$f":"IF(K132<10,AC132+AI132,IFERROR((AO132)/(K132/10),0))","v":0},null,{"$f":"((L132+N132+P132)/29.3)/E132","v":0.56594083336018808}]
[{"$f":"'Gas Use Per Customer'!B132","v":2032},{"$f":"'Gas Use Per Customer'!C132","v":11},{"$f":"'Daily efficiency'!CO134","v":37},{"$f":"'Gas Use Per Customer'!S132","v":535.63391790810238},{"$f":"'Gas Use Per Customer'!U132","v":91.862854864522205},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.558856459356662},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":160.6901753724307},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.117712918713323},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":374.94374253567162},{"$f":"E133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.1862854864522205},{"$f":"D133*VLOOKUP($C133,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F133*'Daily efficiency'!AR134","v":473.18238400958256},{"$f":"G133*'Daily efficiency'!AS134","v":2961.0338997061522},{"$f":"H133*'Daily efficiency'!AT134","v":947.03331785710134},{"$f":"I133*'Daily efficiency'!AU134","v":8715.4423139941773},{"$f":"J133*'Daily efficiency'!AV134","v":287.10204240325328},{"$f":"K133*'Daily efficiency'!AW134","v":0},0.10509426086471037,{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A133,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A133,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W133*$L133),0)-IFERROR(VLOOKUP($A133,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A133,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F133:$K133),0)","v":59.919008007216021},{"$f":"IFERROR(($T133*$M133),0)-IFERROR(VLOOKUP($A133,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A133,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F133:$K133),0)","v":388.66276094386632},121.2778723143209,1145.9744782728576,36.766525721132425,0,{"$f":"(X133+AD133)-(VLOOKUP($A133,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F133)","v":44.311444355314123},{"$f":"(Y133+AE133)-(VLOOKUP($A133,Assumptions!$A$43:$R$98,7,FALSE)*I133)","v":166.40063923482063},{"$f":"(Z133+AF133)-VLOOKUP($A133,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A133,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H133)","v":78.368715843933359},{"$f":"(AA133+AG133)-VLOOKUP($A133,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A133,Assumptions!$A$43:$R$98,7,FALSE)*K133)","v":998.94975788793522},{"$f":"(AB133+AH133)-(VLOOKUP($A133,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J133)","v":31.564004503831793},0,null,16.078839998555058,10.355371064170837,14.218426653426318,26.642657139234604,36.766525721132425,0,null,0.63431764956355097]
[{"$f":"'Gas Use Per Customer'!B133","v":2032},{"$f":"'Gas Use Per Customer'!C133","v":12},{"$f":"'Daily efficiency'!CO135","v":30},{"$f":"'Gas Use Per Customer'!S133","v":723.17408704352181},{"$f":"'Gas Use Per Customer'!U133","v":119.17369387571783},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.834738775143567},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.63481740870438},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.38027040678837},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":578.53926963481751},{"$f":"E134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9586846937858917},{"$f":"D134*VLOOKUP($C134,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F134*'Daily efficiency'!AR135","v":425.06109594504704},{"$f":"G134*'Daily efficiency'!AS135","v":2684.5159948931955},{"$f":"H134*'Daily efficiency'!AT135","v":2129.4555309563766},{"$f":"I134*'Daily efficiency'!AU135","v":13451.597895722065},{"$f":"J134*'Daily efficiency'!AV135","v":185.85329775553467},{"$f":"K134*'Daily efficiency'!AW135","v":0},0.10509426086471037,{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.13148781633638879,9.1386313795400326E-2,{"$f":"VLOOKUP($A134,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1402856681602816},0.12806082956906129,{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A134,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W134*$L134),0)-IFERROR(VLOOKUP($A134,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A134,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F134:$K134),0)","v":53.761309275069131},{"$f":"IFERROR(($T134*$M134),0)-IFERROR(VLOOKUP($A134,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A134,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F134:$K134),0)","v":352.30877879942653},272.69984182469943,1768.7212335436568,23.800527488719524,0,{"$f":"(X134+AD134)-(VLOOKUP($A134,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F134)","v":40.262846336008863},{"$f":"(Y134+AE134)-(VLOOKUP($A134,Assumptions!$A$43:$R$98,7,FALSE)*I134)","v":9.3576878132832348},{"$f":"(Z134+AF134)-VLOOKUP($A134,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A134,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H134)","v":210.38657663663972},{"$f":"(AA134+AG134)-VLOOKUP($A134,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A134,Assumptions!$A$43:$R$98,7,FALSE)*K134)","v":1621.6965131587344},{"$f":"(AB134+AH134)-(VLOOKUP($A134,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J134)","v":20.425911753954459},0,null,16.89250581508265,0.64698721794217662,23.538368778604749,28.030880499821091,23.800527488719524,0,null,0.78480393394724446]
[{"$f":"'Gas Use Per Customer'!B134","v":2033},{"$f":"'Gas Use Per Customer'!C134","v":1},{"$f":"'Daily efficiency'!CO136","v":30},{"$f":"'Gas Use Per Customer'!S134","v":745.72339627360259},{"$f":"'Gas Use Per Customer'!U134","v":124.45900597556154},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.891801195112308},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.14467925472053},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.344254481671157},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":596.57871701888212},{"$f":"E135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2229502987780769},{"$f":"D135*VLOOKUP($C135,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F135*'Daily efficiency'!AR136","v":430.65186715277133},{"$f":"G135*'Daily efficiency'!AS136","v":2682.5368745953001},{"$f":"H135*'Daily efficiency'!AT136","v":2276.2814541822918},{"$f":"I135*'Daily efficiency'!AU136","v":13983.805126922603},{"$f":"J135*'Daily efficiency'!AV136","v":182.33244375419756},{"$f":"K135*'Daily efficiency'!AW136","v":0},0.10824708869065168,{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A135,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A135,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W135*$L135),0)-IFERROR(VLOOKUP($A135,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A135,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F135:$K135),0)","v":56.185925619137564},{"$f":"IFERROR(($T135*$M135),0)-IFERROR(VLOOKUP($A135,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A135,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F135:$K135),0)","v":363.0425672573981},300.60966970840161,1896.0854994537451,24.079138189773968,0,{"$f":"(X135+AD135)-(VLOOKUP($A135,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F135)","v":41.7786739857778},{"$f":"(Y135+AE135)-(VLOOKUP($A135,Assumptions!$A$43:$R$98,7,FALSE)*I135)","v":1.6177272916312404},{"$f":"(Z135+AF135)-VLOOKUP($A135,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A135,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H135)","v":234.63117827505394},{"$f":"(AA135+AG135)-VLOOKUP($A135,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A135,Assumptions!$A$43:$R$98,7,FALSE)*K135)","v":1745.8262352203544},{"$f":"(AB135+AH135)-(VLOOKUP($A135,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J135)","v":20.477325281434027},0,null,16.784110421861058,0.10846697982891926,25.136113580630241,29.263971130989876,24.079138189773968,0,null,0.79230709181528869]
[{"$f":"'Gas Use Per Customer'!B135","v":2033},{"$f":"'Gas Use Per Customer'!C135","v":2},{"$f":"'Daily efficiency'!CO137","v":30},{"$f":"'Gas Use Per Customer'!S135","v":690.69796478961155},{"$f":"'Gas Use Per Customer'!U135","v":113.95145734164292},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.790291468328586},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.1395929579223},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.463593006232188},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":552.55837183168921},{"$f":"E136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6975728670821466},{"$f":"D136*VLOOKUP($C136,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F136*'Daily efficiency'!AR137","v":422.87364325856907},{"$f":"G136*'Daily efficiency'!AS137","v":2796.964712285901},{"$f":"H136*'Daily efficiency'!AT137","v":1992.2482719063785},{"$f":"I136*'Daily efficiency'!AU137","v":12547.219228368087},{"$f":"J136*'Daily efficiency'!AV137","v":202.71150322097259},{"$f":"K136*'Daily efficiency'!AW137","v":0},0.10824708869065168,{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A136,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A136,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W136*$L136),0)-IFERROR(VLOOKUP($A136,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A136,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F136:$K136),0)","v":55.157601348768843},{"$f":"IFERROR(($T136*$M136),0)-IFERROR(VLOOKUP($A136,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A136,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F136:$K136),0)","v":378.55689401836008},263.09975591750765,1701.2966228750288,26.770432064711684,0,{"$f":"(X136+AD136)-(VLOOKUP($A136,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F136)","v":41.966693169480671},{"$f":"(Y136+AE136)-(VLOOKUP($A136,Assumptions!$A$43:$R$98,7,FALSE)*I136)","v":43.80086700324938},{"$f":"(Z136+AF136)-VLOOKUP($A136,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A136,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H136)","v":201.6825524369284},{"$f":"(AA136+AG136)-VLOOKUP($A136,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A136,Assumptions!$A$43:$R$98,7,FALSE)*K136)","v":1551.0373586416381},{"$f":"(AB136+AH136)-(VLOOKUP($A136,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J136)","v":23.472705019889641},0,null,18.414285410873887,3.1707685005696553,23.598651231784892,28.070108747064435,26.770432064711684,0,null,0.78406939710288714]
[{"$f":"'Gas Use Per Customer'!B136","v":2033},{"$f":"'Gas Use Per Customer'!C136","v":3},{"$f":"'Daily efficiency'!CO138","v":39},{"$f":"'Gas Use Per Customer'!S136","v":522.36587346199485},{"$f":"'Gas Use Per Customer'!U136","v":82.868528031574627},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.860558409472386},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":156.70976203859846},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.721116818944772},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":365.6561114233964},{"$f":"E137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2868528031574638},{"$f":"D137*VLOOKUP($C137,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F137*'Daily efficiency'!AR138","v":405.9254577606294},{"$f":"G137*'Daily efficiency'!AS138","v":2794.5713862895723},{"$f":"H137*'Daily efficiency'!AT138","v":871.17103016030569},{"$f":"I137*'Daily efficiency'!AU138","v":8570.9792517644164},{"$f":"J137*'Daily efficiency'!AV138","v":242.80478713251355},{"$f":"K137*'Daily efficiency'!AW138","v":0},0.10824708869065168,{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A137,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A137,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W137*$L137),0)-IFERROR(VLOOKUP($A137,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A137,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F137:$K137),0)","v":52.914500870388181},{"$f":"IFERROR(($T137*$M137),0)-IFERROR(VLOOKUP($A137,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A137,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F137:$K137),0)","v":378.22748553081107},115.04835447956214,1162.1521701629879,32.065220550568363,0,{"$f":"(X137+AD137)-(VLOOKUP($A137,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F137)","v":38.5253324071017},{"$f":"(Y137+AE137)-(VLOOKUP($A137,Assumptions!$A$43:$R$98,7,FALSE)*I137)","v":156.70231578607343},{"$f":"(Z137+AF137)-VLOOKUP($A137,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A137,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H137)","v":74.318719744740591},{"$f":"(AA137+AG137)-VLOOKUP($A137,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A137,Assumptions!$A$43:$R$98,7,FALSE)*K137)","v":1011.8929059295972},{"$f":"(AB137+AH137)-(VLOOKUP($A137,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J137)","v":27.2688310628062},0,null,15.49656760421872,9.9995248379917019,14.947113922514232,27.673348655122506,32.065220550568363,0,null,0.62597665103857447]
[{"$f":"'Gas Use Per Customer'!B137","v":2033},{"$f":"'Gas Use Per Customer'!C137","v":4},{"$f":"'Daily efficiency'!CO139","v":48},{"$f":"'Gas Use Per Customer'!S137","v":300.58183183183183},{"$f":"'Gas Use Per Customer'!U137","v":49.327604366125115},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.798281309837535},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":90.174549549549553},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.596562619675069},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":210.40728228228227},{"$f":"E138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9327604366125115},{"$f":"D138*VLOOKUP($C138,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F138*'Daily efficiency'!AR139","v":228.09443005109799},{"$f":"G138*'Daily efficiency'!AS139","v":1583.769786434603},{"$f":"H138*'Daily efficiency'!AT139","v":446.99650941558622},{"$f":"I138*'Daily efficiency'!AU139","v":4931.9466966966984},{"$f":"J138*'Daily efficiency'!AV139","v":144.52988079274652},{"$f":"K138*'Daily efficiency'!AW139","v":0},0.10824708869065168,{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A138,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A138,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W138*$L138),0)-IFERROR(VLOOKUP($A138,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A138,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F138:$K138),0)","v":29.415418634293978},{"$f":"IFERROR(($T138*$M138),0)-IFERROR(VLOOKUP($A138,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A138,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F138:$K138),0)","v":214.03863808872347},59.031132907287187,668.73018687034266,19.086866278453989,0,{"$f":"(X138+AD138)-(VLOOKUP($A138,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F138)","v":20.850246475762596},{"$f":"(Y138+AE138)-(VLOOKUP($A138,Assumptions!$A$43:$R$98,7,FALSE)*I138)","v":86.567750916429517},{"$f":"(Z138+AF138)-VLOOKUP($A138,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A138,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H138)","v":29.949490781975843},{"$f":"(AA138+AG138)-VLOOKUP($A138,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A138,Assumptions!$A$43:$R$98,7,FALSE)*K138)","v":518.47092263695208},{"$f":"(AB138+AH138)-(VLOOKUP($A138,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J138)","v":16.231808892276863},0,null,14.089640573261613,9.6000203326618063,10.119246335068031,24.641301242671435,19.086866278453989,0,null,0.56709437229437221]
[{"$f":"'Gas Use Per Customer'!B138","v":2033},{"$f":"'Gas Use Per Customer'!C138","v":5},{"$f":"'Daily efficiency'!CO140","v":57},{"$f":"'Gas Use Per Customer'!S138","v":177.36700294504669},{"$f":"'Gas Use Per Customer'!U138","v":26.043941827110775},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.83515346168862},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":159.63030265054203},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6043941827110775},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.736700294504669},{"$f":"E139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6043941827110775},{"$f":"D139*VLOOKUP($C139,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F139*'Daily efficiency'!AR140","v":291.14722906541169},{"$f":"G139*'Daily efficiency'!AS140","v":2735.7019603299491},{"$f":"H139*'Daily efficiency'!AT140","v":31.976999812867835},{"$f":"I139*'Daily efficiency'!AU140","v":415.74825490318966},{"$f":"J139*'Daily efficiency'!AV140","v":76.308749553434524},{"$f":"K139*'Daily efficiency'!AW140","v":0},0.10824708869065168,{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A139,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A139,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W139*$L139),0)-IFERROR(VLOOKUP($A139,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A139,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F139:$K139),0)","v":37.717681388708066},{"$f":"IFERROR(($T139*$M139),0)-IFERROR(VLOOKUP($A139,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A139,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F139:$K139),0)","v":370.2062822458272},4.2229379562664633,56.371940998194972,10.077465577454049,0,{"$f":"(X139+AD139)-(VLOOKUP($A139,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F139)","v":25.658397434553848},{"$f":"(Y139+AE139)-(VLOOKUP($A139,Assumptions!$A$43:$R$98,7,FALSE)*I139)","v":359.46087031176518},{"$f":"(Z139+AF139)-VLOOKUP($A139,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A139,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H139)","v":-9.2357703462514014},{"$f":"(AA139+AG139)-VLOOKUP($A139,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A139,Assumptions!$A$43:$R$98,7,FALSE)*K139)","v":-93.887323235195666},{"$f":"(AB139+AH139)-(VLOOKUP($A139,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J139)","v":8.570055083184771},0,null,12.314954858256332,22.518335450298952,4.2229379562664633,-52.933928902370084,10.077465577454049,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B139","v":2033},{"$f":"'Gas Use Per Customer'!C139","v":6},{"$f":"'Daily efficiency'!CO141","v":62},{"$f":"'Gas Use Per Customer'!S139","v":126.61911019335462},{"$f":"'Gas Use Per Customer'!U139","v":16.729379024475517},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.383503219580414},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.95719917401915},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6729379024475517},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.661911019335463},{"$f":"E140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6729379024475517},{"$f":"D140*VLOOKUP($C140,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F140*'Daily efficiency'!AR141","v":194.03222805204342},{"$f":"G140*'Daily efficiency'!AS141","v":1996.3676748213975},{"$f":"H140*'Daily efficiency'!AT141","v":16.432392714936256},{"$f":"I140*'Daily efficiency'!AU141","v":237.43615543457858},{"$f":"J140*'Daily efficiency'!AV141","v":44.115372487541919},{"$f":"K140*'Daily efficiency'!AW141","v":0},0.10824708869065168,{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A140,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A140,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W140*$L140),0)-IFERROR(VLOOKUP($A140,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A140,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F140:$K140),0)","v":24.867888338450367},{"$f":"IFERROR(($T140*$M140),0)-IFERROR(VLOOKUP($A140,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A140,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F140:$K140),0)","v":269.93419914950681},2.1700902309245556,32.194331033603639,5.8259524665446145,0,{"$f":"(X140+AD140)-(VLOOKUP($A140,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F140)","v":17.121582753371328},{"$f":"(Y140+AE140)-(VLOOKUP($A140,Assumptions!$A$43:$R$98,7,FALSE)*I140)","v":262.26324302372996},{"$f":"(Z140+AF140)-VLOOKUP($A140,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A140,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H140)","v":-10.749495775458911},{"$f":"(AA140+AG140)-VLOOKUP($A140,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A140,Assumptions!$A$43:$R$98,7,FALSE)*K140)","v":-118.06493319978699},{"$f":"(AB140+AH140)-(VLOOKUP($A140,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J140)","v":4.8576642684097351},0,null,12.79305012481486,23.01418821493138,2.1700902309245556,-93.244165923686467,5.8259524665446145,0,null,0.51936996336996344]
[{"$f":"'Gas Use Per Customer'!B140","v":2033},{"$f":"'Gas Use Per Customer'!C140","v":7},{"$f":"'Daily efficiency'!CO142","v":65},{"$f":"'Gas Use Per Customer'!S140","v":114.48448762143529},{"$f":"'Gas Use Per Customer'!U140","v":14.539891632140417},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.812897050533396},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.48448762143529},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72699458160702091},{"$f":"D141*VLOOKUP($C141,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F141*'Daily efficiency'!AR142","v":193.06253741319523},{"$f":"G141*'Daily efficiency'!AS142","v":1918.6605177261149},{"$f":"H141*'Daily efficiency'!AT142","v":0},{"$f":"I141*'Daily efficiency'!AU142","v":0},{"$f":"J141*'Daily efficiency'!AV142","v":10.650470620542849},{"$f":"K141*'Daily efficiency'!AW142","v":0},0.10824708869065168,{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A141,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A141,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W141*$L141),0)-IFERROR(VLOOKUP($A141,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A141,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F141:$K141),0)","v":24.730573431732591},{"$f":"IFERROR(($T141*$M141),0)-IFERROR(VLOOKUP($A141,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A141,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F141:$K141),0)","v":259.388511127833},0,0,1.4065195890420079,0,{"$f":"(X141+AD141)-(VLOOKUP($A141,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F141)","v":16.735736817345529},{"$f":"(Y141+AE141)-(VLOOKUP($A141,Assumptions!$A$43:$R$98,7,FALSE)*I141)","v":259.388511127833},{"$f":"(Z141+AF141)-VLOOKUP($A141,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A141,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H141)","v":-11.951297808248587},{"$f":"(AA141+AG141)-VLOOKUP($A141,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A141,Assumptions!$A$43:$R$98,7,FALSE)*K141)","v":-150.25926423339064},{"$f":"(AB141+AH141)-(VLOOKUP($A141,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J141)","v":0.9857387146005836},0,null,12.116022262469022,22.657088005280713,0,0,1.4065195890420079,0,null,0.47817841880341905]
[{"$f":"'Gas Use Per Customer'!B141","v":2033},{"$f":"'Gas Use Per Customer'!C141","v":8},{"$f":"'Daily efficiency'!CO143","v":65},{"$f":"'Gas Use Per Customer'!S141","v":114.65738825152026},{"$f":"'Gas Use Per Customer'!U141","v":14.523870128297736},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.797676621882848},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.65738825152026},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72619350641488678},{"$f":"D142*VLOOKUP($C142,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F142*'Daily efficiency'!AR143","v":195.55235225421035},{"$f":"G142*'Daily efficiency'!AS143","v":1942.5588178930427},{"$f":"H142*'Daily efficiency'!AT143","v":0},{"$f":"I142*'Daily efficiency'!AU143","v":0},{"$f":"J142*'Daily efficiency'!AV143","v":10.981919864751573},{"$f":"K142*'Daily efficiency'!AW143","v":0},0.10824708869065168,{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A142,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A142,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W142*$L142),0)-IFERROR(VLOOKUP($A142,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A142,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F142:$K142),0)","v":25.059495178902388},{"$f":"IFERROR(($T142*$M142),0)-IFERROR(VLOOKUP($A142,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A142,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F142:$K142),0)","v":262.62903064430412},0,0,1.4502913500619896,0,{"$f":"(X142+AD142)-(VLOOKUP($A142,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F142)","v":17.073468073470391},{"$f":"(Y142+AE142)-(VLOOKUP($A142,Assumptions!$A$43:$R$98,7,FALSE)*I142)","v":262.62903064430412},{"$f":"(Z142+AF142)-VLOOKUP($A142,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A142,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H142)","v":-11.951297808248587},{"$f":"(AA142+AG142)-VLOOKUP($A142,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A142,Assumptions!$A$43:$R$98,7,FALSE)*K142)","v":-150.25926423339064},{"$f":"(AB142+AH142)-(VLOOKUP($A142,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J142)","v":1.0299741339866213},0,null,12.374161637034021,22.905547967670707,0,0,1.4502913500619896,0,null,0.48533560301705464]
[{"$f":"'Gas Use Per Customer'!B142","v":2033},{"$f":"'Gas Use Per Customer'!C142","v":9},{"$f":"'Daily efficiency'!CO144","v":60},{"$f":"'Gas Use Per Customer'!S142","v":149.45785020369789},{"$f":"'Gas Use Per Customer'!U142","v":19.143314768192866},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.314651814554294},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.5120651833281},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9143314768192867},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.94578502036979},{"$f":"E143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9143314768192867},{"$f":"D143*VLOOKUP($C143,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F143*'Daily efficiency'!AR144","v":215.34211703352926},{"$f":"G143*'Daily efficiency'!AS144","v":2313.7701388141559},{"$f":"H143*'Daily efficiency'!AT144","v":22.720866050015026},{"$f":"I143*'Daily efficiency'!AU144","v":338.65156084821905},{"$f":"J143*'Daily efficiency'!AV144","v":55.155080399624993},{"$f":"K143*'Daily efficiency'!AW144","v":0},0.10824708869065168,{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A143,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A143,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W143*$L143),0)-IFERROR(VLOOKUP($A143,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A143,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F143:$K143),0)","v":27.694596477353485},{"$f":"IFERROR(($T143*$M143),0)-IFERROR(VLOOKUP($A143,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A143,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F143:$K143),0)","v":312.98377142740105},3.0005569066314925,45.918282474878467,7.2838754061842019,0,{"$f":"(X143+AD143)-(VLOOKUP($A143,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F143)","v":18.830551620169821},{"$f":"(Y143+AE143)-(VLOOKUP($A143,Assumptions!$A$43:$R$98,7,FALSE)*I143)","v":303.92917761597124},{"$f":"(Z143+AF143)-VLOOKUP($A143,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A143,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H143)","v":-10.058746508765051},{"$f":"(AA143+AG143)-VLOOKUP($A143,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A143,Assumptions!$A$43:$R$98,7,FALSE)*K143)","v":-104.34098175851217},{"$f":"(AB143+AH143)-(VLOOKUP($A143,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J143)","v":6.1758697990362439},0,null,12.29577521460474,22.594938022975303,3.0005569066314925,-69.812981798081921,7.2838754061842019,0,null,0.52276434676434647]
[{"$f":"'Gas Use Per Customer'!B143","v":2033},{"$f":"'Gas Use Per Customer'!C143","v":10},{"$f":"'Daily efficiency'!CO145","v":48},{"$f":"'Gas Use Per Customer'!S143","v":340.03758221108677},{"$f":"'Gas Use Per Customer'!U143","v":53.185436846127217},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.955631053838164},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.01127466332603},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":31.911262107676329},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":238.02630754776072},{"$f":"E144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3185436846127221},{"$f":"D144*VLOOKUP($C144,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F144*'Daily efficiency'!AR145","v":241.26922554514965},{"$f":"G144*'Daily efficiency'!AS145","v":1792.4735825072401},{"$f":"H144*'Daily efficiency'!AT145","v":483.47111088340995},{"$f":"I144*'Daily efficiency'!AU145","v":5579.3366489195141},{"$f":"J144*'Daily efficiency'!AV145","v":155.83332995915268},{"$f":"K144*'Daily efficiency'!AW145","v":0},{"$f":"R132*1.03","v":0.10824708869065168},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,{"$f":"U132*1.03","v":9.4127903209262342E-2},{"$f":"VLOOKUP($A144,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A144,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W144*$L144),0)-IFERROR(VLOOKUP($A144,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A144,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F144:$K144),0)","v":31.159067159919466},{"$f":"IFERROR(($T144*$M144),0)-IFERROR(VLOOKUP($A144,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A144,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F144:$K144),0)","v":242.34086684707489},63.848031924692258,{"$f":"IFERROR((T144*O144),0)","v":756.5107794744581},20.579619344748114,0,{"$f":"(X144+AD144)-(VLOOKUP($A144,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F144)","v":21.924026683747186},{"$f":"(Y144+AE144)-(VLOOKUP($A144,Assumptions!$A$43:$R$98,7,FALSE)*I144)","v":98.137566161158929},{"$f":"(Z144+AF144)-VLOOKUP($A144,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A144,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H144)","v":33.426653164099108},{"$f":"(AA144+AG144)-VLOOKUP($A144,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A144,Assumptions!$A$43:$R$98,7,FALSE)*K144)","v":606.25151524106741},{"$f":"(AB144+AH144)-(VLOOKUP($A144,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J144)","v":17.501272519357354},0,null,13.740620229792359,9.6202666308256859,10.474876565931327,25.469937398386989,20.579619344748114,0,null,0.56507402275144192]
[{"$f":"'Gas Use Per Customer'!B144","v":2033},{"$f":"'Gas Use Per Customer'!C144","v":11},{"$f":"'Daily efficiency'!CO146","v":37},{"$f":"'Gas Use Per Customer'!S144","v":534.72682896301399},{"$f":"'Gas Use Per Customer'!U144","v":91.697021888640236},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.50910656659207},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":160.41804868890418},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.01821313318414},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":374.30878027410978},{"$f":"E145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.169702188864024},{"$f":"D145*VLOOKUP($C145,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F145*'Daily efficiency'!AR146","v":464.39595504809535},{"$f":"G145*'Daily efficiency'!AS146","v":2907.931073686806},{"$f":"H145*'Daily efficiency'!AT146","v":954.26816011895892},{"$f":"I145*'Daily efficiency'!AU146","v":8737.2403187516975},{"$f":"J145*'Daily efficiency'!AV146","v":277.62801660483962},{"$f":"K145*'Daily efficiency'!AW146","v":0},0.10824708869065168,{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A145,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A145,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W145*$L145),0)-IFERROR(VLOOKUP($A145,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A145,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F145:$K145),0)","v":60.636883918979464},{"$f":"IFERROR(($T145*$M145),0)-IFERROR(VLOOKUP($A145,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A145,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F145:$K145),0)","v":393.59876666669732},126.0223053258824,1184.6957622237326,36.664036523269026,0,{"$f":"(X145+AD145)-(VLOOKUP($A145,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F145)","v":44.714748859037563},{"$f":"(Y145+AE145)-(VLOOKUP($A145,Assumptions!$A$43:$R$98,7,FALSE)*I145)","v":166.83155699423145},{"$f":"(Z145+AF145)-VLOOKUP($A145,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A145,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H145)","v":82.226737397750014},{"$f":"(AA145+AG145)-VLOOKUP($A145,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A145,Assumptions!$A$43:$R$98,7,FALSE)*K145)","v":1034.4364979903419},{"$f":"(AB145+AH145)-(VLOOKUP($A145,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J145)","v":31.356658169955058},0,null,16.254526024244118,10.399799670781739,14.945366764038925,27.635913248757202,36.664036523269026,0,null,0.63136106516434354]
[{"$f":"'Gas Use Per Customer'!B145","v":2033},{"$f":"'Gas Use Per Customer'!C145","v":12},{"$f":"'Daily efficiency'!CO147","v":30},{"$f":"'Gas Use Per Customer'!S145","v":722.50653716847216},{"$f":"'Gas Use Per Customer'!U145","v":119.05923242842341},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.811846485684683},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.50130743369445},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.294424321317564},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":578.0052297347778},{"$f":"E146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9529616214211707},{"$f":"D146*VLOOKUP($C146,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F146*'Daily efficiency'!AR147","v":418.61226121833653},{"$f":"G146*'Daily efficiency'!AS147","v":2640.9402316025407},{"$f":"H146*'Daily efficiency'!AT147","v":2163.4742622051704},{"$f":"I146*'Daily efficiency'!AU147","v":13493.811768108269},{"$f":"J146*'Daily efficiency'!AV147","v":180.04828439498343},{"$f":"K146*'Daily efficiency'!AW147","v":0},0.10824708869065168,{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13559152764530938,9.4127903209262342E-2,{"$f":"VLOOKUP($A146,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.14470634063019527},0.13206173127496204,{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A146,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W146*$L146),0)-IFERROR(VLOOKUP($A146,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A146,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F146:$K146),0)","v":54.595487395827078},{"$f":"IFERROR(($T146*$M146),0)-IFERROR(VLOOKUP($A146,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A146,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F146:$K146),0)","v":357.40194786935257},285.71215663563595,1829.6465513960534,23.777488150288242,0,{"$f":"(X146+AD146)-(VLOOKUP($A146,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F146)","v":40.813308216220115},{"$f":"(Y146+AE146)-(VLOOKUP($A146,Assumptions!$A$43:$R$98,7,FALSE)*I146)","v":7.2294698765508656},{"$f":"(Z146+AF146)-VLOOKUP($A146,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A146,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H146)","v":222.07768690386126},{"$f":"(AA146+AG146)-VLOOKUP($A146,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A146,Assumptions!$A$43:$R$98,7,FALSE)*K146)","v":1679.3872871626627},{"$f":"(AB146+AH146)-(VLOOKUP($A146,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J146)","v":20.3319433553865},0,null,17.139917410754535,0.5003048072674473,24.870274778270105,29.054880488421578,23.777488150288242,0,null,0.79179758369605036]
[{"$f":"'Gas Use Per Customer'!B146","v":2034},{"$f":"'Gas Use Per Customer'!C146","v":1},{"$f":"'Daily efficiency'!CO148","v":30},{"$f":"'Gas Use Per Customer'!S146","v":738.42753984063745},{"$f":"'Gas Use Per Customer'!U146","v":123.1895988065061},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.63791976130122},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.6855079681275},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.39219910487958},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":590.74203187250998},{"$f":"E147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1594799403253049},{"$f":"D147*VLOOKUP($C147,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F147*'Daily efficiency'!AR148","v":426.25947655599782},{"$f":"G147*'Daily efficiency'!AS148","v":2656.2920175732711},{"$f":"H147*'Daily efficiency'!AT148","v":2253.0647494201285},{"$f":"I147*'Daily efficiency'!AU148","v":13846.993227091642},{"$f":"J147*'Daily efficiency'!AV148","v":180.47276225153132},{"$f":"K147*'Daily efficiency'!AW148","v":0},0.11149450135137123,{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A147,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A147,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W147*$L147),0)-IFERROR(VLOOKUP($A147,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A147,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F147:$K147),0)","v":57.171884343858238},{"$f":"IFERROR(($T147*$M147),0)-IFERROR(VLOOKUP($A147,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A147,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F147:$K147),0)","v":369.60393262167997},305.90170795368851,1930.3687435563779,24.50303579871462,0,{"$f":"(X147+AD147)-(VLOOKUP($A147,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F147)","v":42.597851292013594},{"$f":"(Y147+AE147)-(VLOOKUP($A147,Assumptions!$A$43:$R$98,7,FALSE)*I147)","v":3.8415735549214673},{"$f":"(Z147+AF147)-VLOOKUP($A147,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A147,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H147)","v":239.03485764924102},{"$f":"(AA147+AG147)-VLOOKUP($A147,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A147,Assumptions!$A$43:$R$98,7,FALSE)*K147)","v":1776.8037755098526},{"$f":"(AB147+AH147)-(VLOOKUP($A147,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J147)","v":20.859527535753458},0,null,17.289548673229319,0.26011851858548846,25.871757568828851,30.077490336650204,24.50303579871462,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B147","v":2034},{"$f":"'Gas Use Per Customer'!C147","v":2},{"$f":"'Daily efficiency'!CO149","v":30},{"$f":"'Gas Use Per Customer'!S147","v":686.91571357533553},{"$f":"'Gas Use Per Customer'!U147","v":113.30290734539437},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.660581469078878},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.38314271506712},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.97718050904578},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":549.53257086026849},{"$f":"E148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6651453672697194},{"$f":"D148*VLOOKUP($C148,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F148*'Daily efficiency'!AR149","v":426.83131766853876},{"$f":"G148*'Daily efficiency'!AS149","v":2824.9082456301376},{"$f":"H148*'Daily efficiency'!AT149","v":1942.911943690809},{"$f":"I148*'Daily efficiency'!AU149","v":12421.006194501671},{"$f":"J148*'Daily efficiency'!AV149","v":207.48594907625341},{"$f":"K148*'Daily efficiency'!AW149","v":0},0.11149450135137123,{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A148,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A148,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W148*$L148),0)-IFERROR(VLOOKUP($A148,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A148,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F148:$K148),0)","v":57.24843632095039},{"$f":"IFERROR(($T148*$M148),0)-IFERROR(VLOOKUP($A148,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A148,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F148:$K148),0)","v":393.1091391218514},263.79183382617146,1731.5760705706809,28.170653424475844,0,{"$f":"(X148+AD148)-(VLOOKUP($A148,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F148)","v":43.844055330023266},{"$f":"(Y148+AE148)-(VLOOKUP($A148,Assumptions!$A$43:$R$98,7,FALSE)*I148)","v":52.861926874644041},{"$f":"(Z148+AF148)-VLOOKUP($A148,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A148,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H148)","v":201.31117875016469},{"$f":"(AA148+AG148)-VLOOKUP($A148,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A148,Assumptions!$A$43:$R$98,7,FALSE)*K148)","v":1578.0111025241556},{"$f":"(AB148+AH148)-(VLOOKUP($A148,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J148)","v":24.819558176744064},0,null,19.348159882768211,3.847773884768364,23.690028022138865,28.715515443495008,28.170653424475844,0,null,0.77632642773813798]
[{"$f":"'Gas Use Per Customer'!B148","v":2034},{"$f":"'Gas Use Per Customer'!C148","v":3},{"$f":"'Daily efficiency'!CO150","v":39},{"$f":"'Gas Use Per Customer'!S148","v":522.29822161422703},{"$f":"'Gas Use Per Customer'!U148","v":82.85737731050861},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.857213193152582},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":156.68946648426811},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.714426386305163},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":365.60875512995892},{"$f":"E149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2857377310508618},{"$f":"D149*VLOOKUP($C149,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F149*'Daily efficiency'!AR150","v":405.87083676444905},{"$f":"G149*'Daily efficiency'!AS150","v":2794.2094600466717},{"$f":"H149*'Daily efficiency'!AT150","v":871.05380610204304},{"$f":"I149*'Daily efficiency'!AU150","v":8569.8692202462407},{"$f":"J149*'Daily efficiency'!AV150","v":242.77211551979011},{"$f":"K149*'Daily efficiency'!AW150","v":0},0.11149450135137123,{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A149,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A149,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W149*$L149),0)-IFERROR(VLOOKUP($A149,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A149,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F149:$K149),0)","v":54.397682923434175},{"$f":"IFERROR(($T149*$M149),0)-IFERROR(VLOOKUP($A149,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A149,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F149:$K149),0)","v":388.82459139333173},118.26417641781224,1194.7003517531025,32.961504901333797,0,{"$f":"(X149+AD149)-(VLOOKUP($A149,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F149)","v":39.693931544928112},{"$f":"(Y149+AE149)-(VLOOKUP($A149,Assumptions!$A$43:$R$98,7,FALSE)*I149)","v":162.45518891842121},{"$f":"(Z149+AF149)-VLOOKUP($A149,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A149,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H149)","v":76.642447300770058},{"$f":"(AA149+AG149)-VLOOKUP($A149,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A149,Assumptions!$A$43:$R$98,7,FALSE)*K149)","v":1041.1353837065772},{"$f":"(AB149+AH149)-(VLOOKUP($A149,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J149)","v":28.060254441831777},0,null,15.968777849909017,10.367971285085204,15.416540604375305,28.476762908385393,32.961504901333797,0,null,0.62597665103857447]
[{"$f":"'Gas Use Per Customer'!B149","v":2034},{"$f":"'Gas Use Per Customer'!C149","v":4},{"$f":"'Daily efficiency'!CO151","v":48},{"$f":"'Gas Use Per Customer'!S149","v":299.66988477109936},{"$f":"'Gas Use Per Customer'!U149","v":49.158650599823758},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.747595179947126},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":89.900965431329809},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.495190359894252},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":209.76891933976955},{"$f":"E150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9158650599823766},{"$f":"D150*VLOOKUP($C150,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F150*'Daily efficiency'!AR151","v":224.81522856412798},{"$f":"G150*'Daily efficiency'!AS151","v":1578.9647248884214},{"$f":"H150*'Daily efficiency'!AT151","v":445.38317983695055},{"$f":"I150*'Daily efficiency'!AU151","v":4916.9834693242001},{"$f":"J150*'Daily efficiency'!AV151","v":144.03484625748357},{"$f":"K150*'Daily efficiency'!AW151","v":0},0.11149450135137123,{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A150,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A150,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W150*$L150),0)-IFERROR(VLOOKUP($A150,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A150,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F150:$K150),0)","v":29.800681953210258},{"$f":"IFERROR(($T150*$M150),0)-IFERROR(VLOOKUP($A150,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A150,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F150:$K150),0)","v":219.39605308390142},60.470288499712659,685.46225495341025,19.555809697147417,0,{"$f":"(X150+AD150)-(VLOOKUP($A150,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F150)","v":21.077058300316974},{"$f":"(Y150+AE150)-(VLOOKUP($A150,Assumptions!$A$43:$R$98,7,FALSE)*I150)","v":89.516053596820569},{"$f":"(Z150+AF150)-VLOOKUP($A150,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A150,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H150)","v":30.808814833896029},{"$f":"(AA150+AG150)-VLOOKUP($A150,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A150,Assumptions!$A$43:$R$98,7,FALSE)*K150)","v":531.89728690688503},{"$f":"(AB150+AH150)-(VLOOKUP($A150,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J150)","v":16.647935146182988},0,null,14.291861176781055,9.9571849053386128,10.445369044231686,25.356343951286402,19.555809697147417,0,null,0.56530296370296362]
[{"$f":"'Gas Use Per Customer'!B150","v":2034},{"$f":"'Gas Use Per Customer'!C150","v":5},{"$f":"'Daily efficiency'!CO152","v":57},{"$f":"'Gas Use Per Customer'!S150","v":177.77777777777777},{"$f":"'Gas Use Per Customer'!U150","v":26.11820713938047},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.894565711504377},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":160},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6118207139380472},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.777777777777779},{"$f":"E151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6118207139380472},{"$f":"D151*VLOOKUP($C151,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F151*'Daily efficiency'!AR152","v":291.97744670399095},{"$f":"G151*'Daily efficiency'!AS152","v":2742.0377358490559},{"$f":"H151*'Daily efficiency'!AT152","v":32.068183470561259},{"$f":"I151*'Daily efficiency'!AU152","v":416.71111111111134},{"$f":"J151*'Daily efficiency'!AV152","v":76.526346918384732},{"$f":"K151*'Daily efficiency'!AW152","v":0},0.11149450135137123,{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A151,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A151,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W151*$L151),0)-IFERROR(VLOOKUP($A151,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A151,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F151:$K151),0)","v":38.89449970899544},{"$f":"IFERROR(($T151*$M151),0)-IFERROR(VLOOKUP($A151,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A151,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F151:$K151),0)","v":381.51176363627229},4.3539414910919261,58.092474719184359,10.39008764919663,0,{"$f":"(X151+AD151)-(VLOOKUP($A151,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F151)","v":26.534767465621904},{"$f":"(Y151+AE151)-(VLOOKUP($A151,Assumptions!$A$43:$R$98,7,FALSE)*I151)","v":370.5045192078482},{"$f":"(Z151+AF151)-VLOOKUP($A151,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A151,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H151)","v":-9.4052513993598232},{"$f":"(AA151+AG151)-VLOOKUP($A151,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A151,Assumptions!$A$43:$R$98,7,FALSE)*K151)","v":-95.472493327340885},{"$f":"(AB151+AH151)-(VLOOKUP($A151,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J151)","v":8.845121118774939},0,null,12.699362998012482,23.156532450490513,4.3539414910919261,-53.703277496629241,10.39008764919663,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B151","v":2034},{"$f":"'Gas Use Per Customer'!C151","v":6},{"$f":"'Daily efficiency'!CO153","v":62},{"$f":"'Gas Use Per Customer'!S151","v":125.71802379914024},{"$f":"'Gas Use Per Customer'!U151","v":16.579165971126649},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.26333277690132},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.14622141922622},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.657916597112665},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.571802379914025},{"$f":"E152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.657916597112665},{"$f":"D152*VLOOKUP($C152,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F152*'Daily efficiency'!AR153","v":192.29001315087228},{"$f":"G152*'Daily efficiency'!AS153","v":1982.1605006682707},{"$f":"H152*'Daily efficiency'!AT153","v":16.284846300934458},{"$f":"I152*'Daily efficiency'!AU153","v":235.74643822814778},{"$f":"J152*'Daily efficiency'!AV153","v":43.719260665860958},{"$f":"K152*'Daily efficiency'!AW153","v":0},0.11149450135137123,{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A152,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A152,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W152*$L152),0)-IFERROR(VLOOKUP($A152,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A152,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F152:$K152),0)","v":25.333867557660582},{"$f":"IFERROR(($T152*$M152),0)-IFERROR(VLOOKUP($A152,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A152,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F152:$K152),0)","v":275.55357346741533},2.2110160387096118,32.864720036838158,5.9358243084675646,0,{"$f":"(X152+AD152)-(VLOOKUP($A152,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F152)","v":17.488227497910451},{"$f":"(Y152+AE152)-(VLOOKUP($A152,Assumptions!$A$43:$R$98,7,FALSE)*I152)","v":267.76964774670273},{"$f":"(Z152+AF152)-VLOOKUP($A152,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A152,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H152)","v":-10.983915328789212},{"$f":"(AA152+AG152)-VLOOKUP($A152,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A152,Assumptions!$A$43:$R$98,7,FALSE)*K152)","v":-120.7002480096871},{"$f":"(AB152+AH152)-(VLOOKUP($A152,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J152)","v":4.9551193009987982},0,null,13.18539449478865,23.665805573353623,2.2110160387096118,-96.008706120396823,5.9358243084675646,0,null,0.51936996336996333]
[{"$f":"'Gas Use Per Customer'!B152","v":2034},{"$f":"'Gas Use Per Customer'!C152","v":7},{"$f":"'Daily efficiency'!CO154","v":65},{"$f":"'Gas Use Per Customer'!S152","v":114.48985959438377},{"$f":"'Gas Use Per Customer'!U152","v":14.540359946605092},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.813341949274836},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.48985959438377},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72701799733025463},{"$f":"D153*VLOOKUP($C153,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F153*'Daily efficiency'!AR154","v":193.06875575244732},{"$f":"G153*'Daily efficiency'!AS154","v":1918.7505473241215},{"$f":"H153*'Daily efficiency'!AT154","v":0},{"$f":"I153*'Daily efficiency'!AU154","v":0},{"$f":"J153*'Daily efficiency'!AV154","v":10.650813660888224},{"$f":"K153*'Daily efficiency'!AW154","v":0},0.11149450135137123,{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A153,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A153,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W153*$L153),0)-IFERROR(VLOOKUP($A153,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A153,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F153:$K153),0)","v":25.430772798319406},{"$f":"IFERROR(($T153*$M153),0)-IFERROR(VLOOKUP($A153,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A153,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F153:$K153),0)","v":266.70495199492228},0,0,1.446075657967985,0,{"$f":"(X153+AD153)-(VLOOKUP($A153,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F153)","v":17.259786608106594},{"$f":"(Y153+AE153)-(VLOOKUP($A153,Assumptions!$A$43:$R$98,7,FALSE)*I153)","v":266.70495199492228},{"$f":"(Z153+AF153)-VLOOKUP($A153,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A153,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H153)","v":-12.214226360030057},{"$f":"(AA153+AG153)-VLOOKUP($A153,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A153,Assumptions!$A$43:$R$98,7,FALSE)*K153)","v":-153.56496804652525},{"$f":"(AB153+AH153)-(VLOOKUP($A153,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J153)","v":1.0160237532199421},0,null,12.495011468975246,23.295071977536541,0,0,1.446075657967985,0,null,0.47817841880341905]
[{"$f":"'Gas Use Per Customer'!B153","v":2034},{"$f":"'Gas Use Per Customer'!C153","v":8},{"$f":"'Daily efficiency'!CO155","v":65},{"$f":"'Gas Use Per Customer'!S153","v":114.64419475655431},{"$f":"'Gas Use Per Customer'!U153","v":14.522363513429507},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.796245337758032},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.64419475655431},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72611817567147541},{"$f":"D154*VLOOKUP($C154,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F154*'Daily efficiency'!AR155","v":195.53206688406996},{"$f":"G154*'Daily efficiency'!AS155","v":1942.3352898642277},{"$f":"H154*'Daily efficiency'!AT155","v":0},{"$f":"I154*'Daily efficiency'!AU155","v":0},{"$f":"J154*'Daily efficiency'!AV155","v":10.980780669509274},{"$f":"K154*'Daily efficiency'!AW155","v":0},0.11149450135137123,{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A154,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A154,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W154*$L154),0)-IFERROR(VLOOKUP($A154,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A154,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F154:$K154),0)","v":25.765319865497965},{"$f":"IFERROR(($T154*$M154),0)-IFERROR(VLOOKUP($A154,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A154,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F154:$K154),0)","v":269.992931749175},0,0,1.4908757337454464,0,{"$f":"(X154+AD154)-(VLOOKUP($A154,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F154)","v":17.604446809175286},{"$f":"(Y154+AE154)-(VLOOKUP($A154,Assumptions!$A$43:$R$98,7,FALSE)*I154)","v":269.992931749175},{"$f":"(Z154+AF154)-VLOOKUP($A154,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A154,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H154)","v":-12.214226360030057},{"$f":"(AA154+AG154)-VLOOKUP($A154,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A154,Assumptions!$A$43:$R$98,7,FALSE)*K154)","v":-153.56496804652525},{"$f":"(AB154+AH154)-(VLOOKUP($A154,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J154)","v":1.0613560992021476},0,null,12.760317302414766,23.550510544602979,0,0,1.4908757337454464,0,null,0.48533560301705464]
[{"$f":"'Gas Use Per Customer'!B154","v":2034},{"$f":"'Gas Use Per Customer'!C154","v":9},{"$f":"'Daily efficiency'!CO156","v":61},{"$f":"'Gas Use Per Customer'!S154","v":148.16848673946959},{"$f":"'Gas Use Per Customer'!U154","v":18.973506481484765},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.178805185187812},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.35163806552262},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8973506481484765},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.816848673946959},{"$f":"E155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8973506481484765},{"$f":"D155*VLOOKUP($C155,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F155*'Daily efficiency'!AR156","v":213.43195275987296},{"$f":"G155*'Daily efficiency'!AS156","v":2293.8093894955791},{"$f":"H155*'Daily efficiency'!AT156","v":22.519323559427772},{"$f":"I155*'Daily efficiency'!AU156","v":335.73003515340622},{"$f":"J155*'Daily efficiency'!AV156","v":54.665834424237829},{"$f":"K155*'Daily efficiency'!AW156","v":0},0.11149450135137123,{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A155,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A155,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W155*$L155),0)-IFERROR(VLOOKUP($A155,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A155,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F155:$K155),0)","v":28.217096940527835},{"$f":"IFERROR(($T155*$M155),0)-IFERROR(VLOOKUP($A155,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A155,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F155:$K155),0)","v":319.01239077821498},3.0574796132972373,46.803140256127627,7.4220557227180137,0,{"$f":"(X155+AD155)-(VLOOKUP($A155,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F155)","v":19.238400256731396},{"$f":"(Y155+AE155)-(VLOOKUP($A155,Assumptions!$A$43:$R$98,7,FALSE)*I155)","v":309.83842780872783},{"$f":"(Z155+AF155)-VLOOKUP($A155,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A155,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H155)","v":-10.279083832207375},{"$f":"(AA155+AG155)-VLOOKUP($A155,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A155,Assumptions!$A$43:$R$98,7,FALSE)*K155)","v":-106.76182779039763},{"$f":"(AB155+AH155)-(VLOOKUP($A155,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J155)","v":6.2997186372434584},0,null,12.674515564311431,23.234692299504264,3.0574796132972373,-72.054341742803317,7.4220557227180137,0,null,0.52276434676434647]
[{"$f":"'Gas Use Per Customer'!B155","v":2034},{"$f":"'Gas Use Per Customer'!C155","v":10},{"$f":"'Daily efficiency'!CO157","v":49},{"$f":"'Gas Use Per Customer'!S155","v":337.70502026816337},{"$f":"'Gas Use Per Customer'!U155","v":52.786040956751059},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.228832765400853},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":303.93451824134706},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.2786040956751066},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":33.770502026816338},{"$f":"E156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2786040956751066},{"$f":"D156*VLOOKUP($C156,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F156*'Daily efficiency'!AR157","v":642.01409903459671},{"$f":"G156*'Daily efficiency'!AS157","v":5327.3547904884817},{"$f":"H156*'Daily efficiency'!AT157","v":78.474298866487871},{"$f":"I156*'Daily efficiency'!AU157","v":791.58056750857531},{"$f":"J156*'Daily efficiency'!AV157","v":154.66310000328053},{"$f":"K156*'Daily efficiency'!AW157","v":0},0.11149450135137123,{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A156,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A156,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W156*$L156),0)-IFERROR(VLOOKUP($A156,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A156,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F156:$K156),0)","v":86.44808374636132},{"$f":"IFERROR(($T156*$M156),0)-IFERROR(VLOOKUP($A156,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A156,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F156:$K156),0)","v":741.95186233414847},10.654563771371915,110.35192698264329,20.998822364333854,0,{"$f":"(X156+AD156)-(VLOOKUP($A156,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F156)","v":61.468523360323751},{"$f":"(Y156+AE156)-(VLOOKUP($A156,Assumptions!$A$43:$R$98,7,FALSE)*I156)","v":721.04260275591207},{"$f":"(Z156+AF156)-VLOOKUP($A156,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A156,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H156)","v":-4.6821076369128383},{"$f":"(AA156+AG156)-VLOOKUP($A156,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A156,Assumptions!$A$43:$R$98,7,FALSE)*K156)","v":-43.21304106388196},{"$f":"(AB156+AH156)-(VLOOKUP($A156,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J156)","v":17.876377316079157},0,null,14.556055504021996,23.723616749031102,10.654563771371915,-12.796090810129956,20.998822364333854,0,null,0.56584375839214529]
[{"$f":"'Gas Use Per Customer'!B156","v":2034},{"$f":"'Gas Use Per Customer'!C156","v":11},{"$f":"'Daily efficiency'!CO158","v":37},{"$f":"'Gas Use Per Customer'!S156","v":533.24610591900307},{"$f":"'Gas Use Per Customer'!U156","v":91.425840233876599},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.427752070162978},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":159.97383177570092},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.855504140325955},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":373.27227414330213},{"$f":"E157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.142584023387661},{"$f":"D157*VLOOKUP($C157,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F157*'Daily efficiency'!AR158","v":470.93133678183284},{"$f":"G157*'Daily efficiency'!AS158","v":2947.833853910955},{"$f":"H157*'Daily efficiency'!AT158","v":942.52804294241707},{"$f":"I157*'Daily efficiency'!AU158","v":8676.5895883696776},{"$f":"J157*'Daily efficiency'!AV158","v":285.73622601094229},{"$f":"K157*'Daily efficiency'!AW158","v":0},0.11149450135137123,{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A157,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A157,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W157*$L157),0)-IFERROR(VLOOKUP($A157,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A157,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F157:$K157),0)","v":63.231667315363815},{"$f":"IFERROR(($T157*$M157),0)-IFERROR(VLOOKUP($A157,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A157,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F157:$K157),0)","v":410.24154849313999},127.96833211497274,1209.5779255012615,38.794801429246277,0,{"$f":"(X157+AD157)-(VLOOKUP($A157,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F157)","v":47.007368791743481},{"$f":"(Y157+AE157)-(VLOOKUP($A157,Assumptions!$A$43:$R$98,7,FALSE)*I157)","v":179.1272207516314},{"$f":"(Z157+AF157)-VLOOKUP($A157,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A157,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H157)","v":83.305508707702018},{"$f":"(AA157+AG157)-VLOOKUP($A157,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A157,Assumptions!$A$43:$R$98,7,FALSE)*K157)","v":1056.0129574547361},{"$f":"(AB157+AH157)-(VLOOKUP($A157,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J157)","v":33.386701921372833},0,null,17.138615177610564,11.197282628247939,15.186353678310576,28.290688342132924,38.794801429246277,0,null,0.63431764956355097]
[{"$f":"'Gas Use Per Customer'!B157","v":2034},{"$f":"'Gas Use Per Customer'!C157","v":12},{"$f":"'Daily efficiency'!CO159","v":30},{"$f":"'Gas Use Per Customer'!S157","v":716.5323580461195},{"$f":"'Gas Use Per Customer'!U157","v":118.03241923208589},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.606483846417177},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.30647160922391},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":88.524314424064414},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":573.22588643689562},{"$f":"E158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9016209616042943},{"$f":"D158*VLOOKUP($C158,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F158*'Daily efficiency'!AR159","v":428.17665224287134},{"$f":"G158*'Daily efficiency'!AS159","v":2702.2492592056133},{"$f":"H158*'Daily efficiency'!AT159","v":2116.9608691742164},{"$f":"I158*'Daily efficiency'!AU159","v":13273.877502539539},{"$f":"J158*'Daily efficiency'!AV159","v":189.65144522419979},{"$f":"K158*'Daily efficiency'!AW159","v":0},0.11149450135137123,{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13940706923865692,9.6951740305540213E-2,{"$f":"VLOOKUP($A158,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.1487112585344188},0.13577137897719915,{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A158,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W158*$L158),0)-IFERROR(VLOOKUP($A158,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A158,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F158:$K158),0)","v":57.431722418705363},{"$f":"IFERROR(($T158*$M158),0)-IFERROR(VLOOKUP($A158,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A158,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F158:$K158),0)","v":376.01023747603637},287.42269644855344,1850.47236006198,25.749238243108355,0,{"$f":"(X158+AD158)-(VLOOKUP($A158,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F158)","v":43.467813162214199},{"$f":"(Y158+AE158)-(VLOOKUP($A158,Assumptions!$A$43:$R$98,7,FALSE)*I158)","v":21.093131211044636},{"$f":"(Z158+AF158)-VLOOKUP($A158,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A158,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H158)","v":222.84381037668152},{"$f":"(AA158+AG158)-VLOOKUP($A158,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A158,Assumptions!$A$43:$R$98,7,FALSE)*K158)","v":1696.9073920154547},{"$f":"(AB158+AH158)-(VLOOKUP($A158,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J158)","v":22.258260928985564},0,null,18.413505986327323,1.4718896484007062,25.1731755085023,29.602769731200215,25.749238243108355,0,null,0.79077856745757324]
[{"$f":"'Gas Use Per Customer'!B158","v":2035},{"$f":"'Gas Use Per Customer'!C158","v":1},{"$f":"'Daily efficiency'!CO160","v":30},{"$f":"'Gas Use Per Customer'!S158","v":740.04958165478774},{"$f":"'Gas Use Per Customer'!U158","v":123.47149399030224},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.694298798060448},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.00991633095757},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.603620492726677},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":592.03966532383026},{"$f":"E159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.173574699515112},{"$f":"D159*VLOOKUP($C159,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F159*'Daily efficiency'!AR160","v":427.23488758625319},{"$f":"G159*'Daily efficiency'!AS160","v":2662.1268713546287},{"$f":"H159*'Daily efficiency'!AT160","v":2258.2204452564301},{"$f":"I159*'Daily efficiency'!AU160","v":13877.409755190589},{"$f":"J159*'Daily efficiency'!AV160","v":180.88573869579267},{"$f":"K159*'Daily efficiency'!AW160","v":0},0.11483933639191238,{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A159,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A159,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W159*$L159),0)-IFERROR(VLOOKUP($A159,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A159,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F159:$K159),0)","v":59.027913129019758},{"$f":"IFERROR(($T159*$M159),0)-IFERROR(VLOOKUP($A159,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A159,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F159:$K159),0)","v":381.52816051427874},315.79351159197154,1992.6089257249976,25.295379261861939,0,{"$f":"(X159+AD159)-(VLOOKUP($A159,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F159)","v":44.099167844118071},{"$f":"(Y159+AE159)-(VLOOKUP($A159,Assumptions!$A$43:$R$98,7,FALSE)*I159)","v":6.8979143969708048},{"$f":"(Z159+AF159)-VLOOKUP($A159,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A159,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H159)","v":247.32777743363951},{"$f":"(AA159+AG159)-VLOOKUP($A159,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A159,Assumptions!$A$43:$R$98,7,FALSE)*K159)","v":1835.6655283814487},{"$f":"(AB159+AH159)-(VLOOKUP($A159,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J159)","v":21.563192940636515},0,null,17.858036061174463,0.46604407109769075,26.708218978659183,31.005786198081633,25.295379261861939,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B159","v":2035},{"$f":"'Gas Use Per Customer'!C159","v":2},{"$f":"'Daily efficiency'!CO161","v":30},{"$f":"'Gas Use Per Customer'!S159","v":680.41339191781674},{"$f":"'Gas Use Per Customer'!U159","v":112.18720268607694},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.437440537215391},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":136.08267838356335},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.140402014557708},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":544.33071353425339},{"$f":"E160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6093601343038477},{"$f":"D160*VLOOKUP($C160,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F160*'Daily efficiency'!AR161","v":398.68153891020717},{"$f":"G160*'Daily efficiency'!AS161","v":2662.7612080607646},{"$f":"H160*'Daily efficiency'!AT161","v":1852.9109343013781},{"$f":"I160*'Daily efficiency'!AU161","v":12474.310319768729},{"$f":"J160*'Daily efficiency'!AV161","v":187.83343078297449},{"$f":"K160*'Daily efficiency'!AW161","v":0},0.11483933639191238,{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A160,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A160,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W160*$L160),0)-IFERROR(VLOOKUP($A160,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A160,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F160:$K160),0)","v":55.033669237553596},{"$f":"IFERROR(($T160*$M160),0)-IFERROR(VLOOKUP($A160,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A160,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F160:$K160),0)","v":381.6179492278377},259.11431801944752,1791.1427653952157,26.266956720687823,0,{"$f":"(X160+AD160)-(VLOOKUP($A160,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F160)","v":41.469289970727637},{"$f":"(Y160+AE160)-(VLOOKUP($A160,Assumptions!$A$43:$R$98,7,FALSE)*I160)","v":37.176924201234499},{"$f":"(Z160+AF160)-VLOOKUP($A160,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A160,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H160)","v":195.76495642889947},{"$f":"(AA160+AG160)-VLOOKUP($A160,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A160,Assumptions!$A$43:$R$98,7,FALSE)*K160)","v":1634.1993680516669},{"$f":"(AB160+AH160)-(VLOOKUP($A160,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J160)","v":22.875861903981331},0,null,18.482183786490918,2.7319365434921425,23.266463166533104,30.022178198269732,26.266956720687823,0,null,0.74212436711336105]
[{"$f":"'Gas Use Per Customer'!B160","v":2035},{"$f":"'Gas Use Per Customer'!C160","v":3},{"$f":"'Daily efficiency'!CO162","v":39},{"$f":"'Gas Use Per Customer'!S160","v":522.35636453689949},{"$f":"'Gas Use Per Customer'!U160","v":82.86721536758931},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.860164610276794},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":156.70690936106985},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.720329220553587},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":365.64945517582964},{"$f":"E161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2867215367589306},{"$f":"D161*VLOOKUP($C161,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F161*'Daily efficiency'!AR162","v":405.91902777156383},{"$f":"G161*'Daily efficiency'!AS162","v":2794.5205151064879},{"$f":"H161*'Daily efficiency'!AT162","v":871.15723053258819},{"$f":"I161*'Daily efficiency'!AU162","v":8570.8232293214514},{"$f":"J161*'Daily efficiency'!AV162","v":242.80094102703652},{"$f":"K161*'Daily efficiency'!AW162","v":0},0.11483933639191238,{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A161,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A161,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W161*$L161),0)-IFERROR(VLOOKUP($A161,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A161,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F161:$K161),0)","v":56.040896394526428},{"$f":"IFERROR(($T161*$M161),0)-IFERROR(VLOOKUP($A161,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A161,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F161:$K161),0)","v":400.53193316033514},121.82415651957456,1230.6546516124342,33.953709854068876,0,{"$f":"(X161+AD161)-(VLOOKUP($A161,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F161)","v":41.011878229544187},{"$f":"(Y161+AE161)-(VLOOKUP($A161,Assumptions!$A$43:$R$98,7,FALSE)*I161)","v":169.15664969811255},{"$f":"(Z161+AF161)-VLOOKUP($A161,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A161,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H161)","v":79.28318084965936},{"$f":"(AA161+AG161)-VLOOKUP($A161,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A161,Assumptions!$A$43:$R$98,7,FALSE)*K161)","v":1073.7112542688853},{"$f":"(AB161+AH161)-(VLOOKUP($A161,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J161)","v":28.94403713240813},0,null,16.497026014296999,10.794460205220252,15.94582781179272,29.364497582871291,33.953709854068876,0,null,0.62597665103857447]
[{"$f":"'Gas Use Per Customer'!B161","v":2035},{"$f":"'Gas Use Per Customer'!C161","v":4},{"$f":"'Daily efficiency'!CO163","v":49},{"$f":"'Gas Use Per Customer'!S161","v":298.09600595385763},{"$f":"'Gas Use Per Customer'!U161","v":48.866050367439975},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":39.09284029395198},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":268.28640535847188},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8866050367439975},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":29.809600595385763},{"$f":"E162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8866050367439975},{"$f":"D162*VLOOKUP($C162,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F162*'Daily efficiency'!AR163","v":599.24968371639852},{"$f":"G162*'Daily efficiency'!AS163","v":4712.0158075690306},{"$f":"H162*'Daily efficiency'!AT163","v":73.795515840313541},{"$f":"I162*'Daily efficiency'!AU163","v":698.73703795584254},{"$f":"J162*'Daily efficiency'!AV163","v":143.17752757659906},{"$f":"K162*'Daily efficiency'!AW163","v":0},0.11483933639191238,{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A162,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A162,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W162*$L162),0)-IFERROR(VLOOKUP($A162,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A162,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F162:$K162),0)","v":83.061242245504161},{"$f":"IFERROR(($T162*$M162),0)-IFERROR(VLOOKUP($A162,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A162,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F162:$K162),0)","v":675.84305025198148},10.319694490369956,100.32921727663842,20.022196818493629,0,{"$f":"(X162+AD162)-(VLOOKUP($A162,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F162)","v":59.427971263232394},{"$f":"(Y162+AE162)-(VLOOKUP($A162,Assumptions!$A$43:$R$98,7,FALSE)*I162)","v":656.98016206762372},{"$f":"(Z162+AF162)-VLOOKUP($A162,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A162,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H162)","v":-5.1174037223647311},{"$f":"(AA162+AG162)-VLOOKUP($A162,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A162,Assumptions!$A$43:$R$98,7,FALSE)*K162)","v":-56.614180066910393},{"$f":"(AB162+AH162)-(VLOOKUP($A162,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J162)","v":17.068037945709658},0,null,15.201753266422662,24.48801538004869,10.319694490369956,-18.991928417743953,20.022196818493629,0,null,0.57007740037739985]
[{"$f":"'Gas Use Per Customer'!B162","v":2035},{"$f":"'Gas Use Per Customer'!C162","v":5},{"$f":"'Daily efficiency'!CO164","v":57},{"$f":"'Gas Use Per Customer'!S162","v":177.94272936207221},{"$f":"'Gas Use Per Customer'!U162","v":26.148550774611959},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":20.918840619689568},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":160.14845642586499},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6148550774611961},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.794272936207221},{"$f":"E163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6148550774611961},{"$f":"D163*VLOOKUP($C163,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F163*'Daily efficiency'!AR164","v":292.31666053636957},{"$f":"G163*'Daily efficiency'!AS164","v":2744.5819428606255},{"$f":"H163*'Daily efficiency'!AT164","v":32.105439674885481},{"$f":"I163*'Daily efficiency'!AU164","v":417.09775762469746},{"$f":"J163*'Daily efficiency'!AV164","v":76.615253769613005},{"$f":"K163*'Daily efficiency'!AW164","v":0},0.11483933639191238,{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A163,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A163,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W163*$L163),0)-IFERROR(VLOOKUP($A163,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A163,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F163:$K163),0)","v":40.114003744284645},{"$f":"IFERROR(($T163*$M163),0)-IFERROR(VLOOKUP($A163,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A163,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F163:$K163),0)","v":393.32088935322423},4.4896810483818825,59.889614085365707,10.714011592729483,0,{"$f":"(X163+AD163)-(VLOOKUP($A163,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F163)","v":27.467682185588316},{"$f":"(Y163+AE163)-(VLOOKUP($A163,Assumptions!$A$43:$R$98,7,FALSE)*I163)","v":382.06104775811156},{"$f":"(Z163+AF163)-VLOOKUP($A163,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A163,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H163)","v":-9.574048486405875},{"$f":"(AA163+AG163)-VLOOKUP($A163,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A163,Assumptions!$A$43:$R$98,7,FALSE)*K163)","v":-97.053783258183103},{"$f":"(AB163+AH163)-(VLOOKUP($A163,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J163)","v":9.1332213978924415},0,null,13.130594895270983,23.856680000844907,4.4896810483818825,-54.542146007382605,10.714011592729483,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B163","v":2035},{"$f":"'Gas Use Per Customer'!C163","v":6},{"$f":"'Daily efficiency'!CO165","v":62},{"$f":"'Gas Use Per Customer'!S163","v":125.17677707480462},{"$f":"'Gas Use Per Customer'!U163","v":16.488228026842908},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.190582421474327},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.65909936732416},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6488228026842908},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.517677707480463},{"$f":"E164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6488228026842908},{"$f":"D164*VLOOKUP($C164,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F164*'Daily efficiency'!AR165","v":192.38730810019203},{"$f":"G164*'Daily efficiency'!AS165","v":1980.7776385485208},{"$f":"H164*'Daily efficiency'!AT165","v":15.520709274943972},{"$f":"I164*'Daily efficiency'!AU165","v":224.9510135218955},{"$f":"J164*'Daily efficiency'!AV165","v":42.674282171473905},{"$f":"K164*'Daily efficiency'!AW165","v":0},0.11483933639191238,{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A164,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A164,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W164*$L164),0)-IFERROR(VLOOKUP($A164,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A164,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F164:$K164),0)","v":26.112755275827411},{"$f":"IFERROR(($T164*$M164),0)-IFERROR(VLOOKUP($A164,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A164,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F164:$K164),0)","v":283.62193756992269},2.1704432331344305,32.299932429894412,5.9676465377436276,0,{"$f":"(X164+AD164)-(VLOOKUP($A164,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F164)","v":18.138491793393218},{"$f":"(Y164+AE164)-(VLOOKUP($A164,Assumptions!$A$43:$R$98,7,FALSE)*I164)","v":275.70101443750804},{"$f":"(Z164+AF164)-VLOOKUP($A164,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A164,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H164)","v":-11.309279042120561},{"$f":"(AA164+AG164)-VLOOKUP($A164,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A164,Assumptions!$A$43:$R$98,7,FALSE)*K164)","v":-124.6434649136544},{"$f":"(AB164+AH164)-(VLOOKUP($A164,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J164)","v":4.970863602439354},0,null,13.751092418681736,24.472147921100177,2.1704432331344305,-99.573952794110099,5.9676465377436276,0,null,0.51869108669108677]
[{"$f":"'Gas Use Per Customer'!B164","v":2035},{"$f":"'Gas Use Per Customer'!C164","v":7},{"$f":"'Daily efficiency'!CO166","v":65},{"$f":"'Gas Use Per Customer'!S164","v":114.45079522862824},{"$f":"'Gas Use Per Customer'!U164","v":14.535122952728637},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.808366805092204},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.45079522862824},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72675614763643193},{"$f":"D165*VLOOKUP($C165,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F165*'Daily efficiency'!AR166","v":192.9992182791438},{"$f":"G165*'Daily efficiency'!AS166","v":1918.0958625036506},{"$f":"H165*'Daily efficiency'!AT166","v":0},{"$f":"I165*'Daily efficiency'!AU166","v":0},{"$f":"J165*'Daily efficiency'!AV166","v":10.646977562873721},{"$f":"K165*'Daily efficiency'!AW166","v":0},0.11483933639191238,{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A165,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A165,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W165*$L165),0)-IFERROR(VLOOKUP($A165,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A165,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F165:$K165),0)","v":26.189664232936448},{"$f":"IFERROR(($T165*$M165),0)-IFERROR(VLOOKUP($A165,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A165,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F165:$K165),0)","v":274.61301805880373},0,0,1.4888920342048477,0,{"$f":"(X165+AD165)-(VLOOKUP($A165,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F165)","v":17.841924031060209},{"$f":"(Y165+AE165)-(VLOOKUP($A165,Assumptions!$A$43:$R$98,7,FALSE)*I165)","v":274.61301805880373},{"$f":"(Z165+AF165)-VLOOKUP($A165,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A165,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H165)","v":-12.482939339950716},{"$f":"(AA165+AG165)-VLOOKUP($A165,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A165,Assumptions!$A$43:$R$98,7,FALSE)*K165)","v":-156.94339734354881},{"$f":"(AB165+AH165)-(VLOOKUP($A165,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J165)","v":1.0495372867376771},{"$f":"AC165+AI165","v":0},null,12.921096522783941,23.993980776650226,0,0,1.4888920342048477,0,null,0.47817841880341905]
[{"$f":"'Gas Use Per Customer'!B165","v":2035},{"$f":"'Gas Use Per Customer'!C165","v":8},{"$f":"'Daily efficiency'!CO167","v":65},{"$f":"'Gas Use Per Customer'!S165","v":114.6168665713753},{"$f":"'Gas Use Per Customer'!U165","v":14.519533906568578},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.793557211240149},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.6168665713753},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.7259766953284289},{"$f":"D166*VLOOKUP($C166,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F166*'Daily efficiency'!AR167","v":195.3706011944773},{"$f":"G166*'Daily efficiency'!AS167","v":1939.5681545676277},{"$f":"H166*'Daily efficiency'!AT167","v":0},{"$f":"I166*'Daily efficiency'!AU167","v":0},{"$f":"J166*'Daily efficiency'!AV167","v":10.635558586561476},{"$f":"K166*'Daily efficiency'!AW167","v":0},0.11483933639191238,{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A166,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A166,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W166*$L166),0)-IFERROR(VLOOKUP($A166,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A166,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F166:$K166),0)","v":26.521395357611539},{"$f":"IFERROR(($T166*$M166),0)-IFERROR(VLOOKUP($A166,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A166,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F166:$K166),0)","v":277.6962624535858},0,0,1.4872951845102114,0,{"$f":"(X166+AD166)-(VLOOKUP($A166,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F166)","v":18.18260817992109},{"$f":"(Y166+AE166)-(VLOOKUP($A166,Assumptions!$A$43:$R$98,7,FALSE)*I166)","v":277.6962624535858},{"$f":"(Z166+AF166)-VLOOKUP($A166,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A166,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H166)","v":-12.482939339950716},{"$f":"(AA166+AG166)-VLOOKUP($A166,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A166,Assumptions!$A$43:$R$98,7,FALSE)*K166)","v":-156.94339734354881},{"$f":"(AB166+AH166)-(VLOOKUP($A166,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J166)","v":1.048411648842293},{"$f":"AC166+AI166","v":0},null,13.181957272852266,24.228219699293223,0,0,1.4872951845102114,0,null,0.48423916361416369]
[{"$f":"'Gas Use Per Customer'!B166","v":2035},{"$f":"'Gas Use Per Customer'!C166","v":9},{"$f":"'Daily efficiency'!CO168","v":60},{"$f":"'Gas Use Per Customer'!S166","v":148.51515904572565},{"$f":"'Gas Use Per Customer'!U166","v":19.019884801850537},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.21590784148043},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.6636431411531},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9019884801850537},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.851515904572565},{"$f":"E167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9019884801850537},{"$f":"D167*VLOOKUP($C167,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F167*'Daily efficiency'!AR168","v":213.95365998837335},{"$f":"G167*'Daily efficiency'!AS168","v":2299.1762539933352},{"$f":"H167*'Daily efficiency'!AT168","v":22.574369178089711},{"$f":"I167*'Daily efficiency'!AU168","v":336.51554837640833},{"$f":"J167*'Daily efficiency'!AV168","v":54.79945809493168},{"$f":"K167*'Daily efficiency'!AW168","v":0},0.11483933639191238,{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A167,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A167,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W167*$L167),0)-IFERROR(VLOOKUP($A167,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A167,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F167:$K167),0)","v":29.142238262781646},{"$f":"IFERROR(($T167*$M167),0)-IFERROR(VLOOKUP($A167,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A167,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F167:$K167),0)","v":329.35329211856407},3.1568394173815966,48.319095362105948,7.6632524258146448,0,{"$f":"(X167+AD167)-(VLOOKUP($A167,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F167)","v":19.943580131138688},{"$f":"(Y167+AE167)-(VLOOKUP($A167,Assumptions!$A$43:$R$98,7,FALSE)*I167)","v":319.95556526946541},{"$f":"(Z167+AF167)-VLOOKUP($A167,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A167,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H167)","v":-10.475932189024491},{"$f":"(AA167+AG167)-VLOOKUP($A167,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A167,Assumptions!$A$43:$R$98,7,FALSE)*K167)","v":-108.62430198144287},{"$f":"(AB167+AH167)-(VLOOKUP($A167,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J167)","v":6.5134201593592751},0,null,13.107058966780835,23.937366792522784,3.1568394173815966,-73.140211867529985,7.6632524258146448,0,null,0.52276434676434635]
[{"$f":"'Gas Use Per Customer'!B167","v":2035},{"$f":"'Gas Use Per Customer'!C167","v":10},{"$f":"'Daily efficiency'!CO169","v":48},{"$f":"'Gas Use Per Customer'!S167","v":340.08692952499223},{"$f":"'Gas Use Per Customer'!U167","v":53.194040813871062},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.958212244161318},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.02607885749767},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":31.916424488322637},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":238.06085066749455},{"$f":"E168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3194040813871064},{"$f":"D168*VLOOKUP($C168,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F168*'Daily efficiency'!AR169","v":242.61616022056882},{"$f":"G168*'Daily efficiency'!AS169","v":1790.5218257267704},{"$f":"H168*'Daily efficiency'!AT169","v":479.0387629556356},{"$f":"I168*'Daily efficiency'!AU169","v":5580.1463396460749},{"$f":"J168*'Daily efficiency'!AV169","v":155.85853958464213},{"$f":"K168*'Daily efficiency'!AW169","v":0},0.11483933639191238,{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A168,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A168,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W168*$L168),0)-IFERROR(VLOOKUP($A168,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A168,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F168:$K168),0)","v":33.193221525474002},{"$f":"IFERROR(($T168*$M168),0)-IFERROR(VLOOKUP($A168,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A168,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F168:$K168),0)","v":256.36014353762619},66.989621611213451,801.23377484559524,21.795531800457773,0,{"$f":"(X168+AD168)-(VLOOKUP($A168,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F168)","v":23.545809070328872},{"$f":"(Y168+AE168)-(VLOOKUP($A168,Assumptions!$A$43:$R$98,7,FALSE)*I168)","v":105.72024506447673},{"$f":"(Z168+AF168)-VLOOKUP($A168,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A168,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H168)","v":35.211857360972473},{"$f":"(AA168+AG168)-VLOOKUP($A168,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A168,Assumptions!$A$43:$R$98,7,FALSE)*K168)","v":644.29037750204645},{"$f":"(AB168+AH168)-(VLOOKUP($A168,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J168)","v":18.579727648742733},0,null,14.754665942573643,10.362080582567403,11.0325194395931,27.064104647846644,21.795531800457773,0,null,0.56301917437401283]
[{"$f":"'Gas Use Per Customer'!B168","v":2035},{"$f":"'Gas Use Per Customer'!C168","v":11},{"$f":"'Daily efficiency'!CO170","v":38},{"$f":"'Gas Use Per Customer'!S168","v":530.91382840126562},{"$f":"'Gas Use Per Customer'!U168","v":90.999377027012684},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.299813108103805},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":159.27414852037967},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.599626216207611},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":371.63967988088592},{"$f":"E169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.0999377027012684},{"$f":"D169*VLOOKUP($C169,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F169*'Daily efficiency'!AR170","v":476.60651901576881},{"$f":"G169*'Daily efficiency'!AS170","v":2982.6862563643303},{"$f":"H169*'Daily efficiency'!AT170","v":929.2551466053169},{"$f":"I169*'Daily efficiency'!AU170","v":8602.3436702028666},{"$f":"J169*'Daily efficiency'!AV170","v":293.29099215806178},{"$f":"K169*'Daily efficiency'!AW170","v":0},0.11483933639191238,{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A169,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A169,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W169*$L169),0)-IFERROR(VLOOKUP($A169,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A169,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F169:$K169),0)","v":65.926512769200528},{"$f":"IFERROR(($T169*$M169),0)-IFERROR(VLOOKUP($A169,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A169,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F169:$K169),0)","v":427.55054998511997},129.94867109977059,1235.1805619192626,41.014327244464567,0,{"$f":"(X169+AD169)-(VLOOKUP($A169,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F169)","v":49.422624177380612},{"$f":"(Y169+AE169)-(VLOOKUP($A169,Assumptions!$A$43:$R$98,7,FALSE)*I169)","v":192.38477833943128},{"$f":"(Z169+AF169)-VLOOKUP($A169,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A169,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H169)","v":84.457954576180043},{"$f":"(AA169+AG169)-VLOOKUP($A169,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A169,Assumptions!$A$43:$R$98,7,FALSE)*K169)","v":1078.2371645757137},{"$f":"(AB169+AH169)-(VLOOKUP($A169,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J169)","v":35.513031047191262},0,null,18.103649274694032,12.078845194065815,15.468595744911738,29.012972051889051,41.014327244464567,0,null,0.63727423396275817]
[{"$f":"'Gas Use Per Customer'!B169","v":2035},{"$f":"'Gas Use Per Customer'!C169","v":12},{"$f":"'Daily efficiency'!CO171","v":30},{"$f":"'Gas Use Per Customer'!S169","v":716.17084310578946},{"$f":"'Gas Use Per Customer'!U169","v":117.97052598106556},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.594105196213114},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.23416862115789},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":88.477894485799169},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":572.93667448463157},{"$f":"E170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8985262990532785},{"$f":"D170*VLOOKUP($C170,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F170*'Daily efficiency'!AR171","v":406.404887140347},{"$f":"G170*'Daily efficiency'!AS171","v":2573.7853704436361},{"$f":"H170*'Daily efficiency'!AT171","v":2092.1685891299367},{"$f":"I170*'Daily efficiency'!AU171","v":13429.63564991977},{"$f":"J170*'Daily efficiency'!AV171","v":172.82682056226096},{"$f":"K170*'Daily efficiency'!AW171","v":0},0.11483933639191238,{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.14358651656730817,9.986029251470642E-2,{"$f":"VLOOKUP($A170,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.15316890995910679},0.13984175559800668,{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A170,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W170*$L170),0)-IFERROR(VLOOKUP($A170,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A170,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F170:$K170),0)","v":56.114500140565447},{"$f":"IFERROR(($T170*$M170),0)-IFERROR(VLOOKUP($A170,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A170,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F170:$K170),0)","v":368.84300297315008},292.57252851093506,1928.3146017401175,24.168406001848254,0,{"$f":"(X170+AD170)-(VLOOKUP($A170,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F170)","v":41.850868296639348},{"$f":"(Y170+AE170)-(VLOOKUP($A170,Assumptions!$A$43:$R$98,7,FALSE)*I170)","v":6.3007276098814486},{"$f":"(Z170+AF170)-VLOOKUP($A170,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A170,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H170)","v":226.60096975626149},{"$f":"(AA170+AG170)-VLOOKUP($A170,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A170,Assumptions!$A$43:$R$98,7,FALSE)*K170)","v":1771.3712043965686},{"$f":"(AB170+AH170)-(VLOOKUP($A170,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J170)","v":20.602498040866728},0,null,17.737849326600642,0.43988998369141469,25.611026468609204,30.917399483807767,24.168406001848254,0,null,0.77285466692658666]
[{"$f":"'Gas Use Per Customer'!B170","v":2036},{"$f":"'Gas Use Per Customer'!C170","v":1},{"$f":"'Daily efficiency'!CO172","v":30},{"$f":"'Gas Use Per Customer'!S170","v":738.3115280177733},{"$f":"'Gas Use Per Customer'!U170","v":123.16903553352492},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.633807106704985},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.66230560355467},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.376776650143682},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":590.64922241421868},{"$f":"E171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1584517766762463},{"$f":"D171*VLOOKUP($C171,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F171*'Daily efficiency'!AR172","v":426.18832371466902},{"$f":"G171*'Daily efficiency'!AS172","v":2655.874696627895},{"$f":"H171*'Daily efficiency'!AT172","v":2252.6886593448667},{"$f":"I171*'Daily efficiency'!AU172","v":13844.817773389294},{"$f":"J171*'Daily efficiency'!AV172","v":180.4426370566139},{"$f":"K171*'Daily efficiency'!AW172","v":0},0.11828451648366975,{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A171,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A171,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W171*$L171),0)-IFERROR(VLOOKUP($A171,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A171,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F171:$K171),0)","v":69.501954854904355},{"$f":"IFERROR(($T171*$M171),0)-IFERROR(VLOOKUP($A171,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A171,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F171:$K171),0)","v":447.1945897545142},371.23938952666526,2335.0041189917829,29.736650090368208,0,{"$f":"(X171+AD171)-(VLOOKUP($A171,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F171)","v":54.282151487976023},{"$f":"(Y171+AE171)-(VLOOKUP($A171,Assumptions!$A$43:$R$98,7,FALSE)*I171)","v":65.221677793107517},{"$f":"(Z171+AF171)-VLOOKUP($A171,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A171,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H171)","v":301.40756289525439},{"$f":"(AA171+AG171)-VLOOKUP($A171,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A171,Assumptions!$A$43:$R$98,7,FALSE)*K171)","v":2174.6079669066762},{"$f":"(AB171+AH171)-(VLOOKUP($A171,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J171)","v":25.931699248636125},0,null,22.035632272691284,4.4169483556768627,32.628066687882814,36.817249297615042,29.736650090368208,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B171","v":2036},{"$f":"'Gas Use Per Customer'!C171","v":2},{"$f":"'Daily efficiency'!CO173","v":29},{"$f":"'Gas Use Per Customer'!S171","v":723.04042395859005},{"$f":"'Gas Use Per Customer'!U171","v":119.33860642403091},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.867721284806183},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":144.60808479171803},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.503954818023189},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":578.43233916687211},{"$f":"E172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9669303212015459},{"$f":"D172*VLOOKUP($C172,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F172*'Daily efficiency'!AR173","v":424.71394015971578},{"$f":"G172*'Daily efficiency'!AS173","v":2868.3156881884411},{"$f":"H172*'Daily efficiency'!AT173","v":2001.1183283365215},{"$f":"I172*'Daily efficiency'!AU173","v":13207.804356879984},{"$f":"J172*'Daily efficiency'!AV173","v":204.97434434417161},{"$f":"K172*'Daily efficiency'!AW173","v":0},0.11828451648366975,{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A172,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A172,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W172*$L172),0)-IFERROR(VLOOKUP($A172,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A172,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F172:$K172),0)","v":69.258643065952057},{"$f":"IFERROR(($T172*$M172),0)-IFERROR(VLOOKUP($A172,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A172,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F172:$K172),0)","v":483.02358724236888},329.78101234740603,2227.5683277991238,33.779435141777988,0,{"$f":"(X172+AD172)-(VLOOKUP($A172,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F172)","v":54.512159779877891},{"$f":"(Y172+AE172)-(VLOOKUP($A172,Assumptions!$A$43:$R$98,7,FALSE)*I172)","v":108.95133491445426},{"$f":"(Z172+AF172)-VLOOKUP($A172,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A172,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H172)","v":261.72413601919828},{"$f":"(AA172+AG172)-VLOOKUP($A172,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A172,Assumptions!$A$43:$R$98,7,FALSE)*K172)","v":2067.1721757140172},{"$f":"(AB172+AH172)-(VLOOKUP($A172,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J172)","v":30.092814320259446},0,null,22.839281190441703,7.534249213754479,29.2416280991525,35.737493147278165,33.779435141777988,0,null,0.75238537041076303]
[{"$f":"'Gas Use Per Customer'!B172","v":2036},{"$f":"'Gas Use Per Customer'!C172","v":3},{"$f":"'Daily efficiency'!CO174","v":40},{"$f":"'Gas Use Per Customer'!S172","v":507.86586117618049},{"$f":"'Gas Use Per Customer'!U172","v":80.439860922603472},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.131958276781042},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":152.35975835285413},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.263916553562083},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":355.50610282332633},{"$f":"E173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0439860922603472},{"$f":"D173*VLOOKUP($C173,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F173*'Daily efficiency'!AR174","v":399.81389710093055},{"$f":"G173*'Daily efficiency'!AS174","v":2715.2480652998461},{"$f":"H173*'Daily efficiency'!AT174","v":826.54638572901501},{"$f":"I173*'Daily efficiency'!AU174","v":8333.0630501787728},{"$f":"J173*'Daily efficiency'!AV174","v":235.68879250322803},{"$f":"K173*'Daily efficiency'!AW174","v":0},0.11828451648366975,{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A173,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A173,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W173*$L173),0)-IFERROR(VLOOKUP($A173,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A173,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F173:$K173),0)","v":65.148616305935278},{"$f":"IFERROR(($T173*$M173),0)-IFERROR(VLOOKUP($A173,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A173,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F173:$K173),0)","v":457.20135621689843},136.21348621817501,1405.4165872363299,38.841125729563252,0,{"$f":"(X173+AD173)-(VLOOKUP($A173,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F173)","v":50.238876279126487},{"$f":"(Y173+AE173)-(VLOOKUP($A173,Assumptions!$A$43:$R$98,7,FALSE)*I173)","v":227.29552351227849},{"$f":"(Z173+AF173)-VLOOKUP($A173,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A173,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H173)","v":93.636442159127796},{"$f":"(AA173+AG173)-VLOOKUP($A173,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A173,Assumptions!$A$43:$R$98,7,FALSE)*K173)","v":1245.020435151223},{"$f":"(AB173+AH173)-(VLOOKUP($A173,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J173)","v":33.871212387293653},0,null,20.818400107820775,14.918343660396113,19.400920780064009,35.021070672588507,38.841125729563252,0,null,0.62033033467772902]
[{"$f":"'Gas Use Per Customer'!B173","v":2036},{"$f":"'Gas Use Per Customer'!C173","v":4},{"$f":"'Daily efficiency'!CO175","v":49},{"$f":"'Gas Use Per Customer'!S173","v":296.7582587218277},{"$f":"'Gas Use Per Customer'!U173","v":48.618214909222175},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.89457192737774},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":267.08243284964493},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8618214909222175},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":29.67582587218277},{"$f":"E174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8618214909222175},{"$f":"D174*VLOOKUP($C174,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F174*'Daily efficiency'!AR175","v":596.21045057121921},{"$f":"G174*'Daily efficiency'!AS175","v":4684.8867296088602},{"$f":"H174*'Daily efficiency'!AT175","v":72.704465727301795},{"$f":"I174*'Daily efficiency'!AU175","v":695.60135844396439},{"$f":"J174*'Daily efficiency'!AV175","v":142.4513696840209},{"$f":"K174*'Daily efficiency'!AW175","v":0},0.11828451648366975,{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A174,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A174,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W174*$L174),0)-IFERROR(VLOOKUP($A174,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A174,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F174:$K174),0)","v":97.499192730421839},{"$f":"IFERROR(($T174*$M174),0)-IFERROR(VLOOKUP($A174,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A174,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F174:$K174),0)","v":789.37641955633671},11.981576486612848,117.31696752736059,23.475751653188052,0,{"$f":"(X174+AD174)-(VLOOKUP($A174,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F174)","v":73.46848833254522},{"$f":"(Y174+AE174)-(VLOOKUP($A174,Assumptions!$A$43:$R$98,7,FALSE)*I174)","v":770.18505995896828},{"$f":"(Z174+AF174)-VLOOKUP($A174,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A174,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H174)","v":-3.7798255685513595},{"$f":"(AA174+AG174)-VLOOKUP($A174,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A174,Assumptions!$A$43:$R$98,7,FALSE)*K174)","v":-43.07918455774626},{"$f":"(AB174+AH174)-(VLOOKUP($A174,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J174)","v":20.471913603453473},0,null,18.889136630613237,28.836979345344922,11.981576486612848,-14.516591633639218,23.475751653188052,0,null,0.56957422577422534]
[{"$f":"'Gas Use Per Customer'!B174","v":2036},{"$f":"'Gas Use Per Customer'!C174","v":5},{"$f":"'Daily efficiency'!CO176","v":56},{"$f":"'Gas Use Per Customer'!S174","v":179.32591218305507},{"$f":"'Gas Use Per Customer'!U174","v":26.401439059806258},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.121151247845006},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.39332096474956},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6401439059806258},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.932591218305507},{"$f":"E175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6401439059806258},{"$f":"D175*VLOOKUP($C175,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F175*'Daily efficiency'!AR176","v":295.14371812950162},{"$f":"G175*'Daily efficiency'!AS176","v":2765.9161024958867},{"$f":"H175*'Daily efficiency'!AT176","v":32.4159383199069},{"$f":"I175*'Daily efficiency'!AU176","v":420.33993815708129},{"$f":"J175*'Daily efficiency'!AV176","v":77.356216445232292},{"$f":"K175*'Daily efficiency'!AW176","v":0},0.11828451648366975,{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A175,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A175,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W175*$L175),0)-IFERROR(VLOOKUP($A175,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A175,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F175:$K175),0)","v":47.858816066464406},{"$f":"IFERROR(($T175*$M175),0)-IFERROR(VLOOKUP($A175,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A175,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F175:$K175),0)","v":465.70647063463133},5.3420933704687164,70.892625893570013,12.748177361345785,0,{"$f":"(X175+AD175)-(VLOOKUP($A175,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F175)","v":34.809279408046024},{"$f":"(Y175+AE175)-(VLOOKUP($A175,Assumptions!$A$43:$R$98,7,FALSE)*I175)","v":454.10946207738311},{"$f":"(Z175+AF175)-VLOOKUP($A175,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A175,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H175)","v":-9.0466627172632119},{"$f":"(AA175+AG175)-VLOOKUP($A175,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A175,Assumptions!$A$43:$R$98,7,FALSE)*K175)","v":-89.503526191536835},{"$f":"(AB175+AH175)-(VLOOKUP($A175,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J175)","v":11.116985279043488},0,null,16.480768022338562,28.136818758228952,5.3420933704687164,-49.911094889717916,12.748177361345785,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B175","v":2036},{"$f":"'Gas Use Per Customer'!C175","v":6},{"$f":"'Daily efficiency'!CO177","v":62},{"$f":"'Gas Use Per Customer'!S175","v":125.92180841208078},{"$f":"'Gas Use Per Customer'!U175","v":16.612670424876736},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.290136339901389},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.3296275708727},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6612670424876737},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.592180841208078},{"$f":"E176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6612670424876737},{"$f":"D176*VLOOKUP($C176,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F176*'Daily efficiency'!AR177","v":193.83932210268426},{"$f":"G176*'Daily efficiency'!AS177","v":1992.5668972862868},{"$f":"H176*'Daily efficiency'!AT177","v":15.637849472072222},{"$f":"I176*'Daily efficiency'!AU177","v":226.2898845037366},{"$f":"J176*'Daily efficiency'!AV177","v":42.996359837985125},{"$f":"K176*'Daily efficiency'!AW177","v":0},0.11828451648366975,{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A176,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A176,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W176*$L176),0)-IFERROR(VLOOKUP($A176,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A176,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F176:$K176),0)","v":31.136524949807544},{"$f":"IFERROR(($T176*$M176),0)-IFERROR(VLOOKUP($A176,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A176,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F176:$K176),0)","v":335.24941108654434},2.5770918974707828,38.165024708234014,7.0857294512968885,0,{"$f":"(X176+AD176)-(VLOOKUP($A176,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F176)","v":22.925319067712621},{"$f":"(Y176+AE176)-(VLOOKUP($A176,Assumptions!$A$43:$R$98,7,FALSE)*I176)","v":327.10604646108862},{"$f":"(Z176+AF176)-VLOOKUP($A176,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A176,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H176)","v":-11.206872843220713},{"$f":"(AA176+AG176)-VLOOKUP($A176,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A176,Assumptions!$A$43:$R$98,7,FALSE)*K176)","v":-122.23112737687283},{"$f":"(AB176+AH176)-(VLOOKUP($A176,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J176)","v":6.0593287160350231},0,null,17.249875006084945,28.863241984672282,2.5770918974707828,-97.069069224982741,7.0857294512968885,0,null,0.51869108669108666]
[{"$f":"'Gas Use Per Customer'!B176","v":2036},{"$f":"'Gas Use Per Customer'!C176","v":7},{"$f":"'Daily efficiency'!CO178","v":65},{"$f":"'Gas Use Per Customer'!S176","v":114.42622950819673},{"$f":"'Gas Use Per Customer'!U176","v":14.532039525604675},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.805437549324441},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.42622950819673},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72660197628023382},{"$f":"D177*VLOOKUP($C177,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F177*'Daily efficiency'!AR178","v":192.95827614012782},{"$f":"G177*'Daily efficiency'!AS178","v":1917.6841623785008},{"$f":"H177*'Daily efficiency'!AT178","v":0},{"$f":"I177*'Daily efficiency'!AU178","v":0},{"$f":"J177*'Daily efficiency'!AV178","v":10.64471895250542},{"$f":"K177*'Daily efficiency'!AW178","v":0},0.11828451648366975,{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A177,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A177,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W177*$L177),0)-IFERROR(VLOOKUP($A177,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A177,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F177:$K177),0)","v":30.9819072837123},{"$f":"IFERROR(($T177*$M177),0)-IFERROR(VLOOKUP($A177,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A177,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F177:$K177),0)","v":322.61060619782427},0,0,1.7542321923706454,0,{"$f":"(X177+AD177)-(VLOOKUP($A177,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F177)","v":22.452326614959876},{"$f":"(Y177+AE177)-(VLOOKUP($A177,Assumptions!$A$43:$R$98,7,FALSE)*I177)","v":322.61060619782427},{"$f":"(Z177+AF177)-VLOOKUP($A177,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A177,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H177)","v":-12.75756400542963},{"$f":"(AA177+AG177)-VLOOKUP($A177,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A177,Assumptions!$A$43:$R$98,7,FALSE)*K177)","v":-160.39615208510685},{"$f":"(AB177+AH177)-(VLOOKUP($A177,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J177)","v":1.3053068940152546},0,null,16.26339370609703,28.193763578892952,0,0,1.7542321923706454,0,null,0.47817841880341905]
[{"$f":"'Gas Use Per Customer'!B177","v":2036},{"$f":"'Gas Use Per Customer'!C177","v":8},{"$f":"'Daily efficiency'!CO179","v":65},{"$f":"'Gas Use Per Customer'!S177","v":114.56593032609368},{"$f":"'Gas Use Per Customer'!U177","v":14.51459158267739},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.788862003543519},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.56593032609368},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.7257295791338696},{"$f":"D178*VLOOKUP($C178,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F178*'Daily efficiency'!AR179","v":196.5928480316141},{"$f":"G178*'Daily efficiency'!AS179","v":1948.0465894413167},{"$f":"H178*'Daily efficiency'!AT179","v":0},{"$f":"I178*'Daily efficiency'!AU179","v":0},{"$f":"J178*'Daily efficiency'!AV179","v":10.631938334311183},{"$f":"K178*'Daily efficiency'!AW179","v":0},0.11828451648366975,{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A178,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A178,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W178*$L178),0)-IFERROR(VLOOKUP($A178,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A178,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F178:$K178),0)","v":31.580972454348061},{"$f":"IFERROR(($T178*$M178),0)-IFERROR(VLOOKUP($A178,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A178,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F178:$K178),0)","v":327.73148901523973},0,0,1.7521259674928669,0,{"$f":"(X178+AD178)-(VLOOKUP($A178,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F178)","v":23.061632855779891},{"$f":"(Y178+AE178)-(VLOOKUP($A178,Assumptions!$A$43:$R$98,7,FALSE)*I178)","v":327.73148901523973},{"$f":"(Z178+AF178)-VLOOKUP($A178,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A178,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H178)","v":-12.75756400542963},{"$f":"(AA178+AG178)-VLOOKUP($A178,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A178,Assumptions!$A$43:$R$98,7,FALSE)*K178)","v":-160.39615208510685},{"$f":"(AB178+AH178)-(VLOOKUP($A178,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J178)","v":1.3037396728313841},0,null,16.724826784003945,28.606365616933783,0,0,1.7521259674928669,0,null,0.48726953601953604]
[{"$f":"'Gas Use Per Customer'!B178","v":2036},{"$f":"'Gas Use Per Customer'!C178","v":9},{"$f":"'Daily efficiency'!CO180","v":61},{"$f":"'Gas Use Per Customer'!S178","v":146.59779784733391},{"$f":"'Gas Use Per Customer'!U178","v":18.767810835080972},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.014248668064779},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":131.93801806260052},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8767810835080974},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.659779784733391},{"$f":"E179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8767810835080974},{"$f":"D179*VLOOKUP($C179,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F179*'Daily efficiency'!AR180","v":211.11809350939615},{"$f":"G179*'Daily efficiency'!AS180","v":2269.4934164567758},{"$f":"H179*'Daily efficiency'!AT180","v":22.275186988222398},{"$f":"I179*'Daily efficiency'!AU180","v":332.17106354901244},{"$f":"J179*'Daily efficiency'!AV180","v":54.073190984340776},{"$f":"K179*'Daily efficiency'!AW180","v":0},0.11828451648366975,{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A179,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A179,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W179*$L179),0)-IFERROR(VLOOKUP($A179,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A179,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F179:$K179),0)","v":33.996395569155574},{"$f":"IFERROR(($T179*$M179),0)-IFERROR(VLOOKUP($A179,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A179,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F179:$K179),0)","v":381.96693822290382},3.6709142139086981,56.022463732792694,8.9111730231835296,0,{"$f":"(X179+AD179)-(VLOOKUP($A179,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F179)","v":24.71996048787603},{"$f":"(Y179+AE179)-(VLOOKUP($A179,Assumptions!$A$43:$R$98,7,FALSE)*I179)","v":372.4864571512457},{"$f":"(Z179+AF179)-VLOOKUP($A179,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A179,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H179)","v":-10.246204176680875},{"$f":"(AA179+AG179)-VLOOKUP($A179,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A179,Assumptions!$A$43:$R$98,7,FALSE)*K179)","v":-104.37368835231416},{"$f":"(AB179+AH179)-(VLOOKUP($A179,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J179)","v":7.7516186380235865},0,null,16.464334003242698,28.231927583944181,3.6709142139086981,-71.197309840225785,8.9111730231835296,0,null,0.52276434676434658]
[{"$f":"'Gas Use Per Customer'!B179","v":2036},{"$f":"'Gas Use Per Customer'!C179","v":10},{"$f":"'Daily efficiency'!CO181","v":48},{"$f":"'Gas Use Per Customer'!S179","v":342.10200927357033},{"$f":"'Gas Use Per Customer'!U179","v":53.539316716394673},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":16.061795014918403},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.63060278207109},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":32.123590029836805},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":239.47140649149921},{"$f":"E180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3539316716394678},{"$f":"D180*VLOOKUP($C180,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F180*'Daily efficiency'!AR181","v":246.82373807890329},{"$f":"G180*'Daily efficiency'!AS181","v":1805.5809920970521},{"$f":"H180*'Daily efficiency'!AT181","v":491.40131695036746},{"$f":"I180*'Daily efficiency'!AU181","v":5613.2097681607447},{"$f":"J180*'Daily efficiency'!AV181","v":156.87019797903631},{"$f":"K180*'Daily efficiency'!AW181","v":0},0.11828451648366975,{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A180,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A180,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W180*$L180),0)-IFERROR(VLOOKUP($A180,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A180,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F180:$K180),0)","v":39.925529472635318},{"$f":"IFERROR(($T180*$M180),0)-IFERROR(VLOOKUP($A180,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A180,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F180:$K180),0)","v":303.77047694637207},80.982129581239093,946.6984790953743,25.851950863729666,0,{"$f":"(X180+AD180)-(VLOOKUP($A180,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F180)","v":30.00187614580425},{"$f":"(Y180+AE180)-(VLOOKUP($A180,Assumptions!$A$43:$R$98,7,FALSE)*I180)","v":148.90429411255604},{"$f":"(Z180+AF180)-VLOOKUP($A180,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A180,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H180)","v":48.377258922147327},{"$f":"(AA180+AG180)-VLOOKUP($A180,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A180,Assumptions!$A$43:$R$98,7,FALSE)*K180)","v":786.30232701026739},{"$f":"(AB180+AH180)-(VLOOKUP($A180,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J180)","v":22.544066421452641},0,null,18.679030655003451,14.508761526885298,15.059729898561743,32.834914970868539,25.851950863729666,0,null,0.5705961135638552]
[{"$f":"'Gas Use Per Customer'!B180","v":2036},{"$f":"'Gas Use Per Customer'!C180","v":11},{"$f":"'Daily efficiency'!CO182","v":38},{"$f":"'Gas Use Per Customer'!S180","v":529.62940086473134},{"$f":"'Gas Use Per Customer'!U180","v":90.76433493867566},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.229300481602696},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.88882025941939},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.458600963205392},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":370.74058060531189},{"$f":"E181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.076433493867567},{"$f":"D181*VLOOKUP($C181,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F181*'Daily efficiency'!AR182","v":449.67952049890391},{"$f":"G181*'Daily efficiency'!AS182","v":2829.77873414962},{"$f":"H181*'Daily efficiency'!AT182","v":911.79257612680988},{"$f":"I181*'Daily efficiency'!AU182","v":8690.1592093885138},{"$f":"J181*'Daily efficiency'!AV182","v":265.93950137031959},{"$f":"K181*'Daily efficiency'!AW182","v":0},0.11828451648366975,{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A181,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A181,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W181*$L181),0)-IFERROR(VLOOKUP($A181,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A181,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F181:$K181),0)","v":73.367510710059847},{"$f":"IFERROR(($T181*$M181),0)-IFERROR(VLOOKUP($A181,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A181,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F181:$K181),0)","v":476.51870053415814},150.26191832239434,1465.642804459178,43.826392844031687,0,{"$f":"(X181+AD181)-(VLOOKUP($A181,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F181)","v":56.544102239178414},{"$f":"(Y181+AE181)-(VLOOKUP($A181,Assumptions!$A$43:$R$98,7,FALSE)*I181)","v":236.76072950484667},{"$f":"(Z181+AF181)-VLOOKUP($A181,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A181,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H181)","v":103.85753737520184},{"$f":"(AA181+AG181)-VLOOKUP($A181,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A181,Assumptions!$A$43:$R$98,7,FALSE)*K181)","v":1305.2466523740711},{"$f":"(AB181+AH181)-(VLOOKUP($A181,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J181)","v":38.218590020404541},0,null,20.765903361117221,14.901031370129441,19.070915436364686,35.206468367799978,43.826392844031687,0,null,0.61194805194805157]
[{"$f":"'Gas Use Per Customer'!B181","v":2036},{"$f":"'Gas Use Per Customer'!C181","v":12},{"$f":"'Daily efficiency'!CO183","v":30},{"$f":"'Gas Use Per Customer'!S181","v":716.51201376513245},{"$f":"'Gas Use Per Customer'!U181","v":118.02916660945988},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.605833321891978},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":143.30240275302648},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":88.521874957094909},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":573.20961101210594},{"$f":"E182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9014583304729946},{"$f":"D182*VLOOKUP($C182,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F182*'Daily efficiency'!AR183","v":413.79288587447729},{"$f":"G182*'Daily efficiency'!AS183","v":2617.3984947643303},{"$f":"H182*'Daily efficiency'!AT183","v":2101.1065516370645},{"$f":"I182*'Daily efficiency'!AU183","v":13381.855728566821},{"$f":"J182*'Daily efficiency'!AV183","v":178.49055905327344},{"$f":"K182*'Daily efficiency'!AW183","v":0},0.11828451648366975,{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16865546063595174,0.10285610129014762,{"$f":"VLOOKUP($A182,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18544577535337906},0.16479835683757121,{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A182,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W182*$L182),0)-IFERROR(VLOOKUP($A182,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A182,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F182:$K182),0)","v":67.458729028858471},{"$f":"IFERROR(($T182*$M182),0)-IFERROR(VLOOKUP($A182,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A182,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F182:$K182),0)","v":440.70489016799286},346.25890725044371,2256.9230420652871,29.414950842998934,0,{"$f":"(X182+AD182)-(VLOOKUP($A182,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F182)","v":52.874051154446988},{"$f":"(Y182+AE182)-(VLOOKUP($A182,Assumptions!$A$43:$R$98,7,FALSE)*I182)","v":70.010176666769212},{"$f":"(Z182+AF182)-VLOOKUP($A182,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A182,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H182)","v":278.80880121597102},{"$f":"(AA182+AG182)-VLOOKUP($A182,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A182,Assumptions!$A$43:$R$98,7,FALSE)*K182)","v":2096.5268899801804},{"$f":"(AB182+AH182)-(VLOOKUP($A182,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J182)","v":25.768781374396063},0,null,22.398722567193488,4.8854851922774634,31.49603432497392,36.575222217198707,29.414950842998934,0,null,0.77882930043691556]
[{"$f":"'Gas Use Per Customer'!B182","v":2037},{"$f":"'Gas Use Per Customer'!C182","v":1},{"$f":"'Daily efficiency'!CO184","v":30},{"$f":"'Gas Use Per Customer'!S182","v":739.10291858678966},{"$f":"'Gas Use Per Customer'!U182","v":123.30691832728817},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.661383665457635},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.82058371735795},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.480188745466137},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":591.28233486943179},{"$f":"E183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1653459163644087},{"$f":"D183*VLOOKUP($C183,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F183*'Daily efficiency'!AR184","v":426.66542444447919},{"$f":"G183*'Daily efficiency'!AS184","v":2658.7215087223012},{"$f":"H183*'Daily efficiency'!AT184","v":2255.2104539215948},{"$f":"I183*'Daily efficiency'!AU184","v":13859.657929339488},{"$f":"J183*'Daily efficiency'!AV184","v":180.64463534947706},{"$f":"K183*'Daily efficiency'!AW184","v":0},0.12183305197817984,{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A183,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A183,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W183*$L183),0)-IFERROR(VLOOKUP($A183,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A183,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F183:$K183),0)","v":71.144519975825801},{"$f":"IFERROR(($T183*$M183),0)-IFERROR(VLOOKUP($A183,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A183,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F183:$K183),0)","v":457.81219475898581},380.00660975003251,2390.4366653464053,30.438913286037927,0,{"$f":"(X183+AD183)-(VLOOKUP($A183,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F183)","v":55.572468140467585},{"$f":"(Y183+AE183)-(VLOOKUP($A183,Assumptions!$A$43:$R$98,7,FALSE)*I183)","v":67.017437299958601},{"$f":"(Z183+AF183)-VLOOKUP($A183,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A183,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H183)","v":308.57318495389012},{"$f":"(AA183+AG183)-VLOOKUP($A183,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A183,Assumptions!$A$43:$R$98,7,FALSE)*K183)","v":2226.5117979154261},{"$f":"(AB183+AH183)-(VLOOKUP($A183,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J183)","v":26.545900327198375},0,null,22.534205255606182,4.5337013029322133,33.366409513196203,37.655645477842477,30.438913286037927,0,null,0.79230709181528869]
[{"$f":"'Gas Use Per Customer'!B183","v":2037},{"$f":"'Gas Use Per Customer'!C183","v":2},{"$f":"'Daily efficiency'!CO185","v":30},{"$f":"'Gas Use Per Customer'!S183","v":685.25676421866376},{"$f":"'Gas Use Per Customer'!U183","v":113.01818716014112},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.603637432028226},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":137.05135284373276},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":84.763640370105847},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":548.20541137493103},{"$f":"E184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6509093580070564},{"$f":"D184*VLOOKUP($C184,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F184*'Daily efficiency'!AR185","v":395.92101828871921},{"$f":"G184*'Daily efficiency'!AS185","v":2639.4233957915008},{"$f":"H184*'Daily efficiency'!AT185","v":1927.6752247921218},{"$f":"I184*'Daily efficiency'!AU185","v":12620.471720438592},{"$f":"J184*'Daily efficiency'!AV185","v":183.3114632099217},{"$f":"K184*'Daily efficiency'!AW185","v":0},0.12183305197817984,{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A184,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A184,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W184*$L184),0)-IFERROR(VLOOKUP($A184,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A184,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F184:$K184),0)","v":65.962823165470937},{"$f":"IFERROR(($T184*$M184),0)-IFERROR(VLOOKUP($A184,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A184,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F184:$K184),0)","v":454.48254900432983},324.81639378648134,2176.7087245811686,30.88827809466245,0,{"$f":"(X184+AD184)-(VLOOKUP($A184,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F184)","v":51.690103575442407},{"$f":"(Y184+AE184)-(VLOOKUP($A184,Assumptions!$A$43:$R$98,7,FALSE)*I184)","v":92.158515049720961},{"$f":"(Z184+AF184)-VLOOKUP($A184,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A184,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H184)","v":258.25546491032532},{"$f":"(AA184+AG184)-VLOOKUP($A184,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A184,Assumptions!$A$43:$R$98,7,FALSE)*K184)","v":2012.7838571501893},{"$f":"(AB184+AH184)-(VLOOKUP($A184,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J184)","v":27.320098197155318},0,null,22.868046672081242,6.7243783543531288,30.467717500416128,36.715869916387916,30.88827809466245,0,null,0.75704620756798824]
[{"$f":"'Gas Use Per Customer'!B184","v":2037},{"$f":"'Gas Use Per Customer'!C184","v":3},{"$f":"'Daily efficiency'!CO186","v":39},{"$f":"'Gas Use Per Customer'!S184","v":525.61379818315743},{"$f":"'Gas Use Per Customer'!U184","v":83.412463780411258},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.023739134123378},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.68413945494723},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.047478268246756},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.9296587282102},{"$f":"E185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3412463780411255},{"$f":"D185*VLOOKUP($C185,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F185*'Daily efficiency'!AR186","v":408.58988746734212},{"$f":"G185*'Daily efficiency'!AS186","v":2811.9472485954852},{"$f":"H185*'Daily efficiency'!AT186","v":876.88925730770336},{"$f":"I185*'Daily efficiency'!AU186","v":8624.2712005892517},{"$f":"J185*'Daily efficiency'!AV186","v":244.39851887660484},{"$f":"K185*'Daily efficiency'!AW186","v":0},0.12183305197817984,{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A185,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A185,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W185*$L185),0)-IFERROR(VLOOKUP($A185,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A185,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F185:$K185),0)","v":68.09247280146306},{"$f":"IFERROR(($T185*$M185),0)-IFERROR(VLOOKUP($A185,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A185,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F185:$K185),0)","v":484.23342765953231},147.75725840410158,1487.4662993044085,41.181545795307308,0,{"$f":"(X185+AD185)-(VLOOKUP($A185,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F185)","v":52.291617172391035},{"$f":"(Y185+AE185)-(VLOOKUP($A185,Assumptions!$A$43:$R$98,7,FALSE)*I185)","v":241.05859684639046},{"$f":"(Z185+AF185)-VLOOKUP($A185,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A185,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H185)","v":103.11731673240844},{"$f":"(AA185+AG185)-VLOOKUP($A185,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A185,Assumptions!$A$43:$R$98,7,FALSE)*K185)","v":1323.5414318734292},{"$f":"(AB185+AH185)-(VLOOKUP($A185,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J185)","v":35.914593918949969},0,null,20.896803987651904,15.287434594223383,20.603898597990401,35.97267576765617,41.181545795307308,0,null,0.62597665103857447]
[{"$f":"'Gas Use Per Customer'!B185","v":2037},{"$f":"'Gas Use Per Customer'!C185","v":4},{"$f":"'Daily efficiency'!CO187","v":48},{"$f":"'Gas Use Per Customer'!S185","v":301.03904088533659},{"$f":"'Gas Use Per Customer'!U185","v":49.412516422922238},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.823754926876671},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":90.311712265600974},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.647509853753341},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":210.7273286197356},{"$f":"E186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9412516422922241},{"$f":"D186*VLOOKUP($C186,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F186*'Daily efficiency'!AR187","v":229.74249303636532},{"$f":"G186*'Daily efficiency'!AS187","v":1588.2020144756098},{"$f":"H186*'Daily efficiency'!AT187","v":452.17826726379099},{"$f":"I186*'Daily efficiency'!AU187","v":4939.448582846604},{"$f":"J186*'Daily efficiency'!AV187","v":144.77867311916211},{"$f":"K186*'Daily efficiency'!AW187","v":0},0.12183305197817984,{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A186,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A186,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W186*$L186),0)-IFERROR(VLOOKUP($A186,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A186,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F186:$K186),0)","v":37.940601752215414},{"$f":"IFERROR(($T186*$M186),0)-IFERROR(VLOOKUP($A186,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A186,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F186:$K186),0)","v":273.15286452420412},76.192769524795423,851.92860164569538,24.39544062969907,0,{"$f":"(X186+AD186)-(VLOOKUP($A186,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F186)","v":28.58036944540877},{"$f":"(Y186+AE186)-(VLOOKUP($A186,Assumptions!$A$43:$R$98,7,FALSE)*I186)","v":133.87737729673054},{"$f":"(Z186+AF186)-VLOOKUP($A186,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A186,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H186)","v":44.434074497633048},{"$f":"(AA186+AG186)-VLOOKUP($A186,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A186,Assumptions!$A$43:$R$98,7,FALSE)*K186)","v":688.00373421471613},{"$f":"(AB186+AH186)-(VLOOKUP($A186,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J186)","v":21.275363194096855},0,null,19.280114644630451,14.823921940822663,14.98745584935112,32.649003749117021,24.39544062969907,0,null,0.57100912420912409]
[{"$f":"'Gas Use Per Customer'!B186","v":2037},{"$f":"'Gas Use Per Customer'!C186","v":5},{"$f":"'Daily efficiency'!CO188","v":56},{"$f":"'Gas Use Per Customer'!S186","v":180.0307881773399},{"$f":"'Gas Use Per Customer'!U186","v":26.529357975304176},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.223486380243344},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.02770935960592},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.652935797530418},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.003078817733989},{"$f":"E187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.652935797530418},{"$f":"D187*VLOOKUP($C187,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F187*'Daily efficiency'!AR188","v":296.57373352576946},{"$f":"G187*'Daily efficiency'!AS188","v":2776.7880832326418},{"$f":"H187*'Daily efficiency'!AT188","v":32.57299838263063},{"$f":"I187*'Daily efficiency'!AU188","v":421.99216748768492},{"$f":"J187*'Daily efficiency'!AV188","v":77.731018867641197},{"$f":"K187*'Daily efficiency'!AW188","v":0},0.12183305197817984,{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A187,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A187,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W187*$L187),0)-IFERROR(VLOOKUP($A187,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A187,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F187:$K187),0)","v":49.17585722992461},{"$f":"IFERROR(($T187*$M187),0)-IFERROR(VLOOKUP($A187,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A187,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F187:$K187),0)","v":478.12765806863393},5.4886029209614033,72.782860500196861,13.097802425021518,0,{"$f":"(X187+AD187)-(VLOOKUP($A187,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F187)","v":35.774612817873262},{"$f":"(Y187+AE187)-(VLOOKUP($A187,Assumptions!$A$43:$R$98,7,FALSE)*I187)","v":466.22892813000709},{"$f":"(Z187+AF187)-VLOOKUP($A187,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A187,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H187)","v":-9.2247830440940977},{"$f":"(AA187+AG187)-VLOOKUP($A187,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A187,Assumptions!$A$43:$R$98,7,FALSE)*K187)","v":-91.142006930782358},{"$f":"(AB187+AH187)-(VLOOKUP($A187,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J187)","v":11.422646873515101},0,null,16.856143320154679,28.774641693863234,5.4886029209614033,-50.625788985049958,13.097802425021518,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B187","v":2037},{"$f":"'Gas Use Per Customer'!C187","v":6},{"$f":"'Daily efficiency'!CO189","v":62},{"$f":"'Gas Use Per Customer'!S187","v":125.69179682695855},{"$f":"'Gas Use Per Customer'!U187","v":16.574182580033831},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.259346064027065},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.1226171442627},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6574182580033832},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.569179682695856},{"$f":"E188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6574182580033832},{"$f":"D188*VLOOKUP($C188,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F188*'Daily efficiency'!AR189","v":194.54826509928577},{"$f":"G188*'Daily efficiency'!AS189","v":1996.1074728367021},{"$f":"H188*'Daily efficiency'!AT189","v":14.92328876215719},{"$f":"I188*'Daily efficiency'!AU189","v":216.05581929241993},{"$f":"J188*'Daily efficiency'!AV189","v":42.087374298232561},{"$f":"K188*'Daily efficiency'!AW189","v":0},0.12183305197817984,{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A188,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A188,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W188*$L188),0)-IFERROR(VLOOKUP($A188,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A188,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F188:$K188),0)","v":31.955874637669687},{"$f":"IFERROR(($T188*$M188),0)-IFERROR(VLOOKUP($A188,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A188,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F188:$K188),0)","v":343.45168505889461},2.5145982978958252,37.264105278150339,7.09179065418967,0,{"$f":"(X188+AD188)-(VLOOKUP($A188,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F188)","v":23.583464272829325},{"$f":"(Y188+AE188)-(VLOOKUP($A188,Assumptions!$A$43:$R$98,7,FALSE)*I188)","v":335.14436850995236},{"$f":"(Z188+AF188)-VLOOKUP($A188,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A188,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H188)","v":-11.570183411258304},{"$f":"(AA188+AG188)-VLOOKUP($A188,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A188,Assumptions!$A$43:$R$98,7,FALSE)*K188)","v":-126.66076215282888},{"$f":"(AB188+AH188)-(VLOOKUP($A188,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J188)","v":6.0452393585846247},0,null,17.786295160371331,29.626645578978284,2.5145982978958252,-100.77090577932013,7.09179065418967,0,null,0.51801221001220998]
[{"$f":"'Gas Use Per Customer'!B188","v":2037},{"$f":"'Gas Use Per Customer'!C188","v":7},{"$f":"'Daily efficiency'!CO190","v":65},{"$f":"'Gas Use Per Customer'!S188","v":114.32091161071759},{"$f":"'Gas Use Per Customer'!U188","v":14.51630069708475},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.790485662230513},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.32091161071759},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.7258150348542376},{"$f":"D189*VLOOKUP($C189,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F189*'Daily efficiency'!AR190","v":192.74929396564923},{"$f":"G189*'Daily efficiency'!AS190","v":1915.9191259451691},{"$f":"H189*'Daily efficiency'!AT190","v":0},{"$f":"I189*'Daily efficiency'!AU190","v":0},{"$f":"J189*'Daily efficiency'!AV190","v":10.633190260614574},{"$f":"K189*'Daily efficiency'!AW190","v":0},0.12183305197817984,{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A189,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A189,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W189*$L189),0)-IFERROR(VLOOKUP($A189,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A189,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F189:$K189),0)","v":31.643192693292161},{"$f":"IFERROR(($T189*$M189),0)-IFERROR(VLOOKUP($A189,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A189,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F189:$K189),0)","v":329.61169286775794},0,0,1.7917097602739689,0,{"$f":"(X189+AD189)-(VLOOKUP($A189,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F189)","v":22.93540238922234},{"$f":"(Y189+AE189)-(VLOOKUP($A189,Assumptions!$A$43:$R$98,7,FALSE)*I189)","v":329.61169286775794},{"$f":"(Z189+AF189)-VLOOKUP($A189,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A189,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H189)","v":-13.038230413549083},{"$f":"(AA189+AG189)-VLOOKUP($A189,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A189,Assumptions!$A$43:$R$98,7,FALSE)*K189)","v":-163.92486743097922},{"$f":"(AB189+AH189)-(VLOOKUP($A189,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J189)","v":1.3334050074281889},0,null,16.631323182502555,28.832143500582166,0,0,1.7917097602739689,0,null,0.47817841880341905]
[{"$f":"'Gas Use Per Customer'!B189","v":2037},{"$f":"'Gas Use Per Customer'!C189","v":8},{"$f":"'Daily efficiency'!CO191","v":65},{"$f":"'Gas Use Per Customer'!S189","v":114.53302119270576},{"$f":"'Gas Use Per Customer'!U189","v":14.511552367735577},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.785974749348798},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.53302119270576},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72557761838677892},{"$f":"D190*VLOOKUP($C190,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F190*'Daily efficiency'!AR191","v":196.55168339272035},{"$f":"G190*'Daily efficiency'!AS191","v":1947.48701186991},{"$f":"H190*'Daily efficiency'!AT191","v":0},{"$f":"I190*'Daily efficiency'!AU191","v":0},{"$f":"J190*'Daily efficiency'!AV191","v":10.629712109366306},{"$f":"K190*'Daily efficiency'!AW191","v":0},0.12183305197817984,{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A190,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A190,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W190*$L190),0)-IFERROR(VLOOKUP($A190,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A190,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F190:$K190),0)","v":32.284064079614971},{"$f":"IFERROR(($T190*$M190),0)-IFERROR(VLOOKUP($A190,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A190,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F190:$K190),0)","v":335.05650876139691},0,0,1.7911236861620146,0,{"$f":"(X190+AD190)-(VLOOKUP($A190,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F190)","v":23.579122122181811},{"$f":"(Y190+AE190)-(VLOOKUP($A190,Assumptions!$A$43:$R$98,7,FALSE)*I190)","v":335.05650876139691},{"$f":"(Z190+AF190)-VLOOKUP($A190,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A190,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H190)","v":-13.038230413549083},{"$f":"(AA190+AG190)-VLOOKUP($A190,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A190,Assumptions!$A$43:$R$98,7,FALSE)*K190)","v":-163.92486743097922},{"$f":"(AB190+AH190)-(VLOOKUP($A190,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J190)","v":1.3329688462971112},0,null,17.103703257033462,29.254140445457452,0,0,1.7911236861620146,0,null,0.48726953601953604]
[{"$f":"'Gas Use Per Customer'!B190","v":2037},{"$f":"'Gas Use Per Customer'!C190","v":9},{"$f":"'Daily efficiency'!CO192","v":61},{"$f":"'Gas Use Per Customer'!S190","v":145.50046196489066},{"$f":"'Gas Use Per Customer'!U190","v":18.623522100269795},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.898817680215837},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":130.9504157684016},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8623522100269796},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.550046196489067},{"$f":"E191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8623522100269796},{"$f":"D191*VLOOKUP($C191,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F191*'Daily efficiency'!AR192","v":212.09741962761785},{"$f":"G191*'Daily efficiency'!AS192","v":2269.1291195937024},{"$f":"H191*'Daily efficiency'!AT192","v":20.579524021429563},{"$f":"I191*'Daily efficiency'!AU192","v":306.94777456113343},{"$f":"J191*'Daily efficiency'!AV192","v":51.83857376610095},{"$f":"K191*'Daily efficiency'!AW192","v":0},0.12183305197817984,{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A191,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A191,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W191*$L191),0)-IFERROR(VLOOKUP($A191,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A191,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F191:$K191),0)","v":34.925141078586343},{"$f":"IFERROR(($T191*$M191),0)-IFERROR(VLOOKUP($A191,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A191,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F191:$K191),0)","v":390.55314473502739},3.467683089200813,52.940643874345888,8.7348835390853754,0,{"$f":"(X191+AD191)-(VLOOKUP($A191,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F191)","v":25.517511549395156},{"$f":"(Y191+AE191)-(VLOOKUP($A191,Assumptions!$A$43:$R$98,7,FALSE)*I191)","v":380.93661902632311},{"$f":"(Z191+AF191)-VLOOKUP($A191,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A191,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H191)","v":-10.746501015497168},{"$f":"(AA191+AG191)-VLOOKUP($A191,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A191,Assumptions!$A$43:$R$98,7,FALSE)*K191)","v":-110.98422355663334},{"$f":"(AB191+AH191)-(VLOOKUP($A191,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J191)","v":7.5589298479364775},0,null,17.127205726720113,29.090142004592497,3.467683089200813,-76.277574694858288,8.7348835390853754,0,null,0.52140659340659301]
[{"$f":"'Gas Use Per Customer'!B191","v":2037},{"$f":"'Gas Use Per Customer'!C191","v":10},{"$f":"'Daily efficiency'!CO193","v":48},{"$f":"'Gas Use Per Customer'!S191","v":340.48381139972918},{"$f":"'Gas Use Per Customer'!U191","v":53.261994954171769},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.97859848625153},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":102.14514341991875},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":31.957196972503059},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":238.3386679798104},{"$f":"E192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3261994954171774},{"$f":"D192*VLOOKUP($C192,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F192*'Daily efficiency'!AR193","v":244.23567132362834},{"$f":"G192*'Daily efficiency'!AS193","v":1790.3968995424539},{"$f":"H192*'Daily efficiency'!AT193","v":475.13440111117052},{"$f":"I192*'Daily efficiency'!AU193","v":5586.6583774467581},{"$f":"J192*'Daily efficiency'!AV193","v":156.0576452157232},{"$f":"K192*'Daily efficiency'!AW193","v":0},0.12183305197817984,{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A192,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A192,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W192*$L192),0)-IFERROR(VLOOKUP($A192,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A192,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F192:$K192),0)","v":40.386816508027081},{"$f":"IFERROR(($T192*$M192),0)-IFERROR(VLOOKUP($A192,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A192,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F192:$K192),0)","v":308.03040377726347},80.060915214321369,963.55574504787421,26.295965674014251,0,{"$f":"(X192+AD192)-(VLOOKUP($A192,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F192)","v":30.297375977859332},{"$f":"(Y192+AE192)-(VLOOKUP($A192,Assumptions!$A$43:$R$98,7,FALSE)*I192)","v":150.5058229577717},{"$f":"(Z192+AF192)-VLOOKUP($A192,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A192,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H192)","v":46.843803740436783},{"$f":"(AA192+AG192)-VLOOKUP($A192,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A192,Assumptions!$A$43:$R$98,7,FALSE)*K192)","v":799.63087761689496},{"$f":"(AB192+AH192)-(VLOOKUP($A192,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J192)","v":22.932818830625003},0,null,18.9612224150498,14.734506009653552,14.658295525963247,33.550194955550879,26.295965674014251,0,null,0.56096432599658375]
[{"$f":"'Gas Use Per Customer'!B192","v":2037},{"$f":"'Gas Use Per Customer'!C192","v":11},{"$f":"'Daily efficiency'!CO194","v":38},{"$f":"'Gas Use Per Customer'!S192","v":532.53997539975398},{"$f":"'Gas Use Per Customer'!U192","v":91.297075516734566},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.389122655020369},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":159.76199261992619},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.778245310040738},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":372.77798277982777},{"$f":"E193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.1297075516734569},{"$f":"D193*VLOOKUP($C193,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F193*'Daily efficiency'!AR194","v":452.31891104645428},{"$f":"G193*'Daily efficiency'!AS194","v":2845.3297626799795},{"$f":"H193*'Daily efficiency'!AT194","v":917.14433576239605},{"$f":"I193*'Daily efficiency'!AU194","v":8737.9159163591667},{"$f":"J193*'Daily efficiency'!AV194","v":267.50043126403216},{"$f":"K193*'Daily efficiency'!AW194","v":0},0.12183305197817984,{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A193,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A193,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W193*$L193),0)-IFERROR(VLOOKUP($A193,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A193,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F193:$K193),0)","v":75.461392279547297},{"$f":"IFERROR(($T193*$M193),0)-IFERROR(VLOOKUP($A193,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A193,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F193:$K193),0)","v":489.99156616670882},154.54030424454143,1507.0671074040224,45.074255404657912,0,{"$f":"(X193+AD193)-(VLOOKUP($A193,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F193)","v":58.166951566297612},{"$f":"(Y193+AE193)-(VLOOKUP($A193,Assumptions!$A$43:$R$98,7,FALSE)*I193)","v":243.61234464188936},{"$f":"(Z193+AF193)-VLOOKUP($A193,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A193,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H193)","v":106.91319240449297},{"$f":"(AA193+AG193)-VLOOKUP($A193,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A193,Assumptions!$A$43:$R$98,7,FALSE)*K193)","v":1343.1422399730432},{"$f":"(AB193+AH193)-(VLOOKUP($A193,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J193)","v":39.309441833574681},0,null,21.23724527395029,15.248454319259974,19.517454748572607,36.03062149639716,45.074255404657912,0,null,0.61194805194805169]
[{"$f":"'Gas Use Per Customer'!B193","v":2037},{"$f":"'Gas Use Per Customer'!C193","v":12},{"$f":"'Daily efficiency'!CO195","v":31},{"$f":"'Gas Use Per Customer'!S193","v":708.78051765281759},{"$f":"'Gas Use Per Customer'!U193","v":116.69955814872291},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.339911629744584},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.75610353056354},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.524668611542182},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":567.02441412225414},{"$f":"E194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8349779074361461},{"$f":"D194*VLOOKUP($C194,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F194*'Daily efficiency'!AR195","v":409.13147431108007},{"$f":"G194*'Daily efficiency'!AS195","v":2589.1555541047446},{"$f":"H194*'Daily efficiency'!AT195","v":2077.4374101170683},{"$f":"I194*'Daily efficiency'!AU195","v":13237.459314336027},{"$f":"J194*'Daily efficiency'!AV195","v":176.47984793587509},{"$f":"K194*'Daily efficiency'!AW195","v":0},0.12183305197817984,{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.17247443461689582,0.10594178432885205,{"$f":"VLOOKUP($A194,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.18935489549646781},0.16850161770456387,{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A194,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W194*$L194),0)-IFERROR(VLOOKUP($A194,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A194,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F194:$K194),0)","v":68.189344658366153},{"$f":"IFERROR(($T194*$M194),0)-IFERROR(VLOOKUP($A194,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A194,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F194:$K194),0)","v":445.81316971250737},350.05156428470553,2283.1233110042676,29.737139869450388,0,{"$f":"(X194+AD194)-(VLOOKUP($A194,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F194)","v":53.451716037789794},{"$f":"(Y194+AE194)-(VLOOKUP($A194,Assumptions!$A$43:$R$98,7,FALSE)*I194)","v":71.05113925342846},{"$f":"(Z194+AF194)-VLOOKUP($A194,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A194,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H194)","v":281.74722654399517},{"$f":"(AA194+AG194)-VLOOKUP($A194,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A194,Assumptions!$A$43:$R$98,7,FALSE)*K194)","v":2119.1984435732884},{"$f":"(AB194+AH194)-(VLOOKUP($A194,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J194)","v":26.052732714306298},0,null,22.901421773024396,5.0122102317879653,32.19060763251381,37.374024659128267,29.737139869450388,0,null,0.77882930043691556]
[{"$f":"'Gas Use Per Customer'!B194","v":2038},{"$f":"'Gas Use Per Customer'!C194","v":1},{"$f":"'Daily efficiency'!CO196","v":31},{"$f":"'Gas Use Per Customer'!S194","v":730.98806974609977},{"$f":"'Gas Use Per Customer'!U194","v":121.8935344917242},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.378706898344841},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.19761394921997},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":91.420150868793144},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":584.79045579687988},{"$f":"E195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0946767245862103},{"$f":"D195*VLOOKUP($C195,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F195*'Daily efficiency'!AR196","v":421.77484715745919},{"$f":"G195*'Daily efficiency'!AS196","v":2629.5305495064654},{"$f":"H195*'Daily efficiency'!AT196","v":2229.360501261945},{"$f":"I195*'Daily efficiency'!AU196","v":13707.488283878871},{"$f":"J195*'Daily efficiency'!AV196","v":178.57402803037587},{"$f":"K195*'Daily efficiency'!AW196","v":0},0.12548804353752524,{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A195,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A195,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W195*$L195),0)-IFERROR(VLOOKUP($A195,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A195,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F195:$K195),0)","v":73.981947614858115},{"$f":"IFERROR(($T195*$M195),0)-IFERROR(VLOOKUP($A195,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A195,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F195:$K195),0)","v":476.00548388213207},{"$f":"IFERROR((W195*N195),0)","v":395.09234519178551},2485.3633526981025,{"$f":"IFERROR((W195*P195),0)","v":31.647295933038958},{"$f":"IFERROR((T195*Q195),0)","v":0},{"$f":"(X195+AD195)-(VLOOKUP($A195,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F195)","v":58.24972936270629},{"$f":"(Y195+AE195)-(VLOOKUP($A195,Assumptions!$A$43:$R$98,7,FALSE)*I195)","v":80.998297738991198},{"$f":"(Z195+AF195)-VLOOKUP($A195,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A195,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H195)","v":322.77145526356901},{"$f":"(AA195+AG195)-VLOOKUP($A195,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A195,Assumptions!$A$43:$R$98,7,FALSE)*K195)","v":2317.8321381836417},{"$f":"(AB195+AH195)-(VLOOKUP($A195,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J195)","v":27.714241370001002},0,null,23.893691164834127,5.5403296641438349,35.306379632518095,39.635259351577268,31.647295933038958,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B195","v":2038},{"$f":"'Gas Use Per Customer'!C195","v":2},{"$f":"'Daily efficiency'!CO197","v":30},{"$f":"'Gas Use Per Customer'!S195","v":679.1312847455556},{"$f":"'Gas Use Per Customer'!U195","v":111.9667102991465},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.393342059829301},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":135.82625694911113},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.975032724359878},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":543.30502779644451},{"$f":"E196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5983355149573253},{"$f":"D196*VLOOKUP($C196,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F196*'Daily efficiency'!AR197","v":419.28188200635179},{"$f":"G196*'Daily efficiency'!AS197","v":2789.4735973442002},{"$f":"H196*'Daily efficiency'!AT197","v":1828.3099406310996},{"$f":"I196*'Daily efficiency'!AU197","v":12280.245928279066},{"$f":"J196*'Daily efficiency'!AV197","v":205.03903823531201},{"$f":"K196*'Daily efficiency'!AW197","v":0},0.12548804353752524,{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},{"$f":"(R196*0.25)+(S196*0.75)","v":0.18131427882532597},0.10912003785871761,{"$f":"VLOOKUP($A196,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},{"$f":"(U196*0.25)+(V196*0.75)","v":0.17722227740562405},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A196,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W196*$L196),0)-IFERROR(VLOOKUP($A196,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A196,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F196:$K196),0)","v":73.538918473597946},{"$f":"IFERROR(($T196*$M196),0)-IFERROR(VLOOKUP($A196,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A196,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F196:$K196),0)","v":505.00422207426749},324.01725148198477,2226.5839342835643,36.337485313120823,0,{"$f":"(X196+AD196)-(VLOOKUP($A196,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F196)","v":59.087908165736032},{"$f":"(Y196+AE196)-(VLOOKUP($A196,Assumptions!$A$43:$R$98,7,FALSE)*I196)","v":138.0191112197283},{"$f":"(Z196+AF196)-VLOOKUP($A196,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A196,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H196)","v":256.5008913448554},{"$f":"(AA196+AG196)-VLOOKUP($A196,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A196,Assumptions!$A$43:$R$98,7,FALSE)*K196)","v":2059.0527197691035},{"$f":"(AB196+AH196)-(VLOOKUP($A196,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J196)","v":32.724732736155346},0,null,{"$f":"IF(F196<10,X196+AD196,IFERROR((AJ196)/(F196/10),0))","v":26.386373238915478},{"$f":"IF(G196<10,Y196+AE196,IFERROR((AK196)/(G196/10),0))","v":10.161445534896744},{"$f":"IF(H196<10,Z196+AF196,IFERROR((AL196)/(H196/10),0))","v":30.544899242468343},{"$f":"IF(I196<10,AA196+AG196,IFERROR((AM196)/(I196/10),0))","v":37.898650195089886},{"$f":"IF(J196<10,AB196+AH196,IFERROR((AN196)/(J196/10),0))","v":36.337485313120823},{"$f":"IF(K196<10,AC196+AI196,IFERROR((AO196)/(K196/10),0))","v":0},null,{"$f":"((L196+N196+P196)/29.3)/E196","v":0.74761094337862566}]
[{"$f":"'Gas Use Per Customer'!B196","v":2038},{"$f":"'Gas Use Per Customer'!C196","v":3},{"$f":"'Daily efficiency'!CO198","v":39},{"$f":"'Gas Use Per Customer'!S196","v":524.37205891340216},{"$f":"'Gas Use Per Customer'!U196","v":83.204531549264203},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.96135946477926},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.31161767402065},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.922718929558521},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.06044123938148},{"$f":"E197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3204531549264207},{"$f":"D197*VLOOKUP($C197,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F197*'Daily efficiency'!AR198","v":407.57134655541233},{"$f":"G197*'Daily efficiency'!AS198","v":2805.3041480240563},{"$f":"H197*'Daily efficiency'!AT198","v":874.70333051118905},{"$f":"I197*'Daily efficiency'!AU198","v":8603.8967426511063},{"$f":"J197*'Daily efficiency'!AV198","v":243.78927743934398},{"$f":"K197*'Daily efficiency'!AW198","v":0},0.12548804353752524,{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A197,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A197,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W197*$L197),0)-IFERROR(VLOOKUP($A197,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A197,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F197:$K197),0)","v":71.458462970800568},{"$f":"IFERROR(($T197*$M197),0)-IFERROR(VLOOKUP($A197,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A197,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F197:$K197),0)","v":507.86943921365076},155.01691628747722,1560.0093329813565,43.204890954872063,0,{"$f":"(X197+AD197)-(VLOOKUP($A197,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F197)","v":55.350243752783527},{"$f":"(Y197+AE197)-(VLOOKUP($A197,Assumptions!$A$43:$R$98,7,FALSE)*I197)","v":259.93189064191267},{"$f":"(Z197+AF197)-VLOOKUP($A197,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A197,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H197)","v":109.47540636879597},{"$f":"(AA197+AG197)-VLOOKUP($A197,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A197,Assumptions!$A$43:$R$98,7,FALSE)*K197)","v":1392.4781184668957},{"$f":"(AB197+AH197)-(VLOOKUP($A197,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J197)","v":37.835484548866383},0,null,22.17437068316864,16.523375354294593,21.928975167251391,37.935935394323238,43.204890954872063,0,null,0.62597665103857447]
[{"$f":"'Gas Use Per Customer'!B197","v":2038},{"$f":"'Gas Use Per Customer'!C197","v":4},{"$f":"'Daily efficiency'!CO199","v":48},{"$f":"'Gas Use Per Customer'!S197","v":299.21028466483011},{"$f":"'Gas Use Per Customer'!U197","v":49.073768029708383},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.722130408912514},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":89.763085399449025},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":29.444260817825029},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":209.44719926538107},{"$f":"E198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.9073768029708384},{"$f":"D198*VLOOKUP($C198,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F198*'Daily efficiency'!AR199","v":226.92067237068255},{"$f":"G198*'Daily efficiency'!AS199","v":1578.5539824301597},{"$f":"H198*'Daily efficiency'!AT199","v":449.03726928230031},{"$f":"I198*'Daily efficiency'!AU199","v":4909.4423507805341},{"$f":"J198*'Daily efficiency'!AV199","v":143.7861403270455},{"$f":"K198*'Daily efficiency'!AW199","v":0},0.12548804353752524,{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A198,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A198,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W198*$L198),0)-IFERROR(VLOOKUP($A198,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A198,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F198:$K198),0)","v":39.426811379484342},{"$f":"IFERROR(($T198*$M198),0)-IFERROR(VLOOKUP($A198,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A198,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F198:$K198),0)","v":285.42578994270718},79.579407502211737,890.15199926628554,25.482107248123643,0,{"$f":"(X198+AD198)-(VLOOKUP($A198,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F198)","v":29.926234925801403},{"$f":"(Y198+AE198)-(VLOOKUP($A198,Assumptions!$A$43:$R$98,7,FALSE)*I198)","v":143.95092829394545},{"$f":"(Z198+AF198)-VLOOKUP($A198,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A198,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H198)","v":47.253183112198698},{"$f":"(AA198+AG198)-VLOOKUP($A198,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A198,Assumptions!$A$43:$R$98,7,FALSE)*K198)","v":722.62078475182477},{"$f":"(AB198+AH198)-(VLOOKUP($A198,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J198)","v":22.315248430229332},0,null,20.327380681049121,16.036762512491471,16.048350951840661,34.501334335639633,25.482107248123643,0,null,0.57011341991341979]
[{"$f":"'Gas Use Per Customer'!B198","v":2038},{"$f":"'Gas Use Per Customer'!C198","v":5},{"$f":"'Daily efficiency'!CO200","v":56},{"$f":"'Gas Use Per Customer'!S198","v":179.86387883990432},{"$f":"'Gas Use Per Customer'!U198","v":26.499645174719117},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.199716139775294},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.87749095591388},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6499645174719118},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.986387883990432},{"$f":"E199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6499645174719118},{"$f":"D199*VLOOKUP($C199,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F199*'Daily efficiency'!AR200","v":296.24157184242898},{"$f":"G199*'Daily efficiency'!AS200","v":2774.213679910501},{"$f":"H199*'Daily efficiency'!AT200","v":32.536516723093243},{"$f":"I199*'Daily efficiency'!AU200","v":421.60093200073595},{"$f":"J199*'Daily efficiency'!AV200","v":77.643960361926972},{"$f":"K199*'Daily efficiency'!AW200","v":0},0.12548804353752524,{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A199,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A199,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W199*$L199),0)-IFERROR(VLOOKUP($A199,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A199,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F199:$K199),0)","v":51.685707396017698},{"$f":"IFERROR(($T199*$M199),0)-IFERROR(VLOOKUP($A199,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A199,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F199:$K199),0)","v":502.18965405220678},5.7661955925127568,76.44226893779873,13.760239482132699,0,{"$f":"(X199+AD199)-(VLOOKUP($A199,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F199)","v":38.004975165824867},{"$f":"(Y199+AE199)-(VLOOKUP($A199,Assumptions!$A$43:$R$98,7,FALSE)*I199)","v":490.04042624503836},{"$f":"(Z199+AF199)-VLOOKUP($A199,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A199,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H199)","v":-9.2689674189085132},{"$f":"(AA199+AG199)-VLOOKUP($A199,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A199,Assumptions!$A$43:$R$98,7,FALSE)*K199)","v":-91.088945576662042},{"$f":"(AB199+AH199)-(VLOOKUP($A199,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J199)","v":12.050147953358595},0,null,17.927115115715743,30.272301809922244,5.7661955925127568,-50.643267655614018,13.760239482132699,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B199","v":2038},{"$f":"'Gas Use Per Customer'!C199","v":6},{"$f":"'Daily efficiency'!CO201","v":62},{"$f":"'Gas Use Per Customer'!S199","v":125.50820475140827},{"$f":"'Gas Use Per Customer'!U199","v":16.543985516442081},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.235188413153665},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.95738427626745},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6543985516442081},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.550820475140828},{"$f":"E200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6543985516442081},{"$f":"D200*VLOOKUP($C200,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F200*'Daily efficiency'!AR201","v":194.19381103770539},{"$f":"G200*'Daily efficiency'!AS201","v":1993.1918528582237},{"$f":"H200*'Daily efficiency'!AT201","v":14.896099517826565},{"$f":"I200*'Daily efficiency'!AU201","v":215.74023675402069},{"$f":"J200*'Daily efficiency'!AV201","v":42.010693888085243},{"$f":"K200*'Daily efficiency'!AW201","v":0},0.12548804353752524,{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A200,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A200,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W200*$L200),0)-IFERROR(VLOOKUP($A200,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A200,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F200:$K200),0)","v":33.571337633089421},{"$f":"IFERROR(($T200*$M200),0)-IFERROR(VLOOKUP($A200,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A200,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F200:$K200),0)","v":360.55001154441391},2.6399206810100422,39.116785440660344,7.4452308462369974,0,{"$f":"(X200+AD200)-(VLOOKUP($A200,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F200)","v":25.030323805230438},{"$f":"(Y200+AE200)-(VLOOKUP($A200,Assumptions!$A$43:$R$98,7,FALSE)*I200)","v":352.07233508692553},{"$f":"(Z200+AF200)-VLOOKUP($A200,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A200,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H200)","v":-11.752777530119499},{"$f":"(AA200+AG200)-VLOOKUP($A200,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A200,Assumptions!$A$43:$R$98,7,FALSE)*K200)","v":-128.41442907380042},{"$f":"(AB200+AH200)-(VLOOKUP($A200,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J200)","v":6.3776041177546245},0,null,18.911951249862291,31.16859843583476,2.6399206810100422,-102.31556520798657,7.4452308462369974,0,null,0.51801221001221009]
[{"$f":"'Gas Use Per Customer'!B200","v":2038},{"$f":"'Gas Use Per Customer'!C200","v":7},{"$f":"'Daily efficiency'!CO202","v":65},{"$f":"'Gas Use Per Customer'!S200","v":114.33828038758739},{"$f":"'Gas Use Per Customer'!U200","v":14.518664611568537},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.79273138099011},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.33828038758739},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72593323057842696},{"$f":"D201*VLOOKUP($C201,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F201*'Daily efficiency'!AR202","v":192.78068232396814},{"$f":"G201*'Daily efficiency'!AS202","v":1916.210211550858},{"$f":"H201*'Daily efficiency'!AT202","v":0},{"$f":"I201*'Daily efficiency'!AU202","v":0},{"$f":"J201*'Daily efficiency'!AV202","v":10.634921827973949},{"$f":"K201*'Daily efficiency'!AW202","v":0},0.12548804353752524,{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A201,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A201,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W201*$L201),0)-IFERROR(VLOOKUP($A201,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A201,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F201:$K201),0)","v":33.311293994834926},{"$f":"IFERROR(($T201*$M201),0)-IFERROR(VLOOKUP($A201,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A201,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F201:$K201),0)","v":346.58253501864027},0,0,1.8847450663843257,0,{"$f":"(X201+AD201)-(VLOOKUP($A201,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F201)","v":24.410483082925069},{"$f":"(Y201+AE201)-(VLOOKUP($A201,Assumptions!$A$43:$R$98,7,FALSE)*I201)","v":346.58253501864027},{"$f":"(Z201+AF201)-VLOOKUP($A201,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A201,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H201)","v":-13.325071482647166},{"$f":"(AA201+AG201)-VLOOKUP($A201,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A201,Assumptions!$A$43:$R$98,7,FALSE)*K201)","v":-167.53121451446077},{"$f":"(AB201+AH201)-(VLOOKUP($A201,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J201)","v":1.4162813341785436},0,null,17.69807763860965,30.312029693273701,0,0,1.8847450663843257,0,null,0.47817841880341905]
[{"$f":"'Gas Use Per Customer'!B201","v":2038},{"$f":"'Gas Use Per Customer'!C201","v":8},{"$f":"'Daily efficiency'!CO203","v":65},{"$f":"'Gas Use Per Customer'!S201","v":114.52058155941353},{"$f":"'Gas Use Per Customer'!U201","v":14.509915136769811},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.78441937993132},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.52058155941353},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72549575683849055},{"$f":"D202*VLOOKUP($C202,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F202*'Daily efficiency'!AR203","v":195.24117384161397},{"$f":"G202*'Daily efficiency'!AS203","v":1937.9388015016293},{"$f":"H202*'Daily efficiency'!AT203","v":0},{"$f":"I202*'Daily efficiency'!AU203","v":0},{"$f":"J202*'Daily efficiency'!AV203","v":10.62851283768388},{"$f":"K202*'Daily efficiency'!AW203","v":0},0.12548804353752524,{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A202,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A202,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W202*$L202),0)-IFERROR(VLOOKUP($A202,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A202,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F202:$K202),0)","v":33.747486995867639},{"$f":"IFERROR(($T202*$M202),0)-IFERROR(VLOOKUP($A202,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A202,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F202:$K202),0)","v":350.52237772619389},0,0,1.883609250529249,0,{"$f":"(X202+AD202)-(VLOOKUP($A202,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F202)","v":24.852040036004716},{"$f":"(Y202+AE202)-(VLOOKUP($A202,Assumptions!$A$43:$R$98,7,FALSE)*I202)","v":350.52237772619389},{"$f":"(Z202+AF202)-VLOOKUP($A202,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A202,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H202)","v":-13.325071482647166},{"$f":"(AA202+AG202)-VLOOKUP($A202,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A202,Assumptions!$A$43:$R$98,7,FALSE)*K202)","v":-167.53121451446077},{"$f":"(AB202+AH202)-(VLOOKUP($A202,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J202)","v":1.4154278315890951},0,null,18.029080043942002,30.607806295878973,0,0,1.883609250529249,0,null,0.48423916361416364]
[{"$f":"'Gas Use Per Customer'!B202","v":2038},{"$f":"'Gas Use Per Customer'!C202","v":9},{"$f":"'Daily efficiency'!CO204","v":61},{"$f":"'Gas Use Per Customer'!S202","v":143.83049184349321},{"$f":"'Gas Use Per Customer'!U202","v":18.404021046559841},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.723216837247874},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":129.44744265914389},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8404021046559842},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.383049184349321},{"$f":"E203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8404021046559842},{"$f":"D203*VLOOKUP($C203,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F203*'Daily efficiency'!AR204","v":209.59759135417059},{"$f":"G203*'Daily efficiency'!AS204","v":2243.0853683908449},{"$f":"H203*'Daily efficiency'!AT204","v":20.336969085621387},{"$f":"I203*'Daily efficiency'!AU204","v":303.42480559303334},{"$f":"J203*'Daily efficiency'!AV204","v":51.227592583099295},{"$f":"K203*'Daily efficiency'!AW204","v":0},0.12548804353752524,{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A203,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A203,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W203*$L203),0)-IFERROR(VLOOKUP($A203,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A203,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F203:$K203),0)","v":36.312900087801843},{"$f":"IFERROR(($T203*$M203),0)-IFERROR(VLOOKUP($A203,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A203,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F203:$K203),0)","v":405.87094352270901},3.6041639768815941,55.015249803815571,9.078670623584312,0,{"$f":"(X203+AD203)-(VLOOKUP($A203,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F203)","v":26.811622533451075},{"$f":"(Y203+AE203)-(VLOOKUP($A203,Assumptions!$A$43:$R$98,7,FALSE)*I203)","v":396.15565537094477},{"$f":"(Z203+AF203)-VLOOKUP($A203,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A203,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H203)","v":-10.908567200059418},{"$f":"(AA203+AG203)-VLOOKUP($A203,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A203,Assumptions!$A$43:$R$98,7,FALSE)*K203)","v":-112.51596471064519},{"$f":"(AB203+AH203)-(VLOOKUP($A203,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J203)","v":7.8910109292904664},0,null,18.210437861392535,30.603590710871504,3.6041639768815941,-78.228172113238401,9.078670623584312,0,null,0.52140659340659312]
[{"$f":"'Gas Use Per Customer'!B203","v":2038},{"$f":"'Gas Use Per Customer'!C203","v":10},{"$f":"'Daily efficiency'!CO205","v":49},{"$f":"'Gas Use Per Customer'!S203","v":338.47143907820544},{"$f":"'Gas Use Per Customer'!U203","v":52.91794552686418},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.33435642149135},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":304.62429517038493},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.2917945526864187},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":33.847143907820545},{"$f":"E204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2917945526864187},{"$f":"D204*VLOOKUP($C204,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F204*'Daily efficiency'!AR205","v":643.6183980538982},{"$f":"G204*'Daily efficiency'!AS205","v":5339.4451790647481},{"$f":"H204*'Daily efficiency'!AT205","v":78.670394623420918},{"$f":"I204*'Daily efficiency'!AU205","v":793.37705319931399},{"$f":"J204*'Daily efficiency'!AV205","v":155.04958039371198},{"$f":"K204*'Daily efficiency'!AW205","v":0},0.12548804353752524,{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A204,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A204,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W204*$L204),0)-IFERROR(VLOOKUP($A204,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A204,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F204:$K204),0)","v":113.27914495947587},{"$f":"IFERROR(($T204*$M204),0)-IFERROR(VLOOKUP($A204,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A204,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F204:$K204),0)","v":967.33327864569287},13.942146499561817,143.8505882373959,27.478239748160032,0,{"$f":"(X204+AD204)-(VLOOKUP($A204,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F204)","v":85.95967565519932},{"$f":"(Y204+AE204)-(VLOOKUP($A204,Assumptions!$A$43:$R$98,7,FALSE)*I204)","v":944.47061913838036},{"$f":"(Z204+AF204)-VLOOKUP($A204,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A204,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H204)","v":-2.7978586461199186},{"$f":"(AA204+AG204)-VLOOKUP($A204,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A204,Assumptions!$A$43:$R$98,7,FALSE)*K204)","v":-23.680626277064874},{"$f":"(AB204+AH204)-(VLOOKUP($A204,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J204)","v":24.063306085125461},0,null,20.304944475679157,31.004441671670062,13.942146499561817,-6.9963440169595383,27.478239748160032,0,null,0.56584375839214529]
[{"$f":"'Gas Use Per Customer'!B204","v":2038},{"$f":"'Gas Use Per Customer'!C204","v":11},{"$f":"'Daily efficiency'!CO206","v":38},{"$f":"'Gas Use Per Customer'!S204","v":530.80644173657458},{"$f":"'Gas Use Per Customer'!U204","v":90.978867857998793},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.293660357399638},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":159.24193252097237},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.587320714799276},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":371.56450921560219},{"$f":"E205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.0978867857998793},{"$f":"D205*VLOOKUP($C205,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F205*'Daily efficiency'!AR206","v":450.74239459320137},{"$f":"G205*'Daily efficiency'!AS206","v":2836.0675942901803},{"$f":"H205*'Daily efficiency'!AT206","v":913.94771253921044},{"$f":"I205*'Daily efficiency'!AU206","v":8709.4720960137183},{"$f":"J205*'Daily efficiency'!AV206","v":266.56808282393632},{"$f":"K205*'Daily efficiency'!AW206","v":0},0.12548804353752524,{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A205,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A205,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W205*$L205),0)-IFERROR(VLOOKUP($A205,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A205,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F205:$K205),0)","v":79.109835589646238},{"$f":"IFERROR(($T205*$M205),0)-IFERROR(VLOOKUP($A205,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A205,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F205:$K205),0)","v":513.44779245517577},161.9718950458595,1579.1516520380276,47.241802721709007,0,{"$f":"(X205+AD205)-(VLOOKUP($A205,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F205)","v":61.496521502348685},{"$f":"(Y205+AE205)-(VLOOKUP($A205,Assumptions!$A$43:$R$98,7,FALSE)*I205)","v":262.46789050737243},{"$f":"(Z205+AF205)-VLOOKUP($A205,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A205,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H205)","v":113.42019538861723},{"$f":"(AA205+AG205)-VLOOKUP($A205,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A205,Assumptions!$A$43:$R$98,7,FALSE)*K205)","v":1411.6204375235668},{"$f":"(AB205+AH205)-(VLOOKUP($A205,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J205)","v":41.370698025943156},0,null,22.531430631537205,16.482335170907643,20.777754596383343,37.991261342575292,47.241802721709007,0,null,0.61194805194805157]
[{"$f":"'Gas Use Per Customer'!B205","v":2038},{"$f":"'Gas Use Per Customer'!C205","v":12},{"$f":"'Daily efficiency'!CO207","v":31},{"$f":"'Gas Use Per Customer'!S205","v":704.11284426029738},{"$f":"'Gas Use Per Customer'!U205","v":115.89805545855818},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.179611091711635},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.82256885205948},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.923541593918628},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":563.2902754082379},{"$f":"E206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7949027729279088},{"$f":"D206*VLOOKUP($C206,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F206*'Daily efficiency'!AR207","v":399.85330856386344},{"$f":"G206*'Daily efficiency'!AS207","v":2531.2521849882514},{"$f":"H206*'Daily efficiency'!AT207","v":2076.8449171222487},{"$f":"I206*'Daily efficiency'!AU207","v":13203.524055569103},{"$f":"J206*'Daily efficiency'!AV207","v":169.79065124678763},{"$f":"K206*'Daily efficiency'!AW207","v":0},0.12548804353752524,{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.18131427882532597,0.10912003785871761,{"$f":"VLOOKUP($A206,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.19992302392125952},0.17722227740562405,{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A206,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W206*$L206),0)-IFERROR(VLOOKUP($A206,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A206,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F206:$K206),0)","v":70.096336338694115},{"$f":"IFERROR(($T206*$M206),0)-IFERROR(VLOOKUP($A206,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A206,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F206:$K206),0)","v":458.18558681300789},368.06318603069946,2393.9874420883552,30.090685896139764,0,{"$f":"(X206+AD206)-(VLOOKUP($A206,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F206)","v":55.137926025324902},{"$f":"(Y206+AE206)-(VLOOKUP($A206,Assumptions!$A$43:$R$98,7,FALSE)*I206)","v":77.701082551387458},{"$f":"(Z206+AF206)-VLOOKUP($A206,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A206,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H206)","v":298.64407587291777},{"$f":"(AA206+AG206)-VLOOKUP($A206,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A206,Assumptions!$A$43:$R$98,7,FALSE)*K206)","v":2226.4562275738945},{"$f":"(AB206+AH206)-(VLOOKUP($A206,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J206)","v":26.35108331779746},0,null,23.787252429373435,5.5176583685968676,34.357099399849069,39.525912744726455,30.090685896139764,0,null,0.77933880855615367]
[{"$f":"'Gas Use Per Customer'!B206","v":2039},{"$f":"'Gas Use Per Customer'!C206","v":1},{"$f":"'Daily efficiency'!CO208","v":30},{"$f":"'Gas Use Per Customer'!S206","v":735.89399939080113},{"$f":"'Gas Use Per Customer'!U206","v":122.74827149606924},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.549654299213849},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.17879987816022},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.06120362205192},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":588.71519951264088},{"$f":"E207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1374135748034622},{"$f":"D207*VLOOKUP($C207,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F207*'Daily efficiency'!AR208","v":424.73239999954143},{"$f":"G207*'Daily efficiency'!AS208","v":2647.178295630355},{"$f":"H207*'Daily efficiency'!AT208","v":2244.9931344807574},{"$f":"I207*'Daily efficiency'!AU208","v":13799.48427657631},{"$f":"J207*'Daily efficiency'!AV208","v":179.82621774174135},{"$f":"K207*'Daily efficiency'!AW208","v":0},0.12925268484365099,{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A207,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A207,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W207*$L207),0)-IFERROR(VLOOKUP($A207,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A207,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F207:$K207),0)","v":76.229397231810054},{"$f":"IFERROR(($T207*$M207),0)-IFERROR(VLOOKUP($A207,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A207,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F207:$K207),0)","v":490.35849032306669},407.06011286396534,2560.2714701059717,32.605926212234777,0,{"$f":"(X207+AD207)-(VLOOKUP($A207,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F207)","v":60.038326371328495},{"$f":"(Y207+AE207)-(VLOOKUP($A207,Assumptions!$A$43:$R$98,7,FALSE)*I207)","v":83.951784809874312},{"$f":"(Z207+AF207)-VLOOKUP($A207,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A207,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H207)","v":332.72537408189407},{"$f":"(AA207+AG207)-VLOOKUP($A207,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A207,Assumptions!$A$43:$R$98,7,FALSE)*K207)","v":2389.0545688721927},{"$f":"(AB207+AH207)-(VLOOKUP($A207,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J207)","v":28.558158497114388},0,null,24.455874465511759,5.7040677651518115,36.141757981773175,40.580820248057734,32.605926212234777,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B207","v":2039},{"$f":"'Gas Use Per Customer'!C207","v":2},{"$f":"'Daily efficiency'!CO209","v":31},{"$f":"'Gas Use Per Customer'!S207","v":673.66019830889957},{"$f":"'Gas Use Per Customer'!U207","v":111.02806336953181},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.205612673906362},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.73203966177991},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":83.271047527148852},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":538.92815864711963},{"$f":"E208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.5514031684765905},{"$f":"D208*VLOOKUP($C208,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F208*'Daily efficiency'!AR209","v":440.71356910455359},{"$f":"G208*'Daily efficiency'!AS209","v":2936.7010979845249},{"$f":"H208*'Daily efficiency'!AT209","v":1664.0441976853326},{"$f":"I208*'Daily efficiency'!AU209","v":11955.736250901602},{"$f":"J208*'Daily efficiency'!AV209","v":226.5567285935071},{"$f":"K208*'Daily efficiency'!AW209","v":0},{"$f":"R196*1.03","v":0.12925268484365099},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,{"$f":"U196*1.03","v":0.11239363899447914},{"$f":"VLOOKUP($A208,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A208,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W208*$L208),0)-IFERROR(VLOOKUP($A208,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A208,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F208:$K208),0)","v":79.125593511393177},{"$f":"IFERROR(($T208*$M208),0)-IFERROR(VLOOKUP($A208,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A208,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F208:$K208),0)","v":544.07327625118285},301.72298013601079,{"$f":"IFERROR((T208*O208),0)","v":2218.193797231494},41.079059928926583,0,{"$f":"(X208+AD208)-(VLOOKUP($A208,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F208)","v":64.480472894964024},{"$f":"(Y208+AE208)-(VLOOKUP($A208,Assumptions!$A$43:$R$98,7,FALSE)*I208)","v":172.03596917064078},{"$f":"(Z208+AF208)-VLOOKUP($A208,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A208,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H208)","v":233.18555476913608},{"$f":"(AA208+AG208)-VLOOKUP($A208,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A208,Assumptions!$A$43:$R$98,7,FALSE)*K208)","v":2046.976895997715},{"$f":"(AB208+AH208)-(VLOOKUP($A208,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J208)","v":37.417779774819294},{"$f":"AC208+AI208","v":0},null,29.037916603280443,12.768749705155919,28.003196992701529,37.982370435723297,41.079059928926583,0,null,0.71663906591962856]
[{"$f":"'Gas Use Per Customer'!B208","v":2039},{"$f":"'Gas Use Per Customer'!C208","v":3},{"$f":"'Daily efficiency'!CO210","v":39},{"$f":"'Gas Use Per Customer'!S208","v":521.25600924968057},{"$f":"'Gas Use Per Customer'!U208","v":82.682418872190965},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.80472566165729},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":156.37680277490418},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.60945132331458},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":364.87920647477637},{"$f":"E209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.2682418872190961},{"$f":"D209*VLOOKUP($C209,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F209*'Daily efficiency'!AR210","v":404.32164561489867},{"$f":"G209*'Daily efficiency'!AS210","v":2787.7265004417259},{"$f":"H209*'Daily efficiency'!AT210","v":862.46022379795158},{"$f":"I209*'Daily efficiency'!AU210","v":8552.7685997687622},{"$f":"J209*'Daily efficiency'!AV210","v":242.25948729551936},{"$f":"K209*'Daily efficiency'!AW210","v":0},0.12925268484365099,{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A209,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A209,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W209*$L209),0)-IFERROR(VLOOKUP($A209,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A209,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F209:$K209),0)","v":72.521848971400885},{"$f":"IFERROR(($T209*$M209),0)-IFERROR(VLOOKUP($A209,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A209,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F209:$K209),0)","v":516.42825127624201},156.38050319520215,1586.8281015092377,43.926269851907087,0,{"$f":"(X209+AD209)-(VLOOKUP($A209,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F209)","v":56.162552585074195},{"$f":"(Y209+AE209)-(VLOOKUP($A209,Assumptions!$A$43:$R$98,7,FALSE)*I209)","v":264.54184451038839},{"$f":"(Z209+AF209)-VLOOKUP($A209,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A209,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H209)","v":110.04368736728335},{"$f":"(AA209+AG209)-VLOOKUP($A209,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A209,Assumptions!$A$43:$R$98,7,FALSE)*K209)","v":1415.6112002754589},{"$f":"(AB209+AH209)-(VLOOKUP($A209,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J209)","v":38.473171056464857},0,null,22.641876129228585,16.916949305529787,22.182000492226155,38.796707928417355,43.926269851907087,0,null,0.62290289373376329]
[{"$f":"'Gas Use Per Customer'!B209","v":2039},{"$f":"'Gas Use Per Customer'!C209","v":4},{"$f":"'Daily efficiency'!CO211","v":49},{"$f":"'Gas Use Per Customer'!S209","v":297.45199634257847},{"$f":"'Gas Use Per Customer'!U209","v":48.746824518101491},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.997459614481194},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":267.70679670832061},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8746824518101493},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":29.745199634257848},{"$f":"E210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8746824518101493},{"$f":"D210*VLOOKUP($C210,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F210*'Daily efficiency'!AR211","v":597.78760417508761},{"$f":"G210*'Daily efficiency'!AS211","v":4701.8359211969755},{"$f":"H210*'Daily efficiency'!AT211","v":73.615465826300223},{"$f":"I210*'Daily efficiency'!AU211","v":697.22747942700414},{"$f":"J210*'Daily efficiency'!AV211","v":142.82819583803732},{"$f":"K210*'Daily efficiency'!AW211","v":0},0.12925268484365099,{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A210,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A210,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W210*$L210),0)-IFERROR(VLOOKUP($A210,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A210,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F210:$K210),0)","v":107.58413318385927},{"$f":"IFERROR(($T210*$M210),0)-IFERROR(VLOOKUP($A210,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A210,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F210:$K210),0)","v":871.54355739822745},13.347889295313122,129.3592998095537,25.897478537917706,0,{"$f":"(X210+AD210)-(VLOOKUP($A210,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F210)","v":81.864396999343924},{"$f":"(Y210+AE210)-(VLOOKUP($A210,Assumptions!$A$43:$R$98,7,FALSE)*I210)","v":851.00960719922057},{"$f":"(Z210+AF210)-VLOOKUP($A210,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A210,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H210)","v":-3.4853007830167013},{"$f":"(AA210+AG210)-VLOOKUP($A210,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A210,Assumptions!$A$43:$R$98,7,FALSE)*K210)","v":-41.857601424225209},{"$f":"(AB210+AH210)-(VLOOKUP($A210,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J210)","v":22.682511514853289},0,null,20.992238419793029,31.788868182022153,13.347889295313122,-14.072052613160944,25.897478537917706,0,null,0.57007740037739996]
[{"$f":"'Gas Use Per Customer'!B210","v":2039},{"$f":"'Gas Use Per Customer'!C210","v":5},{"$f":"'Daily efficiency'!CO212","v":56},{"$f":"'Gas Use Per Customer'!S210","v":181.61172161172161},{"$f":"'Gas Use Per Customer'!U210","v":26.818064530633102},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.454451624506483},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.45054945054946},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6818064530633103},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.161172161172161},{"$f":"E211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6818064530633103},{"$f":"D211*VLOOKUP($C211,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F211*'Daily efficiency'!AR212","v":299.80120631598805},{"$f":"G211*'Daily efficiency'!AS212","v":2801.1723408666799},{"$f":"H211*'Daily efficiency'!AT212","v":32.927475040849728},{"$f":"I211*'Daily efficiency'!AU212","v":425.69787545787568},{"$f":"J211*'Daily efficiency'!AV212","v":78.576929074754943},{"$f":"K211*'Daily efficiency'!AW212","v":0},0.12925268484365099,{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A211,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A211,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W211*$L211),0)-IFERROR(VLOOKUP($A211,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A211,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F211:$K211),0)","v":53.527509804724154},{"$f":"IFERROR(($T211*$M211),0)-IFERROR(VLOOKUP($A211,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A211,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F211:$K211),0)","v":518.88012164470638},5.9703798201386338,78.981366518860369,14.247497298058088,0,{"$f":"(X211+AD211)-(VLOOKUP($A211,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F211)","v":39.377797458824354},{"$f":"(Y211+AE211)-(VLOOKUP($A211,Assumptions!$A$43:$R$98,7,FALSE)*I211)","v":506.34295230987351},{"$f":"(Z211+AF211)-VLOOKUP($A211,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A211,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H211)","v":-9.4165572783642464},{"$f":"(AA211+AG211)-VLOOKUP($A211,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A211,Assumptions!$A$43:$R$98,7,FALSE)*K211)","v":-92.235534714918543},{"$f":"(AB211+AH211)-(VLOOKUP($A211,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J211)","v":12.478783254820613},0,null,18.354138408200942,30.978357308187764,5.9703798201386338,-50.787214556621144,14.247497298058088,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B211","v":2039},{"$f":"'Gas Use Per Customer'!C211","v":6},{"$f":"'Daily efficiency'!CO213","v":62},{"$f":"'Gas Use Per Customer'!S211","v":125.04725321626731},{"$f":"'Gas Use Per Customer'!U211","v":16.466884336026503},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.173507468821203},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.54252789464059},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6466884336026504},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.504725321626731},{"$f":"E212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6466884336026504},{"$f":"D212*VLOOKUP($C212,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F212*'Daily efficiency'!AR213","v":189.83720938447109},{"$f":"G212*'Daily efficiency'!AS213","v":1964.441228081276},{"$f":"H212*'Daily efficiency'!AT213","v":16.848497846036008},{"$f":"I212*'Daily efficiency'!AU213","v":244.25896794910884},{"$f":"J212*'Daily efficiency'!AV213","v":44.227306845844502},{"$f":"K212*'Daily efficiency'!AW213","v":0},0.12925268484365099,{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A212,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A212,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W212*$L212),0)-IFERROR(VLOOKUP($A212,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A212,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F212:$K212),0)","v":33.558042892806519},{"$f":"IFERROR(($T212*$M212),0)-IFERROR(VLOOKUP($A212,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A212,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F212:$K212),0)","v":363.60728038092054},3.0549543022909762,45.31830715001098,8.0192550435138088,0,{"$f":"(X212+AD212)-(VLOOKUP($A212,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F212)","v":24.86980678531895},{"$f":"(Y212+AE212)-(VLOOKUP($A212,Assumptions!$A$43:$R$98,7,FALSE)*I212)","v":354.97491582584064},{"$f":"(Z212+AF212)-VLOOKUP($A212,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A212,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H212)","v":-11.649298266410375},{"$f":"(AA212+AG212)-VLOOKUP($A212,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A212,Assumptions!$A$43:$R$98,7,FALSE)*K212)","v":-125.89859408376793},{"$f":"(AB212+AH212)-(VLOOKUP($A212,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J212)","v":6.9332255300778627},0,null,18.878652359047365,31.541402389517945,3.0549543022909762,-100.68081532828893,8.0192550435138088,0,null,0.52004884004884011]
[{"$f":"'Gas Use Per Customer'!B212","v":2039},{"$f":"'Gas Use Per Customer'!C212","v":7},{"$f":"'Daily efficiency'!CO214","v":65},{"$f":"'Gas Use Per Customer'!S212","v":114.25256472887152},{"$f":"'Gas Use Per Customer'!U212","v":14.506840782357221},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.781498743239359},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.25256472887152},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.7253420391178611},{"$f":"D213*VLOOKUP($C213,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F213*'Daily efficiency'!AR214","v":191.33562290125846},{"$f":"G213*'Daily efficiency'!AS214","v":1905.4588522401282},{"$f":"H213*'Daily efficiency'!AT214","v":0},{"$f":"I213*'Daily efficiency'!AU214","v":0},{"$f":"J213*'Daily efficiency'!AV214","v":10.626260873076658},{"$f":"K213*'Daily efficiency'!AW214","v":0},0.12925268484365099,{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A213,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A213,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W213*$L213),0)-IFERROR(VLOOKUP($A213,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A213,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F213:$K213),0)","v":33.82020123298188},{"$f":"IFERROR(($T213*$M213),0)-IFERROR(VLOOKUP($A213,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A213,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F213:$K213),0)","v":352.6545203697043},0,0,1.9267439547502094,0,{"$f":"(X213+AD213)-(VLOOKUP($A213,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F213)","v":24.730980668170439},{"$f":"(Y213+AE213)-(VLOOKUP($A213,Assumptions!$A$43:$R$98,7,FALSE)*I213)","v":352.6545203697043},{"$f":"(Z213+AF213)-VLOOKUP($A213,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A213,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H213)","v":-13.618223055265405},{"$f":"(AA213+AG213)-VLOOKUP($A213,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A213,Assumptions!$A$43:$R$98,7,FALSE)*K213)","v":-171.21690123377891},{"$f":"(AB213+AH213)-(VLOOKUP($A213,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J213)","v":1.4483639250232914},0,null,17.945058900290107,30.866223546628955,0,0,1.9267439547502094,0,null,0.47514804639804653]
[{"$f":"'Gas Use Per Customer'!B213","v":2039},{"$f":"'Gas Use Per Customer'!C213","v":8},{"$f":"'Daily efficiency'!CO215","v":65},{"$f":"'Gas Use Per Customer'!S213","v":114.35465151792805},{"$f":"'Gas Use Per Customer'!U213","v":14.493673081124234},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.768989427068021},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.35465151792805},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72468365405621171},{"$f":"D214*VLOOKUP($C214,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F214*'Daily efficiency'!AR215","v":192.44884159203644},{"$f":"G214*'Daily efficiency'!AS215","v":1916.4845774677419},{"$f":"H214*'Daily efficiency'!AT215","v":0},{"$f":"I214*'Daily efficiency'!AU215","v":0},{"$f":"J214*'Daily efficiency'!AV215","v":10.616615531923495},{"$f":"K214*'Daily efficiency'!AW215","v":0},0.12925268484365099,{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A214,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A214,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W214*$L214),0)-IFERROR(VLOOKUP($A214,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A214,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F214:$K214),0)","v":34.022122022342543},{"$f":"IFERROR(($T214*$M214),0)-IFERROR(VLOOKUP($A214,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A214,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F214:$K214),0)","v":354.70023862865662},0,0,1.9249950702667269,0,{"$f":"(X214+AD214)-(VLOOKUP($A214,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F214)","v":24.941151643952374},{"$f":"(Y214+AE214)-(VLOOKUP($A214,Assumptions!$A$43:$R$98,7,FALSE)*I214)","v":354.70023862865662},{"$f":"(Z214+AF214)-VLOOKUP($A214,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A214,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H214)","v":-13.618223055265405},{"$f":"(AA214+AG214)-VLOOKUP($A214,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A214,Assumptions!$A$43:$R$98,7,FALSE)*K214)","v":-171.21690123377891},{"$f":"(AB214+AH214)-(VLOOKUP($A214,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J214)","v":1.4470492608777707},0,null,18.1140030472544,31.017561062922585,0,0,1.9249950702667269,0,null,0.47817841880341894]
[{"$f":"'Gas Use Per Customer'!B214","v":2039},{"$f":"'Gas Use Per Customer'!C214","v":9},{"$f":"'Daily efficiency'!CO216","v":61},{"$f":"'Gas Use Per Customer'!S214","v":142.42794333170494},{"$f":"'Gas Use Per Customer'!U214","v":18.219347389651563},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.575477911721251},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":128.18514899853446},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8219347389651563},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.242794333170494},{"$f":"E215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8219347389651563},{"$f":"D215*VLOOKUP($C215,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F215*'Daily efficiency'!AR216","v":208.76737310610477},{"$f":"G215*'Daily efficiency'!AS216","v":2229.3484562467543},{"$f":"H215*'Daily efficiency'!AT216","v":19.387236476927264},{"$f":"I215*'Daily efficiency'!AU216","v":289.33761928024757},{"$f":"J215*'Daily efficiency'!AV216","v":49.823841994900448},{"$f":"K215*'Daily efficiency'!AW216","v":0},0.12925268484365099,{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A215,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A215,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W215*$L215),0)-IFERROR(VLOOKUP($A215,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A215,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F215:$K215),0)","v":37.00190425470246},{"$f":"IFERROR(($T215*$M215),0)-IFERROR(VLOOKUP($A215,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A215,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F215:$K215),0)","v":412.76800007771641},3.5152760813425288,53.681922963529161,9.0340137055480998,0,{"$f":"(X215+AD215)-(VLOOKUP($A215,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F215)","v":27.389035868950089},{"$f":"(Y215+AE215)-(VLOOKUP($A215,Assumptions!$A$43:$R$98,7,FALSE)*I215)","v":402.93579746593127},{"$f":"(Z215+AF215)-VLOOKUP($A215,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A215,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H215)","v":-11.304555522141923},{"$f":"(AA215+AG215)-VLOOKUP($A215,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A215,Assumptions!$A$43:$R$98,7,FALSE)*K215)","v":-117.53497827024975},{"$f":"(AB215+AH215)-(VLOOKUP($A215,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J215)","v":7.8324051573290534},0,null,18.791175174382776,31.433890791088292,3.5152760813425288,-82.522414858240865,9.0340137055480998,0,null,0.52072771672771634]
[{"$f":"'Gas Use Per Customer'!B215","v":2039},{"$f":"'Gas Use Per Customer'!C215","v":10},{"$f":"'Daily efficiency'!CO217","v":49},{"$f":"'Gas Use Per Customer'!S215","v":336.64937442783031},{"$f":"'Gas Use Per Customer'!U215","v":52.606003490804682},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.08480279264375},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":302.9844369850473},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.2606003490804687},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":33.664937442783035},{"$f":"E216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.2606003490804687},{"$f":"D216*VLOOKUP($C216,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F216*'Daily efficiency'!AR217","v":639.82438013548972},{"$f":"G216*'Daily efficiency'!AS217","v":5304.1332097350887},{"$f":"H216*'Daily efficiency'!AT217","v":77.456093682345298},{"$f":"I216*'Daily efficiency'!AU217","v":789.10613365883478},{"$f":"J216*'Daily efficiency'!AV217","v":154.13559022805765},{"$f":"K216*'Daily efficiency'!AW217","v":0},0.12925268484365099,{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A216,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A216,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W216*$L216),0)-IFERROR(VLOOKUP($A216,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A216,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F216:$K216),0)","v":115.21055426468999},{"$f":"IFERROR(($T216*$M216),0)-IFERROR(VLOOKUP($A216,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A216,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F216:$K216),0)","v":983.29444434878098},14.044268444335234,146.40590042351877,27.947725002329999,0,{"$f":"(X216+AD216)-(VLOOKUP($A216,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F216)","v":87.454643087280544},{"$f":"(Y216+AE216)-(VLOOKUP($A216,Assumptions!$A$43:$R$98,7,FALSE)*I216)","v":960.05458859381611},{"$f":"(Z216+AF216)-VLOOKUP($A216,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A216,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H216)","v":-3.0434435081063511},{"$f":"(AA216+AG216)-VLOOKUP($A216,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A216,Assumptions!$A$43:$R$98,7,FALSE)*K216)","v":-24.81100081026014},{"$f":"(AB216+AH216)-(VLOOKUP($A216,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J216)","v":24.478236105153819},0,null,20.780575714748807,31.686597442006438,14.044268444335234,-7.3699827461224139,27.947725002329999,0,null,0.56535681522778269]
[{"$f":"'Gas Use Per Customer'!B216","v":2039},{"$f":"'Gas Use Per Customer'!C216","v":11},{"$f":"'Daily efficiency'!CO218","v":38},{"$f":"'Gas Use Per Customer'!S216","v":528.4939024390244},{"$f":"'Gas Use Per Customer'!U216","v":90.555737139647363},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.166721141894207},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.5481707317073},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.333442283788415},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":369.94573170731707},{"$f":"E217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.055573713964737},{"$f":"D217*VLOOKUP($C217,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F217*'Daily efficiency'!AR218","v":457.19169021827304},{"$f":"G217*'Daily efficiency'!AS218","v":2872.1715738809889},{"$f":"H217*'Daily efficiency'!AT218","v":914.70632306745244},{"$f":"I217*'Daily efficiency'!AU218","v":8635.3965847560994},{"$f":"J217*'Daily efficiency'!AV218","v":274.17258681313888},{"$f":"K217*'Daily efficiency'!AW218","v":0},0.12925268484365099,{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A217,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A217,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W217*$L217),0)-IFERROR(VLOOKUP($A217,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A217,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F217:$K217),0)","v":82.108747792128028},{"$f":"IFERROR(($T217*$M217),0)-IFERROR(VLOOKUP($A217,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A217,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F217:$K217),0)","v":532.09622144276284},165.85371838624275,1602.1583898269334,49.712724024955477,0,{"$f":"(X217+AD217)-(VLOOKUP($A217,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F217)","v":64.191660174750155},{"$f":"(Y217+AE217)-(VLOOKUP($A217,Assumptions!$A$43:$R$98,7,FALSE)*I217)","v":276.71224941978505},{"$f":"(Z217+AF217)-VLOOKUP($A217,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A217,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H217)","v":116.4013200962216},{"$f":"(AA217+AG217)-VLOOKUP($A217,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A217,Assumptions!$A$43:$R$98,7,FALSE)*K217)","v":1430.9414885931546},{"$f":"(AB217+AH217)-(VLOOKUP($A217,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J217)","v":43.740361485829524},0,null,23.628784585181034,17.452881868188385,21.42351288700744,38.679767488850111,49.712724024955477,0,null,0.62039011261962052]
[{"$f":"'Gas Use Per Customer'!B217","v":2039},{"$f":"'Gas Use Per Customer'!C217","v":12},{"$f":"'Daily efficiency'!CO219","v":31},{"$f":"'Gas Use Per Customer'!S217","v":702.87569010495667},{"$f":"'Gas Use Per Customer'!U217","v":115.68508726190971},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.137017452381944},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.57513802099135},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.763815446432289},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":562.30055208396539},{"$f":"E218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7842543630954859},{"$f":"D218*VLOOKUP($C218,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F218*'Daily efficiency'!AR219","v":405.57488869797425},{"$f":"G218*'Daily efficiency'!AS219","v":2567.5853829998669},{"$f":"H218*'Daily efficiency'!AT219","v":2059.3782177330272},{"$f":"I218*'Daily efficiency'!AU219","v":13127.178469312479},{"$f":"J218*'Daily efficiency'!AV219","v":174.94570615607498},{"$f":"K218*'Daily efficiency'!AW219","v":0},0.12925268484365099,{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18553385175791381,0.11239363899447914,{"$f":"VLOOKUP($A218,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20429424072933472},0.18131909029562085,{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A218,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W218*$L218),0)-IFERROR(VLOOKUP($A218,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A218,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F218:$K218),0)","v":72.754998103563381},{"$f":"IFERROR(($T218*$M218),0)-IFERROR(VLOOKUP($A218,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A218,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F218:$K218),0)","v":475.59053406338273},373.40458501396949,2435.5359841250993,31.720996291344512,0,{"$f":"(X218+AD218)-(VLOOKUP($A218,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F218)","v":57.495594264067734},{"$f":"(Y218+AE218)-(VLOOKUP($A218,Assumptions!$A$43:$R$98,7,FALSE)*I218)","v":87.418604631506753},{"$f":"(Z218+AF218)-VLOOKUP($A218,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A218,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H218)","v":302.56359756059544},{"$f":"(AA218+AG218)-VLOOKUP($A218,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A218,Assumptions!$A$43:$R$98,7,FALSE)*K218)","v":2264.3190828913202},{"$f":"(AB218+AH218)-(VLOOKUP($A218,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J218)","v":27.906145331470601},0,null,24.850045768603849,6.2186390753145124,34.87209454814689,40.268839760150215,31.720996291344512,0,null,0.77882930043691556]
[{"$f":"'Gas Use Per Customer'!B218","v":2040},{"$f":"'Gas Use Per Customer'!C218","v":1},{"$f":"'Daily efficiency'!CO220","v":30},{"$f":"'Gas Use Per Customer'!S218","v":736.60903851986654},{"$f":"'Gas Use Per Customer'!U218","v":122.87179664315077},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.574359328630155},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.32180770397332},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.153847482363076},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":589.28723081589328},{"$f":"E219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1435898321575388},{"$f":"D219*VLOOKUP($C219,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F219*'Daily efficiency'!AR220","v":432.01723699731792},{"$f":"G219*'Daily efficiency'!AS220","v":2692.4883647600432},{"$f":"H219*'Daily efficiency'!AT220","v":2232.7539340401613},{"$f":"I219*'Daily efficiency'!AU220","v":13757.195542379686},{"$f":"J219*'Daily efficiency'!AV220","v":185.81386537519052},{"$f":"K219*'Daily efficiency'!AW220","v":0},0.13313026538896053,{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A219,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A219,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W219*$L219),0)-IFERROR(VLOOKUP($A219,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A219,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F219:$K219),0)","v":78.612767105966398},{"$f":"IFERROR(($T219*$M219),0)-IFERROR(VLOOKUP($A219,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A219,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F219:$K219),0)","v":505.81732547879676},410.42098939338462,2588.5468284569238,34.155985264484194,0,{"$f":"(X219+AD219)-(VLOOKUP($A219,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F219)","v":62.048840684195724},{"$f":"(Y219+AE219)-(VLOOKUP($A219,Assumptions!$A$43:$R$98,7,FALSE)*I219)","v":90.066095537407648},{"$f":"(Z219+AF219)-VLOOKUP($A219,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A219,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H219)","v":334.38844134926336},{"$f":"(AA219+AG219)-VLOOKUP($A219,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A219,Assumptions!$A$43:$R$98,7,FALSE)*K219)","v":2413.5631553960015},{"$f":"(AB219+AH219)-(VLOOKUP($A219,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J219)","v":30.015003659041525},0,null,25.249423537119942,6.1135616607682,36.285890441336214,40.95732996037129,34.155985264484194,0,null,0.79179758369605036]
[{"$f":"'Gas Use Per Customer'!B219","v":2040},{"$f":"'Gas Use Per Customer'!C219","v":2},{"$f":"'Daily efficiency'!CO221","v":30},{"$f":"'Gas Use Per Customer'!S219","v":702.84087467441998},{"$f":"'Gas Use Per Customer'!U219","v":115.87198100430983},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.174396200861967},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.56817493488401},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.903985753232377},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":562.27269973953605},{"$f":"E220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7935990502154917},{"$f":"D220*VLOOKUP($C220,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F220*'Daily efficiency'!AR221","v":389.75304922359942},{"$f":"G220*'Daily efficiency'!AS221","v":2689.0354924504704},{"$f":"H220*'Daily efficiency'!AT221","v":1651.5667562766287},{"$f":"I220*'Daily efficiency'!AU221","v":12952.436356344821},{"$f":"J220*'Daily efficiency'!AV221","v":187.31305067179457},{"$f":"K220*'Daily efficiency'!AW221","v":0},0.13313026538896053,{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A220,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A220,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W220*$L220),0)-IFERROR(VLOOKUP($A220,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A220,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F220:$K220),0)","v":70.843030425609285},{"$f":"IFERROR(($T220*$M220),0)-IFERROR(VLOOKUP($A220,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A220,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F220:$K220),0)","v":505.16682845483325},303.58816160889336,2437.1237544543146,34.431562928164702,0,{"$f":"(X220+AD220)-(VLOOKUP($A220,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F220)","v":55.222725195807108},{"$f":"(Y220+AE220)-(VLOOKUP($A220,Assumptions!$A$43:$R$98,7,FALSE)*I220)","v":108.47476683401874},{"$f":"(Z220+AF220)-VLOOKUP($A220,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A220,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H220)","v":231.09419303465396},{"$f":"(AA220+AG220)-VLOOKUP($A220,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A220,Assumptions!$A$43:$R$98,7,FALSE)*K220)","v":2262.1400813933924},{"$f":"(AB220+AH220)-(VLOOKUP($A220,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J220)","v":30.526486620714159},0,null,23.829196979791476,7.7168795059242932,26.59189806217357,40.232081024764199,34.431562928164702,0,null,0.65643613027836845]
[{"$f":"'Gas Use Per Customer'!B220","v":2040},{"$f":"'Gas Use Per Customer'!C220","v":3},{"$f":"'Daily efficiency'!CO222","v":41},{"$f":"'Gas Use Per Customer'!S220","v":496.77008847412435},{"$f":"'Gas Use Per Customer'!U220","v":78.582182119853201},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.574654635955959},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.0310265422373},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":47.149309271911918},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":347.73906193188702},{"$f":"E221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8582182119853208},{"$f":"D221*VLOOKUP($C221,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F221*'Daily efficiency'!AR222","v":389.9227465830719},{"$f":"G221*'Daily efficiency'!AS222","v":2655.0610815991877},{"$f":"H221*'Daily efficiency'!AT222","v":801.03876499517742},{"$f":"I221*'Daily efficiency'!AU222","v":8151.0036116834362},{"$f":"J221*'Daily efficiency'!AV222","v":230.24579361116977},{"$f":"K221*'Daily efficiency'!AW222","v":0},0.13313026538896053,{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A221,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A221,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W221*$L221),0)-IFERROR(VLOOKUP($A221,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A221,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F221:$K221),0)","v":70.867033451341669},{"$f":"IFERROR(($T221*$M221),0)-IFERROR(VLOOKUP($A221,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A221,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F221:$K221),0)","v":498.76703035436003},147.24556855975607,1533.6886419013852,42.323385921245709,0,{"$f":"(X221+AD221)-(VLOOKUP($A221,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F221)","v":54.976940872053397},{"$f":"(Y221+AE221)-(VLOOKUP($A221,Assumptions!$A$43:$R$98,7,FALSE)*I221)","v":253.43175896780798},{"$f":"(Z221+AF221)-VLOOKUP($A221,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A221,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H221)","v":101.54755943869829},{"$f":"(AA221+AG221)-VLOOKUP($A221,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A221,Assumptions!$A$43:$R$98,7,FALSE)*K221)","v":1358.7049688404632},{"$f":"(AB221+AH221)-(VLOOKUP($A221,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J221)","v":37.026688394816283},0,null,23.320358970689991,17.005301838673315,21.537443709529128,39.072543685258978,42.323385921245709,0,null,0.61725657737291773]
[{"$f":"'Gas Use Per Customer'!B221","v":2040},{"$f":"'Gas Use Per Customer'!C221","v":4},{"$f":"'Daily efficiency'!CO223","v":49},{"$f":"'Gas Use Per Customer'!S221","v":295.67830045523522},{"$f":"'Gas Use Per Customer'!U221","v":48.417412344551465},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.733929875641174},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":266.1104704097117},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8417412344551467},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":29.567830045523522},{"$f":"E222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8417412344551467},{"$f":"D222*VLOOKUP($C222,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F222*'Daily efficiency'!AR223","v":593.74798690854232},{"$f":"G222*'Daily efficiency'!AS223","v":4673.799037468063},{"$f":"H222*'Daily efficiency'!AT223","v":73.118000999730157},{"$f":"I222*'Daily efficiency'!AU223","v":693.06993626707163},{"$f":"J222*'Daily efficiency'!AV223","v":141.86301816953574},{"$f":"K222*'Daily efficiency'!AW223","v":0},0.13313026538896053,{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A222,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A222,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W222*$L222),0)-IFERROR(VLOOKUP($A222,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A222,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F222:$K222),0)","v":108.31758124696532},{"$f":"IFERROR(($T222*$M222),0)-IFERROR(VLOOKUP($A222,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A222,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F222:$K222),0)","v":878.59546705849311},13.440425232382976,130.40768228497836,26.077016095596889,0,{"$f":"(X222+AD222)-(VLOOKUP($A222,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F222)","v":82.209638577686007},{"$f":"(Y222+AE222)-(VLOOKUP($A222,Assumptions!$A$43:$R$98,7,FALSE)*I222)","v":857.73490693553856},{"$f":"(Z222+AF222)-VLOOKUP($A222,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A222,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H222)","v":-3.7408915637581819},{"$f":"(AA222+AG222)-VLOOKUP($A222,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A222,Assumptions!$A$43:$R$98,7,FALSE)*K222)","v":-44.575990775943723},{"$f":"(AB222+AH222)-(VLOOKUP($A222,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J222)","v":22.813523261936975},0,null,21.224192546851707,32.232287050372129,13.440425232382976,-15.075841110867177,26.077016095596889,0,null,0.57007740037739996]
[{"$f":"'Gas Use Per Customer'!B222","v":2040},{"$f":"'Gas Use Per Customer'!C222","v":5},{"$f":"'Daily efficiency'!CO224","v":56},{"$f":"'Gas Use Per Customer'!S222","v":182.15197568389058},{"$f":"'Gas Use Per Customer'!U222","v":26.916663988316845},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.533331190653477},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.93677811550154},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6916663988316847},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.215197568389058},{"$f":"E223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6916663988316847},{"$f":"D223*VLOOKUP($C223,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F223*'Daily efficiency'!AR224","v":300.90345723800829},{"$f":"G223*'Daily efficiency'!AS224","v":2809.5051992888684},{"$f":"H223*'Daily efficiency'!AT224","v":33.048536394036283},{"$f":"I223*'Daily efficiency'!AU224","v":426.96423100303974},{"$f":"J223*'Daily efficiency'!AV224","v":78.865825485768312},{"$f":"K223*'Daily efficiency'!AW224","v":0},0.13313026538896053,{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A223,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A223,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W223*$L223),0)-IFERROR(VLOOKUP($A223,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A223,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F223:$K223),0)","v":54.461280229561993},{"$f":"IFERROR(($T223*$M223),0)-IFERROR(VLOOKUP($A223,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A223,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F223:$K223),0)","v":527.78477549715126},6.07492513978017,80.337369823871114,14.496980447202661,0,{"$f":"(X223+AD223)-(VLOOKUP($A223,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F223)","v":39.947106790173045},{"$f":"(Y223+AE223)-(VLOOKUP($A223,Assumptions!$A$43:$R$98,7,FALSE)*I223)","v":514.93367267892449},{"$f":"(Z223+AF223)-VLOOKUP($A223,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A223,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H223)","v":-9.657170502624691},{"$f":"(AA223+AG223)-VLOOKUP($A223,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A223,Assumptions!$A$43:$R$98,7,FALSE)*K223)","v":-94.646303237050972},{"$f":"(AB223+AH223)-(VLOOKUP($A223,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J223)","v":12.682708767279044},0,null,18.551289829003348,31.410503402484114,6.07492513978017,-51.960075031687637,14.496980447202661,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B223","v":2040},{"$f":"'Gas Use Per Customer'!C223","v":6},{"$f":"'Daily efficiency'!CO225","v":62},{"$f":"'Gas Use Per Customer'!S223","v":124.72073822243807},{"$f":"'Gas Use Per Customer'!U223","v":16.41200279921226},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.12960223936981},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":112.24866440019427},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6412002799212262},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.472073822243807},{"$f":"E224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6412002799212262},{"$f":"D224*VLOOKUP($C224,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F224*'Daily efficiency'!AR225","v":192.64459384185506},{"$f":"G224*'Daily efficiency'!AS225","v":1980.6861216747463},{"$f":"H224*'Daily efficiency'!AT225","v":14.777263117218343},{"$f":"I224*'Daily efficiency'!AU225","v":214.38663428848952},{"$f":"J224*'Daily efficiency'!AV225","v":41.675545774799652},{"$f":"K224*'Daily efficiency'!AW225","v":0},0.13313026538896053,{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A224,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A224,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W224*$L224),0)-IFERROR(VLOOKUP($A224,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A224,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F224:$K224),0)","v":34.529277552488431},{"$f":"IFERROR(($T224*$M224),0)-IFERROR(VLOOKUP($A224,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A224,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F224:$K224),0)","v":371.80256014907962},2.716331099737761,40.338878701075004,7.6607271717810796,0,{"$f":"(X224+AD224)-(VLOOKUP($A224,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F224)","v":25.67949381930006},{"$f":"(Y224+AE224)-(VLOOKUP($A224,Assumptions!$A$43:$R$98,7,FALSE)*I224)","v":363.00331971018801},{"$f":"(Z224+AF224)-VLOOKUP($A224,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A224,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H224)","v":-12.307715829392029},{"$f":"(AA224+AG224)-VLOOKUP($A224,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A224,Assumptions!$A$43:$R$98,7,FALSE)*K224)","v":-134.64479435984708},{"$f":"(AB224+AH224)-(VLOOKUP($A224,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J224)","v":6.5545042051325328},0,null,19.558470508953224,32.339210595503509,2.716331099737761,-107.95702164599889,7.6607271717810796,0,null,0.51801221001221009]
[{"$f":"'Gas Use Per Customer'!B224","v":2040},{"$f":"'Gas Use Per Customer'!C224","v":7},{"$f":"'Daily efficiency'!CO226","v":65},{"$f":"'Gas Use Per Customer'!S224","v":114.17452113104287},{"$f":"'Gas Use Per Customer'!U224","v":14.49577101572071},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.770982464934674},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.17452113104287},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72478855078603555},{"$f":"D225*VLOOKUP($C225,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F225*'Daily efficiency'!AR226","v":191.1896200101711},{"$f":"G225*'Daily efficiency'!AS226","v":1904.1572721425944},{"$f":"H225*'Daily efficiency'!AT226","v":0},{"$f":"I225*'Daily efficiency'!AU226","v":0},{"$f":"J225*'Daily efficiency'!AV226","v":10.618152269015415},{"$f":"K225*'Daily efficiency'!AW226","v":0},0.13313026538896053,{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A225,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A225,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W225*$L225),0)-IFERROR(VLOOKUP($A225,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A225,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F225:$K225),0)","v":34.252275328377202},{"$f":"IFERROR(($T225*$M225),0)-IFERROR(VLOOKUP($A225,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A225,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F225:$K225),0)","v":357.39337979668608},0,0,1.9518104943580994,0,{"$f":"(X225+AD225)-(VLOOKUP($A225,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F225)","v":24.970180228590642},{"$f":"(Y225+AE225)-(VLOOKUP($A225,Assumptions!$A$43:$R$98,7,FALSE)*I225)","v":357.39337979668608},{"$f":"(Z225+AF225)-VLOOKUP($A225,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A225,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H225)","v":-13.917823962481243},{"$f":"(AA225+AG225)-VLOOKUP($A225,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A225,Assumptions!$A$43:$R$98,7,FALSE)*K225)","v":-174.98367306092209},{"$f":"(AB225+AH225)-(VLOOKUP($A225,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J225)","v":1.4632791733167014},0,null,18.132460986115341,31.302376069218699,0,0,1.9518104943580994,0,null,0.47514804639804659]
[{"$f":"'Gas Use Per Customer'!B225","v":2040},{"$f":"'Gas Use Per Customer'!C225","v":8},{"$f":"'Daily efficiency'!CO227","v":65},{"$f":"'Gas Use Per Customer'!S225","v":114.32394623198103},{"$f":"'Gas Use Per Customer'!U225","v":14.490320182068714},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.765804172965279},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.32394623198103},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72451600910343572},{"$f":"D226*VLOOKUP($C226,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F226*'Daily efficiency'!AR227","v":192.4043213703095},{"$f":"G226*'Daily efficiency'!AS227","v":1915.9699835602523},{"$f":"H226*'Daily efficiency'!AT227","v":0},{"$f":"I226*'Daily efficiency'!AU227","v":0},{"$f":"J226*'Daily efficiency'!AV227","v":10.614159533365328},{"$f":"K226*'Daily efficiency'!AW227","v":0},0.13313026538896053,{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A226,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A226,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W226*$L226),0)-IFERROR(VLOOKUP($A226,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A226,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F226:$K226),0)","v":34.475680540534114},{"$f":"IFERROR(($T226*$M226),0)-IFERROR(VLOOKUP($A226,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A226,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F226:$K226),0)","v":359.61617439018806},0,0,1.9510765565555894,0,{"$f":"(X226+AD226)-(VLOOKUP($A226,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F226)","v":25.197075779845491},{"$f":"(Y226+AE226)-(VLOOKUP($A226,Assumptions!$A$43:$R$98,7,FALSE)*I226)","v":359.61617439018806},{"$f":"(Z226+AF226)-VLOOKUP($A226,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A226,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H226)","v":-13.917823962481243},{"$f":"(AA226+AG226)-VLOOKUP($A226,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A226,Assumptions!$A$43:$R$98,7,FALSE)*K226)","v":-174.98367306092209},{"$f":"(AB226+AH226)-(VLOOKUP($A226,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J226)","v":1.4627289375719776},0,null,18.30410738322875,31.455892334268363,0,0,1.9510765565555894,0,null,0.47817841880341899]
[{"$f":"'Gas Use Per Customer'!B226","v":2040},{"$f":"'Gas Use Per Customer'!C226","v":9},{"$f":"'Daily efficiency'!CO228","v":61},{"$f":"'Gas Use Per Customer'!S226","v":140.7029064818193},{"$f":"'Gas Use Per Customer'!U226","v":17.993171788517955},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.394537430814365},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.63261583363737},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7993171788517957},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.070290648181931},{"$f":"E227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7993171788517957},{"$f":"D227*VLOOKUP($C227,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F227*'Daily efficiency'!AR228","v":208.69006594575393},{"$f":"G227*'Daily efficiency'!AS228","v":2218.4229049215378},{"$f":"H227*'Daily efficiency'!AT228","v":17.673750148386549},{"$f":"I227*'Daily efficiency'!AU228","v":263.84609023470756},{"$f":"J227*'Daily efficiency'!AV228","v":47.447994006321835},{"$f":"K227*'Daily efficiency'!AW228","v":0},0.13313026538896053,{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A227,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A227,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W227*$L227),0)-IFERROR(VLOOKUP($A227,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A227,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F227:$K227),0)","v":37.489642659280086},{"$f":"IFERROR(($T227*$M227),0)-IFERROR(VLOOKUP($A227,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A227,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F227:$K227),0)","v":416.54590486463815},3.2487583658924644,49.645144460865296,8.7218086811601658,0,{"$f":"(X227+AD227)-(VLOOKUP($A227,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F227)","v":27.787251004184036},{"$f":"(Y227+AE227)-(VLOOKUP($A227,Assumptions!$A$43:$R$98,7,FALSE)*I227)","v":406.61909780568448},{"$f":"(Z227+AF227)-VLOOKUP($A227,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A227,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H227)","v":-11.881864553475786},{"$f":"(AA227+AG227)-VLOOKUP($A227,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A227,Assumptions!$A$43:$R$98,7,FALSE)*K227)","v":-125.33852860005679},{"$f":"(AB227+AH227)-(VLOOKUP($A227,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J227)","v":7.5090097242731595},0,null,19.304024973181779,32.110139645214083,3.2487583658924644,-89.080269721544241,8.7218086811601658,0,null,0.51936996336996311]
[{"$f":"'Gas Use Per Customer'!B227","v":2040},{"$f":"'Gas Use Per Customer'!C227","v":10},{"$f":"'Daily efficiency'!CO229","v":49},{"$f":"'Gas Use Per Customer'!S227","v":330.49343704423916},{"$f":"'Gas Use Per Customer'!U227","v":51.551215569418233},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":41.240972455534589},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":297.44409333981525},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.1551215569418236},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":33.049343704423919},{"$f":"E228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.1551215569418236},{"$f":"D228*VLOOKUP($C228,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F228*'Daily efficiency'!AR229","v":626.99544459216429},{"$f":"G228*'Daily efficiency'!AS229","v":5207.1423510149416},{"$f":"H228*'Daily efficiency'!AT229","v":75.903043714042809},{"$f":"I228*'Daily efficiency'!AU229","v":774.67661643169708},{"$f":"J228*'Daily efficiency'!AV229","v":151.04506161839535},{"$f":"K228*'Daily efficiency'!AW229","v":0},0.13313026538896053,{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A228,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A228,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W228*$L228),0)-IFERROR(VLOOKUP($A228,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A228,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F228:$K228),0)","v":114.43308945706711},{"$f":"IFERROR(($T228*$M228),0)-IFERROR(VLOOKUP($A228,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A228,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F228:$K228),0)","v":978.95308797068515},13.952366995818908,145.76275319825402,27.764843535728151,0,{"$f":"(X228+AD228)-(VLOOKUP($A228,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F228)","v":86.635317633982737},{"$f":"(Y228+AE228)-(VLOOKUP($A228,Assumptions!$A$43:$R$98,7,FALSE)*I228)","v":955.63626626585051},{"$f":"(Z228+AF228)-VLOOKUP($A228,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A228,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H228)","v":-3.4401784445478829},{"$f":"(AA228+AG228)-VLOOKUP($A228,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A228,Assumptions!$A$43:$R$98,7,FALSE)*K228)","v":-29.220919862668069},{"$f":"(AB228+AH228)-(VLOOKUP($A228,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J228)","v":24.290122057842602},0,null,21.007098638954659,32.128265030769434,13.952366995818908,-8.8416036711665829,27.764843535728151,0,null,0.56535681522778281]
[{"$f":"'Gas Use Per Customer'!B228","v":2040},{"$f":"'Gas Use Per Customer'!C228","v":11},{"$f":"'Daily efficiency'!CO230","v":38},{"$f":"'Gas Use Per Customer'!S228","v":526.55130540376445},{"$f":"'Gas Use Per Customer'!U228","v":90.200128043250686},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.060038412975207},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.96539162112933},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.120076825950413},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":368.58591378263509},{"$f":"E229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.0200128043250682},{"$f":"D229*VLOOKUP($C229,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F229*'Daily efficiency'!AR230","v":446.88423437282484},{"$f":"G229*'Daily efficiency'!AS230","v":2813.332651166113},{"$f":"H229*'Daily efficiency'!AT230","v":906.1247148573409},{"$f":"I229*'Daily efficiency'!AU230","v":8639.6538190649699},{"$f":"J229*'Daily efficiency'!AV230","v":264.28637516672438},{"$f":"K229*'Daily efficiency'!AW230","v":0},0.13313026538896053,{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A229,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A229,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W229*$L229),0)-IFERROR(VLOOKUP($A229,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A229,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F229:$K229),0)","v":81.339219952283571},{"$f":"IFERROR(($T229*$M229),0)-IFERROR(VLOOKUP($A229,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A229,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F229:$K229),0)","v":528.54895112504778},166.56228718970831,1625.6328132730664,48.580667096998248,0,{"$f":"(X229+AD229)-(VLOOKUP($A229,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F229)","v":63.09986407533853},{"$f":"(Y229+AE229)-(VLOOKUP($A229,Assumptions!$A$43:$R$98,7,FALSE)*I229)","v":268.50590423595435},{"$f":"(Z229+AF229)-VLOOKUP($A229,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A229,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H229)","v":116.165751473337},{"$f":"(AA229+AG229)-VLOOKUP($A229,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A229,Assumptions!$A$43:$R$98,7,FALSE)*K229)","v":1450.6491402121444},{"$f":"(AB229+AH229)-(VLOOKUP($A229,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J229)","v":42.500881804683239},0,null,23.318468034798627,16.997767769281385,21.464446890370244,39.357150828819535,48.580667096998248,0,null,0.61194805194805169]
[{"$f":"'Gas Use Per Customer'!B229","v":2040},{"$f":"'Gas Use Per Customer'!C229","v":12},{"$f":"'Daily efficiency'!CO231","v":31},{"$f":"'Gas Use Per Customer'!S229","v":704.10197547272401},{"$f":"'Gas Use Per Customer'!U229","v":115.89580674982484},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.179161349964971},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.82039509454481},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.921855062368635},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":563.28158037817923},{"$f":"E230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7947903374912428},{"$f":"D230*VLOOKUP($C230,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F230*'Daily efficiency'!AR231","v":406.31364020761515},{"$f":"G230*'Daily efficiency'!AS231","v":2572.0649694046774},{"$f":"H230*'Daily efficiency'!AT231","v":2063.1293591613239},{"$f":"I230*'Daily efficiency'!AU231","v":13150.081049532011},{"$f":"J230*'Daily efficiency'!AV231","v":175.26436840102537},{"$f":"K230*'Daily efficiency'!AW231","v":0},0.13313026538896053,{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.1881594850115188,0.11576544816431351,{"$f":"VLOOKUP($A230,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.20650255821903823},0.18381828070535705,{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A230,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W230*$L230),0)-IFERROR(VLOOKUP($A230,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A230,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F230:$K230),0)","v":73.887196425984939},{"$f":"IFERROR(($T230*$M230),0)-IFERROR(VLOOKUP($A230,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A230,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F230:$K230),0)","v":483.15774171523805},379.24089167377963,2474.3124781396759,32.216794868386792,0,{"$f":"(X230+AD230)-(VLOOKUP($A230,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F230)","v":58.263679328964763},{"$f":"(Y230+AE230)-(VLOOKUP($A230,Assumptions!$A$43:$R$98,7,FALSE)*I230)","v":85.75389924385388},{"$f":"(Z230+AF230)-VLOOKUP($A230,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A230,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H230)","v":306.73487859747274},{"$f":"(AA230+AG230)-VLOOKUP($A230,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A230,Assumptions!$A$43:$R$98,7,FALSE)*K230)","v":2299.3288050787537},{"$f":"(AB230+AH230)-(VLOOKUP($A230,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J230)","v":28.31091559413175},0,null,25.136232691633953,6.0895937116409833,35.288579423136177,40.820237784715367,32.216794868386792,0,null,0.77882930043691545]
[{"$f":"'Gas Use Per Customer'!B230","v":2041},{"$f":"'Gas Use Per Customer'!C230","v":1},{"$f":"'Daily efficiency'!CO232","v":30},{"$f":"'Gas Use Per Customer'!S230","v":739.29326487466017},{"$f":"'Gas Use Per Customer'!U230","v":123.34014966198144},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.668029932396291},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.85865297493203},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.505112246486078},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":591.43461189972811},{"$f":"E231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1670074830990727},{"$f":"D231*VLOOKUP($C231,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F231*'Daily efficiency'!AR232","v":433.6639662115266},{"$f":"G231*'Daily efficiency'!AS232","v":2702.2998764992776},{"$f":"H231*'Daily efficiency'!AT232","v":2241.2645693029531},{"$f":"I231*'Daily efficiency'!AU232","v":13807.327192837174},{"$f":"J231*'Daily efficiency'!AV232","v":186.52213600495767},{"$f":"K231*'Daily efficiency'!AW232","v":0},0.13712417335062935,{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A231,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A231,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W231*$L231),0)-IFERROR(VLOOKUP($A231,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A231,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F231:$K231),0)","v":80.532993659814821},{"$f":"IFERROR(($T231*$M231),0)-IFERROR(VLOOKUP($A231,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A231,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F231:$K231),0)","v":518.18647043934754},420.43575146906164,2651.8362420881585,34.989432078180833,0,{"$f":"(X231+AD231)-(VLOOKUP($A231,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F231)","v":63.54013477357374},{"$f":"(Y231+AE231)-(VLOOKUP($A231,Assumptions!$A$43:$R$98,7,FALSE)*I231)","v":91.740372735033702},{"$f":"(Z231+AF231)-VLOOKUP($A231,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A231,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H231)","v":342.48851455600175},{"$f":"(AA231+AG231)-VLOOKUP($A231,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A231,Assumptions!$A$43:$R$98,7,FALSE)*K231)","v":2473.0029282198961},{"$f":"(AB231+AH231)-(VLOOKUP($A231,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J231)","v":30.741217356620563},0,null,25.758090511365513,6.2045995205020148,37.023739146807159,41.81363211524674,34.989432078180833,0,null,0.79179758369605036]
[{"$f":"'Gas Use Per Customer'!B231","v":2041},{"$f":"'Gas Use Per Customer'!C231","v":2},{"$f":"'Daily efficiency'!CO233","v":31},{"$f":"'Gas Use Per Customer'!S231","v":662.17504071415647},{"$f":"'Gas Use Per Customer'!U231","v":109.05701570921131},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.811403141842263},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":132.43500814283129},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":81.792761781908482},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":529.74003257132517},{"$f":"E232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.4528507854605657},{"$f":"D232*VLOOKUP($C232,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F232*'Daily efficiency'!AR233","v":379.93094289457781},{"$f":"G232*'Daily efficiency'!AS233","v":2538.0083756344716},{"$f":"H232*'Daily efficiency'!AT233","v":1530.3915208442129},{"$f":"I232*'Daily efficiency'!AU233","v":12195.37232126701},{"$f":"J232*'Daily efficiency'!AV233","v":176.88658458692245},{"$f":"K232*'Daily efficiency'!AW233","v":0},0.13712417335062935,{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A232,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A232,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W232*$L232),0)-IFERROR(VLOOKUP($A232,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A232,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F232:$K232),0)","v":70.451335219998455},{"$f":"IFERROR(($T232*$M232),0)-IFERROR(VLOOKUP($A232,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A232,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F232:$K232),0)","v":486.63067892996395},287.0840497461341,2342.2440748758195,33.181912182160552,0,{"$f":"(X232+AD232)-(VLOOKUP($A232,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F232)","v":55.426296872145414},{"$f":"(Y232+AE232)-(VLOOKUP($A232,Assumptions!$A$43:$R$98,7,FALSE)*I232)","v":104.66864095898063},{"$f":"(Z232+AF232)-VLOOKUP($A232,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A232,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H232)","v":216.51613985202937},{"$f":"(AA232+AG232)-VLOOKUP($A232,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A232,Assumptions!$A$43:$R$98,7,FALSE)*K232)","v":2163.4107610075571},{"$f":"(AB232+AH232)-(VLOOKUP($A232,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J232)","v":29.425652595197292},0,null,25.411614517278565,7.9033967246859227,26.471308112733269,40.839102729436853,33.181912182160552,0,null,0.65319780881466472]
[{"$f":"'Gas Use Per Customer'!B232","v":2041},{"$f":"'Gas Use Per Customer'!C232","v":3},{"$f":"'Daily efficiency'!CO234","v":40},{"$f":"'Gas Use Per Customer'!S232","v":512.87714216751147},{"$f":"'Gas Use Per Customer'!U232","v":81.279029307855524},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.383708792356657},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.86314265025342},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.767417584713314},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":359.01399951725801},{"$f":"E233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1279029307855524},{"$f":"D233*VLOOKUP($C233,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F233*'Daily efficiency'!AR234","v":397.45899227419284},{"$f":"G233*'Daily efficiency'!AS234","v":2742.9155258070846},{"$f":"H233*'Daily efficiency'!AT234","v":847.82146873681302},{"$f":"I233*'Daily efficiency'!AU234","v":8415.2881486845326},{"$f":"J233*'Daily efficiency'!AV234","v":238.14755587201654},{"$f":"K233*'Daily efficiency'!AW234","v":0},0.13712417335062935,{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A233,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A233,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W233*$L233),0)-IFERROR(VLOOKUP($A233,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A233,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F233:$K233),0)","v":73.733901377751977},{"$f":"IFERROR(($T233*$M233),0)-IFERROR(VLOOKUP($A233,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A233,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F233:$K233),0)","v":525.97966413377128},159.04166835190949,1616.2408399993199,44.673773897523994,0,{"$f":"(X233+AD233)-(VLOOKUP($A233,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F233)","v":56.936900410619529},{"$f":"(Y233+AE233)-(VLOOKUP($A233,Assumptions!$A$43:$R$98,7,FALSE)*I233)","v":267.11737228449124},{"$f":"(Z233+AF233)-VLOOKUP($A233,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A233,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H233)","v":111.22365032798876},{"$f":"(AA233+AG233)-VLOOKUP($A233,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A233,Assumptions!$A$43:$R$98,7,FALSE)*K233)","v":1437.4075261310575},{"$f":"(AB233+AH233)-(VLOOKUP($A233,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J233)","v":39.074773575146509},0,null,23.350385659324736,17.360712103201752,22.806959202788104,40.037645553205245,44.673773897523994,0,null,0.62290289373376306]
[{"$f":"'Gas Use Per Customer'!B233","v":2041},{"$f":"'Gas Use Per Customer'!C233","v":4},{"$f":"'Daily efficiency'!CO235","v":49},{"$f":"'Gas Use Per Customer'!S233","v":294.95315805379266},{"$f":"'Gas Use Per Customer'!U233","v":48.282942086802649},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.626353669442125},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":265.45784224841339},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8282942086802656},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":29.495315805379267},{"$f":"E234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8282942086802656},{"$f":"D234*VLOOKUP($C234,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F234*'Daily efficiency'!AR235","v":592.09896353097611},{"$f":"G234*'Daily efficiency'!AS235","v":4662.3366817501374},{"$f":"H234*'Daily efficiency'!AT235","v":72.914929502010636},{"$f":"I234*'Daily efficiency'!AU235","v":691.37020247809028},{"$f":"J234*'Daily efficiency'!AV235","v":141.46902031433171},{"$f":"K234*'Daily efficiency'!AW235","v":0},0.13712417335062935,{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A234,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A234,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W234*$L234),0)-IFERROR(VLOOKUP($A234,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A234,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F234:$K234),0)","v":110.22864600622563},{"$f":"IFERROR(($T234*$M234),0)-IFERROR(VLOOKUP($A234,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A234,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F234:$K234),0)","v":894.60632672922748},13.678011778870761,132.78461023088821,26.537979799478212,0,{"$f":"(X234+AD234)-(VLOOKUP($A234,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F234)","v":83.620433717133864},{"$f":"(Y234+AE234)-(VLOOKUP($A234,Assumptions!$A$43:$R$98,7,FALSE)*I234)","v":873.33911971650559},{"$f":"(Z234+AF234)-VLOOKUP($A234,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A234,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H234)","v":-3.8720308469215405},{"$f":"(AA234+AG234)-VLOOKUP($A234,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A234,Assumptions!$A$43:$R$98,7,FALSE)*K234)","v":-46.048703637374132},{"$f":"(AB234+AH234)-(VLOOKUP($A234,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J234)","v":23.211953263341741},0,null,21.648544522929487,32.899352768009081,13.678011778870761,-15.612209050826948,26.537979799478212,0,null,0.57007740037739996]
[{"$f":"'Gas Use Per Customer'!B234","v":2041},{"$f":"'Gas Use Per Customer'!C234","v":5},{"$f":"'Daily efficiency'!CO236","v":56},{"$f":"'Gas Use Per Customer'!S234","v":181.29426720745809},{"$f":"'Gas Use Per Customer'!U234","v":26.760169390426395},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.408135512341119},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.16484048671228},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6760169390426398},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.129426720745808},{"$f":"E235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6760169390426398},{"$f":"D235*VLOOKUP($C235,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F235*'Daily efficiency'!AR236","v":299.15399209014498},{"$f":"G235*'Daily efficiency'!AS236","v":2796.2759361147309},{"$f":"H235*'Daily efficiency'!AT236","v":32.856390836321644},{"$f":"I235*'Daily efficiency'!AU236","v":424.95376233428198},{"$f":"J235*'Daily efficiency'!AV236","v":78.407296313949303},{"$f":"K235*'Daily efficiency'!AW236","v":0},0.13712417335062935,{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A235,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A235,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W235*$L235),0)-IFERROR(VLOOKUP($A235,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A235,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F235:$K235),0)","v":55.248574068378154},{"$f":"IFERROR(($T235*$M235),0)-IFERROR(VLOOKUP($A235,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A235,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F235:$K235),0)","v":536.18364139106723},6.1634853649278538,81.616649799852112,14.708317348123273,0,{"$f":"(X235+AD235)-(VLOOKUP($A235,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F235)","v":40.501331310212734},{"$f":"(Y235+AE235)-(VLOOKUP($A235,Assumptions!$A$43:$R$98,7,FALSE)*I235)","v":523.11165824512796},{"$f":"(Z235+AF235)-VLOOKUP($A235,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A235,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H235)","v":-9.9039360694986556},{"$f":"(AA235+AG235)-VLOOKUP($A235,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A235,Assumptions!$A$43:$R$98,7,FALSE)*K235)","v":-97.216664068410225},{"$f":"(AB235+AH235)-(VLOOKUP($A235,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J235)","v":12.864912003352597},0,null,18.918663555200773,32.060317448582239,6.1634853649278538,-53.623683509618949,14.708317348123273,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B235","v":2041},{"$f":"'Gas Use Per Customer'!C235","v":6},{"$f":"'Daily efficiency'!CO237","v":62},{"$f":"'Gas Use Per Customer'!S235","v":124.08414943779471},{"$f":"'Gas Use Per Customer'!U235","v":16.305982762409734},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.044786209927787},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.67573449401524},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6305982762409734},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.408414943779471},{"$f":"E236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6305982762409734},{"$f":"D236*VLOOKUP($C236,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F236*'Daily efficiency'!AR237","v":189.12155444262018},{"$f":"G236*'Daily efficiency'!AS237","v":1956.3996660302078},{"$f":"H236*'Daily efficiency'!AT237","v":16.016512744608477},{"$f":"I236*'Daily efficiency'!AU237","v":232.68259702575261},{"$f":"J236*'Daily efficiency'!AV237","v":42.998876544474456},{"$f":"K236*'Daily efficiency'!AW237","v":0},0.13712417335062935,{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A236,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A236,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W236*$L236),0)-IFERROR(VLOOKUP($A236,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A236,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F236:$K236),0)","v":34.574788786816875},{"$f":"IFERROR(($T236*$M236),0)-IFERROR(VLOOKUP($A236,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A236,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F236:$K236),0)","v":374.84399428308774},3.0045156934719031,44.689036123963582,8.0661003702583756,0,{"$f":"(X236+AD236)-(VLOOKUP($A236,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F236)","v":25.588736318339379},{"$f":"(Y236+AE236)-(VLOOKUP($A236,Assumptions!$A$43:$R$98,7,FALSE)*I236)","v":365.89707094616307},{"$f":"(Z236+AF236)-VLOOKUP($A236,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A236,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H236)","v":-12.342756954743615},{"$f":"(AA236+AG236)-VLOOKUP($A236,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A236,Assumptions!$A$43:$R$98,7,FALSE)*K236)","v":-134.14427774429876},{"$f":"(AB236+AH236)-(VLOOKUP($A236,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J236)","v":6.9428438116986886},0,null,19.616064155091301,32.764241274434745,3.0045156934719031,-108.10750474745153,8.0661003702583756,0,null,0.51936996336996344]
[{"$f":"'Gas Use Per Customer'!B236","v":2041},{"$f":"'Gas Use Per Customer'!C236","v":7},{"$f":"'Daily efficiency'!CO238","v":65},{"$f":"'Gas Use Per Customer'!S236","v":114.01671106805522},{"$f":"'Gas Use Per Customer'!U236","v":14.472779298125287},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.749140333219023},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.01671106805522},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72363896490626445},{"$f":"D237*VLOOKUP($C237,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F237*'Daily efficiency'!AR238","v":188.31630089570959},{"$f":"G237*'Daily efficiency'!AS238","v":1882.9341575111725},{"$f":"H237*'Daily efficiency'!AT238","v":0},{"$f":"I237*'Daily efficiency'!AU238","v":0},{"$f":"J237*'Daily efficiency'!AV238","v":10.601310835876768},{"$f":"K237*'Daily efficiency'!AW238","v":0},0.13712417335062935,{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A237,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A237,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W237*$L237),0)-IFERROR(VLOOKUP($A237,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A237,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F237:$K237),0)","v":34.414348367318425},{"$f":"IFERROR(($T237*$M237),0)-IFERROR(VLOOKUP($A237,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A237,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F237:$K237),0)","v":360.72481948564479},0,0,1.9886853827458497,0,{"$f":"(X237+AD237)-(VLOOKUP($A237,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F237)","v":24.943093381419331},{"$f":"(Y237+AE237)-(VLOOKUP($A237,Assumptions!$A$43:$R$98,7,FALSE)*I237)","v":360.72481948564479},{"$f":"(Z237+AF237)-VLOOKUP($A237,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A237,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H237)","v":-14.224016089655832},{"$f":"(AA237+AG237)-VLOOKUP($A237,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A237,Assumptions!$A$43:$R$98,7,FALSE)*K237)","v":-178.83331386826234},{"$f":"(AB237+AH237)-(VLOOKUP($A237,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J237)","v":1.4901982782248446},0,null,18.141565782956498,31.637890279989961,0,0,1.9886853827458497,0,null,0.46908730158730189]
[{"$f":"'Gas Use Per Customer'!B237","v":2041},{"$f":"'Gas Use Per Customer'!C237","v":8},{"$f":"'Daily efficiency'!CO239","v":65},{"$f":"'Gas Use Per Customer'!S237","v":114.23812984496124},{"$f":"'Gas Use Per Customer'!U237","v":14.482470144185333},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.758346636976066},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.23812984496124},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72412350720926666},{"$f":"D238*VLOOKUP($C238,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F238*'Daily efficiency'!AR239","v":192.30008756507223},{"$f":"G238*'Daily efficiency'!AS239","v":1914.53177549408},{"$f":"H238*'Daily efficiency'!AT239","v":0},{"$f":"I238*'Daily efficiency'!AU239","v":0},{"$f":"J238*'Daily efficiency'!AV239","v":10.60840938061575},{"$f":"K238*'Daily efficiency'!AW239","v":0},0.13712417335062935,{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A238,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A238,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W238*$L238),0)-IFERROR(VLOOKUP($A238,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A238,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F238:$K238),0)","v":35.161860211399279},{"$f":"IFERROR(($T238*$M238),0)-IFERROR(VLOOKUP($A238,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A238,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F238:$K238),0)","v":366.79365899940944},0,0,1.9900169890330088,0,{"$f":"(X238+AD238)-(VLOOKUP($A238,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F238)","v":25.684263356245282},{"$f":"(Y238+AE238)-(VLOOKUP($A238,Assumptions!$A$43:$R$98,7,FALSE)*I238)","v":366.79365899940944},{"$f":"(Z238+AF238)-VLOOKUP($A238,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A238,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H238)","v":-14.224016089655832},{"$f":"(AA238+AG238)-VLOOKUP($A238,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A238,Assumptions!$A$43:$R$98,7,FALSE)*K238)","v":-178.83331386826234},{"$f":"(AB238+AH238)-(VLOOKUP($A238,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J238)","v":1.4911961019196405},0,null,18.668132177465186,32.107813695585264,0,0,1.9900169890330088,0,null,0.47817841880341888]
[{"$f":"'Gas Use Per Customer'!B238","v":2041},{"$f":"'Gas Use Per Customer'!C238","v":9},{"$f":"'Daily efficiency'!CO240","v":61},{"$f":"'Gas Use Per Customer'!S238","v":140.78716318498334},{"$f":"'Gas Use Per Customer'!U238","v":18.004348453860061},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.403478763088049},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":126.708446866485},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8004348453860062},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.078716318498335},{"$f":"E239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8004348453860062},{"$f":"D239*VLOOKUP($C239,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F239*'Daily efficiency'!AR240","v":207.5617462004445},{"$f":"G239*'Daily efficiency'!AS240","v":2211.7087791354143},{"$f":"H239*'Daily efficiency'!AT240","v":18.421592084695551},{"$f":"I239*'Daily efficiency'!AU240","v":275.00425875466749},{"$f":"J239*'Daily efficiency'!AV240","v":48.356679222325802},{"$f":"K239*'Daily efficiency'!AW240","v":0},0.13712417335062935,{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A239,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A239,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W239*$L239),0)-IFERROR(VLOOKUP($A239,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A239,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F239:$K239),0)","v":38.04570020648648},{"$f":"IFERROR(($T239*$M239),0)-IFERROR(VLOOKUP($A239,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A239,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F239:$K239),0)","v":423.89042179256069},3.4556812334718092,52.817337483864243,9.0711632378634945,0,{"$f":"(X239+AD239)-(VLOOKUP($A239,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F239)","v":28.123696594406809},{"$f":"(Y239+AE239)-(VLOOKUP($A239,Assumptions!$A$43:$R$98,7,FALSE)*I239)","v":413.73914976026452},{"$f":"(Z239+AF239)-VLOOKUP($A239,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A239,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H239)","v":-12.008585307693981},{"$f":"(AA239+AG239)-VLOOKUP($A239,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A239,Assumptions!$A$43:$R$98,7,FALSE)*K239)","v":-126.0159763843981},{"$f":"(AB239+AH239)-(VLOOKUP($A239,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J239)","v":7.8309127863535357},0,null,19.525627841018316,32.652846751111156,3.4556812334718092,-89.508143735251593,9.0711632378634945,0,null,0.52004884004883978]
[{"$f":"'Gas Use Per Customer'!B239","v":2041},{"$f":"'Gas Use Per Customer'!C239","v":10},{"$f":"'Daily efficiency'!CO241","v":49},{"$f":"'Gas Use Per Customer'!S239","v":328.83335350357009},{"$f":"'Gas Use Per Customer'!U239","v":51.267092594955642},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":41.013674075964516},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":295.95001815321308},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.1267092594955646},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":32.883335350357008},{"$f":"E240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.1267092594955646},{"$f":"D240*VLOOKUP($C240,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F240*'Daily efficiency'!AR241","v":620.17837763231523},{"$f":"G240*'Daily efficiency'!AS241","v":5174.5705560255965},{"$f":"H240*'Daily efficiency'!AT241","v":74.746334235583845},{"$f":"I240*'Daily efficiency'!AU241","v":770.78538061236861},{"$f":"J240*'Daily efficiency'!AV241","v":150.21258130321996},{"$f":"K240*'Daily efficiency'!AW241","v":0},0.13712417335062935,{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A240,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A240,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W240*$L240),0)-IFERROR(VLOOKUP($A240,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A240,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F240:$K240),0)","v":115.50004402656643},{"$f":"IFERROR(($T240*$M240),0)-IFERROR(VLOOKUP($A240,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A240,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F240:$K240),0)","v":992.99002021216904},14.021562484998828,148.03709498822903,28.178172432346223,0,{"$f":"(X240+AD240)-(VLOOKUP($A240,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F240)","v":87.247298351733889},{"$f":"(Y240+AE240)-(VLOOKUP($A240,Assumptions!$A$43:$R$98,7,FALSE)*I240)","v":969.27992655596699},{"$f":"(Z240+AF240)-VLOOKUP($A240,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A240,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H240)","v":-3.7340468140110716},{"$f":"(AA240+AG240)-VLOOKUP($A240,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A240,Assumptions!$A$43:$R$98,7,FALSE)*K240)","v":-30.796218880033308},{"$f":"(AB240+AH240)-(VLOOKUP($A240,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J240)","v":24.646579222992155},0,null,21.272734110613108,32.751473799679637,14.021562484998828,-9.365296601428529,28.178172432346223,0,null,0.56262750153072716]
[{"$f":"'Gas Use Per Customer'!B240","v":2041},{"$f":"'Gas Use Per Customer'!C240","v":11},{"$f":"'Daily efficiency'!CO242","v":38},{"$f":"'Gas Use Per Customer'!S240","v":525.12091898428048},{"$f":"'Gas Use Per Customer'!U240","v":89.938615032341659},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":26.981584509702497},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.53627569528413},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":53.963169019404994},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.58464328899629},{"$f":"E241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.9938615032341662},{"$f":"D241*VLOOKUP($C241,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F241*'Daily efficiency'!AR242","v":445.58860382114113},{"$f":"G241*'Daily efficiency'!AS242","v":2805.6901806671876},{"$f":"H241*'Daily efficiency'!AT242","v":903.49762986775181},{"$f":"I241*'Daily efficiency'!AU242","v":8616.1840386940767},{"$f":"J241*'Daily efficiency'!AV242","v":263.52014204476097},{"$f":"K241*'Daily efficiency'!AW242","v":0},0.13712417335062935,{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A241,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A241,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W241*$L241),0)-IFERROR(VLOOKUP($A241,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A241,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F241:$K241),0)","v":82.763282919463123},{"$f":"IFERROR(($T241*$M241),0)-IFERROR(VLOOKUP($A241,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A241,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F241:$K241),0)","v":538.03698242639268},169.48588317804175,1654.8249189143353,49.433382593595518,0,{"$f":"(X241+AD241)-(VLOOKUP($A241,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F241)","v":64.176705095571862},{"$f":"(Y241+AE241)-(VLOOKUP($A241,Assumptions!$A$43:$R$98,7,FALSE)*I241)","v":272.99494134070642},{"$f":"(Z241+AF241)-VLOOKUP($A241,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A241,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H241)","v":118.08871144060339},{"$f":"(AA241+AG241)-VLOOKUP($A241,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A241,Assumptions!$A$43:$R$98,7,FALSE)*K241)","v":1475.9916050460729},{"$f":"(AB241+AH241)-(VLOOKUP($A241,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J241)","v":43.237856652298433},0,null,23.785372972626611,17.329020896034713,21.883205450395071,40.153788576136009,49.433382593595518,0,null,0.61194805194805157]
[{"$f":"'Gas Use Per Customer'!B241","v":2041},{"$f":"'Gas Use Per Customer'!C241","v":12},{"$f":"'Daily efficiency'!CO243","v":31},{"$f":"'Gas Use Per Customer'!S241","v":704.65046324148716},{"$f":"'Gas Use Per Customer'!U241","v":115.99000529130755},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.198001058261511},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.93009264829743},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.992503968480662},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":563.72037059318973},{"$f":"E242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7995002645653777},{"$f":"D242*VLOOKUP($C242,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F242*'Daily efficiency'!AR243","v":406.64388642933312},{"$f":"G242*'Daily efficiency'!AS243","v":2574.0685799970711},{"$f":"H242*'Daily efficiency'!AT243","v":2064.806242751622},{"$f":"I242*'Daily efficiency'!AU243","v":13160.324819419278},{"$f":"J242*'Daily efficiency'!AV243","v":175.40682090504822},{"$f":"K242*'Daily efficiency'!AW243","v":0},0.13712417335062935,{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.19206007108050943,0.11923841160924292,{"$f":"VLOOKUP($A242,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.21037203699046947},0.18758863064516285,{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A242,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W242*$L242),0)-IFERROR(VLOOKUP($A242,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A242,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F242:$K242),0)","v":75.463490132697245},{"$f":"IFERROR(($T242*$M242),0)-IFERROR(VLOOKUP($A242,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A242,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F242:$K242),0)","v":493.55751475753499},387.33417562536044,2527.5729202602593,32.904325339399321,0,{"$f":"(X242+AD242)-(VLOOKUP($A242,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F242)","v":59.483277707698946},{"$f":"(Y242+AE242)-(VLOOKUP($A242,Assumptions!$A$43:$R$98,7,FALSE)*I242)","v":87.094403875799514},{"$f":"(Z242+AF242)-VLOOKUP($A242,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A242,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H242)","v":313.18436294196101},{"$f":"(AA242+AG242)-VLOOKUP($A242,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A242,Assumptions!$A$43:$R$98,7,FALSE)*K242)","v":2348.7396063919969},{"$f":"(AB242+AH242)-(VLOOKUP($A242,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J242)","v":28.909272233149746},0,null,25.641553148612839,6.1799720868097863,36.001304555555123,41.664976625210002,32.904325339399321,0,null,0.77882930043691556]
[{"$f":"'Gas Use Per Customer'!B242","v":2042},{"$f":"'Gas Use Per Customer'!C242","v":1},{"$f":"'Daily efficiency'!CO244","v":30},{"$f":"'Gas Use Per Customer'!S242","v":740.94436090225565},{"$f":"'Gas Use Per Customer'!U242","v":123.62658798725306},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.725317597450612},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.18887218045114},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.719940990439795},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":592.75548872180457},{"$f":"E243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.181329399362653},{"$f":"D243*VLOOKUP($C243,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F243*'Daily efficiency'!AR244","v":427.77154235741671},{"$f":"G243*'Daily efficiency'!AS244","v":2665.3455960693814},{"$f":"H243*'Daily efficiency'!AT244","v":2261.0570225386195},{"$f":"I243*'Daily efficiency'!AU244","v":13894.188655639105},{"$f":"J243*'Daily efficiency'!AV244","v":181.11295140132563},{"$f":"K243*'Daily efficiency'!AW244","v":0},0.14123789855114824,{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A243,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A243,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W243*$L243),0)-IFERROR(VLOOKUP($A243,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A243,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F243:$K243),0)","v":83.565259803276845},{"$f":"IFERROR(($T243*$M243),0)-IFERROR(VLOOKUP($A243,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A243,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F243:$K243),0)","v":537.32097765741219},446.1135077655602,2805.3570219259796,35.734142591726155,0,{"$f":"(X243+AD243)-(VLOOKUP($A243,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F243)","v":66.158226556176331},{"$f":"(Y243+AE243)-(VLOOKUP($A243,Assumptions!$A$43:$R$98,7,FALSE)*I243)","v":100.51971223991433},{"$f":"(Z243+AF243)-VLOOKUP($A243,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A243,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H243)","v":366.30018864530501},{"$f":"(AA243+AG243)-VLOOKUP($A243,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A243,Assumptions!$A$43:$R$98,7,FALSE)*K243)","v":2622.5893751526155},{"$f":"(AB243+AH243)-(VLOOKUP($A243,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J243)","v":31.382384279951026},0,null,26.757280789387231,6.7832159568304435,39.506085177844717,44.244033586392725,35.734142591726155,0,null,0.79230709181528869]
[{"$f":"'Gas Use Per Customer'!B243","v":2042},{"$f":"'Gas Use Per Customer'!C243","v":2},{"$f":"'Daily efficiency'!CO245","v":32},{"$f":"'Gas Use Per Customer'!S243","v":654.57384827917588},{"$f":"'Gas Use Per Customer'!U243","v":107.75208326490554},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.550416652981109},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":130.91476965583519},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":80.814062448679152},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":523.65907862334075},{"$f":"E244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3876041632452774},{"$f":"D244*VLOOKUP($C244,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F244*'Daily efficiency'!AR245","v":360.85850162174427},{"$f":"G244*'Daily efficiency'!AS245","v":2423.1306502643033},{"$f":"H244*'Daily efficiency'!AT245","v":1496.1138214071873},{"$f":"I244*'Daily efficiency'!AU245","v":12164.974438619227},{"$f":"J244*'Daily efficiency'!AV245","v":163.49454491105394},{"$f":"K244*'Daily efficiency'!AW245","v":0},0.14123789855114824,{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A244,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A244,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W244*$L244),0)-IFERROR(VLOOKUP($A244,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A244,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F244:$K244),0)","v":70.360855833988595},{"$f":"IFERROR(($T244*$M244),0)-IFERROR(VLOOKUP($A244,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A244,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F244:$K244),0)","v":488.41342722433728},295.18786047028902,2456.2136954344328,32.257976779777742,0,{"$f":"(X244+AD244)-(VLOOKUP($A244,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F244)","v":55.189005454764761},{"$f":"(Y244+AE244)-(VLOOKUP($A244,Assumptions!$A$43:$R$98,7,FALSE)*I244)","v":102.52927677425612},{"$f":"(Z244+AF244)-VLOOKUP($A244,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A244,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H244)","v":223.75647710457139},{"$f":"(AA244+AG244)-VLOOKUP($A244,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A244,Assumptions!$A$43:$R$98,7,FALSE)*K244)","v":2273.4460486610687},{"$f":"(AB244+AH244)-(VLOOKUP($A244,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J244)","v":28.465014184971785},0,null,25.609252175238272,7.8317577950751973,27.687814512068069,43.414621104971246,32.257976779777742,0,null,0.63996826318465083]
[{"$f":"'Gas Use Per Customer'!B244","v":2042},{"$f":"'Gas Use Per Customer'!C244","v":3},{"$f":"'Daily efficiency'!CO246","v":40},{"$f":"'Gas Use Per Customer'!S244","v":512.47972120410986},{"$f":"'Gas Use Per Customer'!U244","v":81.21282435157076},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.363847305471229},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.74391636123295},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.727694610942457},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":358.73580484287686},{"$f":"E245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.1212824351570756},{"$f":"D245*VLOOKUP($C245,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F245*'Daily efficiency'!AR246","v":397.13524634080045},{"$f":"G245*'Daily efficiency'!AS246","v":2740.7900808590243},{"$f":"H245*'Daily efficiency'!AT246","v":847.13088490783548},{"$f":"I245*'Daily efficiency'!AU246","v":8408.7672655170372},{"$f":"J245*'Daily efficiency'!AV246","v":237.95357535010217},{"$f":"K245*'Daily efficiency'!AW246","v":0},0.14123789855114824,{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A245,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A245,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W245*$L245),0)-IFERROR(VLOOKUP($A245,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A245,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F245:$K245),0)","v":77.512952743936665},{"$f":"IFERROR(($T245*$M245),0)-IFERROR(VLOOKUP($A245,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A245,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F245:$K245),0)","v":552.54620094469647},167.14153019390409,1697.8029360847529,46.948972594067989,0,{"$f":"(X245+AD245)-(VLOOKUP($A245,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F245)","v":60.360400571367343},{"$f":"(Y245+AE245)-(VLOOKUP($A245,Assumptions!$A$43:$R$98,7,FALSE)*I245)","v":288.19394021097133},{"$f":"(Z245+AF245)-VLOOKUP($A245,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A245,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H245)","v":118.29948140513717},{"$f":"(AA245+AG245)-VLOOKUP($A245,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A245,Assumptions!$A$43:$R$98,7,FALSE)*K245)","v":1515.0352893113889},{"$f":"(AB245+AH245)-(VLOOKUP($A245,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J245)","v":41.231455203211546},0,null,24.774576779510767,18.745063026353375,24.277668449057192,42.232619907426333,46.948972594067989,0,null,0.62290289373376317]
[{"$f":"'Gas Use Per Customer'!B245","v":2042},{"$f":"'Gas Use Per Customer'!C245","v":4},{"$f":"'Daily efficiency'!CO247","v":49},{"$f":"'Gas Use Per Customer'!S245","v":294.48055856506562},{"$f":"'Gas Use Per Customer'!U245","v":48.195837888158515},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.556670310526812},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":265.03250270855909},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8195837888158515},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":29.448055856506564},{"$f":"E246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8195837888158515},{"$f":"D246*VLOOKUP($C246,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F246*'Daily efficiency'!AR247","v":587.76543177149313},{"$f":"G246*'Daily efficiency'!AS247","v":4654.8662822243032},{"$f":"H246*'Daily efficiency'!AT247","v":72.776663827611173},{"$f":"I246*'Daily efficiency'!AU247","v":690.26242927651413},{"$f":"J246*'Daily efficiency'!AV247","v":141.21380501230439},{"$f":"K246*'Daily efficiency'!AW247","v":0},0.14123789855114824,{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A246,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A246,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W246*$L246),0)-IFERROR(VLOOKUP($A246,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A246,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F246:$K246),0)","v":115.10693875309103},{"$f":"IFERROR(($T246*$M246),0)-IFERROR(VLOOKUP($A246,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A246,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F246:$K246),0)","v":938.99682695496529},14.359059705251658,139.36996257472234,27.861918240447626,0,{"$f":"(X246+AD246)-(VLOOKUP($A246,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F246)","v":87.962404032856114},{"$f":"(Y246+AE246)-(VLOOKUP($A246,Assumptions!$A$43:$R$98,7,FALSE)*I246)","v":917.29656722401887},{"$f":"(Z246+AF246)-VLOOKUP($A246,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A246,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H246)","v":-3.570951578405968},{"$f":"(AA246+AG246)-VLOOKUP($A246,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A246,Assumptions!$A$43:$R$98,7,FALSE)*K246)","v":-43.397684198641798},{"$f":"(AB246+AH246)-(VLOOKUP($A246,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J246)","v":24.468851400418259},0,null,22.813796763160965,34.610719736239929,14.359059705251658,-14.737028620873474,27.861918240447626,0,null,0.56776028416028368]
[{"$f":"'Gas Use Per Customer'!B246","v":2042},{"$f":"'Gas Use Per Customer'!C246","v":5},{"$f":"'Daily efficiency'!CO248","v":56},{"$f":"'Gas Use Per Customer'!S246","v":180.7342214720598},{"$f":"'Gas Use Per Customer'!U246","v":26.657938328488399},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.32635066279072},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.66079932485383},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.66579383284884},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.073422147205982},{"$f":"E247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.66579383284884},{"$f":"D247*VLOOKUP($C247,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F247*'Daily efficiency'!AR248","v":298.01114318481223},{"$f":"G247*'Daily efficiency'!AS248","v":2787.6378118257489},{"$f":"H247*'Daily efficiency'!AT248","v":32.730870564845013},{"$f":"I247*'Daily efficiency'!AU248","v":423.64101513050844},{"$f":"J247*'Daily efficiency'!AV248","v":78.107759302470967},{"$f":"K247*'Daily efficiency'!AW248","v":0},0.14123789855114824,{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A247,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A247,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W247*$L247),0)-IFERROR(VLOOKUP($A247,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A247,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F247:$K247),0)","v":57.909853840708067},{"$f":"IFERROR(($T247*$M247),0)-IFERROR(VLOOKUP($A247,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A247,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F247:$K247),0)","v":561.95955520944688},6.4579014745543111,85.536789950658331,15.410901246095499,0,{"$f":"(X247+AD247)-(VLOOKUP($A247,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F247)","v":42.89574963098908},{"$f":"(Y247+AE247)-(VLOOKUP($A247,Assumptions!$A$43:$R$98,7,FALSE)*I247)","v":548.64125818051912},{"$f":"(Z247+AF247)-VLOOKUP($A247,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A247,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H247)","v":-9.9558059952888236},{"$f":"(AA247+AG247)-VLOOKUP($A247,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A247,Assumptions!$A$43:$R$98,7,FALSE)*K247)","v":-97.230856822705803},{"$f":"(AB247+AH247)-(VLOOKUP($A247,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J247)","v":13.534138219880624},0,null,20.113966195740979,33.729162801223815,6.4579014745543111,-53.797701415244696,15.410901246095499,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B247","v":2042},{"$f":"'Gas Use Per Customer'!C247","v":6},{"$f":"'Daily efficiency'!CO249","v":62},{"$f":"'Gas Use Per Customer'!S247","v":123.69371538646762},{"$f":"'Gas Use Per Customer'!U247","v":16.24070144117},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.992561152936},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":111.32434384782086},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.624070144117},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.369371538646762},{"$f":"E248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.624070144117},{"$f":"D248*VLOOKUP($C248,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F248*'Daily efficiency'!AR249","v":188.36440259664937},{"$f":"G248*'Daily efficiency'!AS249","v":1950.2438028431368},{"$f":"H248*'Daily efficiency'!AT249","v":15.952390322252466},{"$f":"I248*'Daily efficiency'!AU249","v":231.95045509270406},{"$f":"J248*'Daily efficiency'!AV249","v":42.826729700365277},{"$f":"K248*'Daily efficiency'!AW249","v":0},0.14123789855114824,{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A248,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A248,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W248*$L248),0)-IFERROR(VLOOKUP($A248,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A248,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F248:$K248),0)","v":36.242424552475335},{"$f":"IFERROR(($T248*$M248),0)-IFERROR(VLOOKUP($A248,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A248,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F248:$K248),0)","v":392.84866245090592},3.1474556957060864,46.832805719040586,8.4498455467109412,0,{"$f":"(X248+AD248)-(VLOOKUP($A248,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F248)","v":27.095446235098219},{"$f":"(Y248+AE248)-(VLOOKUP($A248,Assumptions!$A$43:$R$98,7,FALSE)*I248)","v":383.73367786906624},{"$f":"(Z248+AF248)-VLOOKUP($A248,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A248,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H248)","v":-12.532861037594316},{"$f":"(AA248+AG248)-VLOOKUP($A248,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A248,Assumptions!$A$43:$R$98,7,FALSE)*K248)","v":-135.93484105432356},{"$f":"(AB248+AH248)-(VLOOKUP($A248,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J248)","v":7.3064732570388013},0,null,20.85458433957443,34.469880046508599,3.1474556957060864,-109.89631981674239,8.4498455467109412,0,null,0.51936996336996333]
[{"$f":"'Gas Use Per Customer'!B248","v":2042},{"$f":"'Gas Use Per Customer'!C248","v":7},{"$f":"'Daily efficiency'!CO250","v":65},{"$f":"'Gas Use Per Customer'!S248","v":114.02387555769927},{"$f":"'Gas Use Per Customer'!U248","v":14.473185487192522},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.749526212832896},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.02387555769927},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72365927435962618},{"$f":"D249*VLOOKUP($C249,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F249*'Daily efficiency'!AR250","v":188.3215861295289},{"$f":"G249*'Daily efficiency'!AS250","v":1883.0524758010579},{"$f":"H249*'Daily efficiency'!AT250","v":0},{"$f":"I249*'Daily efficiency'!AU250","v":0},{"$f":"J249*'Daily efficiency'!AV250","v":10.601608369368517},{"$f":"K249*'Daily efficiency'!AW250","v":0},0.14123789855114824,{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A249,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A249,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W249*$L249),0)-IFERROR(VLOOKUP($A249,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A249,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F249:$K249),0)","v":36.224730154040166},{"$f":"IFERROR(($T249*$M249),0)-IFERROR(VLOOKUP($A249,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A249,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F249:$K249),0)","v":379.27290502452144},0,0,2.0917299521732553,0,{"$f":"(X249+AD249)-(VLOOKUP($A249,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F249)","v":26.544835892809722},{"$f":"(Y249+AE249)-(VLOOKUP($A249,Assumptions!$A$43:$R$98,7,FALSE)*I249)","v":379.27290502452144},{"$f":"(Z249+AF249)-VLOOKUP($A249,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A249,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H249)","v":-14.536944443628261},{"$f":"(AA249+AG249)-VLOOKUP($A249,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A249,Assumptions!$A$43:$R$98,7,FALSE)*K249)","v":-182.76764677336413},{"$f":"(AB249+AH249)-(VLOOKUP($A249,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J249)","v":1.5822618331611267},0,null,19.30600042642526,33.262586731898857,0,0,2.0917299521732553,0,null,0.46908730158730183]
[{"$f":"'Gas Use Per Customer'!B249","v":2042},{"$f":"'Gas Use Per Customer'!C249","v":8},{"$f":"'Daily efficiency'!CO251","v":65},{"$f":"'Gas Use Per Customer'!S249","v":114.04619745491829},{"$f":"'Gas Use Per Customer'!U249","v":14.462981099497227},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.739832044522366},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.04619745491829},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72314905497486137},{"$f":"D250*VLOOKUP($C250,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F250*'Daily efficiency'!AR251","v":192.04130954151893},{"$f":"G250*'Daily efficiency'!AS251","v":1911.3151554392659},{"$f":"H250*'Daily efficiency'!AT251","v":0},{"$f":"I250*'Daily efficiency'!AU251","v":0},{"$f":"J250*'Daily efficiency'!AV251","v":10.594133655381713},{"$f":"K250*'Daily efficiency'!AW251","v":0},0.14123789855114824,{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A250,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A250,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W250*$L250),0)-IFERROR(VLOOKUP($A250,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A250,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F250:$K250),0)","v":36.95865369614048},{"$f":"IFERROR(($T250*$M250),0)-IFERROR(VLOOKUP($A250,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A250,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F250:$K250),0)","v":384.97939548334915},0,0,2.0902551681041417,0,{"$f":"(X250+AD250)-(VLOOKUP($A250,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F250)","v":27.285584290017329},{"$f":"(Y250+AE250)-(VLOOKUP($A250,Assumptions!$A$43:$R$98,7,FALSE)*I250)","v":384.97939548334915},{"$f":"(Z250+AF250)-VLOOKUP($A250,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A250,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H250)","v":-14.536944443628261},{"$f":"(AA250+AG250)-VLOOKUP($A250,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A250,Assumptions!$A$43:$R$98,7,FALSE)*K250)","v":-182.76764677336413},{"$f":"(AB250+AH250)-(VLOOKUP($A250,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J250)","v":1.5811462519923969},0,null,19.858746600105075,33.756442921784306,0,0,2.0902551681041417,0,null,0.47817841880341899]
[{"$f":"'Gas Use Per Customer'!B250","v":2042},{"$f":"'Gas Use Per Customer'!C250","v":9},{"$f":"'Daily efficiency'!CO252","v":62},{"$f":"'Gas Use Per Customer'!S250","v":139.82514320168826},{"$f":"'Gas Use Per Customer'!U250","v":17.877937118627905},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.302349694902325},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":125.84262888151945},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7877937118627907},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.982514320168827},{"$f":"E251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7877937118627907},{"$f":"D251*VLOOKUP($C251,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F251*'Daily efficiency'!AR252","v":204.72312336324981},{"$f":"G251*'Daily efficiency'!AS252","v":2185.9940866610013},{"$f":"H251*'Daily efficiency'!AT252","v":18.29225121693262},{"$f":"I251*'Daily efficiency'!AU252","v":273.12511305396441},{"$f":"J251*'Daily efficiency'!AV252","v":48.017159444448104},{"$f":"K251*'Daily efficiency'!AW252","v":0},0.14123789855114824,{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A251,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A251,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W251*$L251),0)-IFERROR(VLOOKUP($A251,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A251,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F251:$K251),0)","v":39.48175527295534},{"$f":"IFERROR(($T251*$M251),0)-IFERROR(VLOOKUP($A251,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A251,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F251:$K251),0)","v":440.4603912762816},3.6091174499228118,55.146325759675797,9.4739333060473765,0,{"$f":"(X251+AD251)-(VLOOKUP($A251,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F251)","v":29.41266412095765},{"$f":"(Y251+AE251)-(VLOOKUP($A251,Assumptions!$A$43:$R$98,7,FALSE)*I251)","v":430.15668247058471},{"$f":"(Z251+AF251)-VLOOKUP($A251,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A251,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H251)","v":-12.18646338770516},{"$f":"(AA251+AG251)-VLOOKUP($A251,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A251,Assumptions!$A$43:$R$98,7,FALSE)*K251)","v":-127.62132101368834},{"$f":"(AB251+AH251)-(VLOOKUP($A251,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J251)","v":8.2152969120476662},0,null,20.564917477469436,34.182111919767372,3.6091174499228118,-91.27208318292459,9.4739333060473765,0,null,0.51741188441188413]
[{"$f":"'Gas Use Per Customer'!B251","v":2042},{"$f":"'Gas Use Per Customer'!C251","v":10},{"$f":"'Daily efficiency'!CO253","v":49},{"$f":"'Gas Use Per Customer'!S251","v":327.64085567942152},{"$f":"'Gas Use Per Customer'!U251","v":51.063140042902226},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.850512034321781},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":294.8767701114794},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.1063140042902226},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":32.764085567942153},{"$f":"E252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.1063140042902226},{"$f":"D252*VLOOKUP($C252,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F252*'Daily efficiency'!AR253","v":621.05919016319979},{"$f":"G252*'Daily efficiency'!AS253","v":5155.8052329121774},{"$f":"H252*'Daily efficiency'!AT253","v":74.455870438583958},{"$f":"I252*'Daily efficiency'!AU253","v":767.99016571256448},{"$f":"J252*'Daily efficiency'!AV253","v":149.61500032570345},{"$f":"K252*'Daily efficiency'!AW253","v":0},0.14123789855114824,{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A252,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A252,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W252*$L252),0)-IFERROR(VLOOKUP($A252,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A252,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F252:$K252),0)","v":121.67993547899334},{"$f":"IFERROR(($T252*$M252),0)-IFERROR(VLOOKUP($A252,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A252,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F252:$K252),0)","v":1040.1447752941758},14.690372336475399,155.06386573190929,29.51949992605946,0,{"$f":"(X252+AD252)-(VLOOKUP($A252,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F252)","v":92.920498179961925},{"$f":"(Y252+AE252)-(VLOOKUP($A252,Assumptions!$A$43:$R$98,7,FALSE)*I252)","v":1016.0009346910549},{"$f":"(Z252+AF252)-VLOOKUP($A252,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A252,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H252)","v":-3.4415017695317895},{"$f":"(AA252+AG252)-VLOOKUP($A252,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A252,Assumptions!$A$43:$R$98,7,FALSE)*K252)","v":-27.703781041454846},{"$f":"(AB252+AH252)-(VLOOKUP($A252,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J252)","v":25.924570263680533},0,null,22.746470864769577,34.455102526623293,14.690372336475399,-8.455533112317795,29.51949992605946,0,null,0.5648698720634201]
[{"$f":"'Gas Use Per Customer'!B252","v":2042},{"$f":"'Gas Use Per Customer'!C252","v":11},{"$f":"'Daily efficiency'!CO254","v":38},{"$f":"'Gas Use Per Customer'!S252","v":525.6110776640578},{"$f":"'Gas Use Per Customer'!U252","v":90.02931093698929},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.008793281096786},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.68332329921734},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.017586562193571},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.92775436484044},{"$f":"E253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.0029310936989297},{"$f":"D253*VLOOKUP($C253,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F253*'Daily efficiency'!AR254","v":463.02986600121233},{"$f":"G253*'Daily efficiency'!AS254","v":2904.699876011754},{"$f":"H253*'Daily efficiency'!AT254","v":914.36901616334978},{"$f":"I253*'Daily efficiency'!AU254","v":8552.3580076259295},{"$f":"J253*'Daily efficiency'!AV254","v":281.37160644840378},{"$f":"K253*'Daily efficiency'!AW254","v":0},0.14123789855114824,{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A253,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A253,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W253*$L253),0)-IFERROR(VLOOKUP($A253,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A253,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F253:$K253),0)","v":90.515036882797745},{"$f":"IFERROR(($T253*$M253),0)-IFERROR(VLOOKUP($A253,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A253,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F253:$K253),0)","v":585.64188107092525},180.40782038074801,1726.7951505020555,55.515483726012114,0,{"$f":"(X253+AD253)-(VLOOKUP($A253,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F253)","v":71.500398920913995},{"$f":"(Y253+AE253)-(VLOOKUP($A253,Assumptions!$A$43:$R$98,7,FALSE)*I253)","v":314.51607667671817},{"$f":"(Z253+AF253)-VLOOKUP($A253,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A253,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H253)","v":127.84160001335223},{"$f":"(AA253+AG253)-VLOOKUP($A253,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A253,Assumptions!$A$43:$R$98,7,FALSE)*K253)","v":1544.0275037286915},{"$f":"(AB253+AH253)-(VLOOKUP($A253,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J253)","v":49.177271072050864},0,null,26.473007578223232,19.946058346315898,23.666662683302373,41.965507777312723,55.515483726012114,0,null,0.62883217329118934]
[{"$f":"'Gas Use Per Customer'!B253","v":2042},{"$f":"'Gas Use Per Customer'!C253","v":12},{"$f":"'Daily efficiency'!CO255","v":31},{"$f":"'Gas Use Per Customer'!S253","v":700.70692547328053},{"$f":"'Gas Use Per Customer'!U253","v":115.31218011576046},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.062436023152092},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.1413850946561},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.484135086820345},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":560.56554037862441},{"$f":"E254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7656090057880229},{"$f":"D254*VLOOKUP($C254,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F254*'Daily efficiency'!AR255","v":404.26753113034107},{"$f":"G254*'Daily efficiency'!AS255","v":2559.6629460087293},{"$f":"H254*'Daily efficiency'!AT255","v":2052.7398784950742},{"$f":"I254*'Daily efficiency'!AU255","v":13086.673781529502},{"$f":"J254*'Daily efficiency'!AV255","v":174.38177431699506},{"$f":"K254*'Daily efficiency'!AW255","v":0},0.14123789855114824,{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.20190866062462706,0.12281556395752022,{"$f":"VLOOKUP($A254,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22213224798245335},0.19730307697622007,{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A254,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W254*$L254),0)-IFERROR(VLOOKUP($A254,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A254,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F254:$K254),0)","v":78.926845657204979},{"$f":"IFERROR(($T254*$M254),0)-IFERROR(VLOOKUP($A254,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A254,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F254:$K254),0)","v":515.98173492271849},405.01189425887026,2642.3127752600449,34.406060641315911,0,{"$f":"(X254+AD254)-(VLOOKUP($A254,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F254)","v":62.690508589666976},{"$f":"(Y254+AE254)-(VLOOKUP($A254,Assumptions!$A$43:$R$98,7,FALSE)*I254)","v":102.9012286336511},{"$f":"(Z254+AF254)-VLOOKUP($A254,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A254,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H254)","v":329.58868581197447},{"$f":"(AA254+AG254)-VLOOKUP($A254,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A254,Assumptions!$A$43:$R$98,7,FALSE)*K254)","v":2459.5451284866808},{"$f":"(AB254+AH254)-(VLOOKUP($A254,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J254)","v":30.34697637443141},0,null,27.182951760487384,7.3426724421303691,38.109727926527157,43.876138494446572,34.406060641315911,0,null,0.77882930043691556]
[{"$f":"'Gas Use Per Customer'!B254","v":2043},{"$f":"'Gas Use Per Customer'!C254","v":1},{"$f":"'Daily efficiency'!CO256","v":30},{"$f":"'Gas Use Per Customer'!S254","v":737.56439439319513},{"$f":"'Gas Use Per Customer'!U254","v":123.0394568338246},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.607891366764921},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.51287887863904},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.279592625368451},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":590.05151551455617},{"$f":"E255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1519728416912303},{"$f":"D255*VLOOKUP($C255,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F255*'Daily efficiency'!AR256","v":425.73995673204882},{"$f":"G255*'Daily efficiency'!AS256","v":2653.1870868409474},{"$f":"H255*'Daily efficiency'!AT256","v":2250.3187417268296},{"$f":"I255*'Daily efficiency'!AU256","v":13830.807523661204},{"$f":"J255*'Daily efficiency'!AV256","v":180.25280426155294},{"$f":"K255*'Daily efficiency'!AW256","v":0},0.14547503550768268,{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A255,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A255,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W255*$L255),0)-IFERROR(VLOOKUP($A255,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A255,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F255:$K255),0)","v":85.232369256462079},{"$f":"IFERROR(($T255*$M255),0)-IFERROR(VLOOKUP($A255,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A255,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F255:$K255),0)","v":548.21655373476233},455.02285041600823,2862.2508233454723,36.447789937363048,0,{"$f":"(X255+AD255)-(VLOOKUP($A255,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F255)","v":67.526870030153901},{"$f":"(Y255+AE255)-(VLOOKUP($A255,Assumptions!$A$43:$R$98,7,FALSE)*I255)","v":103.84205342214625},{"$f":"(Z255+AF255)-VLOOKUP($A255,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A255,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H255)","v":373.77047109596447},{"$f":"(AA255+AG255)-VLOOKUP($A255,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A255,Assumptions!$A$43:$R$98,7,FALSE)*K255)","v":2675.4622883430943},{"$f":"(AB255+AH255)-(VLOOKUP($A255,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J255)","v":32.021415130786004},0,null,27.441144397018416,7.0395245629758598,40.504131028555463,45.342859360507688,36.447789937363048,0,null,0.7923070918152888]
[{"$f":"'Gas Use Per Customer'!B255","v":2043},{"$f":"'Gas Use Per Customer'!C255","v":2},{"$f":"'Daily efficiency'!CO257","v":32},{"$f":"'Gas Use Per Customer'!S255","v":651.60595729409658},{"$f":"'Gas Use Per Customer'!U255","v":107.2425731231337},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.448514624626739},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":130.32119145881933},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":80.431929842350272},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":521.28476583527731},{"$f":"E256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3621286561566848},{"$f":"D256*VLOOKUP($C256,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F256*'Daily efficiency'!AR257","v":351.92334149533116},{"$f":"G256*'Daily efficiency'!AS257","v":2369.466562897619},{"$f":"H256*'Daily efficiency'!AT257","v":1481.0943083894015},{"$f":"I256*'Daily efficiency'!AU257","v":12164.366183896858},{"$f":"J256*'Daily efficiency'!AV257","v":157.1103696253908},{"$f":"K256*'Daily efficiency'!AW257","v":0},0.14547503550768268,{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A256,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A256,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W256*$L256),0)-IFERROR(VLOOKUP($A256,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A256,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F256:$K256),0)","v":70.304059235526353},{"$f":"IFERROR(($T256*$M256),0)-IFERROR(VLOOKUP($A256,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A256,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F256:$K256),0)","v":489.49899020087815},299.4827983439875,2517.3849802891295,31.768303259119424,0,{"$f":"(X256+AD256)-(VLOOKUP($A256,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F256)","v":54.871747160031646},{"$f":"(Y256+AE256)-(VLOOKUP($A256,Assumptions!$A$43:$R$98,7,FALSE)*I256)","v":96.913510377776333},{"$f":"(Z256+AF256)-VLOOKUP($A256,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A256,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H256)","v":226.75487083949426},{"$f":"(AA256+AG256)-VLOOKUP($A256,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A256,Assumptions!$A$43:$R$98,7,FALSE)*K256)","v":2330.5964452867515},{"$f":"(AB256+AH256)-(VLOOKUP($A256,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J256)","v":27.910225240245747},0,null,25.583005686104269,7.4365119972372566,28.192145990273101,44.708700465326956,31.768303259119424,0,null,0.63335349036964383]
[{"$f":"'Gas Use Per Customer'!B256","v":2043},{"$f":"'Gas Use Per Customer'!C256","v":3},{"$f":"'Daily efficiency'!CO258","v":40},{"$f":"'Gas Use Per Customer'!S256","v":511.00341051875785},{"$f":"'Gas Use Per Customer'!U256","v":80.965772470079784},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.289731741023935},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.30102315562735},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.579463482047871},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":357.70238736313047},{"$f":"E257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0965772470079784},{"$f":"D257*VLOOKUP($C257,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F257*'Daily efficiency'!AR258","v":395.9271488439058},{"$f":"G257*'Daily efficiency'!AS258","v":2732.8946315070539},{"$f":"H257*'Daily efficiency'!AT258","v":844.55388699332377},{"$f":"I257*'Daily efficiency'!AU258","v":8384.543959791783},{"$f":"J257*'Daily efficiency'!AV258","v":237.22971333733364},{"$f":"K257*'Daily efficiency'!AW258","v":0},0.14547503550768268,{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A257,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A257,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W257*$L257),0)-IFERROR(VLOOKUP($A257,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A257,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F257:$K257),0)","v":79.196274202553994},{"$f":"IFERROR(($T257*$M257),0)-IFERROR(VLOOKUP($A257,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A257,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F257:$K257),0)","v":564.70399558351733},170.77194881944919,1735.1602797764597,47.968733657389457,0,{"$f":"(X257+AD257)-(VLOOKUP($A257,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F257)","v":61.719692396411595},{"$f":"(Y257+AE257)-(VLOOKUP($A257,Assumptions!$A$43:$R$98,7,FALSE)*I257)","v":295.31426355900965},{"$f":"(Z257+AF257)-VLOOKUP($A257,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A257,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H257)","v":120.96202798577632},{"$f":"(AA257+AG257)-VLOOKUP($A257,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A257,Assumptions!$A$43:$R$98,7,FALSE)*K257)","v":1548.3717447740814},{"$f":"(AB257+AH257)-(VLOOKUP($A257,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J257)","v":42.143206388675324},0,null,25.409787582038483,19.263685100080121,24.89982789342184,43.286592415225158,47.968733657389457,0,null,0.62290289373376317]
[{"$f":"'Gas Use Per Customer'!B257","v":2043},{"$f":"'Gas Use Per Customer'!C257","v":4},{"$f":"'Daily efficiency'!CO259","v":49},{"$f":"'Gas Use Per Customer'!S257","v":294.94725485495087},{"$f":"'Gas Use Per Customer'!U257","v":48.282343301361216},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.625874641088977},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":265.45252936945582},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8282343301361221},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":29.494725485495088},{"$f":"E258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8282343301361221},{"$f":"D258*VLOOKUP($C258,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F258*'Daily efficiency'!AR259","v":585.54917171409738},{"$f":"G258*'Daily efficiency'!AS259","v":4662.2433696436283},{"$f":"H258*'Daily efficiency'!AT259","v":72.900552167723347},{"$f":"I258*'Daily efficiency'!AU259","v":691.35636538000517},{"$f":"J258*'Daily efficiency'!AV259","v":141.46726587298832},{"$f":"K258*'Daily efficiency'!AW259","v":0},0.14547503550768268,{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A258,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A258,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W258*$L258),0)-IFERROR(VLOOKUP($A258,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A258,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F258:$K258),0)","v":117.52036711302158},{"$f":"IFERROR(($T258*$M258),0)-IFERROR(VLOOKUP($A258,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A258,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F258:$K258),0)","v":963.95967533957787},14.740763799000135,143.07446059449089,28.605209281903818,0,{"$f":"(X258+AD258)-(VLOOKUP($A258,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F258)","v":89.728859771724942},{"$f":"(Y258+AE258)-(VLOOKUP($A258,Assumptions!$A$43:$R$98,7,FALSE)*I258)","v":941.74686246671388},{"$f":"(Z258+AF258)-VLOOKUP($A258,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A258,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H258)","v":-3.589931840050026},{"$f":"(AA258+AG258)-VLOOKUP($A258,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A258,Assumptions!$A$43:$R$98,7,FALSE)*K258)","v":-43.714074407887267},{"$f":"(AB258+AH258)-(VLOOKUP($A258,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J258)","v":25.131270864241738},0,null,23.230246720749783,35.477034809338519,14.740763799000135,-14.820980256074925,28.605209281903818,0,null,0.56544316794316762]
[{"$f":"'Gas Use Per Customer'!B258","v":2043},{"$f":"'Gas Use Per Customer'!C258","v":5},{"$f":"'Daily efficiency'!CO260","v":56},{"$f":"'Gas Use Per Customer'!S258","v":179.87874422234231},{"$f":"'Gas Use Per Customer'!U258","v":26.501788073124974},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.201430458499981},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.89086980010808},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6501788073124977},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.987874422234231},{"$f":"E259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6501788073124977},{"$f":"D259*VLOOKUP($C259,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F259*'Daily efficiency'!AR260","v":296.26552746854645},{"$f":"G259*'Daily efficiency'!AS260","v":2774.4429630082668},{"$f":"H259*'Daily efficiency'!AT260","v":32.539147794164506},{"$f":"I259*'Daily efficiency'!AU260","v":421.63577645717061},{"$f":"J259*'Daily efficiency'!AV260","v":77.650239054256133},{"$f":"K259*'Daily efficiency'!AW260","v":0},0.14547503550768268,{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A259,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A259,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W259*$L259),0)-IFERROR(VLOOKUP($A259,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A259,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F259:$K259),0)","v":58.997432283344402},{"$f":"IFERROR(($T259*$M259),0)-IFERROR(VLOOKUP($A259,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A259,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F259:$K259),0)","v":573.25542824340721},{"$f":"IFERROR((W259*N259),0)","v":6.5795371583879536},87.256463243512798,{"$f":"IFERROR((W259*P259),0)","v":15.701168218880328},{"$f":"IFERROR((T259*Q259),0)","v":0},{"$f":"(X259+AD259)-(VLOOKUP($A259,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F259)","v":43.7428984842159},{"$f":"(Y259+AE259)-(VLOOKUP($A259,Assumptions!$A$43:$R$98,7,FALSE)*I259)","v":559.70855564348551},{"$f":"(Z259+AF259)-VLOOKUP($A259,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A259,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H259)","v":-10.184036787891191},{"$f":"(AA259+AG259)-VLOOKUP($A259,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A259,Assumptions!$A$43:$R$98,7,FALSE)*K259)","v":-99.532071758865357},{"$f":"(AB259+AH259)-(VLOOKUP($A259,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J259)","v":13.794351493989264},0,null,20.632050544815336,34.573200844159764,6.5795371583879536,-55.332870033736157,15.701168218880328,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B259","v":2043},{"$f":"'Gas Use Per Customer'!C259","v":6},{"$f":"'Daily efficiency'!CO261","v":62},{"$f":"'Gas Use Per Customer'!S259","v":123.03219231460943},{"$f":"'Gas Use Per Customer'!U259","v":16.129902278451393},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.903921822761115},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.72897308314849},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6129902278451393},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.303219231460943},{"$f":"E260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6129902278451393},{"$f":"D260*VLOOKUP($C260,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F260*'Daily efficiency'!AR261","v":185.95233765541315},{"$f":"G260*'Daily efficiency'!AS261","v":1932.7854450832663},{"$f":"H260*'Daily efficiency'!AT261","v":16.503706362999633},{"$f":"I260*'Daily efficiency'!AU261","v":240.32288232120376},{"$f":"J260*'Daily efficiency'!AV261","v":43.32222920287402},{"$f":"K260*'Daily efficiency'!AW261","v":0},0.14547503550768268,{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},{"$f":"(R260*0.25)+(S260*0.75)","v":0.20694748433515872},0.12650003087624584,{"$f":"VLOOKUP($A260,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},{"$f":"(U260*0.25)+(V260*0.75)","v":0.20220373317729951},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A260,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W260*$L260),0)-IFERROR(VLOOKUP($A260,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A260,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F260:$K260),0)","v":36.656922038103474},{"$f":"IFERROR(($T260*$M260),0)-IFERROR(VLOOKUP($A260,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A260,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F260:$K260),0)","v":399.04175079072525},3.337111037860478,49.734215924547506,8.7599164743837505,0,{"$f":"(X260+AD260)-(VLOOKUP($A260,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F260)","v":27.372486633052596},{"$f":"(Y260+AE260)-(VLOOKUP($A260,Assumptions!$A$43:$R$98,7,FALSE)*I260)","v":389.77605660222832},{"$f":"(Z260+AF260)-VLOOKUP($A260,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A260,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H260)","v":-12.680200609158963},{"$f":"(AA260+AG260)-VLOOKUP($A260,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A260,Assumptions!$A$43:$R$98,7,FALSE)*K260)","v":-137.05431907783066},{"$f":"(AB260+AH260)-(VLOOKUP($A260,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J260)","v":7.5993620487523907},0,null,{"$f":"IF(F260<10,X260+AD260,IFERROR((AJ260)/(F260/10),0))","v":21.212532909778254},{"$f":"IF(G260<10,Y260+AE260,IFERROR((AK260)/(G260/10),0))","v":35.200909549620597},{"$f":"IF(H260<10,Z260+AF260,IFERROR((AL260)/(H260/10),0))","v":3.337111037860478},{"$f":"IF(I260<10,AA260+AG260,IFERROR((AM260)/(I260/10),0))","v":-111.39712013532589},{"$f":"IF(J260<10,AB260+AH260,IFERROR((AN260)/(J260/10),0))","v":8.7599164743837505},{"$f":"IF(K260<10,AC260+AI260,IFERROR((AO260)/(K260/10),0))","v":0},null,{"$f":"((L260+N260+P260)/29.3)/E260","v":0.52004884004883989}]
[{"$f":"'Gas Use Per Customer'!B260","v":2043},{"$f":"'Gas Use Per Customer'!C260","v":7},{"$f":"'Daily efficiency'!CO262","v":65},{"$f":"'Gas Use Per Customer'!S260","v":113.99495677233429},{"$f":"'Gas Use Per Customer'!U260","v":14.469517683322691},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.746041799156556},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.99495677233429},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72347588416613462},{"$f":"D261*VLOOKUP($C261,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F261*'Daily efficiency'!AR262","v":188.27386155341608},{"$f":"G261*'Daily efficiency'!AS262","v":1882.5748952056576},{"$f":"H261*'Daily efficiency'!AT262","v":0},{"$f":"I261*'Daily efficiency'!AU262","v":0},{"$f":"J261*'Daily efficiency'!AV262","v":10.598921703033866},{"$f":"K261*'Daily efficiency'!AW262","v":0},0.14547503550768268,{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A261,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A261,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W261*$L261),0)-IFERROR(VLOOKUP($A261,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A261,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F261:$K261),0)","v":37.11745272565404},{"$f":"IFERROR(($T261*$M261),0)-IFERROR(VLOOKUP($A261,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A261,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F261:$K261),0)","v":388.64191369518318},0,0,2.1431415360073487,0,{"$f":"(X261+AD261)-(VLOOKUP($A261,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F261)","v":27.227107843504868},{"$f":"(Y261+AE261)-(VLOOKUP($A261,Assumptions!$A$43:$R$98,7,FALSE)*I261)","v":388.64191369518318},{"$f":"(Z261+AF261)-VLOOKUP($A261,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A261,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H261)","v":-14.856757221388081},{"$f":"(AA261+AG261)-VLOOKUP($A261,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A261,Assumptions!$A$43:$R$98,7,FALSE)*K261)","v":-186.78853500237815},{"$f":"(AB261+AH261)-(VLOOKUP($A261,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J261)","v":1.6225970685258133},0,null,19.807234869004613,34.092904168678423,0,0,2.1431415360073487,0,null,0.46908730158730189]
[{"$f":"'Gas Use Per Customer'!B261","v":2043},{"$f":"'Gas Use Per Customer'!C261","v":8},{"$f":"'Daily efficiency'!CO263","v":65},{"$f":"'Gas Use Per Customer'!S261","v":114.02318179088344},{"$f":"'Gas Use Per Customer'!U261","v":14.460466850628652},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.737443508097218},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":114.02318179088344},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72302334253143263},{"$f":"D262*VLOOKUP($C262,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F262*'Daily efficiency'!AR263","v":192.00792502404545},{"$f":"G262*'Daily efficiency'!AS263","v":1910.9294329122199},{"$f":"H262*'Daily efficiency'!AT263","v":0},{"$f":"I262*'Daily efficiency'!AU263","v":0},{"$f":"J262*'Daily efficiency'!AV263","v":10.592291968085481},{"$f":"K262*'Daily efficiency'!AW263","v":0},0.14547503550768268,{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A262,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A262,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W262*$L262),0)-IFERROR(VLOOKUP($A262,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A262,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F262:$K262),0)","v":37.872511558114724},{"$f":"IFERROR(($T262*$M262),0)-IFERROR(VLOOKUP($A262,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A262,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F262:$K262),0)","v":394.50983120182104},0,0,2.1418009788508092,0,{"$f":"(X262+AD262)-(VLOOKUP($A262,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F262)","v":27.988353188797134},{"$f":"(Y262+AE262)-(VLOOKUP($A262,Assumptions!$A$43:$R$98,7,FALSE)*I262)","v":394.50983120182104},{"$f":"(Z262+AF262)-VLOOKUP($A262,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A262,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H262)","v":-14.856757221388081},{"$f":"(AA262+AG262)-VLOOKUP($A262,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A262,Assumptions!$A$43:$R$98,7,FALSE)*K262)","v":-186.78853500237815},{"$f":"(AB262+AH262)-(VLOOKUP($A262,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J262)","v":1.6215821173077782},0,null,20.373771271416,34.599089852214902,0,0,2.1418009788508092,0,null,0.47817841880341894]
[{"$f":"'Gas Use Per Customer'!B262","v":2043},{"$f":"'Gas Use Per Customer'!C262","v":9},{"$f":"'Daily efficiency'!CO264","v":62},{"$f":"'Gas Use Per Customer'!S262","v":139.65537944284341},{"$f":"'Gas Use Per Customer'!U262","v":17.855424187760438},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.28433935020835},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":125.68984149855908},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7855424187760438},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.965537944284343},{"$f":"E263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7855424187760438},{"$f":"D263*VLOOKUP($C263,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F263*'Daily efficiency'!AR264","v":205.71286893664393},{"$f":"G263*'Daily efficiency'!AS264","v":2191.3179624949662},{"$f":"H263*'Daily efficiency'!AT264","v":17.538447895512956},{"$f":"I263*'Daily efficiency'!AU264","v":261.88176753121996},{"$f":"J263*'Daily efficiency'!AV264","v":47.084753583124261},{"$f":"K263*'Daily efficiency'!AW264","v":0},0.14547503550768268,{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A263,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A263,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W263*$L263),0)-IFERROR(VLOOKUP($A263,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A263,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F263:$K263),0)","v":40.665011734511474},{"$f":"IFERROR(($T263*$M263),0)-IFERROR(VLOOKUP($A263,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A263,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F263:$K263),0)","v":452.55684138968843},3.5463396386082717,54.195772983830821,9.520712950240954,0,{"$f":"(X263+AD263)-(VLOOKUP($A263,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F263)","v":30.387359109020124},{"$f":"(Y263+AE263)-(VLOOKUP($A263,Assumptions!$A$43:$R$98,7,FALSE)*I263)","v":442.03923609182499},{"$f":"(Z263+AF263)-VLOOKUP($A263,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A263,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H263)","v":-12.595124160966227},{"$f":"(AA263+AG263)-VLOOKUP($A263,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A263,Assumptions!$A$43:$R$98,7,FALSE)*K263)","v":-132.59276201854732},{"$f":"(AB263+AH263)-(VLOOKUP($A263,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J263)","v":8.2360063720545362},0,null,21.273198825661403,35.169050324316991,3.5463396386082717,-94.942824649882809,9.520712950240954,0,null,0.51673300773300745]
[{"$f":"'Gas Use Per Customer'!B263","v":2043},{"$f":"'Gas Use Per Customer'!C263","v":10},{"$f":"'Daily efficiency'!CO265","v":49},{"$f":"'Gas Use Per Customer'!S263","v":326.79867986798678},{"$f":"'Gas Use Per Customer'!U263","v":50.918870641447384},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.735096513157913},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":294.11881188118809},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0918870641447391},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":32.679867986798676},{"$f":"E264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0918870641447391},{"$f":"D264*VLOOKUP($C264,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F264*'Daily efficiency'!AR265","v":619.30450297479751},{"$f":"G264*'Daily efficiency'!AS265","v":5142.552629091987},{"$f":"H264*'Daily efficiency'!AT265","v":74.2455092298148},{"$f":"I264*'Daily efficiency'!AU265","v":766.01610561056134},{"$f":"J264*'Daily efficiency'!AV265","v":149.19229097944077},{"$f":"K264*'Daily efficiency'!AW265","v":0},0.14547503550768268,{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A264,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A264,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W264*$L264),0)-IFERROR(VLOOKUP($A264,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A264,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F264:$K264),0)","v":124.34977331426839},{"$f":"IFERROR(($T264*$M264),0)-IFERROR(VLOOKUP($A264,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A264,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F264:$K264),0)","v":1063.3624204909956},15.0127191379182,158.52510601632093,30.16723819731687,0,{"$f":"(X264+AD264)-(VLOOKUP($A264,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F264)","v":95.040670431467277},{"$f":"(Y264+AE264)-(VLOOKUP($A264,Assumptions!$A$43:$R$98,7,FALSE)*I264)","v":1038.7508406118186},{"$f":"(Z264+AF264)-VLOOKUP($A264,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A264,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H264)","v":-3.5076759438200193},{"$f":"(AA264+AG264)-VLOOKUP($A264,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A264,Assumptions!$A$43:$R$98,7,FALSE)*K264)","v":-28.263428986057221},{"$f":"(AB264+AH264)-(VLOOKUP($A264,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J264)","v":26.503600336966731},0,null,23.331396895246836,35.317388709955459,15.0127191379182,-8.648575017951261,30.16723819731687,0,null,0.56486987206342021]
[{"$f":"'Gas Use Per Customer'!B264","v":2043},{"$f":"'Gas Use Per Customer'!C264","v":11},{"$f":"'Daily efficiency'!CO266","v":38},{"$f":"'Gas Use Per Customer'!S264","v":526.15264704118954},{"$f":"'Gas Use Per Customer'!U264","v":90.127849992129526},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.038354997638859},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.84579411235686},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.076709995277717},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":368.30685292883265},{"$f":"E265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.0127849992129523},{"$f":"D265*VLOOKUP($C265,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F265*'Daily efficiency'!AR266","v":472.04192220319396},{"$f":"G265*'Daily efficiency'!AS266","v":2955.9378285648113},{"$f":"H265*'Daily efficiency'!AT266","v":920.3554045518033},{"$f":"I265*'Daily efficiency'!AU266","v":8525.19872474369},{"$f":"J265*'Daily efficiency'!AV266","v":290.48206052463337},{"$f":"K265*'Daily efficiency'!AW266","v":0},0.14547503550768268,{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A265,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A265,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W265*$L265),0)-IFERROR(VLOOKUP($A265,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A265,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F265:$K265),0)","v":94.587955570751433},{"$f":"IFERROR(($T265*$M265),0)-IFERROR(VLOOKUP($A265,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A265,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F265:$K265),0)","v":610.86321415769658},186.09929865027837,1764.2684295430099,58.736557059115128,0,{"$f":"(X265+AD265)-(VLOOKUP($A265,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F265)","v":75.133725772829635},{"$f":"(Y265+AE265)-(VLOOKUP($A265,Assumptions!$A$43:$R$98,7,FALSE)*I265)","v":333.48713863107645},{"$f":"(Z265+AF265)-VLOOKUP($A265,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A265,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H265)","v":132.3340818330467},{"$f":"(AA265+AG265)-VLOOKUP($A265,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A265,Assumptions!$A$43:$R$98,7,FALSE)*K265)","v":1577.4798945406317},{"$f":"(AB265+AH265)-(VLOOKUP($A265,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J265)","v":52.251813793141196},0,null,27.78783168554105,21.12740098692117,24.471548258872044,42.830587647128183,58.736557059115128,0,null,0.63727423396275829]
[{"$f":"'Gas Use Per Customer'!B265","v":2043},{"$f":"'Gas Use Per Customer'!C265","v":12},{"$f":"'Daily efficiency'!CO267","v":32},{"$f":"'Gas Use Per Customer'!S265","v":694.86934733325381},{"$f":"'Gas Use Per Customer'!U265","v":114.30860565657566},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.861721131315136},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.97386946665077},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.731454242431752},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":555.89547786660307},{"$f":"E266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.715430282828784},{"$f":"D266*VLOOKUP($C266,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F266*'Daily efficiency'!AR267","v":400.74914678869726},{"$f":"G266*'Daily efficiency'!AS267","v":2538.3384351237191},{"$f":"H266*'Daily efficiency'!AT267","v":2034.8746598222535},{"$f":"I266*'Daily efficiency'!AU267","v":12977.648912478697},{"$f":"J266*'Daily efficiency'!AV267","v":172.86411074775049},{"$f":"K266*'Daily efficiency'!AW267","v":0},0.14547503550768268,{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20694748433515872,0.12650003087624584,{"$f":"VLOOKUP($A266,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22743830061098408},0.20220373317729951,{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A266,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W266*$L266),0)-IFERROR(VLOOKUP($A266,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A266,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F266:$K266),0)","v":80.178037059540642},{"$f":"IFERROR(($T266*$M266),0)-IFERROR(VLOOKUP($A266,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A266,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F266:$K266),0)","v":524.44781705134562},411.45925276394706,2685.6917950223747,34.953768525569288,0,{"$f":"(X266+AD266)-(VLOOKUP($A266,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F266)","v":63.728915931297152},{"$f":"(Y266+AE266)-(VLOOKUP($A266,Assumptions!$A$43:$R$98,7,FALSE)*I266)","v":105.79661676149448},{"$f":"(Z266+AF266)-VLOOKUP($A266,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A266,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H266)","v":334.91829131164593},{"$f":"(AA266+AG266)-VLOOKUP($A266,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A266,Assumptions!$A$43:$R$98,7,FALSE)*K266)","v":2498.9032600199967},{"$f":"(AB266+AH266)-(VLOOKUP($A266,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J266)","v":30.841488243508415},0,null,27.875817207832025,7.6126984999062897,39.065975757807934,44.952753881182907,34.953768525569288,0,null,0.77882930043691556]
[{"$f":"'Gas Use Per Customer'!B266","v":2044},{"$f":"'Gas Use Per Customer'!C266","v":1},{"$f":"'Daily efficiency'!CO268","v":30},{"$f":"'Gas Use Per Customer'!S266","v":739.59078978764023},{"$f":"'Gas Use Per Customer'!U266","v":123.39106473457326},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.678212946914655},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":147.91815795752805},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.543298550929947},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":591.67263183011221},{"$f":"E267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1695532367286638},{"$f":"D267*VLOOKUP($C267,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F267*'Daily efficiency'!AR268","v":426.95658704157273},{"$f":"G267*'Daily efficiency'!AS268","v":2660.4764925311429},{"$f":"H267*'Daily efficiency'!AT268","v":2256.7494418384413},{"$f":"I267*'Daily efficiency'!AU268","v":13868.806490097837},{"$f":"J267*'Daily efficiency'!AV268","v":180.76790983614976},{"$f":"K267*'Daily efficiency'!AW268","v":0},0.14983928657291315,{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A267,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A267,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W267*$L267),0)-IFERROR(VLOOKUP($A267,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A267,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F267:$K267),0)","v":86.388725058843491},{"$f":"IFERROR(($T267*$M267),0)-IFERROR(VLOOKUP($A267,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A267,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F267:$K267),0)","v":555.87432585147019},461.23399110336112,2902.2677164854808,36.945308580299503,0,{"$f":"(X267+AD267)-(VLOOKUP($A267,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F267)","v":68.241994997826737},{"$f":"(Y267+AE267)-(VLOOKUP($A267,Assumptions!$A$43:$R$98,7,FALSE)*I267)","v":100.4758460315719},{"$f":"(Z267+AF267)-VLOOKUP($A267,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A267,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H267)","v":378.00014749428971},{"$f":"(AA267+AG267)-VLOOKUP($A267,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A267,Assumptions!$A$43:$R$98,7,FALSE)*K267)","v":2711.3698337130504},{"$f":"(AB267+AH267)-(VLOOKUP($A267,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J267)","v":32.408626065045318},0,null,27.652729614021162,6.7926647694207816,40.845761218059728,45.825507009280933,36.945308580299503,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B267","v":2044},{"$f":"'Gas Use Per Customer'!C267","v":2},{"$f":"'Daily efficiency'!CO269","v":31},{"$f":"'Gas Use Per Customer'!S267","v":690.10007147962835},{"$f":"'Gas Use Per Customer'!U267","v":113.68507744292889},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.737015488585779},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.02001429592568},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.263808082196661},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":552.08005718370271},{"$f":"E268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.6842538721464448},{"$f":"D268*VLOOKUP($C268,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F268*'Daily efficiency'!AR269","v":374.10419200941578},{"$f":"G268*'Daily efficiency'!AS269","v":2552.1704709475316},{"$f":"H268*'Daily efficiency'!AT269","v":1586.8719601696109},{"$f":"I268*'Daily efficiency'!AU269","v":12829.198294348187},{"$f":"J268*'Daily efficiency'!AV269","v":172.29169495230079},{"$f":"K268*'Daily efficiency'!AW269","v":0},0.14983928657291315,{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A268,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A268,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W268*$L268),0)-IFERROR(VLOOKUP($A268,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A268,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F268:$K268),0)","v":75.585467552362047},{"$f":"IFERROR(($T268*$M268),0)-IFERROR(VLOOKUP($A268,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A268,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F268:$K268),0)","v":533.20827732949886},324.3245678894649,2684.7132134017306,35.212941509393076,0,{"$f":"(X268+AD268)-(VLOOKUP($A268,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F268)","v":58.866166063551944},{"$f":"(Y268+AE268)-(VLOOKUP($A268,Assumptions!$A$43:$R$98,7,FALSE)*I268)","v":108.28340290581542},{"$f":"(Z268+AF268)-VLOOKUP($A268,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A268,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H268)","v":246.44358142616841},{"$f":"(AA268+AG268)-VLOOKUP($A268,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A268,Assumptions!$A$43:$R$98,7,FALSE)*K268)","v":2493.8153306293002},{"$f":"(AB268+AH268)-(VLOOKUP($A268,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J268)","v":31.03311613719055},0,null,25.890014497770551,7.8454855593368764,28.903656424609839,45.171262721404403,35.212941509393076,0,null,0.64043388974384352]
[{"$f":"'Gas Use Per Customer'!B268","v":2044},{"$f":"'Gas Use Per Customer'!C268","v":3},{"$f":"'Daily efficiency'!CO270","v":41},{"$f":"'Gas Use Per Customer'!S268","v":493.66583243951851},{"$f":"'Gas Use Per Customer'!U268","v":78.062072073173255},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.418621621951974},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.09974973185555},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":46.837243243903949},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":345.56608270766293},{"$f":"E269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":7.8062072073173256},{"$f":"D269*VLOOKUP($C269,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F269*'Daily efficiency'!AR270","v":387.34197404079782},{"$f":"G269*'Daily efficiency'!AS270","v":2638.4699269060429},{"$f":"H269*'Daily efficiency'!AT270","v":795.73694849918536},{"$f":"I269*'Daily efficiency'!AU270","v":8100.068978667623},{"$f":"J269*'Daily efficiency'!AV270","v":228.72187117439751},{"$f":"K269*'Daily efficiency'!AW270","v":0},0.14983928657291315,{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A269,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A269,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W269*$L269),0)-IFERROR(VLOOKUP($A269,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A269,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F269:$K269),0)","v":78.283335477952832},{"$f":"IFERROR(($T269*$M269),0)-IFERROR(VLOOKUP($A269,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A269,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F269:$K269),0)","v":551.26013992422713},162.63255540043409,1695.0679003905204,46.74612942784475,0,{"$f":"(X269+AD269)-(VLOOKUP($A269,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F269)","v":61.062825796445125},{"$f":"(Y269+AE269)-(VLOOKUP($A269,Assumptions!$A$43:$R$98,7,FALSE)*I269)","v":285.28490247641344},{"$f":"(Z269+AF269)-VLOOKUP($A269,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A269,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H269)","v":113.00793015716005},{"$f":"(AA269+AG269)-VLOOKUP($A269,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A269,Assumptions!$A$43:$R$98,7,FALSE)*K269)","v":1504.17001761809},{"$f":"(AB269+AH269)-(VLOOKUP($A269,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J269)","v":41.005959534008845},0,null,26.074474741590471,19.263023941157275,24.127792826890694,43.527709832870563,46.74612942784475,0,null,0.61725657737291761]
[{"$f":"'Gas Use Per Customer'!B269","v":2044},{"$f":"'Gas Use Per Customer'!C269","v":4},{"$f":"'Daily efficiency'!CO271","v":49},{"$f":"'Gas Use Per Customer'!S269","v":295.14174873172186},{"$f":"'Gas Use Per Customer'!U269","v":48.318048982098404},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.654439185678726},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":265.62757385854968},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.8318048982098407},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":29.514174873172188},{"$f":"E270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.8318048982098407},{"$f":"D270*VLOOKUP($C270,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F270*'Daily efficiency'!AR271","v":585.98219609426576},{"$f":"G270*'Daily efficiency'!AS271","v":4665.3177423407315},{"$f":"H270*'Daily efficiency'!AT271","v":72.954463466622371},{"$f":"I270*'Daily efficiency'!AU271","v":691.8122590271563},{"$f":"J270*'Daily efficiency'!AV271","v":141.57188351754826},{"$f":"K270*'Daily efficiency'!AW271","v":0},0.14983928657291315,{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A270,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A270,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W270*$L270),0)-IFERROR(VLOOKUP($A270,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A270,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F270:$K270),0)","v":118.86373317517564},{"$f":"IFERROR(($T270*$M270),0)-IFERROR(VLOOKUP($A270,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A270,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F270:$K270),0)","v":975.39254057524329},14.910418378613914,144.77268730203784,28.934432707613599,0,{"$f":"(X270+AD270)-(VLOOKUP($A270,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F270)","v":90.439808190356288},{"$f":"(Y270+AE270)-(VLOOKUP($A270,Assumptions!$A$43:$R$98,7,FALSE)*I270)","v":952.67607601813245},{"$f":"(Z270+AF270)-VLOOKUP($A270,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A270,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H270)","v":-3.8261781247471256},{"$f":"(AA270+AG270)-VLOOKUP($A270,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A270,Assumptions!$A$43:$R$98,7,FALSE)*K270)","v":-46.125195470392612},{"$f":"(AB270+AH270)-(VLOOKUP($A270,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J270)","v":25.381442084511178},0,null,23.397004353348319,35.865104747199382,14.910418378613914,-15.62815009011806,28.934432707613599,0,null,0.56544316794316751]
[{"$f":"'Gas Use Per Customer'!B270","v":2044},{"$f":"'Gas Use Per Customer'!C270","v":5},{"$f":"'Daily efficiency'!CO272","v":56},{"$f":"'Gas Use Per Customer'!S270","v":179.45483890250463},{"$f":"'Gas Use Per Customer'!U270","v":26.424009882415501},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.139207905932402},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.50935501225416},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6424009882415502},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.945483890250465},{"$f":"E271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6424009882415502},{"$f":"D271*VLOOKUP($C271,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F271*'Daily efficiency'!AR272","v":295.39603909166749},{"$f":"G271*'Daily efficiency'!AS272","v":2767.9046633515172},{"$f":"H271*'Daily efficiency'!AT272","v":32.443650990866743},{"$f":"I271*'Daily efficiency'!AU272","v":420.6421423874711},{"$f":"J271*'Daily efficiency'!AV272","v":77.422348955477375},{"$f":"K271*'Daily efficiency'!AW272","v":0},0.14983928657291315,{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A271,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A271,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W271*$L271),0)-IFERROR(VLOOKUP($A271,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A271,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F271:$K271),0)","v":59.444251227876364},{"$f":"IFERROR(($T271*$M271),0)-IFERROR(VLOOKUP($A271,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A271,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F271:$K271),0)","v":578.29921855309988},6.630826779020536,88.026039653527107,15.823563904480809,0,{"$f":"(X271+AD271)-(VLOOKUP($A271,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F271)","v":43.899872046213368},{"$f":"(Y271+AE271)-(VLOOKUP($A271,Assumptions!$A$43:$R$98,7,FALSE)*I271)","v":564.48694189265245},{"$f":"(Z271+AF271)-VLOOKUP($A271,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A271,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H271)","v":-10.495826498945959},{"$f":"(AA271+AG271)-VLOOKUP($A271,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A271,Assumptions!$A$43:$R$98,7,FALSE)*K271)","v":-102.87184311890334},{"$f":"(AB271+AH271)-(VLOOKUP($A271,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J271)","v":13.880516506772933},0,null,20.767037365621221,34.950727272102803,6.630826779020536,-57.324641535462973,15.823563904480809,0,null,0.52344322344322314]
[{"$f":"'Gas Use Per Customer'!B271","v":2044},{"$f":"'Gas Use Per Customer'!C271","v":6},{"$f":"'Daily efficiency'!CO273","v":63},{"$f":"'Gas Use Per Customer'!S271","v":122.76878992298967},{"$f":"'Gas Use Per Customer'!U271","v":16.08612470719563},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.868899765756504},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":110.49191093069071},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.608612470719563},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.276878992298968},{"$f":"E272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.608612470719563},{"$f":"D272*VLOOKUP($C272,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F272*'Daily efficiency'!AR273","v":186.57157645204626},{"$f":"G272*'Daily efficiency'!AS273","v":1935.6607648318375},{"$f":"H272*'Daily efficiency'!AT273","v":15.800557693345985},{"$f":"I272*'Daily efficiency'!AU273","v":230.21603486359024},{"$f":"J272*'Daily efficiency'!AV273","v":42.419110852874859},{"$f":"K272*'Daily efficiency'!AW273","v":0},{"$f":"R260*1.03","v":0.14983928657291315},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,{"$f":"U260*1.03","v":0.13029503180253321},{"$f":"VLOOKUP($A272,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A272,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W272*$L272),0)-IFERROR(VLOOKUP($A272,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A272,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F272:$K272),0)","v":37.167131214359983},{"$f":"IFERROR(($T272*$M272),0)-IFERROR(VLOOKUP($A272,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A272,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F272:$K272),0)","v":404.10338493739221},3.2293147619542473,{"$f":"IFERROR((T272*O272),0)","v":48.176356507601717},8.6696092330873942,0,{"$f":"(X272+AD272)-(VLOOKUP($A272,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F272)","v":27.704191141113661},{"$f":"(Y272+AE272)-(VLOOKUP($A272,Assumptions!$A$43:$R$98,7,FALSE)*I272)","v":394.65411902706512},{"$f":"(Z272+AF272)-VLOOKUP($A272,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A272,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H272)","v":-13.137158627460163},{"$f":"(AA272+AG272)-VLOOKUP($A272,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A272,Assumptions!$A$43:$R$98,7,FALSE)*K272)","v":-142.72152626482873},{"$f":"(AB272+AH272)-(VLOOKUP($A272,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J272)","v":7.4867417239316039},{"$f":"AC272+AI272","v":0},null,21.528018436224922,35.717919592740458,3.2293147619542473,-116.2522872094406,8.6696092330873942,0,null,0.51936996336996344]
[{"$f":"'Gas Use Per Customer'!B272","v":2044},{"$f":"'Gas Use Per Customer'!C272","v":7},{"$f":"'Daily efficiency'!CO274","v":65},{"$f":"'Gas Use Per Customer'!S272","v":113.96711509715995},{"$f":"'Gas Use Per Customer'!U272","v":14.465096015027134},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.741841214275777},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.96711509715995},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72325480075135673},{"$f":"D273*VLOOKUP($C273,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F273*'Daily efficiency'!AR274","v":188.21632787587876},{"$f":"G273*'Daily efficiency'!AS274","v":1882.1151025954603},{"$f":"H273*'Daily efficiency'!AT274","v":0},{"$f":"I273*'Daily efficiency'!AU274","v":0},{"$f":"J273*'Daily efficiency'!AV274","v":10.59568283100737},{"$f":"K273*'Daily efficiency'!AW274","v":0},0.14983928657291315,{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A273,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A273,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W273*$L273),0)-IFERROR(VLOOKUP($A273,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A273,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F273:$K273),0)","v":37.494411161616824},{"$f":"IFERROR(($T273*$M273),0)-IFERROR(VLOOKUP($A273,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A273,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F273:$K273),0)","v":392.88923186984124},0,0,2.1655434980986037,0,{"$f":"(X273+AD273)-(VLOOKUP($A273,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F273)","v":27.389567525117037},{"$f":"(Y273+AE273)-(VLOOKUP($A273,Assumptions!$A$43:$R$98,7,FALSE)*I273)","v":392.88923186984124},{"$f":"(Z273+AF273)-VLOOKUP($A273,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A273,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H273)","v":-15.18360588025862},{"$f":"(AA273+AG273)-VLOOKUP($A273,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A273,Assumptions!$A$43:$R$98,7,FALSE)*K273)","v":-190.89788277243045},{"$f":"(AB273+AH273)-(VLOOKUP($A273,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J273)","v":1.6337096224933518},{"$f":"AC273+AI273","v":0},null,19.931512159129927,34.473912192555972,0,0,2.1655434980986037,0,null,0.46908730158730183]
[{"$f":"'Gas Use Per Customer'!B273","v":2044},{"$f":"'Gas Use Per Customer'!C273","v":8},{"$f":"'Daily efficiency'!CO275","v":65},{"$f":"'Gas Use Per Customer'!S273","v":113.97643681597992},{"$f":"'Gas Use Per Customer'!U273","v":14.456205710716009},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.733395425180209},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.97643681597992},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72281028553580051},{"$f":"D274*VLOOKUP($C274,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F274*'Daily efficiency'!AR275","v":190.66777983890796},{"$f":"G274*'Daily efficiency'!AS275","v":1900.8537006864763},{"$f":"H274*'Daily efficiency'!AT275","v":0},{"$f":"I274*'Daily efficiency'!AU275","v":0},{"$f":"J274*'Daily efficiency'!AV275","v":10.589170683099471},{"$f":"K274*'Daily efficiency'!AW275","v":0},0.14983928657291315,{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A274,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A274,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W274*$L274),0)-IFERROR(VLOOKUP($A274,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A274,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F274:$K274),0)","v":37.995438811448579},{"$f":"IFERROR(($T274*$M274),0)-IFERROR(VLOOKUP($A274,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A274,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F274:$K274),0)","v":396.81058111053795},0,0,2.1642125466360573,0,{"$f":"(X274+AD274)-(VLOOKUP($A274,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F274)","v":27.896805651177331},{"$f":"(Y274+AE274)-(VLOOKUP($A274,Assumptions!$A$43:$R$98,7,FALSE)*I274)","v":396.81058111053795},{"$f":"(Z274+AF274)-VLOOKUP($A274,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A274,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H274)","v":-15.18360588025862},{"$f":"(AA274+AG274)-VLOOKUP($A274,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A274,Assumptions!$A$43:$R$98,7,FALSE)*K274)","v":-190.89788277243045},{"$f":"(AB274+AH274)-(VLOOKUP($A274,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J274)","v":1.6327055382007285},0,null,20.313116157733639,34.815141813145679,0,0,2.1642125466360573,0,null,0.47514804639804664]
[{"$f":"'Gas Use Per Customer'!B274","v":2044},{"$f":"'Gas Use Per Customer'!C274","v":9},{"$f":"'Daily efficiency'!CO276","v":62},{"$f":"'Gas Use Per Customer'!S274","v":138.73012077005859},{"$f":"'Gas Use Per Customer'!U274","v":17.733666719091367},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.186933375273094},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":124.85710869305274},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7733666719091368},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.87301207700586},{"$f":"E275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7733666719091368},{"$f":"D275*VLOOKUP($C275,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F275*'Daily efficiency'!AR276","v":203.07105989496466},{"$f":"G275*'Daily efficiency'!AS276","v":2168.8747581518874},{"$f":"H275*'Daily efficiency'!AT276","v":18.14463740813698},{"$f":"I275*'Daily efficiency'!AU276","v":270.9861692375145},{"$f":"J275*'Daily efficiency'!AV276","v":47.629673196359548},{"$f":"K275*'Daily efficiency'!AW276","v":0},0.14983928657291315,{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A275,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A275,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W275*$L275),0)-IFERROR(VLOOKUP($A275,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A275,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F275:$K275),0)","v":40.551598688756236},{"$f":"IFERROR(($T275*$M275),0)-IFERROR(VLOOKUP($A275,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A275,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F275:$K275),0)","v":452.91941820960062},3.7083972964498417,56.708153737211823,9.734542903180829,0,{"$f":"(X275+AD275)-(VLOOKUP($A275,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F275)","v":30.119463634710648},{"$f":"(Y275+AE275)-(VLOOKUP($A275,Assumptions!$A$43:$R$98,7,FALSE)*I275)","v":442.24164088728298},{"$f":"(Z275+AF275)-VLOOKUP($A275,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A275,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H275)","v":-12.779225465564476},{"$f":"(AA275+AG275)-VLOOKUP($A275,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A275,Assumptions!$A$43:$R$98,7,FALSE)*K275)","v":-134.18972903521862},{"$f":"(AB275+AH275)-(VLOOKUP($A275,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J275)","v":8.4305260214251305},0,null,21.230425799564916,35.419820746809435,3.7083972964498417,-96.727176686910298,9.734542903180829,0,null,0.51741188441188413]
[{"$f":"'Gas Use Per Customer'!B275","v":2044},{"$f":"'Gas Use Per Customer'!C275","v":10},{"$f":"'Daily efficiency'!CO277","v":50},{"$f":"'Gas Use Per Customer'!S275","v":325.59306841948012},{"$f":"'Gas Use Per Customer'!U275","v":50.712316281610171},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.56985302528814},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":293.03376157753212},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0712316281610175},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":32.559306841948015},{"$f":"E276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0712316281610175},{"$f":"D276*VLOOKUP($C276,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F276*'Daily efficiency'!AR277","v":613.46724469022047},{"$f":"G276*'Daily efficiency'!AS277","v":5123.5809480353637},{"$f":"H276*'Daily efficiency'!AT277","v":73.937482130961357},{"$f":"I276*'Daily efficiency'!AU277","v":763.19015237526185},{"$f":"J276*'Daily efficiency'!AV277","v":148.58708670511771},{"$f":"K276*'Daily efficiency'!AW277","v":0},0.14983928657291315,{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A276,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A276,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W276*$L276),0)-IFERROR(VLOOKUP($A276,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A276,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F276:$K276),0)","v":124.48498045900622},{"$f":"IFERROR(($T276*$M276),0)-IFERROR(VLOOKUP($A276,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A276,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F276:$K276),0)","v":1071.2952430455352},15.111327532938466,159.70964353420234,30.368198505720006,0,{"$f":"(X276+AD276)-(VLOOKUP($A276,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F276)","v":94.652586474535369},{"$f":"(Y276+AE276)-(VLOOKUP($A276,Assumptions!$A$43:$R$98,7,FALSE)*I276)","v":1046.2350018882762},{"$f":"(Z276+AF276)-VLOOKUP($A276,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A276,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H276)","v":-3.8013275953790111},{"$f":"(AA276+AG276)-VLOOKUP($A276,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A276,Assumptions!$A$43:$R$98,7,FALSE)*K276)","v":-31.188239238228107},{"$f":"(AB276+AH276)-(VLOOKUP($A276,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J276)","v":26.639149257661149},0,null,23.330768887808443,35.703565222516481,15.111327532938466,-9.5789014765039528,30.368198505720006,0,null,0.56262750153072716]
[{"$f":"'Gas Use Per Customer'!B276","v":2044},{"$f":"'Gas Use Per Customer'!C276","v":11},{"$f":"'Daily efficiency'!CO278","v":38},{"$f":"'Gas Use Per Customer'!S276","v":526.82985074626868},{"$f":"'Gas Use Per Customer'!U276","v":90.251732285124646},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.075519685537394},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.0489552238806},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.151039371074788},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":368.78089552238805},{"$f":"E277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.0251732285124646},{"$f":"D277*VLOOKUP($C277,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F277*'Daily efficiency'!AR278","v":472.69075201237575},{"$f":"G277*'Daily efficiency'!AS278","v":2959.7423747563862},{"$f":"H277*'Daily efficiency'!AT278","v":921.62044901803972},{"$f":"I277*'Daily efficiency'!AU278","v":8536.1713886567177},{"$f":"J277*'Daily efficiency'!AV278","v":290.88133315495662},{"$f":"K277*'Daily efficiency'!AW278","v":0},0.14983928657291315,{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A277,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A277,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W277*$L277),0)-IFERROR(VLOOKUP($A277,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A277,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F277:$K277),0)","v":95.728853220276761},{"$f":"IFERROR(($T277*$M277),0)-IFERROR(VLOOKUP($A277,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A277,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F277:$K277),0)","v":618.49344688907865},188.36059958733048,1786.3292462385969,59.450267602251522,0,{"$f":"(X277+AD277)-(VLOOKUP($A277,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F277)","v":75.819301906650537},{"$f":"(Y277+AE277)-(VLOOKUP($A277,Assumptions!$A$43:$R$98,7,FALSE)*I277)","v":334.65023668675559},{"$f":"(Z277+AF277)-VLOOKUP($A277,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A277,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H277)","v":133.35789107981941},{"$f":"(AA277+AG277)-VLOOKUP($A277,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A277,Assumptions!$A$43:$R$98,7,FALSE)*K277)","v":1595.4313634661664},{"$f":"(AB277+AH277)-(VLOOKUP($A277,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J277)","v":52.813750497709449},0,null,28.002898111370332,21.173834158708264,24.62702334593666,43.26231057078472,59.450267602251522,0,null,0.63727423396275829]
[{"$f":"'Gas Use Per Customer'!B277","v":2044},{"$f":"'Gas Use Per Customer'!C277","v":12},{"$f":"'Daily efficiency'!CO279","v":32},{"$f":"'Gas Use Per Customer'!S277","v":694.49263307984791},{"$f":"'Gas Use Per Customer'!U277","v":114.24412687512832},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.848825375025665},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.89852661596959},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.683095156346241},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":555.59410646387835},{"$f":"E278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7122063437564163},{"$f":"D278*VLOOKUP($C278,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F278*'Daily efficiency'!AR279","v":400.52309367132631},{"$f":"G278*'Daily efficiency'!AS279","v":2536.9623084142177},{"$f":"H278*'Daily efficiency'!AT279","v":2033.726835144402},{"$f":"I278*'Daily efficiency'!AU279","v":12970.613251257215},{"$f":"J278*'Daily efficiency'!AV279","v":172.76660219051655},{"$f":"K278*'Daily efficiency'!AW279","v":0},0.14983928657291315,{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20926585993954602,0.13029503180253321,{"$f":"VLOOKUP($A278,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.22907471772842364},0.20437979624695105,{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A278,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W278*$L278),0)-IFERROR(VLOOKUP($A278,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A278,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F278:$K278),0)","v":80.98507294871996},{"$f":"IFERROR(($T278*$M278),0)-IFERROR(VLOOKUP($A278,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A278,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F278:$K278),0)","v":530.02584377649293},415.65267618876948,2714.306535967612,35.310002953975818,0,{"$f":"(X278+AD278)-(VLOOKUP($A278,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F278)","v":64.183553844244486},{"$f":"(Y278+AE278)-(VLOOKUP($A278,Assumptions!$A$43:$R$98,7,FALSE)*I278)","v":102.39627656474812},{"$f":"(Z278+AF278)-VLOOKUP($A278,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A278,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H278)","v":337.46337366672788},{"$f":"(AA278+AG278)-VLOOKUP($A278,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A278,Assumptions!$A$43:$R$98,7,FALSE)*K278)","v":2523.4086531951816},{"$f":"(AB278+AH278)-(VLOOKUP($A278,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J278)","v":31.10962317785695},0,null,28.090526664184107,7.3720203561162405,39.385058750615542,45.418204114071891,35.310002953975818,0,null,0.77882930043691556]
[{"$f":"'Gas Use Per Customer'!B278","v":2045},{"$f":"'Gas Use Per Customer'!C278","v":1},{"$f":"'Daily efficiency'!CO280","v":30},{"$f":"'Gas Use Per Customer'!S278","v":741.60627301889031},{"$f":"'Gas Use Per Customer'!U278","v":123.74240477056148},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.748480954112296},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":148.32125460377807},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":92.806803577921102},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":593.28501841511229},{"$f":"E279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.1871202385280739},{"$f":"D279*VLOOKUP($C279,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F279*'Daily efficiency'!AR280","v":428.17229048800351},{"$f":"G279*'Daily efficiency'!AS280","v":2667.7266446853787},{"$f":"H279*'Daily efficiency'!AT280","v":2263.175242862344},{"$f":"I279*'Daily efficiency'!AU280","v":13906.600831650239},{"$f":"J279*'Daily efficiency'!AV280","v":181.28262298887245},{"$f":"K279*'Daily efficiency'!AW280","v":0},0.15433446517010055,{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A279,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A279,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W279*$L279),0)-IFERROR(VLOOKUP($A279,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A279,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F279:$K279),0)","v":91.743308517599289},{"$f":"IFERROR(($T279*$M279),0)-IFERROR(VLOOKUP($A279,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A279,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F279:$K279),0)","v":589.69638646500289},489.63773202168005,3078.6786592869621,39.220476918504232,0,{"$f":"(X279+AD279)-(VLOOKUP($A279,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F279)","v":73.144543187456023},{"$f":"(Y279+AE279)-(VLOOKUP($A279,Assumptions!$A$43:$R$98,7,FALSE)*I279)","v":123.01081621516533},{"$f":"(Z279+AF279)-VLOOKUP($A279,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A279,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H279)","v":404.37471682401849},{"$f":"(AA279+AG279)-VLOOKUP($A279,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A279,Assumptions!$A$43:$R$98,7,FALSE)*K279)","v":2883.5810230935381},{"$f":"(AB279+AH279)-(VLOOKUP($A279,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J279)","v":34.570785585968416},0,null,29.55516474852654,8.2935393544083453,43.571667295329618,48.603637941114187,39.220476918504232,0,null,0.79230709181528858]
[{"$f":"'Gas Use Per Customer'!B279","v":2045},{"$f":"'Gas Use Per Customer'!C279","v":2},{"$f":"'Daily efficiency'!CO281","v":32},{"$f":"'Gas Use Per Customer'!S279","v":652.63376438486182},{"$f":"'Gas Use Per Customer'!U279","v":107.41827742510887},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.483655485021774},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":130.52675287697238},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":80.563708068831659},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":522.10701150788952},{"$f":"E280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3709138712554436},{"$f":"D280*VLOOKUP($C280,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F280*'Daily efficiency'!AR281","v":359.74059585573252},{"$f":"G280*'Daily efficiency'!AS281","v":2415.9487612219054},{"$f":"H280*'Daily efficiency'!AT281","v":1491.479001221313},{"$f":"I280*'Daily efficiency'!AU281","v":12128.918810907928},{"$f":"J280*'Daily efficiency'!AV281","v":162.98805415734816},{"$f":"K280*'Daily efficiency'!AW281","v":0},0.15433446517010055,{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A280,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A280,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W280*$L280),0)-IFERROR(VLOOKUP($A280,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A280,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F280:$K280),0)","v":76.935634081633268},{"$f":"IFERROR(($T280*$M280),0)-IFERROR(VLOOKUP($A280,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A280,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F280:$K280),0)","v":533.95467399363531},322.6813291719908,2685.130892545747,35.262448825349225,0,{"$f":"(X280+AD280)-(VLOOKUP($A280,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F280)","v":60.790422278919721},{"$f":"(Y280+AE280)-(VLOOKUP($A280,Assumptions!$A$43:$R$98,7,FALSE)*I280)","v":123.25863274198696},{"$f":"(Z280+AF280)-VLOOKUP($A280,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A280,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H280)","v":246.61913970219067},{"$f":"(AA280+AG280)-VLOOKUP($A280,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A280,Assumptions!$A$43:$R$98,7,FALSE)*K280)","v":2490.033256352323},{"$f":"(AB280+AH280)-(VLOOKUP($A280,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J280)","v":31.226145874670838},0,null,28.296126011377485,9.4431700800956904,30.611691742327118,47.692009520440934,35.262448825349225,0,null,0.63996826318465083]
[{"$f":"'Gas Use Per Customer'!B280","v":2045},{"$f":"'Gas Use Per Customer'!C280","v":3},{"$f":"'Daily efficiency'!CO282","v":40},{"$f":"'Gas Use Per Customer'!S280","v":511.02539757892237},{"$f":"'Gas Use Per Customer'!U280","v":80.969128730984053},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.290738619295215},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":153.30761927367669},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":48.581477238590431},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":357.71777830524564},{"$f":"E281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.0969128730984057},{"$f":"D281*VLOOKUP($C281,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F281*'Daily efficiency'!AR282","v":395.94356114715521},{"$f":"G281*'Daily efficiency'!AS282","v":2733.0122203869896},{"$f":"H281*'Daily efficiency'!AT282","v":844.58889614726615},{"$f":"I281*'Daily efficiency'!AU282","v":8384.9047234749614},{"$f":"J281*'Daily efficiency'!AV282","v":237.23954718178314},{"$f":"K281*'Daily efficiency'!AW282","v":0},0.15433446517010055,{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A281,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A281,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W281*$L281),0)-IFERROR(VLOOKUP($A281,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A281,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F281:$K281),0)","v":84.762345990174722},{"$f":"IFERROR(($T281*$M281),0)-IFERROR(VLOOKUP($A281,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A281,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F281:$K281),0)","v":604.14119301260098},182.72672118718253,1856.27153211771,51.326751737096515,0,{"$f":"(X281+AD281)-(VLOOKUP($A281,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F281)","v":66.507579238478357},{"$f":"(Y281+AE281)-(VLOOKUP($A281,Assumptions!$A$43:$R$98,7,FALSE)*I281)","v":322.75582143714348},{"$f":"(Z281+AF281)-VLOOKUP($A281,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A281,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H281)","v":130.6995424741655},{"$f":"(AA281+AG281)-VLOOKUP($A281,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A281,Assumptions!$A$43:$R$98,7,FALSE)*K281)","v":1661.1738959242859},{"$f":"(AB281+AH281)-(VLOOKUP($A281,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J281)","v":45.24182948653106},0,null,27.379809350732724,21.052823269075542,26.903163490126445,46.438113973378833,51.326751737096515,0,null,0.62290289373376329]
[{"$f":"'Gas Use Per Customer'!B281","v":2045},{"$f":"'Gas Use Per Customer'!C281","v":4},{"$f":"'Daily efficiency'!CO283","v":49},{"$f":"'Gas Use Per Customer'!S281","v":294.69836552748887},{"$f":"'Gas Use Per Customer'!U281","v":48.235414394868506},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":38.588331515894808},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":265.22852897474002},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":4.823541439486851},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":29.469836552748887},{"$f":"E282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":4.823541439486851},{"$f":"D282*VLOOKUP($C282,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F282*'Daily efficiency'!AR283","v":588.24808138551987},{"$f":"G282*'Daily efficiency'!AS283","v":4658.3091658236754},{"$f":"H282*'Daily efficiency'!AT283","v":72.836425131709433},{"$f":"I282*'Daily efficiency'!AU283","v":690.77296879643416},{"$f":"J282*'Daily efficiency'!AV283","v":141.32976417696466},{"$f":"K282*'Daily efficiency'!AW283","v":0},0.15433446517010055,{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A282,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A282,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W282*$L282),0)-IFERROR(VLOOKUP($A282,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A282,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F282:$K282),0)","v":126.34837204664527},{"$f":"IFERROR(($T282*$M282),0)-IFERROR(VLOOKUP($A282,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A282,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F282:$K282),0)","v":1030.3492899927573},15.758153118073105,152.9250766014485,30.576680006116927,0,{"$f":"(X282+AD282)-(VLOOKUP($A282,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F282)","v":97.348801378990032},{"$f":"(Y282+AE282)-(VLOOKUP($A282,Assumptions!$A$43:$R$98,7,FALSE)*I282)","v":1007.1679403043244},{"$f":"(Z282+AF282)-VLOOKUP($A282,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A282,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H282)","v":-3.3844384250081081},{"$f":"(AA282+AG282)-VLOOKUP($A282,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A282,Assumptions!$A$43:$R$98,7,FALSE)*K282)","v":-42.172559591975443},{"$f":"(AB282+AH282)-(VLOOKUP($A282,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J282)","v":26.951733672660023},0,null,25.227522817070071,37.97358995269493,15.758153118073105,-14.310415165177313,30.576680006116927,0,null,0.5677602841602839]
[{"$f":"'Gas Use Per Customer'!B282","v":2045},{"$f":"'Gas Use Per Customer'!C282","v":5},{"$f":"'Daily efficiency'!CO284","v":56},{"$f":"'Gas Use Per Customer'!S282","v":179.39635670913205},{"$f":"'Gas Use Per Customer'!U282","v":26.414142054094473},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.131313643275579},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":161.45672103821886},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6414142054094474},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":17.939635670913205},{"$f":"E283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6414142054094474},{"$f":"D283*VLOOKUP($C283,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F283*'Daily efficiency'!AR284","v":295.28572587980295},{"$f":"G283*'Daily efficiency'!AS284","v":2767.0026362078142},{"$f":"H283*'Daily efficiency'!AT284","v":32.431535177274867},{"$f":"I283*'Daily efficiency'!AU284","v":420.50506012620576},{"$f":"J283*'Daily efficiency'!AV284","v":77.39343621849676},{"$f":"K283*'Daily efficiency'!AW284","v":0},0.15433446517010055,{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A283,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A283,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W283*$L283),0)-IFERROR(VLOOKUP($A283,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A283,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F283:$K283),0)","v":62.935848385484874},{"$f":"IFERROR(($T283*$M283),0)-IFERROR(VLOOKUP($A283,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A283,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F283:$K283),0)","v":611.61689245825949},7.0165593142926017,93.092479636456616,16.744062000016417,0,{"$f":"(X283+AD283)-(VLOOKUP($A283,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F283)","v":47.055425490130069},{"$f":"(Y283+AE283)-(VLOOKUP($A283,Assumptions!$A$43:$R$98,7,FALSE)*I283)","v":597.50534599528009},{"$f":"(Z283+AF283)-VLOOKUP($A283,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A283,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H283)","v":-10.486138757251059},{"$f":"(AA283+AG283)-VLOOKUP($A283,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A283,Assumptions!$A$43:$R$98,7,FALSE)*K283)","v":-102.00515655696732},{"$f":"(AB283+AH283)-(VLOOKUP($A283,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J283)","v":14.759009138097065},0,null,22.268102345404387,37.007152266757785,7.0165593142926017,-56.860216354535822,16.744062000016417,0,null,0.52344322344322303]
[{"$f":"'Gas Use Per Customer'!B283","v":2045},{"$f":"'Gas Use Per Customer'!C283","v":6},{"$f":"'Daily efficiency'!CO285","v":63},{"$f":"'Gas Use Per Customer'!S283","v":122.15682777480531},{"$f":"'Gas Use Per Customer'!U283","v":15.984187962632543},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":12.787350370106035},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":109.94114499732478},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.5984187962632543},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.215682777480531},{"$f":"E284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.5984187962632543},{"$f":"D284*VLOOKUP($C284,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F284*'Daily efficiency'!AR285","v":185.389284291709},{"$f":"G284*'Daily efficiency'!AS285","v":1926.012130838249},{"$f":"H284*'Daily efficiency'!AT285","v":15.700430568705427},{"$f":"I284*'Daily efficiency'!AU285","v":229.0684834433149},{"$f":"J284*'Daily efficiency'!AV285","v":42.150303657462004},{"$f":"K284*'Daily efficiency'!AW285","v":0},0.15433446517010055,{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A284,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A284,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W284*$L284),0)-IFERROR(VLOOKUP($A284,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A284,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F284:$K284),0)","v":39.122830318546427},{"$f":"IFERROR(($T284*$M284),0)-IFERROR(VLOOKUP($A284,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A284,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F284:$K284),0)","v":425.3993413941555},3.3967865456596322,50.711763430149155,9.1192138796828175,0,{"$f":"(X284+AD284)-(VLOOKUP($A284,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F284)","v":29.512990863393753},{"$f":"(Y284+AE284)-(VLOOKUP($A284,Assumptions!$A$43:$R$98,7,FALSE)*I284)","v":415.79032935769987},{"$f":"(Z284+AF284)-VLOOKUP($A284,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A284,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H284)","v":-13.32208859585876},{"$f":"(AA284+AG284)-VLOOKUP($A284,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A284,Assumptions!$A$43:$R$98,7,FALSE)*K284)","v":-144.38587276327479},{"$f":"(AB284+AH284)-(VLOOKUP($A284,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J284)","v":7.9179839477887333},0,null,23.079832810703714,37.819355926101856,3.3967865456596322,-118.1971367408529,9.1192138796828175,0,null,0.51936996336996322]
[{"$f":"'Gas Use Per Customer'!B284","v":2045},{"$f":"'Gas Use Per Customer'!C284","v":7},{"$f":"'Daily efficiency'!CO286","v":65},{"$f":"'Gas Use Per Customer'!S284","v":113.95653468294134},{"$f":"'Gas Use Per Customer'!U284","v":14.463854406830956},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.740661686489407},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.95653468294134},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.7231927203415478},{"$f":"D285*VLOOKUP($C285,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F285*'Daily efficiency'!AR286","v":188.20017237057809},{"$f":"G285*'Daily efficiency'!AS286","v":1881.9403718639192},{"$f":"H285*'Daily efficiency'!AT286","v":0},{"$f":"I285*'Daily efficiency'!AU286","v":0},{"$f":"J285*'Daily efficiency'!AV286","v":10.594773353003669},{"$f":"K285*'Daily efficiency'!AW286","v":0},0.15433446517010055,{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A285,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A285,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W285*$L285),0)-IFERROR(VLOOKUP($A285,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A285,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F285:$K285),0)","v":39.722462837360432},{"$f":"IFERROR(($T285*$M285),0)-IFERROR(VLOOKUP($A285,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A285,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F285:$K285),0)","v":415.6341204802228},0,0,2.2921781299124873,0,{"$f":"(X285+AD285)-(VLOOKUP($A285,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F285)","v":29.396199069424306},{"$f":"(Y285+AE285)-(VLOOKUP($A285,Assumptions!$A$43:$R$98,7,FALSE)*I285)","v":415.6341204802228},{"$f":"(Z285+AF285)-VLOOKUP($A285,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A285,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H285)","v":-15.517645209624309},{"$f":"(AA285+AG285)-VLOOKUP($A285,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A285,Assumptions!$A$43:$R$98,7,FALSE)*K285)","v":-195.09763619342394},{"$f":"(AB285+AH285)-(VLOOKUP($A285,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J285)","v":1.7486905631790068},0,null,21.393583322357983,36.473039623101222,0,0,2.2921781299124873,0,null,0.46908730158730177]
[{"$f":"'Gas Use Per Customer'!B285","v":2045},{"$f":"'Gas Use Per Customer'!C285","v":8},{"$f":"'Daily efficiency'!CO287","v":65},{"$f":"'Gas Use Per Customer'!S285","v":113.97177059138825},{"$f":"'Gas Use Per Customer'!U285","v":14.455460974839621},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.73268792609764},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":113.97177059138825},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.72277304874198112},{"$f":"D286*VLOOKUP($C286,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F286*'Daily efficiency'!AR287","v":190.65795726589266},{"$f":"G286*'Daily efficiency'!AS287","v":1900.7758792478428},{"$f":"H286*'Daily efficiency'!AT287","v":0},{"$f":"I286*'Daily efficiency'!AU287","v":0},{"$f":"J286*'Daily efficiency'!AV287","v":10.588625164070017},{"$f":"K286*'Daily efficiency'!AW287","v":0},0.15433446517010055,{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A286,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A286,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W286*$L286),0)-IFERROR(VLOOKUP($A286,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A286,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F286:$K286),0)","v":40.254210785716545},{"$f":"IFERROR(($T286*$M286),0)-IFERROR(VLOOKUP($A286,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A286,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F286:$K286),0)","v":419.80397944517131},0,0,2.2908479698663271,0,{"$f":"(X286+AD286)-(VLOOKUP($A286,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F286)","v":29.933939389538516},{"$f":"(Y286+AE286)-(VLOOKUP($A286,Assumptions!$A$43:$R$98,7,FALSE)*I286)","v":419.80397944517131},{"$f":"(Z286+AF286)-VLOOKUP($A286,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A286,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H286)","v":-15.517645209624309},{"$f":"(AA286+AG286)-VLOOKUP($A286,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A286,Assumptions!$A$43:$R$98,7,FALSE)*K286)","v":-195.09763619342394},{"$f":"(AB286+AH286)-(VLOOKUP($A286,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J286)","v":1.7476757911201151},0,null,21.797582199950799,36.834031555958987,0,0,2.2908479698663271,0,null,0.47514804639804659]
[{"$f":"'Gas Use Per Customer'!B286","v":2045},{"$f":"'Gas Use Per Customer'!C286","v":9},{"$f":"'Daily efficiency'!CO288","v":62},{"$f":"'Gas Use Per Customer'!S286","v":138.39237868413218},{"$f":"'Gas Use Per Customer'!U286","v":17.689235045181885},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.151388036145509},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":124.55314081571896},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7689235045181886},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":13.839237868413219},{"$f":"E287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7689235045181886},{"$f":"D287*VLOOKUP($C287,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F287*'Daily efficiency'!AR288","v":201.32633243015948},{"$f":"G287*'Daily efficiency'!AS288","v":2155.6888027321688},{"$f":"H287*'Daily efficiency'!AT288","v":18.823143089728912},{"$f":"I287*'Daily efficiency'!AU288","v":281.13950421752509},{"$f":"J287*'Daily efficiency'!AV288","v":48.374161436890709},{"$f":"K287*'Daily efficiency'!AW288","v":0},0.15433446517010055,{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A287,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A287,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W287*$L287),0)-IFERROR(VLOOKUP($A287,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A287,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F287:$K287),0)","v":42.583720897297674},{"$f":"IFERROR(($T287*$M287),0)-IFERROR(VLOOKUP($A287,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A287,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F287:$K287),0)","v":476.25865897634969},4.0723850797863346,62.239378435823092,10.465744872877462,0,{"$f":"(X287+AD287)-(VLOOKUP($A287,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F287)","v":31.94879159929026},{"$f":"(Y287+AE287)-(VLOOKUP($A287,Assumptions!$A$43:$R$98,7,FALSE)*I287)","v":465.37253777663216},{"$f":"(Z287+AF287)-VLOOKUP($A287,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A287,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H287)","v":-12.7746262920889},{"$f":"(AA287+AG287)-VLOOKUP($A287,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A287,Assumptions!$A$43:$R$98,7,FALSE)*K287)","v":-132.85825775760085},{"$f":"(AB287+AH287)-(VLOOKUP($A287,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J287)","v":9.1363787106265359},0,null,22.576436684293146,37.36337235085611,4.0723850797863346,-96.001137505438464,10.465744872877462,0,null,0.5180907610907608]
[{"$f":"'Gas Use Per Customer'!B287","v":2045},{"$f":"'Gas Use Per Customer'!C287","v":10},{"$f":"'Daily efficiency'!CO289","v":50},{"$f":"'Gas Use Per Customer'!S287","v":324.61172270157692},{"$f":"'Gas Use Per Customer'!U287","v":50.543964583124428},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.435171666499542},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":292.15055043141922},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0543964583124428},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":32.461172270157697},{"$f":"E288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0543964583124428},{"$f":"D288*VLOOKUP($C288,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F288*'Daily efficiency'!AR289","v":611.43069301635376},{"$f":"G288*'Daily efficiency'!AS289","v":5101.8046343429442},{"$f":"H288*'Daily efficiency'!AT289","v":72.970896208346289},{"$f":"I288*'Daily efficiency'!AU289","v":760.88987801249675},{"$f":"J288*'Daily efficiency'!AV289","v":148.09381622855449},{"$f":"K288*'Daily efficiency'!AW289","v":0},0.15433446517010055,{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A288,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A288,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W288*$L288),0)-IFERROR(VLOOKUP($A288,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A288,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F288:$K288),0)","v":131.3678141683281},{"$f":"IFERROR(($T288*$M288),0)-IFERROR(VLOOKUP($A288,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A288,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F288:$K288),0)","v":1128.5353311778076},15.787245921732318,168.44773628456514,32.040081974772377,0,{"$f":"(X288+AD288)-(VLOOKUP($A288,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F288)","v":100.98032209139234},{"$f":"(Y288+AE288)-(VLOOKUP($A288,Assumptions!$A$43:$R$98,7,FALSE)*I288)","v":1103.000958622192},{"$f":"(Z288+AF288)-VLOOKUP($A288,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A288,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H288)","v":-3.5288357975089619},{"$f":"(AA288+AG288)-VLOOKUP($A288,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A288,Assumptions!$A$43:$R$98,7,FALSE)*K288)","v":-26.649899908858799},{"$f":"(AB288+AH288)-(VLOOKUP($A288,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J288)","v":28.241645465155408},0,null,24.973387753675432,37.754539808101974,15.787245921732318,-8.2097774187159178,32.040081974772377,0,null,0.56214055836636456]
[{"$f":"'Gas Use Per Customer'!B288","v":2045},{"$f":"'Gas Use Per Customer'!C288","v":11},{"$f":"'Daily efficiency'!CO290","v":38},{"$f":"'Gas Use Per Customer'!S288","v":525.48751486325807},{"$f":"'Gas Use Per Customer'!U288","v":90.005520591729294},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.001656177518786},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.64625445897741},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":54.003312355037572},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.8412604042806},{"$f":"E289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.0005520591729304},{"$f":"D289*VLOOKUP($C289,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F289*'Daily efficiency'!AR290","v":471.40122562259279},{"$f":"G289*'Daily efficiency'!AS290","v":2952.2011004939754},{"$f":"H289*'Daily efficiency'!AT290","v":919.10621770441071},{"$f":"I289*'Daily efficiency'!AU290","v":8514.4216545778836},{"$f":"J289*'Daily efficiency'!AV290","v":290.08779286714343},{"$f":"K289*'Daily efficiency'!AW290","v":0},0.15433446517010055,{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.22138254319345613,0.13420388275660922,{"$f":"VLOOKUP($A289,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},0.2163498975900833,{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A289,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W289*$L289),0)-IFERROR(VLOOKUP($A289,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A289,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F289:$K289),0)","v":101.08860472111859},{"$f":"IFERROR(($T289*$M289),0)-IFERROR(VLOOKUP($A289,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A289,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F289:$K289),0)","v":652.66678547970707},198.84853607475807,1884.9443197118865,62.760464278939779,0,{"$f":"(X289+AD289)-(VLOOKUP($A289,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F289)","v":80.796552546197589},{"$f":"(Y289+AE289)-(VLOOKUP($A289,Assumptions!$A$43:$R$98,7,FALSE)*I289)","v":363.31815363362443},{"$f":"(Z289+AF289)-VLOOKUP($A289,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A289,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H289)","v":142.74678651529177},{"$f":"(AA289+AG289)-VLOOKUP($A289,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A289,Assumptions!$A$43:$R$98,7,FALSE)*K289)","v":1689.8466835184624},{"$f":"(AB289+AH289)-(VLOOKUP($A289,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J289)","v":55.996446887299449},0,null,29.922813628546127,23.046418380220178,26.432968699553477,45.93956321433911,62.760464278939779,0,null,0.63727423396275829]
[{"$f":"'Gas Use Per Customer'!B289","v":2045},{"$f":"'Gas Use Per Customer'!C289","v":12},{"$f":"'Daily efficiency'!CO291","v":32},{"$f":"'Gas Use Per Customer'!S289","v":694.27252825276616},{"$f":"'Gas Use Per Customer'!U289","v":114.20657516176193},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":22.841315032352387},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":138.85450565055325},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":85.654931371321453},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":555.418022602213},{"$f":"E290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7103287580880968},{"$f":"D290*VLOOKUP($C290,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F290*'Daily efficiency'!AR291","v":393.43819062696173},{"$f":"G290*'Daily efficiency'!AS291","v":2495.0868825777256},{"$f":"H290*'Daily efficiency'!AT291","v":2025.4161557599195},{"$f":"I290*'Daily efficiency'!AU291","v":13018.998449795879},{"$f":"J290*'Daily efficiency'!AV291","v":167.31263261198114},{"$f":"K290*'Daily efficiency'!AW291","v":0},0.15433446517010055,{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},{"$f":"(R290*0.25)+(S290*0.75)","v":0.22138254319345613},0.13420388275660922,{"$f":"VLOOKUP($A290,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24373190253457466},{"$f":"(U290*0.25)+(V290*0.75)","v":0.2163498975900833},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A290,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W290*$L290),0)-IFERROR(VLOOKUP($A290,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A290,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F290:$K290),0)","v":84.227328190006915},{"$f":"IFERROR(($T290*$M290),0)-IFERROR(VLOOKUP($A290,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A290,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F290:$K290),0)","v":551.47569549352522},{"$f":"IFERROR((W290*N290),0)","v":438.19857787595879},2882.1789866474746,{"$f":"IFERROR((W290*P290),0)","v":36.198070931129351},{"$f":"IFERROR((T290*Q290),0)","v":0},{"$f":"(X290+AD290)-(VLOOKUP($A290,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F290)","v":67.061819773297145},{"$f":"(Y290+AE290)-(VLOOKUP($A290,Assumptions!$A$43:$R$98,7,FALSE)*I290)","v":114.57678761685804},{"$f":"(Z290+AF290)-VLOOKUP($A290,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A290,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H290)","v":358.31027610367283},{"$f":"(AA290+AG290)-VLOOKUP($A290,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A290,Assumptions!$A$43:$R$98,7,FALSE)*K290)","v":2687.0813504540506},{"$f":"(AB290+AH290)-(VLOOKUP($A290,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J290)","v":31.906693826951908},{"$f":"AC290+AI290","v":0},null,29.359876906522647,8.2515714618009248,41.831832723135008,48.379441089518295,36.198070931129351,0]
[{"$f":"'Gas Use Per Customer'!B290","v":2046},{"$f":"'Gas Use Per Customer'!C290","v":1},{"$f":"C279","v":30},{"$f":"'Gas Use Per Customer'!S290","v":747.06583328742477},{"$f":"'Gas Use Per Customer'!U290","v":124.66000776285735},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.932001552571471},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.41316665748496},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.495005822143014},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":597.65266662993986},{"$f":"E291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2330003881428677},{"$f":"D291*VLOOKUP($C291,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F291*'Daily efficiency'!AR292","v":432.61231992674902},{"$f":"G291*'Daily efficiency'!AS292","v":2757.0572627180381},{"$f":"H291*'Daily efficiency'!AT292","v":1789.5168288086836},{"$f":"I291*'Daily efficiency'!AU292","v":13896.002872694462},{"$f":"J291*'Daily efficiency'!AV292","v":194.40929275146243},{"$f":"K291*'Daily efficiency'!AW292","v":0},0.15896449912520358,{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A291,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A291,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W291*$L291),0)-IFERROR(VLOOKUP($A291,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A291,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F291:$K291),0)","v":93.558519131540379},{"$f":"IFERROR(($T291*$M291),0)-IFERROR(VLOOKUP($A291,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A291,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F291:$K291),0)","v":615.43230591728536},390.77154999257704,3106.4611256847402,42.452588005011449,0,{"$f":"(X291+AD291)-(VLOOKUP($A291,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F291)","v":74.439891998049518},{"$f":"(Y291+AE291)-(VLOOKUP($A291,Assumptions!$A$43:$R$98,7,FALSE)*I291)","v":135.72774965642969},{"$f":"(Z291+AF291)-VLOOKUP($A291,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A291,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H291)","v":303.2427285701051},{"$f":"(AA291+AG291)-VLOOKUP($A291,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A291,Assumptions!$A$43:$R$98,7,FALSE)*K291)","v":2907.3864585679512},{"$f":"(AB291+AH291)-(VLOOKUP($A291,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J291)","v":37.672931221638734},0,null,29.857166437715001,9.0840554880663387,32.434109811915349,48.646757906430857,42.452588005011449,0]
[{"$f":"'Gas Use Per Customer'!B291","v":2046},{"$f":"'Gas Use Per Customer'!C291","v":2},{"$f":"C280","v":32},{"$f":"'Gas Use Per Customer'!S291","v":700.58986466714771},{"$f":"'Gas Use Per Customer'!U291","v":115.58020758123457},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.116041516246916},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.11797293342954},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.685155685925935},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":560.47189173371817},{"$f":"E292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7790103790617291},{"$f":"D292*VLOOKUP($C292,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F292*'Daily efficiency'!AR293","v":383.04939086061125},{"$f":"G292*'Daily efficiency'!AS293","v":2497.2384566636051},{"$f":"H292*'Daily efficiency'!AT293","v":1498.6812006153446},{"$f":"I292*'Daily efficiency'!AU293","v":13137.461142238357},{"$f":"J292*'Daily efficiency'!AV293","v":169.32500410650857},{"$f":"K292*'Daily efficiency'!AW293","v":0},0.15896449912520358,{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A292,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A292,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W292*$L292),0)-IFERROR(VLOOKUP($A292,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A292,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F292:$K292),0)","v":82.734371039156997},{"$f":"IFERROR(($T292*$M292),0)-IFERROR(VLOOKUP($A292,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A292,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F292:$K292),0)","v":557.34839436962136},327.26262546470036,2936.8885932479634,36.97500534334106,0,{"$f":"(X292+AD292)-(VLOOKUP($A292,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F292)","v":65.008278024942598},{"$f":"(Y292+AE292)-(VLOOKUP($A292,Assumptions!$A$43:$R$98,7,FALSE)*I292)","v":107.48690268270911},{"$f":"(Z292+AF292)-VLOOKUP($A292,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A292,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H292)","v":244.95580698951522},{"$f":"(AA292+AG292)-VLOOKUP($A292,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A292,Assumptions!$A$43:$R$98,7,FALSE)*K292)","v":2737.8139261311744},{"$f":"(AB292+AH292)-(VLOOKUP($A292,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J292)","v":32.54348208978746},0,null,28.122582311185106,7.6711716871451205,28.258103137869298,48.848371640230582,36.97500534334106,0]
[{"$f":"'Gas Use Per Customer'!B292","v":2046},{"$f":"'Gas Use Per Customer'!C292","v":3},40,{"$f":"'Gas Use Per Customer'!S292","v":524.38202493666392},{"$f":"'Gas Use Per Customer'!U292","v":83.177916004342322},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.953374801302697},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.31460748099917},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.906749602605395},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.06741745566472},{"$f":"E293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3177916004342318},{"$f":"D293*VLOOKUP($C293,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F293*'Daily efficiency'!AR294","v":397.77773422770287},{"$f":"G293*'Daily efficiency'!AS294","v":2781.2791922620181},{"$f":"H293*'Daily efficiency'!AT294","v":792.38740227222036},{"$f":"I293*'Daily efficiency'!AU294","v":8604.060265160786},{"$f":"J293*'Daily efficiency'!AV294","v":243.71129389272286},{"$f":"K293*'Daily efficiency'!AW294","v":0},0.15896449912520358,{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A293,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A293,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W293*$L293),0)-IFERROR(VLOOKUP($A293,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A293,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F293:$K293),0)","v":85.94389500890415},{"$f":"IFERROR(($T293*$M293),0)-IFERROR(VLOOKUP($A293,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A293,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F293:$K293),0)","v":620.839237502733},173.03131683128248,1923.4436680558972,53.218521632208336,0,{"$f":"(X293+AD293)-(VLOOKUP($A293,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F293)","v":66.808878209615216},{"$f":"(Y293+AE293)-(VLOOKUP($A293,Assumptions!$A$43:$R$98,7,FALSE)*I293)","v":326.21340808697101},{"$f":"(Z293+AF293)-VLOOKUP($A293,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A293,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H293)","v":118.92731356082345},{"$f":"(AA293+AG293)-VLOOKUP($A293,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A293,Assumptions!$A$43:$R$98,7,FALSE)*K293)","v":1724.3690009391082},{"$f":"(AB293+AH293)-(VLOOKUP($A293,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J293)","v":46.840182699112027},0,null,26.773484044381618,20.736371104404391,23.829905675647289,46.976901760761194,53.218521632208336,0]
[{"$f":"'Gas Use Per Customer'!B293","v":2046},{"$f":"'Gas Use Per Customer'!C293","v":4},49,{"$f":"'Gas Use Per Customer'!S293","v":306.12927844938957},{"$f":"'Gas Use Per Customer'!U293","v":50.317836649943821},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.254269319955057},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":275.51635060445062},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0317836649943821},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.612927844938959},{"$f":"E294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0317836649943821},{"$f":"D294*VLOOKUP($C294,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F294*'Daily efficiency'!AR295","v":596.59829781633107},{"$f":"G294*'Daily efficiency'!AS295","v":4801.9649272568613},{"$f":"H294*'Daily efficiency'!AT295","v":71.494801056394181},{"$f":"I294*'Daily efficiency'!AU295","v":717.56702868536945},{"$f":"J294*'Daily efficiency'!AV295","v":147.43126138433533},{"$f":"K294*'Daily efficiency'!AW295","v":0},0.15896449912520358,{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A294,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A294,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W294*$L294),0)-IFERROR(VLOOKUP($A294,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A294,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F294:$K294),0)","v":129.3413992341581},{"$f":"IFERROR(($T294*$M294),0)-IFERROR(VLOOKUP($A294,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A294,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F294:$K294),0)","v":1072.5465816092806},15.61211036155332,160.41260930251818,32.19413285253701,0,{"$f":"(X294+AD294)-(VLOOKUP($A294,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F294)","v":98.473184982022985},{"$f":"(Y294+AE294)-(VLOOKUP($A294,Assumptions!$A$43:$R$98,7,FALSE)*I294)","v":1047.9751845627165},{"$f":"(Z294+AF294)-VLOOKUP($A294,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A294,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H294)","v":-4.0803860918447334},{"$f":"(AA294+AG294)-VLOOKUP($A294,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A294,Assumptions!$A$43:$R$98,7,FALSE)*K294)","v":-38.66205781427081},{"$f":"(AB294+AH294)-(VLOOKUP($A294,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J294)","v":28.33560607102012},0,null,24.462792803248657,38.036769224896517,15.61211036155332,-12.629323797482691,32.19413285253701,0]
[{"$f":"'Gas Use Per Customer'!B294","v":2046},{"$f":"'Gas Use Per Customer'!C294","v":5},56,{"$f":"'Gas Use Per Customer'!S294","v":182.40251637384608},{"$f":"'Gas Use Per Customer'!U294","v":26.923689850775844},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.538951880620676},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.16226473646148},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6923689850775845},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.24025163738461},{"$f":"E295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6923689850775845},{"$f":"D295*VLOOKUP($C295,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F295*'Daily efficiency'!AR296","v":301.45396987680266},{"$f":"G295*'Daily efficiency'!AS296","v":2803.9112844540446},{"$f":"H295*'Daily efficiency'!AT296","v":24.910414075711657},{"$f":"I295*'Daily efficiency'!AU296","v":317.21562783054156},{"$f":"J295*'Daily efficiency'!AV296","v":68.707519486931488},{"$f":"K295*'Daily efficiency'!AW296","v":0},0.15896449912520358,{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A295,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A295,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W295*$L295),0)-IFERROR(VLOOKUP($A295,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A295,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F295:$K295),0)","v":64.86037565310582},{"$f":"IFERROR(($T295*$M295),0)-IFERROR(VLOOKUP($A295,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A295,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F295:$K295),0)","v":625.84907650180924},5.4396141811100227,70.913774654695459,15.003459846715876,0,{"$f":"(X295+AD295)-(VLOOKUP($A295,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F295)","v":48.343643573514072},{"$f":"(Y295+AE295)-(VLOOKUP($A295,Assumptions!$A$43:$R$98,7,FALSE)*I295)","v":611.20857992854485},{"$f":"(Z295+AF295)-VLOOKUP($A295,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A295,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H295)","v":-12.458947000720109},{"$f":"(AA295+AG295)-VLOOKUP($A295,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A295,Assumptions!$A$43:$R$98,7,FALSE)*K295)","v":-128.16089246209353},{"$f":"(AB295+AH295)-(VLOOKUP($A295,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J295)","v":12.938868336766907},0,null,22.444752113035957,37.231977818395166,5.4396141811100227,-70.262677845638521,15.003459846715876,0]
[{"$f":"'Gas Use Per Customer'!B295","v":2046},{"$f":"'Gas Use Per Customer'!C295","v":6},63,{"$f":"'Gas Use Per Customer'!S295","v":128.30976108872804},{"$f":"'Gas Use Per Customer'!U295","v":16.984354313909598},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.58748345112768},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.47878497985523},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.69843543139096},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.830976108872804},{"$f":"E296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.69843543139096},{"$f":"D296*VLOOKUP($C296,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F296*'Daily efficiency'!AR297","v":190.48472087489066},{"$f":"G296*'Daily efficiency'!AS297","v":1960.1207126384018},{"$f":"H296*'Daily efficiency'!AT297","v":9.7316575917743329},{"$f":"I296*'Daily efficiency'!AU297","v":140.3537706629233},{"$f":"J296*'Daily efficiency'!AV297","v":36.493715969153747},{"$f":"K296*'Daily efficiency'!AW297","v":0},0.15896449912520358,{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A296,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A296,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W296*$L296),0)-IFERROR(VLOOKUP($A296,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A296,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F296:$K296),0)","v":40.5950094970583},{"$f":"IFERROR(($T296*$M296),0)-IFERROR(VLOOKUP($A296,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A296,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F296:$K296),0)","v":437.18576999063083},2.125073572885213,31.376183237870951,7.9690258983195497,0,{"$f":"(X296+AD296)-(VLOOKUP($A296,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F296)","v":30.175708453905798},{"$f":"(Y296+AE296)-(VLOOKUP($A296,Assumptions!$A$43:$R$98,7,FALSE)*I296)","v":426.88701614183117},{"$f":"(Z296+AF296)-VLOOKUP($A296,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A296,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H296)","v":-15.011308729390013},{"$f":"(AA296+AG296)-VLOOKUP($A296,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A296,Assumptions!$A$43:$R$98,7,FALSE)*K296)","v":-167.69848387891804},{"$f":"(AB296+AH296)-(VLOOKUP($A296,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J296)","v":6.666613267925487},0,null,22.208460133507206,36.966704855467583,2.125073572885213,-130.69814989597879,7.9690258983195497,0]
[{"$f":"'Gas Use Per Customer'!B296","v":2046},{"$f":"'Gas Use Per Customer'!C296","v":7},65,{"$f":"'Gas Use Per Customer'!S296","v":115.29456474138782},{"$f":"'Gas Use Per Customer'!U296","v":14.644708726896942},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.912473290552095},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.29456474138782},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73223543634484711},{"$f":"D297*VLOOKUP($C297,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F297*'Daily efficiency'!AR298","v":190.55340500504846},{"$f":"G297*'Daily efficiency'!AS298","v":1904.0373300836816},{"$f":"H297*'Daily efficiency'!AT298","v":0},{"$f":"I297*'Daily efficiency'!AU298","v":0},{"$f":"J297*'Daily efficiency'!AV298","v":10.727249142452004},{"$f":"K297*'Daily efficiency'!AW298","v":0},0.15896449912520358,{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A297,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A297,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W297*$L297),0)-IFERROR(VLOOKUP($A297,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A297,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F297:$K297),0)","v":40.597129900484703},{"$f":"IFERROR(($T297*$M297),0)-IFERROR(VLOOKUP($A297,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A297,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F297:$K297),0)","v":424.63541278959758},0,0,2.3424779845983035,0,{"$f":"(X297+AD297)-(VLOOKUP($A297,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F297)","v":29.928616633073872},{"$f":"(Y297+AE297)-(VLOOKUP($A297,Assumptions!$A$43:$R$98,7,FALSE)*I297)","v":424.63541278959758},{"$f":"(Z297+AF297)-VLOOKUP($A297,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A297,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H297)","v":-15.833969671881164},{"$f":"(AA297+AG297)-VLOOKUP($A297,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A297,Assumptions!$A$43:$R$98,7,FALSE)*K297)","v":-199.07466711678899},{"$f":"(AB297+AH297)-(VLOOKUP($A297,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J297)","v":1.7809772863135227},0,null,21.512074818068672,36.830479714466911,0,0,2.3424779845983035,0]
[{"$f":"'Gas Use Per Customer'!B297","v":2046},{"$f":"'Gas Use Per Customer'!C297","v":8},65,{"$f":"'Gas Use Per Customer'!S297","v":115.53073557604885},{"$f":"'Gas Use Per Customer'!U297","v":14.629758557370051},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.898270629501548},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.53073557604885},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73148792786850259},{"$f":"D298*VLOOKUP($C298,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F298*'Daily efficiency'!AR299","v":190.35887701805478},{"$f":"G298*'Daily efficiency'!AS299","v":1907.9375840677294},{"$f":"H298*'Daily efficiency'!AT299","v":0},{"$f":"I298*'Daily efficiency'!AU299","v":0},{"$f":"J298*'Daily efficiency'!AV299","v":10.716298143273557},{"$f":"K298*'Daily efficiency'!AW299","v":0},0.15896449912520358,{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A298,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A298,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W298*$L298),0)-IFERROR(VLOOKUP($A298,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A298,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F298:$K298),0)","v":40.554858501091026},{"$f":"IFERROR(($T298*$M298),0)-IFERROR(VLOOKUP($A298,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A298,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F298:$K298),0)","v":425.50752439316693},0,0,2.3400866469735111,0,{"$f":"(X298+AD298)-(VLOOKUP($A298,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F298)","v":29.897236271864841},{"$f":"(Y298+AE298)-(VLOOKUP($A298,Assumptions!$A$43:$R$98,7,FALSE)*I298)","v":425.50752439316693},{"$f":"(Z298+AF298)-VLOOKUP($A298,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A298,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H298)","v":-15.833969671881164},{"$f":"(AA298+AG298)-VLOOKUP($A298,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A298,Assumptions!$A$43:$R$98,7,FALSE)*K298)","v":-199.07466711678899},{"$f":"(AB298+AH298)-(VLOOKUP($A298,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J298)","v":1.7791591612247646},0,null,21.51147942708976,36.830677332013856,0,0,2.3400866469735111,0]
[{"$f":"'Gas Use Per Customer'!B298","v":2046},{"$f":"'Gas Use Per Customer'!C298","v":9},62,{"$f":"'Gas Use Per Customer'!S298","v":148.21289025068728},{"$f":"'Gas Use Per Customer'!U298","v":18.976965832237887},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.181572665790311},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.39160122561856},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8976965832237889},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.821289025068729},{"$f":"E299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8976965832237889},{"$f":"D299*VLOOKUP($C299,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F299*'Daily efficiency'!AR300","v":209.33881052998885},{"$f":"G299*'Daily efficiency'!AS300","v":2230.6111165591665},{"$f":"H299*'Daily efficiency'!AT300","v":7.7666997939432001},{"$f":"I299*'Daily efficiency'!AU300","v":115.80367158253699},{"$f":"J299*'Daily efficiency'!AV300","v":37.068339925638},{"$f":"K299*'Daily efficiency'!AW300","v":0},0.15896449912520358,{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A299,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A299,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W299*$L299),0)-IFERROR(VLOOKUP($A299,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A299,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F299:$K299),0)","v":44.726394067046748},{"$f":"IFERROR(($T299*$M299),0)-IFERROR(VLOOKUP($A299,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A299,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F299:$K299),0)","v":497.66836049858944},1.695991492198861,25.887991480600466,8.0945048491309279,0,{"$f":"(X299+AD299)-(VLOOKUP($A299,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F299)","v":33.084696288181277},{"$f":"(Y299+AE299)-(VLOOKUP($A299,Assumptions!$A$43:$R$98,7,FALSE)*I299)","v":485.77208650540933},{"$f":"(Z299+AF299)-VLOOKUP($A299,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A299,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H299)","v":-15.593190402040488},{"$f":"(AA299+AG299)-VLOOKUP($A299,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A299,Assumptions!$A$43:$R$98,7,FALSE)*K299)","v":-173.18667563618851},{"$f":"(AB299+AH299)-(VLOOKUP($A299,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J299)","v":6.6392926267727432},0,null,21.792667345151479,36.416991927683242,1.695991492198861,-116.84994155586641,8.0945048491309279,0]
[{"$f":"'Gas Use Per Customer'!B299","v":2046},{"$f":"'Gas Use Per Customer'!C299","v":10},50,{"$f":"'Gas Use Per Customer'!S299","v":342.10225671959057},{"$f":"'Gas Use Per Customer'!U299","v":53.508254827287992},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.806603861830396},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":307.89203104763152},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3508254827287995},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.210225671959059},{"$f":"E300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3508254827287995},{"$f":"D300*VLOOKUP($C300,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F300*'Daily efficiency'!AR301","v":633.256351087746},{"$f":"G300*'Daily efficiency'!AS301","v":5343.3221058167428},{"$f":"H300*'Daily efficiency'!AT301","v":73.404448677537829},{"$f":"I300*'Daily efficiency'!AU301","v":801.88768975072071},{"$f":"J300*'Daily efficiency'!AV301","v":156.77918664395372},{"$f":"K300*'Daily efficiency'!AW301","v":0},0.15896449912520358,{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A300,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A300,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W300*$L300),0)-IFERROR(VLOOKUP($A300,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A300,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F300:$K300),0)","v":137.35070850197766},{"$f":"IFERROR(($T300*$M300),0)-IFERROR(VLOOKUP($A300,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A300,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F300:$K300),0)","v":1193.5717536376008},16.029114520911087,179.26255184292023,34.23541191966244,0,{"$f":"(X300+AD300)-(VLOOKUP($A300,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F300)","v":104.52528546645826},{"$f":"(Y300+AE300)-(VLOOKUP($A300,Assumptions!$A$43:$R$98,7,FALSE)*I300)","v":1166.1129936556727},{"$f":"(Z300+AF300)-VLOOKUP($A300,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A300,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H300)","v":-3.9080330304100039},{"$f":"(AA300+AG300)-VLOOKUP($A300,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A300,Assumptions!$A$43:$R$98,7,FALSE)*K300)","v":-19.812115273868756},{"$f":"(AB300+AH300)-(VLOOKUP($A300,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J300)","v":30.132234040222514},0,null,24.418028069650465,37.874088188897382,16.029114520911087,-5.7912845895395719,34.23541191966244,0]
[{"$f":"'Gas Use Per Customer'!B300","v":2046},{"$f":"'Gas Use Per Customer'!C300","v":11},38,{"$f":"'Gas Use Per Customer'!S300","v":540.07305674988629},{"$f":"'Gas Use Per Customer'!U300","v":92.637780217265629},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.791334065179687},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.02191702496589},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.582668130359373},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":378.0511397249204},{"$f":"E301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.2637780217265639},{"$f":"D301*VLOOKUP($C301,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F301*'Daily efficiency'!AR302","v":468.43187862314386},{"$f":"G301*'Daily efficiency'!AS302","v":2936.0523898384331},{"$f":"H301*'Daily efficiency'!AT302","v":949.89775187987345},{"$f":"I301*'Daily efficiency'!AU302","v":8824.5957205056729},{"$f":"J301*'Daily efficiency'!AV302","v":280.47631923780779},{"$f":"K301*'Daily efficiency'!AW302","v":0},0.15896449912520358,{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A301,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A301,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W301*$L301),0)-IFERROR(VLOOKUP($A301,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A301,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F301:$K301),0)","v":101.37346961097077},{"$f":"IFERROR(($T301*$M301),0)-IFERROR(VLOOKUP($A301,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A301,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F301:$K301),0)","v":655.43992964938411},207.42639066639737,1972.7445227793989,61.246792564524419,0,{"$f":"(X301+AD301)-(VLOOKUP($A301,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F301)","v":80.062218189215102},{"$f":"(Y301+AE301)-(VLOOKUP($A301,Assumptions!$A$43:$R$98,7,FALSE)*I301)","v":351.99804048611622},{"$f":"(Z301+AF301)-VLOOKUP($A301,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A301,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H301)","v":148.96991815100486},{"$f":"(AA301+AG301)-VLOOKUP($A301,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A301,Assumptions!$A$43:$R$98,7,FALSE)*K301)","v":1773.66985566261},{"$f":"(AB301+AH301)-(VLOOKUP($A301,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J301)","v":54.14304209060586},0,null,28.808339319531498,21.725334877495431,26.801505426407765,46.916135657021883,61.246792564524419,0]
[{"$f":"'Gas Use Per Customer'!B301","v":2046},{"$f":"'Gas Use Per Customer'!C301","v":12},32,{"$f":"'Gas Use Per Customer'!S301","v":726.19759142946009},{"$f":"'Gas Use Per Customer'!U301","v":119.66205464260598},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.932410928521197},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.23951828589202},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.746540981954482},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":580.95807314356807},{"$f":"E302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9831027321302992},{"$f":"D302*VLOOKUP($C302,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F302*'Daily efficiency'!AR303","v":441.37374755802819},{"$f":"G302*'Daily efficiency'!AS303","v":2814.7057730229076},{"$f":"H302*'Daily efficiency'!AT303","v":1896.6805256462342},{"$f":"I302*'Daily efficiency'!AU303","v":13343.107693467393},{"$f":"J302*'Daily efficiency'!AV303","v":203.57989554358187},{"$f":"K302*'Daily efficiency'!AW303","v":0},0.15896449912520358,{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.22355069685462661,0.13822999923930748,{"$f":"VLOOKUP($A302,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.24507942943110095},0.21836707188315257,{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,2,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,3,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,4,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,5,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,6,FALSE)","v":0},{"$f":"VLOOKUP($A302,Assumptions!$B$11:$H$35,7,FALSE)","v":0},{"$f":"IFERROR(($W302*$L302),0)-IFERROR(VLOOKUP($A302,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A302,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F302:$K302),0)","v":95.471170979975724},{"$f":"IFERROR(($T302*$M302),0)-IFERROR(VLOOKUP($A302,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A302,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F302:$K302),0)","v":628.31911511964677},414.17257268316683,2982.8610230809654,44.455145684130038,0,{"$f":"(X302+AD302)-(VLOOKUP($A302,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F302)","v":77.119060741931605},{"$f":"(Y302+AE302)-(VLOOKUP($A302,Assumptions!$A$43:$R$98,7,FALSE)*I302)","v":162.01443642562896},{"$f":"(Z302+AF302)-VLOOKUP($A302,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A302,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H302)","v":329.51818961862023},{"$f":"(AA302+AG302)-VLOOKUP($A302,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A302,Assumptions!$A$43:$R$98,7,FALSE)*K302)","v":2783.7863559641764},{"$f":"(AB302+AH302)-(VLOOKUP($A302,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J302)","v":39.867118124619012},0,null,32.223690698050731,11.154983047156415,36.71653369736859,47.917164502097194,44.455145684130038,0]
[{"$f":"'Gas Use Per Customer'!B302","v":2047},{"$f":"'Gas Use Per Customer'!C302","v":1},30,{"$f":"'Gas Use Per Customer'!S302","v":747.4309681033036},{"$f":"'Gas Use Per Customer'!U302","v":124.72093640790277},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.944187281580554},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.48619362066071},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.540702305927084},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":597.94477448264286},{"$f":"E303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2360468203951385},{"$f":"D303*VLOOKUP($C303,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F303*'Daily efficiency'!AR304","v":454.33839438746543},{"$f":"G303*'Daily efficiency'!AS304","v":2855.3401084489683},{"$f":"H303*'Daily efficiency'!AT304","v":2037.7066926243758},{"$f":"I303*'Daily efficiency'!AU304","v":13789.763812036492},{"$f":"J303*'Daily efficiency'!AV304","v":206.29245207468423},{"$f":"K303*'Daily efficiency'!AW304","v":0},0.16373343409895968,{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A303,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A303,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W303*$L303),0)-IFERROR(VLOOKUP($A303,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A303,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F303:$K303),0)","v":100.81511258320592},{"$f":"IFERROR(($T303*$M303),0)-IFERROR(VLOOKUP($A303,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A303,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F303:$K303),0)","v":653.73621291372274},456.32041608673688,3161.6805989616164,46.196765170867387,0,{"$f":"(X303+AD303)-(VLOOKUP($A303,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F303)","v":{"$error":"#N/A"}},{"$f":"(Y303+AE303)-(VLOOKUP($A303,Assumptions!$A$43:$R$98,7,FALSE)*I303)","v":{"$error":"#N/A"}},{"$f":"(Z303+AF303)-VLOOKUP($A303,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A303,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H303)","v":{"$error":"#N/A"}},{"$f":"(AA303+AG303)-VLOOKUP($A303,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A303,Assumptions!$A$43:$R$98,7,FALSE)*K303)","v":{"$error":"#N/A"}},{"$f":"(AB303+AH303)-(VLOOKUP($A303,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J303)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B303","v":2047},{"$f":"'Gas Use Per Customer'!C303","v":2},32,{"$f":"'Gas Use Per Customer'!S303","v":700.93228395584117},{"$f":"'Gas Use Per Customer'!U303","v":115.63669839627916},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.127339679255833},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.18645679116824},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.727523797209372},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":560.74582716467296},{"$f":"E304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7818349198139583},{"$f":"D304*VLOOKUP($C304,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F304*'Daily efficiency'!AR305","v":400.77455606438451},{"$f":"G304*'Daily efficiency'!AS305","v":2592.9237076846312},{"$f":"H304*'Daily efficiency'!AT305","v":1587.56833707288},{"$f":"I304*'Daily efficiency'!AU305","v":13026.526097769047},{"$f":"J304*'Daily efficiency'!AV305","v":181.50831766130239},{"$f":"K304*'Daily efficiency'!AW305","v":0},0.16373343409895968,{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A304,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A304,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W304*$L304),0)-IFERROR(VLOOKUP($A304,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A304,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F304:$K304),0)","v":88.818860386193919},{"$f":"IFERROR(($T304*$M304),0)-IFERROR(VLOOKUP($A304,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A304,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F304:$K304),0)","v":593.56881272507144},355.51723256413061,2986.6874731555827,40.646650147542594,0,{"$f":"(X304+AD304)-(VLOOKUP($A304,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F304)","v":{"$error":"#N/A"}},{"$f":"(Y304+AE304)-(VLOOKUP($A304,Assumptions!$A$43:$R$98,7,FALSE)*I304)","v":{"$error":"#N/A"}},{"$f":"(Z304+AF304)-VLOOKUP($A304,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A304,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H304)","v":{"$error":"#N/A"}},{"$f":"(AA304+AG304)-VLOOKUP($A304,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A304,Assumptions!$A$43:$R$98,7,FALSE)*K304)","v":{"$error":"#N/A"}},{"$f":"(AB304+AH304)-(VLOOKUP($A304,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J304)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B304","v":2047},{"$f":"'Gas Use Per Customer'!C304","v":3},40,{"$f":"'Gas Use Per Customer'!S304","v":524.6383211365353},{"$f":"'Gas Use Per Customer'!U304","v":83.21856992223303},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.965570976669909},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.39149634096057},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.931141953339818},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.2468247955747},{"$f":"E305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.321856992223303},{"$f":"D305*VLOOKUP($C305,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F305*'Daily efficiency'!AR306","v":406.15666875205864},{"$f":"G305*'Daily efficiency'!AS306","v":2803.1116887547932},{"$f":"H305*'Daily efficiency'!AT306","v":835.78772106496399},{"$f":"I305*'Daily efficiency'!AU306","v":8608.2655732082749},{"$f":"J305*'Daily efficiency'!AV306","v":243.83040987214264},{"$f":"K305*'Daily efficiency'!AW306","v":0},0.16373343409895968,{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A305,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A305,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W305*$L305),0)-IFERROR(VLOOKUP($A305,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A305,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F305:$K305),0)","v":90.017325102900614},{"$f":"IFERROR(($T305*$M305),0)-IFERROR(VLOOKUP($A305,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A305,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F305:$K305),0)","v":641.75336143942297},187.16481720210632,1973.6803780326979,54.602948741438873,0,{"$f":"(X305+AD305)-(VLOOKUP($A305,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F305)","v":{"$error":"#N/A"}},{"$f":"(Y305+AE305)-(VLOOKUP($A305,Assumptions!$A$43:$R$98,7,FALSE)*I305)","v":{"$error":"#N/A"}},{"$f":"(Z305+AF305)-VLOOKUP($A305,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A305,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H305)","v":{"$error":"#N/A"}},{"$f":"(AA305+AG305)-VLOOKUP($A305,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A305,Assumptions!$A$43:$R$98,7,FALSE)*K305)","v":{"$error":"#N/A"}},{"$f":"(AB305+AH305)-(VLOOKUP($A305,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J305)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B305","v":2047},{"$f":"'Gas Use Per Customer'!C305","v":4},49,{"$f":"'Gas Use Per Customer'!S305","v":306.27890175263946},{"$f":"'Gas Use Per Customer'!U305","v":50.342429922988771},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.273943938391021},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":275.65101157737553},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0342429922988776},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.627890175263946},{"$f":"E306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0342429922988776},{"$f":"D306*VLOOKUP($C306,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F306*'Daily efficiency'!AR307","v":613.94388720403686},{"$f":"G306*'Daily efficiency'!AS307","v":4847.538385629503},{"$f":"H306*'Daily efficiency'!AT307","v":76.760259294028558},{"$f":"I306*'Daily efficiency'!AU307","v":717.91774570818711},{"$f":"J306*'Daily efficiency'!AV307","v":147.50331967435704},{"$f":"K306*'Daily efficiency'!AW307","v":0},0.16373343409895968,{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A306,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A306,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W306*$L306),0)-IFERROR(VLOOKUP($A306,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A306,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F306:$K306),0)","v":136.53009400802173},{"$f":"IFERROR(($T306*$M306),0)-IFERROR(VLOOKUP($A306,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A306,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F306:$K306),0)","v":1110.4753792619556},17.189556076328664,164.60228320042728,33.031631319466371,0,{"$f":"(X306+AD306)-(VLOOKUP($A306,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F306)","v":{"$error":"#N/A"}},{"$f":"(Y306+AE306)-(VLOOKUP($A306,Assumptions!$A$43:$R$98,7,FALSE)*I306)","v":{"$error":"#N/A"}},{"$f":"(Z306+AF306)-VLOOKUP($A306,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A306,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H306)","v":{"$error":"#N/A"}},{"$f":"(AA306+AG306)-VLOOKUP($A306,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A306,Assumptions!$A$43:$R$98,7,FALSE)*K306)","v":{"$error":"#N/A"}},{"$f":"(AB306+AH306)-(VLOOKUP($A306,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J306)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B306","v":2047},{"$f":"'Gas Use Per Customer'!C306","v":5},56,{"$f":"'Gas Use Per Customer'!S306","v":182.4916671638627},{"$f":"'Gas Use Per Customer'!U306","v":26.936849034476129},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.549479227580903},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.24250044747643},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6936849034476129},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.24916671638627},{"$f":"E307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6936849034476129},{"$f":"D307*VLOOKUP($C307,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F307*'Daily efficiency'!AR308","v":302.70252558063925},{"$f":"G307*'Daily efficiency'!AS308","v":2815.0035488913122},{"$f":"H307*'Daily efficiency'!AT308","v":32.39439533286518},{"$f":"I307*'Daily efficiency'!AU308","v":413.9617430633171},{"$f":"J307*'Daily efficiency'!AV308","v":77.651984321482516},{"$f":"K307*'Daily efficiency'!AW308","v":0},0.16373343409895968,{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A307,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A307,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W307*$L307),0)-IFERROR(VLOOKUP($A307,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A307,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F307:$K307),0)","v":66.799403847481472},{"$f":"IFERROR(($T307*$M307),0)-IFERROR(VLOOKUP($A307,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A307,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F307:$K307),0)","v":644.42931144593319},7.2543433314895598,94.912054303150214,17.389247394532404,0,{"$f":"(X307+AD307)-(VLOOKUP($A307,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F307)","v":{"$error":"#N/A"}},{"$f":"(Y307+AE307)-(VLOOKUP($A307,Assumptions!$A$43:$R$98,7,FALSE)*I307)","v":{"$error":"#N/A"}},{"$f":"(Z307+AF307)-VLOOKUP($A307,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A307,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H307)","v":{"$error":"#N/A"}},{"$f":"(AA307+AG307)-VLOOKUP($A307,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A307,Assumptions!$A$43:$R$98,7,FALSE)*K307)","v":{"$error":"#N/A"}},{"$f":"(AB307+AH307)-(VLOOKUP($A307,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J307)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B307","v":2047},{"$f":"'Gas Use Per Customer'!C307","v":6},63,{"$f":"'Gas Use Per Customer'!S307","v":128.37247358192886},{"$f":"'Gas Use Per Customer'!U307","v":16.992655562352372},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.594124449881898},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.53522622373598},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.6992655562352372},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.837247358192887},{"$f":"E308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.6992655562352372},{"$f":"D308*VLOOKUP($C308,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F308*'Daily efficiency'!AR309","v":191.51381292819201},{"$f":"G308*'Daily efficiency'!AS309","v":1963.6120873299255},{"$f":"H308*'Daily efficiency'!AT309","v":7.650039589232744},{"$f":"I308*'Daily efficiency'!AU309","v":110.33186196121511},{"$f":"J308*'Daily efficiency'!AV309","v":34.022128545089828},{"$f":"K308*'Daily efficiency'!AW309","v":0},0.16373343409895968,{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A308,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A308,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W308*$L308),0)-IFERROR(VLOOKUP($A308,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A308,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F308:$K308),0)","v":41.865990358710171},{"$f":"IFERROR(($T308*$M308),0)-IFERROR(VLOOKUP($A308,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A308,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F308:$K308),0)","v":449.19051671950535},1.7131362727884953,25.296597691223884,7.6188550148289984,0,{"$f":"(X308+AD308)-(VLOOKUP($A308,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F308)","v":{"$error":"#N/A"}},{"$f":"(Y308+AE308)-(VLOOKUP($A308,Assumptions!$A$43:$R$98,7,FALSE)*I308)","v":{"$error":"#N/A"}},{"$f":"(Z308+AF308)-VLOOKUP($A308,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A308,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H308)","v":{"$error":"#N/A"}},{"$f":"(AA308+AG308)-VLOOKUP($A308,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A308,Assumptions!$A$43:$R$98,7,FALSE)*K308)","v":{"$error":"#N/A"}},{"$f":"(AB308+AH308)-(VLOOKUP($A308,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J308)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B308","v":2047},{"$f":"'Gas Use Per Customer'!C308","v":7},65,{"$f":"'Gas Use Per Customer'!S308","v":115.35091594605129},{"$f":"'Gas Use Per Customer'!U308","v":14.651866453547433},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.91927313087006},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.35091594605129},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73259332267737165},{"$f":"D309*VLOOKUP($C309,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F309*'Daily efficiency'!AR310","v":190.6465396116003},{"$f":"G309*'Daily efficiency'!AS310","v":1904.9679446145149},{"$f":"H309*'Daily efficiency'!AT310","v":0},{"$f":"I309*'Daily efficiency'!AU310","v":0},{"$f":"J309*'Daily efficiency'!AV310","v":10.732492177223488},{"$f":"K309*'Daily efficiency'!AW310","v":0},0.16373343409895968,{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A309,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W309*$L309),0)-IFERROR(VLOOKUP($A309,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A309,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F309:$K309),0)","v":41.658636178619936},{"$f":"IFERROR(($T309*$M309),0)-IFERROR(VLOOKUP($A309,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A309,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F309:$K309),0)","v":435.73160414606343},0,0,2.4034152283471211,0,{"$f":"(X309+AD309)-(VLOOKUP($A309,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F309)","v":{"$error":"#N/A"}},{"$f":"(Y309+AE309)-(VLOOKUP($A309,Assumptions!$A$43:$R$98,7,FALSE)*I309)","v":{"$error":"#N/A"}},{"$f":"(Z309+AF309)-VLOOKUP($A309,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A309,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H309)","v":{"$error":"#N/A"}},{"$f":"(AA309+AG309)-VLOOKUP($A309,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A309,Assumptions!$A$43:$R$98,7,FALSE)*K309)","v":{"$error":"#N/A"}},{"$f":"(AB309+AH309)-(VLOOKUP($A309,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J309)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B309","v":2047},{"$f":"'Gas Use Per Customer'!C309","v":8},65,{"$f":"'Gas Use Per Customer'!S309","v":115.58720221122776},{"$f":"'Gas Use Per Customer'!U309","v":14.636908976997312},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.905063528147446},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.58720221122776},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73184544884986558},{"$f":"D310*VLOOKUP($C310,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F310*'Daily efficiency'!AR311","v":191.87589097893382},{"$f":"G310*'Daily efficiency'!AS311","v":1920.6173950375571},{"$f":"H310*'Daily efficiency'!AT311","v":0},{"$f":"I310*'Daily efficiency'!AU311","v":0},{"$f":"J310*'Daily efficiency'!AV311","v":11.06739182002635},{"$f":"K310*'Daily efficiency'!AW311","v":0},0.16373343409895968,{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A310,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A310,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W310*$L310),0)-IFERROR(VLOOKUP($A310,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A310,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F310:$K310),0)","v":41.934146237822766},{"$f":"IFERROR(($T310*$M310),0)-IFERROR(VLOOKUP($A310,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A310,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F310:$K310),0)","v":439.31988007419147},0,0,2.4784120592964669,0,{"$f":"(X310+AD310)-(VLOOKUP($A310,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F310)","v":{"$error":"#N/A"}},{"$f":"(Y310+AE310)-(VLOOKUP($A310,Assumptions!$A$43:$R$98,7,FALSE)*I310)","v":{"$error":"#N/A"}},{"$f":"(Z310+AF310)-VLOOKUP($A310,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A310,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H310)","v":{"$error":"#N/A"}},{"$f":"(AA310+AG310)-VLOOKUP($A310,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A310,Assumptions!$A$43:$R$98,7,FALSE)*K310)","v":{"$error":"#N/A"}},{"$f":"(AB310+AH310)-(VLOOKUP($A310,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J310)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B310","v":2047},{"$f":"'Gas Use Per Customer'!C310","v":9},62,{"$f":"'Gas Use Per Customer'!S310","v":148.28533056850284},{"$f":"'Gas Use Per Customer'!U310","v":18.986240986603601},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.188992789282882},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.45679751165255},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8986240986603602},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.828533056850285},{"$f":"E311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8986240986603602},{"$f":"D311*VLOOKUP($C311,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F311*'Daily efficiency'!AR312","v":213.28041273271009},{"$f":"G311*'Daily efficiency'!AS312","v":2254.3417952674286},{"$f":"H311*'Daily efficiency'!AT312","v":4.6622975009389256},{"$f":"I311*'Daily efficiency'!AU312","v":69.516162970514131},{"$f":"J311*'Daily efficiency'!AV312","v":33.377811654449125},{"$f":"K311*'Daily efficiency'!AW312","v":0},0.16373343409895968,{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A311,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A311,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W311*$L311),0)-IFERROR(VLOOKUP($A311,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A311,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F311:$K311),0)","v":46.7549250610531},{"$f":"IFERROR(($T311*$M311),0)-IFERROR(VLOOKUP($A311,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A311,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F311:$K311),0)","v":515.8628167425079},1.0440666182474874,15.938482107016586,7.4745678351808751,0,{"$f":"(X311+AD311)-(VLOOKUP($A311,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F311)","v":{"$error":"#N/A"}},{"$f":"(Y311+AE311)-(VLOOKUP($A311,Assumptions!$A$43:$R$98,7,FALSE)*I311)","v":{"$error":"#N/A"}},{"$f":"(Z311+AF311)-VLOOKUP($A311,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A311,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H311)","v":{"$error":"#N/A"}},{"$f":"(AA311+AG311)-VLOOKUP($A311,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A311,Assumptions!$A$43:$R$98,7,FALSE)*K311)","v":{"$error":"#N/A"}},{"$f":"(AB311+AH311)-(VLOOKUP($A311,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J311)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B311","v":2047},{"$f":"'Gas Use Per Customer'!C311","v":10},50,{"$f":"'Gas Use Per Customer'!S311","v":342.26946212365675},{"$f":"'Gas Use Per Customer'!U311","v":53.534407444505632},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.827525955604507},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":308.0425159112911},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3534407444505634},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.226946212365675},{"$f":"E312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3534407444505634},{"$f":"D312*VLOOKUP($C312,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F312*'Daily efficiency'!AR313","v":608.99543936115572},{"$f":"G312*'Daily efficiency'!AS313","v":5325.8989705291597},{"$f":"H312*'Daily efficiency'!AT313","v":71.098331090266441},{"$f":"I312*'Daily efficiency'!AU313","v":802.27961921785186},{"$f":"J312*'Daily efficiency'!AV313","v":156.85581381240141},{"$f":"K312*'Daily efficiency'!AW313","v":0},0.16373343409895968,{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A312,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A312,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W312*$L312),0)-IFERROR(VLOOKUP($A312,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A312,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F312:$K312),0)","v":135.42643388844689},{"$f":"IFERROR(($T312*$M312),0)-IFERROR(VLOOKUP($A312,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A312,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F312:$K312),0)","v":1220.1571163059277},15.921633934665353,183.94455058101491,35.126012238942437,0,{"$f":"(X312+AD312)-(VLOOKUP($A312,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F312)","v":{"$error":"#N/A"}},{"$f":"(Y312+AE312)-(VLOOKUP($A312,Assumptions!$A$43:$R$98,7,FALSE)*I312)","v":{"$error":"#N/A"}},{"$f":"(Z312+AF312)-VLOOKUP($A312,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A312,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H312)","v":{"$error":"#N/A"}},{"$f":"(AA312+AG312)-VLOOKUP($A312,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A312,Assumptions!$A$43:$R$98,7,FALSE)*K312)","v":{"$error":"#N/A"}},{"$f":"(AB312+AH312)-(VLOOKUP($A312,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J312)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B312","v":2047},{"$f":"'Gas Use Per Customer'!C312","v":11},38,{"$f":"'Gas Use Per Customer'!S312","v":540.33702207576619},{"$f":"'Gas Use Per Customer'!U312","v":92.68305772470319},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.804917317410958},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.10110662272984},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.609834634821915},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":378.23591545303628},{"$f":"E313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.2683057724703186},{"$f":"D313*VLOOKUP($C313,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F313*'Daily efficiency'!AR314","v":465.57716492541635},{"$f":"G313*'Daily efficiency'!AS314","v":2936.5346089316085},{"$f":"H313*'Daily efficiency'!AT314","v":936.11686563647731},{"$f":"I313*'Daily efficiency'!AU314","v":8828.9088171432595},{"$f":"J313*'Daily efficiency'!AV314","v":280.6134044378262},{"$f":"K313*'Daily efficiency'!AW314","v":0},0.16373343409895968,{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A313,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A313,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W313*$L313),0)-IFERROR(VLOOKUP($A313,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A313,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F313:$K313),0)","v":103.32490237279183},{"$f":"IFERROR(($T313*$M313),0)-IFERROR(VLOOKUP($A313,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A313,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F313:$K313),0)","v":672.34527286309788},209.63234756955882,2024.2688778177549,62.840067187328458,0,{"$f":"(X313+AD313)-(VLOOKUP($A313,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F313)","v":{"$error":"#N/A"}},{"$f":"(Y313+AE313)-(VLOOKUP($A313,Assumptions!$A$43:$R$98,7,FALSE)*I313)","v":{"$error":"#N/A"}},{"$f":"(Z313+AF313)-VLOOKUP($A313,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A313,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H313)","v":{"$error":"#N/A"}},{"$f":"(AA313+AG313)-VLOOKUP($A313,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A313,Assumptions!$A$43:$R$98,7,FALSE)*K313)","v":{"$error":"#N/A"}},{"$f":"(AB313+AH313)-(VLOOKUP($A313,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J313)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B313","v":2047},{"$f":"'Gas Use Per Customer'!C313","v":12},32,{"$f":"'Gas Use Per Customer'!S313","v":726.55252671363883},{"$f":"'Gas Use Per Customer'!U313","v":119.72054049531501},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.944108099063001},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.31050534272777},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.790405371486258},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":581.24202137091106},{"$f":"E314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9860270247657503},{"$f":"D314*VLOOKUP($C314,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F314*'Daily efficiency'!AR315","v":427.61896673678973},{"$f":"G314*'Daily efficiency'!AS315","v":2730.9460595640685},{"$f":"H314*'Daily efficiency'!AT315","v":1903.7229410098962},{"$f":"I314*'Daily efficiency'!AU315","v":13459.502743261572},{"$f":"J314*'Daily efficiency'!AV315","v":192.36387490553668},{"$f":"K314*'Daily efficiency'!AW315","v":0},0.16373343409895968,{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22927735689003761,0.14237689921648672,{"$f":"VLOOKUP($A314,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25112533115373026},0.22393822316941936,{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A314,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W314*$L314),0)-IFERROR(VLOOKUP($A314,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A314,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F314:$K314),0)","v":94.831044742564103},{"$f":"IFERROR(($T314*$M314),0)-IFERROR(VLOOKUP($A314,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A314,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F314:$K314),0)","v":625.21490748409724},426.31633281661749,3085.9592140292239,43.077624348330339,0,{"$f":"(X314+AD314)-(VLOOKUP($A314,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F314)","v":{"$error":"#N/A"}},{"$f":"(Y314+AE314)-(VLOOKUP($A314,Assumptions!$A$43:$R$98,7,FALSE)*I314)","v":{"$error":"#N/A"}},{"$f":"(Z314+AF314)-VLOOKUP($A314,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A314,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H314)","v":{"$error":"#N/A"}},{"$f":"(AA314+AG314)-VLOOKUP($A314,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A314,Assumptions!$A$43:$R$98,7,FALSE)*K314)","v":{"$error":"#N/A"}},{"$f":"(AB314+AH314)-(VLOOKUP($A314,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J314)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B314","v":2048},{"$f":"'Gas Use Per Customer'!C314","v":1},30,{"$f":"'Gas Use Per Customer'!S314","v":747.79610291918175},{"$f":"'Gas Use Per Customer'!U314","v":124.78186505294813},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.95637301058963},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.55922058383635},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.586398789711097},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":598.2368823353454},{"$f":"E315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2390932526474074},{"$f":"D315*VLOOKUP($C315,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F315*'Daily efficiency'!AR316","v":435.56757549495222},{"$f":"G315*'Daily efficiency'!AS316","v":2763.1552338904298},{"$f":"H315*'Daily efficiency'!AT316","v":1883.5606475926629},{"$f":"I315*'Daily efficiency'!AU316","v":13909.586453215177},{"$f":"J315*'Daily efficiency'!AV316","v":194.59933116079918},{"$f":"K315*'Daily efficiency'!AW316","v":0},0.16864543712192848,{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A315,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A315,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W315*$L315),0)-IFERROR(VLOOKUP($A315,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A315,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F315:$K315),0)","v":99.032989785308217},{"$f":"IFERROR(($T315*$M315),0)-IFERROR(VLOOKUP($A315,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A315,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F315:$K315),0)","v":648.50401024658981},432.35340801038808,3269.3061946271746,44.668423143924564,0,{"$f":"(X315+AD315)-(VLOOKUP($A315,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F315)","v":{"$error":"#N/A"}},{"$f":"(Y315+AE315)-(VLOOKUP($A315,Assumptions!$A$43:$R$98,7,FALSE)*I315)","v":{"$error":"#N/A"}},{"$f":"(Z315+AF315)-VLOOKUP($A315,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A315,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H315)","v":{"$error":"#N/A"}},{"$f":"(AA315+AG315)-VLOOKUP($A315,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A315,Assumptions!$A$43:$R$98,7,FALSE)*K315)","v":{"$error":"#N/A"}},{"$f":"(AB315+AH315)-(VLOOKUP($A315,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J315)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B315","v":2048},{"$f":"'Gas Use Per Customer'!C315","v":2},32,{"$f":"'Gas Use Per Customer'!S315","v":701.27470324453486},{"$f":"'Gas Use Per Customer'!U315","v":115.69318921132374},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.13863784226475},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.25494064890697},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.769891908492809},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":561.01976259562787},{"$f":"E316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7846594605661874},{"$f":"D316*VLOOKUP($C316,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F316*'Daily efficiency'!AR317","v":392.16347126677596},{"$f":"G316*'Daily efficiency'!AS317","v":2545.6709733987745},{"$f":"H316*'Daily efficiency'!AT317","v":1552.5251393489432},{"$f":"I316*'Daily efficiency'!AU317","v":13093.620893710311},{"$f":"J316*'Daily efficiency'!AV317","v":175.33502295991988},{"$f":"K316*'Daily efficiency'!AW317","v":0},0.16864543712192848,{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A316,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A316,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W316*$L316),0)-IFERROR(VLOOKUP($A316,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A316,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F316:$K316),0)","v":89.068704721920284},{"$f":"IFERROR(($T316*$M316),0)-IFERROR(VLOOKUP($A316,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A316,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F316:$K316),0)","v":597.3852703411909},356.36735980718998,3077.5218258205041,40.246484665724921,0,{"$f":"(X316+AD316)-(VLOOKUP($A316,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F316)","v":{"$error":"#N/A"}},{"$f":"(Y316+AE316)-(VLOOKUP($A316,Assumptions!$A$43:$R$98,7,FALSE)*I316)","v":{"$error":"#N/A"}},{"$f":"(Z316+AF316)-VLOOKUP($A316,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A316,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H316)","v":{"$error":"#N/A"}},{"$f":"(AA316+AG316)-VLOOKUP($A316,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A316,Assumptions!$A$43:$R$98,7,FALSE)*K316)","v":{"$error":"#N/A"}},{"$f":"(AB316+AH316)-(VLOOKUP($A316,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J316)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B316","v":2048},{"$f":"'Gas Use Per Customer'!C316","v":3},40,{"$f":"'Gas Use Per Customer'!S316","v":524.89461733640655},{"$f":"'Gas Use Per Customer'!U316","v":83.25922384012371},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.977767152037114},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.46838520092197},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.955534304074227},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.42623213548455},{"$f":"E317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3259223840123706},{"$f":"D317*VLOOKUP($C317,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F317*'Daily efficiency'!AR318","v":397.58167479943927},{"$f":"G317*'Daily efficiency'!AS318","v":2823.7473690494289},{"$f":"H317*'Daily efficiency'!AT318","v":783.09449353128775},{"$f":"I317*'Daily efficiency'!AU318","v":8577.7431760894106},{"$f":"J317*'Daily efficiency'!AV318","v":251.81886539516111},{"$f":"K317*'Daily efficiency'!AW318","v":0},0.16864543712192848,{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A317,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A317,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W317*$L317),0)-IFERROR(VLOOKUP($A317,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A317,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F317:$K317),0)","v":90.305471592704251},{"$f":"IFERROR(($T317*$M317),0)-IFERROR(VLOOKUP($A317,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A317,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F317:$K317),0)","v":662.73735614482757},179.75188295908839,2016.1109027815799,57.802622280337765,0,{"$f":"(X317+AD317)-(VLOOKUP($A317,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F317)","v":{"$error":"#N/A"}},{"$f":"(Y317+AE317)-(VLOOKUP($A317,Assumptions!$A$43:$R$98,7,FALSE)*I317)","v":{"$error":"#N/A"}},{"$f":"(Z317+AF317)-VLOOKUP($A317,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A317,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H317)","v":{"$error":"#N/A"}},{"$f":"(AA317+AG317)-VLOOKUP($A317,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A317,Assumptions!$A$43:$R$98,7,FALSE)*K317)","v":{"$error":"#N/A"}},{"$f":"(AB317+AH317)-(VLOOKUP($A317,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J317)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B317","v":2048},{"$f":"'Gas Use Per Customer'!C317","v":4},49,{"$f":"'Gas Use Per Customer'!S317","v":306.42852505588945},{"$f":"'Gas Use Per Customer'!U317","v":50.367023196033713},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.293618556826971},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":275.78567255030049},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0367023196033713},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.642852505588948},{"$f":"E318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0367023196033713},{"$f":"D318*VLOOKUP($C318,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F318*'Daily efficiency'!AR319","v":593.39662516070518},{"$f":"G318*'Daily efficiency'!AS319","v":4800.9300307157318},{"$f":"H318*'Daily efficiency'!AT319","v":69.496290689637974},{"$f":"I318*'Daily efficiency'!AU319","v":694.32618063997165},{"$f":"J318*'Daily efficiency'!AV319","v":145.11578833163907},{"$f":"K318*'Daily efficiency'!AW319","v":0},0.16864543712192848,{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A318,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A318,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W318*$L318),0)-IFERROR(VLOOKUP($A318,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A318,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F318:$K318),0)","v":135.23382730562963},{"$f":"IFERROR(($T318*$M318),0)-IFERROR(VLOOKUP($A318,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A318,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F318:$K318),0)","v":1127.4348405071858},15.952211659416401,163.19427547994337,33.309947158583149,0,{"$f":"(X318+AD318)-(VLOOKUP($A318,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F318)","v":{"$error":"#N/A"}},{"$f":"(Y318+AE318)-(VLOOKUP($A318,Assumptions!$A$43:$R$98,7,FALSE)*I318)","v":{"$error":"#N/A"}},{"$f":"(Z318+AF318)-VLOOKUP($A318,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A318,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H318)","v":{"$error":"#N/A"}},{"$f":"(AA318+AG318)-VLOOKUP($A318,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A318,Assumptions!$A$43:$R$98,7,FALSE)*K318)","v":{"$error":"#N/A"}},{"$f":"(AB318+AH318)-(VLOOKUP($A318,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J318)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B318","v":2048},{"$f":"'Gas Use Per Customer'!C318","v":5},56,{"$f":"'Gas Use Per Customer'!S318","v":182.58081795387923},{"$f":"'Gas Use Per Customer'!U318","v":26.950008218176404},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.560006574541124},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.32273615849132},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6950008218176404},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.258081795387923},{"$f":"E319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6950008218176404},{"$f":"D319*VLOOKUP($C319,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F319*'Daily efficiency'!AR320","v":299.92641111813458},{"$f":"G319*'Daily efficiency'!AS320","v":2792.996083200499},{"$f":"H319*'Daily efficiency'!AT320","v":25.617659424791164},{"$f":"I319*'Daily efficiency'!AU320","v":331.33117725204607},{"$f":"J319*'Daily efficiency'!AV320","v":70.048287489663323},{"$f":"K319*'Daily efficiency'!AW320","v":0},0.16864543712192848,{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A319,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A319,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W319*$L319),0)-IFERROR(VLOOKUP($A319,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A319,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F319:$K319),0)","v":67.838053380676229},{"$f":"IFERROR(($T319*$M319),0)-IFERROR(VLOOKUP($A319,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A319,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F319:$K319),0)","v":655.4579980804408},5.8802897436372632,77.876008313161847,16.07891726775814,0,{"$f":"(X319+AD319)-(VLOOKUP($A319,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F319)","v":{"$error":"#N/A"}},{"$f":"(Y319+AE319)-(VLOOKUP($A319,Assumptions!$A$43:$R$98,7,FALSE)*I319)","v":{"$error":"#N/A"}},{"$f":"(Z319+AF319)-VLOOKUP($A319,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A319,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H319)","v":{"$error":"#N/A"}},{"$f":"(AA319+AG319)-VLOOKUP($A319,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A319,Assumptions!$A$43:$R$98,7,FALSE)*K319)","v":{"$error":"#N/A"}},{"$f":"(AB319+AH319)-(VLOOKUP($A319,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J319)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B319","v":2048},{"$f":"'Gas Use Per Customer'!C319","v":6},63,{"$f":"'Gas Use Per Customer'!S319","v":128.43518607512954},{"$f":"'Gas Use Per Customer'!U319","v":17.000956810795149},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.600765448636119},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.59166746761659},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7000956810795149},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.843518607512955},{"$f":"E320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7000956810795149},{"$f":"D320*VLOOKUP($C320,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F320*'Daily efficiency'!AR321","v":189.79103867051845},{"$f":"G320*'Daily efficiency'!AS321","v":1945.22845356726},{"$f":"H320*'Daily efficiency'!AT321","v":4.8705852267726906},{"$f":"I320*'Daily efficiency'!AU321","v":70.245484437357518},{"$f":"J320*'Daily efficiency'!AV321","v":30.717895464305013},{"$f":"K320*'Daily efficiency'!AW321","v":0},0.16864543712192848,{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A320,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A320,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W320*$L320),0)-IFERROR(VLOOKUP($A320,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A320,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F320:$K320),0)","v":42.522845633884501},{"$f":"IFERROR(($T320*$M320),0)-IFERROR(VLOOKUP($A320,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A320,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F320:$K320),0)","v":456.16419567393024},1.1179964523529498,16.510483484759217,7.0510003529078027,0,{"$f":"(X320+AD320)-(VLOOKUP($A320,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F320)","v":{"$error":"#N/A"}},{"$f":"(Y320+AE320)-(VLOOKUP($A320,Assumptions!$A$43:$R$98,7,FALSE)*I320)","v":{"$error":"#N/A"}},{"$f":"(Z320+AF320)-VLOOKUP($A320,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A320,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H320)","v":{"$error":"#N/A"}},{"$f":"(AA320+AG320)-VLOOKUP($A320,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A320,Assumptions!$A$43:$R$98,7,FALSE)*K320)","v":{"$error":"#N/A"}},{"$f":"(AB320+AH320)-(VLOOKUP($A320,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J320)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B320","v":2048},{"$f":"'Gas Use Per Customer'!C320","v":7},65,{"$f":"'Gas Use Per Customer'!S320","v":115.40726715071472},{"$f":"'Gas Use Per Customer'!U320","v":14.659024180197918},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.92607297118802},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.40726715071472},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73295120900989597},{"$f":"D321*VLOOKUP($C321,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F321*'Daily efficiency'!AR322","v":190.73967421815212},{"$f":"G321*'Daily efficiency'!AS322","v":1905.8985591453475},{"$f":"H321*'Daily efficiency'!AT322","v":0},{"$f":"I321*'Daily efficiency'!AU322","v":0},{"$f":"J321*'Daily efficiency'!AV322","v":10.73773521199497},{"$f":"K321*'Daily efficiency'!AW322","v":0},0.16864543712192848,{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A321,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A321,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W321*$L321),0)-IFERROR(VLOOKUP($A321,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A321,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F321:$K321),0)","v":42.727198079113307},{"$f":"IFERROR(($T321*$M321),0)-IFERROR(VLOOKUP($A321,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A321,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F321:$K321),0)","v":446.90670797658885},0,0,2.464744853930052,0,{"$f":"(X321+AD321)-(VLOOKUP($A321,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F321)","v":{"$error":"#N/A"}},{"$f":"(Y321+AE321)-(VLOOKUP($A321,Assumptions!$A$43:$R$98,7,FALSE)*I321)","v":{"$error":"#N/A"}},{"$f":"(Z321+AF321)-VLOOKUP($A321,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A321,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H321)","v":{"$error":"#N/A"}},{"$f":"(AA321+AG321)-VLOOKUP($A321,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A321,Assumptions!$A$43:$R$98,7,FALSE)*K321)","v":{"$error":"#N/A"}},{"$f":"(AB321+AH321)-(VLOOKUP($A321,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J321)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B321","v":2048},{"$f":"'Gas Use Per Customer'!C321","v":8},65,{"$f":"'Gas Use Per Customer'!S321","v":115.64366884640668},{"$f":"'Gas Use Per Customer'!U321","v":14.644059396624574},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.911856426793344},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.64366884640668},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73220296983122868},{"$f":"D322*VLOOKUP($C322,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F322*'Daily efficiency'!AR323","v":190.54495607672354},{"$f":"G322*'Daily efficiency'!AS323","v":1909.8026256943842},{"$f":"H322*'Daily efficiency'!AT323","v":0},{"$f":"I322*'Daily efficiency'!AU323","v":0},{"$f":"J322*'Daily efficiency'!AV323","v":10.726773508027494},{"$f":"K322*'Daily efficiency'!AW323","v":0},0.16864543712192848,{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A322,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A322,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W322*$L322),0)-IFERROR(VLOOKUP($A322,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A322,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F322:$K322),0)","v":42.682717852312187},{"$f":"IFERROR(($T322*$M322),0)-IFERROR(VLOOKUP($A322,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A322,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F322:$K322),0)","v":447.82453440286127},0,0,2.4622286991813338,0,{"$f":"(X322+AD322)-(VLOOKUP($A322,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F322)","v":{"$error":"#N/A"}},{"$f":"(Y322+AE322)-(VLOOKUP($A322,Assumptions!$A$43:$R$98,7,FALSE)*I322)","v":{"$error":"#N/A"}},{"$f":"(Z322+AF322)-VLOOKUP($A322,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A322,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H322)","v":{"$error":"#N/A"}},{"$f":"(AA322+AG322)-VLOOKUP($A322,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A322,Assumptions!$A$43:$R$98,7,FALSE)*K322)","v":{"$error":"#N/A"}},{"$f":"(AB322+AH322)-(VLOOKUP($A322,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J322)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B322","v":2048},{"$f":"'Gas Use Per Customer'!C322","v":9},62,{"$f":"'Gas Use Per Customer'!S322","v":148.35777088631846},{"$f":"'Gas Use Per Customer'!U322","v":18.995516140969304},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.196412912775443},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.52199379768663},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.8995516140969304},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.835777088631847},{"$f":"E323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.8995516140969304},{"$f":"D323*VLOOKUP($C323,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F323*'Daily efficiency'!AR324","v":213.60229366756391},{"$f":"G323*'Daily efficiency'!AS324","v":2277.4782270045926},{"$f":"H323*'Daily efficiency'!AT324","v":13.993725376535783},{"$f":"I323*'Daily efficiency'!AU324","v":208.65036897451827},{"$f":"J323*'Daily efficiency'!AV324","v":44.525489834432037},{"$f":"K323*'Daily efficiency'!AW324","v":0},0.16864543712192848,{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A323,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A323,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W323*$L323),0)-IFERROR(VLOOKUP($A323,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A323,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F323:$K323),0)","v":48.003340809436814},{"$f":"IFERROR(($T323*$M323),0)-IFERROR(VLOOKUP($A323,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A323,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F323:$K323),0)","v":534.27095900048732},3.2121263868192238,49.041137642302964,10.220402139879347,0,{"$f":"(X323+AD323)-(VLOOKUP($A323,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F323)","v":{"$error":"#N/A"}},{"$f":"(Y323+AE323)-(VLOOKUP($A323,Assumptions!$A$43:$R$98,7,FALSE)*I323)","v":{"$error":"#N/A"}},{"$f":"(Z323+AF323)-VLOOKUP($A323,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A323,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H323)","v":{"$error":"#N/A"}},{"$f":"(AA323+AG323)-VLOOKUP($A323,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A323,Assumptions!$A$43:$R$98,7,FALSE)*K323)","v":{"$error":"#N/A"}},{"$f":"(AB323+AH323)-(VLOOKUP($A323,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J323)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B323","v":2048},{"$f":"'Gas Use Per Customer'!C323","v":10},50,{"$f":"'Gas Use Per Customer'!S323","v":342.4366675277231},{"$f":"'Gas Use Per Customer'!U323","v":53.560560061723272},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.848448049378618},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":308.1930007749508},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3560560061723272},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.243666752772313},{"$f":"E324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3560560061723272},{"$f":"D324*VLOOKUP($C324,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F324*'Daily efficiency'!AR325","v":630.36359510069747},{"$f":"G324*'Daily efficiency'!AS325","v":5348.5452945809848},{"$f":"H324*'Daily efficiency'!AT325","v":73.468970872094317},{"$f":"I324*'Daily efficiency'!AU325","v":802.67154868498346},{"$f":"J324*'Daily efficiency'!AV325","v":156.93244098084909},{"$f":"K324*'Daily efficiency'!AW325","v":0},0.16864543712192848,{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A324,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A324,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W324*$L324),0)-IFERROR(VLOOKUP($A324,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A324,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F324:$K324),0)","v":143.72381822378526},{"$f":"IFERROR(($T324*$M324),0)-IFERROR(VLOOKUP($A324,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A324,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F324:$K324),0)","v":1256.1507888413444},16.864102560309643,188.65974737589914,36.02234723483798,0,{"$f":"(X324+AD324)-(VLOOKUP($A324,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F324)","v":{"$error":"#N/A"}},{"$f":"(Y324+AE324)-(VLOOKUP($A324,Assumptions!$A$43:$R$98,7,FALSE)*I324)","v":{"$error":"#N/A"}},{"$f":"(Z324+AF324)-VLOOKUP($A324,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A324,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H324)","v":{"$error":"#N/A"}},{"$f":"(AA324+AG324)-VLOOKUP($A324,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A324,Assumptions!$A$43:$R$98,7,FALSE)*K324)","v":{"$error":"#N/A"}},{"$f":"(AB324+AH324)-(VLOOKUP($A324,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J324)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F324<10,X324+AD324,IFERROR((AJ324)/(F324/10),0))","v":0},{"$f":"IF(G324<10,Y324+AE324,IFERROR((AK324)/(G324/10),0))","v":0},{"$f":"IF(H324<10,Z324+AF324,IFERROR((AL324)/(H324/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(I324<10,AA324+AG324,IFERROR((AM324)/(I324/10),0))","v":0},{"$f":"IF(J324<10,AB324+AH324,IFERROR((AN324)/(J324/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K324<10,AC324+AI324,IFERROR((AO324)/(K324/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B324","v":2048},{"$f":"'Gas Use Per Customer'!C324","v":11},38,{"$f":"'Gas Use Per Customer'!S324","v":540.60098740164585},{"$f":"'Gas Use Per Customer'!U324","v":92.728335232140807},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.818500569642243},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.18029622049374},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.637001139284486},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":378.42069118115205},{"$f":"E325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.2728335232140804},{"$f":"D325*VLOOKUP($C325,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F325*'Daily efficiency'!AR326","v":462.32678033868473},{"$f":"G325*'Daily efficiency'!AS326","v":2892.2123439795769},{"$f":"H325*'Daily efficiency'!AT326","v":988.22031821943347},{"$f":"I325*'Daily efficiency'!AU326","v":8870.1810012862079},{"$f":"J325*'Daily efficiency'!AV326","v":271.69402223017244},{"$f":"K325*'Daily efficiency'!AW326","v":0},0.16864543712192848,{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A325,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A325,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W325*$L325),0)-IFERROR(VLOOKUP($A325,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A325,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F325:$K325),0)","v":105.16817174471421},{"$f":"IFERROR(($T325*$M325),0)-IFERROR(VLOOKUP($A325,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A325,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F325:$K325),0)","v":678.83042685426835},226.83656244005434,2084.8454260310614,62.364775244905566,0,{"$f":"(X325+AD325)-(VLOOKUP($A325,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F325)","v":{"$error":"#N/A"}},{"$f":"(Y325+AE325)-(VLOOKUP($A325,Assumptions!$A$43:$R$98,7,FALSE)*I325)","v":{"$error":"#N/A"}},{"$f":"(Z325+AF325)-VLOOKUP($A325,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A325,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H325)","v":{"$error":"#N/A"}},{"$f":"(AA325+AG325)-VLOOKUP($A325,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A325,Assumptions!$A$43:$R$98,7,FALSE)*K325)","v":{"$error":"#N/A"}},{"$f":"(AB325+AH325)-(VLOOKUP($A325,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J325)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B325","v":2048},{"$f":"'Gas Use Per Customer'!C325","v":12},32,{"$f":"'Gas Use Per Customer'!S325","v":726.90746199781756},{"$f":"'Gas Use Per Customer'!U325","v":119.779026348024},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.955805269604802},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.38149239956351},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.834269761018007},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":581.52596959825405},{"$f":"E326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9889513174012006},{"$f":"D326*VLOOKUP($C326,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F326*'Daily efficiency'!AR327","v":413.24282613991841},{"$f":"G326*'Daily efficiency'!AS327","v":2646.2762041124197},{"$f":"H326*'Daily efficiency'!AT327","v":1888.6227811833946},{"$f":"I326*'Daily efficiency'!AU327","v":13576.005143804927},{"$f":"J326*'Daily efficiency'!AV327","v":181.13679855468914},{"$f":"K326*'Daily efficiency'!AW327","v":0},0.16864543712192848,{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.2350397839377518,0.14664820619298133,{"$f":"VLOOKUP($A326,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.25717123287635957},0.22954047620551501,{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W326*$L326),0)-IFERROR(VLOOKUP($A326,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A326,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F326:$K326),0)","v":93.907978315722104},{"$f":"IFERROR(($T326*$M326),0)-IFERROR(VLOOKUP($A326,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A326,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F326:$K326),0)","v":621.03221046924943},433.51537256542059,3190.9013157377171,41.578226998585791,0,{"$f":"(X326+AD326)-(VLOOKUP($A326,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F326)","v":{"$error":"#N/A"}},{"$f":"(Y326+AE326)-(VLOOKUP($A326,Assumptions!$A$43:$R$98,7,FALSE)*I326)","v":{"$error":"#N/A"}},{"$f":"(Z326+AF326)-VLOOKUP($A326,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A326,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H326)","v":{"$error":"#N/A"}},{"$f":"(AA326+AG326)-VLOOKUP($A326,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A326,Assumptions!$A$43:$R$98,7,FALSE)*K326)","v":{"$error":"#N/A"}},{"$f":"(AB326+AH326)-(VLOOKUP($A326,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J326)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B326","v":2049},{"$f":"'Gas Use Per Customer'!C326","v":1},30,{"$f":"'Gas Use Per Customer'!S326","v":748.16123773506035},{"$f":"'Gas Use Per Customer'!U326","v":124.84279369799349},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.968558739598699},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.63224754701207},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.632095273495111},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":598.52899018804828},{"$f":"E327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2421396848996746},{"$f":"D327*VLOOKUP($C327,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F327*'Daily efficiency'!AR328","v":481.73353622291967},{"$f":"G327*'Daily efficiency'!AS328","v":3074.3366053180785},{"$f":"H327*'Daily efficiency'!AT328","v":1927.2673210913952},{"$f":"I327*'Daily efficiency'!AU328","v":13520.383740612409},{"$f":"J327*'Daily efficiency'!AV328","v":235.99315195814248},{"$f":"K327*'Daily efficiency'!AW328","v":0},0.17370480023558635,{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A327,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W327*$L327),0)-IFERROR(VLOOKUP($A327,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A327,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F327:$K327),0)","v":112.32551578265094},{"$f":"IFERROR(($T327*$M327),0)-IFERROR(VLOOKUP($A327,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A327,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F327:$K327),0)","v":739.45425557376291},453.24463748725429,3256.236389354955,55.499633827740496,0,{"$f":"(X327+AD327)-(VLOOKUP($A327,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F327)","v":{"$error":"#N/A"}},{"$f":"(Y327+AE327)-(VLOOKUP($A327,Assumptions!$A$43:$R$98,7,FALSE)*I327)","v":{"$error":"#N/A"}},{"$f":"(Z327+AF327)-VLOOKUP($A327,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A327,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H327)","v":{"$error":"#N/A"}},{"$f":"(AA327+AG327)-VLOOKUP($A327,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A327,Assumptions!$A$43:$R$98,7,FALSE)*K327)","v":{"$error":"#N/A"}},{"$f":"(AB327+AH327)-(VLOOKUP($A327,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J327)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B327","v":2049},{"$f":"'Gas Use Per Customer'!C327","v":2},32,{"$f":"'Gas Use Per Customer'!S327","v":701.61712253322844},{"$f":"'Gas Use Per Customer'!U327","v":115.74968002636834},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.14993600527367},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.32342450664569},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.812260019776261},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":561.29369802658277},{"$f":"E328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7874840013184174},{"$f":"D328*VLOOKUP($C328,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F328*'Daily efficiency'!AR329","v":390.11292900909211},{"$f":"G328*'Daily efficiency'!AS329","v":2545.0856107041113},{"$f":"H328*'Daily efficiency'!AT329","v":1462.0605951816117},{"$f":"I328*'Daily efficiency'!AU329","v":13097.988905485327},{"$f":"J328*'Daily efficiency'!AV329","v":175.62946985429488},{"$f":"K328*'Daily efficiency'!AW329","v":0},0.17370480023558635,{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A328,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A328,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W328*$L328),0)-IFERROR(VLOOKUP($A328,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A328,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F328:$K328),0)","v":90.777350087584651},{"$f":"IFERROR(($T328*$M328),0)-IFERROR(VLOOKUP($A328,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A328,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F328:$K328),0)","v":611.98863727382934},343.83975548976974,3154.5072181122091,41.30361913214508,0,{"$f":"(X328+AD328)-(VLOOKUP($A328,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F328)","v":{"$error":"#N/A"}},{"$f":"(Y328+AE328)-(VLOOKUP($A328,Assumptions!$A$43:$R$98,7,FALSE)*I328)","v":{"$error":"#N/A"}},{"$f":"(Z328+AF328)-VLOOKUP($A328,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A328,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H328)","v":{"$error":"#N/A"}},{"$f":"(AA328+AG328)-VLOOKUP($A328,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A328,Assumptions!$A$43:$R$98,7,FALSE)*K328)","v":{"$error":"#N/A"}},{"$f":"(AB328+AH328)-(VLOOKUP($A328,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J328)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B328","v":2049},{"$f":"'Gas Use Per Customer'!C328","v":3},40,{"$f":"'Gas Use Per Customer'!S328","v":525.15091353627781},{"$f":"'Gas Use Per Customer'!U328","v":83.299877758014404},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.989963327404322},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.54527406088334},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":49.979926654808644},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.60563947539447},{"$f":"E329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.32998777580144},{"$f":"D329*VLOOKUP($C329,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F329*'Daily efficiency'!AR330","v":408.60162835200782},{"$f":"G329*'Daily efficiency'!AS330","v":2805.8504397941238},{"$f":"H329*'Daily efficiency'!AT330","v":836.67180315774658},{"$f":"I329*'Daily efficiency'!AU330","v":8616.6761893032508},{"$f":"J329*'Daily efficiency'!AV330","v":244.06864183098205},{"$f":"K329*'Daily efficiency'!AW330","v":0},0.17370480023558635,{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A329,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A329,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W329*$L329),0)-IFERROR(VLOOKUP($A329,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A329,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F329:$K329),0)","v":95.118362357512595},{"$f":"IFERROR(($T329*$M329),0)-IFERROR(VLOOKUP($A329,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A329,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F329:$K329),0)","v":674.78392801264579},196.76409388983612,2075.2321162762159,57.398785253124721,0,{"$f":"(X329+AD329)-(VLOOKUP($A329,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F329)","v":{"$error":"#N/A"}},{"$f":"(Y329+AE329)-(VLOOKUP($A329,Assumptions!$A$43:$R$98,7,FALSE)*I329)","v":{"$error":"#N/A"}},{"$f":"(Z329+AF329)-VLOOKUP($A329,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A329,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H329)","v":{"$error":"#N/A"}},{"$f":"(AA329+AG329)-VLOOKUP($A329,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A329,Assumptions!$A$43:$R$98,7,FALSE)*K329)","v":{"$error":"#N/A"}},{"$f":"(AB329+AH329)-(VLOOKUP($A329,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J329)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B329","v":2049},{"$f":"'Gas Use Per Customer'!C329","v":4},49,{"$f":"'Gas Use Per Customer'!S329","v":306.57814835913928},{"$f":"'Gas Use Per Customer'!U329","v":50.391616469078635},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.313293175262913},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":275.92033352322534},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0391616469078642},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.657814835913928},{"$f":"E330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0391616469078642},{"$f":"D330*VLOOKUP($C330,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F330*'Daily efficiency'!AR331","v":600.88720723842107},{"$f":"G330*'Daily efficiency'!AS331","v":4809.0059315490253},{"$f":"H330*'Daily efficiency'!AT331","v":71.606662973284926},{"$f":"I330*'Daily efficiency'!AU331","v":718.61917975382278},{"$f":"J330*'Daily efficiency'!AV331","v":147.64743625440036},{"$f":"K330*'Daily efficiency'!AW331","v":0},0.17370480023558635,{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A330,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A330,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W330*$L330),0)-IFERROR(VLOOKUP($A330,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A330,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F330:$K330),0)","v":140.31960993793007},{"$f":"IFERROR(($T330*$M330),0)-IFERROR(VLOOKUP($A330,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A330,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F330:$K330),0)","v":1157.2025276053907},16.840080068715814,173.0715612881574,34.722950982820443,0,{"$f":"(X330+AD330)-(VLOOKUP($A330,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F330)","v":{"$error":"#N/A"}},{"$f":"(Y330+AE330)-(VLOOKUP($A330,Assumptions!$A$43:$R$98,7,FALSE)*I330)","v":{"$error":"#N/A"}},{"$f":"(Z330+AF330)-VLOOKUP($A330,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A330,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H330)","v":{"$error":"#N/A"}},{"$f":"(AA330+AG330)-VLOOKUP($A330,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A330,Assumptions!$A$43:$R$98,7,FALSE)*K330)","v":{"$error":"#N/A"}},{"$f":"(AB330+AH330)-(VLOOKUP($A330,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J330)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B330","v":2049},{"$f":"'Gas Use Per Customer'!C330","v":5},56,{"$f":"'Gas Use Per Customer'!S330","v":182.66996874389571},{"$f":"'Gas Use Per Customer'!U330","v":26.963167401876689},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.570533921501351},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.40297186950613},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6963167401876689},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.266996874389573},{"$f":"E331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6963167401876689},{"$f":"D331*VLOOKUP($C331,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F331*'Daily efficiency'!AR332","v":305.23881867030815},{"$f":"G331*'Daily efficiency'!AS332","v":2815.4101917214753},{"$f":"H331*'Daily efficiency'!AT332","v":25.040382930553733},{"$f":"I331*'Daily efficiency'!AU332","v":303.86854671565209},{"$f":"J331*'Daily efficiency'!AV332","v":67.534036545764977},{"$f":"K331*'Daily efficiency'!AW332","v":0},0.17370480023558635,{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A331,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A331,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W331*$L331),0)-IFERROR(VLOOKUP($A331,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A331,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F331:$K331),0)","v":70.757464902056554},{"$f":"IFERROR(($T331*$M331),0)-IFERROR(VLOOKUP($A331,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A331,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F331:$K331),0)","v":677.03371651705822},5.8888661472627355,73.183412422219774,15.882301109584716,0,{"$f":"(X331+AD331)-(VLOOKUP($A331,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F331)","v":{"$error":"#N/A"}},{"$f":"(Y331+AE331)-(VLOOKUP($A331,Assumptions!$A$43:$R$98,7,FALSE)*I331)","v":{"$error":"#N/A"}},{"$f":"(Z331+AF331)-VLOOKUP($A331,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A331,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H331)","v":{"$error":"#N/A"}},{"$f":"(AA331+AG331)-VLOOKUP($A331,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A331,Assumptions!$A$43:$R$98,7,FALSE)*K331)","v":{"$error":"#N/A"}},{"$f":"(AB331+AH331)-(VLOOKUP($A331,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J331)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B331","v":2049},{"$f":"'Gas Use Per Customer'!C331","v":6},63,{"$f":"'Gas Use Per Customer'!S331","v":128.4978985683303},{"$f":"'Gas Use Per Customer'!U331","v":17.009258059237915},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.607406447390332},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.64810871149727},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7009258059237915},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.849789856833031},{"$f":"E332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7009258059237915},{"$f":"D332*VLOOKUP($C332,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F332*'Daily efficiency'!AR333","v":187.38110339321656},{"$f":"G332*'Daily efficiency'!AS333","v":1929.0948255128715},{"$f":"H332*'Daily efficiency'!AT333","v":5.5691010768176552},{"$f":"I332*'Daily efficiency'!AU333","v":80.319753131777645},{"$f":"J332*'Daily efficiency'!AV333","v":31.563513205259142},{"$f":"K332*'Daily efficiency'!AW333","v":0},0.17370480023558635,{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A332,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A332,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W332*$L332),0)-IFERROR(VLOOKUP($A332,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A332,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F332:$K332),0)","v":43.004956578189493},{"$f":"IFERROR(($T332*$M332),0)-IFERROR(VLOOKUP($A332,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A332,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F332:$K332),0)","v":463.53901688262772},1.3097120316774127,19.344133121465266,7.4229417704444245,0,{"$f":"(X332+AD332)-(VLOOKUP($A332,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F332)","v":{"$error":"#N/A"}},{"$f":"(Y332+AE332)-(VLOOKUP($A332,Assumptions!$A$43:$R$98,7,FALSE)*I332)","v":{"$error":"#N/A"}},{"$f":"(Z332+AF332)-VLOOKUP($A332,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A332,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H332)","v":{"$error":"#N/A"}},{"$f":"(AA332+AG332)-VLOOKUP($A332,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A332,Assumptions!$A$43:$R$98,7,FALSE)*K332)","v":{"$error":"#N/A"}},{"$f":"(AB332+AH332)-(VLOOKUP($A332,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J332)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B332","v":2049},{"$f":"'Gas Use Per Customer'!C332","v":7},65,{"$f":"'Gas Use Per Customer'!S332","v":115.46361835537816},{"$f":"'Gas Use Per Customer'!U332","v":14.666181906848408},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.932872811505987},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.46361835537816},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73330909534242039},{"$f":"D333*VLOOKUP($C333,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F333*'Daily efficiency'!AR334","v":192.13501781792468},{"$f":"G333*'Daily efficiency'!AS334","v":1916.2427484160439},{"$f":"H333*'Daily efficiency'!AT334","v":0},{"$f":"I333*'Daily efficiency'!AU334","v":0},{"$f":"J333*'Daily efficiency'!AV334","v":10.742978246766452},{"$f":"K333*'Daily efficiency'!AW334","v":0},0.17370480023558635,{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A333,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A333,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W333*$L333),0)-IFERROR(VLOOKUP($A333,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A333,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F333:$K333),0)","v":44.109302178340208},{"$f":"IFERROR(($T333*$M333),0)-IFERROR(VLOOKUP($A333,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A333,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F333:$K333),0)","v":460.43007972817929},0,0,2.5264773743124196,0,{"$f":"(X333+AD333)-(VLOOKUP($A333,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F333)","v":{"$error":"#N/A"}},{"$f":"(Y333+AE333)-(VLOOKUP($A333,Assumptions!$A$43:$R$98,7,FALSE)*I333)","v":{"$error":"#N/A"}},{"$f":"(Z333+AF333)-VLOOKUP($A333,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A333,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H333)","v":{"$error":"#N/A"}},{"$f":"(AA333+AG333)-VLOOKUP($A333,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A333,Assumptions!$A$43:$R$98,7,FALSE)*K333)","v":{"$error":"#N/A"}},{"$f":"(AB333+AH333)-(VLOOKUP($A333,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J333)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B333","v":2049},{"$f":"'Gas Use Per Customer'!C333","v":8},65,{"$f":"'Gas Use Per Customer'!S333","v":115.70013548158558},{"$f":"'Gas Use Per Customer'!U333","v":14.651209816251832},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.91864932543924},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.70013548158558},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73256049081259167},{"$f":"D334*VLOOKUP($C334,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F334*'Daily efficiency'!AR335","v":190.6379956060579},{"$f":"G334*'Daily efficiency'!AS335","v":1910.7351465077113},{"$f":"H334*'Daily efficiency'!AT335","v":0},{"$f":"I334*'Daily efficiency'!AU335","v":0},{"$f":"J334*'Daily efficiency'!AV335","v":10.732011190404462},{"$f":"K334*'Daily efficiency'!AW335","v":0},0.17370480023558635,{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A334,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A334,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W334*$L334),0)-IFERROR(VLOOKUP($A334,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A334,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F334:$K334),0)","v":43.757459938874597},{"$f":"IFERROR(($T334*$M334),0)-IFERROR(VLOOKUP($A334,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A334,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F334:$K334),0)","v":459.10385371722452},0,0,2.5238981994202323,0,{"$f":"(X334+AD334)-(VLOOKUP($A334,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F334)","v":{"$error":"#N/A"}},{"$f":"(Y334+AE334)-(VLOOKUP($A334,Assumptions!$A$43:$R$98,7,FALSE)*I334)","v":{"$error":"#N/A"}},{"$f":"(Z334+AF334)-VLOOKUP($A334,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A334,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H334)","v":{"$error":"#N/A"}},{"$f":"(AA334+AG334)-VLOOKUP($A334,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A334,Assumptions!$A$43:$R$98,7,FALSE)*K334)","v":{"$error":"#N/A"}},{"$f":"(AB334+AH334)-(VLOOKUP($A334,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J334)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B334","v":2049},{"$f":"'Gas Use Per Customer'!C334","v":9},62,{"$f":"'Gas Use Per Customer'!S334","v":148.43021120413405},{"$f":"'Gas Use Per Customer'!U334","v":19.004791295335014},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.203833036268012},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.58719008372066},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9004791295335015},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.843021120413406},{"$f":"E335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9004791295335015},{"$f":"D335*VLOOKUP($C335,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F335*'Daily efficiency'!AR336","v":212.16094598674286},{"$f":"G335*'Daily efficiency'!AS336","v":2248.0651839004881},{"$f":"H335*'Daily efficiency'!AT336","v":5.4446615417657558},{"$f":"I335*'Daily efficiency'!AU336","v":81.18143018124772},{"$f":"J335*'Daily efficiency'!AV336","v":34.338490405454479},{"$f":"K335*'Daily efficiency'!AW336","v":0},0.17370480023558635,{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A335,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A335,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W335*$L335),0)-IFERROR(VLOOKUP($A335,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A335,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F335:$K335),0)","v":48.84768372707854},{"$f":"IFERROR(($T335*$M335),0)-IFERROR(VLOOKUP($A335,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A335,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F335:$K335),0)","v":540.37466881033765},1.2804469933838454,19.551658604335131,8.07554637872766,0,{"$f":"(X335+AD335)-(VLOOKUP($A335,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F335)","v":{"$error":"#N/A"}},{"$f":"(Y335+AE335)-(VLOOKUP($A335,Assumptions!$A$43:$R$98,7,FALSE)*I335)","v":{"$error":"#N/A"}},{"$f":"(Z335+AF335)-VLOOKUP($A335,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A335,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H335)","v":{"$error":"#N/A"}},{"$f":"(AA335+AG335)-VLOOKUP($A335,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A335,Assumptions!$A$43:$R$98,7,FALSE)*K335)","v":{"$error":"#N/A"}},{"$f":"(AB335+AH335)-(VLOOKUP($A335,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J335)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B335","v":2049},{"$f":"'Gas Use Per Customer'!C335","v":10},50,{"$f":"'Gas Use Per Customer'!S335","v":342.60387293178934},{"$f":"'Gas Use Per Customer'!U335","v":53.586712678940899},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.869370143152722},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":308.34348563861039},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3586712678940902},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.260387293178937},{"$f":"E336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3586712678940902},{"$f":"D336*VLOOKUP($C336,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F336*'Daily efficiency'!AR337","v":606.07696236651611},{"$f":"G336*'Daily efficiency'!AS337","v":5317.733048307492},{"$f":"H336*'Daily efficiency'!AT337","v":69.631471682616748},{"$f":"I336*'Daily efficiency'!AU337","v":803.06347815211473},{"$f":"J336*'Daily efficiency'!AV337","v":157.00906814929675},{"$f":"K336*'Daily efficiency'!AW337","v":0},{"$f":"R324*1.03","v":0.17370480023558635},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,{"$f":"U324*1.03","v":0.15104765237877077},{"$f":"VLOOKUP($A336,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A336,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W336*$L336),0)-IFERROR(VLOOKUP($A336,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A336,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F336:$K336),0)","v":141.54477226928185},{"$f":"IFERROR(($T336*$M336),0)-IFERROR(VLOOKUP($A336,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A336,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F336:$K336),0)","v":1279.7285465212624},16.375564922991288,{"$f":"IFERROR((T336*O336),0)","v":193.40904597745006},36.92457055476887,0,{"$f":"(X336+AD336)-(VLOOKUP($A336,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F336)","v":{"$error":"#N/A"}},{"$f":"(Y336+AE336)-(VLOOKUP($A336,Assumptions!$A$43:$R$98,7,FALSE)*I336)","v":{"$error":"#N/A"}},{"$f":"(Z336+AF336)-VLOOKUP($A336,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A336,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H336)","v":{"$error":"#N/A"}},{"$f":"(AA336+AG336)-VLOOKUP($A336,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A336,Assumptions!$A$43:$R$98,7,FALSE)*K336)","v":{"$error":"#N/A"}},{"$f":"(AB336+AH336)-(VLOOKUP($A336,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J336)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B336","v":2049},{"$f":"'Gas Use Per Customer'!C336","v":11},38,{"$f":"'Gas Use Per Customer'!S336","v":540.86495272752529},{"$f":"'Gas Use Per Customer'!U336","v":92.773612739578354},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.832083821873507},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.25948581825759},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.664167643747014},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":378.6054669092677},{"$f":"E337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.2773612739578351},{"$f":"D337*VLOOKUP($C337,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F337*'Daily efficiency'!AR338","v":477.87366628259855},{"$f":"G337*'Daily efficiency'!AS338","v":2989.9515445994157},{"$f":"H337*'Daily efficiency'!AT338","v":956.42251062115088},{"$f":"I337*'Daily efficiency'!AU338","v":8800.5578764836282},{"$f":"J337*'Daily efficiency'!AV338","v":289.94846434876212},{"$f":"K337*'Daily efficiency'!AW338","v":0},0.17370480023558635,{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A337,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A337,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W337*$L337),0)-IFERROR(VLOOKUP($A337,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A337,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F337:$K337),0)","v":111.41049602530811},{"$f":"IFERROR(($T337*$M337),0)-IFERROR(VLOOKUP($A337,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A337,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F337:$K337),0)","v":719.12376187612847},224.92643826163643,2119.5180073145134,68.18856168812124,0,{"$f":"(X337+AD337)-(VLOOKUP($A337,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F337)","v":{"$error":"#N/A"}},{"$f":"(Y337+AE337)-(VLOOKUP($A337,Assumptions!$A$43:$R$98,7,FALSE)*I337)","v":{"$error":"#N/A"}},{"$f":"(Z337+AF337)-VLOOKUP($A337,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A337,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H337)","v":{"$error":"#N/A"}},{"$f":"(AA337+AG337)-VLOOKUP($A337,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A337,Assumptions!$A$43:$R$98,7,FALSE)*K337)","v":{"$error":"#N/A"}},{"$f":"(AB337+AH337)-(VLOOKUP($A337,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J337)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B337","v":2049},{"$f":"'Gas Use Per Customer'!C337","v":12},32,{"$f":"'Gas Use Per Customer'!S337","v":727.26239728199585},{"$f":"'Gas Use Per Customer'!U337","v":119.83751220073299},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.9675024401466},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.45247945639917},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.878134150549741},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":581.8099178255967},{"$f":"E338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9918756100366499},{"$f":"D338*VLOOKUP($C338,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F338*'Daily efficiency'!AR339","v":431.68480801936749},{"$f":"G338*'Daily efficiency'!AS339","v":2771.6730966885771},{"$f":"H338*'Daily efficiency'!AT339","v":1780.6457609648135},{"$f":"I338*'Daily efficiency'!AU339","v":13417.662788770187},{"$f":"J338*'Daily efficiency'!AV339","v":198.21511090621232},{"$f":"K338*'Daily efficiency'!AW339","v":0},0.17370480023558635,{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.24083905100813824,0.15104765237877077,{"$f":"VLOOKUP($A338,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26321713459898888},0.23517476404393434,{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A338,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W338*$L338),0)-IFERROR(VLOOKUP($A338,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A338,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F338:$K338),0)","v":100.55472896771907},{"$f":"IFERROR(($T338*$M338),0)-IFERROR(VLOOKUP($A338,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A338,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F338:$K338),0)","v":666.56047441167789},418.76294668073189,3231.4971727946213,46.615191937310755,0,{"$f":"(X338+AD338)-(VLOOKUP($A338,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F338)","v":{"$error":"#N/A"}},{"$f":"(Y338+AE338)-(VLOOKUP($A338,Assumptions!$A$43:$R$98,7,FALSE)*I338)","v":{"$error":"#N/A"}},{"$f":"(Z338+AF338)-VLOOKUP($A338,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A338,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H338)","v":{"$error":"#N/A"}},{"$f":"(AA338+AG338)-VLOOKUP($A338,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A338,Assumptions!$A$43:$R$98,7,FALSE)*K338)","v":{"$error":"#N/A"}},{"$f":"(AB338+AH338)-(VLOOKUP($A338,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J338)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B338","v":2050},{"$f":"'Gas Use Per Customer'!C338","v":1},30,{"$f":"'Gas Use Per Customer'!S338","v":748.52637255093873},{"$f":"'Gas Use Per Customer'!U338","v":124.90372234303889},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.980744468607782},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.70527451018776},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.677791757279167},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":598.82109804075105},{"$f":"E339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2451861171519454},{"$f":"D339*VLOOKUP($C339,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F339*'Daily efficiency'!AR340","v":481.96864287798223},{"$f":"G339*'Daily efficiency'!AS340","v":3075.837013617404},{"$f":"H339*'Daily efficiency'!AT340","v":1928.2079103159399},{"$f":"I339*'Daily efficiency'!AU340","v":13526.982268548287},{"$f":"J339*'Daily efficiency'!AV340","v":236.10832675167995},{"$f":"K339*'Daily efficiency'!AW340","v":0},0.17891594424265395,{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A339,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A339,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W339*$L339),0)-IFERROR(VLOOKUP($A339,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A339,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F339:$K339),0)","v":115.09366541777227},{"$f":"IFERROR(($T339*$M339),0)-IFERROR(VLOOKUP($A339,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A339,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F339:$K339),0)","v":757.75133157073992},464.39354156725932,3336.7854397562405,56.864812900682722,0,{"$f":"(X339+AD339)-(VLOOKUP($A339,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F339)","v":{"$error":"#N/A"}},{"$f":"(Y339+AE339)-(VLOOKUP($A339,Assumptions!$A$43:$R$98,7,FALSE)*I339)","v":{"$error":"#N/A"}},{"$f":"(Z339+AF339)-VLOOKUP($A339,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A339,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H339)","v":{"$error":"#N/A"}},{"$f":"(AA339+AG339)-VLOOKUP($A339,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A339,Assumptions!$A$43:$R$98,7,FALSE)*K339)","v":{"$error":"#N/A"}},{"$f":"(AB339+AH339)-(VLOOKUP($A339,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J339)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B339","v":2050},{"$f":"'Gas Use Per Customer'!C339","v":2},32,{"$f":"'Gas Use Per Customer'!S339","v":701.95954182192236},{"$f":"'Gas Use Per Customer'!U339","v":115.80617084141295},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.16123416828259},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.39190836438448},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.854628131059712},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":561.56763345753791},{"$f":"E340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7903085420706475},{"$f":"D340*VLOOKUP($C340,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F340*'Daily efficiency'!AR341","v":390.3033208729326},{"$f":"G340*'Daily efficiency'!AS341","v":2546.3277217879113},{"$f":"H340*'Daily efficiency'!AT341","v":1462.7741435443163},{"$f":"I340*'Daily efficiency'!AU341","v":13104.381286600747},{"$f":"J340*'Daily efficiency'!AV341","v":175.71518457847952},{"$f":"K340*'Daily efficiency'!AW341","v":0},0.17891594424265395,{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A340,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A340,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W340*$L340),0)-IFERROR(VLOOKUP($A340,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A340,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F340:$K340),0)","v":93.01546595295936},{"$f":"IFERROR(($T340*$M340),0)-IFERROR(VLOOKUP($A340,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A340,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F340:$K340),0)","v":627.13262247121577},352.29752009587742,3232.5398086617174,42.319604870915775,0,{"$f":"(X340+AD340)-(VLOOKUP($A340,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F340)","v":{"$error":"#N/A"}},{"$f":"(Y340+AE340)-(VLOOKUP($A340,Assumptions!$A$43:$R$98,7,FALSE)*I340)","v":{"$error":"#N/A"}},{"$f":"(Z340+AF340)-VLOOKUP($A340,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A340,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H340)","v":{"$error":"#N/A"}},{"$f":"(AA340+AG340)-VLOOKUP($A340,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A340,Assumptions!$A$43:$R$98,7,FALSE)*K340)","v":{"$error":"#N/A"}},{"$f":"(AB340+AH340)-(VLOOKUP($A340,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J340)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B340","v":2050},{"$f":"'Gas Use Per Customer'!C340","v":3},40,{"$f":"'Gas Use Per Customer'!S340","v":525.40720973614918},{"$f":"'Gas Use Per Customer'!U340","v":83.340531675905098},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.00215950277153},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.62216292084474},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.00431900554306},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.78504681530438},{"$f":"E341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3340531675905094},{"$f":"D341*VLOOKUP($C341,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F341*'Daily efficiency'!AR342","v":408.8010434951762},{"$f":"G341*'Daily efficiency'!AS342","v":2807.2198153137892},{"$f":"H341*'Daily efficiency'!AT342","v":837.08013493088367},{"$f":"I341*'Daily efficiency'!AU342","v":8620.8814973507397},{"$f":"J341*'Daily efficiency'!AV342","v":244.18775781040179},{"$f":"K341*'Daily efficiency'!AW342","v":0},0.17891594424265395,{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A341,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A341,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W341*$L341),0)-IFERROR(VLOOKUP($A341,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A341,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F341:$K341),0)","v":97.463299601357363},{"$f":"IFERROR(($T341*$M341),0)-IFERROR(VLOOKUP($A341,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A341,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F341:$K341),0)","v":691.4813134809217},201.60409380980997,2126.5668341347719,58.810679621348534,0,{"$f":"(X341+AD341)-(VLOOKUP($A341,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F341)","v":{"$error":"#N/A"}},{"$f":"(Y341+AE341)-(VLOOKUP($A341,Assumptions!$A$43:$R$98,7,FALSE)*I341)","v":{"$error":"#N/A"}},{"$f":"(Z341+AF341)-VLOOKUP($A341,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A341,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H341)","v":{"$error":"#N/A"}},{"$f":"(AA341+AG341)-VLOOKUP($A341,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A341,Assumptions!$A$43:$R$98,7,FALSE)*K341)","v":{"$error":"#N/A"}},{"$f":"(AB341+AH341)-(VLOOKUP($A341,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J341)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B341","v":2050},{"$f":"'Gas Use Per Customer'!C341","v":4},49,{"$f":"'Gas Use Per Customer'!S341","v":306.72777166238933},{"$f":"'Gas Use Per Customer'!U341","v":50.416209742123584},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.33296779369887},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":276.05499449615041},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0416209742123588},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.672777166238934},{"$f":"E342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0416209742123588},{"$f":"D342*VLOOKUP($C342,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F342*'Daily efficiency'!AR343","v":601.18046600232481},{"$f":"G342*'Daily efficiency'!AS343","v":4811.3529329797493},{"$f":"H342*'Daily efficiency'!AT343","v":71.641610100163064},{"$f":"I342*'Daily efficiency'!AU343","v":718.96989677664089},{"$f":"J342*'Daily efficiency'!AV343","v":147.71949454442205},{"$f":"K342*'Daily efficiency'!AW343","v":0},0.17891594424265395,{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A342,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A342,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W342*$L342),0)-IFERROR(VLOOKUP($A342,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A342,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F342:$K342),0)","v":143.7765203624981},{"$f":"IFERROR(($T342*$M342),0)-IFERROR(VLOOKUP($A342,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A342,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F342:$K342),0)","v":1185.8335488099472},17.254312079107766,177.3528075633981,35.577065555534098,0,{"$f":"(X342+AD342)-(VLOOKUP($A342,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F342)","v":{"$error":"#N/A"}},{"$f":"(Y342+AE342)-(VLOOKUP($A342,Assumptions!$A$43:$R$98,7,FALSE)*I342)","v":{"$error":"#N/A"}},{"$f":"(Z342+AF342)-VLOOKUP($A342,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A342,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H342)","v":{"$error":"#N/A"}},{"$f":"(AA342+AG342)-VLOOKUP($A342,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A342,Assumptions!$A$43:$R$98,7,FALSE)*K342)","v":{"$error":"#N/A"}},{"$f":"(AB342+AH342)-(VLOOKUP($A342,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J342)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B342","v":2050},{"$f":"'Gas Use Per Customer'!C342","v":5},56,{"$f":"'Gas Use Per Customer'!S342","v":182.7591195339123},{"$f":"'Gas Use Per Customer'!U342","v":26.976326585576967},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.581061268461575},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.48320758052108},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6976326585576968},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.27591195339123},{"$f":"E343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6976326585576968},{"$f":"D343*VLOOKUP($C343,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F343*'Daily efficiency'!AR344","v":305.3877883231487},{"$f":"G343*'Daily efficiency'!AS344","v":2816.7842328106522},{"$f":"H343*'Daily efficiency'!AT344","v":25.052603712852683},{"$f":"I343*'Daily efficiency'!AU344","v":304.01684761692866},{"$f":"J343*'Daily efficiency'!AV344","v":67.566996056036217},{"$f":"K343*'Daily efficiency'!AW344","v":0},0.17891594424265395,{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A343,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W343*$L343),0)-IFERROR(VLOOKUP($A343,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A343,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F343:$K343),0)","v":72.503480081790215},{"$f":"IFERROR(($T343*$M343),0)-IFERROR(VLOOKUP($A343,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A343,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F343:$K343),0)","v":693.7870688680664},6.0337203791402532,74.993739950960148,16.272973689015942,0,{"$f":"(X343+AD343)-(VLOOKUP($A343,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F343)","v":{"$error":"#N/A"}},{"$f":"(Y343+AE343)-(VLOOKUP($A343,Assumptions!$A$43:$R$98,7,FALSE)*I343)","v":{"$error":"#N/A"}},{"$f":"(Z343+AF343)-VLOOKUP($A343,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A343,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H343)","v":{"$error":"#N/A"}},{"$f":"(AA343+AG343)-VLOOKUP($A343,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A343,Assumptions!$A$43:$R$98,7,FALSE)*K343)","v":{"$error":"#N/A"}},{"$f":"(AB343+AH343)-(VLOOKUP($A343,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J343)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B343","v":2050},{"$f":"'Gas Use Per Customer'!C343","v":6},63,{"$f":"'Gas Use Per Customer'!S343","v":128.56061106153103},{"$f":"'Gas Use Per Customer'!U343","v":17.017559307680685},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.614047446144548},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.70454995537793},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7017559307680685},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.856061106153104},{"$f":"E344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7017559307680685},{"$f":"D344*VLOOKUP($C344,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F344*'Daily efficiency'!AR345","v":187.47255341927473},{"$f":"G344*'Daily efficiency'!AS345","v":1930.0363066380605},{"$f":"H344*'Daily efficiency'!AT345","v":5.5718190373236665},{"$f":"I344*'Daily efficiency'!AU345","v":80.35895262086099},{"$f":"J344*'Daily efficiency'!AV345","v":31.578917555286111},{"$f":"K344*'Daily efficiency'!AW345","v":0},0.17891594424265395,{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A344,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A344,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W344*$L344),0)-IFERROR(VLOOKUP($A344,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A344,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F344:$K344),0)","v":44.068522356669817},{"$f":"IFERROR(($T344*$M344),0)-IFERROR(VLOOKUP($A344,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A344,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F344:$K344),0)","v":475.01139285666744},1.3419283065230483,19.822646155366577,7.6055311690723881,0,{"$f":"(X344+AD344)-(VLOOKUP($A344,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F344)","v":{"$error":"#N/A"}},{"$f":"(Y344+AE344)-(VLOOKUP($A344,Assumptions!$A$43:$R$98,7,FALSE)*I344)","v":{"$error":"#N/A"}},{"$f":"(Z344+AF344)-VLOOKUP($A344,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A344,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H344)","v":{"$error":"#N/A"}},{"$f":"(AA344+AG344)-VLOOKUP($A344,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A344,Assumptions!$A$43:$R$98,7,FALSE)*K344)","v":{"$error":"#N/A"}},{"$f":"(AB344+AH344)-(VLOOKUP($A344,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J344)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B344","v":2050},{"$f":"'Gas Use Per Customer'!C344","v":7},65,{"$f":"'Gas Use Per Customer'!S344","v":115.51996956004159},{"$f":"'Gas Use Per Customer'!U344","v":14.673339633498895},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.939672651823949},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.51996956004159},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73366698167494482},{"$f":"D345*VLOOKUP($C345,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F345*'Daily efficiency'!AR346","v":192.22878795839219},{"$f":"G345*'Daily efficiency'!AS346","v":1917.1779571756417},{"$f":"H345*'Daily efficiency'!AT346","v":0},{"$f":"I345*'Daily efficiency'!AU346","v":0},{"$f":"J345*'Daily efficiency'!AV346","v":10.748221281537935},{"$f":"K345*'Daily efficiency'!AW346","v":0},0.17891594424265395,{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A345,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W345*$L345),0)-IFERROR(VLOOKUP($A345,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A345,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F345:$K345),0)","v":45.200112341265566},{"$f":"IFERROR(($T345*$M345),0)-IFERROR(VLOOKUP($A345,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A345,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F345:$K345),0)","v":471.82563197776483},0,0,2.5886236228872948,0,{"$f":"(X345+AD345)-(VLOOKUP($A345,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F345)","v":{"$error":"#N/A"}},{"$f":"(Y345+AE345)-(VLOOKUP($A345,Assumptions!$A$43:$R$98,7,FALSE)*I345)","v":{"$error":"#N/A"}},{"$f":"(Z345+AF345)-VLOOKUP($A345,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A345,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H345)","v":{"$error":"#N/A"}},{"$f":"(AA345+AG345)-VLOOKUP($A345,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A345,Assumptions!$A$43:$R$98,7,FALSE)*K345)","v":{"$error":"#N/A"}},{"$f":"(AB345+AH345)-(VLOOKUP($A345,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J345)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B345","v":2050},{"$f":"'Gas Use Per Customer'!C345","v":8},65,{"$f":"'Gas Use Per Customer'!S345","v":115.7566021167645},{"$f":"'Gas Use Per Customer'!U345","v":14.658360235879089},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.925442224085133},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.7566021167645},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73291801179395444},{"$f":"D346*VLOOKUP($C346,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F346*'Daily efficiency'!AR347","v":190.7310351353922},{"$f":"G346*'Daily efficiency'!AS347","v":1911.6676673210388},{"$f":"H346*'Daily efficiency'!AT347","v":0},{"$f":"I346*'Daily efficiency'!AU347","v":0},{"$f":"J346*'Daily efficiency'!AV347","v":10.737248872781427},{"$f":"K346*'Daily efficiency'!AW347","v":0},0.17891594424265395,{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A346,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A346,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W346*$L346),0)-IFERROR(VLOOKUP($A346,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A346,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F346:$K346),0)","v":44.83961421030768},{"$f":"IFERROR(($T346*$M346),0)-IFERROR(VLOOKUP($A346,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A346,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F346:$K346),0)","v":470.46659799264603},0,0,2.5859810054938608,0,{"$f":"(X346+AD346)-(VLOOKUP($A346,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F346)","v":{"$error":"#N/A"}},{"$f":"(Y346+AE346)-(VLOOKUP($A346,Assumptions!$A$43:$R$98,7,FALSE)*I346)","v":{"$error":"#N/A"}},{"$f":"(Z346+AF346)-VLOOKUP($A346,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A346,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H346)","v":{"$error":"#N/A"}},{"$f":"(AA346+AG346)-VLOOKUP($A346,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A346,Assumptions!$A$43:$R$98,7,FALSE)*K346)","v":{"$error":"#N/A"}},{"$f":"(AB346+AH346)-(VLOOKUP($A346,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J346)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B346","v":2050},{"$f":"'Gas Use Per Customer'!C346","v":9},62,{"$f":"'Gas Use Per Customer'!S346","v":148.50265152194967},{"$f":"'Gas Use Per Customer'!U346","v":19.014066449700724},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.211253159760581},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.65238636975471},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9014066449700726},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.850265152194968},{"$f":"E347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9014066449700726},{"$f":"D347*VLOOKUP($C347,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F347*'Daily efficiency'!AR348","v":212.26448964022592},{"$f":"G347*'Daily efficiency'!AS348","v":2249.1623362596392},{"$f":"H347*'Daily efficiency'!AT348","v":5.4473187704342614},{"$f":"I347*'Daily efficiency'!AU348","v":81.221050205738337},{"$f":"J347*'Daily efficiency'!AV348","v":34.355249063534259},{"$f":"K347*'Daily efficiency'!AW348","v":0},0.17891594424265395,{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A347,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A347,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W347*$L347),0)-IFERROR(VLOOKUP($A347,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A347,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F347:$K347),0)","v":50.054880471432305},{"$f":"IFERROR(($T347*$M347),0)-IFERROR(VLOOKUP($A347,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A347,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F347:$K347),0)","v":553.74762679423077},1.3119434073026284,20.035305166205692,8.2741885346927138,0,{"$f":"(X347+AD347)-(VLOOKUP($A347,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F347)","v":{"$error":"#N/A"}},{"$f":"(Y347+AE347)-(VLOOKUP($A347,Assumptions!$A$43:$R$98,7,FALSE)*I347)","v":{"$error":"#N/A"}},{"$f":"(Z347+AF347)-VLOOKUP($A347,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A347,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H347)","v":{"$error":"#N/A"}},{"$f":"(AA347+AG347)-VLOOKUP($A347,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A347,Assumptions!$A$43:$R$98,7,FALSE)*K347)","v":{"$error":"#N/A"}},{"$f":"(AB347+AH347)-(VLOOKUP($A347,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J347)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B347","v":2050},{"$f":"'Gas Use Per Customer'!C347","v":10},50,{"$f":"'Gas Use Per Customer'!S347","v":342.77107833585569},{"$f":"'Gas Use Per Customer'!U347","v":53.612865296158539},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.890292236926832},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":308.49397050227014},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3612865296158541},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.277107833585568},{"$f":"E348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3612865296158541},{"$f":"D348*VLOOKUP($C348,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F348*'Daily efficiency'!AR349","v":606.37275395381062},{"$f":"G348*'Daily efficiency'!AS349","v":5320.328330419894},{"$f":"H348*'Daily efficiency'!AT349","v":69.665454831314946},{"$f":"I348*'Daily efficiency'!AU349","v":803.4554076192461},{"$f":"J348*'Daily efficiency'!AV349","v":157.08569531774444},{"$f":"K348*'Daily efficiency'!AW349","v":0},0.17891594424265395,{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A348,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A348,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W348*$L348),0)-IFERROR(VLOOKUP($A348,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A348,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F348:$K348),0)","v":145.03179199760467},{"$f":"IFERROR(($T348*$M348),0)-IFERROR(VLOOKUP($A348,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A348,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F348:$K348),0)","v":1311.3904483355434},16.778370797528432,198.19337768120218,37.832840529219631,0,{"$f":"(X348+AD348)-(VLOOKUP($A348,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F348)","v":{"$error":"#N/A"}},{"$f":"(Y348+AE348)-(VLOOKUP($A348,Assumptions!$A$43:$R$98,7,FALSE)*I348)","v":{"$error":"#N/A"}},{"$f":"(Z348+AF348)-VLOOKUP($A348,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A348,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H348)","v":{"$error":"#N/A"}},{"$f":"(AA348+AG348)-VLOOKUP($A348,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A348,Assumptions!$A$43:$R$98,7,FALSE)*K348)","v":{"$error":"#N/A"}},{"$f":"(AB348+AH348)-(VLOOKUP($A348,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J348)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B348","v":2050},{"$f":"'Gas Use Per Customer'!C348","v":11},38,{"$f":"'Gas Use Per Customer'!S348","v":541.1289180534053},{"$f":"'Gas Use Per Customer'!U348","v":92.818890247015929},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.845667074104778},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.33867541602157},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.691334148209556},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":378.7902426373837},{"$f":"E349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.2818890247015933},{"$f":"D349*VLOOKUP($C349,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F349*'Daily efficiency'!AR350","v":478.10688915535724},{"$f":"G349*'Daily efficiency'!AS350","v":2991.4107693649607},{"$f":"H349*'Daily efficiency'!AT350","v":956.88928588255703},{"$f":"I349*'Daily efficiency'!AU350","v":8804.8529266917758},{"$f":"J349*'Daily efficiency'!AV350","v":290.08997165200702},{"$f":"K349*'Daily efficiency'!AW350","v":0},0.17891594424265395,{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A349,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A349,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W349*$L349),0)-IFERROR(VLOOKUP($A349,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A349,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F349:$K349),0)","v":114.15618049076669},{"$f":"IFERROR(($T349*$M349),0)-IFERROR(VLOOKUP($A349,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A349,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F349:$K349),0)","v":736.91796886131124},230.45917506165355,2171.9482188789239,69.865862798243569,0,{"$f":"(X349+AD349)-(VLOOKUP($A349,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F349)","v":{"$error":"#N/A"}},{"$f":"(Y349+AE349)-(VLOOKUP($A349,Assumptions!$A$43:$R$98,7,FALSE)*I349)","v":{"$error":"#N/A"}},{"$f":"(Z349+AF349)-VLOOKUP($A349,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A349,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H349)","v":{"$error":"#N/A"}},{"$f":"(AA349+AG349)-VLOOKUP($A349,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A349,Assumptions!$A$43:$R$98,7,FALSE)*K349)","v":{"$error":"#N/A"}},{"$f":"(AB349+AH349)-(VLOOKUP($A349,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J349)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B349","v":2050},{"$f":"'Gas Use Per Customer'!C349","v":12},32,{"$f":"'Gas Use Per Customer'!S349","v":727.61733256617458},{"$f":"'Gas Use Per Customer'!U349","v":119.89599805344201},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.979199610688404},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.52346651323492},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.921998540081518},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":582.09386605293969},{"$f":"E350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9947999026721011},{"$f":"D350*VLOOKUP($C350,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F350*'Daily efficiency'!AR351","v":431.89548874558494},{"$f":"G350*'Daily efficiency'!AS351","v":2773.0257921969664},{"$f":"H350*'Daily efficiency'!AT351","v":1781.5147925709464},{"$f":"I350*'Daily efficiency'!AU351","v":13424.21118446993},{"$f":"J350*'Daily efficiency'!AV351","v":198.31184839323345},{"$f":"K350*'Daily efficiency'!AW351","v":0},0.17891594424265395,{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24667626330187714,0.1555790819501339,{"$f":"VLOOKUP($A350,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.26926303632161819},0.24084204772874712,{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A350,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W350*$L350),0)-IFERROR(VLOOKUP($A350,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A350,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F350:$K350),0)","v":103.03334442189798},{"$f":"IFERROR(($T350*$M350),0)-IFERROR(VLOOKUP($A350,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A350,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F350:$K350),0)","v":683.05439096647865},429.06367070184092,3311.4342527603085,47.761831655899194,0,{"$f":"(X350+AD350)-(VLOOKUP($A350,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F350)","v":{"$error":"#N/A"}},{"$f":"(Y350+AE350)-(VLOOKUP($A350,Assumptions!$A$43:$R$98,7,FALSE)*I350)","v":{"$error":"#N/A"}},{"$f":"(Z350+AF350)-VLOOKUP($A350,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A350,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H350)","v":{"$error":"#N/A"}},{"$f":"(AA350+AG350)-VLOOKUP($A350,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A350,Assumptions!$A$43:$R$98,7,FALSE)*K350)","v":{"$error":"#N/A"}},{"$f":"(AB350+AH350)-(VLOOKUP($A350,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J350)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B350","v":2051},{"$f":"'Gas Use Per Customer'!C350","v":1},30,{"$f":"'Gas Use Per Customer'!S350","v":748.89150736681711},{"$f":"'Gas Use Per Customer'!U350","v":124.96465098808429},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.992930197616857},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.77830147336343},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.723488241063222},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":599.11320589345371},{"$f":"E351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2482325494042144},{"$f":"D351*VLOOKUP($C351,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F351*'Daily efficiency'!AR352","v":482.20374953304463},{"$f":"G351*'Daily efficiency'!AS352","v":3077.3374219167285},{"$f":"H351*'Daily efficiency'!AT352","v":1929.1484995404846},{"$f":"I351*'Daily efficiency'!AU352","v":13533.580796484161},{"$f":"J351*'Daily efficiency'!AV352","v":236.22350154521735},{"$f":"K351*'Daily efficiency'!AW352","v":0},0.18428342256993357,{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A351,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A351,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W351*$L351),0)-IFERROR(VLOOKUP($A351,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A351,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F351:$K351),0)","v":117.88065495346331},{"$f":"IFERROR(($T351*$M351),0)-IFERROR(VLOOKUP($A351,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A351,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F351:$K351),0)","v":776.18598436061052},475.61867032338489,3417.9404649627636,58.239325656284208,0,{"$f":"(X351+AD351)-(VLOOKUP($A351,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F351)","v":{"$error":"#N/A"}},{"$f":"(Y351+AE351)-(VLOOKUP($A351,Assumptions!$A$43:$R$98,7,FALSE)*I351)","v":{"$error":"#N/A"}},{"$f":"(Z351+AF351)-VLOOKUP($A351,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A351,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H351)","v":{"$error":"#N/A"}},{"$f":"(AA351+AG351)-VLOOKUP($A351,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A351,Assumptions!$A$43:$R$98,7,FALSE)*K351)","v":{"$error":"#N/A"}},{"$f":"(AB351+AH351)-(VLOOKUP($A351,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J351)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B351","v":2051},{"$f":"'Gas Use Per Customer'!C351","v":2},32,{"$f":"'Gas Use Per Customer'!S351","v":702.30196111061571},{"$f":"'Gas Use Per Customer'!U351","v":115.8626616564575},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.172532331291503},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.46039222212315},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.896996242343135},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":561.84156888849259},{"$f":"E352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7931330828228758},{"$f":"D352*VLOOKUP($C352,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F352*'Daily efficiency'!AR353","v":390.49371273677298},{"$f":"G352*'Daily efficiency'!AS353","v":2547.5698328717094},{"$f":"H352*'Daily efficiency'!AT353","v":1463.4876919070205},{"$f":"I352*'Daily efficiency'!AU353","v":13110.773667716156},{"$f":"J352*'Daily efficiency'!AV353","v":175.80089930266411},{"$f":"K352*'Daily efficiency'!AW353","v":0},0.18428342256993357,{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A352,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W352*$L352),0)-IFERROR(VLOOKUP($A352,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A352,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F352:$K352),0)","v":95.268797799054568},{"$f":"IFERROR(($T352*$M352),0)-IFERROR(VLOOKUP($A352,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A352,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F352:$K352),0)","v":642.39046351091554},360.81311014950677,3311.1594425546873,43.342536869455586,0,{"$f":"(X352+AD352)-(VLOOKUP($A352,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F352)","v":{"$error":"#N/A"}},{"$f":"(Y352+AE352)-(VLOOKUP($A352,Assumptions!$A$43:$R$98,7,FALSE)*I352)","v":{"$error":"#N/A"}},{"$f":"(Z352+AF352)-VLOOKUP($A352,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A352,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H352)","v":{"$error":"#N/A"}},{"$f":"(AA352+AG352)-VLOOKUP($A352,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A352,Assumptions!$A$43:$R$98,7,FALSE)*K352)","v":{"$error":"#N/A"}},{"$f":"(AB352+AH352)-(VLOOKUP($A352,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J352)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B352","v":2051},{"$f":"'Gas Use Per Customer'!C352","v":3},40,{"$f":"'Gas Use Per Customer'!S352","v":525.66350593602044},{"$f":"'Gas Use Per Customer'!U352","v":83.381185593795763},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.014355678138728},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.69905178080612},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.028711356277455},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":367.9644541552143},{"$f":"E353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.338118559379577},{"$f":"D353*VLOOKUP($C353,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F353*'Daily efficiency'!AR354","v":409.00045863834447},{"$f":"G353*'Daily efficiency'!AS354","v":2808.5891908334543},{"$f":"H353*'Daily efficiency'!AT354","v":837.48846670402042},{"$f":"I353*'Daily efficiency'!AU354","v":8625.0868053982267},{"$f":"J353*'Daily efficiency'!AV354","v":244.30687378982145},{"$f":"K353*'Daily efficiency'!AW354","v":0},0.18428342256993357,{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A353,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A353,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W353*$L353),0)-IFERROR(VLOOKUP($A353,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A353,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F353:$K353),0)","v":99.824182636993939},{"$f":"IFERROR(($T353*$M353),0)-IFERROR(VLOOKUP($A353,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A353,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F353:$K353),0)","v":708.3042406725292},206.47718464380321,2178.2877458156177,60.232227063108681,0,{"$f":"(X353+AD353)-(VLOOKUP($A353,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F353)","v":{"$error":"#N/A"}},{"$f":"(Y353+AE353)-(VLOOKUP($A353,Assumptions!$A$43:$R$98,7,FALSE)*I353)","v":{"$error":"#N/A"}},{"$f":"(Z353+AF353)-VLOOKUP($A353,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A353,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H353)","v":{"$error":"#N/A"}},{"$f":"(AA353+AG353)-VLOOKUP($A353,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A353,Assumptions!$A$43:$R$98,7,FALSE)*K353)","v":{"$error":"#N/A"}},{"$f":"(AB353+AH353)-(VLOOKUP($A353,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J353)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B353","v":2051},{"$f":"'Gas Use Per Customer'!C353","v":4},49,{"$f":"'Gas Use Per Customer'!S353","v":306.87739496563927},{"$f":"'Gas Use Per Customer'!U353","v":50.44080301516852},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.35264241213482},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":276.18965546907538},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0440803015168525},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.687739496563928},{"$f":"E354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0440803015168525},{"$f":"D354*VLOOKUP($C354,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F354*'Daily efficiency'!AR355","v":601.47372476622832},{"$f":"G354*'Daily efficiency'!AS355","v":4813.6999344104715},{"$f":"H354*'Daily efficiency'!AT355","v":71.676557227041187},{"$f":"I354*'Daily efficiency'!AU355","v":719.32061379945878},{"$f":"J354*'Daily efficiency'!AV355","v":147.79155283444371},{"$f":"K354*'Daily efficiency'!AW355","v":0},0.18428342256993357,{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},{"$f":"(R354*0.25)+(S354*0.75)","v":0.25255255917566899},0.16024645440863791,{"$f":"VLOOKUP($A354,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},{"$f":"(U354*0.25)+(V354*0.75)","v":0.24654331713534511},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A354,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W354*$L354),0)-IFERROR(VLOOKUP($A354,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A354,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F354:$K354),0)","v":147.25697765985035},{"$f":"IFERROR(($T354*$M354),0)-IFERROR(VLOOKUP($A354,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A354,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F354:$K354),0)","v":1214.6798879253474},{"$f":"IFERROR((W354*N354),0)","v":17.671376179596127},181.66626188286637,{"$f":"IFERROR((W354*P354),0)","v":36.437019680387365},{"$f":"IFERROR((T354*Q354),0)","v":0},{"$f":"(X354+AD354)-(VLOOKUP($A354,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F354)","v":{"$error":"#N/A"}},{"$f":"(Y354+AE354)-(VLOOKUP($A354,Assumptions!$A$43:$R$98,7,FALSE)*I354)","v":{"$error":"#N/A"}},{"$f":"(Z354+AF354)-VLOOKUP($A354,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A354,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H354)","v":{"$error":"#N/A"}},{"$f":"(AA354+AG354)-VLOOKUP($A354,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A354,Assumptions!$A$43:$R$98,7,FALSE)*K354)","v":{"$error":"#N/A"}},{"$f":"(AB354+AH354)-(VLOOKUP($A354,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J354)","v":{"$error":"#N/A"}},{"$f":"AC354+AI354","v":{"$error":"#N/A"}},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B354","v":2051},{"$f":"'Gas Use Per Customer'!C354","v":5},56,{"$f":"'Gas Use Per Customer'!S354","v":182.84827032392883},{"$f":"'Gas Use Per Customer'!U354","v":26.989485769277252},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.591588615421802},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.56344329153595},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.6989485769277253},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.284827032392883},{"$f":"E355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.6989485769277253},{"$f":"D355*VLOOKUP($C355,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F355*'Daily efficiency'!AR356","v":305.53675797598925},{"$f":"G355*'Daily efficiency'!AS356","v":2818.1582738998277},{"$f":"H355*'Daily efficiency'!AT356","v":25.06482449515164},{"$f":"I355*'Daily efficiency'!AU356","v":304.16514851820517},{"$f":"J355*'Daily efficiency'!AV356","v":67.599955566307457},{"$f":"K355*'Daily efficiency'!AW356","v":0},0.18428342256993357,{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A355,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A355,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W355*$L355),0)-IFERROR(VLOOKUP($A355,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A355,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F355:$K355),0)","v":74.2613423505273},{"$f":"IFERROR(($T355*$M355),0)-IFERROR(VLOOKUP($A355,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A355,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F355:$K355),0)","v":710.66638076783522},6.1795649744499368,76.817686670320157,16.666317283519376,0,{"$f":"(X355+AD355)-(VLOOKUP($A355,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F355)","v":{"$error":"#N/A"}},{"$f":"(Y355+AE355)-(VLOOKUP($A355,Assumptions!$A$43:$R$98,7,FALSE)*I355)","v":{"$error":"#N/A"}},{"$f":"(Z355+AF355)-VLOOKUP($A355,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A355,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H355)","v":{"$error":"#N/A"}},{"$f":"(AA355+AG355)-VLOOKUP($A355,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A355,Assumptions!$A$43:$R$98,7,FALSE)*K355)","v":{"$error":"#N/A"}},{"$f":"(AB355+AH355)-(VLOOKUP($A355,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J355)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B355","v":2051},{"$f":"'Gas Use Per Customer'!C355","v":6},{"$f":"C344","v":63},{"$f":"'Gas Use Per Customer'!S355","v":128.6233235547318},{"$f":"'Gas Use Per Customer'!U355","v":17.025860556123451},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.620688444898761},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.76099119925863},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7025860556123451},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.86233235547318},{"$f":"E356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7025860556123451},{"$f":"D356*VLOOKUP($C356,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F356*'Daily efficiency'!AR357","v":187.56400344533284},{"$f":"G356*'Daily efficiency'!AS357","v":1930.9777877632503},{"$f":"H356*'Daily efficiency'!AT357","v":5.5745369978296768},{"$f":"I356*'Daily efficiency'!AU357","v":80.398152109944348},{"$f":"J356*'Daily efficiency'!AV357","v":31.59432190531307},{"$f":"K356*'Daily efficiency'!AW357","v":0},0.18428342256993357,{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A356,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A356,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W356*$L356),0)-IFERROR(VLOOKUP($A356,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A356,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F356:$K356),0)","v":45.139266723360649},{"$f":"IFERROR(($T356*$M356),0)-IFERROR(VLOOKUP($A356,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A356,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F356:$K356),0)","v":486.5699971497437},1.3743648429386366,20.304759068361157,7.7893689251777811,0,{"$f":"(X356+AD356)-(VLOOKUP($A356,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F356)","v":{"$error":"#N/A"}},{"$f":"(Y356+AE356)-(VLOOKUP($A356,Assumptions!$A$43:$R$98,7,FALSE)*I356)","v":{"$error":"#N/A"}},{"$f":"(Z356+AF356)-VLOOKUP($A356,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A356,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H356)","v":{"$error":"#N/A"}},{"$f":"(AA356+AG356)-VLOOKUP($A356,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A356,Assumptions!$A$43:$R$98,7,FALSE)*K356)","v":{"$error":"#N/A"}},{"$f":"(AB356+AH356)-(VLOOKUP($A356,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J356)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B356","v":2051},{"$f":"'Gas Use Per Customer'!C356","v":7},65,{"$f":"'Gas Use Per Customer'!S356","v":115.57632076470502},{"$f":"'Gas Use Per Customer'!U356","v":14.680497360149381},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.946472492141911},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.57632076470502},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73402486800746913},{"$f":"D357*VLOOKUP($C357,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F357*'Daily efficiency'!AR358","v":192.32255809885967},{"$f":"G357*'Daily efficiency'!AS358","v":1918.1131659352395},{"$f":"H357*'Daily efficiency'!AT358","v":0},{"$f":"I357*'Daily efficiency'!AU358","v":0},{"$f":"J357*'Daily efficiency'!AV358","v":10.753464316309417},{"$f":"K357*'Daily efficiency'!AW358","v":0},0.18428342256993357,{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A357,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A357,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W357*$L357),0)-IFERROR(VLOOKUP($A357,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A357,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F357:$K357),0)","v":46.298286350147812},{"$f":"IFERROR(($T357*$M357),0)-IFERROR(VLOOKUP($A357,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A357,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F357:$K357),0)","v":483.3068337619892},0,0,2.6511947632394897,0,{"$f":"(X357+AD357)-(VLOOKUP($A357,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F357)","v":{"$error":"#N/A"}},{"$f":"(Y357+AE357)-(VLOOKUP($A357,Assumptions!$A$43:$R$98,7,FALSE)*I357)","v":{"$error":"#N/A"}},{"$f":"(Z357+AF357)-VLOOKUP($A357,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A357,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H357)","v":{"$error":"#N/A"}},{"$f":"(AA357+AG357)-VLOOKUP($A357,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A357,Assumptions!$A$43:$R$98,7,FALSE)*K357)","v":{"$error":"#N/A"}},{"$f":"(AB357+AH357)-(VLOOKUP($A357,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J357)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B357","v":2051},{"$f":"'Gas Use Per Customer'!C357","v":8},65,{"$f":"'Gas Use Per Customer'!S357","v":115.81306875194342},{"$f":"'Gas Use Per Customer'!U357","v":14.665510655506345},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.932235122731027},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.81306875194342},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73327553277531732},{"$f":"D358*VLOOKUP($C358,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F358*'Daily efficiency'!AR359","v":190.82407466472651},{"$f":"G358*'Daily efficiency'!AS359","v":1912.6001881343664},{"$f":"H358*'Daily efficiency'!AT359","v":0},{"$f":"I358*'Daily efficiency'!AU359","v":0},{"$f":"J358*'Daily efficiency'!AV359","v":10.742486555158392},{"$f":"K358*'Daily efficiency'!AW359","v":0},0.18428342256993357,{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A358,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A358,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W358*$L358),0)-IFERROR(VLOOKUP($A358,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A358,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F358:$K358),0)","v":45.929073163925501},{"$f":"IFERROR(($T358*$M358),0)-IFERROR(VLOOKUP($A358,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A358,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F358:$K358),0)","v":481.91474500000129},0,0,2.6484882695905965,0,{"$f":"(X358+AD358)-(VLOOKUP($A358,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F358)","v":{"$error":"#N/A"}},{"$f":"(Y358+AE358)-(VLOOKUP($A358,Assumptions!$A$43:$R$98,7,FALSE)*I358)","v":{"$error":"#N/A"}},{"$f":"(Z358+AF358)-VLOOKUP($A358,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A358,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H358)","v":{"$error":"#N/A"}},{"$f":"(AA358+AG358)-VLOOKUP($A358,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A358,Assumptions!$A$43:$R$98,7,FALSE)*K358)","v":{"$error":"#N/A"}},{"$f":"(AB358+AH358)-(VLOOKUP($A358,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J358)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B358","v":2051},{"$f":"'Gas Use Per Customer'!C358","v":9},62,{"$f":"'Gas Use Per Customer'!S358","v":148.57509183976518},{"$f":"'Gas Use Per Customer'!U358","v":19.023341604066431},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.218673283253146},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.71758265578868},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9023341604066433},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.857509183976518},{"$f":"E359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9023341604066433},{"$f":"D359*VLOOKUP($C359,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F359*'Daily efficiency'!AR360","v":212.36803329370895},{"$f":"G359*'Daily efficiency'!AS360","v":2250.2594886187894},{"$f":"H359*'Daily efficiency'!AT360","v":5.4499759991027652},{"$f":"I359*'Daily efficiency'!AU360","v":81.260670230228897},{"$f":"J359*'Daily efficiency'!AV360","v":34.372007721614033},{"$f":"K359*'Daily efficiency'!AW360","v":0},0.18428342256993357,{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A359,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A359,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W359*$L359),0)-IFERROR(VLOOKUP($A359,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A359,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F359:$K359),0)","v":51.270238924658045},{"$f":"IFERROR(($T359*$M359),0)-IFERROR(VLOOKUP($A359,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A359,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F359:$K359),0)","v":567.22111220292516},1.3436551611268124,20.522590226974408,8.4741888002884185,0,{"$f":"(X359+AD359)-(VLOOKUP($A359,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F359)","v":{"$error":"#N/A"}},{"$f":"(Y359+AE359)-(VLOOKUP($A359,Assumptions!$A$43:$R$98,7,FALSE)*I359)","v":{"$error":"#N/A"}},{"$f":"(Z359+AF359)-VLOOKUP($A359,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A359,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H359)","v":{"$error":"#N/A"}},{"$f":"(AA359+AG359)-VLOOKUP($A359,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A359,Assumptions!$A$43:$R$98,7,FALSE)*K359)","v":{"$error":"#N/A"}},{"$f":"(AB359+AH359)-(VLOOKUP($A359,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J359)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B359","v":2051},{"$f":"'Gas Use Per Customer'!C359","v":10},50,{"$f":"'Gas Use Per Customer'!S359","v":342.93828373992187},{"$f":"'Gas Use Per Customer'!U359","v":53.639017913376179},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.911214330700943},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":308.64445536592967},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3639017913376179},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.293828373992191},{"$f":"E360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3639017913376179},{"$f":"D360*VLOOKUP($C360,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F360*'Daily efficiency'!AR361","v":606.66854554110512},{"$f":"G360*'Daily efficiency'!AS361","v":5322.9236125322923},{"$f":"H360*'Daily efficiency'!AT361","v":69.699437980013158},{"$f":"I360*'Daily efficiency'!AU361","v":803.84733708637737},{"$f":"J360*'Daily efficiency'!AV361","v":157.16232248619212},{"$f":"K360*'Daily efficiency'!AW361","v":0},0.18428342256993357,{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A360,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W360*$L360),0)-IFERROR(VLOOKUP($A360,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A360,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F360:$K360),0)","v":148.54256480028593},{"$f":"IFERROR(($T360*$M360),0)-IFERROR(VLOOKUP($A360,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A360,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F360:$K360),0)","v":1343.2904698225341},17.1839306420617,203.01370216771124,38.747320314440643,0,{"$f":"(X360+AD360)-(VLOOKUP($A360,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F360)","v":{"$error":"#N/A"}},{"$f":"(Y360+AE360)-(VLOOKUP($A360,Assumptions!$A$43:$R$98,7,FALSE)*I360)","v":{"$error":"#N/A"}},{"$f":"(Z360+AF360)-VLOOKUP($A360,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A360,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H360)","v":{"$error":"#N/A"}},{"$f":"(AA360+AG360)-VLOOKUP($A360,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A360,Assumptions!$A$43:$R$98,7,FALSE)*K360)","v":{"$error":"#N/A"}},{"$f":"(AB360+AH360)-(VLOOKUP($A360,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J360)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B360","v":2051},{"$f":"'Gas Use Per Customer'!C360","v":11},38,{"$f":"'Gas Use Per Customer'!S360","v":541.39288337928485},{"$f":"'Gas Use Per Customer'!U360","v":92.864167754453533},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.85925032633606},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.41786501378544},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.71850065267212},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":378.97501836549935},{"$f":"E361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.2864167754453533},{"$f":"D361*VLOOKUP($C361,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F361*'Daily efficiency'!AR362","v":478.34011202811615},{"$f":"G361*'Daily efficiency'!AS362","v":2992.869994130504},{"$f":"H361*'Daily efficiency'!AT362","v":957.35606114396353},{"$f":"I361*'Daily efficiency'!AU362","v":8809.1479768999143},{"$f":"J361*'Daily efficiency'!AV362","v":290.23147895525199},{"$f":"K361*'Daily efficiency'!AW362","v":0},0.18428342256993357,{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A361,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A361,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W361*$L361),0)-IFERROR(VLOOKUP($A361,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A361,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F361:$K361),0)","v":116.92055072441845},{"$f":"IFERROR(($T361*$M361),0)-IFERROR(VLOOKUP($A361,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A361,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F361:$K361),0)","v":754.84596908384242},236.02973899406103,2224.7728657232406,71.554631558724935,0,{"$f":"(X361+AD361)-(VLOOKUP($A361,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F361)","v":{"$error":"#N/A"}},{"$f":"(Y361+AE361)-(VLOOKUP($A361,Assumptions!$A$43:$R$98,7,FALSE)*I361)","v":{"$error":"#N/A"}},{"$f":"(Z361+AF361)-VLOOKUP($A361,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A361,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H361)","v":{"$error":"#N/A"}},{"$f":"(AA361+AG361)-VLOOKUP($A361,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A361,Assumptions!$A$43:$R$98,7,FALSE)*K361)","v":{"$error":"#N/A"}},{"$f":"(AB361+AH361)-(VLOOKUP($A361,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J361)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B361","v":2051},{"$f":"'Gas Use Per Customer'!C361","v":12},32,{"$f":"'Gas Use Per Customer'!S361","v":727.97226785035309},{"$f":"'Gas Use Per Customer'!U361","v":119.954483906151},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.990896781230202},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.59445357007061},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":89.965862929613252},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":582.37781428028245},{"$f":"E362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.9977241953075504},{"$f":"D362*VLOOKUP($C362,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F362*'Daily efficiency'!AR363","v":432.10616947180227},{"$f":"G362*'Daily efficiency'!AS363","v":2774.3784877053545},{"$f":"H362*'Daily efficiency'!AT363","v":1782.3838241770782},{"$f":"I362*'Daily efficiency'!AU363","v":13430.759580169668},{"$f":"J362*'Daily efficiency'!AV363","v":198.40858588025452},{"$f":"K362*'Daily efficiency'!AW363","v":0},0.18428342256993357,{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.25255255917566899,0.16024645440863791,{"$f":"VLOOKUP($A362,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.2753089380442475},0.24654331713534511,{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A362,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W362*$L362),0)-IFERROR(VLOOKUP($A362,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A362,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F362:$K362),0)","v":105.52882019773391},{"$f":"IFERROR(($T362*$M362),0)-IFERROR(VLOOKUP($A362,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A362,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F362:$K362),0)","v":699.67231901341779},439.43482042099856,3391.9727036449831,48.916310911050942,0,{"$f":"(X362+AD362)-(VLOOKUP($A362,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F362)","v":{"$error":"#N/A"}},{"$f":"(Y362+AE362)-(VLOOKUP($A362,Assumptions!$A$43:$R$98,7,FALSE)*I362)","v":{"$error":"#N/A"}},{"$f":"(Z362+AF362)-VLOOKUP($A362,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A362,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H362)","v":{"$error":"#N/A"}},{"$f":"(AA362+AG362)-VLOOKUP($A362,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A362,Assumptions!$A$43:$R$98,7,FALSE)*K362)","v":{"$error":"#N/A"}},{"$f":"(AB362+AH362)-(VLOOKUP($A362,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J362)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B362","v":2052},{"$f":"'Gas Use Per Customer'!C362","v":1},30,{"$f":"'Gas Use Per Customer'!S362","v":749.25664218269594},{"$f":"'Gas Use Per Customer'!U362","v":125.02557963312965},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.005115926625933},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.85132843653921},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.769184724847236},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":599.40531374615682},{"$f":"E363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2512789816564833},{"$f":"D363*VLOOKUP($C363,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F363*'Daily efficiency'!AR364","v":482.43885618810702},{"$f":"G363*'Daily efficiency'!AS364","v":3078.8378302160559},{"$f":"H363*'Daily efficiency'!AT364","v":1930.0890887650285},{"$f":"I363*'Daily efficiency'!AU364","v":13540.179324420045},{"$f":"J363*'Daily efficiency'!AV364","v":236.33867633875474},{"$f":"K363*'Daily efficiency'!AW364","v":0},0.18981192524703158,{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A363,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W363*$L363),0)-IFERROR(VLOOKUP($A363,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A363,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F363:$K363),0)","v":120.6873656093281},{"$f":"IFERROR(($T363*$M363),0)-IFERROR(VLOOKUP($A363,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A363,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F363:$K363),0)","v":794.76236519531756},486.92208751956548,3499.7181146172902,59.62342480165546,0,{"$f":"(X363+AD363)-(VLOOKUP($A363,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F363)","v":{"$error":"#N/A"}},{"$f":"(Y363+AE363)-(VLOOKUP($A363,Assumptions!$A$43:$R$98,7,FALSE)*I363)","v":{"$error":"#N/A"}},{"$f":"(Z363+AF363)-VLOOKUP($A363,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A363,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H363)","v":{"$error":"#N/A"}},{"$f":"(AA363+AG363)-VLOOKUP($A363,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A363,Assumptions!$A$43:$R$98,7,FALSE)*K363)","v":{"$error":"#N/A"}},{"$f":"(AB363+AH363)-(VLOOKUP($A363,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J363)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B363","v":2052},{"$f":"'Gas Use Per Customer'!C363","v":2},32,{"$f":"'Gas Use Per Customer'!S363","v":702.64438039930928},{"$f":"'Gas Use Per Customer'!U363","v":115.91915247150212},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.183830494300423},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.52887607986187},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.939364353626587},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":562.1155043194475},{"$f":"E364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7959576235751058},{"$f":"D364*VLOOKUP($C364,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F364*'Daily efficiency'!AR365","v":390.41466728709577},{"$f":"G364*'Daily efficiency'!AS365","v":2547.2250399674135},{"$f":"H364*'Daily efficiency'!AT365","v":1463.9051063798577},{"$f":"I364*'Daily efficiency'!AU365","v":13119.194372018339},{"$f":"J364*'Daily efficiency'!AV365","v":175.67747417663847},{"$f":"K364*'Daily efficiency'!AW365","v":0},0.18981192524703158,{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A364,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A364,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W364*$L364),0)-IFERROR(VLOOKUP($A364,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A364,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F364:$K364),0)","v":97.470155695960031},{"$f":"IFERROR(($T364*$M364),0)-IFERROR(VLOOKUP($A364,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A364,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F364:$K364),0)","v":657.35549473229662},369.31338272324172,3390.9065081680046,44.31984147995319,0,{"$f":"(X364+AD364)-(VLOOKUP($A364,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F364)","v":{"$error":"#N/A"}},{"$f":"(Y364+AE364)-(VLOOKUP($A364,Assumptions!$A$43:$R$98,7,FALSE)*I364)","v":{"$error":"#N/A"}},{"$f":"(Z364+AF364)-VLOOKUP($A364,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A364,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H364)","v":{"$error":"#N/A"}},{"$f":"(AA364+AG364)-VLOOKUP($A364,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A364,Assumptions!$A$43:$R$98,7,FALSE)*K364)","v":{"$error":"#N/A"}},{"$f":"(AB364+AH364)-(VLOOKUP($A364,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J364)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B364","v":2052},{"$f":"'Gas Use Per Customer'!C364","v":3},40,{"$f":"'Gas Use Per Customer'!S364","v":525.91980213589159},{"$f":"'Gas Use Per Customer'!U364","v":83.421839511686443},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.026551853505932},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.77594064076746},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.053103707011864},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":368.1438614951241},{"$f":"E365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3421839511686446},{"$f":"D365*VLOOKUP($C365,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F365*'Daily efficiency'!AR366","v":407.14874659463806},{"$f":"G365*'Daily efficiency'!AS366","v":2809.9585663531184},{"$f":"H365*'Daily efficiency'!AT366","v":837.82921525417964},{"$f":"I365*'Daily efficiency'!AU366","v":8629.2921134457138},{"$f":"J365*'Daily efficiency'!AV366","v":244.42598976924114},{"$f":"K365*'Daily efficiency'!AW366","v":0},0.18981192524703158,{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A365,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A365,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W365*$L365),0)-IFERROR(VLOOKUP($A365,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A365,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F365:$K365),0)","v":101.68436000820385},{"$f":"IFERROR(($T365*$M365),0)-IFERROR(VLOOKUP($A365,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A365,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F365:$K365),0)","v":725.25653337787321},211.36721245208273,2230.4054623031088,61.663688932943373,0,{"$f":"(X365+AD365)-(VLOOKUP($A365,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F365)","v":{"$error":"#N/A"}},{"$f":"(Y365+AE365)-(VLOOKUP($A365,Assumptions!$A$43:$R$98,7,FALSE)*I365)","v":{"$error":"#N/A"}},{"$f":"(Z365+AF365)-VLOOKUP($A365,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A365,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H365)","v":{"$error":"#N/A"}},{"$f":"(AA365+AG365)-VLOOKUP($A365,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A365,Assumptions!$A$43:$R$98,7,FALSE)*K365)","v":{"$error":"#N/A"}},{"$f":"(AB365+AH365)-(VLOOKUP($A365,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J365)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B365","v":2052},{"$f":"'Gas Use Per Customer'!C365","v":4},49,{"$f":"'Gas Use Per Customer'!S365","v":307.02701826888915},{"$f":"'Gas Use Per Customer'!U365","v":50.465396288213455},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.37231703057077},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":276.32431644200022},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0465396288213462},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.702701826888916},{"$f":"E366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0465396288213462},{"$f":"D366*VLOOKUP($C366,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F366*'Daily efficiency'!AR367","v":605.18611411837128},{"$f":"G366*'Daily efficiency'!AS367","v":4816.046935841191},{"$f":"H366*'Daily efficiency'!AT367","v":71.718545478258577},{"$f":"I366*'Daily efficiency'!AU367","v":719.67133082227645},{"$f":"J366*'Daily efficiency'!AV367","v":147.86361112446536},{"$f":"K366*'Daily efficiency'!AW367","v":0},0.18981192524703158,{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A366,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A366,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W366*$L366),0)-IFERROR(VLOOKUP($A366,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A366,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F366:$K366),0)","v":151.62457803453725},{"$f":"IFERROR(($T366*$M366),0)-IFERROR(VLOOKUP($A366,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A366,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F366:$K366),0)","v":1243.747842880852},18.093125380282345,186.01280918835485,37.302971461785745,0,{"$f":"(X366+AD366)-(VLOOKUP($A366,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F366)","v":{"$error":"#N/A"}},{"$f":"(Y366+AE366)-(VLOOKUP($A366,Assumptions!$A$43:$R$98,7,FALSE)*I366)","v":{"$error":"#N/A"}},{"$f":"(Z366+AF366)-VLOOKUP($A366,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A366,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H366)","v":{"$error":"#N/A"}},{"$f":"(AA366+AG366)-VLOOKUP($A366,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A366,Assumptions!$A$43:$R$98,7,FALSE)*K366)","v":{"$error":"#N/A"}},{"$f":"(AB366+AH366)-(VLOOKUP($A366,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J366)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B366","v":2052},{"$f":"'Gas Use Per Customer'!C366","v":5},56,{"$f":"'Gas Use Per Customer'!S366","v":182.93742111394533},{"$f":"'Gas Use Per Customer'!U366","v":27.002644952977526},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.602115962382022},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.64367900255081},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7002644952977528},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.293742111394533},{"$f":"E367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7002644952977528},{"$f":"D367*VLOOKUP($C367,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F367*'Daily efficiency'!AR368","v":303.72205476439939},{"$f":"G367*'Daily efficiency'!AS368","v":2812.6530853351346},{"$f":"H367*'Daily efficiency'!AT368","v":23.618653577686086},{"$f":"I367*'Daily efficiency'!AU368","v":290.48101990041431},{"$f":"J367*'Daily efficiency'!AV368","v":66.356822339284733},{"$f":"K367*'Daily efficiency'!AW368","v":0},0.18981192524703158,{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A367,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A367,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W367*$L367),0)-IFERROR(VLOOKUP($A367,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A367,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F367:$K367),0)","v":75.536372379657266},{"$f":"IFERROR(($T367*$M367),0)-IFERROR(VLOOKUP($A367,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A367,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F367:$K367),0)","v":725.89743927536631},5.9585042842799272,75.080371015804758,16.7404720552477,0,{"$f":"(X367+AD367)-(VLOOKUP($A367,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F367)","v":{"$error":"#N/A"}},{"$f":"(Y367+AE367)-(VLOOKUP($A367,Assumptions!$A$43:$R$98,7,FALSE)*I367)","v":{"$error":"#N/A"}},{"$f":"(Z367+AF367)-VLOOKUP($A367,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A367,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H367)","v":{"$error":"#N/A"}},{"$f":"(AA367+AG367)-VLOOKUP($A367,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A367,Assumptions!$A$43:$R$98,7,FALSE)*K367)","v":{"$error":"#N/A"}},{"$f":"(AB367+AH367)-(VLOOKUP($A367,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J367)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B367","v":2052},{"$f":"'Gas Use Per Customer'!C367","v":6},63,{"$f":"'Gas Use Per Customer'!S367","v":128.68603604793253},{"$f":"'Gas Use Per Customer'!U367","v":17.034161804566224},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.627329443652981},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.81743244313928},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7034161804566226},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.868603604793254},{"$f":"E368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7034161804566226},{"$f":"D368*VLOOKUP($C368,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F368*'Daily efficiency'!AR369","v":188.97156051083806},{"$f":"G368*'Daily efficiency'!AS369","v":1941.6764369131283},{"$f":"H368*'Daily efficiency'!AT369","v":5.577254958335689},{"$f":"I368*'Daily efficiency'!AU369","v":80.437351599027693},{"$f":"J368*'Daily efficiency'!AV369","v":31.609726255340043},{"$f":"K368*'Daily efficiency'!AW369","v":0},0.18981192524703158,{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A368,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A368,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W368*$L368),0)-IFERROR(VLOOKUP($A368,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A368,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F368:$K368),0)","v":46.549819040148606},{"$f":"IFERROR(($T368*$M368),0)-IFERROR(VLOOKUP($A368,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A368,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F368:$K368),0)","v":500.7395336504087},1.4070276044507872,20.790570770008237,7.9744888377253389,0,{"$f":"(X368+AD368)-(VLOOKUP($A368,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F368)","v":{"$error":"#N/A"}},{"$f":"(Y368+AE368)-(VLOOKUP($A368,Assumptions!$A$43:$R$98,7,FALSE)*I368)","v":{"$error":"#N/A"}},{"$f":"(Z368+AF368)-VLOOKUP($A368,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A368,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H368)","v":{"$error":"#N/A"}},{"$f":"(AA368+AG368)-VLOOKUP($A368,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A368,Assumptions!$A$43:$R$98,7,FALSE)*K368)","v":{"$error":"#N/A"}},{"$f":"(AB368+AH368)-(VLOOKUP($A368,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J368)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B368","v":2052},{"$f":"'Gas Use Per Customer'!C368","v":7},65,{"$f":"'Gas Use Per Customer'!S368","v":115.63267196936847},{"$f":"'Gas Use Per Customer'!U368","v":14.687655086799866},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.953272332459873},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.63267196936847},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73438275433999334},{"$f":"D369*VLOOKUP($C369,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F369*'Daily efficiency'!AR370","v":191.11221264435946},{"$f":"G369*'Daily efficiency'!AS370","v":1909.6210172686785},{"$f":"H369*'Daily efficiency'!AT370","v":0},{"$f":"I369*'Daily efficiency'!AU370","v":0},{"$f":"J369*'Daily efficiency'!AV370","v":10.758707351080895},{"$f":"K369*'Daily efficiency'!AW370","v":0},0.18981192524703158,{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A369,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A369,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W369*$L369),0)-IFERROR(VLOOKUP($A369,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A369,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F369:$K369),0)","v":47.075435121751838},{"$f":"IFERROR(($T369*$M369),0)-IFERROR(VLOOKUP($A369,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A369,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F369:$K369),0)","v":492.43977106288384},0,0,2.7142022992070105,0,{"$f":"(X369+AD369)-(VLOOKUP($A369,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F369)","v":{"$error":"#N/A"}},{"$f":"(Y369+AE369)-(VLOOKUP($A369,Assumptions!$A$43:$R$98,7,FALSE)*I369)","v":{"$error":"#N/A"}},{"$f":"(Z369+AF369)-VLOOKUP($A369,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A369,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H369)","v":{"$error":"#N/A"}},{"$f":"(AA369+AG369)-VLOOKUP($A369,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A369,Assumptions!$A$43:$R$98,7,FALSE)*K369)","v":{"$error":"#N/A"}},{"$f":"(AB369+AH369)-(VLOOKUP($A369,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J369)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B369","v":2052},{"$f":"'Gas Use Per Customer'!C369","v":8},65,{"$f":"'Gas Use Per Customer'!S369","v":115.86953538712231},{"$f":"'Gas Use Per Customer'!U369","v":14.672661075133606},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.939028021376926},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.86953538712231},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73363305375668031},{"$f":"D370*VLOOKUP($C370,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F370*'Daily efficiency'!AR371","v":190.9171141940609},{"$f":"G370*'Daily efficiency'!AS371","v":1913.5327089476934},{"$f":"H370*'Daily efficiency'!AT371","v":0},{"$f":"I370*'Daily efficiency'!AU371","v":0},{"$f":"J370*'Daily efficiency'!AV371","v":10.74772423753536},{"$f":"K370*'Daily efficiency'!AW371","v":0},0.18981192524703158,{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A370,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A370,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W370*$L370),0)-IFERROR(VLOOKUP($A370,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A370,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F370:$K370),0)","v":47.026447780449445},{"$f":"IFERROR(($T370*$M370),0)-IFERROR(VLOOKUP($A370,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A370,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F370:$K370),0)","v":493.45105455030711},0,0,2.7114314838046614,0,{"$f":"(X370+AD370)-(VLOOKUP($A370,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F370)","v":{"$error":"#N/A"}},{"$f":"(Y370+AE370)-(VLOOKUP($A370,Assumptions!$A$43:$R$98,7,FALSE)*I370)","v":{"$error":"#N/A"}},{"$f":"(Z370+AF370)-VLOOKUP($A370,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A370,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H370)","v":{"$error":"#N/A"}},{"$f":"(AA370+AG370)-VLOOKUP($A370,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A370,Assumptions!$A$43:$R$98,7,FALSE)*K370)","v":{"$error":"#N/A"}},{"$f":"(AB370+AH370)-(VLOOKUP($A370,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J370)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B370","v":2052},{"$f":"'Gas Use Per Customer'!C370","v":9},62,{"$f":"'Gas Use Per Customer'!S370","v":148.6475321575808},{"$f":"'Gas Use Per Customer'!U370","v":19.032616758432134},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.226093406745708},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.78277894182273},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9032616758432135},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.86475321575808},{"$f":"E371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9032616758432135},{"$f":"D371*VLOOKUP($C371,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F371*'Daily efficiency'!AR372","v":212.61229591993663},{"$f":"G371*'Daily efficiency'!AS372","v":2254.1357124041929},{"$f":"H371*'Daily efficiency'!AT372","v":6.2315808317385919},{"$f":"I371*'Daily efficiency'!AU372","v":92.914617433965162},{"$f":"J371*'Daily efficiency'!AV372","v":35.318192498063894},{"$f":"K371*'Daily efficiency'!AW372","v":0},0.18981192524703158,{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A371,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A371,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W371*$L371),0)-IFERROR(VLOOKUP($A371,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A371,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F371:$K371),0)","v":52.529882842002188},{"$f":"IFERROR(($T371*$M371),0)-IFERROR(VLOOKUP($A371,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A371,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F371:$K371),0)","v":581.51659357522669},1.5721006687202013,24.01555857978353,8.9100591877750048,0,{"$f":"(X371+AD371)-(VLOOKUP($A371,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F371)","v":{"$error":"#N/A"}},{"$f":"(Y371+AE371)-(VLOOKUP($A371,Assumptions!$A$43:$R$98,7,FALSE)*I371)","v":{"$error":"#N/A"}},{"$f":"(Z371+AF371)-VLOOKUP($A371,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A371,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H371)","v":{"$error":"#N/A"}},{"$f":"(AA371+AG371)-VLOOKUP($A371,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A371,Assumptions!$A$43:$R$98,7,FALSE)*K371)","v":{"$error":"#N/A"}},{"$f":"(AB371+AH371)-(VLOOKUP($A371,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J371)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B371","v":2052},{"$f":"'Gas Use Per Customer'!C371","v":10},50,{"$f":"'Gas Use Per Customer'!S371","v":343.10548914398817},{"$f":"'Gas Use Per Customer'!U371","v":53.665170530593819},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.932136424475061},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":308.79494022958937},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3665170530593826},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.310548914398815},{"$f":"E372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3665170530593826},{"$f":"D372*VLOOKUP($C372,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F372*'Daily efficiency'!AR373","v":610.48297096682529},{"$f":"G372*'Daily efficiency'!AS373","v":5332.2134501376459},{"$f":"H372*'Daily efficiency'!AT373","v":70.506331480316362},{"$f":"I372*'Daily efficiency'!AU373","v":804.23926655350863},{"$f":"J372*'Daily efficiency'!AV373","v":157.23894965463981},{"$f":"K372*'Daily efficiency'!AW373","v":0},0.18981192524703158,{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A372,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A372,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W372*$L372),0)-IFERROR(VLOOKUP($A372,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A372,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F372:$K372),0)","v":152.96579331617386},{"$f":"IFERROR(($T372*$M372),0)-IFERROR(VLOOKUP($A372,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A372,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F372:$K372),0)","v":1377.1658694275948},17.787308527664347,207.87100836749025,39.668178039496688,0,{"$f":"(X372+AD372)-(VLOOKUP($A372,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F372)","v":{"$error":"#N/A"}},{"$f":"(Y372+AE372)-(VLOOKUP($A372,Assumptions!$A$43:$R$98,7,FALSE)*I372)","v":{"$error":"#N/A"}},{"$f":"(Z372+AF372)-VLOOKUP($A372,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A372,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H372)","v":{"$error":"#N/A"}},{"$f":"(AA372+AG372)-VLOOKUP($A372,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A372,Assumptions!$A$43:$R$98,7,FALSE)*K372)","v":{"$error":"#N/A"}},{"$f":"(AB372+AH372)-(VLOOKUP($A372,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J372)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B372","v":2052},{"$f":"'Gas Use Per Customer'!C372","v":11},38,{"$f":"'Gas Use Per Customer'!S372","v":541.65684870516486},{"$f":"'Gas Use Per Customer'!U372","v":92.909445261891079},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.872833578567324},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.49705461154946},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.745667157134648},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.1597940936154},{"$f":"E373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.2909445261891079},{"$f":"D373*VLOOKUP($C373,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F373*'Daily efficiency'!AR374","v":478.57333490087473},{"$f":"G373*'Daily efficiency'!AS374","v":2994.32921889605},{"$f":"H373*'Daily efficiency'!AT374","v":957.82283640536946},{"$f":"I373*'Daily efficiency'!AU374","v":8813.4430271080637},{"$f":"J373*'Daily efficiency'!AV374","v":290.37298625849684},{"$f":"K373*'Daily efficiency'!AW374","v":0},0.18981192524703158,{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A373,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A373,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W373*$L373),0)-IFERROR(VLOOKUP($A373,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A373,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F373:$K373),0)","v":119.70448656252704},{"$f":"IFERROR(($T373*$M373),0)-IFERROR(VLOOKUP($A373,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A373,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F373:$K373),0)","v":772.91181262979342},241.63915421895433,2278.002785272467,73.255178453314528,0,{"$f":"(X373+AD373)-(VLOOKUP($A373,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F373)","v":{"$error":"#N/A"}},{"$f":"(Y373+AE373)-(VLOOKUP($A373,Assumptions!$A$43:$R$98,7,FALSE)*I373)","v":{"$error":"#N/A"}},{"$f":"(Z373+AF373)-VLOOKUP($A373,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A373,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H373)","v":{"$error":"#N/A"}},{"$f":"(AA373+AG373)-VLOOKUP($A373,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A373,Assumptions!$A$43:$R$98,7,FALSE)*K373)","v":{"$error":"#N/A"}},{"$f":"(AB373+AH373)-(VLOOKUP($A373,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J373)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B373","v":2052},{"$f":"'Gas Use Per Customer'!C373","v":12},32,{"$f":"'Gas Use Per Customer'!S373","v":728.32720313453183},{"$f":"'Gas Use Per Customer'!U373","v":120.01296975886001},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.002593951772003},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.66544062690636},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.009727319145014},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":582.66176250762544},{"$f":"E374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0006484879430007},{"$f":"D374*VLOOKUP($C374,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F374*'Daily efficiency'!AR375","v":439.62361386333833},{"$f":"G374*'Daily efficiency'!AS375","v":2818.8171597890018},{"$f":"H374*'Daily efficiency'!AT375","v":1791.2835933165602},{"$f":"I374*'Daily efficiency'!AU375","v":13382.237041542077},{"$f":"J374*'Daily efficiency'!AV375","v":204.17690403491207},{"$f":"K374*'Daily efficiency'!AW375","v":0},0.18981192524703158,{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25846911113691551,0.16505384804089707,{"$f":"VLOOKUP($A374,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28135483976687681},0.25227959183538184,{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A374,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W374*$L374),0)-IFERROR(VLOOKUP($A374,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A374,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F374:$K374),0)","v":109.88533149918337},{"$f":"IFERROR(($T374*$M374),0)-IFERROR(VLOOKUP($A374,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A374,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F374:$K374),0)","v":727.5544313806929},451.90429378331794,3458.8949131508866,51.509666012139547,0,{"$f":"(X374+AD374)-(VLOOKUP($A374,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F374)","v":{"$error":"#N/A"}},{"$f":"(Y374+AE374)-(VLOOKUP($A374,Assumptions!$A$43:$R$98,7,FALSE)*I374)","v":{"$error":"#N/A"}},{"$f":"(Z374+AF374)-VLOOKUP($A374,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A374,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H374)","v":{"$error":"#N/A"}},{"$f":"(AA374+AG374)-VLOOKUP($A374,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A374,Assumptions!$A$43:$R$98,7,FALSE)*K374)","v":{"$error":"#N/A"}},{"$f":"(AB374+AH374)-(VLOOKUP($A374,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J374)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B374","v":2053},{"$f":"'Gas Use Per Customer'!C374","v":1},30,{"$f":"'Gas Use Per Customer'!S374","v":749.62177699857432},{"$f":"'Gas Use Per Customer'!U374","v":125.08650827817499},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.017301655634999},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.92435539971487},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.814881208631249},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":599.69742159885948},{"$f":"E375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2543254139087496},{"$f":"D375*VLOOKUP($C375,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F375*'Daily efficiency'!AR376","v":475.05830633916815},{"$f":"G375*'Daily efficiency'!AS376","v":3035.9925293546339},{"$f":"H375*'Daily efficiency'!AT376","v":1922.6594416812502},{"$f":"I375*'Daily efficiency'!AU376","v":13603.458931236069},{"$f":"J375*'Daily efficiency'!AV376","v":230.54250485398467},{"$f":"K375*'Daily efficiency'!AW376","v":0},0.19550628300444253,{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A375,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A375,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W375*$L375),0)-IFERROR(VLOOKUP($A375,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A375,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F375:$K375),0)","v":121.54892721981342},{"$f":"IFERROR(($T375*$M375),0)-IFERROR(VLOOKUP($A375,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A375,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F375:$K375),0)","v":801.75799994347551},496.14596425356905,3597.1235606568557,59.49193647742031,0,{"$f":"(X375+AD375)-(VLOOKUP($A375,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F375)","v":{"$error":"#N/A"}},{"$f":"(Y375+AE375)-(VLOOKUP($A375,Assumptions!$A$43:$R$98,7,FALSE)*I375)","v":{"$error":"#N/A"}},{"$f":"(Z375+AF375)-VLOOKUP($A375,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A375,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H375)","v":{"$error":"#N/A"}},{"$f":"(AA375+AG375)-VLOOKUP($A375,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A375,Assumptions!$A$43:$R$98,7,FALSE)*K375)","v":{"$error":"#N/A"}},{"$f":"(AB375+AH375)-(VLOOKUP($A375,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J375)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B375","v":2053},{"$f":"'Gas Use Per Customer'!C375","v":2},32,{"$f":"'Gas Use Per Customer'!S375","v":702.98679968800286},{"$f":"'Gas Use Per Customer'!U375","v":115.97564328654667},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.195128657309336},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.59735993760057},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":86.98173246491001},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":562.38943975040229},{"$f":"E376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.7987821643273341},{"$f":"D376*VLOOKUP($C376,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F376*'Daily efficiency'!AR377","v":390.87449646445378},{"$f":"G376*'Daily efficiency'!AS377","v":2550.0540550393071},{"$f":"H376*'Daily efficiency'!AT377","v":1464.9147886324295},{"$f":"I376*'Daily efficiency'!AU377","v":13123.558429946985},{"$f":"J376*'Daily efficiency'!AV377","v":175.97232875103333},{"$f":"K376*'Daily efficiency'!AW377","v":0},0.19550628300444253,{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A376,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A376,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W376*$L376),0)-IFERROR(VLOOKUP($A376,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A376,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F376:$K376),0)","v":99.823723556385147},{"$f":"IFERROR(($T376*$M376),0)-IFERROR(VLOOKUP($A376,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A376,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F376:$K376),0)","v":673.26127562052307},378.02407675474598,3470.2248499183547,45.409997650848617,0,{"$f":"(X376+AD376)-(VLOOKUP($A376,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F376)","v":{"$error":"#N/A"}},{"$f":"(Y376+AE376)-(VLOOKUP($A376,Assumptions!$A$43:$R$98,7,FALSE)*I376)","v":{"$error":"#N/A"}},{"$f":"(Z376+AF376)-VLOOKUP($A376,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A376,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H376)","v":{"$error":"#N/A"}},{"$f":"(AA376+AG376)-VLOOKUP($A376,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A376,Assumptions!$A$43:$R$98,7,FALSE)*K376)","v":{"$error":"#N/A"}},{"$f":"(AB376+AH376)-(VLOOKUP($A376,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J376)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B376","v":2053},{"$f":"'Gas Use Per Customer'!C376","v":3},40,{"$f":"'Gas Use Per Customer'!S376","v":526.17609833576296},{"$f":"'Gas Use Per Customer'!U376","v":83.462493429577137},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.03874802887314},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.85282950072889},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.077496057746281},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":368.32326883503407},{"$f":"E377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.346249342957714},{"$f":"D377*VLOOKUP($C377,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F377*'Daily efficiency'!AR378","v":407.347162163154},{"$f":"G377*'Daily efficiency'!AS378","v":2811.3279418727843},{"$f":"H377*'Daily efficiency'!AT378","v":838.23751409202293},{"$f":"I377*'Daily efficiency'!AU378","v":8633.4974214932026},{"$f":"J377*'Daily efficiency'!AV378","v":244.54510574866089},{"$f":"K377*'Daily efficiency'!AW378","v":0},0.19550628300444253,{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A377,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A377,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W377*$L377),0)-IFERROR(VLOOKUP($A377,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A377,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F377:$K377),0)","v":104.06693153633942},{"$f":"IFERROR(($T377*$M377),0)-IFERROR(VLOOKUP($A377,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A377,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F377:$K377),0)","v":742.34158377774168},216.30880159360524,2282.9309179898078,63.105334551117643,0,{"$f":"(X377+AD377)-(VLOOKUP($A377,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F377)","v":{"$error":"#N/A"}},{"$f":"(Y377+AE377)-(VLOOKUP($A377,Assumptions!$A$43:$R$98,7,FALSE)*I377)","v":{"$error":"#N/A"}},{"$f":"(Z377+AF377)-VLOOKUP($A377,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A377,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H377)","v":{"$error":"#N/A"}},{"$f":"(AA377+AG377)-VLOOKUP($A377,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A377,Assumptions!$A$43:$R$98,7,FALSE)*K377)","v":{"$error":"#N/A"}},{"$f":"(AB377+AH377)-(VLOOKUP($A377,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J377)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B377","v":2053},{"$f":"'Gas Use Per Customer'!C377","v":4},49,{"$f":"'Gas Use Per Customer'!S377","v":307.17664157213909},{"$f":"'Gas Use Per Customer'!U377","v":50.489989561258398},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.391991649006719},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":276.45897741492519},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0489989561258399},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.71766415721391},{"$f":"E378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0489989561258399},{"$f":"D378*VLOOKUP($C378,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F378*'Daily efficiency'!AR379","v":605.48103912525164},{"$f":"G378*'Daily efficiency'!AS379","v":4818.3939372719133},{"$f":"H378*'Daily efficiency'!AT379","v":71.753496036483853},{"$f":"I378*'Daily efficiency'!AU379","v":720.02204784509433},{"$f":"J378*'Daily efficiency'!AV379","v":147.93566941448705},{"$f":"K378*'Daily efficiency'!AW379","v":0},0.19550628300444253,{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A378,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A378,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W378*$L378),0)-IFERROR(VLOOKUP($A378,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A378,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F378:$K378),0)","v":155.17482538065221},{"$f":"IFERROR(($T378*$M378),0)-IFERROR(VLOOKUP($A378,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A378,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F378:$K378),0)","v":1273.0433444594548},18.516127561548643,190.39336139346489,38.175083822939555,0,{"$f":"(X378+AD378)-(VLOOKUP($A378,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F378)","v":{"$error":"#N/A"}},{"$f":"(Y378+AE378)-(VLOOKUP($A378,Assumptions!$A$43:$R$98,7,FALSE)*I378)","v":{"$error":"#N/A"}},{"$f":"(Z378+AF378)-VLOOKUP($A378,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A378,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H378)","v":{"$error":"#N/A"}},{"$f":"(AA378+AG378)-VLOOKUP($A378,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A378,Assumptions!$A$43:$R$98,7,FALSE)*K378)","v":{"$error":"#N/A"}},{"$f":"(AB378+AH378)-(VLOOKUP($A378,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J378)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B378","v":2053},{"$f":"'Gas Use Per Customer'!C378","v":5},56,{"$f":"'Gas Use Per Customer'!S378","v":183.02657190396187},{"$f":"'Gas Use Per Customer'!U378","v":27.015804136677808},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.612643309342246},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.72391471356568},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7015804136677808},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.302657190396186},{"$f":"E379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7015804136677808},{"$f":"D379*VLOOKUP($C379,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F379*'Daily efficiency'!AR380","v":303.87006746165298},{"$f":"G379*'Daily efficiency'!AS380","v":2814.023773973212},{"$f":"H379*'Daily efficiency'!AT380","v":23.630163642782424},{"$f":"I379*'Daily efficiency'!AU380","v":290.62257985163285},{"$f":"J379*'Daily efficiency'!AV380","v":66.389159972003682},{"$f":"K379*'Daily efficiency'!AW380","v":0},0.19550628300444253,{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A379,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A379,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W379*$L379),0)-IFERROR(VLOOKUP($A379,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A379,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F379:$K379),0)","v":77.307936784391401},{"$f":"IFERROR(($T379*$M379),0)-IFERROR(VLOOKUP($A379,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A379,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F379:$K379),0)","v":742.99790333205044},6.0978091449029437,76.848493793202991,17.131850329921814,0,{"$f":"(X379+AD379)-(VLOOKUP($A379,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F379)","v":{"$error":"#N/A"}},{"$f":"(Y379+AE379)-(VLOOKUP($A379,Assumptions!$A$43:$R$98,7,FALSE)*I379)","v":{"$error":"#N/A"}},{"$f":"(Z379+AF379)-VLOOKUP($A379,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A379,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H379)","v":{"$error":"#N/A"}},{"$f":"(AA379+AG379)-VLOOKUP($A379,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A379,Assumptions!$A$43:$R$98,7,FALSE)*K379)","v":{"$error":"#N/A"}},{"$f":"(AB379+AH379)-(VLOOKUP($A379,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J379)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B379","v":2053},{"$f":"'Gas Use Per Customer'!C379","v":6},63,{"$f":"'Gas Use Per Customer'!S379","v":128.74874854113327},{"$f":"'Gas Use Per Customer'!U379","v":17.042463053008994},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.633970442407197},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.87387368701994},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7042463053008996},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.874874854113328},{"$f":"E380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7042463053008996},{"$f":"D380*VLOOKUP($C380,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F380*'Daily efficiency'!AR381","v":189.06365191459577},{"$f":"G380*'Daily efficiency'!AS381","v":1942.6226729934951},{"$f":"H380*'Daily efficiency'!AT381","v":5.5799729188417002},{"$f":"I380*'Daily efficiency'!AU381","v":80.476551088111023},{"$f":"J380*'Daily efficiency'!AV381","v":31.625130605367012},{"$f":"K380*'Daily efficiency'!AW381","v":0},0.19550628300444253,{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A380,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A380,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W380*$L380),0)-IFERROR(VLOOKUP($A380,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A380,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F380:$K380),0)","v":47.643911119698686},{"$f":"IFERROR(($T380*$M380),0)-IFERROR(VLOOKUP($A380,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A380,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F380:$K380),0)","v":512.53780437390208},1.4399227363461971,21.280183184494348,8.1609257358257459,0,{"$f":"(X380+AD380)-(VLOOKUP($A380,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F380)","v":{"$error":"#N/A"}},{"$f":"(Y380+AE380)-(VLOOKUP($A380,Assumptions!$A$43:$R$98,7,FALSE)*I380)","v":{"$error":"#N/A"}},{"$f":"(Z380+AF380)-VLOOKUP($A380,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A380,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H380)","v":{"$error":"#N/A"}},{"$f":"(AA380+AG380)-VLOOKUP($A380,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A380,Assumptions!$A$43:$R$98,7,FALSE)*K380)","v":{"$error":"#N/A"}},{"$f":"(AB380+AH380)-(VLOOKUP($A380,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J380)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B380","v":2053},{"$f":"'Gas Use Per Customer'!C380","v":7},65,{"$f":"'Gas Use Per Customer'!S380","v":115.68902317403186},{"$f":"'Gas Use Per Customer'!U380","v":14.694812813450355},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.960072172777837},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.68902317403186},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73474064067251776},{"$f":"D381*VLOOKUP($C381,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F381*'Daily efficiency'!AR382","v":191.2053472509113},{"$f":"G381*'Daily efficiency'!AS382","v":1910.5516317995105},{"$f":"H381*'Daily efficiency'!AT382","v":0},{"$f":"I381*'Daily efficiency'!AU382","v":0},{"$f":"J381*'Daily efficiency'!AV382","v":10.763950385852379},{"$f":"K381*'Daily efficiency'!AW382","v":0},0.19550628300444253,{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A381,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W381*$L381),0)-IFERROR(VLOOKUP($A381,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A381,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F381:$K381),0)","v":48.181896449707786},{"$f":"IFERROR(($T381*$M381),0)-IFERROR(VLOOKUP($A381,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A381,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F381:$K381),0)","v":504.04266782746453},0,0,2.7776580852490271,0,{"$f":"(X381+AD381)-(VLOOKUP($A381,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F381)","v":{"$error":"#N/A"}},{"$f":"(Y381+AE381)-(VLOOKUP($A381,Assumptions!$A$43:$R$98,7,FALSE)*I381)","v":{"$error":"#N/A"}},{"$f":"(Z381+AF381)-VLOOKUP($A381,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A381,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H381)","v":{"$error":"#N/A"}},{"$f":"(AA381+AG381)-VLOOKUP($A381,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A381,Assumptions!$A$43:$R$98,7,FALSE)*K381)","v":{"$error":"#N/A"}},{"$f":"(AB381+AH381)-(VLOOKUP($A381,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J381)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B381","v":2053},{"$f":"'Gas Use Per Customer'!C381","v":8},65,{"$f":"'Gas Use Per Customer'!S381","v":115.92600202230123},{"$f":"'Gas Use Per Customer'!U381","v":14.679811494760866},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.945820920022822},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.92600202230123},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.7339905747380433},{"$f":"D382*VLOOKUP($C382,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F382*'Daily efficiency'!AR383","v":191.01015372339523},{"$f":"G382*'Daily efficiency'!AS383","v":1914.465229761021},{"$f":"H382*'Daily efficiency'!AT383","v":0},{"$f":"I382*'Daily efficiency'!AU383","v":0},{"$f":"J382*'Daily efficiency'!AV383","v":10.752961919912329},{"$f":"K382*'Daily efficiency'!AW383","v":0},0.19550628300444253,{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A382,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A382,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W382*$L382),0)-IFERROR(VLOOKUP($A382,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A382,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F382:$K382),0)","v":48.131762526046217},{"$f":"IFERROR(($T382*$M382),0)-IFERROR(VLOOKUP($A382,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A382,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F382:$K382),0)","v":505.07776543341771},0,0,2.7748224904935013,0,{"$f":"(X382+AD382)-(VLOOKUP($A382,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F382)","v":{"$error":"#N/A"}},{"$f":"(Y382+AE382)-(VLOOKUP($A382,Assumptions!$A$43:$R$98,7,FALSE)*I382)","v":{"$error":"#N/A"}},{"$f":"(Z382+AF382)-VLOOKUP($A382,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A382,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H382)","v":{"$error":"#N/A"}},{"$f":"(AA382+AG382)-VLOOKUP($A382,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A382,Assumptions!$A$43:$R$98,7,FALSE)*K382)","v":{"$error":"#N/A"}},{"$f":"(AB382+AH382)-(VLOOKUP($A382,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J382)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B382","v":2053},{"$f":"'Gas Use Per Customer'!C382","v":9},62,{"$f":"'Gas Use Per Customer'!S382","v":148.71997247539639},{"$f":"'Gas Use Per Customer'!U382","v":19.041891912797844},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.233513530238277},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.84797522785675},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9041891912797846},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.871997247539639},{"$f":"E383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9041891912797846},{"$f":"D383*VLOOKUP($C383,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F383*'Daily efficiency'!AR384","v":212.71590814991714},{"$f":"G383*'Daily efficiency'!AS384","v":2255.2342190866507},{"$f":"H383*'Daily efficiency'!AT384","v":6.2346176645025979},{"$f":"I383*'Daily efficiency'!AU384","v":92.959897461954426},{"$f":"J383*'Daily efficiency'!AV384","v":35.335404092848535},{"$f":"K383*'Daily efficiency'!AW384","v":0},0.19550628300444253,{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A383,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A383,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W383*$L383),0)-IFERROR(VLOOKUP($A383,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A383,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F383:$K383),0)","v":53.763694296726733},{"$f":"IFERROR(($T383*$M383),0)-IFERROR(VLOOKUP($A383,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A383,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F383:$K383),0)","v":595.21705032931231},1.6088550711831151,24.581118599830823,9.1183689403702122,0,{"$f":"(X383+AD383)-(VLOOKUP($A383,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F383)","v":{"$error":"#N/A"}},{"$f":"(Y383+AE383)-(VLOOKUP($A383,Assumptions!$A$43:$R$98,7,FALSE)*I383)","v":{"$error":"#N/A"}},{"$f":"(Z383+AF383)-VLOOKUP($A383,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A383,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H383)","v":{"$error":"#N/A"}},{"$f":"(AA383+AG383)-VLOOKUP($A383,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A383,Assumptions!$A$43:$R$98,7,FALSE)*K383)","v":{"$error":"#N/A"}},{"$f":"(AB383+AH383)-(VLOOKUP($A383,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J383)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B383","v":2053},{"$f":"'Gas Use Per Customer'!C383","v":10},50,{"$f":"'Gas Use Per Customer'!S383","v":343.2726945480544},{"$f":"'Gas Use Per Customer'!U383","v":53.691323147811453},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.953058518249165},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":308.94542509324896},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3691323147811456},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.327269454805439},{"$f":"E384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3691323147811456},{"$f":"D384*VLOOKUP($C384,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F384*'Daily efficiency'!AR385","v":610.78047728795912},{"$f":"G384*'Daily efficiency'!AS385","v":5334.8119947039886},{"$f":"H384*'Daily efficiency'!AT385","v":70.540691290979268},{"$f":"I384*'Daily efficiency'!AU385","v":804.63119602063989},{"$f":"J384*'Daily efficiency'!AV385","v":157.31557682308747},{"$f":"K384*'Daily efficiency'!AW385","v":0},0.19550628300444253,{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A384,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A384,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W384*$L384),0)-IFERROR(VLOOKUP($A384,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A384,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F384:$K384),0)","v":156.54736957155822},{"$f":"IFERROR(($T384*$M384),0)-IFERROR(VLOOKUP($A384,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A384,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F384:$K384),0)","v":1409.6033016366609},18.203160965975432,212.76631535229362,40.595586957795192,0,{"$f":"(X384+AD384)-(VLOOKUP($A384,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F384)","v":{"$error":"#N/A"}},{"$f":"(Y384+AE384)-(VLOOKUP($A384,Assumptions!$A$43:$R$98,7,FALSE)*I384)","v":{"$error":"#N/A"}},{"$f":"(Z384+AF384)-VLOOKUP($A384,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A384,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H384)","v":{"$error":"#N/A"}},{"$f":"(AA384+AG384)-VLOOKUP($A384,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A384,Assumptions!$A$43:$R$98,7,FALSE)*K384)","v":{"$error":"#N/A"}},{"$f":"(AB384+AH384)-(VLOOKUP($A384,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J384)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B384","v":2053},{"$f":"'Gas Use Per Customer'!C384","v":11},38,{"$f":"'Gas Use Per Customer'!S384","v":541.92081403104419},{"$f":"'Gas Use Per Customer'!U384","v":92.954722769328626},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.886416830798588},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.57624420931324},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.772833661597176},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.34456982173089},{"$f":"E385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.2954722769328626},{"$f":"D385*VLOOKUP($C385,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F385*'Daily efficiency'!AR386","v":478.80655777363336},{"$f":"G385*'Daily efficiency'!AS386","v":2995.7884436615914},{"$f":"H385*'Daily efficiency'!AT386","v":958.28961166677527},{"$f":"I385*'Daily efficiency'!AU386","v":8817.7380773161985},{"$f":"J385*'Daily efficiency'!AV386","v":290.51449356174163},{"$f":"K385*'Daily efficiency'!AW386","v":0},0.19550628300444253,{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A385,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A385,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W385*$L385),0)-IFERROR(VLOOKUP($A385,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A385,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F385:$K385),0)","v":122.50834712164234},{"$f":"IFERROR(($T385*$M385),0)-IFERROR(VLOOKUP($A385,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A385,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F385:$K385),0)","v":791.11912549037197},247.28847611142024,2331.6491452614032,74.967823428879271,0,{"$f":"(X385+AD385)-(VLOOKUP($A385,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F385)","v":{"$error":"#N/A"}},{"$f":"(Y385+AE385)-(VLOOKUP($A385,Assumptions!$A$43:$R$98,7,FALSE)*I385)","v":{"$error":"#N/A"}},{"$f":"(Z385+AF385)-VLOOKUP($A385,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A385,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H385)","v":{"$error":"#N/A"}},{"$f":"(AA385+AG385)-VLOOKUP($A385,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A385,Assumptions!$A$43:$R$98,7,FALSE)*K385)","v":{"$error":"#N/A"}},{"$f":"(AB385+AH385)-(VLOOKUP($A385,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J385)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B385","v":2053},{"$f":"'Gas Use Per Customer'!C385","v":12},32,{"$f":"'Gas Use Per Customer'!S385","v":728.68213841871045},{"$f":"'Gas Use Per Customer'!U385","v":120.07145561156896},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.014291122313793},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.73642768374211},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.05359170867672},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":582.94571073496843},{"$f":"E386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0035727805784482},{"$f":"D386*VLOOKUP($C386,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F386*'Daily efficiency'!AR387","v":439.83785539056203},{"$f":"G386*'Daily efficiency'!AS387","v":2820.1908523619991},{"$f":"H386*'Daily efficiency'!AT387","v":1792.156538537474},{"$f":"I386*'Daily efficiency'!AU387","v":13388.758599554527},{"$f":"J386*'Daily efficiency'!AV387","v":204.27640545013369},{"$f":"K386*'Daily efficiency'!AW387","v":0},0.19550628300444253,{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.26442712686824021,0.17000546348212398,{"$f":"VLOOKUP($A386,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.28740074148950612},0.25805192198766058,{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A386,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W386*$L386),0)-IFERROR(VLOOKUP($A386,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A386,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F386:$K386),0)","v":112.45958884370494},{"$f":"IFERROR(($T386*$M386),0)-IFERROR(VLOOKUP($A386,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A386,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F386:$K386),0)","v":744.69354920741648},462.4694392723481,3540.3509688126469,52.713919043137622,0,{"$f":"(X386+AD386)-(VLOOKUP($A386,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F386)","v":{"$error":"#N/A"}},{"$f":"(Y386+AE386)-(VLOOKUP($A386,Assumptions!$A$43:$R$98,7,FALSE)*I386)","v":{"$error":"#N/A"}},{"$f":"(Z386+AF386)-VLOOKUP($A386,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A386,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H386)","v":{"$error":"#N/A"}},{"$f":"(AA386+AG386)-VLOOKUP($A386,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A386,Assumptions!$A$43:$R$98,7,FALSE)*K386)","v":{"$error":"#N/A"}},{"$f":"(AB386+AH386)-(VLOOKUP($A386,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J386)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B386","v":2054},{"$f":"'Gas Use Per Customer'!C386","v":1},30,{"$f":"'Gas Use Per Customer'!S386","v":749.9869118144527},{"$f":"'Gas Use Per Customer'!U386","v":125.14743692322037},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.029487384644074},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":149.99738236289053},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.860577692415276},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":599.98952945156213},{"$f":"E387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2573718461610186},{"$f":"D387*VLOOKUP($C387,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F387*'Daily efficiency'!AR388","v":475.28970346841277},{"$f":"G387*'Daily efficiency'!AS388","v":3037.4713372111137},{"$f":"H387*'Daily efficiency'!AT388","v":1923.5959538301449},{"$f":"I387*'Daily efficiency'!AU388","v":13610.085068075441},{"$f":"J387*'Daily efficiency'!AV388","v":230.65480027768365},{"$f":"K387*'Daily efficiency'!AW388","v":0},0.20137147149457582,{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A387,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A387,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W387*$L387),0)-IFERROR(VLOOKUP($A387,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A387,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F387:$K387),0)","v":124.35111672663119},{"$f":"IFERROR(($T387*$M387),0)-IFERROR(VLOOKUP($A387,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A387,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F387:$K387),0)","v":820.35735928796089},507.56270074435866,3680.5460471249357,60.860896039776804,0,{"$f":"(X387+AD387)-(VLOOKUP($A387,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F387)","v":{"$error":"#N/A"}},{"$f":"(Y387+AE387)-(VLOOKUP($A387,Assumptions!$A$43:$R$98,7,FALSE)*I387)","v":{"$error":"#N/A"}},{"$f":"(Z387+AF387)-VLOOKUP($A387,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A387,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H387)","v":{"$error":"#N/A"}},{"$f":"(AA387+AG387)-VLOOKUP($A387,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A387,Assumptions!$A$43:$R$98,7,FALSE)*K387)","v":{"$error":"#N/A"}},{"$f":"(AB387+AH387)-(VLOOKUP($A387,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J387)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B387","v":2054},{"$f":"'Gas Use Per Customer'!C387","v":2},32,{"$f":"'Gas Use Per Customer'!S387","v":703.32921897669644},{"$f":"'Gas Use Per Customer'!U387","v":116.03213410159125},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.206426820318253},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.6658437953393},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.024100576193433},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":562.6633751813572},{"$f":"E388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8016067050795632},{"$f":"D388*VLOOKUP($C388,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F388*'Daily efficiency'!AR389","v":391.06488832829422},{"$f":"G388*'Daily efficiency'!AS389","v":2551.2961661231061},{"$f":"H388*'Daily efficiency'!AT389","v":1465.6283369951336},{"$f":"I388*'Daily efficiency'!AU389","v":13129.950811062399},{"$f":"J388*'Daily efficiency'!AV389","v":176.05804347521794},{"$f":"K388*'Daily efficiency'!AW389","v":0},0.20137147149457582,{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A388,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A388,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W388*$L388),0)-IFERROR(VLOOKUP($A388,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A388,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F388:$K388),0)","v":102.12600562082027},{"$f":"IFERROR(($T388*$M388),0)-IFERROR(VLOOKUP($A388,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A388,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F388:$K388),0)","v":688.88061853665431},386.72272913212828,3550.7043721537957,46.454919941019973,0,{"$f":"(X388+AD388)-(VLOOKUP($A388,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F388)","v":{"$error":"#N/A"}},{"$f":"(Y388+AE388)-(VLOOKUP($A388,Assumptions!$A$43:$R$98,7,FALSE)*I388)","v":{"$error":"#N/A"}},{"$f":"(Z388+AF388)-VLOOKUP($A388,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A388,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H388)","v":{"$error":"#N/A"}},{"$f":"(AA388+AG388)-VLOOKUP($A388,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A388,Assumptions!$A$43:$R$98,7,FALSE)*K388)","v":{"$error":"#N/A"}},{"$f":"(AB388+AH388)-(VLOOKUP($A388,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J388)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F388<10,X388+AD388,IFERROR((AJ388)/(F388/10),0))","v":0},{"$f":"IF(G388<10,Y388+AE388,IFERROR((AK388)/(G388/10),0))","v":0},{"$f":"IF(H388<10,Z388+AF388,IFERROR((AL388)/(H388/10),0))","v":0},{"$f":"IF(I388<10,AA388+AG388,IFERROR((AM388)/(I388/10),0))","v":0},{"$f":"IF(J388<10,AB388+AH388,IFERROR((AN388)/(J388/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K388<10,AC388+AI388,IFERROR((AO388)/(K388/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B388","v":2054},{"$f":"'Gas Use Per Customer'!C388","v":3},40,{"$f":"'Gas Use Per Customer'!S388","v":526.4323945356341},{"$f":"'Gas Use Per Customer'!U388","v":83.503147347467817},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.050944204240345},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":157.92971836069023},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.10188840848069},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":368.50267617494387},{"$f":"E389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3503147347467817},{"$f":"D389*VLOOKUP($C389,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F389*'Daily efficiency'!AR390","v":407.54557773166988},{"$f":"G389*'Daily efficiency'!AS390","v":2812.6973173924489},{"$f":"H389*'Daily efficiency'!AT390","v":838.64581292986611},{"$f":"I389*'Daily efficiency'!AU390","v":8637.7027295406879},{"$f":"J389*'Daily efficiency'!AV390","v":244.66422172808055},{"$f":"K389*'Daily efficiency'!AW390","v":0},0.20137147149457582,{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A389,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A389,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W389*$L389),0)-IFERROR(VLOOKUP($A389,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A389,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F389:$K389),0)","v":106.46689536412769},{"$f":"IFERROR(($T389*$M389),0)-IFERROR(VLOOKUP($A389,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A389,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F389:$K389),0)","v":759.56304207729772},221.28624929319102,2335.8753805310917,64.557441446347823,0,{"$f":"(X389+AD389)-(VLOOKUP($A389,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F389)","v":{"$error":"#N/A"}},{"$f":"(Y389+AE389)-(VLOOKUP($A389,Assumptions!$A$43:$R$98,7,FALSE)*I389)","v":{"$error":"#N/A"}},{"$f":"(Z389+AF389)-VLOOKUP($A389,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A389,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H389)","v":{"$error":"#N/A"}},{"$f":"(AA389+AG389)-VLOOKUP($A389,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A389,Assumptions!$A$43:$R$98,7,FALSE)*K389)","v":{"$error":"#N/A"}},{"$f":"(AB389+AH389)-(VLOOKUP($A389,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J389)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B389","v":2054},{"$f":"'Gas Use Per Customer'!C389","v":4},49,{"$f":"'Gas Use Per Customer'!S389","v":307.32626487538909},{"$f":"'Gas Use Per Customer'!U389","v":50.514582834303326},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.411666267442662},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":276.59363838785021},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0514582834303328},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.732626487538909},{"$f":"E390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0514582834303328},{"$f":"D390*VLOOKUP($C390,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F390*'Daily efficiency'!AR391","v":605.77596413213178},{"$f":"G390*'Daily efficiency'!AS391","v":4820.7409387026364},{"$f":"H390*'Daily efficiency'!AT391","v":71.7884465947091},{"$f":"I390*'Daily efficiency'!AU391","v":720.37276486791222},{"$f":"J390*'Daily efficiency'!AV391","v":148.00772770450868},{"$f":"K390*'Daily efficiency'!AW391","v":0},0.20137147149457582,{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A390,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A390,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W390*$L390),0)-IFERROR(VLOOKUP($A390,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A390,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F390:$K390),0)","v":158.75094058004819},{"$f":"IFERROR(($T390*$M390),0)-IFERROR(VLOOKUP($A390,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A390,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F390:$K390),0)","v":1302.5726619297818},18.942199250992051,194.8088582054672,39.053524652698194,0,{"$f":"(X390+AD390)-(VLOOKUP($A390,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F390)","v":{"$error":"#N/A"}},{"$f":"(Y390+AE390)-(VLOOKUP($A390,Assumptions!$A$43:$R$98,7,FALSE)*I390)","v":{"$error":"#N/A"}},{"$f":"(Z390+AF390)-VLOOKUP($A390,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A390,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H390)","v":{"$error":"#N/A"}},{"$f":"(AA390+AG390)-VLOOKUP($A390,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A390,Assumptions!$A$43:$R$98,7,FALSE)*K390)","v":{"$error":"#N/A"}},{"$f":"(AB390+AH390)-(VLOOKUP($A390,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J390)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B390","v":2054},{"$f":"'Gas Use Per Customer'!C390","v":5},56,{"$f":"'Gas Use Per Customer'!S390","v":183.11572269397843},{"$f":"'Gas Use Per Customer'!U390","v":27.028963320378089},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.623170656302474},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.8041504245806},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7028963320378092},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.311572269397843},{"$f":"E391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7028963320378092},{"$f":"D391*VLOOKUP($C391,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F391*'Daily efficiency'!AR392","v":304.01808015890663},{"$f":"G391*'Daily efficiency'!AS392","v":2815.3944626112902},{"$f":"H391*'Daily efficiency'!AT392","v":23.641673707878763},{"$f":"I391*'Daily efficiency'!AU392","v":290.76413980285139},{"$f":"J391*'Daily efficiency'!AV392","v":66.421497604722646},{"$f":"K391*'Daily efficiency'!AW392","v":0},0.20137147149457582,{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A391,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A391,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W391*$L391),0)-IFERROR(VLOOKUP($A391,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A391,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F391:$K391),0)","v":79.092466028281279},{"$f":"IFERROR(($T391*$M391),0)-IFERROR(VLOOKUP($A391,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A391,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F391:$K391),0)","v":760.23490526060345},6.238124868891993,78.630721266196787,17.526068634429489,0,{"$f":"(X391+AD391)-(VLOOKUP($A391,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F391)","v":{"$error":"#N/A"}},{"$f":"(Y391+AE391)-(VLOOKUP($A391,Assumptions!$A$43:$R$98,7,FALSE)*I391)","v":{"$error":"#N/A"}},{"$f":"(Z391+AF391)-VLOOKUP($A391,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A391,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H391)","v":{"$error":"#N/A"}},{"$f":"(AA391+AG391)-VLOOKUP($A391,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A391,Assumptions!$A$43:$R$98,7,FALSE)*K391)","v":{"$error":"#N/A"}},{"$f":"(AB391+AH391)-(VLOOKUP($A391,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J391)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B391","v":2054},{"$f":"'Gas Use Per Customer'!C391","v":6},63,{"$f":"'Gas Use Per Customer'!S391","v":128.811461034334},{"$f":"'Gas Use Per Customer'!U391","v":17.050764301451764},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.640611441161411},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.93031493090061},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7050764301451764},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.881146103433402},{"$f":"E392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7050764301451764},{"$f":"D392*VLOOKUP($C392,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F392*'Daily efficiency'!AR393","v":189.15574331835347},{"$f":"G392*'Daily efficiency'!AS393","v":1943.5689090738622},{"$f":"H392*'Daily efficiency'!AT393","v":5.5826908793477106},{"$f":"I392*'Daily efficiency'!AU393","v":80.515750577194368},{"$f":"J392*'Daily efficiency'!AV393","v":31.640534955393974},{"$f":"K392*'Daily efficiency'!AW393","v":0},0.20137147149457582,{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A392,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A392,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W392*$L392),0)-IFERROR(VLOOKUP($A392,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A392,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F392:$K392),0)","v":48.746056209376839},{"$f":"IFERROR(($T392*$M392),0)-IFERROR(VLOOKUP($A392,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A392,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F392:$K392),0)","v":524.43032094891771},1.4730565712100829,21.773701342492398,8.3487155101253254,0,{"$f":"(X392+AD392)-(VLOOKUP($A392,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F392)","v":{"$error":"#N/A"}},{"$f":"(Y392+AE392)-(VLOOKUP($A392,Assumptions!$A$43:$R$98,7,FALSE)*I392)","v":{"$error":"#N/A"}},{"$f":"(Z392+AF392)-VLOOKUP($A392,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A392,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H392)","v":{"$error":"#N/A"}},{"$f":"(AA392+AG392)-VLOOKUP($A392,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A392,Assumptions!$A$43:$R$98,7,FALSE)*K392)","v":{"$error":"#N/A"}},{"$f":"(AB392+AH392)-(VLOOKUP($A392,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J392)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B392","v":2054},{"$f":"'Gas Use Per Customer'!C392","v":7},65,{"$f":"'Gas Use Per Customer'!S392","v":115.7453743786953},{"$f":"'Gas Use Per Customer'!U392","v":14.70197054010084},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.966872013095797},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.7453743786953},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73509852700504208},{"$f":"D393*VLOOKUP($C393,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F393*'Daily efficiency'!AR394","v":191.29848185746309},{"$f":"G393*'Daily efficiency'!AS394","v":1911.4822463303433},{"$f":"H393*'Daily efficiency'!AT394","v":0},{"$f":"I393*'Daily efficiency'!AU394","v":0},{"$f":"J393*'Daily efficiency'!AV394","v":10.769193420623861},{"$f":"K393*'Daily efficiency'!AW394","v":0},0.20137147149457582,{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A393,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A393,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W393*$L393),0)-IFERROR(VLOOKUP($A393,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A393,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F393:$K393),0)","v":49.296502181982483},{"$f":"IFERROR(($T393*$M393),0)-IFERROR(VLOOKUP($A393,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A393,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F393:$K393),0)","v":515.73825372530484},0,0,2.841574337129678,0,{"$f":"(X393+AD393)-(VLOOKUP($A393,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F393)","v":{"$error":"#N/A"}},{"$f":"(Y393+AE393)-(VLOOKUP($A393,Assumptions!$A$43:$R$98,7,FALSE)*I393)","v":{"$error":"#N/A"}},{"$f":"(Z393+AF393)-VLOOKUP($A393,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A393,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H393)","v":{"$error":"#N/A"}},{"$f":"(AA393+AG393)-VLOOKUP($A393,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A393,Assumptions!$A$43:$R$98,7,FALSE)*K393)","v":{"$error":"#N/A"}},{"$f":"(AB393+AH393)-(VLOOKUP($A393,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J393)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B393","v":2054},{"$f":"'Gas Use Per Customer'!C393","v":8},65,{"$f":"'Gas Use Per Customer'!S393","v":115.98246865748011},{"$f":"'Gas Use Per Customer'!U393","v":14.686961914388123},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.952613818668716},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.98246865748011},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73434809571940618},{"$f":"D394*VLOOKUP($C394,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F394*'Daily efficiency'!AR395","v":191.10319325272957},{"$f":"G394*'Daily efficiency'!AS395","v":1915.3977505743478},{"$f":"H394*'Daily efficiency'!AT395","v":0},{"$f":"I394*'Daily efficiency'!AU395","v":0},{"$f":"J394*'Daily efficiency'!AV395","v":10.758199602289293},{"$f":"K394*'Daily efficiency'!AW395","v":0},0.20137147149457582,{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A394,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A394,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W394*$L394),0)-IFERROR(VLOOKUP($A394,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A394,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F394:$K394),0)","v":49.245213329480293},{"$f":"IFERROR(($T394*$M394),0)-IFERROR(VLOOKUP($A394,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A394,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F394:$K394),0)","v":516.79735539083265},0,0,2.8386734929506936,0,{"$f":"(X394+AD394)-(VLOOKUP($A394,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F394)","v":{"$error":"#N/A"}},{"$f":"(Y394+AE394)-(VLOOKUP($A394,Assumptions!$A$43:$R$98,7,FALSE)*I394)","v":{"$error":"#N/A"}},{"$f":"(Z394+AF394)-VLOOKUP($A394,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A394,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H394)","v":{"$error":"#N/A"}},{"$f":"(AA394+AG394)-VLOOKUP($A394,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A394,Assumptions!$A$43:$R$98,7,FALSE)*K394)","v":{"$error":"#N/A"}},{"$f":"(AB394+AH394)-(VLOOKUP($A394,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J394)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B394","v":2054},{"$f":"'Gas Use Per Customer'!C394","v":9},62,{"$f":"'Gas Use Per Customer'!S394","v":148.79241279321189},{"$f":"'Gas Use Per Customer'!U394","v":19.051167067163547},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.240933653730838},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.91317151389072},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9051167067163548},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.879241279321191},{"$f":"E395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9051167067163548},{"$f":"D395*VLOOKUP($C395,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F395*'Daily efficiency'!AR396","v":212.81952037989757},{"$f":"G395*'Daily efficiency'!AS396","v":2256.332725769108},{"$f":"H395*'Daily efficiency'!AT396","v":6.2376544972666013},{"$f":"I395*'Daily efficiency'!AU396","v":93.005177489943634},{"$f":"J395*'Daily efficiency'!AV396","v":35.352615687633154},{"$f":"K395*'Daily efficiency'!AW396","v":0},0.20137147149457582,{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A395,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A395,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W395*$L395),0)-IFERROR(VLOOKUP($A395,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A395,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F395:$K395),0)","v":55.006570818685191},{"$f":"IFERROR(($T395*$M395),0)-IFERROR(VLOOKUP($A395,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A395,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F395:$K395),0)","v":609.02692506285086},1.6458761813461327,25.151190213770651,9.3281902891634516,0,{"$f":"(X395+AD395)-(VLOOKUP($A395,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F395)","v":{"$error":"#N/A"}},{"$f":"(Y395+AE395)-(VLOOKUP($A395,Assumptions!$A$43:$R$98,7,FALSE)*I395)","v":{"$error":"#N/A"}},{"$f":"(Z395+AF395)-VLOOKUP($A395,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A395,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H395)","v":{"$error":"#N/A"}},{"$f":"(AA395+AG395)-VLOOKUP($A395,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A395,Assumptions!$A$43:$R$98,7,FALSE)*K395)","v":{"$error":"#N/A"}},{"$f":"(AB395+AH395)-(VLOOKUP($A395,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J395)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B395","v":2054},{"$f":"'Gas Use Per Customer'!C395","v":10},50,{"$f":"'Gas Use Per Customer'!S395","v":343.4398999521207},{"$f":"'Gas Use Per Customer'!U395","v":53.717475765029086},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.973980612023269},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":309.09590995690866},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3717475765029086},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.34398999521207},{"$f":"E396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3717475765029086},{"$f":"D396*VLOOKUP($C396,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F396*'Daily efficiency'!AR397","v":611.07798360909305},{"$f":"G396*'Daily efficiency'!AS397","v":5337.4105392703332},{"$f":"H396*'Daily efficiency'!AT397","v":70.575051101642188},{"$f":"I396*'Daily efficiency'!AU397","v":805.02312548777138},{"$f":"J396*'Daily efficiency'!AV397","v":157.39220399153513},{"$f":"K396*'Daily efficiency'!AW397","v":0},0.20137147149457582,{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A396,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A396,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W396*$L396),0)-IFERROR(VLOOKUP($A396,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A396,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F396:$K396),0)","v":160.15504045894497},{"$f":"IFERROR(($T396*$M396),0)-IFERROR(VLOOKUP($A396,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A396,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F396:$K396),0)","v":1442.2996129715937},18.622031030474751,217.7006732535549,41.529725603230617,0,{"$f":"(X396+AD396)-(VLOOKUP($A396,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F396)","v":{"$error":"#N/A"}},{"$f":"(Y396+AE396)-(VLOOKUP($A396,Assumptions!$A$43:$R$98,7,FALSE)*I396)","v":{"$error":"#N/A"}},{"$f":"(Z396+AF396)-VLOOKUP($A396,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A396,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H396)","v":{"$error":"#N/A"}},{"$f":"(AA396+AG396)-VLOOKUP($A396,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A396,Assumptions!$A$43:$R$98,7,FALSE)*K396)","v":{"$error":"#N/A"}},{"$f":"(AB396+AH396)-(VLOOKUP($A396,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J396)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B396","v":2054},{"$f":"'Gas Use Per Customer'!C396","v":11},38,{"$f":"'Gas Use Per Customer'!S396","v":542.18477935692408},{"$f":"'Gas Use Per Customer'!U396","v":93.000000276766173},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.900000083029852},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.65543380707723},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.800000166059704},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.52934554984682},{"$f":"E397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3000000276766173},{"$f":"D397*VLOOKUP($C397,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F397*'Daily efficiency'!AR398","v":479.03978064639193},{"$f":"G397*'Daily efficiency'!AS398","v":2997.2476684271364},{"$f":"H397*'Daily efficiency'!AT398","v":958.7563869281812},{"$f":"I397*'Daily efficiency'!AU398","v":8822.0331275243443},{"$f":"J397*'Daily efficiency'!AV398","v":290.65600086498642},{"$f":"K397*'Daily efficiency'!AW398","v":0},0.20137147149457582,{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A397,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A397,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W397*$L397),0)-IFERROR(VLOOKUP($A397,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A397,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F397:$K397),0)","v":125.33265692545605},{"$f":"IFERROR(($T397*$M397),0)-IFERROR(VLOOKUP($A397,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A397,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F397:$K397),0)","v":809.47179863305189},252.97879221269181,2385.7234537995746,76.692896183755352,0,{"$f":"(X397+AD397)-(VLOOKUP($A397,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F397)","v":{"$error":"#N/A"}},{"$f":"(Y397+AE397)-(VLOOKUP($A397,Assumptions!$A$43:$R$98,7,FALSE)*I397)","v":{"$error":"#N/A"}},{"$f":"(Z397+AF397)-VLOOKUP($A397,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A397,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H397)","v":{"$error":"#N/A"}},{"$f":"(AA397+AG397)-VLOOKUP($A397,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A397,Assumptions!$A$43:$R$98,7,FALSE)*K397)","v":{"$error":"#N/A"}},{"$f":"(AB397+AH397)-(VLOOKUP($A397,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J397)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B397","v":2054},{"$f":"'Gas Use Per Customer'!C397","v":12},32,{"$f":"'Gas Use Per Customer'!S397","v":729.03707370288896},{"$f":"'Gas Use Per Customer'!U397","v":120.12994146427796},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.025988292855594},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.8074147405778},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.097456098208468},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":583.22965896231119},{"$f":"E398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0064970732138985},{"$f":"D398*VLOOKUP($C398,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F398*'Daily efficiency'!AR399","v":440.05209691778595},{"$f":"G398*'Daily efficiency'!AS399","v":2821.564544934995},{"$f":"H398*'Daily efficiency'!AT399","v":1793.0294837583886},{"$f":"I398*'Daily efficiency'!AU399","v":13395.280157566971},{"$f":"J398*'Daily efficiency'!AV399","v":204.37590686535538},{"$f":"K398*'Daily efficiency'!AW399","v":0},0.20137147149457582,{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.27042785028274552,0.17510562738658769,{"$f":"VLOOKUP($A398,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29344664321213543},0.26386138925574848,{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A398,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W398*$L398),0)-IFERROR(VLOOKUP($A398,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A398,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F398:$K398),0)","v":115.05262851948027},{"$f":"IFERROR(($T398*$M398),0)-IFERROR(VLOOKUP($A398,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A398,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F398:$K398),0)","v":761.96950520263181},473.11125056100593,3622.4568169459526,53.926910715896135,0,{"$f":"(X398+AD398)-(VLOOKUP($A398,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F398)","v":{"$error":"#N/A"}},{"$f":"(Y398+AE398)-(VLOOKUP($A398,Assumptions!$A$43:$R$98,7,FALSE)*I398)","v":{"$error":"#N/A"}},{"$f":"(Z398+AF398)-VLOOKUP($A398,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A398,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H398)","v":{"$error":"#N/A"}},{"$f":"(AA398+AG398)-VLOOKUP($A398,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A398,Assumptions!$A$43:$R$98,7,FALSE)*K398)","v":{"$error":"#N/A"}},{"$f":"(AB398+AH398)-(VLOOKUP($A398,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J398)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B398","v":2055},{"$f":"'Gas Use Per Customer'!C398","v":1},30,{"$f":"'Gas Use Per Customer'!S398","v":750.35204663033142},{"$f":"'Gas Use Per Customer'!U398","v":125.20836556826579},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.041673113653161},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.07040932606628},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.906274176199346},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":600.28163730426513},{"$f":"E399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2604182784132902},{"$f":"D399*VLOOKUP($C399,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F399*'Daily efficiency'!AR400","v":475.52110059765755},{"$f":"G399*'Daily efficiency'!AS400","v":3038.9501450675953},{"$f":"H399*'Daily efficiency'!AT400","v":1924.5324659790404},{"$f":"I399*'Daily efficiency'!AU400","v":13616.71120491482},{"$f":"J399*'Daily efficiency'!AV400","v":230.76709570138269},{"$f":"K399*'Daily efficiency'!AW400","v":0},0.2074126156394131,{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A399,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A399,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W399*$L399),0)-IFERROR(VLOOKUP($A399,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A399,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F399:$K399),0)","v":127.17417738436622},{"$f":"IFERROR(($T399*$M399),0)-IFERROR(VLOOKUP($A399,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A399,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F399:$K399),0)","v":839.10813987807637},519.06393424111855,3764.6470411557216,62.239987480398753,0,{"$f":"(X399+AD399)-(VLOOKUP($A399,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F399)","v":{"$error":"#N/A"}},{"$f":"(Y399+AE399)-(VLOOKUP($A399,Assumptions!$A$43:$R$98,7,FALSE)*I399)","v":{"$error":"#N/A"}},{"$f":"(Z399+AF399)-VLOOKUP($A399,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A399,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H399)","v":{"$error":"#N/A"}},{"$f":"(AA399+AG399)-VLOOKUP($A399,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A399,Assumptions!$A$43:$R$98,7,FALSE)*K399)","v":{"$error":"#N/A"}},{"$f":"(AB399+AH399)-(VLOOKUP($A399,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J399)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B399","v":2055},{"$f":"'Gas Use Per Customer'!C399","v":2},32,{"$f":"'Gas Use Per Customer'!S399","v":703.67163826539024},{"$f":"'Gas Use Per Customer'!U399","v":116.08862491663585},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.217724983327173},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.73432765307805},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.066468687476885},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":562.93731061231222},{"$f":"E400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8044312458317933},{"$f":"D400*VLOOKUP($C400,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F400*'Daily efficiency'!AR401","v":391.25528019213471},{"$f":"G400*'Daily efficiency'!AS401","v":2552.5382772069056},{"$f":"H400*'Daily efficiency'!AT401","v":1466.3418853578382},{"$f":"I400*'Daily efficiency'!AU401","v":13136.343192177817},{"$f":"J400*'Daily efficiency'!AV401","v":176.14375819940258},{"$f":"K400*'Daily efficiency'!AW401","v":0},{"$f":"R388*1.03","v":0.2074126156394131},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,{"$f":"U388*1.03","v":0.18035879620818532},{"$f":"VLOOKUP($A400,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A400,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W400*$L400),0)-IFERROR(VLOOKUP($A400,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A400,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F400:$K400),0)","v":104.44545914190113},{"$f":"IFERROR(($T400*$M400),0)-IFERROR(VLOOKUP($A400,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A400,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F400:$K400),0)","v":704.62714527945718},395.48576156089018,{"$f":"IFERROR((T400*O400),0)","v":3631.838465678004},47.50757586024217,0,{"$f":"(X400+AD400)-(VLOOKUP($A400,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F400)","v":{"$error":"#N/A"}},{"$f":"(Y400+AE400)-(VLOOKUP($A400,Assumptions!$A$43:$R$98,7,FALSE)*I400)","v":{"$error":"#N/A"}},{"$f":"(Z400+AF400)-VLOOKUP($A400,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A400,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H400)","v":{"$error":"#N/A"}},{"$f":"(AA400+AG400)-VLOOKUP($A400,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A400,Assumptions!$A$43:$R$98,7,FALSE)*K400)","v":{"$error":"#N/A"}},{"$f":"(AB400+AH400)-(VLOOKUP($A400,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J400)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B400","v":2055},{"$f":"'Gas Use Per Customer'!C400","v":3},40,{"$f":"'Gas Use Per Customer'!S400","v":526.68869073550536},{"$f":"'Gas Use Per Customer'!U400","v":83.543801265358496},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.06314037960755},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.0066072206516},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.126280759215099},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":368.68208351485373},{"$f":"E401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3543801265358493},{"$f":"D401*VLOOKUP($C401,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F401*'Daily efficiency'!AR402","v":407.74399330018576},{"$f":"G401*'Daily efficiency'!AS402","v":2814.0666929121139},{"$f":"H401*'Daily efficiency'!AT402","v":839.05411176770917},{"$f":"I401*'Daily efficiency'!AU402","v":8641.9080375881749},{"$f":"J401*'Daily efficiency'!AV402","v":244.78333770750024},{"$f":"K401*'Daily efficiency'!AW402","v":0},0.2074126156394131,{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A401,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A401,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W401*$L401),0)-IFERROR(VLOOKUP($A401,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A401,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F401:$K401),0)","v":108.88475466680376},{"$f":"IFERROR(($T401*$M401),0)-IFERROR(VLOOKUP($A401,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A401,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F401:$K401),0)","v":776.9247159895848},226.30053584145537,2389.2504609999687,66.020295605920523,0,{"$f":"(X401+AD401)-(VLOOKUP($A401,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F401)","v":{"$error":"#N/A"}},{"$f":"(Y401+AE401)-(VLOOKUP($A401,Assumptions!$A$43:$R$98,7,FALSE)*I401)","v":{"$error":"#N/A"}},{"$f":"(Z401+AF401)-VLOOKUP($A401,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A401,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H401)","v":{"$error":"#N/A"}},{"$f":"(AA401+AG401)-VLOOKUP($A401,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A401,Assumptions!$A$43:$R$98,7,FALSE)*K401)","v":{"$error":"#N/A"}},{"$f":"(AB401+AH401)-(VLOOKUP($A401,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J401)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B401","v":2055},{"$f":"'Gas Use Per Customer'!C401","v":4},49,{"$f":"'Gas Use Per Customer'!S401","v":307.47588817863908},{"$f":"'Gas Use Per Customer'!U401","v":50.539176107348261},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.431340885878612},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":276.72829936077517},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0539176107348265},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.74758881786391},{"$f":"E402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0539176107348265},{"$f":"D402*VLOOKUP($C402,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F402*'Daily efficiency'!AR403","v":606.07088913901202},{"$f":"G402*'Daily efficiency'!AS403","v":4823.0879401333586},{"$f":"H402*'Daily efficiency'!AT403","v":71.823397152934376},{"$f":"I402*'Daily efficiency'!AU403","v":720.72348189073034},{"$f":"J402*'Daily efficiency'!AV403","v":148.07978599453034},{"$f":"K402*'Daily efficiency'!AW403","v":0},0.2074126156394131,{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A402,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A402,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W402*$L402),0)-IFERROR(VLOOKUP($A402,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A402,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F402:$K402),0)","v":162.35365905317266},{"$f":"IFERROR(($T402*$M402),0)-IFERROR(VLOOKUP($A402,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A402,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F402:$K402),0)","v":1332.3423028148759},19.371424361915903,199.26026797220015,39.938466956857717,0,{"$f":"(X402+AD402)-(VLOOKUP($A402,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F402)","v":{"$error":"#N/A"}},{"$f":"(Y402+AE402)-(VLOOKUP($A402,Assumptions!$A$43:$R$98,7,FALSE)*I402)","v":{"$error":"#N/A"}},{"$f":"(Z402+AF402)-VLOOKUP($A402,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A402,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H402)","v":{"$error":"#N/A"}},{"$f":"(AA402+AG402)-VLOOKUP($A402,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A402,Assumptions!$A$43:$R$98,7,FALSE)*K402)","v":{"$error":"#N/A"}},{"$f":"(AB402+AH402)-(VLOOKUP($A402,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J402)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B402","v":2055},{"$f":"'Gas Use Per Customer'!C402","v":5},56,{"$f":"'Gas Use Per Customer'!S402","v":183.20487348399496},{"$f":"'Gas Use Per Customer'!U402","v":27.042122504078367},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.633698003262694},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.88438613559546},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7042122504078367},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.320487348399496},{"$f":"E403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7042122504078367},{"$f":"D403*VLOOKUP($C403,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F403*'Daily efficiency'!AR404","v":304.16609285616016},{"$f":"G403*'Daily efficiency'!AS404","v":2816.7651512493671},{"$f":"H403*'Daily efficiency'!AT404","v":23.653183772975098},{"$f":"I403*'Daily efficiency'!AU404","v":290.90569975406993},{"$f":"J403*'Daily efficiency'!AV404","v":66.453835237441581},{"$f":"K403*'Daily efficiency'!AW404","v":0},0.2074126156394131,{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A403,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A403,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W403*$L403),0)-IFERROR(VLOOKUP($A403,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A403,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F403:$K403),0)","v":80.890343716437854},{"$f":"IFERROR(($T403*$M403),0)-IFERROR(VLOOKUP($A403,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A403,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F403:$K403),0)","v":777.61225784251781},6.3794790909296877,80.42744428913258,17.923204608663209,0,{"$f":"(X403+AD403)-(VLOOKUP($A403,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F403)","v":{"$error":"#N/A"}},{"$f":"(Y403+AE403)-(VLOOKUP($A403,Assumptions!$A$43:$R$98,7,FALSE)*I403)","v":{"$error":"#N/A"}},{"$f":"(Z403+AF403)-VLOOKUP($A403,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A403,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H403)","v":{"$error":"#N/A"}},{"$f":"(AA403+AG403)-VLOOKUP($A403,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A403,Assumptions!$A$43:$R$98,7,FALSE)*K403)","v":{"$error":"#N/A"}},{"$f":"(AB403+AH403)-(VLOOKUP($A403,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J403)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B403","v":2055},{"$f":"'Gas Use Per Customer'!C403","v":6},63,{"$f":"'Gas Use Per Customer'!S403","v":128.87417352753477},{"$f":"'Gas Use Per Customer'!U403","v":17.059065549894534},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.647252439915627},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.98675617478129},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7059065549894534},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.887417352753477},{"$f":"E404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7059065549894534},{"$f":"D404*VLOOKUP($C404,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F404*'Daily efficiency'!AR405","v":189.24783472211118},{"$f":"G404*'Daily efficiency'!AS405","v":1944.5151451542295},{"$f":"H404*'Daily efficiency'!AT405","v":5.5854088398537218},{"$f":"I404*'Daily efficiency'!AU405","v":80.554950066277726},{"$f":"J404*'Daily efficiency'!AV405","v":31.655939305420944},{"$f":"K404*'Daily efficiency'!AW405","v":0},0.2074126156394131,{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A404,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A404,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W404*$L404),0)-IFERROR(VLOOKUP($A404,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A404,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F404:$K404),0)","v":49.856504622167847},{"$f":"IFERROR(($T404*$M404),0)-IFERROR(VLOOKUP($A404,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A404,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F404:$K404),0)","v":536.41972519160561},1.5064356346333359,22.271233475819056,8.5378951451520013,0,{"$f":"(X404+AD404)-(VLOOKUP($A404,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F404)","v":{"$error":"#N/A"}},{"$f":"(Y404+AE404)-(VLOOKUP($A404,Assumptions!$A$43:$R$98,7,FALSE)*I404)","v":{"$error":"#N/A"}},{"$f":"(Z404+AF404)-VLOOKUP($A404,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A404,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H404)","v":{"$error":"#N/A"}},{"$f":"(AA404+AG404)-VLOOKUP($A404,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A404,Assumptions!$A$43:$R$98,7,FALSE)*K404)","v":{"$error":"#N/A"}},{"$f":"(AB404+AH404)-(VLOOKUP($A404,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J404)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B404","v":2055},{"$f":"'Gas Use Per Customer'!C404","v":7},65,{"$f":"'Gas Use Per Customer'!S404","v":115.80172558335875},{"$f":"'Gas Use Per Customer'!U404","v":14.709128266751327},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.973671853413759},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.80172558335875},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73545641333756639},{"$f":"D405*VLOOKUP($C405,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F405*'Daily efficiency'!AR406","v":191.3916164640149},{"$f":"G405*'Daily efficiency'!AS406","v":1912.4128608611761},{"$f":"H405*'Daily efficiency'!AT406","v":0},{"$f":"I405*'Daily efficiency'!AU406","v":0},{"$f":"J405*'Daily efficiency'!AV406","v":10.774436455395341},{"$f":"K405*'Daily efficiency'!AW406","v":0},0.2074126156394131,{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A405,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A405,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W405*$L405),0)-IFERROR(VLOOKUP($A405,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A405,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F405:$K405),0)","v":50.419505510964264},{"$f":"IFERROR(($T405*$M405),0)-IFERROR(VLOOKUP($A405,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A405,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F405:$K405),0)","v":527.52912781541067},0,0,2.9059636429273654,0,{"$f":"(X405+AD405)-(VLOOKUP($A405,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F405)","v":{"$error":"#N/A"}},{"$f":"(Y405+AE405)-(VLOOKUP($A405,Assumptions!$A$43:$R$98,7,FALSE)*I405)","v":{"$error":"#N/A"}},{"$f":"(Z405+AF405)-VLOOKUP($A405,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A405,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H405)","v":{"$error":"#N/A"}},{"$f":"(AA405+AG405)-VLOOKUP($A405,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A405,Assumptions!$A$43:$R$98,7,FALSE)*K405)","v":{"$error":"#N/A"}},{"$f":"(AB405+AH405)-(VLOOKUP($A405,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J405)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B405","v":2055},{"$f":"'Gas Use Per Customer'!C405","v":8},65,{"$f":"'Gas Use Per Customer'!S405","v":116.038935292659},{"$f":"'Gas Use Per Customer'!U405","v":14.694112334015379},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.959406717314609},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.038935292659},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73470561670076906},{"$f":"D406*VLOOKUP($C406,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F406*'Daily efficiency'!AR407","v":191.19623278206387},{"$f":"G406*'Daily efficiency'!AS407","v":1916.3302713876749},{"$f":"H406*'Daily efficiency'!AT407","v":0},{"$f":"I406*'Daily efficiency'!AU407","v":0},{"$f":"J406*'Daily efficiency'!AV407","v":10.76343728466626},{"$f":"K406*'Daily efficiency'!AW407","v":0},0.2074126156394131,{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A406,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A406,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W406*$L406),0)-IFERROR(VLOOKUP($A406,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A406,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F406:$K406),0)","v":50.36705314884064},{"$f":"IFERROR(($T406*$M406),0)-IFERROR(VLOOKUP($A406,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A406,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F406:$K406),0)","v":528.61242873887579},0,0,2.9029970664040006,0,{"$f":"(X406+AD406)-(VLOOKUP($A406,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F406)","v":{"$error":"#N/A"}},{"$f":"(Y406+AE406)-(VLOOKUP($A406,Assumptions!$A$43:$R$98,7,FALSE)*I406)","v":{"$error":"#N/A"}},{"$f":"(Z406+AF406)-VLOOKUP($A406,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A406,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H406)","v":{"$error":"#N/A"}},{"$f":"(AA406+AG406)-VLOOKUP($A406,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A406,Assumptions!$A$43:$R$98,7,FALSE)*K406)","v":{"$error":"#N/A"}},{"$f":"(AB406+AH406)-(VLOOKUP($A406,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J406)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B406","v":2055},{"$f":"'Gas Use Per Customer'!C406","v":9},62,{"$f":"'Gas Use Per Customer'!S406","v":148.86485311102754},{"$f":"'Gas Use Per Customer'!U406","v":19.060442221529254},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.248353777223404},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":133.9783677999248},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9060442221529255},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.886485311102755},{"$f":"E407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9060442221529255},{"$f":"D407*VLOOKUP($C407,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F407*'Daily efficiency'!AR408","v":212.92313260987802},{"$f":"G407*'Daily efficiency'!AS408","v":2257.4312324515672},{"$f":"H407*'Daily efficiency'!AT408","v":6.2406913300306064},{"$f":"I407*'Daily efficiency'!AU408","v":93.050457517932941},{"$f":"J407*'Daily efficiency'!AV408","v":35.369827282417781},{"$f":"K407*'Daily efficiency'!AW408","v":0},0.2074126156394131,{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A407,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A407,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W407*$L407),0)-IFERROR(VLOOKUP($A407,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A407,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F407:$K407),0)","v":56.25878996604402},{"$f":"IFERROR(($T407*$M407),0)-IFERROR(VLOOKUP($A407,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A407,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F407:$K407),0)","v":622.94927960366226},1.6831712903851861,25.725898442102103,9.5395645577228567,0,{"$f":"(X407+AD407)-(VLOOKUP($A407,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F407)","v":{"$error":"#N/A"}},{"$f":"(Y407+AE407)-(VLOOKUP($A407,Assumptions!$A$43:$R$98,7,FALSE)*I407)","v":{"$error":"#N/A"}},{"$f":"(Z407+AF407)-VLOOKUP($A407,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A407,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H407)","v":{"$error":"#N/A"}},{"$f":"(AA407+AG407)-VLOOKUP($A407,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A407,Assumptions!$A$43:$R$98,7,FALSE)*K407)","v":{"$error":"#N/A"}},{"$f":"(AB407+AH407)-(VLOOKUP($A407,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J407)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B407","v":2055},{"$f":"'Gas Use Per Customer'!C407","v":10},50,{"$f":"'Gas Use Per Customer'!S407","v":343.60710535618693},{"$f":"'Gas Use Per Customer'!U407","v":53.74362838224674},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":42.994902705797394},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":309.24639482056824},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3743628382246742},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.360710535618693},{"$f":"E408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3743628382246742},{"$f":"D408*VLOOKUP($C408,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F408*'Daily efficiency'!AR409","v":611.3754899302271},{"$f":"G408*'Daily efficiency'!AS409","v":5340.0090838366759},{"$f":"H408*'Daily efficiency'!AT409","v":70.609410912305123},{"$f":"I408*'Daily efficiency'!AU409","v":805.41505495490253},{"$f":"J408*'Daily efficiency'!AV409","v":157.46883115998287},{"$f":"K408*'Daily efficiency'!AW409","v":0},0.2074126156394131,{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A408,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A408,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W408*$L408),0)-IFERROR(VLOOKUP($A408,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A408,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F408:$K408),0)","v":163.78954746832386},{"$f":"IFERROR(($T408*$M408),0)-IFERROR(VLOOKUP($A408,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A408,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F408:$K408),0)","v":1475.2620053510693},19.044001216131221,222.67516420880239,42.470777951085665,0,{"$f":"(X408+AD408)-(VLOOKUP($A408,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F408)","v":{"$error":"#N/A"}},{"$f":"(Y408+AE408)-(VLOOKUP($A408,Assumptions!$A$43:$R$98,7,FALSE)*I408)","v":{"$error":"#N/A"}},{"$f":"(Z408+AF408)-VLOOKUP($A408,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A408,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H408)","v":{"$error":"#N/A"}},{"$f":"(AA408+AG408)-VLOOKUP($A408,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A408,Assumptions!$A$43:$R$98,7,FALSE)*K408)","v":{"$error":"#N/A"}},{"$f":"(AB408+AH408)-(VLOOKUP($A408,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J408)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B408","v":2055},{"$f":"'Gas Use Per Customer'!C408","v":11},38,{"$f":"'Gas Use Per Customer'!S408","v":542.44874468280375},{"$f":"'Gas Use Per Customer'!U408","v":93.045277784203776},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.913583335261134},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.73462340484113},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.827166670522267},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.71412127796259},{"$f":"E409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3045277784203773},{"$f":"D409*VLOOKUP($C409,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F409*'Daily efficiency'!AR410","v":479.27300351915085},{"$f":"G409*'Daily efficiency'!AS410","v":2998.7068931926801},{"$f":"H409*'Daily efficiency'!AT410","v":959.2231621895877},{"$f":"I409*'Daily efficiency'!AU410","v":8826.3281777324846},{"$f":"J409*'Daily efficiency'!AV410","v":290.79750816823145},{"$f":"K409*'Daily efficiency'!AW410","v":0},0.2074126156394131,{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A409,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A409,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W409*$L409),0)-IFERROR(VLOOKUP($A409,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A409,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F409:$K409),0)","v":128.17800268841813},{"$f":"IFERROR(($T409*$M409),0)-IFERROR(VLOOKUP($A409,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A409,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F409:$K409),0)","v":827.97388781914128},258.71122321027991,2440.2375697427324,78.430736464884305,0,{"$f":"(X409+AD409)-(VLOOKUP($A409,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F409)","v":{"$error":"#N/A"}},{"$f":"(Y409+AE409)-(VLOOKUP($A409,Assumptions!$A$43:$R$98,7,FALSE)*I409)","v":{"$error":"#N/A"}},{"$f":"(Z409+AF409)-VLOOKUP($A409,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A409,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H409)","v":{"$error":"#N/A"}},{"$f":"(AA409+AG409)-VLOOKUP($A409,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A409,Assumptions!$A$43:$R$98,7,FALSE)*K409)","v":{"$error":"#N/A"}},{"$f":"(AB409+AH409)-(VLOOKUP($A409,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J409)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B409","v":2055},{"$f":"'Gas Use Per Customer'!C409","v":12},32,{"$f":"'Gas Use Per Customer'!S409","v":729.39200898706758},{"$f":"'Gas Use Per Customer'!U409","v":120.18842731698697},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.037685463397395},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.87840179741352},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.141320487740231},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":583.51360718965407},{"$f":"E410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0094213658493487},{"$f":"D410*VLOOKUP($C410,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F410*'Daily efficiency'!AR411","v":440.26633844500981},{"$f":"G410*'Daily efficiency'!AS411","v":2822.9382375079913},{"$f":"H410*'Daily efficiency'!AT411","v":1793.9024289793033},{"$f":"I410*'Daily efficiency'!AU411","v":13401.801715579417},{"$f":"J410*'Daily efficiency'!AV411","v":204.47540828057708},{"$f":"K410*'Daily efficiency'!AW411","v":0},0.2074126156394131,{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.27647256261092684,0.18035879620818532,{"$f":"VLOOKUP($A410,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.29949254493476474},0.2697091077531199,{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A410,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W410*$L410),0)-IFERROR(VLOOKUP($A410,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A410,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F410:$K410),0)","v":117.66499148485268},{"$f":"IFERROR(($T410*$M410),0)-IFERROR(VLOOKUP($A410,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A410,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F410:$K410),0)","v":779.38611878532356},483.83182351616244,3705.230463909757,55.14887992480935,0,{"$f":"(X410+AD410)-(VLOOKUP($A410,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F410)","v":{"$error":"#N/A"}},{"$f":"(Y410+AE410)-(VLOOKUP($A410,Assumptions!$A$43:$R$98,7,FALSE)*I410)","v":{"$error":"#N/A"}},{"$f":"(Z410+AF410)-VLOOKUP($A410,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A410,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H410)","v":{"$error":"#N/A"}},{"$f":"(AA410+AG410)-VLOOKUP($A410,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A410,Assumptions!$A$43:$R$98,7,FALSE)*K410)","v":{"$error":"#N/A"}},{"$f":"(AB410+AH410)-(VLOOKUP($A410,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J410)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B410","v":2056},{"$f":"'Gas Use Per Customer'!C410","v":1},30,{"$f":"'Gas Use Per Customer'!S410","v":750.71718144620979},{"$f":"'Gas Use Per Customer'!U410","v":125.26929421331117},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.053858842662237},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.14343628924198},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.951970659983374},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":600.5737451569679},{"$f":"E411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2634647106655592},{"$f":"D411*VLOOKUP($C411,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F411*'Daily efficiency'!AR412","v":475.75249772690211},{"$f":"G411*'Daily efficiency'!AS412","v":3040.4289529240755},{"$f":"H411*'Daily efficiency'!AT412","v":1925.4689781279351},{"$f":"I411*'Daily efficiency'!AU412","v":13623.337341754193},{"$f":"J411*'Daily efficiency'!AV412","v":230.87939112508167},{"$f":"K411*'Daily efficiency'!AW412","v":0},0.21363499410859549,{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A411,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A411,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W411*$L411),0)-IFERROR(VLOOKUP($A411,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A411,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F411:$K411),0)","v":130.0187334333842},{"$f":"IFERROR(($T411*$M411),0)-IFERROR(VLOOKUP($A411,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A411,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F411:$K411),0)","v":858.01460096543587},530.65198175873434,3849.445395453221,63.629488628216215,0,{"$f":"(X411+AD411)-(VLOOKUP($A411,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F411)","v":{"$error":"#N/A"}},{"$f":"(Y411+AE411)-(VLOOKUP($A411,Assumptions!$A$43:$R$98,7,FALSE)*I411)","v":{"$error":"#N/A"}},{"$f":"(Z411+AF411)-VLOOKUP($A411,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A411,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H411)","v":{"$error":"#N/A"}},{"$f":"(AA411+AG411)-VLOOKUP($A411,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A411,Assumptions!$A$43:$R$98,7,FALSE)*K411)","v":{"$error":"#N/A"}},{"$f":"(AB411+AH411)-(VLOOKUP($A411,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J411)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B411","v":2056},{"$f":"'Gas Use Per Customer'!C411","v":2},32,{"$f":"'Gas Use Per Customer'!S411","v":704.01405755408382},{"$f":"'Gas Use Per Customer'!U411","v":116.14511573168046},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.229023146336093},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.80281151081678},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.10883679876035},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":563.21124604326712},{"$f":"E412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8072557865840233},{"$f":"D412*VLOOKUP($C412,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F412*'Daily efficiency'!AR413","v":391.17570952352281},{"$f":"G412*'Daily efficiency'!AS413","v":2552.1903909225157},{"$f":"H412*'Daily efficiency'!AT413","v":1466.7587225716311},{"$f":"I412*'Daily efficiency'!AU413","v":13144.767850326369},{"$f":"J412*'Daily efficiency'!AV413","v":176.01992539335703},{"$f":"K412*'Daily efficiency'!AW413","v":0},0.21363499410859549,{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A412,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A412,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W412*$L412),0)-IFERROR(VLOOKUP($A412,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A412,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F412:$K412),0)","v":106.70820632442116},{"$f":"IFERROR(($T412*$M412),0)-IFERROR(VLOOKUP($A412,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A412,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F412:$K412),0)","v":720.05516795601125},404.23316695099209,3714.2195635614285,48.510426966122374,0,{"$f":"(X412+AD412)-(VLOOKUP($A412,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F412)","v":{"$error":"#N/A"}},{"$f":"(Y412+AE412)-(VLOOKUP($A412,Assumptions!$A$43:$R$98,7,FALSE)*I412)","v":{"$error":"#N/A"}},{"$f":"(Z412+AF412)-VLOOKUP($A412,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A412,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H412)","v":{"$error":"#N/A"}},{"$f":"(AA412+AG412)-VLOOKUP($A412,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A412,Assumptions!$A$43:$R$98,7,FALSE)*K412)","v":{"$error":"#N/A"}},{"$f":"(AB412+AH412)-(VLOOKUP($A412,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J412)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B412","v":2056},{"$f":"'Gas Use Per Customer'!C412","v":3},40,{"$f":"'Gas Use Per Customer'!S412","v":526.94498693537673},{"$f":"'Gas Use Per Customer'!U412","v":83.58445518324919},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.075336554974758},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.083496080613},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.150673109949516},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":368.8614908547637},{"$f":"E413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3584455183249187},{"$f":"D413*VLOOKUP($C413,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F413*'Daily efficiency'!AR414","v":407.9424088687017},{"$f":"G413*'Daily efficiency'!AS414","v":2815.4360684317794},{"$f":"H413*'Daily efficiency'!AT414","v":839.46241060555246},{"$f":"I413*'Daily efficiency'!AU414","v":8646.1133456356656},{"$f":"J413*'Daily efficiency'!AV414","v":244.90245368691998},{"$f":"K413*'Daily efficiency'!AW414","v":0},0.21363499410859549,{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A413,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A413,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W413*$L413),0)-IFERROR(VLOOKUP($A413,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A413,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F413:$K413),0)","v":111.32105253230689},{"$f":"IFERROR(($T413*$M413),0)-IFERROR(VLOOKUP($A413,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A413,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F413:$K413),0)","v":794.43055385591833},231.35267140627113,2443.0681243512568,67.494191733431236,0,{"$f":"(X413+AD413)-(VLOOKUP($A413,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F413)","v":{"$error":"#N/A"}},{"$f":"(Y413+AE413)-(VLOOKUP($A413,Assumptions!$A$43:$R$98,7,FALSE)*I413)","v":{"$error":"#N/A"}},{"$f":"(Z413+AF413)-VLOOKUP($A413,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A413,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H413)","v":{"$error":"#N/A"}},{"$f":"(AA413+AG413)-VLOOKUP($A413,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A413,Assumptions!$A$43:$R$98,7,FALSE)*K413)","v":{"$error":"#N/A"}},{"$f":"(AB413+AH413)-(VLOOKUP($A413,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J413)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B413","v":2056},{"$f":"'Gas Use Per Customer'!C413","v":4},49,{"$f":"'Gas Use Per Customer'!S413","v":307.62551148188891},{"$f":"'Gas Use Per Customer'!U413","v":50.563769380393204},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.451015504314569},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":276.86296033370002},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0563769380393211},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.762551148188891},{"$f":"E414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0563769380393211},{"$f":"D414*VLOOKUP($C414,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F414*'Daily efficiency'!AR415","v":602.94001858574609},{"$f":"G414*'Daily efficiency'!AS415","v":4825.4349415640791},{"$f":"H414*'Daily efficiency'!AT415","v":71.851292861431816},{"$f":"I414*'Daily efficiency'!AU415","v":721.07419891354789},{"$f":"J414*'Daily efficiency'!AV415","v":148.15184428455203},{"$f":"K414*'Daily efficiency'!AW415","v":0},0.21363499410859549,{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A414,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A414,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W414*$L414),0)-IFERROR(VLOOKUP($A414,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A414,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F414:$K414),0)","v":165.03962737584749},{"$f":"IFERROR(($T414*$M414),0)-IFERROR(VLOOKUP($A414,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A414,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F414:$K414),0)","v":1362.3589980391152},19.801945075176711,203.74858855476762,40.830089014077771,0,{"$f":"(X414+AD414)-(VLOOKUP($A414,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F414)","v":{"$error":"#N/A"}},{"$f":"(Y414+AE414)-(VLOOKUP($A414,Assumptions!$A$43:$R$98,7,FALSE)*I414)","v":{"$error":"#N/A"}},{"$f":"(Z414+AF414)-VLOOKUP($A414,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A414,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H414)","v":{"$error":"#N/A"}},{"$f":"(AA414+AG414)-VLOOKUP($A414,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A414,Assumptions!$A$43:$R$98,7,FALSE)*K414)","v":{"$error":"#N/A"}},{"$f":"(AB414+AH414)-(VLOOKUP($A414,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J414)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B414","v":2056},{"$f":"'Gas Use Per Customer'!C414","v":5},56,{"$f":"'Gas Use Per Customer'!S414","v":183.29402427401158},{"$f":"'Gas Use Per Customer'!U414","v":27.055281687778653},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.644225350222925},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":164.96462184661041},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7055281687778656},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.32940242740116},{"$f":"E415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7055281687778656},{"$f":"D415*VLOOKUP($C415,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F415*'Daily efficiency'!AR416","v":304.31410555341387},{"$f":"G415*'Daily efficiency'!AS416","v":2814.559470357216},{"$f":"H415*'Daily efficiency'!AT416","v":23.278684372872885},{"$f":"I415*'Daily efficiency'!AU416","v":291.04725970528858},{"$f":"J415*'Daily efficiency'!AV416","v":66.486172870160544},{"$f":"K415*'Daily efficiency'!AW416","v":0},0.21363499410859549,{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A415,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A415,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W415*$L415),0)-IFERROR(VLOOKUP($A415,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A415,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F415:$K415),0)","v":82.70199104124265},{"$f":"IFERROR(($T415*$M415),0)-IFERROR(VLOOKUP($A415,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A415,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F415:$K415),0)","v":794.12336774677078},6.4155175365179566,82.239065628799707,18.323338258820961,0,{"$f":"(X415+AD415)-(VLOOKUP($A415,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F415)","v":{"$error":"#N/A"}},{"$f":"(Y415+AE415)-(VLOOKUP($A415,Assumptions!$A$43:$R$98,7,FALSE)*I415)","v":{"$error":"#N/A"}},{"$f":"(Z415+AF415)-VLOOKUP($A415,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A415,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H415)","v":{"$error":"#N/A"}},{"$f":"(AA415+AG415)-VLOOKUP($A415,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A415,Assumptions!$A$43:$R$98,7,FALSE)*K415)","v":{"$error":"#N/A"}},{"$f":"(AB415+AH415)-(VLOOKUP($A415,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J415)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B415","v":2056},{"$f":"'Gas Use Per Customer'!C415","v":6},63,{"$f":"'Gas Use Per Customer'!S415","v":128.9368860207355},{"$f":"'Gas Use Per Customer'!U415","v":17.067366798337307},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.653893438669847},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.04319741866195},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7067366798337309},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.893688602073551},{"$f":"E416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7067366798337309},{"$f":"D416*VLOOKUP($C416,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F416*'Daily efficiency'!AR417","v":189.21373736507991},{"$f":"G416*'Daily efficiency'!AS417","v":1943.0508143686068},{"$f":"H416*'Daily efficiency'!AT417","v":4.8896109503147684},{"$f":"I416*'Daily efficiency'!AU417","v":70.519880860940944},{"$f":"J416*'Daily efficiency'!AV417","v":30.83788724346244},{"$f":"K416*'Daily efficiency'!AW417","v":0},0.21363499410859549,{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A416,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A416,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W416*$L416),0)-IFERROR(VLOOKUP($A416,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A416,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F416:$K416),0)","v":50.940763936461366},{"$f":"IFERROR(($T416*$M416),0)-IFERROR(VLOOKUP($A416,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A416,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F416:$K416),0)","v":547.8276302163664},1.3475583197068473,19.92627972560388,8.4988053117874962,0,{"$f":"(X416+AD416)-(VLOOKUP($A416,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F416)","v":{"$error":"#N/A"}},{"$f":"(Y416+AE416)-(VLOOKUP($A416,Assumptions!$A$43:$R$98,7,FALSE)*I416)","v":{"$error":"#N/A"}},{"$f":"(Z416+AF416)-VLOOKUP($A416,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A416,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H416)","v":{"$error":"#N/A"}},{"$f":"(AA416+AG416)-VLOOKUP($A416,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A416,Assumptions!$A$43:$R$98,7,FALSE)*K416)","v":{"$error":"#N/A"}},{"$f":"(AB416+AH416)-(VLOOKUP($A416,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J416)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B416","v":2056},{"$f":"'Gas Use Per Customer'!C416","v":7},65,{"$f":"'Gas Use Per Customer'!S416","v":115.8580767880222},{"$f":"'Gas Use Per Customer'!U416","v":14.716285993401812},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.980471693731721},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.8580767880222},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.7358142996700906},{"$f":"D417*VLOOKUP($C417,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F417*'Daily efficiency'!AR418","v":191.48475107056672},{"$f":"G417*'Daily efficiency'!AS418","v":1913.3434753920092},{"$f":"H417*'Daily efficiency'!AT418","v":0},{"$f":"I417*'Daily efficiency'!AU418","v":0},{"$f":"J417*'Daily efficiency'!AV418","v":10.779679490166821},{"$f":"K417*'Daily efficiency'!AW418","v":0},0.21363499410859549,{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A417,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A417,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W417*$L417),0)-IFERROR(VLOOKUP($A417,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A417,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F417:$K417),0)","v":51.551194470862136},{"$f":"IFERROR(($T417*$M417),0)-IFERROR(VLOOKUP($A417,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A417,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F417:$K417),0)","v":539.41799549583629},0,0,2.9708389743794315,0,{"$f":"(X417+AD417)-(VLOOKUP($A417,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F417)","v":{"$error":"#N/A"}},{"$f":"(Y417+AE417)-(VLOOKUP($A417,Assumptions!$A$43:$R$98,7,FALSE)*I417)","v":{"$error":"#N/A"}},{"$f":"(Z417+AF417)-VLOOKUP($A417,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A417,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H417)","v":{"$error":"#N/A"}},{"$f":"(AA417+AG417)-VLOOKUP($A417,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A417,Assumptions!$A$43:$R$98,7,FALSE)*K417)","v":{"$error":"#N/A"}},{"$f":"(AB417+AH417)-(VLOOKUP($A417,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J417)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B417","v":2056},{"$f":"'Gas Use Per Customer'!C417","v":8},65,{"$f":"'Gas Use Per Customer'!S417","v":116.09540192783794},{"$f":"'Gas Use Per Customer'!U417","v":14.70126275364264},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.966199615960507},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.09540192783794},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73506313768213205},{"$f":"D418*VLOOKUP($C418,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F418*'Daily efficiency'!AR419","v":191.28927231139826},{"$f":"G418*'Daily efficiency'!AS419","v":1917.2627922010026},{"$f":"H418*'Daily efficiency'!AT419","v":0},{"$f":"I418*'Daily efficiency'!AU419","v":0},{"$f":"J418*'Daily efficiency'!AV419","v":10.768674967043228},{"$f":"K418*'Daily efficiency'!AW419","v":0},0.21363499410859549,{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},{"$f":"(R418*0.25)+(S418*0.75)","v":0.28256258352019575},0.18576956009443088,{"$f":"VLOOKUP($A418,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},{"$f":"(U418*0.25)+(V418*0.75)","v":0.27559622501665459},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A418,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W418*$L418),0)-IFERROR(VLOOKUP($A418,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A418,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F418:$K418),0)","v":51.49756977138707},{"$f":"IFERROR(($T418*$M418),0)-IFERROR(VLOOKUP($A418,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A418,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F418:$K418),0)","v":540.52569628764229},{"$f":"IFERROR((W418*N418),0)","v":0},0,{"$f":"IFERROR((W418*P418),0)","v":2.967806169348461},{"$f":"IFERROR((T418*Q418),0)","v":0},{"$f":"(X418+AD418)-(VLOOKUP($A418,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F418)","v":{"$error":"#N/A"}},{"$f":"(Y418+AE418)-(VLOOKUP($A418,Assumptions!$A$43:$R$98,7,FALSE)*I418)","v":{"$error":"#N/A"}},{"$f":"(Z418+AF418)-VLOOKUP($A418,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A418,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H418)","v":{"$error":"#N/A"}},{"$f":"(AA418+AG418)-VLOOKUP($A418,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A418,Assumptions!$A$43:$R$98,7,FALSE)*K418)","v":{"$error":"#N/A"}},{"$f":"(AB418+AH418)-(VLOOKUP($A418,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J418)","v":{"$error":"#N/A"}},{"$f":"AC418+AI418","v":{"$error":"#N/A"}},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B418","v":2056},{"$f":"'Gas Use Per Customer'!C418","v":9},62,{"$f":"'Gas Use Per Customer'!S418","v":148.93729342884311},{"$f":"'Gas Use Per Customer'!U418","v":19.069717375894964},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.255773900715973},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.04356408595879},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9069717375894966},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.893729342884312},{"$f":"E419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9069717375894966},{"$f":"D419*VLOOKUP($C419,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F419*'Daily efficiency'!AR420","v":213.16773811859295},{"$f":"G419*'Daily efficiency'!AS420","v":2261.3142278535051},{"$f":"H419*'Daily efficiency'!AT420","v":7.0241941831439387},{"$f":"I419*'Daily efficiency'!AU420","v":104.73270473916247},{"$f":"J419*'Daily efficiency'!AV420","v":36.318276742391959},{"$f":"K419*'Daily efficiency'!AW420","v":0},0.21363499410859549,{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A419,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A419,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W419*$L419),0)-IFERROR(VLOOKUP($A419,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A419,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F419:$K419),0)","v":57.559521374605723},{"$f":"IFERROR(($T419*$M419),0)-IFERROR(VLOOKUP($A419,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A419,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F419:$K419),0)","v":637.77408782704572},1.9358414006584133,29.593543630155597,10.009179969313388,0,{"$f":"(X419+AD419)-(VLOOKUP($A419,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F419)","v":{"$error":"#N/A"}},{"$f":"(Y419+AE419)-(VLOOKUP($A419,Assumptions!$A$43:$R$98,7,FALSE)*I419)","v":{"$error":"#N/A"}},{"$f":"(Z419+AF419)-VLOOKUP($A419,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A419,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H419)","v":{"$error":"#N/A"}},{"$f":"(AA419+AG419)-VLOOKUP($A419,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A419,Assumptions!$A$43:$R$98,7,FALSE)*K419)","v":{"$error":"#N/A"}},{"$f":"(AB419+AH419)-(VLOOKUP($A419,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J419)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B419","v":2056},{"$f":"'Gas Use Per Customer'!C419","v":10},{"$f":"C408","v":50},{"$f":"'Gas Use Per Customer'!S419","v":343.77431076025323},{"$f":"'Gas Use Per Customer'!U419","v":53.769780999464388},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":43.015824799571512},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":309.39687968422794},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3769780999464389},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.377431076025324},{"$f":"E420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3769780999464389},{"$f":"D420*VLOOKUP($C420,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F420*'Daily efficiency'!AR421","v":615.19848902514423},{"$f":"G420*'Daily efficiency'!AS421","v":5349.3152337117508},{"$f":"H420*'Daily efficiency'!AT421","v":71.418187722431924},{"$f":"I420*'Daily efficiency'!AU421","v":805.80698442203402},{"$f":"J420*'Daily efficiency'!AV421","v":157.54545832843056},{"$f":"K420*'Daily efficiency'!AW421","v":0},0.21363499410859549,{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A420,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A420,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W420*$L420),0)-IFERROR(VLOOKUP($A420,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A420,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F420:$K420),0)","v":168.42329213690871},{"$f":"IFERROR(($T420*$M420),0)-IFERROR(VLOOKUP($A420,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A420,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F420:$K420),0)","v":1510.3932434271612},19.682582933833029,227.69090333690806,43.418933583834125,0,{"$f":"(X420+AD420)-(VLOOKUP($A420,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F420)","v":{"$error":"#N/A"}},{"$f":"(Y420+AE420)-(VLOOKUP($A420,Assumptions!$A$43:$R$98,7,FALSE)*I420)","v":{"$error":"#N/A"}},{"$f":"(Z420+AF420)-VLOOKUP($A420,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A420,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H420)","v":{"$error":"#N/A"}},{"$f":"(AA420+AG420)-VLOOKUP($A420,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A420,Assumptions!$A$43:$R$98,7,FALSE)*K420)","v":{"$error":"#N/A"}},{"$f":"(AB420+AH420)-(VLOOKUP($A420,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J420)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B420","v":2056},{"$f":"'Gas Use Per Customer'!C420","v":11},38,{"$f":"'Gas Use Per Customer'!S420","v":542.71271000868353},{"$f":"'Gas Use Per Customer'!U420","v":93.090555291641309},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.92716658749239},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.81381300260506},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.854333174984781},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":379.89889700607847},{"$f":"E421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3090555291641319},{"$f":"D421*VLOOKUP($C421,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F421*'Daily efficiency'!AR422","v":479.50622639190931},{"$f":"G421*'Daily efficiency'!AS422","v":3000.1661179582243},{"$f":"H421*'Daily efficiency'!AT422","v":959.6899374509934},{"$f":"I421*'Daily efficiency'!AU422","v":8830.6232279406304},{"$f":"J421*'Daily efficiency'!AV422","v":290.93901547147618},{"$f":"K421*'Daily efficiency'!AW422","v":0},0.21363499410859549,{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A421,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A421,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W421*$L421),0)-IFERROR(VLOOKUP($A421,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A421,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F421:$K421),0)","v":131.04501355623103},{"$f":"IFERROR(($T421*$M421),0)-IFERROR(VLOOKUP($A421,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A421,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F421:$K421),0)","v":846.62959697067163},264.48692394796313,2495.2037133803551,80.181694374000898,0,{"$f":"(X421+AD421)-(VLOOKUP($A421,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F421)","v":{"$error":"#N/A"}},{"$f":"(Y421+AE421)-(VLOOKUP($A421,Assumptions!$A$43:$R$98,7,FALSE)*I421)","v":{"$error":"#N/A"}},{"$f":"(Z421+AF421)-VLOOKUP($A421,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A421,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H421)","v":{"$error":"#N/A"}},{"$f":"(AA421+AG421)-VLOOKUP($A421,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A421,Assumptions!$A$43:$R$98,7,FALSE)*K421)","v":{"$error":"#N/A"}},{"$f":"(AB421+AH421)-(VLOOKUP($A421,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J421)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B421","v":2056},{"$f":"'Gas Use Per Customer'!C421","v":12},32,{"$f":"'Gas Use Per Customer'!S421","v":729.74694427124643},{"$f":"'Gas Use Per Customer'!U421","v":120.24691316969596},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.049382633939192},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":145.94938885424929},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.185184877271965},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":583.79755541699717},{"$f":"E422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0123456584847981},{"$f":"D422*VLOOKUP($C422,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F422*'Daily efficiency'!AR423","v":441.09066387801238},{"$f":"G422*'Daily efficiency'!AS423","v":2825.1421217124057},{"$f":"H422*'Daily efficiency'!AT423","v":1817.0104421488988},{"$f":"I422*'Daily efficiency'!AU423","v":13408.32327359187},{"$f":"J422*'Daily efficiency'!AV423","v":204.57490969579877},{"$f":"K422*'Daily efficiency'!AW423","v":0},0.21363499410859549,{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.28256258352019575,0.18576956009443088,{"$f":"VLOOKUP($A422,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.30553844665739582},0.27559622501665459,{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A422,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W422*$L422),0)-IFERROR(VLOOKUP($A422,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A422,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F422:$K422),0)","v":120.46539638850039},{"$f":"IFERROR(($T422*$M422),0)-IFERROR(VLOOKUP($A422,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A422,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F422:$K422),0)","v":797.18193125641483},500.761218672079,3788.6904648600871,56.380072845285149,0,{"$f":"(X422+AD422)-(VLOOKUP($A422,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F422)","v":{"$error":"#N/A"}},{"$f":"(Y422+AE422)-(VLOOKUP($A422,Assumptions!$A$43:$R$98,7,FALSE)*I422)","v":{"$error":"#N/A"}},{"$f":"(Z422+AF422)-VLOOKUP($A422,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A422,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H422)","v":{"$error":"#N/A"}},{"$f":"(AA422+AG422)-VLOOKUP($A422,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A422,Assumptions!$A$43:$R$98,7,FALSE)*K422)","v":{"$error":"#N/A"}},{"$f":"(AB422+AH422)-(VLOOKUP($A422,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J422)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B422","v":2057},{"$f":"'Gas Use Per Customer'!C422","v":1},30,{"$f":"'Gas Use Per Customer'!S422","v":751.0823162620884},{"$f":"'Gas Use Per Customer'!U422","v":125.33022285835658},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.066044571671316},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.2164632524177},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":93.99766714376743},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":600.86585300967079},{"$f":"E423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2665111429178291},{"$f":"D423*VLOOKUP($C423,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F423*'Daily efficiency'!AR424","v":475.34802030554073},{"$f":"G423*'Daily efficiency'!AS424","v":3041.0532971087841},{"$f":"H423*'Daily efficiency'!AT424","v":1903.230458603907},{"$f":"I423*'Daily efficiency'!AU424","v":13629.96347859357},{"$f":"J423*'Daily efficiency'!AV424","v":230.99168654878065},{"$f":"K423*'Daily efficiency'!AW424","v":0},0.22004404393185337,{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A423,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A423,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W423*$L423),0)-IFERROR(VLOOKUP($A423,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A423,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F423:$K423),0)","v":132.70628240756491},{"$f":"IFERROR(($T423*$M423),0)-IFERROR(VLOOKUP($A423,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A423,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F423:$K423),0)","v":876.83431673988196},535.80490509702736,3934.960537309139,65.029685779755326,0,{"$f":"(X423+AD423)-(VLOOKUP($A423,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F423)","v":{"$error":"#N/A"}},{"$f":"(Y423+AE423)-(VLOOKUP($A423,Assumptions!$A$43:$R$98,7,FALSE)*I423)","v":{"$error":"#N/A"}},{"$f":"(Z423+AF423)-VLOOKUP($A423,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A423,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H423)","v":{"$error":"#N/A"}},{"$f":"(AA423+AG423)-VLOOKUP($A423,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A423,Assumptions!$A$43:$R$98,7,FALSE)*K423)","v":{"$error":"#N/A"}},{"$f":"(AB423+AH423)-(VLOOKUP($A423,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J423)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B423","v":2057},{"$f":"'Gas Use Per Customer'!C423","v":2},32,{"$f":"'Gas Use Per Customer'!S423","v":704.35647684277751},{"$f":"'Gas Use Per Customer'!U423","v":116.20160654672507},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.240321309345017},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.87129536855551},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.151204910043802},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":563.48518147422203},{"$f":"E424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8100803273362542},{"$f":"D424*VLOOKUP($C424,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F424*'Daily efficiency'!AR425","v":391.63606391981574},{"$f":"G424*'Daily efficiency'!AS425","v":2555.0224993745037},{"$f":"H424*'Daily efficiency'!AT425","v":1467.7689820832479},{"$f":"I424*'Daily efficiency'!AU425","v":13149.127954408648},{"$f":"J424*'Daily efficiency'!AV425","v":176.31518764777189},{"$f":"K424*'Daily efficiency'!AW425","v":0},0.22004404393185337,{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A424,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A424,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W424*$L424),0)-IFERROR(VLOOKUP($A424,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A424,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F424:$K424),0)","v":109.1378559158597},{"$f":"IFERROR(($T424*$M424),0)-IFERROR(VLOOKUP($A424,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A424,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F424:$K424),0)","v":736.51607100695878},413.21208190749405,3796.1436713963581,49.636943312727759,0,{"$f":"(X424+AD424)-(VLOOKUP($A424,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F424)","v":{"$error":"#N/A"}},{"$f":"(Y424+AE424)-(VLOOKUP($A424,Assumptions!$A$43:$R$98,7,FALSE)*I424)","v":{"$error":"#N/A"}},{"$f":"(Z424+AF424)-VLOOKUP($A424,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A424,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H424)","v":{"$error":"#N/A"}},{"$f":"(AA424+AG424)-VLOOKUP($A424,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A424,Assumptions!$A$43:$R$98,7,FALSE)*K424)","v":{"$error":"#N/A"}},{"$f":"(AB424+AH424)-(VLOOKUP($A424,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J424)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B424","v":2057},{"$f":"'Gas Use Per Customer'!C424","v":3},40,{"$f":"'Gas Use Per Customer'!S424","v":527.20128313524799},{"$f":"'Gas Use Per Customer'!U424","v":83.625109101139898},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.08753273034197},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.1603849405744},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.175065460683939},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":369.04089819467356},{"$f":"E425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3625109101139898},{"$f":"D425*VLOOKUP($C425,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F425*'Daily efficiency'!AR426","v":408.14082443721776},{"$f":"G425*'Daily efficiency'!AS426","v":2816.8054439514449},{"$f":"H425*'Daily efficiency'!AT426","v":839.87070944339587},{"$f":"I425*'Daily efficiency'!AU426","v":8650.3186536831527},{"$f":"J425*'Daily efficiency'!AV426","v":245.02156966633976},{"$f":"K425*'Daily efficiency'!AW426","v":0},0.22004404393185337,{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A425,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A425,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W425*$L425),0)-IFERROR(VLOOKUP($A425,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A425,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F425:$K425),0)","v":113.77621562747635},{"$f":"IFERROR(($T425*$M425),0)-IFERROR(VLOOKUP($A425,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A425,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F425:$K425),0)","v":812.08449138091919},236.44369694313798,2497.3407002044778,68.979433514373,0,{"$f":"(X425+AD425)-(VLOOKUP($A425,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F425)","v":{"$error":"#N/A"}},{"$f":"(Y425+AE425)-(VLOOKUP($A425,Assumptions!$A$43:$R$98,7,FALSE)*I425)","v":{"$error":"#N/A"}},{"$f":"(Z425+AF425)-VLOOKUP($A425,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A425,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H425)","v":{"$error":"#N/A"}},{"$f":"(AA425+AG425)-VLOOKUP($A425,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A425,Assumptions!$A$43:$R$98,7,FALSE)*K425)","v":{"$error":"#N/A"}},{"$f":"(AB425+AH425)-(VLOOKUP($A425,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J425)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B425","v":2057},{"$f":"'Gas Use Per Customer'!C425","v":4},49,{"$f":"'Gas Use Per Customer'!S425","v":307.77513478513902},{"$f":"'Gas Use Per Customer'!U425","v":50.588362653438153},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.470690122750526},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":276.99762130662515},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0588362653438157},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.777513478513903},{"$f":"E426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0588362653438157},{"$f":"D426*VLOOKUP($C426,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F426*'Daily efficiency'!AR427","v":603.23327734964982},{"$f":"G426*'Daily efficiency'!AS427","v":4827.781942994804},{"$f":"H426*'Daily efficiency'!AT427","v":71.886239988309967},{"$f":"I426*'Daily efficiency'!AU427","v":721.42491593636612},{"$f":"J426*'Daily efficiency'!AV427","v":148.22390257457374},{"$f":"K426*'Daily efficiency'!AW427","v":0},0.22004404393185337,{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A426,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A426,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W426*$L426),0)-IFERROR(VLOOKUP($A426,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A426,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F426:$K426),0)","v":168.67701316656732},{"$f":"IFERROR(($T426*$M426),0)-IFERROR(VLOOKUP($A426,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A426,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F426:$K426),0)","v":1392.6295480484209},20.237696291899542,208.27484822681913,41.728574536547441,0,{"$f":"(X426+AD426)-(VLOOKUP($A426,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F426)","v":{"$error":"#N/A"}},{"$f":"(Y426+AE426)-(VLOOKUP($A426,Assumptions!$A$43:$R$98,7,FALSE)*I426)","v":{"$error":"#N/A"}},{"$f":"(Z426+AF426)-VLOOKUP($A426,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A426,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H426)","v":{"$error":"#N/A"}},{"$f":"(AA426+AG426)-VLOOKUP($A426,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A426,Assumptions!$A$43:$R$98,7,FALSE)*K426)","v":{"$error":"#N/A"}},{"$f":"(AB426+AH426)-(VLOOKUP($A426,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J426)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B426","v":2057},{"$f":"'Gas Use Per Customer'!C426","v":5},56,{"$f":"'Gas Use Per Customer'!S426","v":183.38317506402805},{"$f":"'Gas Use Per Customer'!U426","v":27.068440871478941},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.654752697183156},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.04485755762525},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7068440871478945},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.338317506402806},{"$f":"E427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7068440871478945},{"$f":"D427*VLOOKUP($C427,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F427*'Daily efficiency'!AR428","v":304.46211825066757},{"$f":"G427*'Daily efficiency'!AS428","v":2815.9284195159489},{"$f":"H427*'Daily efficiency'!AT428","v":23.290006690174874},{"$f":"I427*'Daily efficiency'!AU428","v":291.18881965650695},{"$f":"J427*'Daily efficiency'!AV428","v":66.518510502879508},{"$f":"K427*'Daily efficiency'!AW428","v":0},0.22004404393185337,{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A427,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A427,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W427*$L427),0)-IFERROR(VLOOKUP($A427,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A427,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F427:$K427),0)","v":84.527701906411735},{"$f":"IFERROR(($T427*$M427),0)-IFERROR(VLOOKUP($A427,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A427,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F427:$K427),0)","v":811.77081744173563},6.556694050331684,84.066000327406272,18.72655202950828,0,{"$f":"(X427+AD427)-(VLOOKUP($A427,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F427)","v":{"$error":"#N/A"}},{"$f":"(Y427+AE427)-(VLOOKUP($A427,Assumptions!$A$43:$R$98,7,FALSE)*I427)","v":{"$error":"#N/A"}},{"$f":"(Z427+AF427)-VLOOKUP($A427,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A427,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H427)","v":{"$error":"#N/A"}},{"$f":"(AA427+AG427)-VLOOKUP($A427,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A427,Assumptions!$A$43:$R$98,7,FALSE)*K427)","v":{"$error":"#N/A"}},{"$f":"(AB427+AH427)-(VLOOKUP($A427,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J427)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B427","v":2057},{"$f":"'Gas Use Per Customer'!C427","v":6},63,{"$f":"'Gas Use Per Customer'!S427","v":128.99959851393626},{"$f":"'Gas Use Per Customer'!U427","v":17.075668046780077},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.660534437424062},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.09963866254265},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7075668046780077},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.899959851393627},{"$f":"E428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7075668046780077},{"$f":"D428*VLOOKUP($C428,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F428*'Daily efficiency'!AR429","v":189.30576739298118},{"$f":"G428*'Daily efficiency'!AS429","v":1943.9958779942729},{"$f":"H428*'Daily efficiency'!AT429","v":4.8919891657575274},{"$f":"I428*'Daily efficiency'!AU429","v":70.554180413888872},{"$f":"J428*'Daily efficiency'!AV429","v":30.852886215857115},{"$f":"K428*'Daily efficiency'!AW429","v":0},0.22004404393185337,{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A428,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A428,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W428*$L428),0)-IFERROR(VLOOKUP($A428,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A428,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F428:$K428),0)","v":52.067771624434144},{"$f":"IFERROR(($T428*$M428),0)-IFERROR(VLOOKUP($A428,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A428,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F428:$K428),0)","v":560.00386460857317},1.3772119812632222,20.368940540953641,8.6858255636487254,0,{"$f":"(X428+AD428)-(VLOOKUP($A428,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F428)","v":{"$error":"#N/A"}},{"$f":"(Y428+AE428)-(VLOOKUP($A428,Assumptions!$A$43:$R$98,7,FALSE)*I428)","v":{"$error":"#N/A"}},{"$f":"(Z428+AF428)-VLOOKUP($A428,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A428,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H428)","v":{"$error":"#N/A"}},{"$f":"(AA428+AG428)-VLOOKUP($A428,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A428,Assumptions!$A$43:$R$98,7,FALSE)*K428)","v":{"$error":"#N/A"}},{"$f":"(AB428+AH428)-(VLOOKUP($A428,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J428)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B428","v":2057},{"$f":"'Gas Use Per Customer'!C428","v":7},65,{"$f":"'Gas Use Per Customer'!S428","v":115.91442799268563},{"$f":"'Gas Use Per Customer'!U428","v":14.723443720052311},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.987271534049695},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.91442799268563},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73617218600261558},{"$f":"D429*VLOOKUP($C429,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F429*'Daily efficiency'!AR430","v":191.57788567711873},{"$f":"G429*'Daily efficiency'!AS430","v":1914.2740899228418},{"$f":"H429*'Daily efficiency'!AT430","v":0},{"$f":"I429*'Daily efficiency'!AU430","v":0},{"$f":"J429*'Daily efficiency'!AV430","v":10.784922524938311},{"$f":"K429*'Daily efficiency'!AW430","v":0},0.22004404393185337,{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A429,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A429,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W429*$L429),0)-IFERROR(VLOOKUP($A429,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A429,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F429:$K429),0)","v":52.691719082091339},{"$f":"IFERROR(($T429*$M429),0)-IFERROR(VLOOKUP($A429,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A429,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F429:$K429),0)","v":551.40749782661339},0,0,3.0362136985723742,0,{"$f":"(X429+AD429)-(VLOOKUP($A429,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F429)","v":{"$error":"#N/A"}},{"$f":"(Y429+AE429)-(VLOOKUP($A429,Assumptions!$A$43:$R$98,7,FALSE)*I429)","v":{"$error":"#N/A"}},{"$f":"(Z429+AF429)-VLOOKUP($A429,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A429,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H429)","v":{"$error":"#N/A"}},{"$f":"(AA429+AG429)-VLOOKUP($A429,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A429,Assumptions!$A$43:$R$98,7,FALSE)*K429)","v":{"$error":"#N/A"}},{"$f":"(AB429+AH429)-(VLOOKUP($A429,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J429)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B429","v":2057},{"$f":"'Gas Use Per Customer'!C429","v":8},65,{"$f":"'Gas Use Per Customer'!S429","v":116.15186856301688},{"$f":"'Gas Use Per Customer'!U429","v":14.708413173269902},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.972992514606405},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.15186856301688},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73542065866349515},{"$f":"D430*VLOOKUP($C430,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F430*'Daily efficiency'!AR431","v":191.38231184073263},{"$f":"G430*'Daily efficiency'!AS431","v":1918.1953130143304},{"$f":"H430*'Daily efficiency'!AT431","v":0},{"$f":"I430*'Daily efficiency'!AU431","v":0},{"$f":"J430*'Daily efficiency'!AV431","v":10.773912649420197},{"$f":"K430*'Daily efficiency'!AW431","v":0},0.22004404393185337,{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A430,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A430,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W430*$L430),0)-IFERROR(VLOOKUP($A430,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A430,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F430:$K430),0)","v":52.636912992936047},{"$f":"IFERROR(($T430*$M430),0)-IFERROR(VLOOKUP($A430,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A430,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F430:$K430),0)","v":552.5398047040286},0,0,3.0331141552246699,0,{"$f":"(X430+AD430)-(VLOOKUP($A430,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F430)","v":{"$error":"#N/A"}},{"$f":"(Y430+AE430)-(VLOOKUP($A430,Assumptions!$A$43:$R$98,7,FALSE)*I430)","v":{"$error":"#N/A"}},{"$f":"(Z430+AF430)-VLOOKUP($A430,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A430,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H430)","v":{"$error":"#N/A"}},{"$f":"(AA430+AG430)-VLOOKUP($A430,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A430,Assumptions!$A$43:$R$98,7,FALSE)*K430)","v":{"$error":"#N/A"}},{"$f":"(AB430+AH430)-(VLOOKUP($A430,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J430)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B430","v":2057},{"$f":"'Gas Use Per Customer'!C430","v":9},62,{"$f":"'Gas Use Per Customer'!S430","v":149.00973374665872},{"$f":"'Gas Use Per Customer'!U430","v":19.078992530260678},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.263194024208543},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.10876037199284},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9078992530260679},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.900973374665874},{"$f":"E431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9078992530260679},{"$f":"D431*VLOOKUP($C431,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F431*'Daily efficiency'!AR432","v":213.27141892507092},{"$f":"G431*'Daily efficiency'!AS432","v":2262.4140888592706},{"$f":"H431*'Daily efficiency'!AT432","v":7.0276106200034469},{"$f":"I431*'Daily efficiency'!AU432","v":104.78364477065041},{"$f":"J431*'Daily efficiency'!AV432","v":36.33594127388146},{"$f":"K431*'Daily efficiency'!AW432","v":0},0.22004404393185337,{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A431,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A431,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W431*$L431),0)-IFERROR(VLOOKUP($A431,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A431,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F431:$K431),0)","v":58.832084751635321},{"$f":"IFERROR(($T431*$M431),0)-IFERROR(VLOOKUP($A431,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A431,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F431:$K431),0)","v":651.94837925258344},1.9784405111254342,30.250961990873531,10.229436733659915,0,{"$f":"(X431+AD431)-(VLOOKUP($A431,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F431)","v":{"$error":"#N/A"}},{"$f":"(Y431+AE431)-(VLOOKUP($A431,Assumptions!$A$43:$R$98,7,FALSE)*I431)","v":{"$error":"#N/A"}},{"$f":"(Z431+AF431)-VLOOKUP($A431,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A431,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H431)","v":{"$error":"#N/A"}},{"$f":"(AA431+AG431)-VLOOKUP($A431,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A431,Assumptions!$A$43:$R$98,7,FALSE)*K431)","v":{"$error":"#N/A"}},{"$f":"(AB431+AH431)-(VLOOKUP($A431,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J431)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B431","v":2057},{"$f":"'Gas Use Per Customer'!C431","v":10},50,{"$f":"'Gas Use Per Customer'!S431","v":343.94151616431947},{"$f":"'Gas Use Per Customer'!U431","v":53.795933616682028},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":43.036746893345622},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":309.54736454788753},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3795933616682028},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.394151616431948},{"$f":"E432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3795933616682028},{"$f":"D432*VLOOKUP($C432,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F432*'Daily efficiency'!AR433","v":615.4977100801176},{"$f":"G432*'Daily efficiency'!AS433","v":5351.9170407320371},{"$f":"H432*'Daily efficiency'!AT433","v":71.452924195059566},{"$f":"I432*'Daily efficiency'!AU433","v":806.19891388916528},{"$f":"J432*'Daily efficiency'!AV433","v":157.62208549687824},{"$f":"K432*'Daily efficiency'!AW433","v":0},0.22004404393185337,{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A432,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A432,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W432*$L432),0)-IFERROR(VLOOKUP($A432,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A432,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F432:$K432),0)","v":172.13510835828345},{"$f":"IFERROR(($T432*$M432),0)-IFERROR(VLOOKUP($A432,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A432,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F432:$K432),0)","v":1543.9523333112186},20.115707529881785,232.74903974303967,44.374387861993938,0,{"$f":"(X432+AD432)-(VLOOKUP($A432,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F432)","v":{"$error":"#N/A"}},{"$f":"(Y432+AE432)-(VLOOKUP($A432,Assumptions!$A$43:$R$98,7,FALSE)*I432)","v":{"$error":"#N/A"}},{"$f":"(Z432+AF432)-VLOOKUP($A432,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A432,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H432)","v":{"$error":"#N/A"}},{"$f":"(AA432+AG432)-VLOOKUP($A432,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A432,Assumptions!$A$43:$R$98,7,FALSE)*K432)","v":{"$error":"#N/A"}},{"$f":"(AB432+AH432)-(VLOOKUP($A432,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J432)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B432","v":2057},{"$f":"'Gas Use Per Customer'!C432","v":11},38,{"$f":"'Gas Use Per Customer'!S432","v":542.97667533456331},{"$f":"'Gas Use Per Customer'!U432","v":93.135832799078912},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.940749839723672},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.89300260036899},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.881499679447344},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":380.08367273419429},{"$f":"E433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3135832799078919},{"$f":"D433*VLOOKUP($C433,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F433*'Daily efficiency'!AR434","v":479.73944926466822},{"$f":"G433*'Daily efficiency'!AS434","v":3001.6253427237684},{"$f":"H433*'Daily efficiency'!AT434","v":960.15671271239989},{"$f":"I433*'Daily efficiency'!AU434","v":8834.9182781487725},{"$f":"J433*'Daily efficiency'!AV434","v":291.0805227747212},{"$f":"K433*'Daily efficiency'!AW434","v":0},0.22004404393185337,{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A433,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A433,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W433*$L433),0)-IFERROR(VLOOKUP($A433,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A433,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F433:$K433),0)","v":133.93420502579076},{"$f":"IFERROR(($T433*$M433),0)-IFERROR(VLOOKUP($A433,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A433,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F433:$K433),0)","v":865.44312531194828},270.30708446654165,2550.6344774486452,81.946130683147544,0,{"$f":"(X433+AD433)-(VLOOKUP($A433,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F433)","v":{"$error":"#N/A"}},{"$f":"(Y433+AE433)-(VLOOKUP($A433,Assumptions!$A$43:$R$98,7,FALSE)*I433)","v":{"$error":"#N/A"}},{"$f":"(Z433+AF433)-VLOOKUP($A433,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A433,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H433)","v":{"$error":"#N/A"}},{"$f":"(AA433+AG433)-VLOOKUP($A433,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A433,Assumptions!$A$43:$R$98,7,FALSE)*K433)","v":{"$error":"#N/A"}},{"$f":"(AB433+AH433)-(VLOOKUP($A433,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J433)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B433","v":2057},{"$f":"'Gas Use Per Customer'!C433","v":12},32,{"$f":"'Gas Use Per Customer'!S433","v":730.10187955542494},{"$f":"'Gas Use Per Customer'!U433","v":120.30539902240497},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.061079804480997},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.02037591108498},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.229049266803727},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":584.08150364433993},{"$f":"E434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0152699511202492},{"$f":"D434*VLOOKUP($C434,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F434*'Daily efficiency'!AR435","v":441.3052021386535},{"$f":"G434*'Daily efficiency'!AS435","v":2826.5162180751054},{"$f":"H434*'Daily efficiency'!AT435","v":1817.8942020915786},{"$f":"I434*'Daily efficiency'!AU435","v":13414.844831604314},{"$f":"J434*'Daily efficiency'!AV435","v":204.6744111110205},{"$f":"K434*'Daily efficiency'!AW435","v":0},0.22004404393185337,{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.2886992722679822,0.19134264689726382,{"$f":"VLOOKUP($A434,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31158434838002513},0.28152392300933482,{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A434,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W434*$L434),0)-IFERROR(VLOOKUP($A434,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A434,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F434:$K434),0)","v":123.12173716443296},{"$f":"IFERROR(($T434*$M434),0)-IFERROR(VLOOKUP($A434,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A434,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F434:$K434),0)","v":814.89694062586398},511.78070738874572,3872.8559404720677,57.620743155599882,0,{"$f":"(X434+AD434)-(VLOOKUP($A434,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F434)","v":{"$error":"#N/A"}},{"$f":"(Y434+AE434)-(VLOOKUP($A434,Assumptions!$A$43:$R$98,7,FALSE)*I434)","v":{"$error":"#N/A"}},{"$f":"(Z434+AF434)-VLOOKUP($A434,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A434,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H434)","v":{"$error":"#N/A"}},{"$f":"(AA434+AG434)-VLOOKUP($A434,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A434,Assumptions!$A$43:$R$98,7,FALSE)*K434)","v":{"$error":"#N/A"}},{"$f":"(AB434+AH434)-(VLOOKUP($A434,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J434)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B434","v":2058},{"$f":"'Gas Use Per Customer'!C434","v":1},30,{"$f":"'Gas Use Per Customer'!S434","v":751.44745107796678},{"$f":"'Gas Use Per Customer'!U434","v":125.39115150340194},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.078230300680389},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.28949021559336},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":94.043363627551457},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":601.15796086237344},{"$f":"E435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2695575751700972},{"$f":"D435*VLOOKUP($C435,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F435*'Daily efficiency'!AR436","v":475.57910830763376},{"$f":"G435*'Daily efficiency'!AS436","v":3042.5316895721326},{"$f":"H435*'Daily efficiency'!AT436","v":1904.1557043300145},{"$f":"I435*'Daily efficiency'!AU436","v":13636.589615432942},{"$f":"J435*'Daily efficiency'!AV436","v":231.10398197247957},{"$f":"K435*'Daily efficiency'!AW436","v":0},0.22664536524980897,{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A435,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A435,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W435*$L435),0)-IFERROR(VLOOKUP($A435,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A435,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F435:$K435),0)","v":135.59161232546609},{"$f":"IFERROR(($T435*$M435),0)-IFERROR(VLOOKUP($A435,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A435,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F435:$K435),0)","v":896.05975104518711},547.43223403759384,4021.2124861108073,66.440873957149805,0,{"$f":"(X435+AD435)-(VLOOKUP($A435,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F435)","v":{"$error":"#N/A"}},{"$f":"(Y435+AE435)-(VLOOKUP($A435,Assumptions!$A$43:$R$98,7,FALSE)*I435)","v":{"$error":"#N/A"}},{"$f":"(Z435+AF435)-VLOOKUP($A435,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A435,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H435)","v":{"$error":"#N/A"}},{"$f":"(AA435+AG435)-VLOOKUP($A435,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A435,Assumptions!$A$43:$R$98,7,FALSE)*K435)","v":{"$error":"#N/A"}},{"$f":"(AB435+AH435)-(VLOOKUP($A435,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J435)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B435","v":2058},{"$f":"'Gas Use Per Customer'!C435","v":2},32,{"$f":"'Gas Use Per Customer'!S435","v":704.69889613147109},{"$f":"'Gas Use Per Customer'!U435","v":116.25809736176963},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.251619472353926},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":140.93977922629423},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.193573021327225},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":563.75911690517694},{"$f":"E436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8129048680884816},{"$f":"D436*VLOOKUP($C436,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F436*'Daily efficiency'!AR437","v":391.82645578365606},{"$f":"G436*'Daily efficiency'!AS437","v":2556.2646104583027},{"$f":"H436*'Daily efficiency'!AT437","v":1468.4825304459521},{"$f":"I436*'Daily efficiency'!AU437","v":13155.520335524063},{"$f":"J436*'Daily efficiency'!AV437","v":176.40090237195645},{"$f":"K436*'Daily efficiency'!AW437","v":0},0.22664536524980897,{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A436,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A436,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W436*$L436),0)-IFERROR(VLOOKUP($A436,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A436,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F436:$K436),0)","v":111.51174321806597},{"$f":"IFERROR(($T436*$M436),0)-IFERROR(VLOOKUP($A436,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A436,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F436:$K436),0)","v":752.66582296965373},422.17906364440944,3879.3528386763337,50.714098564594707,0,{"$f":"(X436+AD436)-(VLOOKUP($A436,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F436)","v":{"$error":"#N/A"}},{"$f":"(Y436+AE436)-(VLOOKUP($A436,Assumptions!$A$43:$R$98,7,FALSE)*I436)","v":{"$error":"#N/A"}},{"$f":"(Z436+AF436)-VLOOKUP($A436,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A436,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H436)","v":{"$error":"#N/A"}},{"$f":"(AA436+AG436)-VLOOKUP($A436,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A436,Assumptions!$A$43:$R$98,7,FALSE)*K436)","v":{"$error":"#N/A"}},{"$f":"(AB436+AH436)-(VLOOKUP($A436,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J436)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B436","v":2058},{"$f":"'Gas Use Per Customer'!C436","v":3},40,{"$f":"'Gas Use Per Customer'!S436","v":527.45757933511936},{"$f":"'Gas Use Per Customer'!U436","v":83.66576301903055},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.099728905709163},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.2372738005358},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.199457811418327},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":369.22030553458353},{"$f":"E437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3665763019030557},{"$f":"D437*VLOOKUP($C437,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F437*'Daily efficiency'!AR438","v":408.33924000573347},{"$f":"G437*'Daily efficiency'!AS438","v":2818.1748194711104},{"$f":"H437*'Daily efficiency'!AT438","v":840.27900828123859},{"$f":"I437*'Daily efficiency'!AU438","v":8654.5239617306415},{"$f":"J437*'Daily efficiency'!AV438","v":245.14068564575939},{"$f":"K437*'Daily efficiency'!AW438","v":0},0.22664536524980897,{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A437,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A437,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W437*$L437),0)-IFERROR(VLOOKUP($A437,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A437,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F437:$K437),0)","v":116.25080256820208},{"$f":"IFERROR(($T437*$M437),0)-IFERROR(VLOOKUP($A437,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A437,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F437:$K437),0)","v":829.89070316502148},241.57468513329576,2552.0808939553558,70.476333889819003,0,{"$f":"(X437+AD437)-(VLOOKUP($A437,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F437)","v":{"$error":"#N/A"}},{"$f":"(Y437+AE437)-(VLOOKUP($A437,Assumptions!$A$43:$R$98,7,FALSE)*I437)","v":{"$error":"#N/A"}},{"$f":"(Z437+AF437)-VLOOKUP($A437,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A437,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H437)","v":{"$error":"#N/A"}},{"$f":"(AA437+AG437)-VLOOKUP($A437,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A437,Assumptions!$A$43:$R$98,7,FALSE)*K437)","v":{"$error":"#N/A"}},{"$f":"(AB437+AH437)-(VLOOKUP($A437,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J437)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B437","v":2058},{"$f":"'Gas Use Per Customer'!C437","v":4},49,{"$f":"'Gas Use Per Customer'!S437","v":307.92475808838884},{"$f":"'Gas Use Per Customer'!U437","v":50.612955926483082},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.490364741186468},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":277.13228227954994},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0612955926483085},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.792475808838887},{"$f":"E438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0612955926483085},{"$f":"D438*VLOOKUP($C438,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F438*'Daily efficiency'!AR439","v":603.52653611355322},{"$f":"G438*'Daily efficiency'!AS439","v":4830.1289444255235},{"$f":"H438*'Daily efficiency'!AT439","v":71.921187115188076},{"$f":"I438*'Daily efficiency'!AU439","v":721.77563295918378},{"$f":"J438*'Daily efficiency'!AV439","v":148.29596086459537},{"$f":"K438*'Daily efficiency'!AW439","v":0},0.22664536524980897,{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A438,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A438,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W438*$L438),0)-IFERROR(VLOOKUP($A438,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A438,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F438:$K438),0)","v":172.34310609324697},{"$f":"IFERROR(($T438*$M438),0)-IFERROR(VLOOKUP($A438,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A438,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F438:$K438),0)","v":1423.1610818640845},20.676867993290717,212.84010660123204,42.634112835547384,0,{"$f":"(X438+AD438)-(VLOOKUP($A438,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F438)","v":{"$error":"#N/A"}},{"$f":"(Y438+AE438)-(VLOOKUP($A438,Assumptions!$A$43:$R$98,7,FALSE)*I438)","v":{"$error":"#N/A"}},{"$f":"(Z438+AF438)-VLOOKUP($A438,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A438,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H438)","v":{"$error":"#N/A"}},{"$f":"(AA438+AG438)-VLOOKUP($A438,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A438,Assumptions!$A$43:$R$98,7,FALSE)*K438)","v":{"$error":"#N/A"}},{"$f":"(AB438+AH438)-(VLOOKUP($A438,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J438)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B438","v":2058},{"$f":"'Gas Use Per Customer'!C438","v":5},56,{"$f":"'Gas Use Per Customer'!S438","v":183.47232585404461},{"$f":"'Gas Use Per Customer'!U438","v":27.081600055179212},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.665280044143373},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.12509326864014},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7081600055179216},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.347232585404463},{"$f":"E439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7081600055179216},{"$f":"D439*VLOOKUP($C439,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F439*'Daily efficiency'!AR440","v":304.61013094792105},{"$f":"G439*'Daily efficiency'!AS440","v":2817.2973686746832},{"$f":"H439*'Daily efficiency'!AT440","v":23.301329007476845},{"$f":"I439*'Daily efficiency'!AU440","v":291.33037960772555},{"$f":"J439*'Daily efficiency'!AV440","v":66.550848135598429},{"$f":"K439*'Daily efficiency'!AW440","v":0},0.22664536524980897,{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A439,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A439,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W439*$L439),0)-IFERROR(VLOOKUP($A439,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A439,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F439:$K439),0)","v":86.367904516824893},{"$f":"IFERROR(($T439*$M439),0)-IFERROR(VLOOKUP($A439,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A439,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F439:$K439),0)","v":829.57049511637024},6.6989787471693436,85.90867607661697,19.132930878037662,0,{"$f":"(X439+AD439)-(VLOOKUP($A439,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F439)","v":{"$error":"#N/A"}},{"$f":"(Y439+AE439)-(VLOOKUP($A439,Assumptions!$A$43:$R$98,7,FALSE)*I439)","v":{"$error":"#N/A"}},{"$f":"(Z439+AF439)-VLOOKUP($A439,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A439,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H439)","v":{"$error":"#N/A"}},{"$f":"(AA439+AG439)-VLOOKUP($A439,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A439,Assumptions!$A$43:$R$98,7,FALSE)*K439)","v":{"$error":"#N/A"}},{"$f":"(AB439+AH439)-(VLOOKUP($A439,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J439)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B439","v":2058},{"$f":"'Gas Use Per Customer'!C439","v":6},63,{"$f":"'Gas Use Per Customer'!S439","v":129.062311007137},{"$f":"'Gas Use Per Customer'!U439","v":17.08396929522285},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.667175436178281},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.1560799064233},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7083969295222852},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.9062311007137},{"$f":"E440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7083969295222852},{"$f":"D440*VLOOKUP($C440,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F440*'Daily efficiency'!AR441","v":189.39779742088254},{"$f":"G440*'Daily efficiency'!AS441","v":1944.9409416199383},{"$f":"H440*'Daily efficiency'!AT441","v":4.894367381200289},{"$f":"I440*'Daily efficiency'!AU441","v":70.5884799668368},{"$f":"J440*'Daily efficiency'!AV441","v":30.867885188251801},{"$f":"K440*'Daily efficiency'!AW441","v":0},0.22664536524980897,{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A440,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A440,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W440*$L440),0)-IFERROR(VLOOKUP($A440,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A440,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F440:$K440),0)","v":53.203792458623859},{"$f":"IFERROR(($T440*$M440),0)-IFERROR(VLOOKUP($A440,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A440,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F440:$K440),0)","v":572.28519291495468},1.4070984130123632,20.815415365802579,8.8743138547938756,0,{"$f":"(X440+AD440)-(VLOOKUP($A440,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F440)","v":{"$error":"#N/A"}},{"$f":"(Y440+AE440)-(VLOOKUP($A440,Assumptions!$A$43:$R$98,7,FALSE)*I440)","v":{"$error":"#N/A"}},{"$f":"(Z440+AF440)-VLOOKUP($A440,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A440,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H440)","v":{"$error":"#N/A"}},{"$f":"(AA440+AG440)-VLOOKUP($A440,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A440,Assumptions!$A$43:$R$98,7,FALSE)*K440)","v":{"$error":"#N/A"}},{"$f":"(AB440+AH440)-(VLOOKUP($A440,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J440)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B440","v":2058},{"$f":"'Gas Use Per Customer'!C440","v":7},65,{"$f":"'Gas Use Per Customer'!S440","v":115.97077919734905},{"$f":"'Gas Use Per Customer'!U440","v":14.730601446702785},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.994071374367644},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":115.97077919734905},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73653007233513934},{"$f":"D441*VLOOKUP($C441,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F441*'Daily efficiency'!AR442","v":191.67102028367037},{"$f":"G441*'Daily efficiency'!AS442","v":1915.2047044536741},{"$f":"H441*'Daily efficiency'!AT442","v":0},{"$f":"I441*'Daily efficiency'!AU442","v":0},{"$f":"J441*'Daily efficiency'!AV442","v":10.790165559709784},{"$f":"K441*'Daily efficiency'!AW442","v":0},0.22664536524980897,{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A441,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A441,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W441*$L441),0)-IFERROR(VLOOKUP($A441,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A441,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F441:$K441),0)","v":53.84136524493757},{"$f":"IFERROR(($T441*$M441),0)-IFERROR(VLOOKUP($A441,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A441,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F441:$K441),0)","v":563.5004876683488},0,0,3.1021015899883011,0,{"$f":"(X441+AD441)-(VLOOKUP($A441,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F441)","v":{"$error":"#N/A"}},{"$f":"(Y441+AE441)-(VLOOKUP($A441,Assumptions!$A$43:$R$98,7,FALSE)*I441)","v":{"$error":"#N/A"}},{"$f":"(Z441+AF441)-VLOOKUP($A441,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A441,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H441)","v":{"$error":"#N/A"}},{"$f":"(AA441+AG441)-VLOOKUP($A441,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A441,Assumptions!$A$43:$R$98,7,FALSE)*K441)","v":{"$error":"#N/A"}},{"$f":"(AB441+AH441)-(VLOOKUP($A441,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J441)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B441","v":2058},{"$f":"'Gas Use Per Customer'!C441","v":8},65,{"$f":"'Gas Use Per Customer'!S441","v":116.20833519819575},{"$f":"'Gas Use Per Customer'!U441","v":14.715563592897155},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.979785413252296},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.20833519819575},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73577817964485781},{"$f":"D442*VLOOKUP($C442,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F442*'Daily efficiency'!AR443","v":191.4753513700669},{"$f":"G442*'Daily efficiency'!AS443","v":1919.1278338276572},{"$f":"H442*'Daily efficiency'!AT443","v":0},{"$f":"I442*'Daily efficiency'!AU443","v":0},{"$f":"J442*'Daily efficiency'!AV443","v":10.77915033179716},{"$f":"K442*'Daily efficiency'!AW443","v":0},0.22664536524980897,{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A442,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A442,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W442*$L442),0)-IFERROR(VLOOKUP($A442,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A442,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F442:$K442),0)","v":53.785368455602367},{"$f":"IFERROR(($T442*$M442),0)-IFERROR(VLOOKUP($A442,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A442,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F442:$K442),0)","v":564.657612599662},0,0,3.0989347844529509,0,{"$f":"(X442+AD442)-(VLOOKUP($A442,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F442)","v":{"$error":"#N/A"}},{"$f":"(Y442+AE442)-(VLOOKUP($A442,Assumptions!$A$43:$R$98,7,FALSE)*I442)","v":{"$error":"#N/A"}},{"$f":"(Z442+AF442)-VLOOKUP($A442,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A442,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H442)","v":{"$error":"#N/A"}},{"$f":"(AA442+AG442)-VLOOKUP($A442,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A442,Assumptions!$A$43:$R$98,7,FALSE)*K442)","v":{"$error":"#N/A"}},{"$f":"(AB442+AH442)-(VLOOKUP($A442,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J442)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B442","v":2058},{"$f":"'Gas Use Per Customer'!C442","v":9},62,{"$f":"'Gas Use Per Customer'!S442","v":149.08217406447429},{"$f":"'Gas Use Per Customer'!U442","v":19.088267684626381},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.270614147701105},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.17395665802687},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9088267684626381},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.908217406447429},{"$f":"E443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9088267684626381},{"$f":"D443*VLOOKUP($C443,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F443*'Daily efficiency'!AR444","v":213.37509973154877},{"$f":"G443*'Daily efficiency'!AS444","v":2263.513949865036},{"$f":"H443*'Daily efficiency'!AT444","v":7.0310270568629507},{"$f":"I443*'Daily efficiency'!AU444","v":104.83458480213831},{"$f":"J443*'Daily efficiency'!AV444","v":36.35360580537094},{"$f":"K443*'Daily efficiency'!AW444","v":0},0.22664536524980897,{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A443,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A443,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W443*$L443),0)-IFERROR(VLOOKUP($A443,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A443,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F443:$K443),0)","v":60.114801280912943},{"$f":"IFERROR(($T443*$M443),0)-IFERROR(VLOOKUP($A443,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A443,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F443:$K443),0)","v":666.24497728062863},2.0213740087350391,30.914044733406524,10.45142243152776,0,{"$f":"(X443+AD443)-(VLOOKUP($A443,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F443)","v":{"$error":"#N/A"}},{"$f":"(Y443+AE443)-(VLOOKUP($A443,Assumptions!$A$43:$R$98,7,FALSE)*I443)","v":{"$error":"#N/A"}},{"$f":"(Z443+AF443)-VLOOKUP($A443,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A443,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H443)","v":{"$error":"#N/A"}},{"$f":"(AA443+AG443)-VLOOKUP($A443,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A443,Assumptions!$A$43:$R$98,7,FALSE)*K443)","v":{"$error":"#N/A"}},{"$f":"(AB443+AH443)-(VLOOKUP($A443,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J443)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B443","v":2058},{"$f":"'Gas Use Per Customer'!C443","v":10},50,{"$f":"'Gas Use Per Customer'!S443","v":344.1087215683857},{"$f":"'Gas Use Per Customer'!U443","v":53.822086233899661},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":43.057668987119733},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":309.69784941154717},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3822086233899666},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.410872156838572},{"$f":"E444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3822086233899666},{"$f":"D444*VLOOKUP($C444,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F444*'Daily efficiency'!AR445","v":615.79693113509086},{"$f":"G444*'Daily efficiency'!AS445","v":5354.5188477523252},{"$f":"H444*'Daily efficiency'!AT445","v":71.487660667687209},{"$f":"I444*'Daily efficiency'!AU445","v":806.59084335629655},{"$f":"J444*'Daily efficiency'!AV445","v":157.69871266532593},{"$f":"K444*'Daily efficiency'!AW445","v":0},0.22664536524980897,{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A444,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A444,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W444*$L444),0)-IFERROR(VLOOKUP($A444,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A444,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F444:$K444),0)","v":175.87621518048238},{"$f":"IFERROR(($T444*$M444),0)-IFERROR(VLOOKUP($A444,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A444,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F444:$K444),0)","v":1577.8007405341725},20.552231992605424,237.85075755423841,45.337342100186781,0,{"$f":"(X444+AD444)-(VLOOKUP($A444,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F444)","v":{"$error":"#N/A"}},{"$f":"(Y444+AE444)-(VLOOKUP($A444,Assumptions!$A$43:$R$98,7,FALSE)*I444)","v":{"$error":"#N/A"}},{"$f":"(Z444+AF444)-VLOOKUP($A444,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A444,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H444)","v":{"$error":"#N/A"}},{"$f":"(AA444+AG444)-VLOOKUP($A444,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A444,Assumptions!$A$43:$R$98,7,FALSE)*K444)","v":{"$error":"#N/A"}},{"$f":"(AB444+AH444)-(VLOOKUP($A444,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J444)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B444","v":2058},{"$f":"'Gas Use Per Customer'!C444","v":11},38,{"$f":"'Gas Use Per Customer'!S444","v":543.24064066044309},{"$f":"'Gas Use Per Customer'!U444","v":93.181110306516473},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.95433309195494},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":162.97219219813292},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.90866618390988},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":380.26844846231012},{"$f":"E445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3181110306516484},{"$f":"D445*VLOOKUP($C445,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F445*'Daily efficiency'!AR446","v":479.97267213742685},{"$f":"G445*'Daily efficiency'!AS446","v":3003.0845674893126},{"$f":"H445*'Daily efficiency'!AT446","v":960.62348797380594},{"$f":"I445*'Daily efficiency'!AU446","v":8839.2133283569146},{"$f":"J445*'Daily efficiency'!AV446","v":291.22203007796605},{"$f":"K445*'Daily efficiency'!AW446","v":0},0.22664536524980897,{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A445,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A445,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W445*$L445),0)-IFERROR(VLOOKUP($A445,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A445,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F445:$K445),0)","v":136.84622711667174},{"$f":"IFERROR(($T445*$M445),0)-IFERROR(VLOOKUP($A445,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A445,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F445:$K445),0)","v":884.41891886082283},276.17293107630508,2606.5428384791508,83.724417159802826,0,{"$f":"(X445+AD445)-(VLOOKUP($A445,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F445)","v":{"$error":"#N/A"}},{"$f":"(Y445+AE445)-(VLOOKUP($A445,Assumptions!$A$43:$R$98,7,FALSE)*I445)","v":{"$error":"#N/A"}},{"$f":"(Z445+AF445)-VLOOKUP($A445,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A445,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H445)","v":{"$error":"#N/A"}},{"$f":"(AA445+AG445)-VLOOKUP($A445,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A445,Assumptions!$A$43:$R$98,7,FALSE)*K445)","v":{"$error":"#N/A"}},{"$f":"(AB445+AH445)-(VLOOKUP($A445,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J445)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B445","v":2058},{"$f":"'Gas Use Per Customer'!C445","v":12},32,{"$f":"'Gas Use Per Customer'!S445","v":730.45681483960345},{"$f":"'Gas Use Per Customer'!U445","v":120.36388487511397},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.072776975022794},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.0913629679207},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.272913656335476},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":584.36545187168281},{"$f":"E446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0181942437556986},{"$f":"D446*VLOOKUP($C446,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F446*'Daily efficiency'!AR447","v":441.51974039929451},{"$f":"G446*'Daily efficiency'!AS447","v":2827.890314437806},{"$f":"H446*'Daily efficiency'!AT447","v":1818.7779620342581},{"$f":"I446*'Daily efficiency'!AU447","v":13421.366389616762},{"$f":"J446*'Daily efficiency'!AV447","v":204.77391252624219},{"$f":"K446*'Daily efficiency'!AW447","v":0},0.22664536524980897,{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.29488402888944309,0.19708292630418175,{"$f":"VLOOKUP($A446,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.31763025010265444},0.28749341915303628,{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A446,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W446*$L446),0)-IFERROR(VLOOKUP($A446,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A446,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F446:$K446),0)","v":125.79907964295546},{"$f":"IFERROR(($T446*$M446),0)-IFERROR(VLOOKUP($A446,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A446,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F446:$K446),0)","v":832.76474903085557},522.88669498542004,3957.7465941715495,58.871152265514134,0,{"$f":"(X446+AD446)-(VLOOKUP($A446,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F446)","v":{"$error":"#N/A"}},{"$f":"(Y446+AE446)-(VLOOKUP($A446,Assumptions!$A$43:$R$98,7,FALSE)*I446)","v":{"$error":"#N/A"}},{"$f":"(Z446+AF446)-VLOOKUP($A446,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A446,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H446)","v":{"$error":"#N/A"}},{"$f":"(AA446+AG446)-VLOOKUP($A446,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A446,Assumptions!$A$43:$R$98,7,FALSE)*K446)","v":{"$error":"#N/A"}},{"$f":"(AB446+AH446)-(VLOOKUP($A446,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J446)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B446","v":2059},{"$f":"'Gas Use Per Customer'!C446","v":1},30,{"$f":"'Gas Use Per Customer'!S446","v":751.81258589384515},{"$f":"'Gas Use Per Customer'!U446","v":125.45208014844732},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.090416029689464},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.36251717876902},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":94.089060111335499},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":601.4500687150761},{"$f":"E447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2726040074223661},{"$f":"D447*VLOOKUP($C447,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F447*'Daily efficiency'!AR448","v":475.81019630972685},{"$f":"G447*'Daily efficiency'!AS448","v":3044.0100820354805},{"$f":"H447*'Daily efficiency'!AT448","v":1905.0809500561224},{"$f":"I447*'Daily efficiency'!AU448","v":13643.215752272314},{"$f":"J447*'Daily efficiency'!AV448","v":231.21627739617853},{"$f":"K447*'Daily efficiency'!AW448","v":0},0.23344472620730325,{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A447,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A447,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W447*$L447),0)-IFERROR(VLOOKUP($A447,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A447,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F447:$K447),0)","v":138.50019491194405},{"$f":"IFERROR(($T447*$M447),0)-IFERROR(VLOOKUP($A447,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A447,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F447:$K447),0)","v":915.45419009516127},559.15262720684439,4108.2218713822913,67.863357174009366,0,{"$f":"(X447+AD447)-(VLOOKUP($A447,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F447)","v":{"$error":"#N/A"}},{"$f":"(Y447+AE447)-(VLOOKUP($A447,Assumptions!$A$43:$R$98,7,FALSE)*I447)","v":{"$error":"#N/A"}},{"$f":"(Z447+AF447)-VLOOKUP($A447,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A447,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H447)","v":{"$error":"#N/A"}},{"$f":"(AA447+AG447)-VLOOKUP($A447,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A447,Assumptions!$A$43:$R$98,7,FALSE)*K447)","v":{"$error":"#N/A"}},{"$f":"(AB447+AH447)-(VLOOKUP($A447,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J447)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B447","v":2059},{"$f":"'Gas Use Per Customer'!C447","v":2},32,{"$f":"'Gas Use Per Customer'!S447","v":705.04131542016432},{"$f":"'Gas Use Per Customer'!U447","v":116.31458817681423},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.262917635362847},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.00826308403288},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.235941132610662},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":564.0330523361315},{"$f":"E448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8157294088407117},{"$f":"D448*VLOOKUP($C448,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F448*'Daily efficiency'!AR449","v":392.01684764749655},{"$f":"G448*'Daily efficiency'!AS449","v":2557.5067215421},{"$f":"H448*'Daily efficiency'!AT449","v":1469.1960788086565},{"$f":"I448*'Daily efficiency'!AU449","v":13161.91271663947},{"$f":"J448*'Daily efficiency'!AV449","v":176.48661709614109},{"$f":"K448*'Daily efficiency'!AW449","v":0},0.23344472620730325,{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A448,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A448,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W448*$L448),0)-IFERROR(VLOOKUP($A448,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A448,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F448:$K448),0)","v":113.90478987435172},{"$f":"IFERROR(($T448*$M448),0)-IFERROR(VLOOKUP($A448,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A448,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F448:$K448),0)","v":768.957570289464},431.21781639969328,3963.2927217116785,51.799875282595494,0,{"$f":"(X448+AD448)-(VLOOKUP($A448,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F448)","v":{"$error":"#N/A"}},{"$f":"(Y448+AE448)-(VLOOKUP($A448,Assumptions!$A$43:$R$98,7,FALSE)*I448)","v":{"$error":"#N/A"}},{"$f":"(Z448+AF448)-VLOOKUP($A448,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A448,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H448)","v":{"$error":"#N/A"}},{"$f":"(AA448+AG448)-VLOOKUP($A448,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A448,Assumptions!$A$43:$R$98,7,FALSE)*K448)","v":{"$error":"#N/A"}},{"$f":"(AB448+AH448)-(VLOOKUP($A448,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J448)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B448","v":2059},{"$f":"'Gas Use Per Customer'!C448","v":3},40,{"$f":"'Gas Use Per Customer'!S448","v":527.71387553499051},{"$f":"'Gas Use Per Customer'!U448","v":83.706416936921244},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.111925081076372},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.31416266049715},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.223850162152743},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":369.39971287449333},{"$f":"E449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3706416936921251},{"$f":"D449*VLOOKUP($C449,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F449*'Daily efficiency'!AR450","v":408.53765557424941},{"$f":"G449*'Daily efficiency'!AS450","v":2819.5441949907749},{"$f":"H449*'Daily efficiency'!AT450","v":840.68730711908188},{"$f":"I449*'Daily efficiency'!AU450","v":8658.7292697781286},{"$f":"J449*'Daily efficiency'!AV450","v":245.25980162517911},{"$f":"K449*'Daily efficiency'!AW450","v":0},0.23344472620730325,{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A449,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A449,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W449*$L449),0)-IFERROR(VLOOKUP($A449,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A449,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F449:$K449),0)","v":118.74535610535322},{"$f":"IFERROR(($T449*$M449),0)-IFERROR(VLOOKUP($A449,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A449,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F449:$K449),0)","v":847.85345814905691},246.74674135040502,2607.3017982256797,71.985215338439247,0,{"$f":"(X449+AD449)-(VLOOKUP($A449,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F449)","v":{"$error":"#N/A"}},{"$f":"(Y449+AE449)-(VLOOKUP($A449,Assumptions!$A$43:$R$98,7,FALSE)*I449)","v":{"$error":"#N/A"}},{"$f":"(Z449+AF449)-VLOOKUP($A449,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A449,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H449)","v":{"$error":"#N/A"}},{"$f":"(AA449+AG449)-VLOOKUP($A449,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A449,Assumptions!$A$43:$R$98,7,FALSE)*K449)","v":{"$error":"#N/A"}},{"$f":"(AB449+AH449)-(VLOOKUP($A449,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J449)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B449","v":2059},{"$f":"'Gas Use Per Customer'!C449","v":4},49,{"$f":"'Gas Use Per Customer'!S449","v":308.07438139163872},{"$f":"'Gas Use Per Customer'!U449","v":50.637549199528024},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.510039359622425},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":277.26694325247485},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0637549199528031},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.807438139163875},{"$f":"E450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0637549199528031},{"$f":"D450*VLOOKUP($C450,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F450*'Daily efficiency'!AR451","v":603.81979487745696},{"$f":"G450*'Daily efficiency'!AS451","v":4832.4759458562439},{"$f":"H450*'Daily efficiency'!AT451","v":71.956134242066213},{"$f":"I450*'Daily efficiency'!AU451","v":722.12634998200144},{"$f":"J450*'Daily efficiency'!AV451","v":148.36801915461706},{"$f":"K450*'Daily efficiency'!AW451","v":0},0.23344472620730325,{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A450,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A450,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W450*$L450),0)-IFERROR(VLOOKUP($A450,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A450,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F450:$K450),0)","v":176.03870578304137},{"$f":"IFERROR(($T450*$M450),0)-IFERROR(VLOOKUP($A450,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A450,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F450:$K450),0)","v":1453.9609122351148},21.119554790527101,217.44545558501611,43.546898992053634,0,{"$f":"(X450+AD450)-(VLOOKUP($A450,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F450)","v":{"$error":"#N/A"}},{"$f":"(Y450+AE450)-(VLOOKUP($A450,Assumptions!$A$43:$R$98,7,FALSE)*I450)","v":{"$error":"#N/A"}},{"$f":"(Z450+AF450)-VLOOKUP($A450,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A450,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H450)","v":{"$error":"#N/A"}},{"$f":"(AA450+AG450)-VLOOKUP($A450,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A450,Assumptions!$A$43:$R$98,7,FALSE)*K450)","v":{"$error":"#N/A"}},{"$f":"(AB450+AH450)-(VLOOKUP($A450,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J450)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B450","v":2059},{"$f":"'Gas Use Per Customer'!C450","v":5},56,{"$f":"'Gas Use Per Customer'!S450","v":183.56147664406114},{"$f":"'Gas Use Per Customer'!U450","v":27.094759238879494},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.675807391103596},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.20532897965504},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7094759238879496},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.356147664406116},{"$f":"E451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7094759238879496},{"$f":"D451*VLOOKUP($C451,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F451*'Daily efficiency'!AR452","v":304.75814364517464},{"$f":"G451*'Daily efficiency'!AS452","v":2818.6663178334175},{"$f":"H451*'Daily efficiency'!AT452","v":23.312651324778823},{"$f":"I451*'Daily efficiency'!AU452","v":291.47193955894403},{"$f":"J451*'Daily efficiency'!AV452","v":66.583185768317378},{"$f":"K451*'Daily efficiency'!AW452","v":0},0.23344472620730325,{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A451,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A451,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W451*$L451),0)-IFERROR(VLOOKUP($A451,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A451,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F451:$K451),0)","v":88.223005467774755},{"$f":"IFERROR(($T451*$M451),0)-IFERROR(VLOOKUP($A451,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A451,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F451:$K451),0)","v":847.52666868250878},6.8424022795583506,87.76753360298035,19.542562350990522,0,{"$f":"(X451+AD451)-(VLOOKUP($A451,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F451)","v":{"$error":"#N/A"}},{"$f":"(Y451+AE451)-(VLOOKUP($A451,Assumptions!$A$43:$R$98,7,FALSE)*I451)","v":{"$error":"#N/A"}},{"$f":"(Z451+AF451)-VLOOKUP($A451,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A451,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H451)","v":{"$error":"#N/A"}},{"$f":"(AA451+AG451)-VLOOKUP($A451,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A451,Assumptions!$A$43:$R$98,7,FALSE)*K451)","v":{"$error":"#N/A"}},{"$f":"(AB451+AH451)-(VLOOKUP($A451,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J451)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B451","v":2059},{"$f":"'Gas Use Per Customer'!C451","v":6},63,{"$f":"'Gas Use Per Customer'!S451","v":129.12502350033773},{"$f":"'Gas Use Per Customer'!U451","v":17.09227054366562},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.673816434932498},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.21252115030396},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7092270543665622},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.912502350033774},{"$f":"E452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7092270543665622},{"$f":"D452*VLOOKUP($C452,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F452*'Daily efficiency'!AR453","v":189.48982744878381},{"$f":"G452*'Daily efficiency'!AS453","v":1945.8860052456037},{"$f":"H452*'Daily efficiency'!AT453","v":4.8967455966430489},{"$f":"I452*'Daily efficiency'!AU453","v":70.622779519784714},{"$f":"J452*'Daily efficiency'!AV453","v":30.88288416064648},{"$f":"K452*'Daily efficiency'!AW453","v":0},0.23344472620730325,{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A452,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A452,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W452*$L452),0)-IFERROR(VLOOKUP($A452,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A452,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F452:$K452),0)","v":54.349081674974279},{"$f":"IFERROR(($T452*$M452),0)-IFERROR(VLOOKUP($A452,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A452,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F452:$K452),0)","v":584.67456354134481},1.4372240534166525,21.265810986875753,9.0643107914345631,0,{"$f":"(X452+AD452)-(VLOOKUP($A452,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F452)","v":{"$error":"#N/A"}},{"$f":"(Y452+AE452)-(VLOOKUP($A452,Assumptions!$A$43:$R$98,7,FALSE)*I452)","v":{"$error":"#N/A"}},{"$f":"(Z452+AF452)-VLOOKUP($A452,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A452,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H452)","v":{"$error":"#N/A"}},{"$f":"(AA452+AG452)-VLOOKUP($A452,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A452,Assumptions!$A$43:$R$98,7,FALSE)*K452)","v":{"$error":"#N/A"}},{"$f":"(AB452+AH452)-(VLOOKUP($A452,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J452)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F452<10,X452+AD452,IFERROR((AJ452)/(F452/10),0))","v":0},{"$f":"IF(G452<10,Y452+AE452,IFERROR((AK452)/(G452/10),0))","v":0},{"$f":"IF(H452<10,Z452+AF452,IFERROR((AL452)/(H452/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(I452<10,AA452+AG452,IFERROR((AM452)/(I452/10),0))","v":0},{"$f":"IF(J452<10,AB452+AH452,IFERROR((AN452)/(J452/10),0))","v":{"$error":"#N/A"}},{"$f":"IF(K452<10,AC452+AI452,IFERROR((AO452)/(K452/10),0))","v":{"$error":"#N/A"}}]
[{"$f":"'Gas Use Per Customer'!B452","v":2059},{"$f":"'Gas Use Per Customer'!C452","v":7},65,{"$f":"'Gas Use Per Customer'!S452","v":116.02713040201247},{"$f":"'Gas Use Per Customer'!U452","v":14.737759173353275},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.000871214685612},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.02713040201247},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73688795866766377},{"$f":"D453*VLOOKUP($C453,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F453*'Daily efficiency'!AR454","v":191.76415489022224},{"$f":"G453*'Daily efficiency'!AS454","v":1916.1353189845067},{"$f":"H453*'Daily efficiency'!AT454","v":0},{"$f":"I453*'Daily efficiency'!AU454","v":0},{"$f":"J453*'Daily efficiency'!AV454","v":10.795408594481268},{"$f":"K453*'Daily efficiency'!AW454","v":0},0.23344472620730325,{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A453,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A453,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W453*$L453),0)-IFERROR(VLOOKUP($A453,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A453,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F453:$K453),0)","v":55.000391263242427},{"$f":"IFERROR(($T453*$M453),0)-IFERROR(VLOOKUP($A453,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A453,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F453:$K453),0)","v":575.69986851920658},0,0,3.1685168429182622,0,{"$f":"(X453+AD453)-(VLOOKUP($A453,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F453)","v":{"$error":"#N/A"}},{"$f":"(Y453+AE453)-(VLOOKUP($A453,Assumptions!$A$43:$R$98,7,FALSE)*I453)","v":{"$error":"#N/A"}},{"$f":"(Z453+AF453)-VLOOKUP($A453,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A453,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H453)","v":{"$error":"#N/A"}},{"$f":"(AA453+AG453)-VLOOKUP($A453,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A453,Assumptions!$A$43:$R$98,7,FALSE)*K453)","v":{"$error":"#N/A"}},{"$f":"(AB453+AH453)-(VLOOKUP($A453,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J453)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B453","v":2059},{"$f":"'Gas Use Per Customer'!C453","v":8},65,{"$f":"'Gas Use Per Customer'!S453","v":116.26480183337466},{"$f":"'Gas Use Per Customer'!U453","v":14.722714012524412},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.986578311898191},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.26480183337466},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73613570062622058},{"$f":"D454*VLOOKUP($C454,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F454*'Daily efficiency'!AR455","v":191.56839089940124},{"$f":"G454*'Daily efficiency'!AS455","v":1920.0603546409845},{"$f":"H454*'Daily efficiency'!AT455","v":0},{"$f":"I454*'Daily efficiency'!AU455","v":0},{"$f":"J454*'Daily efficiency'!AV455","v":10.784388014174125},{"$f":"K454*'Daily efficiency'!AW455","v":0},0.23344472620730325,{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A454,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A454,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W454*$L454),0)-IFERROR(VLOOKUP($A454,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A454,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F454:$K454),0)","v":54.943194204581623},{"$f":"IFERROR(($T454*$M454),0)-IFERROR(VLOOKUP($A454,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A454,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F454:$K454),0)","v":576.88202940639667},0,0,3.1652822368339897,0,{"$f":"(X454+AD454)-(VLOOKUP($A454,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F454)","v":{"$error":"#N/A"}},{"$f":"(Y454+AE454)-(VLOOKUP($A454,Assumptions!$A$43:$R$98,7,FALSE)*I454)","v":{"$error":"#N/A"}},{"$f":"(Z454+AF454)-VLOOKUP($A454,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A454,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H454)","v":{"$error":"#N/A"}},{"$f":"(AA454+AG454)-VLOOKUP($A454,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A454,Assumptions!$A$43:$R$98,7,FALSE)*K454)","v":{"$error":"#N/A"}},{"$f":"(AB454+AH454)-(VLOOKUP($A454,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J454)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B454","v":2059},{"$f":"'Gas Use Per Customer'!C454","v":9},62,{"$f":"'Gas Use Per Customer'!S454","v":149.15461438228985},{"$f":"'Gas Use Per Customer'!U454","v":19.097542838992084},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.278034271193668},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.23915294406086},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9097542838992085},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.915461438228986},{"$f":"E455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9097542838992085},{"$f":"D455*VLOOKUP($C455,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F455*'Daily efficiency'!AR456","v":213.47878053802665},{"$f":"G455*'Daily efficiency'!AS456","v":2264.613810870801},{"$f":"H455*'Daily efficiency'!AT456","v":7.0344434937224554},{"$f":"I455*'Daily efficiency'!AU456","v":104.88552483362622},{"$f":"J455*'Daily efficiency'!AV456","v":36.37127033686042},{"$f":"K455*'Daily efficiency'!AW456","v":0},0.23344472620730325,{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A455,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A455,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W455*$L455),0)-IFERROR(VLOOKUP($A455,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A455,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F455:$K455),0)","v":61.407957654241038},{"$f":"IFERROR(($T455*$M455),0)-IFERROR(VLOOKUP($A455,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A455,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F455:$K455),0)","v":680.66731217049301},2.0646511426914067,31.58295045221632,10.675184885506706,0,{"$f":"(X455+AD455)-(VLOOKUP($A455,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F455)","v":{"$error":"#N/A"}},{"$f":"(Y455+AE455)-(VLOOKUP($A455,Assumptions!$A$43:$R$98,7,FALSE)*I455)","v":{"$error":"#N/A"}},{"$f":"(Z455+AF455)-VLOOKUP($A455,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A455,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H455)","v":{"$error":"#N/A"}},{"$f":"(AA455+AG455)-VLOOKUP($A455,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A455,Assumptions!$A$43:$R$98,7,FALSE)*K455)","v":{"$error":"#N/A"}},{"$f":"(AB455+AH455)-(VLOOKUP($A455,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J455)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B455","v":2059},{"$f":"'Gas Use Per Customer'!C455","v":10},50,{"$f":"'Gas Use Per Customer'!S455","v":344.27592697245188},{"$f":"'Gas Use Per Customer'!U455","v":53.848238851117294},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":43.078591080893837},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":309.8483342752067},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3848238851117296},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.427592697245188},{"$f":"E456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3848238851117296},{"$f":"D456*VLOOKUP($C456,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F456*'Daily efficiency'!AR457","v":616.09615219006412},{"$f":"G456*'Daily efficiency'!AS457","v":5357.1206547726106},{"$f":"H456*'Daily efficiency'!AT457","v":71.522397140314837},{"$f":"I456*'Daily efficiency'!AU457","v":806.98277282342758},{"$f":"J456*'Daily efficiency'!AV457","v":157.77533983377359},{"$f":"K456*'Daily efficiency'!AW457","v":0},0.23344472620730325,{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A456,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A456,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W456*$L456),0)-IFERROR(VLOOKUP($A456,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A456,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F456:$K456),0)","v":179.64742834570208},{"$f":"IFERROR(($T456*$M456),0)-IFERROR(VLOOKUP($A456,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A456,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F456:$K456),0)","v":1611.9465711191176},20.992250362883635,242.997276986532,46.308003748558967,0,{"$f":"(X456+AD456)-(VLOOKUP($A456,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F456)","v":{"$error":"#N/A"}},{"$f":"(Y456+AE456)-(VLOOKUP($A456,Assumptions!$A$43:$R$98,7,FALSE)*I456)","v":{"$error":"#N/A"}},{"$f":"(Z456+AF456)-VLOOKUP($A456,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A456,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H456)","v":{"$error":"#N/A"}},{"$f":"(AA456+AG456)-VLOOKUP($A456,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A456,Assumptions!$A$43:$R$98,7,FALSE)*K456)","v":{"$error":"#N/A"}},{"$f":"(AB456+AH456)-(VLOOKUP($A456,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J456)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B456","v":2059},{"$f":"'Gas Use Per Customer'!C456","v":11},38,{"$f":"'Gas Use Per Customer'!S456","v":543.50460598632253},{"$f":"'Gas Use Per Customer'!U456","v":93.226387813954005},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.9679163441862},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.05138179589676},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.9358326883724},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":380.45322419042577},{"$f":"E457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3226387813954013},{"$f":"D457*VLOOKUP($C457,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F457*'Daily efficiency'!AR458","v":480.20589501018543},{"$f":"G457*'Daily efficiency'!AS458","v":3004.5437922548554},{"$f":"H457*'Daily efficiency'!AT458","v":961.09026323521164},{"$f":"I457*'Daily efficiency'!AU458","v":8843.508378565055},{"$f":"J457*'Daily efficiency'!AV458","v":291.36353738121079},{"$f":"K457*'Daily efficiency'!AW458","v":0},0.23344472620730325,{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A457,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A457,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W457*$L457),0)-IFERROR(VLOOKUP($A457,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A457,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F457:$K457),0)","v":139.78171680614744},{"$f":"IFERROR(($T457*$M457),0)-IFERROR(VLOOKUP($A457,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A457,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F457:$K457),0)","v":903.56152628459677},282.08572746216106,2662.9421684929716,85.516936901911819,0,{"$f":"(X457+AD457)-(VLOOKUP($A457,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F457)","v":{"$error":"#N/A"}},{"$f":"(Y457+AE457)-(VLOOKUP($A457,Assumptions!$A$43:$R$98,7,FALSE)*I457)","v":{"$error":"#N/A"}},{"$f":"(Z457+AF457)-VLOOKUP($A457,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A457,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H457)","v":{"$error":"#N/A"}},{"$f":"(AA457+AG457)-VLOOKUP($A457,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A457,Assumptions!$A$43:$R$98,7,FALSE)*K457)","v":{"$error":"#N/A"}},{"$f":"(AB457+AH457)-(VLOOKUP($A457,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J457)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B457","v":2059},{"$f":"'Gas Use Per Customer'!C457","v":12},32,{"$f":"'Gas Use Per Customer'!S457","v":730.81175012378208},{"$f":"'Gas Use Per Customer'!U457","v":120.42237072782294},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.084474145564588},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.16235002475642},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.31677804586721},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":584.64940009902568},{"$f":"E458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.021118536391147},{"$f":"D458*VLOOKUP($C458,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F458*'Daily efficiency'!AR459","v":441.73427865993551},{"$f":"G458*'Daily efficiency'!AS459","v":2829.2644108005065},{"$f":"H458*'Daily efficiency'!AT459","v":1819.6617219769373},{"$f":"I458*'Daily efficiency'!AU459","v":13427.887947629208},{"$f":"J458*'Daily efficiency'!AV459","v":204.87341394146384},{"$f":"K458*'Daily efficiency'!AW459","v":0},0.23344472620730325,{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.30111829542078861,0.20299541409330721,{"$f":"VLOOKUP($A458,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32367615182528375},0.29350596739228962,{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A458,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W458*$L458),0)-IFERROR(VLOOKUP($A458,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A458,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F458:$K458),0)","v":128.49801017916619},{"$f":"IFERROR(($T458*$M458),0)-IFERROR(VLOOKUP($A458,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A458,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F458:$K458),0)","v":850.78964006569686},534.08157403556061,4043.3827298914584,60.13156955185034,0,{"$f":"(X458+AD458)-(VLOOKUP($A458,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F458)","v":{"$error":"#N/A"}},{"$f":"(Y458+AE458)-(VLOOKUP($A458,Assumptions!$A$43:$R$98,7,FALSE)*I458)","v":{"$error":"#N/A"}},{"$f":"(Z458+AF458)-VLOOKUP($A458,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A458,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H458)","v":{"$error":"#N/A"}},{"$f":"(AA458+AG458)-VLOOKUP($A458,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A458,Assumptions!$A$43:$R$98,7,FALSE)*K458)","v":{"$error":"#N/A"}},{"$f":"(AB458+AH458)-(VLOOKUP($A458,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J458)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B458","v":2060},{"$f":"'Gas Use Per Customer'!C458","v":1},30,{"$f":"'Gas Use Per Customer'!S458","v":752.17772070972353},{"$f":"'Gas Use Per Customer'!U458","v":125.51300879349273},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.102601758698547},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.43554414194472},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":94.134756595119541},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":601.74217656777887},{"$f":"E459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2756504396746369},{"$f":"D459*VLOOKUP($C459,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F459*'Daily efficiency'!AR460","v":476.04128431182005},{"$f":"G459*'Daily efficiency'!AS460","v":3045.4884744988294},{"$f":"H459*'Daily efficiency'!AT460","v":1906.0061957822304},{"$f":"I459*'Daily efficiency'!AU460","v":13649.841889111687},{"$f":"J459*'Daily efficiency'!AV460","v":231.32857281987756},{"$f":"K459*'Daily efficiency'!AW460","v":0},0.24044806799352236,{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A459,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A459,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W459*$L459),0)-IFERROR(VLOOKUP($A459,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A459,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F459:$K459),0)","v":141.43266628918815},{"$f":"IFERROR(($T459*$M459),0)-IFERROR(VLOOKUP($A459,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A459,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F459:$K459),0)","v":935.02236836931104},570.96866583290694,4196.009951375162,69.297448709388576,0,{"$f":"(X459+AD459)-(VLOOKUP($A459,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F459)","v":{"$error":"#N/A"}},{"$f":"(Y459+AE459)-(VLOOKUP($A459,Assumptions!$A$43:$R$98,7,FALSE)*I459)","v":{"$error":"#N/A"}},{"$f":"(Z459+AF459)-VLOOKUP($A459,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A459,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H459)","v":{"$error":"#N/A"}},{"$f":"(AA459+AG459)-VLOOKUP($A459,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A459,Assumptions!$A$43:$R$98,7,FALSE)*K459)","v":{"$error":"#N/A"}},{"$f":"(AB459+AH459)-(VLOOKUP($A459,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J459)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B459","v":2060},{"$f":"'Gas Use Per Customer'!C459","v":2},32,{"$f":"'Gas Use Per Customer'!S459","v":705.38373470885824},{"$f":"'Gas Use Per Customer'!U459","v":116.37107899185879},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.27421579837176},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.07674694177166},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.2783092438941},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":564.30698776708664},{"$f":"E460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8185539495929399},{"$f":"D460*VLOOKUP($C460,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F460*'Daily efficiency'!AR461","v":391.9367517599498},{"$f":"G460*'Daily efficiency'!AS461","v":2557.1557418776174},{"$f":"H460*'Daily efficiency'!AT461","v":1469.6123387634043},{"$f":"I460*'Daily efficiency'!AU461","v":13170.341328634395},{"$f":"J460*'Daily efficiency'!AV461","v":176.36237661007559},{"$f":"K460*'Daily efficiency'!AW461","v":0},0.24044806799352236,{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A460,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A460,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W460*$L460),0)-IFERROR(VLOOKUP($A460,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A460,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F460:$K460),0)","v":116.23649037798761},{"$f":"IFERROR(($T460*$M460),0)-IFERROR(VLOOKUP($A460,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A460,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F460:$K460),0)","v":784.90556762350491},440.24127424777276,4048.6097734245568,52.831617808487252,0,{"$f":"(X460+AD460)-(VLOOKUP($A460,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F460)","v":{"$error":"#N/A"}},{"$f":"(Y460+AE460)-(VLOOKUP($A460,Assumptions!$A$43:$R$98,7,FALSE)*I460)","v":{"$error":"#N/A"}},{"$f":"(Z460+AF460)-VLOOKUP($A460,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A460,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H460)","v":{"$error":"#N/A"}},{"$f":"(AA460+AG460)-VLOOKUP($A460,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A460,Assumptions!$A$43:$R$98,7,FALSE)*K460)","v":{"$error":"#N/A"}},{"$f":"(AB460+AH460)-(VLOOKUP($A460,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J460)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B460","v":2060},{"$f":"'Gas Use Per Customer'!C460","v":3},40,{"$f":"'Gas Use Per Customer'!S460","v":527.97017173486199},{"$f":"'Gas Use Per Customer'!U460","v":83.747070854811923},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.124121256443576},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.3910515204586},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.248242512887153},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":369.57912021440336},{"$f":"E461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3747070854811927},{"$f":"D461*VLOOKUP($C461,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F461*'Daily efficiency'!AR462","v":408.7360711427653},{"$f":"G461*'Daily efficiency'!AS462","v":2820.9135705104413},{"$f":"H461*'Daily efficiency'!AT462","v":841.09560595692494},{"$f":"I461*'Daily efficiency'!AU462","v":8662.9345778256193},{"$f":"J461*'Daily efficiency'!AV462","v":245.3789176045988},{"$f":"K461*'Daily efficiency'!AW462","v":0},0.24044806799352236,{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A461,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A461,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W461*$L461),0)-IFERROR(VLOOKUP($A461,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A461,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F461:$K461),0)","v":121.26042113820262},{"$f":"IFERROR(($T461*$M461),0)-IFERROR(VLOOKUP($A461,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A461,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F461:$K461),0)","v":865.97714098562574},251.96100465667914,2663.0169046620276,73.506410167109465,0,{"$f":"(X461+AD461)-(VLOOKUP($A461,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F461)","v":{"$error":"#N/A"}},{"$f":"(Y461+AE461)-(VLOOKUP($A461,Assumptions!$A$43:$R$98,7,FALSE)*I461)","v":{"$error":"#N/A"}},{"$f":"(Z461+AF461)-VLOOKUP($A461,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A461,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H461)","v":{"$error":"#N/A"}},{"$f":"(AA461+AG461)-VLOOKUP($A461,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A461,Assumptions!$A$43:$R$98,7,FALSE)*K461)","v":{"$error":"#N/A"}},{"$f":"(AB461+AH461)-(VLOOKUP($A461,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J461)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B461","v":2060},{"$f":"'Gas Use Per Customer'!C461","v":4},49,{"$f":"'Gas Use Per Customer'!S461","v":308.22400469488866},{"$f":"'Gas Use Per Customer'!U461","v":50.662142472572953},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.529713978058368},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":277.40160422539981},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.066214247257296},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.822400469488869},{"$f":"E462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.066214247257296},{"$f":"D462*VLOOKUP($C462,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F462*'Daily efficiency'!AR463","v":600.6805931093071},{"$f":"G462*'Daily efficiency'!AS463","v":4828.6085219048491},{"$f":"H462*'Daily efficiency'!AT463","v":71.23710002319379},{"$f":"I462*'Daily efficiency'!AU463","v":722.47706700481933},{"$f":"J462*'Daily efficiency'!AV463","v":148.44007744463872},{"$f":"K462*'Daily efficiency'!AW463","v":0},0.24044806799352236,{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A462,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A462,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W462*$L462),0)-IFERROR(VLOOKUP($A462,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A462,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F462:$K462),0)","v":178.73638386270659},{"$f":"IFERROR(($T462*$M462),0)-IFERROR(VLOOKUP($A462,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A462,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F462:$K462),0)","v":1483.1262236342272},21.339989370472907,222.09202036331052,44.467134032539285,0,{"$f":"(X462+AD462)-(VLOOKUP($A462,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F462)","v":{"$error":"#N/A"}},{"$f":"(Y462+AE462)-(VLOOKUP($A462,Assumptions!$A$43:$R$98,7,FALSE)*I462)","v":{"$error":"#N/A"}},{"$f":"(Z462+AF462)-VLOOKUP($A462,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A462,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H462)","v":{"$error":"#N/A"}},{"$f":"(AA462+AG462)-VLOOKUP($A462,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A462,Assumptions!$A$43:$R$98,7,FALSE)*K462)","v":{"$error":"#N/A"}},{"$f":"(AB462+AH462)-(VLOOKUP($A462,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J462)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B462","v":2060},{"$f":"'Gas Use Per Customer'!C462","v":5},56,{"$f":"'Gas Use Per Customer'!S462","v":183.65062743407762},{"$f":"'Gas Use Per Customer'!U462","v":27.107918422579779},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.686334738063824},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.28556469066987},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.710791842257978},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.365062743407762},{"$f":"E463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.710791842257978},{"$f":"D463*VLOOKUP($C463,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F463*'Daily efficiency'!AR464","v":304.90615634242823},{"$f":"G463*'Daily efficiency'!AS464","v":2820.0352669921504},{"$f":"H463*'Daily efficiency'!AT464","v":23.323973642080809},{"$f":"I463*'Daily efficiency'!AU464","v":291.61349951016246},{"$f":"J463*'Daily efficiency'!AV464","v":66.615523401036342},{"$f":"K463*'Daily efficiency'!AW464","v":0},0.24044806799352236,{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A463,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A463,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W463*$L463),0)-IFERROR(VLOOKUP($A463,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A463,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F463:$K463),0)","v":90.093408580301343},{"$f":"IFERROR(($T463*$M463),0)-IFERROR(VLOOKUP($A463,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A463,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F463:$K463),0)","v":865.64372095935835},6.9869962342254217,89.643027065100213,19.955536663111779,0,{"$f":"(X463+AD463)-(VLOOKUP($A463,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F463)","v":{"$error":"#N/A"}},{"$f":"(Y463+AE463)-(VLOOKUP($A463,Assumptions!$A$43:$R$98,7,FALSE)*I463)","v":{"$error":"#N/A"}},{"$f":"(Z463+AF463)-VLOOKUP($A463,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A463,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H463)","v":{"$error":"#N/A"}},{"$f":"(AA463+AG463)-VLOOKUP($A463,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A463,Assumptions!$A$43:$R$98,7,FALSE)*K463)","v":{"$error":"#N/A"}},{"$f":"(AB463+AH463)-(VLOOKUP($A463,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J463)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B463","v":2060},{"$f":"'Gas Use Per Customer'!C463","v":6},63,{"$f":"'Gas Use Per Customer'!S463","v":129.1877359935385},{"$f":"'Gas Use Per Customer'!U463","v":17.100571792108386},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.68045743368671},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.26896239418465},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7100571792108388},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.91877359935385},{"$f":"E464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7100571792108388},{"$f":"D464*VLOOKUP($C464,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F464*'Daily efficiency'!AR465","v":189.45542321247038},{"$f":"G464*'Daily efficiency'!AS465","v":1944.4158121864757},{"$f":"H464*'Daily efficiency'!AT465","v":4.1992489817878349},{"$f":"I464*'Daily efficiency'!AU465","v":60.563210633770844},{"$f":"J464*'Daily efficiency'!AV465","v":30.062805210526523},{"$f":"K464*'Daily efficiency'!AW465","v":0},{"$f":"R452*1.03","v":0.24044806799352236},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,{"$f":"U452*1.03","v":0.20908527651610642},{"$f":"VLOOKUP($A464,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A464,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W464*$L464),0)-IFERROR(VLOOKUP($A464,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A464,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F464:$K464),0)","v":55.466011592731284},{"$f":"IFERROR(($T464*$M464),0)-IFERROR(VLOOKUP($A464,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A464,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F464:$K464),0)","v":596.43254057015588},1.2579390318548229,{"$f":"IFERROR((T464*O464),0)","v":18.617346381810034},9.0056998871424749,0,{"$f":"(X464+AD464)-(VLOOKUP($A464,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F464)","v":{"$error":"#N/A"}},{"$f":"(Y464+AE464)-(VLOOKUP($A464,Assumptions!$A$43:$R$98,7,FALSE)*I464)","v":{"$error":"#N/A"}},{"$f":"(Z464+AF464)-VLOOKUP($A464,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A464,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H464)","v":{"$error":"#N/A"}},{"$f":"(AA464+AG464)-VLOOKUP($A464,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A464,Assumptions!$A$43:$R$98,7,FALSE)*K464)","v":{"$error":"#N/A"}},{"$f":"(AB464+AH464)-(VLOOKUP($A464,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J464)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B464","v":2060},{"$f":"'Gas Use Per Customer'!C464","v":7},65,{"$f":"'Gas Use Per Customer'!S464","v":116.08348160667589},{"$f":"'Gas Use Per Customer'!U464","v":14.744916900003759},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.00767105500357},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.08348160667589},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73724584500018797},{"$f":"D465*VLOOKUP($C465,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F465*'Daily efficiency'!AR466","v":191.85728949677403},{"$f":"G465*'Daily efficiency'!AS466","v":1917.0659335153391},{"$f":"H465*'Daily efficiency'!AT466","v":0},{"$f":"I465*'Daily efficiency'!AU466","v":0},{"$f":"J465*'Daily efficiency'!AV466","v":10.800651629252748},{"$f":"K465*'Daily efficiency'!AW466","v":0},0.24044806799352236,{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A465,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A465,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W465*$L465),0)-IFERROR(VLOOKUP($A465,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A465,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F465:$K465),0)","v":56.169047426565996},{"$f":"IFERROR(($T465*$M465),0)-IFERROR(VLOOKUP($A465,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A465,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F465:$K465),0)","v":588.00861648084947},0,0,3.2354740842537333,0,{"$f":"(X465+AD465)-(VLOOKUP($A465,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F465)","v":{"$error":"#N/A"}},{"$f":"(Y465+AE465)-(VLOOKUP($A465,Assumptions!$A$43:$R$98,7,FALSE)*I465)","v":{"$error":"#N/A"}},{"$f":"(Z465+AF465)-VLOOKUP($A465,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A465,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H465)","v":{"$error":"#N/A"}},{"$f":"(AA465+AG465)-VLOOKUP($A465,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A465,Assumptions!$A$43:$R$98,7,FALSE)*K465)","v":{"$error":"#N/A"}},{"$f":"(AB465+AH465)-(VLOOKUP($A465,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J465)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B465","v":2060},{"$f":"'Gas Use Per Customer'!C465","v":8},65,{"$f":"'Gas Use Per Customer'!S465","v":116.32126846855357},{"$f":"'Gas Use Per Customer'!U465","v":14.729864432151672},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.993371210544087},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.32126846855357},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73649322160758368},{"$f":"D466*VLOOKUP($C466,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F466*'Daily efficiency'!AR467","v":191.6614304287356},{"$f":"G466*'Daily efficiency'!AS467","v":1920.9928754543116},{"$f":"H466*'Daily efficiency'!AT467","v":0},{"$f":"I466*'Daily efficiency'!AU467","v":0},{"$f":"J466*'Daily efficiency'!AV467","v":10.789625696551095},{"$f":"K466*'Daily efficiency'!AW467","v":0},0.24044806799352236,{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A466,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A466,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W466*$L466),0)-IFERROR(VLOOKUP($A466,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A466,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F466:$K466),0)","v":56.110640266134418},{"$f":"IFERROR(($T466*$M466),0)-IFERROR(VLOOKUP($A466,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A466,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F466:$K466),0)","v":589.21603734365556},0,0,3.2321711243272873,0,{"$f":"(X466+AD466)-(VLOOKUP($A466,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F466)","v":{"$error":"#N/A"}},{"$f":"(Y466+AE466)-(VLOOKUP($A466,Assumptions!$A$43:$R$98,7,FALSE)*I466)","v":{"$error":"#N/A"}},{"$f":"(Z466+AF466)-VLOOKUP($A466,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A466,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H466)","v":{"$error":"#N/A"}},{"$f":"(AA466+AG466)-VLOOKUP($A466,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A466,Assumptions!$A$43:$R$98,7,FALSE)*K466)","v":{"$error":"#N/A"}},{"$f":"(AB466+AH466)-(VLOOKUP($A466,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J466)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B466","v":2060},{"$f":"'Gas Use Per Customer'!C466","v":9},62,{"$f":"'Gas Use Per Customer'!S466","v":149.22705470010541},{"$f":"'Gas Use Per Customer'!U466","v":19.106817993357794},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.285454394686235},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.30434923009489},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9106817993357794},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.922705470010541},{"$f":"E467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9106817993357794},{"$f":"D467*VLOOKUP($C467,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F467*'Daily efficiency'!AR468","v":213.72372892922874},{"$f":"G467*'Daily efficiency'!AS468","v":2268.5035778892748},{"$f":"H467*'Daily efficiency'!AT468","v":7.8198443673132898},{"$f":"I467*'Daily efficiency'!AU468","v":116.59607207234902},{"$f":"J467*'Daily efficiency'!AV468","v":37.321984480358878},{"$f":"K467*'Daily efficiency'!AW468","v":0},0.24044806799352236,{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A467,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A467,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W467*$L467),0)-IFERROR(VLOOKUP($A467,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A467,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F467:$K467),0)","v":62.754152359234723},{"$f":"IFERROR(($T467*$M467),0)-IFERROR(VLOOKUP($A467,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A467,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F467:$K467),0)","v":696.07653029487949},2.3425349378748681,35.842047305843998,11.180280385311869,0,{"$f":"(X467+AD467)-(VLOOKUP($A467,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F467)","v":{"$error":"#N/A"}},{"$f":"(Y467+AE467)-(VLOOKUP($A467,Assumptions!$A$43:$R$98,7,FALSE)*I467)","v":{"$error":"#N/A"}},{"$f":"(Z467+AF467)-VLOOKUP($A467,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A467,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H467)","v":{"$error":"#N/A"}},{"$f":"(AA467+AG467)-VLOOKUP($A467,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A467,Assumptions!$A$43:$R$98,7,FALSE)*K467)","v":{"$error":"#N/A"}},{"$f":"(AB467+AH467)-(VLOOKUP($A467,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J467)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B467","v":2060},{"$f":"'Gas Use Per Customer'!C467","v":10},50,{"$f":"'Gas Use Per Customer'!S467","v":344.44313237651824},{"$f":"'Gas Use Per Customer'!U467","v":53.874391468334942},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":43.099513174667955},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":309.99881913886639},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3874391468334943},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.444313237651826},{"$f":"E468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3874391468334943},{"$f":"D468*VLOOKUP($C468,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F468*'Daily efficiency'!AR469","v":619.92772495417819},{"$f":"G468*'Daily efficiency'!AS469","v":5366.443116917405},{"$f":"H468*'Daily efficiency'!AT469","v":72.333057260265235},{"$f":"I468*'Daily efficiency'!AU469","v":807.37470229055918},{"$f":"J468*'Daily efficiency'!AV469","v":157.8519670022213},{"$f":"K468*'Daily efficiency'!AW469","v":0},0.24044806799352236,{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A468,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A468,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W468*$L468),0)-IFERROR(VLOOKUP($A468,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A468,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F468:$K468),0)","v":184.50773522483283},{"$f":"IFERROR(($T468*$M468),0)-IFERROR(VLOOKUP($A468,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A468,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F468:$K468),0)","v":1648.4641168179726},21.668297454069556,248.18985544456115,47.286586579730049,0,{"$f":"(X468+AD468)-(VLOOKUP($A468,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F468)","v":{"$error":"#N/A"}},{"$f":"(Y468+AE468)-(VLOOKUP($A468,Assumptions!$A$43:$R$98,7,FALSE)*I468)","v":{"$error":"#N/A"}},{"$f":"(Z468+AF468)-VLOOKUP($A468,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A468,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H468)","v":{"$error":"#N/A"}},{"$f":"(AA468+AG468)-VLOOKUP($A468,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A468,Assumptions!$A$43:$R$98,7,FALSE)*K468)","v":{"$error":"#N/A"}},{"$f":"(AB468+AH468)-(VLOOKUP($A468,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J468)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B468","v":2060},{"$f":"'Gas Use Per Customer'!C468","v":11},38,{"$f":"'Gas Use Per Customer'!S468","v":543.76857131220231},{"$f":"'Gas Use Per Customer'!U468","v":93.271665321391623},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.981499596417486},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.13057139366069},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.962999192834971},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":380.6379999185416},{"$f":"E469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.327166532139163},{"$f":"D469*VLOOKUP($C469,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F469*'Daily efficiency'!AR470","v":480.4391178829444},{"$f":"G469*'Daily efficiency'!AS470","v":3006.0030170203995},{"$f":"H469*'Daily efficiency'!AT470","v":961.55703849661836},{"$f":"I469*'Daily efficiency'!AU470","v":8847.8034287731971},{"$f":"J469*'Daily efficiency'!AV470","v":291.50504468445587},{"$f":"K469*'Daily efficiency'!AW470","v":0},0.24044806799352236,{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A469,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A469,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W469*$L469),0)-IFERROR(VLOOKUP($A469,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A469,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F469:$K469),0)","v":142.74131610779261},{"$f":"IFERROR(($T469*$M469),0)-IFERROR(VLOOKUP($A469,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A469,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F469:$K469),0)","v":922.87562050373583},288.04677582243448,2719.8462470512682,87.324084683123559,0,{"$f":"(X469+AD469)-(VLOOKUP($A469,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F469)","v":{"$error":"#N/A"}},{"$f":"(Y469+AE469)-(VLOOKUP($A469,Assumptions!$A$43:$R$98,7,FALSE)*I469)","v":{"$error":"#N/A"}},{"$f":"(Z469+AF469)-VLOOKUP($A469,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A469,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H469)","v":{"$error":"#N/A"}},{"$f":"(AA469+AG469)-VLOOKUP($A469,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A469,Assumptions!$A$43:$R$98,7,FALSE)*K469)","v":{"$error":"#N/A"}},{"$f":"(AB469+AH469)-(VLOOKUP($A469,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J469)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B469","v":2060},{"$f":"'Gas Use Per Customer'!C469","v":12},32,{"$f":"'Gas Use Per Customer'!S469","v":731.16668540796059},{"$f":"'Gas Use Per Customer'!U469","v":120.48085658053195},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.096171316106393},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.23333708159211},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.360642435398958},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":584.93334832636845},{"$f":"E470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0240428290265982},{"$f":"D470*VLOOKUP($C470,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F470*'Daily efficiency'!AR471","v":442.5600877600242},{"$f":"G470*'Daily efficiency'!AS471","v":2831.4703139534395},{"$f":"H470*'Daily efficiency'!AT471","v":1842.8238087553582},{"$f":"I470*'Daily efficiency'!AU471","v":13434.409505641652},{"$f":"J470*'Daily efficiency'!AV471","v":204.9729153566856},{"$f":"K470*'Daily efficiency'!AW471","v":0},0.24044806799352236,{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.30740355715931539,0.20908527651610642,{"$f":"VLOOKUP($A470,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.32972205354791306},0.2995628592899614,{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A470,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W470*$L470),0)-IFERROR(VLOOKUP($A470,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A470,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F470:$K470),0)","v":131.40223276043662},{"$f":"IFERROR(($T470*$M470),0)-IFERROR(VLOOKUP($A470,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A470,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F470:$K470),0)","v":869.23171396371845},552.04156931837213,4129.7852703691633,61.402272601247979,0,{"$f":"(X470+AD470)-(VLOOKUP($A470,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F470)","v":{"$error":"#N/A"}},{"$f":"(Y470+AE470)-(VLOOKUP($A470,Assumptions!$A$43:$R$98,7,FALSE)*I470)","v":{"$error":"#N/A"}},{"$f":"(Z470+AF470)-VLOOKUP($A470,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A470,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H470)","v":{"$error":"#N/A"}},{"$f":"(AA470+AG470)-VLOOKUP($A470,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A470,Assumptions!$A$43:$R$98,7,FALSE)*K470)","v":{"$error":"#N/A"}},{"$f":"(AB470+AH470)-(VLOOKUP($A470,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J470)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B470","v":2061},{"$f":"'Gas Use Per Customer'!C470","v":1},30,{"$f":"'Gas Use Per Customer'!S470","v":752.54285552560225},{"$f":"'Gas Use Per Customer'!U470","v":125.57393743853811},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.114787487707623},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.50857110512047},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":94.180453078903582},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":602.03428442048187},{"$f":"E471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2786968719269058},{"$f":"D471*VLOOKUP($C471,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F471*'Daily efficiency'!AR472","v":475.63526125470116},{"$f":"G471*'Daily efficiency'!AS472","v":3046.1107417178823},{"$f":"H471*'Daily efficiency'!AT472","v":1883.7113441442671},{"$f":"I471*'Daily efficiency'!AU472","v":13656.468025951066},{"$f":"J471*'Daily efficiency'!AV472","v":231.44086824357652},{"$f":"K471*'Daily efficiency'!AW472","v":0},0.24766151003332804,{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A471,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A471,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W471*$L471),0)-IFERROR(VLOOKUP($A471,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A471,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F471:$K471),0)","v":144.19493844512124},{"$f":"IFERROR(($T471*$M471),0)-IFERROR(VLOOKUP($A471,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A471,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F471:$K471),0)","v":954.50056205594524},575.78542887866877,4284.5986322255731,70.743471390101277,0,{"$f":"(X471+AD471)-(VLOOKUP($A471,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F471)","v":{"$error":"#N/A"}},{"$f":"(Y471+AE471)-(VLOOKUP($A471,Assumptions!$A$43:$R$98,7,FALSE)*I471)","v":{"$error":"#N/A"}},{"$f":"(Z471+AF471)-VLOOKUP($A471,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A471,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H471)","v":{"$error":"#N/A"}},{"$f":"(AA471+AG471)-VLOOKUP($A471,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A471,Assumptions!$A$43:$R$98,7,FALSE)*K471)","v":{"$error":"#N/A"}},{"$f":"(AB471+AH471)-(VLOOKUP($A471,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J471)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B471","v":2061},{"$f":"'Gas Use Per Customer'!C471","v":2},32,{"$f":"'Gas Use Per Customer'!S471","v":705.72615399755171},{"$f":"'Gas Use Per Customer'!U471","v":116.42756980690339},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.28551396138068},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.14523079951036},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.320677355177537},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":564.58092319804143},{"$f":"E472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.82137849034517},{"$f":"D472*VLOOKUP($C472,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F472*'Daily efficiency'!AR473","v":392.39763137517741},{"$f":"G472*'Daily efficiency'!AS473","v":2559.9909437096985},{"$f":"H472*'Daily efficiency'!AT473","v":1470.6231755340652},{"$f":"I472*'Daily efficiency'!AU473","v":13174.697478870303},{"$f":"J472*'Daily efficiency'!AV473","v":176.65804654451031},{"$f":"K472*'Daily efficiency'!AW473","v":0},0.24766151003332804,{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A472,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A472,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W472*$L472),0)-IFERROR(VLOOKUP($A472,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A472,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F472:$K472),0)","v":118.75046678619354},{"$f":"IFERROR(($T472*$M472),0)-IFERROR(VLOOKUP($A472,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A472,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F472:$K472),0)","v":801.98307716985016},449.51865819359892,4133.4472933035131,53.998256904221591,0,{"$f":"(X472+AD472)-(VLOOKUP($A472,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F472)","v":{"$error":"#N/A"}},{"$f":"(Y472+AE472)-(VLOOKUP($A472,Assumptions!$A$43:$R$98,7,FALSE)*I472)","v":{"$error":"#N/A"}},{"$f":"(Z472+AF472)-VLOOKUP($A472,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A472,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H472)","v":{"$error":"#N/A"}},{"$f":"(AA472+AG472)-VLOOKUP($A472,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A472,Assumptions!$A$43:$R$98,7,FALSE)*K472)","v":{"$error":"#N/A"}},{"$f":"(AB472+AH472)-(VLOOKUP($A472,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J472)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B472","v":2061},{"$f":"'Gas Use Per Customer'!C472","v":3},40,{"$f":"'Gas Use Per Customer'!S472","v":528.22646793473314},{"$f":"'Gas Use Per Customer'!U472","v":83.787724772702603},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.136317431810781},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.46794038041995},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.272634863621562},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":369.75852755431316},{"$f":"E473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3787724772702603},{"$f":"D473*VLOOKUP($C473,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F473*'Daily efficiency'!AR474","v":408.93448671128118},{"$f":"G473*'Daily efficiency'!AS474","v":2822.2829460301059},{"$f":"H473*'Daily efficiency'!AT474","v":841.50390479476812},{"$f":"I473*'Daily efficiency'!AU474","v":8667.1398858731045},{"$f":"J473*'Daily efficiency'!AV474","v":245.49803358401849},{"$f":"K473*'Daily efficiency'!AW474","v":0},0.24766151003332804,{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A473,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A473,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W473*$L473),0)-IFERROR(VLOOKUP($A473,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A473,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F473:$K473),0)","v":123.79655846848698},{"$f":"IFERROR(($T473*$M473),0)-IFERROR(VLOOKUP($A473,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A473,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F473:$K473),0)","v":884.26626925338246},257.21864882936217,2719.2401160938853,75.040260810372914,0,{"$f":"(X473+AD473)-(VLOOKUP($A473,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F473)","v":{"$error":"#N/A"}},{"$f":"(Y473+AE473)-(VLOOKUP($A473,Assumptions!$A$43:$R$98,7,FALSE)*I473)","v":{"$error":"#N/A"}},{"$f":"(Z473+AF473)-VLOOKUP($A473,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A473,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H473)","v":{"$error":"#N/A"}},{"$f":"(AA473+AG473)-VLOOKUP($A473,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A473,Assumptions!$A$43:$R$98,7,FALSE)*K473)","v":{"$error":"#N/A"}},{"$f":"(AB473+AH473)-(VLOOKUP($A473,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J473)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B473","v":2061},{"$f":"'Gas Use Per Customer'!C473","v":4},49,{"$f":"'Gas Use Per Customer'!S473","v":308.37362799813866},{"$f":"'Gas Use Per Customer'!U473","v":50.686735745617895},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.549388596494317},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":277.53626519832483},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0686735745617897},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.837362799813867},{"$f":"E474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0686735745617897},{"$f":"D474*VLOOKUP($C474,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F474*'Daily efficiency'!AR475","v":600.97218563023398},{"$f":"G474*'Daily efficiency'!AS475","v":4830.9525066242222},{"$f":"H474*'Daily efficiency'!AT475","v":71.271681139709912},{"$f":"I474*'Daily efficiency'!AU475","v":722.82778402763734},{"$f":"J474*'Daily efficiency'!AV475","v":148.51213573466038},{"$f":"K474*'Daily efficiency'!AW475","v":0},0.24766151003332804,{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A474,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A474,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W474*$L474),0)-IFERROR(VLOOKUP($A474,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A474,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F474:$K474),0)","v":182.47199285127411},{"$f":"IFERROR(($T474*$M474),0)-IFERROR(VLOOKUP($A474,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A474,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F474:$K474),0)","v":1514.4451062649944},21.785288717138343,226.78096041335496,45.395025110131463,0,{"$f":"(X474+AD474)-(VLOOKUP($A474,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F474)","v":{"$error":"#N/A"}},{"$f":"(Y474+AE474)-(VLOOKUP($A474,Assumptions!$A$43:$R$98,7,FALSE)*I474)","v":{"$error":"#N/A"}},{"$f":"(Z474+AF474)-VLOOKUP($A474,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A474,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H474)","v":{"$error":"#N/A"}},{"$f":"(AA474+AG474)-VLOOKUP($A474,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A474,Assumptions!$A$43:$R$98,7,FALSE)*K474)","v":{"$error":"#N/A"}},{"$f":"(AB474+AH474)-(VLOOKUP($A474,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J474)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B474","v":2061},{"$f":"'Gas Use Per Customer'!C474","v":5},56,{"$f":"'Gas Use Per Customer'!S474","v":183.73977822409421},{"$f":"'Gas Use Per Customer'!U474","v":27.12107760628006},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.696862085024051},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.36580040168479},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7121077606280064},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.373977822409422},{"$f":"E475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7121077606280064},{"$f":"D475*VLOOKUP($C475,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F475*'Daily efficiency'!AR476","v":305.05416903968188},{"$f":"G475*'Daily efficiency'!AS476","v":2821.4042161508851},{"$f":"H475*'Daily efficiency'!AT476","v":23.33529595938279},{"$f":"I475*'Daily efficiency'!AU476","v":291.75505946138105},{"$f":"J475*'Daily efficiency'!AV476","v":66.647861033755291},{"$f":"K475*'Daily efficiency'!AW476","v":0},0.24766151003332804,{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A475,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A475,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W475*$L475),0)-IFERROR(VLOOKUP($A475,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A475,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F475:$K475),0)","v":91.979529241447906},{"$f":"IFERROR(($T475*$M475),0)-IFERROR(VLOOKUP($A475,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A475,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F475:$K475),0)","v":883.92616759946702},7.1327931605612607,91.535624462904821,20.371946778607768,0,{"$f":"(X475+AD475)-(VLOOKUP($A475,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F475)","v":{"$error":"#N/A"}},{"$f":"(Y475+AE475)-(VLOOKUP($A475,Assumptions!$A$43:$R$98,7,FALSE)*I475)","v":{"$error":"#N/A"}},{"$f":"(Z475+AF475)-VLOOKUP($A475,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A475,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H475)","v":{"$error":"#N/A"}},{"$f":"(AA475+AG475)-VLOOKUP($A475,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A475,Assumptions!$A$43:$R$98,7,FALSE)*K475)","v":{"$error":"#N/A"}},{"$f":"(AB475+AH475)-(VLOOKUP($A475,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J475)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B475","v":2061},{"$f":"'Gas Use Per Customer'!C475","v":6},63,{"$f":"'Gas Use Per Customer'!S475","v":129.25044848673926},{"$f":"'Gas Use Per Customer'!U475","v":17.108873040551167},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.687098432440933},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.32540363806534},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7108873040551167},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.925044848673927},{"$f":"E476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7108873040551167},{"$f":"D476*VLOOKUP($C476,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F476*'Daily efficiency'!AR477","v":189.54739186451536},{"$f":"G476*'Daily efficiency'!AS477","v":1945.3597033574401},{"$f":"H476*'Daily efficiency'!AT477","v":4.2012874521673451},{"$f":"I476*'Daily efficiency'!AU477","v":60.59261025058337},{"$f":"J476*'Daily efficiency'!AV477","v":30.077398805288929},{"$f":"K476*'Daily efficiency'!AW477","v":0},0.24766151003332804,{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A476,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A476,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W476*$L476),0)-IFERROR(VLOOKUP($A476,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A476,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F476:$K476),0)","v":56.629795998186609},{"$f":"IFERROR(($T476*$M476),0)-IFERROR(VLOOKUP($A476,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A476,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F476:$K476),0)","v":609.03147969614577},1.284188315268477,19.01040697413756,9.1936208933993182,0,{"$f":"(X476+AD476)-(VLOOKUP($A476,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F476)","v":{"$error":"#N/A"}},{"$f":"(Y476+AE476)-(VLOOKUP($A476,Assumptions!$A$43:$R$98,7,FALSE)*I476)","v":{"$error":"#N/A"}},{"$f":"(Z476+AF476)-VLOOKUP($A476,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A476,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H476)","v":{"$error":"#N/A"}},{"$f":"(AA476+AG476)-VLOOKUP($A476,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A476,Assumptions!$A$43:$R$98,7,FALSE)*K476)","v":{"$error":"#N/A"}},{"$f":"(AB476+AH476)-(VLOOKUP($A476,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J476)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B476","v":2061},{"$f":"'Gas Use Per Customer'!C476","v":7},65,{"$f":"'Gas Use Per Customer'!S476","v":116.13983281133935},{"$f":"'Gas Use Per Customer'!U476","v":14.752074626654247},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.014470895321534},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.13983281133935},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.7376037313327124},{"$f":"D477*VLOOKUP($C477,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F477*'Daily efficiency'!AR478","v":191.95042410332587},{"$f":"G477*'Daily efficiency'!AS478","v":1917.9965480461722},{"$f":"H477*'Daily efficiency'!AT478","v":0},{"$f":"I477*'Daily efficiency'!AU478","v":0},{"$f":"J477*'Daily efficiency'!AV478","v":10.80589466402423},{"$f":"K477*'Daily efficiency'!AW478","v":0},0.24766151003332804,{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A477,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A477,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W477*$L477),0)-IFERROR(VLOOKUP($A477,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A477,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F477:$K477),0)","v":57.347590876976945},{"$f":"IFERROR(($T477*$M477),0)-IFERROR(VLOOKUP($A477,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A477,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F477:$K477),0)","v":600.4297975816196},0,0,3.3029883866678023,0,{"$f":"(X477+AD477)-(VLOOKUP($A477,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F477)","v":{"$error":"#N/A"}},{"$f":"(Y477+AE477)-(VLOOKUP($A477,Assumptions!$A$43:$R$98,7,FALSE)*I477)","v":{"$error":"#N/A"}},{"$f":"(Z477+AF477)-VLOOKUP($A477,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A477,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H477)","v":{"$error":"#N/A"}},{"$f":"(AA477+AG477)-VLOOKUP($A477,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A477,Assumptions!$A$43:$R$98,7,FALSE)*K477)","v":{"$error":"#N/A"}},{"$f":"(AB477+AH477)-(VLOOKUP($A477,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J477)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B477","v":2061},{"$f":"'Gas Use Per Customer'!C477","v":8},65,{"$f":"'Gas Use Per Customer'!S477","v":116.37773510373249},{"$f":"'Gas Use Per Customer'!U477","v":14.737014851778929},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.000164109189981},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.37773510373249},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73685074258894645},{"$f":"D478*VLOOKUP($C478,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F478*'Daily efficiency'!AR479","v":191.75446995806993},{"$f":"G478*'Daily efficiency'!AS479","v":1921.9253962676394},{"$f":"H478*'Daily efficiency'!AT479","v":0},{"$f":"I478*'Daily efficiency'!AU479","v":0},{"$f":"J478*'Daily efficiency'!AV479","v":10.79486337892806},{"$f":"K478*'Daily efficiency'!AW479","v":0},0.24766151003332804,{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A478,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A478,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W478*$L478),0)-IFERROR(VLOOKUP($A478,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A478,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F478:$K478),0)","v":57.287963511159163},{"$f":"IFERROR(($T478*$M478),0)-IFERROR(VLOOKUP($A478,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A478,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F478:$K478),0)","v":601.66270874414545},0,0,3.2996165042188665,0,{"$f":"(X478+AD478)-(VLOOKUP($A478,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F478)","v":{"$error":"#N/A"}},{"$f":"(Y478+AE478)-(VLOOKUP($A478,Assumptions!$A$43:$R$98,7,FALSE)*I478)","v":{"$error":"#N/A"}},{"$f":"(Z478+AF478)-VLOOKUP($A478,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A478,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H478)","v":{"$error":"#N/A"}},{"$f":"(AA478+AG478)-VLOOKUP($A478,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A478,Assumptions!$A$43:$R$98,7,FALSE)*K478)","v":{"$error":"#N/A"}},{"$f":"(AB478+AH478)-(VLOOKUP($A478,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J478)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B478","v":2061},{"$f":"'Gas Use Per Customer'!C478","v":9},62,{"$f":"'Gas Use Per Customer'!S478","v":149.299495017921},{"$f":"'Gas Use Per Customer'!U478","v":19.116093147723504},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.292874518178804},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.36954551612891},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9116093147723505},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.929949501792102},{"$f":"E479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9116093147723505},{"$f":"D479*VLOOKUP($C479,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F479*'Daily efficiency'!AR480","v":213.82747831220414},{"$f":"G479*'Daily efficiency'!AS480","v":2269.6047932183474},{"$f":"H479*'Daily efficiency'!AT480","v":7.8236404082682975},{"$f":"I479*'Daily efficiency'!AU480","v":116.6526721073356},{"$f":"J479*'Daily efficiency'!AV480","v":37.340101948553233},{"$f":"K479*'Daily efficiency'!AW480","v":0},0.24766151003332804,{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A479,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A479,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W479*$L479),0)-IFERROR(VLOOKUP($A479,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A479,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F479:$K479),0)","v":64.069919152025633},{"$f":"IFERROR(($T479*$M479),0)-IFERROR(VLOOKUP($A479,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A479,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F479:$K479),0)","v":710.77911016892597},2.3914163716594588,36.598766123625182,11.413578137465597,0,{"$f":"(X479+AD479)-(VLOOKUP($A479,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F479)","v":{"$error":"#N/A"}},{"$f":"(Y479+AE479)-(VLOOKUP($A479,Assumptions!$A$43:$R$98,7,FALSE)*I479)","v":{"$error":"#N/A"}},{"$f":"(Z479+AF479)-VLOOKUP($A479,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A479,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H479)","v":{"$error":"#N/A"}},{"$f":"(AA479+AG479)-VLOOKUP($A479,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A479,Assumptions!$A$43:$R$98,7,FALSE)*K479)","v":{"$error":"#N/A"}},{"$f":"(AB479+AH479)-(VLOOKUP($A479,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J479)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B479","v":2061},{"$f":"'Gas Use Per Customer'!C479","v":10},50,{"$f":"'Gas Use Per Customer'!S479","v":344.61033778058447},{"$f":"'Gas Use Per Customer'!U479","v":53.900544085552575},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":43.120435268442066},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":310.14930400252604},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3900544085552582},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.46103377805845},{"$f":"E480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3900544085552582},{"$f":"D480*VLOOKUP($C480,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F480*'Daily efficiency'!AR481","v":620.22866074299088},{"$f":"G480*'Daily efficiency'!AS481","v":5369.0481863916366},{"$f":"H480*'Daily efficiency'!AT481","v":72.3681703948576},{"$f":"I480*'Daily efficiency'!AU481","v":807.76663175769045},{"$f":"J480*'Daily efficiency'!AV481","v":157.92859417066899},{"$f":"K480*'Daily efficiency'!AW481","v":0},0.24766151003332804,{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A480,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A480,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W480*$L480),0)-IFERROR(VLOOKUP($A480,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A480,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F480:$K480),0)","v":188.36374405749277},{"$f":"IFERROR(($T480*$M480),0)-IFERROR(VLOOKUP($A480,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A480,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F480:$K480),0)","v":1683.2736805688351},22.12044757149183,253.42978865470084,48.273310881435997,0,{"$f":"(X480+AD480)-(VLOOKUP($A480,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F480)","v":{"$error":"#N/A"}},{"$f":"(Y480+AE480)-(VLOOKUP($A480,Assumptions!$A$43:$R$98,7,FALSE)*I480)","v":{"$error":"#N/A"}},{"$f":"(Z480+AF480)-VLOOKUP($A480,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A480,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H480)","v":{"$error":"#N/A"}},{"$f":"(AA480+AG480)-VLOOKUP($A480,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A480,Assumptions!$A$43:$R$98,7,FALSE)*K480)","v":{"$error":"#N/A"}},{"$f":"(AB480+AH480)-(VLOOKUP($A480,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J480)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B480","v":2061},{"$f":"'Gas Use Per Customer'!C480","v":11},38,{"$f":"'Gas Use Per Customer'!S480","v":544.03253663808198},{"$f":"'Gas Use Per Customer'!U480","v":93.316942828829184},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":27.995082848648753},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.20976099142459},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":55.990165697297506},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":380.82277564665736},{"$f":"E481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3316942828829195},{"$f":"D481*VLOOKUP($C481,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F481*'Daily efficiency'!AR482","v":480.67234075570303},{"$f":"G481*'Daily efficiency'!AS482","v":3007.4622417859432},{"$f":"H481*'Daily efficiency'!AT482","v":962.02381375802429},{"$f":"I481*'Daily efficiency'!AU482","v":8852.0984789813392},{"$f":"J481*'Daily efficiency'!AV482","v":291.64655198770072},{"$f":"K481*'Daily efficiency'!AW482","v":0},0.24766151003332804,{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.31374134396123876,0.21535783481158963,{"$f":"VLOOKUP($A481,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},0.30566542515580419,{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A481,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W481*$L481),0)-IFERROR(VLOOKUP($A481,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A481,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F481:$K481),0)","v":145.72568589815319},{"$f":"IFERROR(($T481*$M481),0)-IFERROR(VLOOKUP($A481,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A481,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F481:$K481),0)","v":942.36601615102757},294.0574180423547,2777.2692736728427,89.146267308544893,0,{"$f":"(X481+AD481)-(VLOOKUP($A481,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F481)","v":{"$error":"#N/A"}},{"$f":"(Y481+AE481)-(VLOOKUP($A481,Assumptions!$A$43:$R$98,7,FALSE)*I481)","v":{"$error":"#N/A"}},{"$f":"(Z481+AF481)-VLOOKUP($A481,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A481,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H481)","v":{"$error":"#N/A"}},{"$f":"(AA481+AG481)-VLOOKUP($A481,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A481,Assumptions!$A$43:$R$98,7,FALSE)*K481)","v":{"$error":"#N/A"}},{"$f":"(AB481+AH481)-(VLOOKUP($A481,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J481)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B481","v":2061},{"$f":"'Gas Use Per Customer'!C481","v":12},32,{"$f":"'Gas Use Per Customer'!S481","v":731.52162069213932},{"$f":"'Gas Use Per Customer'!U481","v":120.53934243324093},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.107868486648186},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.30432413842786},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.404506824930706},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":585.21729655371144},{"$f":"E482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0269671216620466},{"$f":"D482*VLOOKUP($C482,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F482*'Daily efficiency'!AR483","v":442.77492275408235},{"$f":"G482*'Daily efficiency'!AS483","v":2832.8448141058448},{"$f":"H482*'Daily efficiency'!AT483","v":1843.7183834198026},{"$f":"I482*'Daily efficiency'!AU483","v":13440.931063654101},{"$f":"J482*'Daily efficiency'!AV483","v":205.07241677190726},{"$f":"K482*'Daily efficiency'!AW483","v":0},0.24766151003332804,{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},{"$f":"(R482*0.25)+(S482*0.75)","v":0.31374134396123876},0.21535783481158963,{"$f":"VLOOKUP($A482,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.33576795527054237},{"$f":"(U482*0.25)+(V482*0.75)","v":0.30566542515580419},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A482,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W482*$L482),0)-IFERROR(VLOOKUP($A482,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A482,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F482:$K482),0)","v":134.14994755527673},{"$f":"IFERROR(($T482*$M482),0)-IFERROR(VLOOKUP($A482,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A482,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F482:$K482),0)","v":887.58950175451514},{"$f":"IFERROR((W482*N482),0)","v":563.56096353558598},4216.9757760011998,{"$f":"IFERROR((W482*P482),0)","v":62.683547460313299},{"$f":"IFERROR((T482*Q482),0)","v":0},{"$f":"(X482+AD482)-(VLOOKUP($A482,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F482)","v":{"$error":"#N/A"}},{"$f":"(Y482+AE482)-(VLOOKUP($A482,Assumptions!$A$43:$R$98,7,FALSE)*I482)","v":{"$error":"#N/A"}},{"$f":"(Z482+AF482)-VLOOKUP($A482,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A482,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H482)","v":{"$error":"#N/A"}},{"$f":"(AA482+AG482)-VLOOKUP($A482,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A482,Assumptions!$A$43:$R$98,7,FALSE)*K482)","v":{"$error":"#N/A"}},{"$f":"(AB482+AH482)-(VLOOKUP($A482,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J482)","v":{"$error":"#N/A"}},{"$f":"AC482+AI482","v":{"$error":"#N/A"}},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B482","v":2062},{"$f":"'Gas Use Per Customer'!C482","v":1},30,{"$f":"'Gas Use Per Customer'!S482","v":752.90799034148085},{"$f":"'Gas Use Per Customer'!U482","v":125.63486608358347},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.126973216716696},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.58159806829619},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":94.22614956268761},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":602.32639227318475},{"$f":"E483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2817433041791739},{"$f":"D483*VLOOKUP($C483,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F483*'Daily efficiency'!AR484","v":475.86604012964273},{"$f":"G483*'Daily efficiency'!AS484","v":3047.5887187880999},{"$f":"H483*'Daily efficiency'!AT484","v":1884.6253234475878},{"$f":"I483*'Daily efficiency'!AU484","v":13663.094162790443},{"$f":"J483*'Daily efficiency'!AV484","v":231.55316366727544},{"$f":"K483*'Daily efficiency'!AW484","v":0},0.25509135533432786,{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A483,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A483,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W483*$L483),0)-IFERROR(VLOOKUP($A483,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A483,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F483:$K483),0)","v":147.17318414117332},{"$f":"IFERROR(($T483*$M483),0)-IFERROR(VLOOKUP($A483,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A483,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F483:$K483),0)","v":974.42542315114179},587.65451158632459,4374.0104876949081,72.201757881635132,0,{"$f":"(X483+AD483)-(VLOOKUP($A483,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F483)","v":{"$error":"#N/A"}},{"$f":"(Y483+AE483)-(VLOOKUP($A483,Assumptions!$A$43:$R$98,7,FALSE)*I483)","v":{"$error":"#N/A"}},{"$f":"(Z483+AF483)-VLOOKUP($A483,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A483,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H483)","v":{"$error":"#N/A"}},{"$f":"(AA483+AG483)-VLOOKUP($A483,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A483,Assumptions!$A$43:$R$98,7,FALSE)*K483)","v":{"$error":"#N/A"}},{"$f":"(AB483+AH483)-(VLOOKUP($A483,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J483)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B483","v":2062},{"$f":"'Gas Use Per Customer'!C483","v":2},{"$f":"C472","v":32},{"$f":"'Gas Use Per Customer'!S483","v":706.0685732862454},{"$f":"'Gas Use Per Customer'!U483","v":116.484060621948},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.296812124389604},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.21371465724908},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.363045466461003},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":564.85485862899634},{"$f":"E484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.8242030310974009},{"$f":"D484*VLOOKUP($C484,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F484*'Daily efficiency'!AR485","v":392.58802323901796},{"$f":"G484*'Daily efficiency'!AS485","v":2561.2330547934976},{"$f":"H484*'Daily efficiency'!AT485","v":1471.3367238967703},{"$f":"I484*'Daily efficiency'!AU485","v":13181.089859985719},{"$f":"J484*'Daily efficiency'!AV485","v":176.74376126869498},{"$f":"K484*'Daily efficiency'!AW485","v":0},0.25509135533432786,{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A484,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A484,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W484*$L484),0)-IFERROR(VLOOKUP($A484,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A484,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F484:$K484),0)","v":121.20421580127304},{"$f":"IFERROR(($T484*$M484),0)-IFERROR(VLOOKUP($A484,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A484,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F484:$K484),0)","v":818.72518216903586},458.78491236596471,4219.7048926033085,55.111362142945019,0,{"$f":"(X484+AD484)-(VLOOKUP($A484,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F484)","v":{"$error":"#N/A"}},{"$f":"(Y484+AE484)-(VLOOKUP($A484,Assumptions!$A$43:$R$98,7,FALSE)*I484)","v":{"$error":"#N/A"}},{"$f":"(Z484+AF484)-VLOOKUP($A484,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A484,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H484)","v":{"$error":"#N/A"}},{"$f":"(AA484+AG484)-VLOOKUP($A484,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A484,Assumptions!$A$43:$R$98,7,FALSE)*K484)","v":{"$error":"#N/A"}},{"$f":"(AB484+AH484)-(VLOOKUP($A484,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J484)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B484","v":2062},{"$f":"'Gas Use Per Customer'!C484","v":3},40,{"$f":"'Gas Use Per Customer'!S484","v":528.48276413460428},{"$f":"'Gas Use Per Customer'!U484","v":83.828378690593325},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.148513607177996},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.54482924038129},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.297027214355992},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":369.93793489422296},{"$f":"E485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3828378690593333},{"$f":"D485*VLOOKUP($C485,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F485*'Daily efficiency'!AR486","v":409.13290227979724},{"$f":"G485*'Daily efficiency'!AS486","v":2823.6523215497705},{"$f":"H485*'Daily efficiency'!AT486","v":841.91220363261164},{"$f":"I485*'Daily efficiency'!AU486","v":8671.3451939205916},{"$f":"J485*'Daily efficiency'!AV486","v":245.61714956343832},{"$f":"K485*'Daily efficiency'!AW486","v":0},0.25509135533432786,{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A485,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A485,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W485*$L485),0)-IFERROR(VLOOKUP($A485,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A485,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F485:$K485),0)","v":126.3543729434729},{"$f":"IFERROR(($T485*$M485),0)-IFERROR(VLOOKUP($A485,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A485,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F485:$K485),0)","v":902.72552516574456},262.52088341847434,2775.9857590621532,76.587120139024123,0,{"$f":"(X485+AD485)-(VLOOKUP($A485,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F485)","v":{"$error":"#N/A"}},{"$f":"(Y485+AE485)-(VLOOKUP($A485,Assumptions!$A$43:$R$98,7,FALSE)*I485)","v":{"$error":"#N/A"}},{"$f":"(Z485+AF485)-VLOOKUP($A485,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A485,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H485)","v":{"$error":"#N/A"}},{"$f":"(AA485+AG485)-VLOOKUP($A485,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A485,Assumptions!$A$43:$R$98,7,FALSE)*K485)","v":{"$error":"#N/A"}},{"$f":"(AB485+AH485)-(VLOOKUP($A485,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J485)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B485","v":2062},{"$f":"'Gas Use Per Customer'!C485","v":4},49,{"$f":"'Gas Use Per Customer'!S485","v":308.52325130138865},{"$f":"'Gas Use Per Customer'!U485","v":50.71132901866283},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.569063214930267},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":277.67092617124979},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0711329018662834},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.852325130138865},{"$f":"E486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0711329018662834},{"$f":"D486*VLOOKUP($C486,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F486*'Daily efficiency'!AR487","v":601.26377815116075},{"$f":"G486*'Daily efficiency'!AS487","v":4833.2964913435935},{"$f":"H486*'Daily efficiency'!AT487","v":71.30626225622602},{"$f":"I486*'Daily efficiency'!AU487","v":723.17850105045522},{"$f":"J486*'Daily efficiency'!AV487","v":148.58419402468203},{"$f":"K486*'Daily efficiency'!AW487","v":0},0.25509135533432786,{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A486,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A486,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W486*$L486),0)-IFERROR(VLOOKUP($A486,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A486,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F486:$K486),0)","v":186.23945536642432},{"$f":"IFERROR(($T486*$M486),0)-IFERROR(VLOOKUP($A486,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A486,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F486:$K486),0)","v":1546.0551941630665},22.234364676037544,231.51347054934951,46.330785691286778,0,{"$f":"(X486+AD486)-(VLOOKUP($A486,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F486)","v":{"$error":"#N/A"}},{"$f":"(Y486+AE486)-(VLOOKUP($A486,Assumptions!$A$43:$R$98,7,FALSE)*I486)","v":{"$error":"#N/A"}},{"$f":"(Z486+AF486)-VLOOKUP($A486,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A486,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H486)","v":{"$error":"#N/A"}},{"$f":"(AA486+AG486)-VLOOKUP($A486,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A486,Assumptions!$A$43:$R$98,7,FALSE)*K486)","v":{"$error":"#N/A"}},{"$f":"(AB486+AH486)-(VLOOKUP($A486,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J486)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B486","v":2062},{"$f":"'Gas Use Per Customer'!C486","v":5},56,{"$f":"'Gas Use Per Customer'!S486","v":183.8289290141108},{"$f":"'Gas Use Per Customer'!U486","v":27.134236789980346},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.707389431984279},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.44603611269972},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7134236789980348},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.382892901411079},{"$f":"E487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7134236789980348},{"$f":"D487*VLOOKUP($C487,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F487*'Daily efficiency'!AR488","v":305.20218173693553},{"$f":"G487*'Daily efficiency'!AS488","v":2822.7731653096198},{"$f":"H487*'Daily efficiency'!AT488","v":23.346618276684776},{"$f":"I487*'Daily efficiency'!AU488","v":291.89661941259965},{"$f":"J487*'Daily efficiency'!AV488","v":66.680198666474254},{"$f":"K487*'Daily efficiency'!AW488","v":0},0.25509135533432786,{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A487,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A487,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W487*$L487),0)-IFERROR(VLOOKUP($A487,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A487,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F487:$K487),0)","v":93.88182389840091},{"$f":"IFERROR(($T487*$M487),0)-IFERROR(VLOOKUP($A487,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A487,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F487:$K487),0)","v":902.37869027780573},7.2798265999523508,93.44580805938358,20.791888494920656,0,{"$f":"(X487+AD487)-(VLOOKUP($A487,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F487)","v":{"$error":"#N/A"}},{"$f":"(Y487+AE487)-(VLOOKUP($A487,Assumptions!$A$43:$R$98,7,FALSE)*I487)","v":{"$error":"#N/A"}},{"$f":"(Z487+AF487)-VLOOKUP($A487,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A487,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H487)","v":{"$error":"#N/A"}},{"$f":"(AA487+AG487)-VLOOKUP($A487,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A487,Assumptions!$A$43:$R$98,7,FALSE)*K487)","v":{"$error":"#N/A"}},{"$f":"(AB487+AH487)-(VLOOKUP($A487,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J487)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B487","v":2062},{"$f":"'Gas Use Per Customer'!C487","v":6},63,{"$f":"'Gas Use Per Customer'!S487","v":129.31316097993999},{"$f":"'Gas Use Per Customer'!U487","v":17.117174288993933},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.693739431195148},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.38184488194599},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7117174288993935},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.931316097993999},{"$f":"E488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7117174288993935},{"$f":"D488*VLOOKUP($C488,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F488*'Daily efficiency'!AR489","v":189.6393605165602},{"$f":"G488*'Daily efficiency'!AS489","v":1946.3035945284041},{"$f":"H488*'Daily efficiency'!AT489","v":4.2033259225468527},{"$f":"I488*'Daily efficiency'!AU489","v":60.622009867395867},{"$f":"J488*'Daily efficiency'!AV489","v":30.091992400051318},{"$f":"K488*'Daily efficiency'!AW489","v":0},0.25509135533432786,{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A488,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A488,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W488*$L488),0)-IFERROR(VLOOKUP($A488,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A488,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F488:$K488),0)","v":57.803634730619045},{"$f":"IFERROR(($T488*$M488),0)-IFERROR(VLOOKUP($A488,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A488,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F488:$K488),0)","v":621.74769020331371},1.3106602205332738,19.407119923630773,9.3831356697268422,0,{"$f":"(X488+AD488)-(VLOOKUP($A488,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F488)","v":{"$error":"#N/A"}},{"$f":"(Y488+AE488)-(VLOOKUP($A488,Assumptions!$A$43:$R$98,7,FALSE)*I488)","v":{"$error":"#N/A"}},{"$f":"(Z488+AF488)-VLOOKUP($A488,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A488,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H488)","v":{"$error":"#N/A"}},{"$f":"(AA488+AG488)-VLOOKUP($A488,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A488,Assumptions!$A$43:$R$98,7,FALSE)*K488)","v":{"$error":"#N/A"}},{"$f":"(AB488+AH488)-(VLOOKUP($A488,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J488)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B488","v":2062},{"$f":"'Gas Use Per Customer'!C488","v":7},65,{"$f":"'Gas Use Per Customer'!S488","v":116.19618401600279},{"$f":"'Gas Use Per Customer'!U488","v":14.759232353304728},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.021270735639492},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.19618401600279},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73796161766523649},{"$f":"D489*VLOOKUP($C489,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F489*'Daily efficiency'!AR490","v":192.04355870987763},{"$f":"G489*'Daily efficiency'!AS490","v":1918.927162577005},{"$f":"H489*'Daily efficiency'!AT490","v":0},{"$f":"I489*'Daily efficiency'!AU490","v":0},{"$f":"J489*'Daily efficiency'!AV490","v":10.811137698795708},{"$f":"K489*'Daily efficiency'!AW490","v":0},0.25509135533432786,{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A489,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A489,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W489*$L489),0)-IFERROR(VLOOKUP($A489,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A489,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F489:$K489),0)","v":58.536316342059884},{"$f":"IFERROR(($T489*$M489),0)-IFERROR(VLOOKUP($A489,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A489,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F489:$K489),0)","v":612.96660104076705},0,0,3.3710752821978511,0,{"$f":"(X489+AD489)-(VLOOKUP($A489,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F489)","v":{"$error":"#N/A"}},{"$f":"(Y489+AE489)-(VLOOKUP($A489,Assumptions!$A$43:$R$98,7,FALSE)*I489)","v":{"$error":"#N/A"}},{"$f":"(Z489+AF489)-VLOOKUP($A489,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A489,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H489)","v":{"$error":"#N/A"}},{"$f":"(AA489+AG489)-VLOOKUP($A489,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A489,Assumptions!$A$43:$R$98,7,FALSE)*K489)","v":{"$error":"#N/A"}},{"$f":"(AB489+AH489)-(VLOOKUP($A489,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J489)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B489","v":2062},{"$f":"'Gas Use Per Customer'!C489","v":8},65,{"$f":"'Gas Use Per Customer'!S489","v":116.43420173891136},{"$f":"'Gas Use Per Customer'!U489","v":14.744165271406187},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.006957007835878},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.43420173891136},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73720826357030944},{"$f":"D490*VLOOKUP($C490,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F490*'Daily efficiency'!AR491","v":191.84750948740427},{"$f":"G490*'Daily efficiency'!AS491","v":1922.8579170809658},{"$f":"H490*'Daily efficiency'!AT491","v":0},{"$f":"I490*'Daily efficiency'!AU491","v":0},{"$f":"J490*'Daily efficiency'!AV491","v":10.800101061305027},{"$f":"K490*'Daily efficiency'!AW491","v":0},0.25509135533432786,{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A490,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A490,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W490*$L490),0)-IFERROR(VLOOKUP($A490,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A490,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F490:$K490),0)","v":58.475458381764255},{"$f":"IFERROR(($T490*$M490),0)-IFERROR(VLOOKUP($A490,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A490,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F490:$K490),0)","v":614.22523931757405},0,0,3.3676338926901068,0,{"$f":"(X490+AD490)-(VLOOKUP($A490,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F490)","v":{"$error":"#N/A"}},{"$f":"(Y490+AE490)-(VLOOKUP($A490,Assumptions!$A$43:$R$98,7,FALSE)*I490)","v":{"$error":"#N/A"}},{"$f":"(Z490+AF490)-VLOOKUP($A490,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A490,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H490)","v":{"$error":"#N/A"}},{"$f":"(AA490+AG490)-VLOOKUP($A490,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A490,Assumptions!$A$43:$R$98,7,FALSE)*K490)","v":{"$error":"#N/A"}},{"$f":"(AB490+AH490)-(VLOOKUP($A490,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J490)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B490","v":2062},{"$f":"'Gas Use Per Customer'!C490","v":9},62,{"$f":"'Gas Use Per Customer'!S490","v":149.37193533573659},{"$f":"'Gas Use Per Customer'!U490","v":19.125368302089207},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.300294641671366},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.43474180216293},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9125368302089207},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.937193533573661},{"$f":"E491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9125368302089207},{"$f":"D491*VLOOKUP($C491,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F491*'Daily efficiency'!AR492","v":213.93122769517944},{"$f":"G491*'Daily efficiency'!AS492","v":2270.70600854742},{"$f":"H491*'Daily efficiency'!AT492","v":7.8274364492233017},{"$f":"I491*'Daily efficiency'!AU492","v":116.70927214232219},{"$f":"J491*'Daily efficiency'!AV492","v":37.358219416747573},{"$f":"K491*'Daily efficiency'!AW492","v":0},0.25509135533432786,{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A491,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A491,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W491*$L491),0)-IFERROR(VLOOKUP($A491,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A491,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F491:$K491),0)","v":65.397026456522767},{"$f":"IFERROR(($T491*$M491),0)-IFERROR(VLOOKUP($A491,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A491,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F491:$K491),0)","v":725.61850564138854},2.4407123720097021,37.362516446091625,11.648854502773577,0,{"$f":"(X491+AD491)-(VLOOKUP($A491,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F491)","v":{"$error":"#N/A"}},{"$f":"(Y491+AE491)-(VLOOKUP($A491,Assumptions!$A$43:$R$98,7,FALSE)*I491)","v":{"$error":"#N/A"}},{"$f":"(Z491+AF491)-VLOOKUP($A491,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A491,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H491)","v":{"$error":"#N/A"}},{"$f":"(AA491+AG491)-VLOOKUP($A491,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A491,Assumptions!$A$43:$R$98,7,FALSE)*K491)","v":{"$error":"#N/A"}},{"$f":"(AB491+AH491)-(VLOOKUP($A491,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J491)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B491","v":2062},{"$f":"'Gas Use Per Customer'!C491","v":10},50,{"$f":"'Gas Use Per Customer'!S491","v":344.77754318465071},{"$f":"'Gas Use Per Customer'!U491","v":53.926696702770208},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":43.141357362216169},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":310.29978886618562},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3926696702770212},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.477754318465074},{"$f":"E492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3926696702770212},{"$f":"D492*VLOOKUP($C492,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F492*'Daily efficiency'!AR493","v":620.52959653180346},{"$f":"G492*'Daily efficiency'!AS493","v":5371.6532558658673},{"$f":"H492*'Daily efficiency'!AT493","v":72.403283529449951},{"$f":"I492*'Daily efficiency'!AU493","v":808.15856122482171},{"$f":"J492*'Daily efficiency'!AV493","v":158.00522133911662},{"$f":"K492*'Daily efficiency'!AW493","v":0},0.25509135533432786,{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A492,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A492,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W492*$L492),0)-IFERROR(VLOOKUP($A492,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A492,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F492:$K492),0)","v":192.25262667659999},{"$f":"IFERROR(($T492*$M492),0)-IFERROR(VLOOKUP($A492,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A492,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F492:$K492),0)","v":1718.4068844051944},22.576432402972735,258.71841183270152,49.268403655040856,0,{"$f":"(X492+AD492)-(VLOOKUP($A492,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F492)","v":{"$error":"#N/A"}},{"$f":"(Y492+AE492)-(VLOOKUP($A492,Assumptions!$A$43:$R$98,7,FALSE)*I492)","v":{"$error":"#N/A"}},{"$f":"(Z492+AF492)-VLOOKUP($A492,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A492,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H492)","v":{"$error":"#N/A"}},{"$f":"(AA492+AG492)-VLOOKUP($A492,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A492,Assumptions!$A$43:$R$98,7,FALSE)*K492)","v":{"$error":"#N/A"}},{"$f":"(AB492+AH492)-(VLOOKUP($A492,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J492)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B492","v":2062},{"$f":"'Gas Use Per Customer'!C492","v":11},38,{"$f":"'Gas Use Per Customer'!S492","v":544.29650196396153},{"$f":"'Gas Use Per Customer'!U492","v":93.362220336266731},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.008666100880017},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.28895058918846},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":56.017332201760034},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":381.00755137477307},{"$f":"E493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3362220336266741},{"$f":"D493*VLOOKUP($C493,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F493*'Daily efficiency'!AR494","v":480.90556362846161},{"$f":"G493*'Daily efficiency'!AS494","v":3008.921466551486},{"$f":"H493*'Daily efficiency'!AT494","v":962.49058901943022},{"$f":"I493*'Daily efficiency'!AU494","v":8856.3935291894795},{"$f":"J493*'Daily efficiency'!AV494","v":291.78805929094551},{"$f":"K493*'Daily efficiency'!AW494","v":0},0.25509135533432786,{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A493,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A493,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W493*$L493),0)-IFERROR(VLOOKUP($A493,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A493,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F493:$K493),0)","v":148.73553411902748},{"$f":"IFERROR(($T493*$M493),0)-IFERROR(VLOOKUP($A493,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A493,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F493:$K493),0)","v":962.03770151700905},300.11903690329302,2835.2258806299969,90.983903981332006,0,{"$f":"(X493+AD493)-(VLOOKUP($A493,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F493)","v":{"$error":"#N/A"}},{"$f":"(Y493+AE493)-(VLOOKUP($A493,Assumptions!$A$43:$R$98,7,FALSE)*I493)","v":{"$error":"#N/A"}},{"$f":"(Z493+AF493)-VLOOKUP($A493,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A493,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H493)","v":{"$error":"#N/A"}},{"$f":"(AA493+AG493)-VLOOKUP($A493,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A493,Assumptions!$A$43:$R$98,7,FALSE)*K493)","v":{"$error":"#N/A"}},{"$f":"(AB493+AH493)-(VLOOKUP($A493,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J493)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B493","v":2062},{"$f":"'Gas Use Per Customer'!C493","v":12},32,{"$f":"'Gas Use Per Customer'!S493","v":731.87655597631783},{"$f":"'Gas Use Per Customer'!U493","v":120.59782828594994},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.119565657189991},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.37531119526358},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.448371214462455},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":585.50124478105431},{"$f":"E494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0298914142974978},{"$f":"D494*VLOOKUP($C494,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F494*'Daily efficiency'!AR495","v":442.98975774814073},{"$f":"G494*'Daily efficiency'!AS495","v":2834.2193142582491},{"$f":"H494*'Daily efficiency'!AT495","v":1844.6129580842469},{"$f":"I494*'Daily efficiency'!AU495","v":13447.452621666549},{"$f":"J494*'Daily efficiency'!AV495","v":205.17191818712899},{"$f":"K494*'Daily efficiency'!AW495","v":0},0.25509135533432786,{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.32013323157846074,0.22181856985593731,{"$f":"VLOOKUP($A494,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34181385699317168},0.31181503520886311,{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A494,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W494*$L494),0)-IFERROR(VLOOKUP($A494,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A494,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F494:$K494),0)","v":136.92113246276443},{"$f":"IFERROR(($T494*$M494),0)-IFERROR(VLOOKUP($A494,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A494,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F494:$K494),0)","v":906.11805362894449},575.17805447176454,4304.9764642723567,63.975688893389609,0,{"$f":"(X494+AD494)-(VLOOKUP($A494,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F494)","v":{"$error":"#N/A"}},{"$f":"(Y494+AE494)-(VLOOKUP($A494,Assumptions!$A$43:$R$98,7,FALSE)*I494)","v":{"$error":"#N/A"}},{"$f":"(Z494+AF494)-VLOOKUP($A494,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A494,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H494)","v":{"$error":"#N/A"}},{"$f":"(AA494+AG494)-VLOOKUP($A494,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A494,Assumptions!$A$43:$R$98,7,FALSE)*K494)","v":{"$error":"#N/A"}},{"$f":"(AB494+AH494)-(VLOOKUP($A494,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J494)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B494","v":2063},{"$f":"'Gas Use Per Customer'!C494","v":1},30,{"$f":"'Gas Use Per Customer'!S494","v":753.27312515735946},{"$f":"'Gas Use Per Customer'!U494","v":125.69579472862891},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.139158945725782},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.65462503147191},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":94.27184604647168},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":602.61850012588764},{"$f":"E495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2847897364314456},{"$f":"D495*VLOOKUP($C495,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F495*'Daily efficiency'!AR496","v":476.09681900458452},{"$f":"G495*'Daily efficiency'!AS496","v":3049.0666958583179},{"$f":"H495*'Daily efficiency'!AT496","v":1885.5393027509092},{"$f":"I495*'Daily efficiency'!AU496","v":13669.720299629818},{"$f":"J495*'Daily efficiency'!AV496","v":231.66545909097451},{"$f":"K495*'Daily efficiency'!AW496","v":0},0.26274409599435772,{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A495,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A495,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W495*$L495),0)-IFERROR(VLOOKUP($A495,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A495,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F495:$K495),0)","v":150.17733736419922},{"$f":"IFERROR(($T495*$M495),0)-IFERROR(VLOOKUP($A495,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A495,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F495:$K495),0)","v":994.53908368824773},599.62620030048538,4464.2687795117754,73.672650987927867,0,{"$f":"(X495+AD495)-(VLOOKUP($A495,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F495)","v":{"$error":"#N/A"}},{"$f":"(Y495+AE495)-(VLOOKUP($A495,Assumptions!$A$43:$R$98,7,FALSE)*I495)","v":{"$error":"#N/A"}},{"$f":"(Z495+AF495)-VLOOKUP($A495,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A495,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H495)","v":{"$error":"#N/A"}},{"$f":"(AA495+AG495)-VLOOKUP($A495,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A495,Assumptions!$A$43:$R$98,7,FALSE)*K495)","v":{"$error":"#N/A"}},{"$f":"(AB495+AH495)-(VLOOKUP($A495,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J495)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B495","v":2063},{"$f":"'Gas Use Per Customer'!C495","v":2},32,{"$f":"'Gas Use Per Customer'!S495","v":706.41099257493909},{"$f":"'Gas Use Per Customer'!U495","v":116.54055143699259},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.30811028739852},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.28219851498781},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.40541357774444},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":565.12879405995125},{"$f":"E496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.82702757184963},{"$f":"D496*VLOOKUP($C496,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F496*'Daily efficiency'!AR497","v":392.77841510285839},{"$f":"G496*'Daily efficiency'!AS497","v":2562.4751658772966},{"$f":"H496*'Daily efficiency'!AT497","v":1472.0502722594747},{"$f":"I496*'Daily efficiency'!AU497","v":13187.482241101134},{"$f":"J496*'Daily efficiency'!AV497","v":176.82947599287959},{"$f":"K496*'Daily efficiency'!AW497","v":0},0.26274409599435772,{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A496,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A496,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W496*$L496),0)-IFERROR(VLOOKUP($A496,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A496,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F496:$K496),0)","v":123.67933840129649},{"$f":"IFERROR(($T496*$M496),0)-IFERROR(VLOOKUP($A496,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A496,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F496:$K496),0)","v":835.62595662662966},468.13127157755724,4306.7790678137044,56.234089968870663,0,{"$f":"(X496+AD496)-(VLOOKUP($A496,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F496)","v":{"$error":"#N/A"}},{"$f":"(Y496+AE496)-(VLOOKUP($A496,Assumptions!$A$43:$R$98,7,FALSE)*I496)","v":{"$error":"#N/A"}},{"$f":"(Z496+AF496)-VLOOKUP($A496,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A496,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H496)","v":{"$error":"#N/A"}},{"$f":"(AA496+AG496)-VLOOKUP($A496,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A496,Assumptions!$A$43:$R$98,7,FALSE)*K496)","v":{"$error":"#N/A"}},{"$f":"(AB496+AH496)-(VLOOKUP($A496,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J496)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B496","v":2063},{"$f":"'Gas Use Per Customer'!C496","v":3},40,{"$f":"'Gas Use Per Customer'!S496","v":528.73906033447565},{"$f":"'Gas Use Per Customer'!U496","v":83.869032608484005},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.160709782545201},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.62171810034269},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.321419565090402},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":370.11734223413293},{"$f":"E497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3869032608484009},{"$f":"D497*VLOOKUP($C497,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F497*'Daily efficiency'!AR498","v":409.33131784831312},{"$f":"G497*'Daily efficiency'!AS498","v":2825.021697069436},{"$f":"H497*'Daily efficiency'!AT498","v":842.3205024704547},{"$f":"I497*'Daily efficiency'!AU498","v":8675.5505019680804},{"$f":"J497*'Daily efficiency'!AV498","v":245.73626554285801},{"$f":"K497*'Daily efficiency'!AW498","v":0},0.26274409599435772,{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A497,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A497,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W497*$L497),0)-IFERROR(VLOOKUP($A497,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A497,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F497:$K497),0)","v":128.93446189039582},{"$f":"IFERROR(($T497*$M497),0)-IFERROR(VLOOKUP($A497,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A497,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F497:$K497),0)","v":921.35970767958349},267.86895483677864,2833.2685967292718,78.147351778092755,0,{"$f":"(X497+AD497)-(VLOOKUP($A497,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F497)","v":{"$error":"#N/A"}},{"$f":"(Y497+AE497)-(VLOOKUP($A497,Assumptions!$A$43:$R$98,7,FALSE)*I497)","v":{"$error":"#N/A"}},{"$f":"(Z497+AF497)-VLOOKUP($A497,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A497,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H497)","v":{"$error":"#N/A"}},{"$f":"(AA497+AG497)-VLOOKUP($A497,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A497,Assumptions!$A$43:$R$98,7,FALSE)*K497)","v":{"$error":"#N/A"}},{"$f":"(AB497+AH497)-(VLOOKUP($A497,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J497)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B497","v":2063},{"$f":"'Gas Use Per Customer'!C497","v":4},49,{"$f":"'Gas Use Per Customer'!S497","v":308.67287460463859},{"$f":"'Gas Use Per Customer'!U497","v":50.735922291707773},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.588737833366224},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":277.80558714417475},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.073592229170778},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.86728746046386},{"$f":"E498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.073592229170778},{"$f":"D498*VLOOKUP($C498,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F498*'Daily efficiency'!AR499","v":601.55537067208775},{"$f":"G498*'Daily efficiency'!AS499","v":4835.6404760629648},{"$f":"H498*'Daily efficiency'!AT499","v":71.340843372742142},{"$f":"I498*'Daily efficiency'!AU499","v":723.52921807327311},{"$f":"J498*'Daily efficiency'!AV499","v":148.65625231470372},{"$f":"K498*'Daily efficiency'!AW499","v":0},0.26274409599435772,{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A498,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A498,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W498*$L498),0)-IFERROR(VLOOKUP($A498,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A498,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F498:$K498),0)","v":190.03965300948366},{"$f":"IFERROR(($T498*$M498),0)-IFERROR(VLOOKUP($A498,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A498,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F498:$K498),0)","v":1577.9647075832863},22.687322812851829,236.29078199914235,47.274635748153216,0,{"$f":"(X498+AD498)-(VLOOKUP($A498,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F498)","v":{"$error":"#N/A"}},{"$f":"(Y498+AE498)-(VLOOKUP($A498,Assumptions!$A$43:$R$98,7,FALSE)*I498)","v":{"$error":"#N/A"}},{"$f":"(Z498+AF498)-VLOOKUP($A498,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A498,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H498)","v":{"$error":"#N/A"}},{"$f":"(AA498+AG498)-VLOOKUP($A498,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A498,Assumptions!$A$43:$R$98,7,FALSE)*K498)","v":{"$error":"#N/A"}},{"$f":"(AB498+AH498)-(VLOOKUP($A498,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J498)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B498","v":2063},{"$f":"'Gas Use Per Customer'!C498","v":5},56,{"$f":"'Gas Use Per Customer'!S498","v":183.91807980412727},{"$f":"'Gas Use Per Customer'!U498","v":27.147395973680624},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.717916778944499},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.52627182371455},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7147395973680624},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.391807980412729},{"$f":"E499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7147395973680624},{"$f":"D499*VLOOKUP($C499,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F499*'Daily efficiency'!AR500","v":305.35019443418906},{"$f":"G499*'Daily efficiency'!AS500","v":2824.1421144683527},{"$f":"H499*'Daily efficiency'!AT500","v":23.357940593986751},{"$f":"I499*'Daily efficiency'!AU500","v":292.03817936381807},{"$f":"J499*'Daily efficiency'!AV500","v":66.712536299193189},{"$f":"K499*'Daily efficiency'!AW500","v":0},0.26274409599435772,{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A499,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A499,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W499*$L499),0)-IFERROR(VLOOKUP($A499,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A499,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F499:$K499),0)","v":95.800735562865768},{"$f":"IFERROR(($T499*$M499),0)-IFERROR(VLOOKUP($A499,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A499,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F499:$K499),0)","v":921.00608600364023},7.4281311160062398,95.374074815170786,21.215460529054798,0,{"$f":"(X499+AD499)-(VLOOKUP($A499,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F499)","v":{"$error":"#N/A"}},{"$f":"(Y499+AE499)-(VLOOKUP($A499,Assumptions!$A$43:$R$98,7,FALSE)*I499)","v":{"$error":"#N/A"}},{"$f":"(Z499+AF499)-VLOOKUP($A499,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A499,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H499)","v":{"$error":"#N/A"}},{"$f":"(AA499+AG499)-VLOOKUP($A499,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A499,Assumptions!$A$43:$R$98,7,FALSE)*K499)","v":{"$error":"#N/A"}},{"$f":"(AB499+AH499)-(VLOOKUP($A499,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J499)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B499","v":2063},{"$f":"'Gas Use Per Customer'!C499","v":6},63,{"$f":"'Gas Use Per Customer'!S499","v":129.37587347314076},{"$f":"'Gas Use Per Customer'!U499","v":17.125475537436703},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.700380429949362},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.43828612582668},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7125475537436703},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.937587347314077},{"$f":"E500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7125475537436703},{"$f":"D500*VLOOKUP($C500,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F500*'Daily efficiency'!AR501","v":189.73132916860507},{"$f":"G500*'Daily efficiency'!AS501","v":1947.2474856993686},{"$f":"H500*'Daily efficiency'!AT501","v":4.2053643929263611},{"$f":"I500*'Daily efficiency'!AU501","v":60.651409484208386},{"$f":"J500*'Daily efficiency'!AV501","v":30.106585994813702},{"$f":"K500*'Daily efficiency'!AW501","v":0},0.26274409599435772,{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A500,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A500,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W500*$L500),0)-IFERROR(VLOOKUP($A500,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A500,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F500:$K500),0)","v":58.987799413115148},{"$f":"IFERROR(($T500*$M500),0)-IFERROR(VLOOKUP($A500,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A500,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F500:$K500),0)","v":634.58447658843238},1.3373609704822556,19.807588440640465,9.5742887659525042,0,{"$f":"(X500+AD500)-(VLOOKUP($A500,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F500)","v":{"$error":"#N/A"}},{"$f":"(Y500+AE500)-(VLOOKUP($A500,Assumptions!$A$43:$R$98,7,FALSE)*I500)","v":{"$error":"#N/A"}},{"$f":"(Z500+AF500)-VLOOKUP($A500,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A500,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H500)","v":{"$error":"#N/A"}},{"$f":"(AA500+AG500)-VLOOKUP($A500,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A500,Assumptions!$A$43:$R$98,7,FALSE)*K500)","v":{"$error":"#N/A"}},{"$f":"(AB500+AH500)-(VLOOKUP($A500,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J500)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B500","v":2063},{"$f":"'Gas Use Per Customer'!C500","v":7},65,{"$f":"'Gas Use Per Customer'!S500","v":116.25253522066623},{"$f":"'Gas Use Per Customer'!U500","v":14.766390079955219},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.028070575957457},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.25253522066623},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73831950399776103},{"$f":"D501*VLOOKUP($C501,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F501*'Daily efficiency'!AR502","v":192.1366933164295},{"$f":"G501*'Daily efficiency'!AS502","v":1919.8577771078378},{"$f":"H501*'Daily efficiency'!AT502","v":0},{"$f":"I501*'Daily efficiency'!AU502","v":0},{"$f":"J501*'Daily efficiency'!AV502","v":10.816380733567193},{"$f":"K501*'Daily efficiency'!AW502","v":0},0.26274409599435772,{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A501,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A501,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W501*$L501),0)-IFERROR(VLOOKUP($A501,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A501,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F501:$K501),0)","v":59.735498887113373},{"$f":"IFERROR(($T501*$M501),0)-IFERROR(VLOOKUP($A501,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A501,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F501:$K501),0)","v":625.62228462897144},0,0,3.4397507762420179,0,{"$f":"(X501+AD501)-(VLOOKUP($A501,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F501)","v":{"$error":"#N/A"}},{"$f":"(Y501+AE501)-(VLOOKUP($A501,Assumptions!$A$43:$R$98,7,FALSE)*I501)","v":{"$error":"#N/A"}},{"$f":"(Z501+AF501)-VLOOKUP($A501,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A501,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H501)","v":{"$error":"#N/A"}},{"$f":"(AA501+AG501)-VLOOKUP($A501,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A501,Assumptions!$A$43:$R$98,7,FALSE)*K501)","v":{"$error":"#N/A"}},{"$f":"(AB501+AH501)-(VLOOKUP($A501,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J501)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B501","v":2063},{"$f":"'Gas Use Per Customer'!C501","v":8},65,{"$f":"'Gas Use Per Customer'!S501","v":116.49066837409029},{"$f":"'Gas Use Per Customer'!U501","v":14.751315691033447},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.013749906481774},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.49066837409029},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73756578455167243},{"$f":"D502*VLOOKUP($C502,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F502*'Daily efficiency'!AR503","v":191.94054901673863},{"$f":"G502*'Daily efficiency'!AS503","v":1923.7904378942935},{"$f":"H502*'Daily efficiency'!AT503","v":0},{"$f":"I502*'Daily efficiency'!AU503","v":0},{"$f":"J502*'Daily efficiency'!AV503","v":10.805338743681995},{"$f":"K502*'Daily efficiency'!AW503","v":0},0.26274409599435772,{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A502,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A502,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W502*$L502),0)-IFERROR(VLOOKUP($A502,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A502,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F502:$K502),0)","v":59.673399654889415},{"$f":"IFERROR(($T502*$M502),0)-IFERROR(VLOOKUP($A502,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A502,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F502:$K502),0)","v":626.90689352870459},0,0,3.4362392787999023,0,{"$f":"(X502+AD502)-(VLOOKUP($A502,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F502)","v":{"$error":"#N/A"}},{"$f":"(Y502+AE502)-(VLOOKUP($A502,Assumptions!$A$43:$R$98,7,FALSE)*I502)","v":{"$error":"#N/A"}},{"$f":"(Z502+AF502)-VLOOKUP($A502,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A502,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H502)","v":{"$error":"#N/A"}},{"$f":"(AA502+AG502)-VLOOKUP($A502,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A502,Assumptions!$A$43:$R$98,7,FALSE)*K502)","v":{"$error":"#N/A"}},{"$f":"(AB502+AH502)-(VLOOKUP($A502,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J502)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B502","v":2063},{"$f":"'Gas Use Per Customer'!C502","v":9},62,{"$f":"'Gas Use Per Customer'!S502","v":149.44437565355219},{"$f":"'Gas Use Per Customer'!U502","v":19.134643456454921},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.307714765163936},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.49993808819698},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9134643456454921},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.944437565355219},{"$f":"E503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9134643456454921},{"$f":"D503*VLOOKUP($C503,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F503*'Daily efficiency'!AR504","v":214.03497707815484},{"$f":"G503*'Daily efficiency'!AS504","v":2271.8072238764926},{"$f":"H503*'Daily efficiency'!AT504","v":7.8312324901783104},{"$f":"I503*'Daily efficiency'!AU504","v":116.76587217730876},{"$f":"J503*'Daily efficiency'!AV504","v":37.376336884941935},{"$f":"K503*'Daily efficiency'!AW504","v":0},0.26274409599435772,{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A503,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A503,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W503*$L503),0)-IFERROR(VLOOKUP($A503,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A503,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F503:$K503),0)","v":66.735781988590077},{"$f":"IFERROR(($T503*$M503),0)-IFERROR(VLOOKUP($A503,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A503,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F503:$K503),0)","v":740.5985736413005},2.4904345270896071,38.133496973433942,11.886164788382217,0,{"$f":"(X503+AD503)-(VLOOKUP($A503,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F503)","v":{"$error":"#N/A"}},{"$f":"(Y503+AE503)-(VLOOKUP($A503,Assumptions!$A$43:$R$98,7,FALSE)*I503)","v":{"$error":"#N/A"}},{"$f":"(Z503+AF503)-VLOOKUP($A503,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A503,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H503)","v":{"$error":"#N/A"}},{"$f":"(AA503+AG503)-VLOOKUP($A503,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A503,Assumptions!$A$43:$R$98,7,FALSE)*K503)","v":{"$error":"#N/A"}},{"$f":"(AB503+AH503)-(VLOOKUP($A503,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J503)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B503","v":2063},{"$f":"'Gas Use Per Customer'!C503","v":10},50,{"$f":"'Gas Use Per Customer'!S503","v":344.94474858871706},{"$f":"'Gas Use Per Customer'!U503","v":53.952849319987862},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":43.162279455990294},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":310.45027372984538},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3952849319987868},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.494474858871705},{"$f":"E504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3952849319987868},{"$f":"D504*VLOOKUP($C504,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F504*'Daily efficiency'!AR505","v":620.83053232061638},{"$f":"G504*'Daily efficiency'!AS505","v":5374.2583253401008},{"$f":"H504*'Daily efficiency'!AT505","v":72.43839666404233},{"$f":"I504*'Daily efficiency'!AU505","v":808.5504906919532},{"$f":"J504*'Daily efficiency'!AV505","v":158.08184850756436},{"$f":"K504*'Daily efficiency'!AW505","v":0},0.26274409599435772,{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A504,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A504,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W504*$L504),0)-IFERROR(VLOOKUP($A504,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A504,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F504:$K504),0)","v":196.17529324563458},{"$f":"IFERROR(($T504*$M504),0)-IFERROR(VLOOKUP($A504,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A504,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F504:$K504),0)","v":1753.8728651865167},23.036359138283739,264.05710088689688,50.27209882009555,0,{"$f":"(X504+AD504)-(VLOOKUP($A504,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F504)","v":{"$error":"#N/A"}},{"$f":"(Y504+AE504)-(VLOOKUP($A504,Assumptions!$A$43:$R$98,7,FALSE)*I504)","v":{"$error":"#N/A"}},{"$f":"(Z504+AF504)-VLOOKUP($A504,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A504,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H504)","v":{"$error":"#N/A"}},{"$f":"(AA504+AG504)-VLOOKUP($A504,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A504,Assumptions!$A$43:$R$98,7,FALSE)*K504)","v":{"$error":"#N/A"}},{"$f":"(AB504+AH504)-(VLOOKUP($A504,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J504)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B504","v":2063},{"$f":"'Gas Use Per Customer'!C504","v":11},38,{"$f":"'Gas Use Per Customer'!S504","v":544.56046728984154},{"$f":"'Gas Use Per Customer'!U504","v":93.40749784370432},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.022249353111295},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.36814018695244},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":56.044498706222591},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":381.19232710288907},{"$f":"E505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3407497843704324},{"$f":"D505*VLOOKUP($C505,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F505*'Daily efficiency'!AR506","v":481.13878650122047},{"$f":"G505*'Daily efficiency'!AS506","v":3010.3806913170315},{"$f":"H505*'Daily efficiency'!AT506","v":962.9573642808366},{"$f":"I505*'Daily efficiency'!AU506","v":8860.6885793976271},{"$f":"J505*'Daily efficiency'!AV506","v":291.92956659419048},{"$f":"K505*'Daily efficiency'!AW506","v":0},0.26274409599435772,{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A505,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A505,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W505*$L505),0)-IFERROR(VLOOKUP($A505,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A505,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F505:$K505),0)","v":151.77156436323472},{"$f":"IFERROR(($T505*$M505),0)-IFERROR(VLOOKUP($A505,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A505,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F505:$K505),0)","v":981.89579099290631},306.23305732883375,2893.7311461341737,92.837426680448729,0,{"$f":"(X505+AD505)-(VLOOKUP($A505,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F505)","v":{"$error":"#N/A"}},{"$f":"(Y505+AE505)-(VLOOKUP($A505,Assumptions!$A$43:$R$98,7,FALSE)*I505)","v":{"$error":"#N/A"}},{"$f":"(Z505+AF505)-VLOOKUP($A505,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A505,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H505)","v":{"$error":"#N/A"}},{"$f":"(AA505+AG505)-VLOOKUP($A505,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A505,Assumptions!$A$43:$R$98,7,FALSE)*K505)","v":{"$error":"#N/A"}},{"$f":"(AB505+AH505)-(VLOOKUP($A505,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J505)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B505","v":2063},{"$f":"'Gas Use Per Customer'!C505","v":12},32,{"$f":"'Gas Use Per Customer'!S505","v":732.23149126049668},{"$f":"'Gas Use Per Customer'!U505","v":120.65631413865896},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.131262827731792},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.44629825209935},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.492235603994217},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":585.78519300839741},{"$f":"E506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.032815706932948},{"$f":"D506*VLOOKUP($C506,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F506*'Daily efficiency'!AR507","v":443.20459274219905},{"$f":"G506*'Daily efficiency'!AS507","v":2835.5938144106544},{"$f":"H506*'Daily efficiency'!AT507","v":1845.5075327486916},{"$f":"I506*'Daily efficiency'!AU507","v":13453.974179679},{"$f":"J506*'Daily efficiency'!AV507","v":205.2714196023507},{"$f":"K506*'Daily efficiency'!AW507","v":0},0.26274409599435772,{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.32658084303544016,0.22847312695161545,{"$f":"VLOOKUP($A506,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.34785975871580099},0.31801310077475459,{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A506,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W506*$L506),0)-IFERROR(VLOOKUP($A506,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A506,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F506:$K506),0)","v":139.71643500043115},{"$f":"IFERROR(($T506*$M506),0)-IFERROR(VLOOKUP($A506,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A506,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F506:$K506),0)","v":924.82218660118315},586.89557299257831,4393.8102297766127,65.279000648179291,0,{"$f":"(X506+AD506)-(VLOOKUP($A506,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F506)","v":{"$error":"#N/A"}},{"$f":"(Y506+AE506)-(VLOOKUP($A506,Assumptions!$A$43:$R$98,7,FALSE)*I506)","v":{"$error":"#N/A"}},{"$f":"(Z506+AF506)-VLOOKUP($A506,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A506,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H506)","v":{"$error":"#N/A"}},{"$f":"(AA506+AG506)-VLOOKUP($A506,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A506,Assumptions!$A$43:$R$98,7,FALSE)*K506)","v":{"$error":"#N/A"}},{"$f":"(AB506+AH506)-(VLOOKUP($A506,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J506)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B506","v":2064},{"$f":"'Gas Use Per Customer'!C506","v":1},30,{"$f":"'Gas Use Per Customer'!S506","v":753.63825997323784},{"$f":"'Gas Use Per Customer'!U506","v":125.75672337367426},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.151344674734855},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":150.72765199464757},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":94.317542530255693},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":602.91060797859029},{"$f":"E507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.2878361686837136},{"$f":"D507*VLOOKUP($C507,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F507*'Daily efficiency'!AR508","v":476.32759787952608},{"$f":"G507*'Daily efficiency'!AS508","v":3050.5446729285341},{"$f":"H507*'Daily efficiency'!AT508","v":1886.4532820542295},{"$f":"I507*'Daily efficiency'!AU508","v":13676.34643646919},{"$f":"J507*'Daily efficiency'!AV508","v":231.77775451467343},{"$f":"K507*'Daily efficiency'!AW508","v":0},0.27062641887418848,{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A507,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A507,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W507*$L507),0)-IFERROR(VLOOKUP($A507,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A507,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F507:$K507),0)","v":153.20812263228035},{"$f":"IFERROR(($T507*$M507),0)-IFERROR(VLOOKUP($A507,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A507,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F507:$K507),0)","v":1014.846888934425},611.70337015499479,4555.397478333658,75.156503960275174,0,{"$f":"(X507+AD507)-(VLOOKUP($A507,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F507)","v":{"$error":"#N/A"}},{"$f":"(Y507+AE507)-(VLOOKUP($A507,Assumptions!$A$43:$R$98,7,FALSE)*I507)","v":{"$error":"#N/A"}},{"$f":"(Z507+AF507)-VLOOKUP($A507,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A507,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H507)","v":{"$error":"#N/A"}},{"$f":"(AA507+AG507)-VLOOKUP($A507,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A507,Assumptions!$A$43:$R$98,7,FALSE)*K507)","v":{"$error":"#N/A"}},{"$f":"(AB507+AH507)-(VLOOKUP($A507,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J507)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B507","v":2064},{"$f":"'Gas Use Per Customer'!C507","v":2},32,{"$f":"'Gas Use Per Customer'!S507","v":706.75341186363255},{"$f":"'Gas Use Per Customer'!U507","v":116.59704225203721},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":23.319408450407444},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":141.35068237272651},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":87.447781689027906},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":565.40272949090604},{"$f":"E508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.829852112601861},{"$f":"D508*VLOOKUP($C508,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F508*'Daily efficiency'!AR509","v":392.69779399637707},{"$f":"G508*'Daily efficiency'!AS509","v":2562.1210928327187},{"$f":"H508*'Daily efficiency'!AT509","v":1472.4659549551784},{"$f":"I508*'Daily efficiency'!AU509","v":13195.914806942417},{"$f":"J508*'Daily efficiency'!AV509","v":176.70482782679426},{"$f":"K508*'Daily efficiency'!AW509","v":0},0.27062641887418848,{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A508,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A508,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W508*$L508),0)-IFERROR(VLOOKUP($A508,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A508,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F508:$K508),0)","v":126.08855309841397},{"$f":"IFERROR(($T508*$M508),0)-IFERROR(VLOOKUP($A508,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A508,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F508:$K508),0)","v":852.15822619374592},477.46339421867685,4395.3725006230898,57.298497520491935,0,{"$f":"(X508+AD508)-(VLOOKUP($A508,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F508)","v":{"$error":"#N/A"}},{"$f":"(Y508+AE508)-(VLOOKUP($A508,Assumptions!$A$43:$R$98,7,FALSE)*I508)","v":{"$error":"#N/A"}},{"$f":"(Z508+AF508)-VLOOKUP($A508,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A508,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H508)","v":{"$error":"#N/A"}},{"$f":"(AA508+AG508)-VLOOKUP($A508,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A508,Assumptions!$A$43:$R$98,7,FALSE)*K508)","v":{"$error":"#N/A"}},{"$f":"(AB508+AH508)-(VLOOKUP($A508,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J508)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B508","v":2064},{"$f":"'Gas Use Per Customer'!C508","v":3},40,{"$f":"'Gas Use Per Customer'!S508","v":528.99535653434702},{"$f":"'Gas Use Per Customer'!U508","v":83.909686526374685},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":25.172905957912405},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":158.69860696030409},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":50.345811915824811},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":370.29674957404291},{"$f":"E509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":8.3909686526374685},{"$f":"D509*VLOOKUP($C509,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F509*'Daily efficiency'!AR510","v":407.46661133412459},{"$f":"G509*'Daily efficiency'!AS510","v":2822.9505478507099},{"$f":"H509*'Daily efficiency'!AT510","v":835.47776701455336},{"$f":"I509*'Daily efficiency'!AU510","v":8679.7558100155693},{"$f":"J509*'Daily efficiency'!AV510","v":245.8553815222777},{"$f":"K509*'Daily efficiency'!AW510","v":0},0.27062641887418848,{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A509,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A509,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W509*$L509),0)-IFERROR(VLOOKUP($A509,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A509,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F509:$K509),0)","v":130.86845782289811},{"$f":"IFERROR(($T509*$M509),0)-IFERROR(VLOOKUP($A509,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A509,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F509:$K509),0)","v":939.0277790662102},270.91291930423768,2891.1038421826333,79.721330434514329,0,{"$f":"(X509+AD509)-(VLOOKUP($A509,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F509)","v":{"$error":"#N/A"}},{"$f":"(Y509+AE509)-(VLOOKUP($A509,Assumptions!$A$43:$R$98,7,FALSE)*I509)","v":{"$error":"#N/A"}},{"$f":"(Z509+AF509)-VLOOKUP($A509,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A509,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H509)","v":{"$error":"#N/A"}},{"$f":"(AA509+AG509)-VLOOKUP($A509,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A509,Assumptions!$A$43:$R$98,7,FALSE)*K509)","v":{"$error":"#N/A"}},{"$f":"(AB509+AH509)-(VLOOKUP($A509,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J509)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B509","v":2064},{"$f":"'Gas Use Per Customer'!C509","v":4},49,{"$f":"'Gas Use Per Customer'!S509","v":308.82249790788848},{"$f":"'Gas Use Per Customer'!U509","v":50.760515564752723},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":40.608412451802181},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":277.94024811709966},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.0760515564752726},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":30.882249790788848},{"$f":"E510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.0760515564752726},{"$f":"D510*VLOOKUP($C510,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F510*'Daily efficiency'!AR511","v":601.84696319301463},{"$f":"G510*'Daily efficiency'!AS511","v":4837.9844607823352},{"$f":"H510*'Daily efficiency'!AT511","v":71.375424489258265},{"$f":"I510*'Daily efficiency'!AU511","v":723.87993509609089},{"$f":"J510*'Daily efficiency'!AV511","v":148.72831060472541},{"$f":"K510*'Daily efficiency'!AW511","v":0},0.27062641887418848,{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A510,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A510,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W510*$L510),0)-IFERROR(VLOOKUP($A510,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A510,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F510:$K510),0)","v":193.87350155976927},{"$f":"IFERROR(($T510*$M510),0)-IFERROR(VLOOKUP($A510,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A510,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F510:$K510),0)","v":1610.1821246126908},23.144271910502326,241.11416351371633,48.226801956791881,0,{"$f":"(X510+AD510)-(VLOOKUP($A510,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F510)","v":{"$error":"#N/A"}},{"$f":"(Y510+AE510)-(VLOOKUP($A510,Assumptions!$A$43:$R$98,7,FALSE)*I510)","v":{"$error":"#N/A"}},{"$f":"(Z510+AF510)-VLOOKUP($A510,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A510,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H510)","v":{"$error":"#N/A"}},{"$f":"(AA510+AG510)-VLOOKUP($A510,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A510,Assumptions!$A$43:$R$98,7,FALSE)*K510)","v":{"$error":"#N/A"}},{"$f":"(AB510+AH510)-(VLOOKUP($A510,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J510)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B510","v":2064},{"$f":"'Gas Use Per Customer'!C510","v":5},56,{"$f":"'Gas Use Per Customer'!S510","v":184.00723059414383},{"$f":"'Gas Use Per Customer'!U510","v":27.160555157380909},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":21.72844412590473},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":165.60650753472945},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":2.7160555157380912},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":18.400723059414386},{"$f":"E511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":2.7160555157380912},{"$f":"D511*VLOOKUP($C511,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F511*'Daily efficiency'!AR512","v":305.49820713144277},{"$f":"G511*'Daily efficiency'!AS512","v":2825.5110636270865},{"$f":"H511*'Daily efficiency'!AT512","v":23.369262911288736},{"$f":"I511*'Daily efficiency'!AU512","v":292.17973931503667},{"$f":"J511*'Daily efficiency'!AV512","v":66.744873931912153},{"$f":"K511*'Daily efficiency'!AW512","v":0},0.27062641887418848,{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A511,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A511,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W511*$L511),0)-IFERROR(VLOOKUP($A511,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A511,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F511:$K511),0)","v":97.736728300364547},{"$f":"IFERROR(($T511*$M511),0)-IFERROR(VLOOKUP($A511,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A511,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F511:$K511),0)","v":939.81330553331463},7.5777423256975771,97.32093683636792,21.642764606532804,0,{"$f":"(X511+AD511)-(VLOOKUP($A511,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F511)","v":{"$error":"#N/A"}},{"$f":"(Y511+AE511)-(VLOOKUP($A511,Assumptions!$A$43:$R$98,7,FALSE)*I511)","v":{"$error":"#N/A"}},{"$f":"(Z511+AF511)-VLOOKUP($A511,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A511,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H511)","v":{"$error":"#N/A"}},{"$f":"(AA511+AG511)-VLOOKUP($A511,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A511,Assumptions!$A$43:$R$98,7,FALSE)*K511)","v":{"$error":"#N/A"}},{"$f":"(AB511+AH511)-(VLOOKUP($A511,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J511)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B511","v":2064},{"$f":"'Gas Use Per Customer'!C511","v":6},63,{"$f":"'Gas Use Per Customer'!S511","v":129.43858596634149},{"$f":"'Gas Use Per Customer'!U511","v":17.133776785879476},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":13.707021428703582},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.49472736970735},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.7133776785879478},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":12.943858596634151},{"$f":"E512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.7133776785879478},{"$f":"D512*VLOOKUP($C512,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F512*'Daily efficiency'!AR513","v":189.69661805300967},{"$f":"G512*'Daily efficiency'!AS513","v":1945.7714303667326},{"$f":"H512*'Daily efficiency'!AT513","v":3.5061690527548923},{"$f":"I512*'Daily efficiency'!AU513","v":50.567340917517413},{"$f":"J512*'Daily efficiency'!AV513","v":29.284480156532318},{"$f":"K512*'Daily efficiency'!AW513","v":0},0.27062641887418848,{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A512,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A512,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W512*$L512),0)-IFERROR(VLOOKUP($A512,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A512,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F512:$K512),0)","v":60.141500440391439},{"$f":"IFERROR(($T512*$M512),0)-IFERROR(VLOOKUP($A512,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A512,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F512:$K512),0)","v":646.73920192982121},1.1369141479972569,16.843265734146435,9.4958170315679915,0,{"$f":"(X512+AD512)-(VLOOKUP($A512,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F512)","v":{"$error":"#N/A"}},{"$f":"(Y512+AE512)-(VLOOKUP($A512,Assumptions!$A$43:$R$98,7,FALSE)*I512)","v":{"$error":"#N/A"}},{"$f":"(Z512+AF512)-VLOOKUP($A512,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A512,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H512)","v":{"$error":"#N/A"}},{"$f":"(AA512+AG512)-VLOOKUP($A512,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A512,Assumptions!$A$43:$R$98,7,FALSE)*K512)","v":{"$error":"#N/A"}},{"$f":"(AB512+AH512)-(VLOOKUP($A512,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J512)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B512","v":2064},{"$f":"'Gas Use Per Customer'!C512","v":7},65,{"$f":"'Gas Use Per Customer'!S512","v":116.30888642532966},{"$f":"'Gas Use Per Customer'!U512","v":14.773547806605706},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.034870416275419},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.30888642532966},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.73867739033028534},{"$f":"D513*VLOOKUP($C513,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F513*'Daily efficiency'!AR514","v":192.22982792298131},{"$f":"G513*'Daily efficiency'!AS514","v":1920.7883916386704},{"$f":"H513*'Daily efficiency'!AT514","v":0},{"$f":"I513*'Daily efficiency'!AU514","v":0},{"$f":"J513*'Daily efficiency'!AV514","v":10.821623768338673},{"$f":"K513*'Daily efficiency'!AW514","v":0},0.27062641887418848,{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A513,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A513,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W513*$L513),0)-IFERROR(VLOOKUP($A513,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A513,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F513:$K513),0)","v":60.94542987164381},{"$f":"IFERROR(($T513*$M513),0)-IFERROR(VLOOKUP($A513,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A513,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F513:$K513),0)","v":638.40021331261869},0,0,3.5090313619819966,0,{"$f":"(X513+AD513)-(VLOOKUP($A513,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F513)","v":{"$error":"#N/A"}},{"$f":"(Y513+AE513)-(VLOOKUP($A513,Assumptions!$A$43:$R$98,7,FALSE)*I513)","v":{"$error":"#N/A"}},{"$f":"(Z513+AF513)-VLOOKUP($A513,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A513,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H513)","v":{"$error":"#N/A"}},{"$f":"(AA513+AG513)-VLOOKUP($A513,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A513,Assumptions!$A$43:$R$98,7,FALSE)*K513)","v":{"$error":"#N/A"}},{"$f":"(AB513+AH513)-(VLOOKUP($A513,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J513)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B513","v":2064},{"$f":"'Gas Use Per Customer'!C513","v":8},65,{"$f":"'Gas Use Per Customer'!S513","v":116.54713500926923},{"$f":"'Gas Use Per Customer'!U513","v":14.758466110660704},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":14.020542805127668},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":116.54713500926923},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":0},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":0},{"$f":"E514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":0.7379233055330352},{"$f":"D514*VLOOKUP($C514,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F514*'Daily efficiency'!AR515","v":192.03358854607296},{"$f":"G514*'Daily efficiency'!AS515","v":1924.7229587076213},{"$f":"H514*'Daily efficiency'!AT515","v":0},{"$f":"I514*'Daily efficiency'!AU515","v":0},{"$f":"J514*'Daily efficiency'!AV515","v":10.81057642605896},{"$f":"K514*'Daily efficiency'!AW515","v":0},0.27062641887418848,{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A514,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A514,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W514*$L514),0)-IFERROR(VLOOKUP($A514,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A514,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F514:$K514),0)","v":60.882078391286363},{"$f":"IFERROR(($T514*$M514),0)-IFERROR(VLOOKUP($A514,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A514,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F514:$K514),0)","v":639.71104324040653},0,0,3.505449138892752,0,{"$f":"(X514+AD514)-(VLOOKUP($A514,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F514)","v":{"$error":"#N/A"}},{"$f":"(Y514+AE514)-(VLOOKUP($A514,Assumptions!$A$43:$R$98,7,FALSE)*I514)","v":{"$error":"#N/A"}},{"$f":"(Z514+AF514)-VLOOKUP($A514,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A514,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H514)","v":{"$error":"#N/A"}},{"$f":"(AA514+AG514)-VLOOKUP($A514,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A514,Assumptions!$A$43:$R$98,7,FALSE)*K514)","v":{"$error":"#N/A"}},{"$f":"(AB514+AH514)-(VLOOKUP($A514,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J514)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B514","v":2064},{"$f":"'Gas Use Per Customer'!C514","v":9},62,{"$f":"'Gas Use Per Customer'!S514","v":149.51681597136778},{"$f":"'Gas Use Per Customer'!U514","v":19.143918610820627},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":15.315134888656502},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":134.56513437423101},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":1.9143918610820627},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":14.951681597136778},{"$f":"E515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":1.9143918610820627},{"$f":"D515*VLOOKUP($C515,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F515*'Daily efficiency'!AR516","v":214.28026835184417},{"$f":"G515*'Daily efficiency'!AS516","v":2275.7037625115022},{"$f":"H515*'Daily efficiency'!AT516","v":8.6185313842466496},{"$f":"I515*'Daily efficiency'!AU516","v":128.50471943352488},{"$f":"J515*'Daily efficiency'!AV516","v":38.329315711964689},{"$f":"K515*'Daily efficiency'!AW516","v":0},0.27062641887418848,{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A515,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A515,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W515*$L515),0)-IFERROR(VLOOKUP($A515,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A515,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F515:$K515),0)","v":68.132407068312617},{"$f":"IFERROR(($T515*$M515),0)-IFERROR(VLOOKUP($A515,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A515,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F515:$K515),0)","v":756.65437898221455},2.7946542560488994,42.803103707614405,12.428705136663751,0,{"$f":"(X515+AD515)-(VLOOKUP($A515,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F515)","v":{"$error":"#N/A"}},{"$f":"(Y515+AE515)-(VLOOKUP($A515,Assumptions!$A$43:$R$98,7,FALSE)*I515)","v":{"$error":"#N/A"}},{"$f":"(Z515+AF515)-VLOOKUP($A515,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A515,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H515)","v":{"$error":"#N/A"}},{"$f":"(AA515+AG515)-VLOOKUP($A515,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A515,Assumptions!$A$43:$R$98,7,FALSE)*K515)","v":{"$error":"#N/A"}},{"$f":"(AB515+AH515)-(VLOOKUP($A515,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J515)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B515","v":2064},{"$f":"'Gas Use Per Customer'!C515","v":10},50,{"$f":"'Gas Use Per Customer'!S515","v":345.11195399278336},{"$f":"'Gas Use Per Customer'!U515","v":53.979001937205481},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":43.183201549764391},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":310.60075859350502},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":5.3979001937205489},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":34.511195399278336},{"$f":"E516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":5.3979001937205489},{"$f":"D516*VLOOKUP($C516,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F516*'Daily efficiency'!AR517","v":624.67067875392718},{"$f":"G516*'Daily efficiency'!AS517","v":5383.5970997546137},{"$f":"H516*'Daily efficiency'!AT517","v":73.250940093816297},{"$f":"I516*'Daily efficiency'!AU517","v":808.94242015908458},{"$f":"J516*'Daily efficiency'!AV517","v":158.15847567601199},{"$f":"K516*'Daily efficiency'!AW517","v":0},0.27062641887418848,{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A516,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A516,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W516*$L516),0)-IFERROR(VLOOKUP($A516,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A516,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F516:$K516),0)","v":201.28031719246792},{"$f":"IFERROR(($T516*$M516),0)-IFERROR(VLOOKUP($A516,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A516,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F516:$K516),0)","v":1791.9239473389414},23.752428617588727,269.44727365806528,51.284637425127691,0,{"$f":"(X516+AD516)-(VLOOKUP($A516,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F516)","v":{"$error":"#N/A"}},{"$f":"(Y516+AE516)-(VLOOKUP($A516,Assumptions!$A$43:$R$98,7,FALSE)*I516)","v":{"$error":"#N/A"}},{"$f":"(Z516+AF516)-VLOOKUP($A516,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A516,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H516)","v":{"$error":"#N/A"}},{"$f":"(AA516+AG516)-VLOOKUP($A516,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A516,Assumptions!$A$43:$R$98,7,FALSE)*K516)","v":{"$error":"#N/A"}},{"$f":"(AB516+AH516)-(VLOOKUP($A516,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J516)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(F516<10,X516+AD516,IFERROR((AJ516)/(F516/10),0))","v":0},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B516","v":2064},{"$f":"'Gas Use Per Customer'!C516","v":11},38,{"$f":"'Gas Use Per Customer'!S516","v":544.82443261572109},{"$f":"'Gas Use Per Customer'!U516","v":93.452775351141895},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":28.035832605342566},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":163.44732978471632},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":56.071665210685133},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":381.37710283100472},{"$f":"E517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":9.3452775351141906},{"$f":"D517*VLOOKUP($C517,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F517*'Daily efficiency'!AR518","v":481.37200937397921},{"$f":"G517*'Daily efficiency'!AS518","v":3011.8399160825747},{"$f":"H517*'Daily efficiency'!AT518","v":963.42413954224276},{"$f":"I517*'Daily efficiency'!AU518","v":8864.9836296057656},{"$f":"J517*'Daily efficiency'!AV518","v":292.07107389743538},{"$f":"K517*'Daily efficiency'!AW518","v":0},0.27062641887418848,{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A517,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A517,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W517*$L517),0)-IFERROR(VLOOKUP($A517,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A517,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F517:$K517),0)","v":154.8345088259932},{"$f":"IFERROR(($T517*$M517),0)-IFERROR(VLOOKUP($A517,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A517,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F517:$K517),0)","v":1001.9455619966736},312.40094766880344,2952.8006079232546,94.707280549931909,0,{"$f":"(X517+AD517)-(VLOOKUP($A517,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F517)","v":{"$error":"#N/A"}},{"$f":"(Y517+AE517)-(VLOOKUP($A517,Assumptions!$A$43:$R$98,7,FALSE)*I517)","v":{"$error":"#N/A"}},{"$f":"(Z517+AF517)-VLOOKUP($A517,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A517,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H517)","v":{"$error":"#N/A"}},{"$f":"(AA517+AG517)-VLOOKUP($A517,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A517,Assumptions!$A$43:$R$98,7,FALSE)*K517)","v":{"$error":"#N/A"}},{"$f":"(AB517+AH517)-(VLOOKUP($A517,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J517)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'Gas Use Per Customer'!B517","v":2064},{"$f":"'Gas Use Per Customer'!C517","v":12},32,{"$f":"'Gas Use Per Customer'!S517","v":732.58642654467531},{"$f":"'Gas Use Per Customer'!U517","v":120.71479999136794},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,21,FALSE)","v":24.142959998273589},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,27,FALSE)","v":146.51728530893507},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,22,FALSE)","v":90.536099993525951},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,28,FALSE)","v":586.06914123574029},{"$f":"E518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,23,FALSE)","v":6.0357399995683974},{"$f":"D518*VLOOKUP($C518,'Existing Technology Conversion'!$A:$AR,29,FALSE)","v":0},{"$f":"F518*'Daily efficiency'!AR519","v":444.03188550937358},{"$f":"G518*'Daily efficiency'!AS519","v":2837.8017365121086},{"$f":"H518*'Daily efficiency'!AT519","v":1868.7236931359364},{"$f":"I518*'Daily efficiency'!AU519","v":13460.495737691448},{"$f":"J518*'Daily efficiency'!AV519","v":205.37092101757239},{"$f":"K518*'Daily efficiency'!AW519","v":0},0.27062641887418848,{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.33308585004736985,0.23532732076016391,{"$f":"VLOOKUP($A518,'Electric Resource Rates'!$O:$R,4,FALSE)","v":0.3539056604384303},0.32426107551886368,{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A518,Assumptions!$B$11:$H$35,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(($W518*$L518),0)-IFERROR(VLOOKUP($A518,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A518,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F518:$K518),0)","v":142.7351257465119},{"$f":"IFERROR(($T518*$M518),0)-IFERROR(VLOOKUP($A518,Assumptions!$A$44:$E$98,4,FALSE),0)-IFERROR(VLOOKUP($A518,Assumptions!$A$43:$E$98,5,FALSE)/SUM(WA!$F518:$K518),0)","v":943.98447265861148},605.95435458384168,4483.5006648479548,66.593795729457625,0,{"$f":"(X518+AD518)-(VLOOKUP($A518,Assumptions!$A$43:$E$98,3,FALSE)*WA!$F518)","v":{"$error":"#N/A"}},{"$f":"(Y518+AE518)-(VLOOKUP($A518,Assumptions!$A$43:$R$98,7,FALSE)*I518)","v":{"$error":"#N/A"}},{"$f":"(Z518+AF518)-VLOOKUP($A518,Assumptions!$A$43:$E$98,5,FALSE)-(VLOOKUP($A518,Assumptions!$A$43:$E$98,3,FALSE)*WA!$H518)","v":{"$error":"#N/A"}},{"$f":"(AA518+AG518)-VLOOKUP($A518,Assumptions!$A$44:$R$98,8,FALSE)-(VLOOKUP($A518,Assumptions!$A$43:$R$98,7,FALSE)*K518)","v":{"$error":"#N/A"}},{"$f":"(AB518+AH518)-(VLOOKUP($A518,Assumptions!$A$43:$E$98,3,FALSE)*WA!$J518)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"((L518+N518+P518)/29.3)/E518","v":0.71194985166428837}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelized",{"$f":"-PMT(Assumptions!$AD$1,COUNT(AJ528:AJ547),NPV(Assumptions!$AD$1,AJ528:AJ547,AJ528:AJ547))","v":26.184203438226831},{"$f":"-PMT(Assumptions!$AD$1,COUNT(AK528:AK547),NPV(Assumptions!$AD$1,AK528:AK547,AK528:AK547))","v":21.574848139659448},{"$f":"-PMT(Assumptions!$AD$1,COUNT(AL528:AL547),NPV(Assumptions!$AD$1,AL528:AL547,AL528:AL547))","v":34.020506744297684},{"$f":"-PMT(Assumptions!$AD$1,COUNT(AM528:AM547),NPV(Assumptions!$AD$1,AM528:AM547,AM528:AM547))","v":49.755807783641075},{"$f":"-PMT(Assumptions!$AD$1,COUNT(AN528:AN547),NPV(Assumptions!$AD$1,AN528:AN547,AN528:AN547))","v":25.508240751393974},{"$f":"-PMT(Assumptions!$AD$1,COUNT(AO528:AO547),NPV(Assumptions!$AD$1,AO528:AO547,AO528:AO547))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other","Com - Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro_Year","v":2023},{"$f":"AVERAGEIF($A$3:$AV$518,$AI528,AQ$3:AQ$518)","v":26.68210446251236},18.022512748679578,49.762823254398143,106.83376987831383,20.796686486134778,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI528+1","v":2024},{"$f":"AVERAGEIF($A$3:$AV$518,$AI529,AQ$3:AQ$518)","v":26.983046886429733},{"$f":"AVERAGEIF($A$3:$AV$518,$AI529,AR$3:AR$518)","v":18.272586876766926},{"$f":"AVERAGEIF($A$3:$AV$518,$AI529,AS$3:AS$518)","v":50.068235547738887},{"$f":"AVERAGEIF($A$3:$AV$518,$AI529,AT$3:AT$518)","v":106.97634565366711},{"$f":"AVERAGEIF($A$3:$AV$518,$AI529,AU$3:AU$518)","v":21.086353097049667},{"$f":"AVERAGEIF($A$3:$AV$518,$AI529,AV$3:AV$518)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI529+1","v":2025},27.403230623640329,18.665282126157262,50.261574116523093,107.05570573290176,21.638709949003754,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,27.659549373181282,18.840660553804152,50.396191060749231,107.08471309273175,21.856225430506949,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,28.679426216714422,19.919948778295129,51.119276618474657,107.95029284046957,22.85923246380111,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,12.27392426055559,10.843991697893266,9.5991307069927441,{"$f":"AVERAGEIF($A$3:$AV$518,$AI533,AT$3:AT$518)","v":-1.8146376629602541},15.366923319747414,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,12.624803859603007,11.203412862078194,9.8729178520677152,-1.7697207015915704,15.625779171101499,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,13.074257570565424,11.667261433701482,10.179607233434464,-1.8004382070693961,16.074075236613364,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,13.804264205419722,12.440371610149583,10.642500168032763,-1.5762012793110651,16.837633123433395,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,14.029924469483111,12.656021130297281,10.709351209219912,-2.1223240281174993,17.052055533941942,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,14.484469314348772,13.090770785090333,11.123769022671688,-2.0151346427270371,17.422242124258357,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,15.068427173262506,14.810704205412113,11.338352111738189,-5.3369037880674322,18.118232077537979,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,15.393913645718593,15.154138929216229,11.514109149947243,-5.7384417436667094,18.31980045640714,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,19.134108692220696,19.336159682261393,14.205747599621729,-1.7084705762680603,21.431474596778958,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,19.5153108890647,18.495193331375543,14.771893639671797,1.8561472135709589,21.70990406821349,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,20.848508767839949,21.185889601898534,15.409657145023091,-0.8912496358222276,22.961250257002657,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,21.539194964626926,23.197849036809547,15.212944237106306,-4.9269978534363013,24.003557076812754,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,21.4112770900269,23.075148217843207,15.050088780013134,-6.0396223247779304,23.361054921805188,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,21.811529079540239,23.487636445718859,15.375814418668325,-5.9756410037785566,23.810271804225721,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,23.087962645841049,24.926231187562621,16.292655450892479,-5.2021454397961113,24.980059976544851,0]

{"sheet":"Daily efficiency","index":7,"n_rows":15709,"n_cols":97,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[0,55,0,57],[0,61,0,63],[0,67,0,69],[0,33,0,35],[0,0,0,7],[0,15,0,17],[0,21,0,23],[0,27,0,29],[0,49,0,51]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["PLEXOS Average Temperature",null,null,null,null,null,null,null,null,"Washington",null,null,null,null,null,"Medford",null,null,null,null,null,"LaGrande",null,null,null,null,null,"Roseburg",null,null,null,null,null,"Klam Falls",null,null,null,null,null,null,null,null,null,"Washington",null,null,null,null,null,"Medford",null,null,null,null,null,"LaGrande",null,null,null,null,null,"Roseburg",null,null,null,null,null,"Klam Falls"]
[null,null,null,null,null,null,null,null,null,"Water Heat",null,"Space Heat",null,"Other",null,"Water Heat",null,"Space Heat",null,"Other",null,"Water Heat",null,"Space Heat",null,"Other",null,"Water Heat",null,"Space Heat",null,"Other",null,"Water Heat",null,"Space Heat",null,"Other",null,null,null,null,null,"Water Heat",null,"Space Heat",null,"Other",null,"Water Heat",null,"Space Heat",null,"Other",null,"Water Heat",null,"Space Heat",null,"Other",null,"Water Heat",null,"Space Heat",null,"Other",null,"Water Heat",null,"Space Heat",null,"Other"]
["Year","Month","Day","WA/ID","Medford","LaGrande","Roseburg","Klam Falls",null,"Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com",null,null,"Year","Month","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com","Res","Com",null,null,null,null,null,null,null,null,"Row Labels","Month","Average of WA/ID","Average of Roseburg","Average of LaGrande","Average of Medford","Average of Klam Falls",null,null,"Year","Month","WA/ID","Roseburg","La Grande","Medford","Klam Falls"]
[2022,1,1,26,39,28,42,28,null,{"$f":"VLOOKUP($D4,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D4,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D4,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D4,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H4,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H4,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H4,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,1,{"$f":"AVERAGEIFS(J$4:J$10230,$A$4:$A$10230,$AP4,$B$4:$B$10230,$AQ4)","v":17.300952380952371},{"$f":"AVERAGEIFS(K$4:K$10230,$A$4:$A$10230,$AP4,$B$4:$B$10230,$AQ4)","v":17.986138613861385},{"$f":"AVERAGEIFS(L$4:L$10230,$A$4:$A$10230,$AP4,$B$4:$B$10230,$AQ4)","v":24.385876418663312},23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,{"$f":"AVERAGEIFS(V$4:V$10230,$A$4:$A$10230,$AP4,$B$4:$B$10230,$AQ4)","v":17.985887445887435},18.822306348281884,22.434597660404119,23.156451612903236,32.135483870967725,0,16.514545454545445,18.822306348281884,22.434597660404119,23.156451612903236,32.135483870967725,0,18.138095238095229,18.856435643564357,23.913891713785958,23.156451612903236,32.135483870967725,0,null,null,null,null,null,null,null,null,2022,1,29.774193548387096,43.41935483870968,32.483870967741936,40.193548387096776,31.225806451612904,null,null,{"$f":"CD4","v":2022},{"$f":"CE4","v":1},{"$f":"ROUND(CF4,0)","v":30},{"$f":"ROUND(CG4,0)","v":43},{"$f":"ROUND(CH4,0)","v":32},{"$f":"ROUND(CI4,0)","v":40},{"$f":"ROUND(CJ4,0)","v":31}]
[2022,1,2,27,38,29,41,28,null,{"$f":"VLOOKUP($D5,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D5,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D5,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D5,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H5,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H5,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H5,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,2,{"$f":"AVERAGEIFS(J$4:J$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":16.729403061224485},{"$f":"AVERAGEIFS(K$4:K$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":18.326590523338048},{"$f":"AVERAGEIFS(L$4:L$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":24.629149496700631},{"$f":"AVERAGEIFS(M$4:M$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":23.335357142857156},{"$f":"AVERAGEIFS(N$4:N$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":29.299999999999986},{"$f":"AVERAGEIFS(O$4:O$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":0},{"$f":"AVERAGEIFS(P$4:P$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":16.514545454545445},{"$f":"AVERAGEIFS(Q$4:Q$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":17.80980392156863},{"$f":"AVERAGEIFS(R$4:R$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":16.742857142857137},{"$f":"AVERAGEIFS(S$4:S$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":23.335357142857156},{"$f":"AVERAGEIFS(T$4:T$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":29.299999999999986},{"$f":"AVERAGEIFS(U$4:U$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":0},{"$f":"AVERAGEIFS(V$4:V$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":17.416104823747677},{"$f":"AVERAGEIFS(W$4:W$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":19.164054358377019},{"$f":"AVERAGEIFS(X$4:X$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":18.755248515965803},{"$f":"AVERAGEIFS(Y$4:Y$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":23.021428571428576},{"$f":"AVERAGEIFS(Z$4:Z$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":33.485714285714273},{"$f":"AVERAGEIFS(AA$4:AA$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":0},{"$f":"AVERAGEIFS(AB$4:AB$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":16.514545454545445},{"$f":"AVERAGEIFS(AC$4:AC$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":19.164054358377019},{"$f":"AVERAGEIFS(AD$4:AD$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":18.755248515965803},{"$f":"AVERAGEIFS(AE$4:AE$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":23.021428571428576},{"$f":"AVERAGEIFS(AF$4:AF$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":33.485714285714273},{"$f":"AVERAGEIFS(AG$4:AG$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":0},{"$f":"AVERAGEIFS(AH$4:AH$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":19.435485466914031},{"$f":"AVERAGEIFS(AI$4:AI$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":20.480014976287546},{"$f":"AVERAGEIFS(AJ$4:AJ$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":19.716818076537045},{"$f":"AVERAGEIFS(AK$4:AK$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":22.602857142857147},{"$f":"AVERAGEIFS(AL$4:AL$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":37.671428571428564},{"$f":"AVERAGEIFS(AM$4:AM$10230,$A$4:$A$10230,$AP5,$B$4:$B$10230,$AQ5)","v":0},null,null,null,null,null,null,null,null,2022,2,28.071428571428573,45,32.035714285714285,43.5,34.392857142857146,null,null,{"$f":"CD5","v":2022},{"$f":"CE5","v":2},{"$f":"ROUND(CF5,0)","v":28},{"$f":"ROUND(CG5,0)","v":45},{"$f":"ROUND(CH5,0)","v":32},{"$f":"ROUND(CI5,0)","v":44},{"$f":"ROUND(CJ5,0)","v":34}]
[2022,1,3,28,38,30,41,30,null,{"$f":"VLOOKUP($D6,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D6,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D6,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D6,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E6,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H6,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H6,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H6,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,3,16.035090909090901,17.832784313725487,17.463970841287143,23.440000000000012,29.299999999999983,0,15.613006993006982,17.679726230114692,15.871958525345626,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.039300699300687,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2022,3,37.903225806451616,48.58064516129032,39.838709677419352,47.903225806451616,38.677419354838712,null,null,2022,3,38,49,40,48,39]
[2022,1,4,29,39,30,42,29,null,{"$f":"VLOOKUP($D7,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D7,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D7,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D7,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H7,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H7,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H7,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,4,15.582955710955696,17.697792576149958,15.990358730158736,23.440000000000008,29.299999999999986,0,13.973846153846145,17.182540387224062,12.572955555555559,23.440000000000008,29.299999999999986,0,15.837025641025628,17.742597114317423,16.289404761904766,23.440000000000008,29.299999999999986,0,13.973846153846145,17.742597114317423,16.289404761904766,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2022,4,46.6,52.733333333333334,46.6,52.833333333333336,43.2,null,null,2022,4,47,53,47,53,43]
[2022,1,5,28,40,30,43,29,null,{"$f":"VLOOKUP($D8,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D8,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D8,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D8,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H8,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H8,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H8,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.137762237762225,17.267813540510538,13.136841781874049,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2022,5,55.451612903225808,58.677419354838712,54.225806451612904,59.387096774193552,51.451612903225808,null,null,2022,5,55,59,54,59,51]
[2022,1,6,29,39,32,43,30,null,{"$f":"VLOOKUP($D9,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D9,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D9,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D9,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H9,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H9,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H9,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,6,14.148519230769223,17.264682040531095,11.459555555555559,21.87733333333334,28.32333333333332,0,14.801001729751734,17.668601740677218,6.1390476190476173,21.87733333333334,28.32333333333332,0,14.148519230769223,17.264682040531092,11.459555555555559,21.87733333333334,28.32333333333332,0,14.373560999186001,17.264682040531092,11.459555555555559,21.87733333333334,28.32333333333332,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2022,6,60.533333333333331,62.56666666666667,60.133333333333333,63.366666666666667,58.333333333333336,null,null,2022,6,61,63,60,63,58]
[2022,1,7,30,40,34,45,32,null,{"$f":"VLOOKUP($D10,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D10,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D10,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D10,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F10,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H10,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H10,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H10,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,7,14.564586385836398,17.308610634648367,1.1882027649769584,2.2683870967741933,16.067741935483859,0,13.696587301587311,16.514545454545445,0,2.2683870967741933,16.067741935483859,0,14.751512515262524,17.471667619592143,1.1882027649769584,2.2683870967741933,16.067741935483859,0,13.696587301587311,17.471667619592143,1.1882027649769584,2.2683870967741933,16.067741935483859,0,15.339122405372409,18.021147322279401,2.3764055299539169,4.5367741935483865,17.48548387096773,0,null,null,null,null,null,null,null,null,2022,7,64.516129032258064,65,64.451612903225808,65,64.032258064516128,null,null,2022,7,65,65,64,65,64]
[2022,1,8,31,41,35,45,34,null,{"$f":"VLOOKUP($D11,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D11,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D11,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D11,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H11,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H11,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H11,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H11,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H11,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,8,15.125364774114777,17.797781589479705,1.1882027649769584,2.2683870967741933,16.067741935483866,0,13.696587301587311,16.514545454545445,0,2.2683870967741933,16.067741935483866,0,15.450473137973139,18.142881646655237,3.1685407066052225,6.0490322580645159,18.430645161290318,0,13.976976495726502,18.142881646655237,3.1685407066052225,6.0490322580645159,18.430645161290318,0,15.157115384615377,17.997693920335433,6.7331490015360966,12.854193548387096,22.683870967741921,0,null,null,null,null,null,null,null,null,2022,8,64.290322580645167,64.903225806451616,63.774193548387096,65,63.258064516129032,null,null,2022,8,64,65,64,65,63]
[2022,1,9,31,40,35,43,31,null,{"$f":"VLOOKUP($D12,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D12,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D12,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D12,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H12,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H12,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H12,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,9,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,14.984916768416761,17.816320945302074,5.7297777777777759,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.099979192104183,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2022,9,59.366666666666667,63.033333333333331,58.43333333333333,63.233333333333334,57.366666666666667,null,null,2022,9,59,63,58,63,57]
[2022,1,10,30,40,33,44,32,null,{"$f":"VLOOKUP($D13,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D13,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D13,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D13,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H13,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H13,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H13,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,10,15.367132867132861,17.593007769145391,15.297210445468506,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.121258741258734,17.5062893081761,14.722462365591394,23.440000000000012,29.299999999999983,0,13.973846153846143,17.5062893081761,14.722462365591394,23.440000000000012,29.299999999999983,0,15.531048951048943,17.723085460599336,16.155956989247304,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2022,10,47.516129032258064,55.70967741935484,48.193548387096776,55.677419354838712,46.806451612903224,null,null,2022,10,48,56,48,56,47]
[2022,1,11,28,41,33,44,31,null,{"$f":"VLOOKUP($D14,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D14,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D14,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D14,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H14,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H14,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H14,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,11,16.776681096681088,17.86858215233288,19.290530234792531,23.440000000000008,29.299999999999986,0,16.175785547785537,17.787401652484899,16.589846031746028,23.440000000000008,29.299999999999986,0,17.169884559884551,18.426975344593288,17.182014051522241,23.244666666666671,31.253333333333323,0,15.667645687645681,18.426975344593288,17.182014051522241,23.244666666666671,31.253333333333323,0,17.012603174603164,18.156595483077719,18.618423106947695,23.34233333333334,30.276666666666653,0,null,null,null,null,null,null,null,null,2022,11,35.93333333333333,47.133333333333333,38.733333333333334,44.93333333333333,36.466666666666669,null,null,2022,11,36,47,39,45,36]
[2022,1,12,29,41,32,44,32,null,{"$f":"VLOOKUP($D15,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2022,12,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.404194805194798,17.849848961366728,18.190724225656016,23.440000000000012,29.299999999999983,0,18.061991341991334,18.839370995923122,23.174244687095033,23.156451612903236,32.135483870967725,0,16.376290043290034,18.839370995923122,23.174244687095033,23.156451612903236,32.135483870967725,0,16.268476190476186,18.015148514851482,24.907986741828154,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2022,12,28.580645161290324,38.935483870967744,31.64516129032258,36.096774193548384,26.419354838709676,null,null,2022,12,29,39,32,36,26]
[2022,1,13,29,39,32,42,31,null,{"$f":"VLOOKUP($D16,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D16,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D16,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D16,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D16,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D16,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E16,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E16,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E16,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D16,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D16,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D16,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G16,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F16,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H16,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H16,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H16,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H16,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H16,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H16,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP4+1","v":2023},{"$f":"AQ4","v":1},17.300952380952371,17.986138613861385,{"$f":"AVERAGEIFS(L$4:L$10230,$A$4:$A$10230,$AP16,$B$4:$B$10230,$AQ16)","v":24.385876418663312},23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.569350649350639,19.408192583964276,22.366490199382852,22.967419354838718,34.025806451612901,0,16.514545454545445,19.408192583964276,22.366490199382852,22.967419354838718,34.025806451612901,0,18.087359307359296,18.84505921180353,23.42079369599201,23.156451612903236,32.135483870967725,0,null,null,null,null,null,null,null,null,2023,1,29.806451612903224,43.096774193548384,32.483870967741936,40.12903225806452,31.35483870967742,null,null,2023,1,30,43,32,40,31]
[2022,1,14,28,38,31,41,29,null,{"$f":"VLOOKUP($D17,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D17,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D17,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D17,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D17,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D17,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E17,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E17,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E17,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D17,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D17,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D17,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G17,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F17,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H17,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H17,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H17,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H17,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H17,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H17,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP16","v":2023},{"$f":"AQ5","v":2},17.038348639455776,18.647771570014147,24.45496466513875,23.230714285714296,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.230714285714296,30.346428571428557,0,18.06208194186765,19.812714119311096,18.679843826977979,22.812142857142867,35.578571428571415,0,16.514545454545445,19.812714119311096,18.679843826977979,22.812142857142867,35.578571428571415,0,19.09845392702535,20.152536262029564,19.618037933962992,22.707500000000007,36.624999999999986,0,null,null,null,null,null,null,null,null,2023,2,28.142857142857142,44.928571428571431,31.964285714285715,43.285714285714285,34.357142857142854,null,null,2023,2,28,45,32,43,34]
[2022,1,15,27,39,29,41,29,null,{"$f":"VLOOKUP($D18,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D18,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D18,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D18,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D18,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D18,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E18,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E18,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E18,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D18,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D18,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D18,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G18,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F18,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H18,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H18,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H18,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H18,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H18,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H18,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2023,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.4490909090909,17.679726230114692,15.869258064516135,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,14.957342657342645,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2023,3,38.29032258064516,48.677419354838712,40,48,38.967741935483872,null,null,2023,3,38,49,40,48,39]
[2022,1,16,27,39,31,43,30,null,{"$f":"VLOOKUP($D19,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D19,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D19,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D19,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D19,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D19,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E19,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E19,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E19,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D19,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D19,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D19,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G19,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F19,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H19,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H19,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H19,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H19,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H19,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H19,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2023,4,15.582955710955696,17.608183499815016,15.400638095238101,23.440000000000008,29.299999999999986,0,13.973846153846145,17.182540387224062,12.572955555555559,23.440000000000008,29.299999999999986,0,15.837025641025628,17.720194845233685,16.141974603174607,23.440000000000008,29.299999999999986,0,13.973846153846145,17.720194845233685,16.141974603174607,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2023,4,46.766666666666666,52.6,46.7,52.8,43.366666666666667,null,null,2023,4,47,53,47,53,43]
[2022,1,17,29,40,32,44,31,null,{"$f":"VLOOKUP($D20,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D20,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D20,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D20,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D20,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D20,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E20,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E20,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E20,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D20,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D20,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D20,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G20,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F20,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H20,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H20,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H20,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H20,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H20,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H20,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2023,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.137762237762225,17.311172770995185,13.422190476190485,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2023,5,55.548387096774192,58.516129032258064,54.225806451612904,59.225806451612904,51.354838709677416,null,null,2023,5,56,59,54,59,51]
[2022,1,18,31,40,33,44,32,null,{"$f":"VLOOKUP($D21,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D21,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D21,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D21,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D21,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D21,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E21,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E21,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E21,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D21,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D21,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D21,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G21,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F21,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H21,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H21,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H21,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H21,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H21,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H21,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2023,6,14.051940730565722,17.180435931643476,11.459555555555559,21.87733333333334,28.32333333333332,0,14.741391076516077,17.667447684391085,7.7761269841269813,21.87733333333334,28.32333333333332,0,14.061182692307685,17.201208944793844,11.8688253968254,22.658666666666672,28.811666666666653,0,14.585201923076925,17.201208944793844,11.8688253968254,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2023,6,60.533333333333331,62.233333333333334,59.93333333333333,63.033333333333331,58.2,null,null,2023,6,61,62,60,63,58]
[2022,1,19,31,41,35,44,32,null,{"$f":"VLOOKUP($D22,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D22,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D22,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D22,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D22,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D22,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E22,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E22,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E22,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D22,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D22,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D22,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G22,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F22,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H22,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H22,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H22,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H22,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H22,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H22,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2023,7,14.733624847374859,17.4314617876882,0.39606758832565286,0.75612903225806449,15.122580645161282,0,13.790050366300376,16.596073947017334,0,0.75612903225806449,15.122580645161282,0,15.423641636141644,18.082572898799317,1.9803379416282643,3.7806451612903222,17.01290322580644,0,14.350828754578764,18.082572898799317,1.9803379416282643,3.7806451612903222,17.01290322580644,0,15.290378510378515,18.040133409567378,4.3567434715821802,8.3174193548387088,19.848387096774186,0,null,null,null,null,null,null,null,null,2023,7,64.58064516129032,64.774193548387103,64.096774193548384,64.967741935483872,63.741935483870968,null,null,2023,7,65,65,64,65,64]
[2022,1,20,30,39,34,43,32,null,{"$f":"VLOOKUP($D23,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D23,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D23,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D23,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D23,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D23,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E23,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E23,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E23,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D23,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D23,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D23,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G23,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F23,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H23,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H23,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H23,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H23,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H23,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H23,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2023,8,14.938438644688645,17.634724604535929,1.1882027649769584,2.2683870967741933,16.067741935483866,0,13.790050366300374,16.596073947017334,0,2.2683870967741933,16.067741935483866,0,15.637399267399267,18.305938631599012,3.1685407066052225,6.0490322580645159,18.430645161290318,0,14.163902625152634,18.305938631599012,3.1685407066052225,6.0490322580645159,18.430645161290318,0,14.734519230769221,17.690566037735849,8.7134869431643605,16.634838709677418,25.046774193548373,0,null,null,null,null,null,null,null,null,2023,8,64.354838709677423,64.838709677419359,63.677419354838712,64.967741935483872,62.967741935483872,null,null,2023,8,64,65,64,65,63]
[2022,1,21,30,40,33,44,31,null,{"$f":"VLOOKUP($D24,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D24,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D24,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D24,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D24,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D24,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E24,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E24,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E24,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D24,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D24,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D24,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G24,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F24,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H24,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H24,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H24,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H24,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H24,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H24,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2023,9,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.283894230769222,18.089832285115293,6.1390476190476173,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.196557692307682,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2023,9,59.533333333333331,62.8,58.266666666666666,62.9,57.3,null,null,2023,9,60,63,58,63,57]
[2022,1,22,30,41,32,43,30,null,{"$f":"VLOOKUP($D25,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D25,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D25,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D25,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D25,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D25,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E25,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E25,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E25,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D25,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D25,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D25,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G25,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F25,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H25,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H25,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H25,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H25,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H25,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H25,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2023,10,15.203216783216776,17.571328153903075,15.151835637480794,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.039300699300691,17.462930077691453,14.43576344086021,23.440000000000012,29.299999999999983,0,13.973846153846143,17.462930077691453,14.43576344086021,23.440000000000012,29.299999999999983,0,15.531048951048943,17.723085460599336,16.155956989247304,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2023,10,47.903225806451616,55.612903225806448,48.548387096774192,55.58064516129032,46.838709677419352,null,null,2023,10,48,56,49,56,47]
[2022,1,23,31,41,33,45,31,null,{"$f":"VLOOKUP($D26,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D26,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D26,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D26,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D26,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D26,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E26,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E26,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E26,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D26,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D26,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D26,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G26,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F26,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H26,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H26,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H26,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H26,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H26,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H26,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2023,11,17.379593073593064,18.473997929204689,19.220152525070556,23.244666666666678,31.253333333333323,0,16.260475524475517,17.74259711431743,16.296380952380947,23.244666666666678,31.253333333333323,0,17.169884559884551,18.426975344593288,17.182014051522241,23.244666666666671,31.253333333333323,0,15.667645687645681,18.426975344593288,17.182014051522241,23.244666666666671,31.253333333333323,0,17.61551515151514,18.762011259949524,18.548045397225721,23.147000000000009,32.22999999999999,0,null,null,null,null,null,null,null,null,2023,11,35.966666666666669,47.1,38.833333333333336,44.93333333333333,36.533333333333331,null,null,2023,11,36,47,39,45,37]
[2022,1,24,31,42,33,44,32,null,{"$f":"VLOOKUP($D27,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D27,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D27,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D27,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D27,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D27,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E27,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E27,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E27,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D27,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D27,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D27,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G27,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F27,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H27,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H27,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H27,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H27,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H27,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H27,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2023,12,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.404194805194798,17.849848961366728,18.190724225656016,23.440000000000012,29.299999999999983,0,17.554632034632025,18.270549407881962,23.981999174807221,23.345483870967758,30.245161290322567,0,16.376290043290034,18.270549407881962,23.981999174807221,23.345483870967758,30.245161290322567,0,16.268476190476186,18.015148514851482,24.907986741828154,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2023,12,28.129032258064516,38.451612903225808,31.29032258064516,35.838709677419352,26.225806451612904,null,null,2023,12,28,38,31,36,26]
[2022,1,25,32,42,35,44,33,null,{"$f":"VLOOKUP($D28,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D28,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D28,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D28,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D28,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D28,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E28,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E28,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E28,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D28,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D28,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D28,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G28,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F28,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H28,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H28,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H28,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H28,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H28,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H28,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP16+1","v":2024},1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.569350649350639,19.408192583964276,22.366490199382856,22.967419354838718,34.025806451612894,0,16.514545454545445,19.408192583964276,22.366490199382856,22.967419354838718,34.025806451612894,0,17.554632034632025,18.270549407881962,23.981999174807221,23.345483870967751,30.245161290322567,0,null,null,null,null,null,null,null,null,2024,1,29.64516129032258,42.70967741935484,32.322580645161288,39.935483870967744,30.967741935483872,null,null,2024,1,30,43,32,40,31]
[2022,1,26,32,42,33,43,33,null,{"$f":"VLOOKUP($D29,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D29,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D29,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D29,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D29,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D29,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E29,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E29,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E29,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D29,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D29,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D29,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G29,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F29,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H29,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H29,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H29,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H29,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H29,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H29,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP17+1","v":2024},2,16.465733990147779,18.321052919085016,24.780082679149686,23.338965517241391,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.338965517241391,29.299999999999986,0,17.752458426630835,19.755930873817611,18.961022562231197,22.833793103448286,35.362068965517231,0,16.514545454545445,19.755930873817611,18.961022562231197,22.833793103448286,35.362068965517231,0,18.982236154649939,20.065671881589775,19.25534137993154,22.732758620689662,36.372413793103433,0,null,null,null,null,null,null,null,null,2024,2,27.241379310344829,44.931034482758619,31.379310344827587,43.482758620689658,34.413793103448278,null,null,2024,2,27,45,31,43,34]
[2022,1,27,31,41,33,43,33,null,{"$f":"VLOOKUP($D30,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D30,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D30,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D30,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D30,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D30,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E30,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E30,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E30,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D30,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D30,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D30,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G30,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F30,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H30,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H30,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H30,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H30,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H30,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H30,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2024,3,16.567818181818176,17.821294117647057,17.125555585853348,23.440000000000012,29.299999999999983,0,15.367132867132854,17.679726230114692,15.867907834101388,23.440000000000012,29.299999999999983,0,16.539913419913411,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,14.875384615384602,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2024,3,39.387096774193552,48.516129032258064,40.967741935483872,47.935483870967744,39.096774193548384,null,null,2024,3,39,49,41,48,39]
[2022,1,28,31,41,33,45,32,null,{"$f":"VLOOKUP($D31,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D31,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D31,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D31,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D31,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D31,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E31,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E31,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E31,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D31,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D31,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D31,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G31,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F31,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H31,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H31,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H31,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H31,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H31,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H31,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2024,4,15.498265734265718,17.608183499815016,15.399242857142864,23.440000000000008,29.299999999999986,0,13.973846153846145,17.182540387224062,12.572955555555559,23.440000000000008,29.299999999999986,0,15.837025641025628,17.742597114317423,16.289404761904766,23.440000000000008,29.299999999999986,0,13.973846153846145,17.742597114317423,16.289404761904766,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2024,4,47,52.766666666666666,46.633333333333333,52.833333333333336,43.7,null,null,2024,4,47,53,47,53,44]
[2022,1,29,32,42,34,45,34,null,{"$f":"VLOOKUP($D32,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D32,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D32,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D32,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D32,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D32,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E32,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E32,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E32,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D32,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D32,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D32,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G32,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F32,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H32,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H32,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H32,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H32,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H32,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H32,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2024,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.224454310025891,12.850142857142865,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2024,5,55.806451612903224,58.354838709677416,54.225806451612904,59.064516129032256,51.451612903225808,null,null,2024,5,56,58,54,59,51]
[2022,1,30,32,42,35,46,34,null,{"$f":"VLOOKUP($D33,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D33,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D33,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D33,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D33,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D33,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E33,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E33,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E33,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D33,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D33,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D33,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G33,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F33,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H33,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H33,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H33,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H33,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H33,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H33,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2024,6,13.964604192104185,17.116962835906225,11.8688253968254,22.658666666666672,28.811666666666653,0,14.759875000000003,17.708993710691825,8.5946666666666633,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,14.497865384615384,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2024,6,60.666666666666664,62.06666666666667,59.733333333333334,62.633333333333333,57.9,null,null,2024,6,61,62,60,63,58]
[2022,1,31,33,41,35,45,33,null,{"$f":"VLOOKUP($D34,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D34,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D34,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D34,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D34,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D34,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E34,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E34,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E34,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D34,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D34,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D34,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G34,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F34,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H34,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H34,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H34,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H34,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H34,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H34,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2024,7,14.733624847374859,17.4314617876882,0.39606758832565286,0.75612903225806449,15.122580645161282,0,14.911607142857152,17.574415856680005,0,0.75612903225806449,15.122580645161282,0,15.739806166056169,18.407570040022879,3.5646082949308751,6.8051612903225802,18.903225806451601,0,15.378922466422477,18.407570040022879,3.5646082949308751,6.8051612903225802,18.903225806451601,0,15.49519230769231,18.243396226415104,5.1488786482334854,9.8296774193548373,20.793548387096763,0,null,null,null,null,null,null,null,null,2024,7,64.58064516129032,64.41935483870968,63.70967741935484,64.58064516129032,63.483870967741936,null,null,2024,7,65,64,64,65,63]
[2022,2,1,30,42,33,44,34,null,{"$f":"VLOOKUP($D35,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D35,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D35,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D35,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D35,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D35,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E35,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E35,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E35,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D35,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D35,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D35,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G35,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F35,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H35,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H35,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H35,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H35,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H35,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H35,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2024,8,14.938438644688645,17.634724604535929,1.1882027649769584,2.2683870967741933,16.067741935483866,0,15.472385531135536,18.063586811511346,0,2.2683870967741933,16.067741935483866,0,15.157115384615381,17.997693920335429,6.7331490015360966,12.854193548387096,22.683870967741925,0,15.565848595848601,17.997693920335429,6.7331490015360966,12.854193548387096,22.683870967741925,0,14.734519230769221,17.690566037735845,8.7134869431643605,16.634838709677418,25.046774193548373,0,null,null,null,null,null,null,null,null,2024,8,64.322580645161295,64.354838709677423,63.193548387096776,64.387096774193552,62.838709677419352,null,null,2024,8,64,64,63,64,63]
[2022,2,2,30,42,33,45,33,null,{"$f":"VLOOKUP($D36,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D36,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D36,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D36,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D36,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D36,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E36,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E36,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E36,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D36,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D36,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D36,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G36,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F36,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H36,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H36,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H36,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H36,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H36,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H36,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2024,9,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.196557692307682,18.026359189378049,6.5483174603174588,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,14.67253846153845,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2024,9,59.56666666666667,62.466666666666669,58.133333333333333,62.733333333333334,57.033333333333331,null,null,2024,9,60,62,58,63,57]
[2022,2,3,30,43,34,45,34,null,{"$f":"VLOOKUP($D37,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D37,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D37,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D37,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D37,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D37,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E37,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E37,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E37,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D37,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D37,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D37,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G37,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F37,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H37,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H37,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H37,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H37,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H37,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H37,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2024,10,15.367132867132861,17.593007769145398,15.297210445468505,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.039300699300691,17.527968923418424,14.863786482334866,23.440000000000012,29.299999999999983,0,13.973846153846143,17.527968923418424,14.863786482334866,23.440000000000012,29.299999999999983,0,15.613006993006985,17.723085460599336,16.157307219662052,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2024,10,47.677419354838712,55.354838709677416,48.29032258064516,55.225806451612904,46.838709677419352,null,null,2024,10,48,55,48,55,47]
[2022,2,4,31,42,36,45,33,null,{"$f":"VLOOKUP($D38,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D38,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D38,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D38,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D38,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D38,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E38,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E38,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E38,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D38,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D38,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D38,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G38,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F38,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H38,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H38,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H38,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H38,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H38,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H38,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2024,11,17.065030303030294,18.168351129230572,19.127957725334774,23.34233333333334,30.276666666666653,0,16.091095571095561,17.74259711431743,16.29359047619047,23.34233333333334,30.276666666666653,0,16.855321789321781,18.121328544619171,17.089819251786462,23.34233333333334,30.276666666666653,0,15.667645687645681,18.121328544619171,17.089819251786462,23.34233333333334,30.276666666666653,0,17.589301587301577,18.7561334368731,18.293278088032181,23.147000000000002,32.22999999999999,0,null,null,null,null,null,null,null,null,2024,11,36.43333333333333,47.266666666666666,39.1,45.1,36.833333333333336,null,null,2024,11,36,47,39,45,37]
[2022,2,5,32,42,36,45,33,null,{"$f":"VLOOKUP($D39,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D39,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D39,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D39,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D39,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D39,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E39,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E39,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E39,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D39,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D39,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D39,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G39,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F39,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H39,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H39,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H39,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H39,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H39,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H39,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2024,12,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.404194805194798,17.849848961366728,18.190724225656016,23.440000000000012,29.299999999999983,0,17.554632034632025,18.270549407881962,23.981999174807221,23.345483870967758,30.245161290322567,0,16.376290043290034,18.270549407881962,23.981999174807221,23.345483870967758,30.245161290322567,0,15.975476190476186,18.015148514851482,24.850809911943688,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2024,12,28.129032258064516,38.258064516129032,31.387096774193548,35.774193548387096,26.322580645161292,null,null,2024,12,28,38,31,36,26]
[2022,2,6,32,43,36,46,35,null,{"$f":"VLOOKUP($D40,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D40,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D40,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D40,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D40,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D40,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E40,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E40,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E40,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D40,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D40,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D40,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G40,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F40,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H40,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H40,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H40,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H40,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H40,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H40,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.315670995670985,19.123781789943699,22.770367443238946,23.061935483870979,33.080645161290313,0,16.514545454545445,19.123781789943699,22.770367443238946,23.061935483870979,33.080645161290313,0,17.859047619047608,18.566336633663365,24.071219948745078,23.25096774193549,31.190322580645148,0,null,null,null,null,null,null,null,null,2025,1,29.838709677419356,42.612903225806448,32.451612903225808,39.935483870967744,31.161290322580644,null,null,2025,1,30,43,32,40,31]
[2022,2,7,31,44,35,45,35,null,{"$f":"VLOOKUP($D41,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D41,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D41,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D41,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D41,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D41,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E41,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E41,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E41,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D41,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D41,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D41,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G41,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F41,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H41,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H41,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H41,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H41,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H41,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H41,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,2,17.347294217687068,18.968952616690242,24.280779833576869,23.126071428571436,31.392857142857132,0,16.514545454545445,17.80980392156863,16.742857142857137,23.126071428571436,31.392857142857132,0,17.388018862090284,19.157756690795136,18.482283541829869,23.021428571428576,33.48571428571428,0,16.514545454545445,19.157756690795136,18.482283541829869,23.021428571428576,33.48571428571428,0,18.70525046382188,19.812462212607816,18.973327843117069,22.812142857142856,35.578571428571422,0,null,null,null,null,null,null,null,null,2025,2,28.678571428571427,44.964285714285715,32.428571428571431,43.535714285714285,34.642857142857146,null,null,2025,2,29,45,32,44,35]
[2022,2,8,31,43,36,45,34,null,{"$f":"VLOOKUP($D42,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D42,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D42,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D42,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D42,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D42,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E42,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E42,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E42,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D42,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D42,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D42,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G42,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F42,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H42,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H42,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H42,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H42,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H42,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H42,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.776923076923067,17.766444691083983,16.445356374807989,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.285174825174815,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2025,3,38.258064516129032,48.225806451612904,39.677419354838712,47.548387096774192,38.935483870967744,null,null,2025,3,38,48,40,48,39]
[2022,2,9,30,43,35,45,35,null,{"$f":"VLOOKUP($D43,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D43,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D43,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D43,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D43,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D43,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E43,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E43,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E43,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D43,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D43,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D43,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G43,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F43,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H43,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H43,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H43,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H43,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H43,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H43,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,4,15.498265734265718,17.608183499815016,15.399242857142864,23.440000000000008,29.299999999999986,0,13.973846153846145,17.182540387224062,12.572955555555559,23.440000000000008,29.299999999999986,0,15.837025641025628,17.720194845233685,16.141974603174607,23.440000000000008,29.299999999999986,0,13.973846153846145,17.720194845233685,16.141974603174607,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2025,4,46.93333333333333,52.466666666666669,46.666666666666664,52.6,43.7,null,null,2025,4,47,52,47,53,44]
[2022,2,10,30,43,34,44,34,null,{"$f":"VLOOKUP($D44,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D44,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D44,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D44,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D44,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D44,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E44,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E44,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E44,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D44,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D44,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D44,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G44,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F44,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H44,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H44,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H44,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H44,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H44,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H44,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.055804195804185,17.15941546429892,12.422119815668209,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.422119815668209,23.440000000000012,29.299999999999983,0,14.055804195804185,17.224454310025891,12.850142857142865,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2025,5,55.87096774193548,58.096774193548384,54.225806451612904,58.741935483870968,51.516129032258064,null,null,2025,5,56,58,54,59,52]
[2022,2,11,31,44,35,46,36,null,{"$f":"VLOOKUP($D45,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D45,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D45,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D45,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D45,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D45,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E45,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E45,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E45,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D45,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D45,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D45,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G45,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F45,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H45,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H45,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H45,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H45,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H45,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H45,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,6,14.061182692307685,17.201208944793844,11.8688253968254,22.658666666666672,28.811666666666653,0,14.759875000000003,17.708993710691825,8.5946666666666633,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,14.497865384615384,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2025,6,60.56666666666667,61.833333333333336,59.4,62.366666666666667,57.766666666666666,null,null,2025,6,61,62,59,62,58]
[2022,2,12,33,44,36,47,36,null,{"$f":"VLOOKUP($D46,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D46,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D46,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D46,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D46,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D46,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E46,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E46,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E46,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D46,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D46,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D46,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G46,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F46,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H46,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H46,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H46,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H46,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H46,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H46,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,7,14.640161782661796,17.349933295216307,0.39606758832565286,0.75612903225806449,15.122580645161282,0,15.846237789987796,18.389700781398901,0,0.75612903225806449,15.122580645161282,0,15.748750000000005,18.427672955974849,3.9606758832565276,7.5612903225806445,19.375806451612895,0,16.220090048840053,18.427672955974849,3.9606758832565276,7.5612903225806445,19.375806451612895,0,15.072596153846156,17.93626834381552,7.1292165898617492,13.61032258064516,23.156451612903215,0,null,null,null,null,null,null,null,null,2025,7,64.612903225806448,64.129032258064512,63.645161290322584,64.258064516129039,63.258064516129032,null,null,2025,7,65,64,64,64,63]
[2022,2,13,33,45,35,45,37,null,{"$f":"VLOOKUP($D47,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D47,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D47,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D47,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D47,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D47,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E47,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E47,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E47,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D47,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D47,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D47,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G47,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F47,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H47,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H47,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H47,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H47,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H47,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H47,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,8,14.929494810744814,17.614621688583959,0.79213517665130573,1.512258064516129,15.595161290322574,0,16.50047924297925,18.960400228702127,0,1.512258064516129,15.595161290322574,0,14.903557692307686,17.813417190775677,7.9213517665130544,15.122580645161289,24.101612903225796,0,16.331440781440786,17.813417190775677,7.9213517665130544,15.122580645161289,24.101612903225796,0,14.396442307692299,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,null,null,null,null,null,null,null,null,2025,8,64.387096774193552,63.967741935483872,63.064516129032256,64.032258064516128,62.70967741935484,null,null,2025,8,64,64,63,64,63]
[2022,2,14,32,44,36,46,36,null,{"$f":"VLOOKUP($D48,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D48,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D48,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D48,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D48,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D48,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E48,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E48,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E48,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D48,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D48,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D48,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G48,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F48,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H48,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H48,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H48,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H48,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H48,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H48,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,9,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,14.497865384615375,17.518574423480075,9.8224761904761895,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,14.235855769230758,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2025,9,59.8,62.06666666666667,58,62.266666666666666,57,null,null,2025,9,60,62,58,62,57]
[2022,2,15,33,46,37,47,37,null,{"$f":"VLOOKUP($D49,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D49,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D49,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D49,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D49,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D49,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E49,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E49,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E49,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D49,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D49,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D49,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G49,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F49,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H49,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H49,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H49,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H49,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H49,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H49,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,10,15.203216783216776,17.614687384387715,15.437184331797232,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.039300699300691,17.549648538660751,15.006460829493085,23.440000000000012,29.299999999999983,0,13.973846153846143,17.549648538660751,15.006460829493085,23.440000000000012,29.299999999999983,0,15.613006993006987,17.744765075841659,16.299981566820271,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2025,10,47.677419354838712,55.258064516129032,48.258064516129032,55.064516129032256,46.935483870967744,null,null,2025,10,48,55,48,55,47]
[2022,2,16,34,45,37,45,35,null,{"$f":"VLOOKUP($D50,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D50,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D50,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D50,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D50,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D50,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E50,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E50,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E50,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D50,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D50,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D50,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G50,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F50,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H50,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H50,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H50,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H50,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H50,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H50,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,11,17.641728715728707,18.767889083025953,18.80281270641926,23.147000000000009,32.22999999999999,0,16.006405594405585,17.74259711431743,16.292195238095232,23.147000000000009,32.22999999999999,0,17.458233766233757,18.726744321490976,17.019441542064484,23.147000000000002,32.22999999999999,0,15.667645687645681,18.726744321490976,17.019441542064484,23.147000000000002,32.22999999999999,0,17.589301587301577,18.7561334368731,18.293278088032181,23.147000000000002,32.22999999999999,0,null,null,null,null,null,null,null,null,2025,11,36.5,47.166666666666664,39.1,45.166666666666664,36.966666666666669,null,null,2025,11,37,47,39,45,37]
[2022,2,17,33,44,36,46,34,null,{"$f":"VLOOKUP($D51,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D51,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D51,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D51,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D51,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D51,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E51,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E51,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E51,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D51,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D51,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D51,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G51,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F51,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H51,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H51,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H51,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H51,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H51,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H51,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2025,12,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.404194805194798,17.849848961366728,18.190724225656016,23.440000000000012,29.299999999999983,0,17.833679653679642,18.560648417782954,23.824670939848104,23.250967741935497,31.190322580645145,0,16.376290043290034,18.560648417782954,23.824670939848104,23.250967741935497,31.190322580645145,0,16.268476190476186,18.015148514851482,24.907986741828154,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2025,12,28.193548387096776,38.161290322580648,31.322580645161292,35.806451612903224,26.451612903225808,null,null,2025,12,28,38,31,36,26]
[2022,2,18,31,43,35,44,33,null,{"$f":"VLOOKUP($D52,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D52,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D52,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D52,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D52,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D52,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E52,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E52,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E52,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D52,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D52,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D52,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G52,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F52,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H52,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H52,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H52,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H52,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H52,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H52,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.924502164502154,19.715356241506498,22.948808991114657,22.872903225806457,34.970967741935475,0,16.514545454545445,19.715356241506498,22.948808991114657,22.872903225806457,34.970967741935475,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0,null,null,null,null,null,null,null,null,2026,1,29.838709677419356,42.29032258064516,32.451612903225808,39.903225806451616,31.35483870967742,null,null,2026,1,30,42,32,40,31]
[2022,2,19,31,42,34,44,32,null,{"$f":"VLOOKUP($D53,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D53,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D53,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D53,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D53,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D53,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E53,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E53,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E53,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D53,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D53,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D53,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G53,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F53,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H53,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H53,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H53,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H53,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H53,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H53,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,2,17.347294217687068,18.968952616690242,24.280779833576869,23.126071428571436,31.392857142857132,0,16.514545454545445,17.80980392156863,16.742857142857137,23.126071428571436,31.392857142857132,0,17.0509873222016,18.830277976537154,18.383503399255819,23.126071428571436,32.439285714285703,0,16.514545454545445,18.830277976537154,18.383503399255819,23.126071428571436,32.439285714285703,0,19.042282003710568,20.139940926865798,19.072107985691126,22.707500000000007,36.624999999999993,0,null,null,null,null,null,null,null,null,2026,2,28.535714285714285,44.857142857142854,32.5,43.464285714285715,34.678571428571431,null,null,2026,2,29,45,33,43,35]
[2022,2,20,32,44,35,44,33,null,{"$f":"VLOOKUP($D54,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D54,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D54,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D54,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D54,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D54,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E54,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E54,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E54,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D54,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D54,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D54,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G54,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F54,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H54,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H54,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H54,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H54,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H54,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H54,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.776923076923064,17.744765075841659,16.302682027649773,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.367132867132854,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2026,3,38.161290322580648,48.064516129032256,39.58064516129032,47.483870967741936,39,null,null,2026,3,38,48,40,47,39]
[2022,2,21,33,44,35,45,35,null,{"$f":"VLOOKUP($D55,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D55,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D55,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D55,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D55,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D55,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E55,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E55,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E55,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D55,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D55,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D55,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G55,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F55,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H55,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H55,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H55,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H55,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H55,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H55,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,4,15.582955710955696,17.608183499815016,15.400638095238101,23.440000000000008,29.299999999999986,0,13.973846153846145,17.160138118140328,12.425525396825401,23.440000000000008,29.299999999999986,0,15.921715617715604,17.720194845233696,16.143369841269841,23.440000000000008,29.299999999999986,0,13.973846153846145,17.720194845233696,16.143369841269841,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2026,4,47,52.4,46.56666666666667,52.533333333333331,43.833333333333336,null,null,2026,4,47,52,47,53,44]
[2022,2,22,33,43,36,45,34,null,{"$f":"VLOOKUP($D56,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D56,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D56,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D56,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D56,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D56,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E56,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E56,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E56,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D56,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D56,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D56,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G56,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F56,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H56,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H56,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H56,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H56,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H56,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H56,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.055804195804185,17.15941546429892,12.422119815668209,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.422119815668209,23.440000000000012,29.299999999999983,0,14.055804195804185,17.224454310025891,12.850142857142865,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2026,5,55.774193548387096,57.903225806451616,54.096774193548384,58.612903225806448,51.645161290322584,null,null,2026,5,56,58,54,59,52]
[2022,2,23,31,43,35,44,33,null,{"$f":"VLOOKUP($D57,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D57,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D57,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D57,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D57,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D57,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E57,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E57,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E57,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D57,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D57,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D57,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G57,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F57,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H57,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H57,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H57,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H57,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H57,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H57,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,6,14.148519230769223,17.264682040531095,11.459555555555559,21.87733333333334,28.32333333333332,0,14.410528846153843,17.455101327742838,10.231746031746033,21.87733333333334,28.32333333333332,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,14.061182692307685,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2026,6,60.766666666666666,61.6,59.4,62.266666666666666,57.93333333333333,null,null,2026,6,61,62,59,62,58]
[2022,2,24,29,45,35,45,36,null,{"$f":"VLOOKUP($D58,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D58,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D58,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D58,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D58,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D58,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E58,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E58,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E58,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D58,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D58,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D58,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G58,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F58,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H58,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H58,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H58,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H58,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H58,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H58,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,7,14.640161782661796,17.349933295216307,0.39606758832565286,0.75612903225806449,15.122580645161282,0,16.424903846153853,18.919077568134185,0.79213517665130573,0.75612903225806449,15.122580645161282,0,15.241634615384617,18.059119496855352,6.337081413210444,12.098064516129032,22.211290322580634,0,16.340384615384622,18.059119496855352,6.337081413210444,12.098064516129032,22.211290322580634,0,14.988076923076923,17.874842767295604,7.5252841781874018,14.366451612903225,23.629032258064505,0,null,null,null,null,null,null,null,null,2026,7,64.612903225806448,63.903225806451616,63.354838709677416,63.935483870967744,63.12903225806452,null,null,2026,7,65,64,63,64,63]
[2022,2,25,30,44,34,44,35,null,{"$f":"VLOOKUP($D59,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D59,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D59,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D59,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D59,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D59,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E59,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E59,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E59,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D59,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D59,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D59,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G59,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F59,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H59,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H59,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H59,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H59,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H59,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H59,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,8,14.929494810744814,17.614621688583959,0.79213517665130573,1.512258064516129,15.595161290322574,0,16.509423076923085,18.980503144654101,0.39606758832565286,1.512258064516129,15.595161290322574,0,14.396442307692299,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,16.42490384615385,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.058365384615374,17.199161425576516,11.88202764976959,22.683870967741946,28.827419354838693,0,null,null,null,null,null,null,null,null,2026,8,64.387096774193552,63.935483870967744,62.87096774193548,63.967741935483872,62.322580645161288,null,null,2026,8,64,64,63,64,62]
[2022,2,26,15,43,20,44,33,null,{"$f":"VLOOKUP($D60,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D60,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D60,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($D60,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D60,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D60,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E60,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E60,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E60,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D60,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D60,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D60,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G60,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F60,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H60,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H60,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H60,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H60,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H60,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H60,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,9,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,14.061182692307682,17.201208944793844,11.8688253968254,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2026,9,59.9,61.93333333333333,57.833333333333336,62,57,null,null,2026,9,60,62,58,62,57]
[2022,2,27,0,44,6,45,34,null,{"$f":"VLOOKUP($D61,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D61,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D61,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($D61,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D61,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D61,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E61,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E61,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E61,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D61,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D61,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D61,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G61,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F61,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H61,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H61,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H61,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H61,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H61,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H61,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,10,15.285174825174819,17.593007769145398,15.295860215053759,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.121258741258734,17.527968923418424,14.865136712749614,23.440000000000012,29.299999999999983,0,13.973846153846143,17.527968923418424,14.865136712749614,23.440000000000012,29.299999999999983,0,15.613006993006985,17.723085460599336,16.157307219662052,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2026,10,47.806451612903224,54.935483870967744,48.258064516129032,54.935483870967744,47,null,null,2026,10,48,55,48,55,47]
[2022,2,28,-15,44,-8,45,34,null,{"$f":"VLOOKUP($D62,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D62,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D62,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($D62,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D62,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":0},{"$f":"VLOOKUP($D62,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E62,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E62,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E62,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D62,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D62,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":0},{"$f":"VLOOKUP($D62,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G62,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F62,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H62,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H62,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H62,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H62,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H62,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H62,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,11,17.641728715728707,18.767889083025953,18.80281270641926,23.147000000000009,32.22999999999999,0,16.006405594405585,17.74259711431743,16.292195238095232,23.147000000000009,32.22999999999999,0,16.855321789321781,18.121328544619171,17.089819251786462,23.34233333333334,30.276666666666653,0,15.752335664335657,18.121328544619171,17.089819251786462,23.34233333333334,30.276666666666653,0,17.877650793650783,19.055902413770792,18.130705578574425,23.049333333333333,33.206666666666663,0,null,null,null,null,null,null,null,null,2026,11,36.6,47.1,39.133333333333333,45.233333333333334,37.133333333333333,null,null,2026,11,37,47,39,45,37]
[2022,3,1,2,45,7,46,35,null,{"$f":"VLOOKUP($D63,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D63,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D63,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($D63,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D63,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D63,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E63,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E63,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E63,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D63,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D63,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D63,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G63,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F63,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H63,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H63,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H63,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H63,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H63,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H63,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2026,12,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.404194805194798,17.849848961366728,18.190724225656016,23.440000000000012,29.299999999999983,0,18.39177489177488,19.140846437584933,23.510014469929864,23.061935483870979,33.080645161290306,0,16.376290043290034,19.140846437584933,23.510014469929864,23.061935483870979,33.080645161290306,0,15.975476190476186,18.015148514851482,24.850809911943688,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2026,12,28.387096774193548,37.935483870967744,31.419354838709676,35.741935483870968,26.516129032258064,null,null,2026,12,28,38,31,36,27]
[2022,3,2,18,46,22,47,36,null,{"$f":"VLOOKUP($D64,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D64,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D64,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($D64,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D64,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D64,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E64,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E64,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E64,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D64,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D64,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D64,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G64,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F64,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H64,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H64,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H64,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H64,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H64,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H64,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.06199134199133,18.839370995923122,23.174244687095033,23.156451612903236,32.135483870967732,0,16.514545454545445,18.839370995923122,23.174244687095033,23.156451612903236,32.135483870967732,0,18.417142857142846,19.146534653465345,23.756563478826841,23.061935483870979,33.080645161290306,0,null,null,null,null,null,null,null,null,2027,1,29.64516129032258,42.161290322580648,32.29032258064516,39.903225806451616,31.516129032258064,null,null,2027,1,30,42,32,40,32]
[2022,3,3,35,46,37,46,35,null,{"$f":"VLOOKUP($D65,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D65,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D65,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D65,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D65,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D65,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E65,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E65,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E65,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D65,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D65,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D65,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G65,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F65,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H65,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H65,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H65,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H65,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H65,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H65,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,2,17.628153834260971,19.283835995784454,23.83363002787905,23.021428571428576,32.439285714285703,0,16.514545454545445,17.80980392156863,16.742857142857137,23.021428571428576,32.439285714285703,0,16.713955782312919,18.502799262279172,18.284723256681762,23.230714285714296,31.392857142857128,0,16.514545454545445,18.502799262279172,18.284723256681762,23.230714285714296,31.392857142857128,0,18.958024118738393,20.121047924120145,18.253213063283315,22.707500000000007,36.624999999999993,0,null,null,null,null,null,null,null,null,2027,2,28.892857142857142,44.892857142857146,32.892857142857146,43.607142857142854,35.035714285714285,null,null,2027,2,29,45,33,44,35]
[2022,3,4,37,46,38,47,36,null,{"$f":"VLOOKUP($D66,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D66,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D66,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D66,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D66,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D66,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E66,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E66,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E66,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D66,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D66,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D66,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G66,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F66,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H66,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H66,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H66,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H66,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H66,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H66,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.694965034965024,17.723085460599339,16.158657450076809,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.039300699300687,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2027,3,38.451612903225808,48.161290322580648,39.741935483870968,47.58064516129032,39.322580645161288,null,null,2027,3,38,48,40,48,39]
[2022,3,5,38,46,42,47,38,null,{"$f":"VLOOKUP($D67,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D67,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D67,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D67,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D67,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D67,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E67,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E67,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E67,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D67,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D67,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D67,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G67,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F67,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H67,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H67,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H67,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H67,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H67,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H67,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,4,15.498265734265718,17.608183499815016,15.399242857142864,23.440000000000008,29.299999999999986,0,13.973846153846145,17.160138118140328,12.425525396825401,23.440000000000008,29.299999999999986,0,15.921715617715604,17.764999383401157,16.43823015873016,23.440000000000008,29.299999999999986,0,13.973846153846145,17.764999383401157,16.43823015873016,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2027,4,47.06666666666667,52.366666666666667,46.6,52.5,44.1,null,null,2027,4,47,52,47,53,44]
[2022,3,6,38,46,40,47,38,null,{"$f":"VLOOKUP($D68,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D68,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D68,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D68,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D68,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D68,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E68,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E68,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E68,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D68,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D68,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D68,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G68,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F68,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H68,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H68,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H68,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H68,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H68,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H68,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.224454310025891,12.850142857142865,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2027,5,56,57.70967741935484,54,58.29032258064516,51.516129032258064,null,null,2027,5,56,58,54,58,52]
[2022,3,7,37,45,39,46,37,null,{"$f":"VLOOKUP($D69,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D69,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D69,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D69,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D69,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D69,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E69,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E69,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E69,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D69,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D69,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D69,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G69,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F69,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H69,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H69,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H69,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H69,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H69,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H69,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,6,{"$f":"AVERAGEIFS(J$4:J$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":14.148519230769223},{"$f":"AVERAGEIFS(K$4:K$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":17.264682040531095},{"$f":"AVERAGEIFS(L$4:L$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":11.459555555555559},{"$f":"AVERAGEIFS(M$4:M$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":21.87733333333334},{"$f":"AVERAGEIFS(N$4:N$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":28.32333333333332},{"$f":"AVERAGEIFS(O$4:O$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":0},{"$f":"AVERAGEIFS(P$4:P$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":13.973846153846145},{"$f":"AVERAGEIFS(Q$4:Q$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":17.137735849056597},{"$f":"AVERAGEIFS(R$4:R$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":12.278095238095242},{"$f":"AVERAGEIFS(S$4:S$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":21.87733333333334},{"$f":"AVERAGEIFS(T$4:T$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":28.32333333333332},{"$f":"AVERAGEIFS(U$4:U$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":0},{"$f":"AVERAGEIFS(V$4:V$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":13.973846153846145},{"$f":"AVERAGEIFS(W$4:W$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":17.137735849056597},{"$f":"AVERAGEIFS(X$4:X$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":12.278095238095242},{"$f":"AVERAGEIFS(Y$4:Y$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":23.440000000000008},{"$f":"AVERAGEIFS(Z$4:Z$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":29.299999999999986},{"$f":"AVERAGEIFS(AA$4:AA$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":0},{"$f":"AVERAGEIFS(AB$4:AB$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":13.973846153846145},{"$f":"AVERAGEIFS(AC$4:AC$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":17.137735849056597},{"$f":"AVERAGEIFS(AD$4:AD$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":12.278095238095242},{"$f":"AVERAGEIFS(AE$4:AE$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":23.440000000000008},{"$f":"AVERAGEIFS(AF$4:AF$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":29.299999999999986},{"$f":"AVERAGEIFS(AG$4:AG$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":0},{"$f":"AVERAGEIFS(AH$4:AH$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":13.973846153846145},{"$f":"AVERAGEIFS(AI$4:AI$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":17.137735849056597},{"$f":"AVERAGEIFS(AJ$4:AJ$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":12.278095238095242},{"$f":"AVERAGEIFS(AK$4:AK$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":23.440000000000008},{"$f":"AVERAGEIFS(AL$4:AL$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":29.299999999999986},{"$f":"AVERAGEIFS(AM$4:AM$10230,$A$4:$A$10230,$AP69,$B$4:$B$10230,$AQ69)","v":0},null,null,null,null,null,null,null,null,2027,6,60.766666666666666,61.233333333333334,59.1,61.833333333333336,57.666666666666664,null,null,{"$f":"CD69","v":2027},{"$f":"CE69","v":6},{"$f":"ROUND(CF69,0)","v":61},{"$f":"ROUND(CG69,0)","v":61},{"$f":"ROUND(CH69,0)","v":59},{"$f":"ROUND(CI69,0)","v":62},{"$f":"ROUND(CJ69,0)","v":58}]
[2022,3,8,37,46,38,48,37,null,{"$f":"VLOOKUP($D70,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D70,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D70,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D70,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D70,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D70,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E70,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E70,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E70,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D70,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D70,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D70,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G70,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F70,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H70,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H70,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H70,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H70,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H70,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H70,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,7,14.546698717948733,17.268404802744417,0.39606758832565286,0.75612903225806449,15.122580645161282,0,16.340384615384622,18.857651991614269,1.1882027649769584,0.75612903225806449,15.122580645161282,0,14.480961538461532,17.506289308176097,9.9016897081413209,18.903225806451612,26.464516129032244,0,16.25586538461539,17.506289308176097,9.9016897081413209,18.903225806451612,26.464516129032244,0,14.396442307692306,17.444863731656184,10.297757296466974,19.659354838709678,26.937096774193535,0,null,null,null,null,null,null,null,null,2027,7,64.645161290322577,63.87096774193548,62.967741935483872,63.903225806451616,62.774193548387096,null,null,2027,7,65,64,63,64,63]
[2022,3,9,37,47,40,49,38,null,{"$f":"VLOOKUP($D71,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D71,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D71,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D71,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D71,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D71,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E71,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E71,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E71,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D71,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D71,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D71,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G71,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F71,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H71,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H71,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H71,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H71,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H71,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H71,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,8,14.836031746031747,17.53309319611207,0.79213517665130573,1.512258064516129,15.595161290322574,0,16.340384615384622,18.857651991614269,1.1882027649769584,1.512258064516129,15.595161290322574,0,14.311923076923064,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,16.25586538461539,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.058365384615374,17.199161425576516,11.88202764976959,22.683870967741946,28.827419354838693,0,null,null,null,null,null,null,null,null,2027,8,64.451612903225808,63.87096774193548,62.677419354838712,63.903225806451616,62.258064516129032,null,null,2027,8,64,64,63,64,62]
[2022,3,10,38,48,41,49,38,null,{"$f":"VLOOKUP($D72,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D72,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D72,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D72,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D72,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D72,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E72,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E72,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E72,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D72,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D72,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D72,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G72,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F72,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H72,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H72,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H72,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H72,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H72,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H72,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,9,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2027,9,60,61.633333333333333,57.666666666666664,61.766666666666666,56.93333333333333,null,null,2027,9,60,62,58,62,57]
[2022,3,11,39,49,41,50,40,null,{"$f":"VLOOKUP($D73,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D73,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D73,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D73,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D73,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D73,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E73,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E73,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E73,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D73,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D73,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D73,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G73,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F73,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H73,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H73,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H73,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H73,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H73,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H73,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,10,15.285174825174819,17.593007769145398,15.295860215053759,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.121258741258734,17.549648538660751,15.007811059907832,23.440000000000012,29.299999999999983,0,13.973846153846143,17.549648538660751,15.007811059907832,23.440000000000012,29.299999999999983,0,15.449090909090904,17.679726230114689,15.869258064516124,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2027,10,47.838709677419352,54.774193548387096,48.354838709677416,54.806451612903224,47.193548387096776,null,null,2027,10,48,55,48,55,47]
[2022,3,12,40,49,43,50,39,null,{"$f":"VLOOKUP($D74,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D74,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D74,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D74,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D74,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D74,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E74,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E74,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E74,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D74,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D74,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D74,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G74,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F74,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H74,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H74,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H74,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H74,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H74,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H74,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,11,17.93007792207791,19.067658059923641,18.640240196961503,23.04933333333334,33.206666666666663,0,16.091095571095561,17.74259711431743,16.29359047619047,23.04933333333334,33.206666666666663,0,16.829108225108214,18.115450721542743,16.835051942592919,23.34233333333334,30.276666666666653,0,15.837025641025633,18.115450721542743,16.835051942592919,23.34233333333334,30.276666666666653,0,17.248525252525244,18.444608813822562,17.946315979102859,23.244666666666671,31.253333333333323,0,null,null,null,null,null,null,null,null,2027,11,36.766666666666666,47,39.200000000000003,45.3,37.333333333333336,null,null,2027,11,37,47,39,45,37]
[2022,3,13,40,49,43,49,40,null,{"$f":"VLOOKUP($D75,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D75,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D75,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D75,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D75,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D75,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E75,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E75,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E75,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D75,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D75,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D75,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G75,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F75,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H75,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H75,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H75,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H75,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H75,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H75,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2027,12,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.376290043290034,17.844046981168702,18.054574791556778,23.440000000000012,29.299999999999983,0,18.087359307359296,18.845059211803534,23.42079369599201,23.156451612903236,32.135483870967725,0,16.376290043290034,18.845059211803534,23.42079369599201,23.156451612903236,32.135483870967725,0,16.533571428571427,18.595346534653462,24.536153442025455,23.250967741935497,31.190322580645141,0,null,null,null,null,null,null,null,null,2027,12,28.774193548387096,37.903225806451616,31.548387096774192,35.70967741935484,26.612903225806452,null,null,2027,12,29,38,32,36,27]
[2022,3,14,40,48,42,49,39,null,{"$f":"VLOOKUP($D76,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D76,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D76,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D76,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D76,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D76,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E76,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E76,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E76,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D76,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D76,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D76,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G76,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F76,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H76,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H76,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H76,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H76,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H76,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H76,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,19.507965367965358,20.301242477188893,22.88070153009339,22.683870967741935,36.861290322580629,0,16.514545454545445,20.301242477188893,22.88070153009339,22.683870967741935,36.861290322580629,0,18.417142857142846,19.146534653465345,23.756563478826841,23.061935483870979,33.080645161290306,0,null,null,null,null,null,null,null,null,2028,1,29.580645161290324,42.258064516129032,32.516129032258064,40.12903225806452,31.580645161290324,null,null,2028,1,30,42,33,40,32]
[2022,3,15,40,48,42,49,40,null,{"$f":"VLOOKUP($D77,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D77,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D77,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D77,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D77,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D77,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E77,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E77,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E77,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D77,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D77,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D77,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G77,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F77,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H77,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H77,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H77,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H77,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H77,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H77,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,2,17.333493357217488,19.245289926964304,24.011994916149536,23.035862068965525,32.331034482758604,0,16.514545454545445,17.809803921568626,16.742857142857137,23.035862068965525,32.331034482758604,0,16.423701895805337,18.48510498798359,18.315974450365669,23.23793103448277,31.320689655172398,0,16.514545454545445,18.48510498798359,18.315974450365669,23.23793103448277,31.320689655172398,0,18.22294670846394,19.408977165465025,18.010383963125619,22.9348275862069,34.351724137931022,0,null,null,null,null,null,null,null,null,2028,2,28,44.896551724137929,31.896551724137932,43.689655172413794,35.172413793103445,null,null,2028,2,28,45,32,44,35]
[2022,3,16,41,48,43,49,39,null,{"$f":"VLOOKUP($D78,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D78,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D78,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D78,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D78,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D78,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E78,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E78,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E78,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D78,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D78,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D78,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G78,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F78,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H78,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H78,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H78,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H78,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H78,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H78,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,3,16.567818181818176,17.821294117647057,17.125555585853348,23.440000000000012,29.299999999999983,0,15.694965034965024,17.701405845357016,16.01598310291859,23.440000000000012,29.299999999999983,0,16.539913419913411,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,15.285174825174812,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2028,3,39.483870967741936,48.096774193548384,40.645161290322584,47.612903225806448,39.387096774193552,null,null,2028,3,39,48,41,48,39]
[2022,3,17,40,48,41,48,39,null,{"$f":"VLOOKUP($D79,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D79,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D79,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D79,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D79,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D79,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E79,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E79,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E79,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D79,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D79,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D79,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G79,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F79,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H79,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H79,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H79,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H79,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H79,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H79,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,4,15.498265734265718,17.585781230731282,15.251812698412705,23.440000000000008,29.299999999999986,0,13.973846153846145,17.182540387224062,12.572955555555559,23.440000000000008,29.299999999999986,0,15.837025641025628,17.764999383401157,16.436834920634922,23.440000000000008,29.299999999999986,0,13.973846153846145,17.764999383401157,16.436834920634922,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2028,4,47.166666666666664,52.3,46.533333333333331,52.366666666666667,44.266666666666666,null,null,2028,4,47,52,47,52,44]
[2022,3,18,40,48,42,49,39,null,{"$f":"VLOOKUP($D80,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D80,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D80,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D80,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D80,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D80,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E80,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E80,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E80,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D80,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D80,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D80,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G80,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F80,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H80,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H80,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H80,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H80,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H80,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H80,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.224454310025891,12.850142857142865,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2028,5,55.838709677419352,57.451612903225808,53.70967741935484,57.903225806451616,51.451612903225808,null,null,2028,5,56,57,54,58,51]
[2022,3,19,40,49,41,50,40,null,{"$f":"VLOOKUP($D81,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D81,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D81,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D81,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D81,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D81,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E81,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E81,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E81,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D81,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D81,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D81,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G81,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F81,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H81,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H81,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H81,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H81,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H81,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H81,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,{"$f":"AQ69","v":6},14.148519230769223,17.264682040531095,11.459555555555559,21.87733333333334,28.32333333333332,0,13.973846153846145,17.137735849056597,12.278095238095242,21.87733333333334,28.32333333333332,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2028,6,60.833333333333336,61.1,58.9,61.633333333333333,57.633333333333333,null,null,2028,6,61,61,59,62,58]
[2022,3,20,42,50,43,50,40,null,{"$f":"VLOOKUP($D82,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D82,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D82,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D82,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D82,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D82,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E82,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E82,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E82,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D82,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D82,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D82,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G82,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F82,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H82,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H82,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H82,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H82,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H82,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H82,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,7,14.546698717948733,17.268404802744417,0.39606758832565286,0.75612903225806449,15.122580645161282,0,15.748750000000006,18.427672955974852,3.9606758832565276,0.75612903225806449,15.122580645161282,0,14.142884615384608,17.260587002096432,11.485960061443937,21.927741935483876,28.354838709677406,0,15.579711538461543,17.260587002096432,11.485960061443937,21.927741935483876,28.354838709677406,0,14.227403846153841,17.322012578616349,11.089892473118281,21.17161290322581,27.882258064516115,0,null,null,null,null,null,null,null,null,2028,7,64.645161290322577,63.612903225806448,62.741935483870968,63.677419354838712,62.548387096774192,null,null,2028,7,65,64,63,64,63]
[2022,3,21,40,50,42,49,40,null,{"$f":"VLOOKUP($D83,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D83,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D83,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D83,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D83,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D83,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E83,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E83,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E83,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D83,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D83,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D83,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G83,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F83,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H83,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H83,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H83,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H83,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H83,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H83,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,8,14.649105616605619,17.370036211168291,0.79213517665130573,1.512258064516129,15.595161290322574,0,15.833269230769233,18.489098532494769,3.5646082949308751,1.512258064516129,15.595161290322574,0,14.142884615384604,17.260587002096432,11.485960061443937,21.927741935483876,28.354838709677406,0,15.748750000000003,17.260587002096432,11.485960061443937,21.927741935483876,28.354838709677406,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2028,8,64.516129032258064,63.645161290322584,62.29032258064516,63.677419354838712,62,null,null,2028,8,65,64,62,64,62]
[2022,3,22,40,48,42,48,39,null,{"$f":"VLOOKUP($D84,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D84,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D84,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D84,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D84,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D84,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E84,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E84,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E84,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D84,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D84,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D84,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G84,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F84,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H84,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H84,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H84,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H84,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H84,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H84,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,9,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2028,9,60.166666666666664,61.366666666666667,57.5,61.56666666666667,57.1,null,null,2028,9,60,61,58,62,57]
[2022,3,23,40,47,41,48,38,null,{"$f":"VLOOKUP($D85,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D85,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D85,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D85,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D85,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D85,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E85,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E85,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E85,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D85,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D85,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D85,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G85,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F85,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H85,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H85,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H85,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H85,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H85,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H85,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,10,15.449090909090902,17.593007769145398,15.298560675883252,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.039300699300691,17.549648538660751,15.006460829493085,23.440000000000012,29.299999999999983,0,13.973846153846143,17.549648538660751,15.006460829493085,23.440000000000012,29.299999999999983,0,15.203216783216776,17.679726230114689,15.865207373271884,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2028,10,47.903225806451616,54.774193548387096,48.354838709677416,54.741935483870968,47.451612903225808,null,null,2028,10,48,55,48,55,47]
[2022,3,24,40,48,42,49,39,null,{"$f":"VLOOKUP($D86,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D86,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D86,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D86,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D86,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D86,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E86,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E86,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E86,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D86,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D86,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D86,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G86,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F86,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H86,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H86,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H86,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H86,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H86,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H86,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,11,17.589301587301577,18.7561334368731,18.293278088032181,23.147000000000009,32.22999999999999,0,16.091095571095561,17.74259711431743,16.29359047619047,23.147000000000009,32.22999999999999,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,15.837025641025633,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,17.196098124098114,18.432853167669709,17.436781360715781,23.244666666666671,31.253333333333323,0,null,null,null,null,null,null,null,null,2028,11,37,47.1,39.366666666666667,45.4,37.466666666666669,null,null,2028,11,37,47,39,45,37]
[2022,3,25,41,46,42,48,37,null,{"$f":"VLOOKUP($D87,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D87,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D87,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D87,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D87,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D87,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E87,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E87,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E87,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D87,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D87,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D87,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G87,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F87,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H87,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H87,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H87,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H87,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H87,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H87,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2028,12,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,18.645454545454538,19.425257231605514,23.106137226073773,22.967419354838718,34.025806451612887,0,16.376290043290034,19.425257231605514,23.106137226073773,22.967419354838718,34.025806451612887,0,15.924740259740256,18.003772083090663,24.357711894149741,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2028,12,28.838709677419356,37.806451612903224,31.806451612903224,35.806451612903224,27.032258064516128,null,null,2028,12,29,38,32,36,27]
[2022,3,26,40,48,41,48,38,null,{"$f":"VLOOKUP($D88,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D88,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D88,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D88,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D88,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D88,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E88,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E88,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E88,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D88,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D88,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D88,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G88,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F88,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H88,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H88,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H88,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H88,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H88,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H88,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,19.736277056277043,20.579965055329062,22.230275277340329,22.589354838709678,37.806451612903217,0,16.514545454545445,20.579965055329062,22.230275277340329,22.589354838709678,37.806451612903217,0,19.254285714285704,20.016831683168316,23.284578773949491,22.778387096774196,35.916129032258056,0,null,null,null,null,null,null,null,null,2029,1,29.741935483870968,42.29032258064516,32.806451612903224,40.29032258064516,31.93548387096774,null,null,2029,1,30,42,33,40,32]
[2022,3,27,42,49,42,50,40,null,{"$f":"VLOOKUP($D89,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D89,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D89,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D89,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D89,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D89,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E89,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E89,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E89,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D89,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D89,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D89,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G89,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F89,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H89,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H89,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H89,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H89,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H89,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H89,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,2,17.628153834260971,19.283835995784454,23.83363002787905,23.021428571428576,32.439285714285703,0,16.514545454545445,17.80980392156863,16.742857142857137,23.021428571428576,32.439285714285703,0,16.68586982065553,18.496501594697289,18.011758282545831,23.230714285714296,31.392857142857128,0,16.514545454545445,18.496501594697289,18.011758282545831,23.230714285714296,31.392857142857128,0,18.227789115646249,19.453495160440411,17.509722829863339,22.916785714285716,34.532142857142851,0,null,null,null,null,null,null,null,null,2029,2,29,44.821428571428569,32.75,43.678571428571431,35.714285714285715,null,null,2029,2,29,45,33,44,36]
[2022,3,28,42,50,44,50,41,null,{"$f":"VLOOKUP($D90,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D90,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D90,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D90,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D90,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D90,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E90,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E90,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E90,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D90,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D90,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D90,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G90,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F90,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H90,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H90,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H90,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H90,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H90,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H90,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.694965034965024,17.658046614872365,15.730634408602155,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.285174825174812,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2029,3,38.612903225806448,48.064516129032256,39.774193548387096,47.70967741935484,39.70967741935484,null,null,2029,3,39,48,40,48,40]
[2022,3,29,43,50,45,51,41,null,{"$f":"VLOOKUP($D91,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D91,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D91,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D91,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D91,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D91,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E91,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E91,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E91,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D91,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D91,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D91,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G91,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F91,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H91,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H91,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H91,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H91,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H91,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H91,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,4,15.413575757575741,17.54097669256381,14.955557142857151,23.440000000000008,29.299999999999986,0,13.973846153846145,17.182540387224062,12.572955555555559,23.440000000000008,29.299999999999986,0,15.75233566433565,17.697792576149951,15.99314920634921,23.440000000000008,29.299999999999986,0,13.973846153846145,17.697792576149951,15.99314920634921,23.440000000000008,29.299999999999986,0,16.345165501165489,17.809803921568626,16.740066666666664,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2029,4,47.633333333333333,52.4,46.833333333333336,52.43333333333333,44.633333333333333,null,null,2029,4,48,52,47,52,45]
[2022,3,30,45,51,45,50,42,null,{"$f":"VLOOKUP($D92,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D92,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D92,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D92,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D92,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D92,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E92,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E92,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E92,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D92,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D92,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D92,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G92,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F92,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H92,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H92,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H92,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H92,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H92,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H92,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.202774694783567,12.707468509984647,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2029,5,55.87096774193548,57.387096774193552,53.645161290322584,57.774193548387096,51.41935483870968,null,null,2029,5,56,57,54,58,51]
[2022,3,31,43,51,44,50,41,null,{"$f":"VLOOKUP($D93,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D93,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D93,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D93,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D93,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D93,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E93,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E93,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E93,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D93,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D93,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D93,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G93,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F93,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H93,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H93,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H93,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H93,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H93,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H93,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP81+1","v":2029},6,14.148519230769223,17.264682040531095,11.459555555555559,21.87733333333334,28.32333333333332,0,13.973846153846145,17.137735849056597,12.278095238095242,21.87733333333334,28.32333333333332,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2029,6,60.966666666666669,60.966666666666669,58.766666666666666,61.3,57.533333333333331,null,null,2029,6,61,61,59,61,58]
[2022,4,1,42,50,43,49,40,null,{"$f":"VLOOKUP($D94,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D94,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D94,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D94,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D94,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D94,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E94,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E94,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E94,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D94,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D94,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D94,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G94,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F94,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H94,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H94,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H94,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H94,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H94,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H94,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,7,14.546698717948733,17.268404802744417,0.39606758832565286,0.75612903225806449,15.122580645161282,0,15.241634615384617,18.059119496855356,6.337081413210444,0.75612903225806449,15.122580645161282,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.072596153846154,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.058365384615378,17.199161425576516,11.88202764976959,22.683870967741946,28.827419354838693,0,null,null,null,null,null,null,null,null,2029,7,64.645161290322577,63.354838709677416,62.451612903225808,63.483870967741936,62.225806451612904,null,null,2029,7,65,63,62,63,62]
[2022,4,2,42,50,43,50,40,null,{"$f":"VLOOKUP($D95,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D95,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D95,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D95,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D95,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D95,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E95,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E95,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E95,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D95,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D95,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D95,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G95,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F95,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H95,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H95,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H95,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H95,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H95,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H95,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,8,14.640161782661787,17.349933295216314,0.39606758832565286,0.75612903225806449,15.122580645161284,0,14.819038461538453,17.751991614255761,8.317419354838707,0.75612903225806449,15.122580645161284,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.734519230769221,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2029,8,64.58064516129032,63.258064516129032,62.12903225806452,63.322580645161288,61.838709677419352,null,null,2029,8,65,63,62,63,62]
[2022,4,3,43,50,44,50,40,null,{"$f":"VLOOKUP($D96,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D96,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D96,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D96,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D96,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D96,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E96,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E96,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E96,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D96,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D96,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D96,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G96,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F96,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H96,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H96,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H96,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H96,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H96,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H96,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,9,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2029,9,60.3,61.1,57.4,61.233333333333334,56.766666666666666,null,null,2029,9,60,61,57,61,57]
[2022,4,4,43,51,45,51,42,null,{"$f":"VLOOKUP($D97,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D97,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D97,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D97,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D97,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D97,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E97,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E97,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E97,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D97,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D97,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D97,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G97,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F97,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H97,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H97,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H97,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H97,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H97,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H97,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,10,15.285174825174819,17.571328153903075,15.153185867895541,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.039300699300691,17.527968923418424,14.863786482334866,23.440000000000012,29.299999999999983,0,13.973846153846143,17.527968923418424,14.863786482334866,23.440000000000012,29.299999999999983,0,15.203216783216776,17.636366999630038,15.579858678955448,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2029,10,47.967741935483872,54.645161290322584,48.29032258064516,54.548387096774192,47.451612903225808,null,null,2029,10,48,55,48,55,47]
[2022,4,5,43,51,44,51,41,null,{"$f":"VLOOKUP($D98,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D98,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D98,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D98,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D98,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D98,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E98,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E98,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E98,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D98,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D98,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D98,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G98,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F98,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H98,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H98,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H98,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H98,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H98,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H98,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,11,17.274738816738807,18.450486636898987,18.201083288296399,23.244666666666671,31.253333333333323,0,16.006405594405585,17.74259711431743,16.292195238095232,23.244666666666671,31.253333333333323,0,17.143670995670984,18.42109752151686,16.927246742328702,23.244666666666671,31.253333333333323,0,15.921715617715611,18.42109752151686,16.927246742328702,23.244666666666671,31.253333333333323,0,17.196098124098114,18.432853167669709,17.436781360715781,23.244666666666671,31.253333333333323,0,null,null,null,null,null,null,null,null,2029,11,36.93333333333333,46.833333333333336,39.200000000000003,45.366666666666667,37.5,null,null,2029,11,37,47,39,45,38]
[2022,4,6,45,53,47,53,43,null,{"$f":"VLOOKUP($D99,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D99,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D99,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D99,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D99,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D99,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E99,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E99,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E99,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D99,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D99,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D99,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G99,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F99,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H99,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H99,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H99,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H99,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H99,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H99,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2029,12,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,18.924502164502158,19.715356241506502,22.948808991114657,22.872903225806464,34.970967741935468,0,16.376290043290034,19.715356241506502,22.948808991114657,22.872903225806464,34.970967741935468,0,16.801203463203461,18.589658318773054,24.346781263012947,23.250967741935497,31.190322580645141,0,null,null,null,null,null,null,null,null,2029,12,29.29032258064516,37.903225806451616,32,36.064516129032256,27.451612903225808,null,null,2029,12,29,38,32,36,27]
[2022,4,7,47,52,47,53,43,null,{"$f":"VLOOKUP($D100,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D100,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D100,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D100,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D100,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D100,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E100,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E100,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E100,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D100,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D100,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D100,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G100,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F100,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H100,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H100,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H100,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H100,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H100,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H100,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,20.015324675324667,20.870064065230054,22.072947042381209,22.494838709677424,38.751612903225798,0,16.514545454545445,20.870064065230054,22.072947042381209,22.494838709677424,38.751612903225798,0,18.949870129870117,19.721044457386913,23.195358000011634,22.872903225806457,34.970967741935475,0,null,null,null,null,null,null,null,null,2030,1,29.838709677419356,42.29032258064516,32.903225806451616,40.354838709677416,31.967741935483872,null,null,2030,1,30,42,33,40,32]
[2022,4,8,47,51,46,52,43,null,{"$f":"VLOOKUP($D101,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D101,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D101,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D101,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D101,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D101,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E101,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E101,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E101,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D101,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D101,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D101,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G101,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F101,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H101,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H101,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H101,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H101,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H101,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H101,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,2,17.600067872603582,19.277538328202571,23.560665053743115,23.021428571428576,32.439285714285703,0,16.514545454545445,17.80980392156863,16.742857142857137,23.021428571428576,32.439285714285703,0,17.022901360544211,18.823980308955267,18.110538425119881,23.126071428571436,32.439285714285703,0,16.514545454545445,18.823980308955267,18.110538425119881,23.126071428571436,32.439285714285703,0,17.946929499072347,19.138611781346203,17.956872635561155,23.021428571428576,33.48571428571428,0,null,null,null,null,null,null,null,null,2030,2,29.214285714285715,44.821428571428569,32.714285714285715,43.75,35.678571428571431,null,null,2030,2,29,45,33,44,36]
[2022,4,9,45,52,46,52,43,null,{"$f":"VLOOKUP($D102,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D102,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D102,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D102,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D102,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D102,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E102,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E102,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E102,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D102,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D102,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D102,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G102,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F102,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H102,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H102,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H102,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H102,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H102,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H102,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.694965034965024,17.658046614872365,15.730634408602155,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.367132867132854,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2030,3,38.903225806451616,48.161290322580648,40.032258064516128,47.774193548387096,39.935483870967744,null,null,2030,3,39,48,40,48,40]
[2022,4,10,46,53,46,52,43,null,{"$f":"VLOOKUP($D103,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D103,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D103,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D103,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D103,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D103,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E103,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E103,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E103,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D103,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D103,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D103,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G103,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F103,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H103,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H103,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H103,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H103,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H103,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H103,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,4,15.413575757575741,17.563378961647548,15.10298730158731,23.440000000000008,29.299999999999986,0,13.973846153846145,17.160138118140328,12.425525396825401,23.440000000000008,29.299999999999986,0,15.667645687645672,17.720194845233685,16.13918412698413,23.440000000000008,29.299999999999986,0,13.973846153846145,17.720194845233685,16.13918412698413,23.440000000000008,29.299999999999986,0,16.345165501165489,17.809803921568626,16.740066666666664,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2030,4,47.8,52.466666666666669,46.93333333333333,52.366666666666667,45,null,null,2030,4,48,52,47,52,45]
[2022,4,11,46,52,46,52,43,null,{"$f":"VLOOKUP($D104,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D104,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D104,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D104,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D104,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D104,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E104,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E104,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E104,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D104,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D104,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D104,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G104,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F104,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H104,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H104,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H104,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H104,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H104,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H104,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.181095079541244,12.564794162826427,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2030,5,56.064516129032256,57.161290322580648,53.612903225806448,57.387096774193552,51.354838709677416,null,null,2030,5,56,57,54,57,51]
[2022,4,12,45,52,46,52,43,null,{"$f":"VLOOKUP($D105,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D105,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D105,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D105,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D105,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D105,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E105,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E105,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E105,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D105,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D105,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D105,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G105,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F105,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H105,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H105,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H105,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H105,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H105,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H105,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,6,14.323192307692306,17.391628232005591,10.641015873015874,20.314666666666668,27.346666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,20.314666666666668,27.346666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2030,6,61,60.666666666666664,58.666666666666664,61.06666666666667,57.6,null,null,2030,6,61,61,59,61,58]
[2022,4,13,46,51,46,52,42,null,{"$f":"VLOOKUP($D106,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D106,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D106,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D106,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D106,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D106,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E106,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E106,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E106,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D106,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D106,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D106,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G106,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F106,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H106,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H106,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H106,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H106,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H106,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H106,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,7,14.266309523809534,17.023819325328752,0.39606758832565286,0.75612903225806449,15.122580645161282,0,14.903557692307693,17.813417190775684,7.9213517665130544,0.75612903225806449,15.122580645161282,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.480961538461532,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2030,7,64.741935483870961,63.12903225806452,62.258064516129032,63.354838709677416,62,null,null,2030,7,65,63,62,63,62]
[2022,4,14,44,49,44,49,39,null,{"$f":"VLOOKUP($D107,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D107,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D107,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D107,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D107,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D107,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E107,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E107,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E107,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D107,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D107,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D107,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G107,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F107,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H107,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H107,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H107,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H107,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H107,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H107,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,8,14.453235653235655,17.186876310272538,0.39606758832565286,0.75612903225806449,15.122580645161284,0,14.142884615384604,17.260587002096432,11.485960061443937,0.75612903225806449,15.122580645161284,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.142884615384604,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2030,8,64.645161290322577,63,61.935483870967744,63.032258064516128,61.612903225806448,null,null,2030,8,65,63,62,63,62]
[2022,4,15,43,49,43,49,39,null,{"$f":"VLOOKUP($D108,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D108,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D108,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D108,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D108,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D108,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E108,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E108,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E108,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D108,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D108,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D108,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G108,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F108,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H108,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H108,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H108,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H108,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H108,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H108,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,9,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2030,9,60.166666666666664,60.7,57.1,60.833333333333336,56.533333333333331,null,null,2030,9,60,61,57,61,57]
[2022,4,16,46,52,44,52,41,null,{"$f":"VLOOKUP($D109,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D109,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D109,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D109,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D109,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D109,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E109,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E109,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E109,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D109,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D109,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D109,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G109,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F109,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H109,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H109,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H109,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H109,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H109,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H109,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,10,15.203216783216776,17.571328153903075,15.151835637480794,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.121258741258734,17.5062893081761,14.722462365591396,23.440000000000012,29.299999999999983,0,13.973846153846143,17.5062893081761,14.722462365591396,23.440000000000012,29.299999999999983,0,15.285174825174819,17.593007769145398,15.295860215053759,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2030,10,48.258064516129032,54.612903225806448,48.548387096774192,54.516129032258064,47.741935483870968,null,null,2030,10,48,55,49,55,48]
[2022,4,17,46,53,46,53,43,null,{"$f":"VLOOKUP($D110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,11,17.274738816738807,18.450486636898987,18.201083288296399,23.244666666666671,31.253333333333323,0,16.006405594405585,17.74259711431743,16.292195238095232,23.244666666666671,31.253333333333323,0,16.829108225108214,18.115450721542743,16.835051942592919,23.34233333333334,30.276666666666653,0,15.921715617715611,18.115450721542743,16.835051942592919,23.34233333333334,30.276666666666653,0,17.48444733044732,18.732622144567401,17.274208851258027,23.147000000000002,32.22999999999999,0,null,null,null,null,null,null,null,null,2030,11,36.93333333333333,46.8,39.299999999999997,45.533333333333331,38.233333333333334,null,null,2030,11,37,47,39,46,38]
[2022,4,18,47,54,47,54,43,null,{"$f":"VLOOKUP($D111,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D111,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D111,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D111,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D111,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D111,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E111,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E111,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E111,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D111,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D111,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D111,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G111,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F111,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H111,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H111,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H111,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H111,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H111,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H111,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2030,12,17.859047619047608,18.566336633663365,24.071219948745078,23.250967741935497,31.190322580645141,0,16.376290043290034,17.844046981168702,18.054574791556778,23.250967741935497,31.190322580645141,0,18.594718614718609,19.413880799844691,22.613039208279826,22.967419354838718,34.025806451612887,0,16.376290043290034,19.413880799844691,22.613039208279826,22.967419354838718,34.025806451612887,0,17.638346320346315,19.459955348476022,23.874796558135589,22.967419354838718,34.02580645161288,0,null,null,null,null,null,null,null,null,2030,12,29.580645161290324,37.87096774193548,32.322580645161288,36.29032258064516,27.806451612903224,null,null,2030,12,30,38,32,36,28]
[2022,4,19,48,54,47,54,44,null,{"$f":"VLOOKUP($D112,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D112,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D112,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D112,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D112,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D112,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E112,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E112,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E112,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D112,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D112,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D112,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G112,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F112,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H112,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H112,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H112,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H112,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H112,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H112,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,19.457229437229429,20.289866045428074,22.387603512299446,22.683870967741935,36.861290322580636,0,16.514545454545445,20.289866045428074,22.387603512299446,22.683870967741935,36.861290322580636,0,18.645454545454534,19.425257231605514,23.106137226073777,22.967419354838718,34.025806451612894,0,null,null,null,null,null,null,null,null,2031,1,29.774193548387096,41.903225806451616,32.774193548387096,40.161290322580648,31.903225806451612,null,null,2031,1,30,42,33,40,32]
[2022,4,20,50,54,50,54,45,null,{"$f":"VLOOKUP($D113,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D113,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D113,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D113,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D113,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D113,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E113,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E113,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E113,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D113,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D113,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D113,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G113,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F113,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H113,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H113,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H113,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H113,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H113,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H113,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,2,17.937099412492262,19.605017042460553,23.659445196317169,22.916785714285716,33.485714285714273,0,16.514545454545445,17.80980392156863,16.742857142857137,22.916785714285716,33.485714285714273,0,16.348838280766845,18.169022880439307,17.912978139971774,23.335357142857156,30.346428571428557,0,16.514545454545445,18.169022880439307,17.912978139971774,23.335357142857156,30.346428571428557,0,16.935834879406297,18.156175638572261,17.660532207838994,23.335357142857145,30.346428571428561,0,null,null,null,null,null,null,null,null,2031,2,29.285714285714285,44.785714285714285,32.714285714285715,43.714285714285715,35.75,null,null,2031,2,29,45,33,44,36]
[2022,4,21,50,54,49,54,45,null,{"$f":"VLOOKUP($D114,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D114,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D114,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D114,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D114,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D114,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E114,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E114,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E114,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D114,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D114,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D114,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G114,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F114,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H114,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H114,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H114,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H114,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H114,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H114,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.694965034965024,17.679726230114692,15.873308755760371,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.367132867132854,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2031,3,38.967741935483872,48.12903225806452,40.096774193548384,47.774193548387096,40.161290322580648,null,null,2031,3,39,48,40,48,40]
[2022,4,22,49,55,50,55,46,null,{"$f":"VLOOKUP($D115,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D115,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D115,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D115,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D115,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D115,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E115,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E115,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E115,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D115,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D115,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D115,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G115,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F115,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H115,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H115,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H115,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H115,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H115,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H115,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,4,15.498265734265718,17.585781230731282,15.251812698412705,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.667645687645672,17.720194845233696,16.13918412698413,23.440000000000008,29.299999999999986,0,13.973846153846145,17.720194845233696,16.13918412698413,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2031,4,47.93333333333333,52.43333333333333,47.033333333333331,52.533333333333331,45.2,null,null,2031,4,48,52,47,53,45]
[2022,4,23,49,55,49,54,46,null,{"$f":"VLOOKUP($D116,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D116,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D116,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D116,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D116,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D116,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E116,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E116,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E116,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D116,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D116,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D116,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G116,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F116,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H116,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H116,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H116,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H116,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H116,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H116,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.15941546429892,12.422119815668209,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2031,5,56.258064516129032,56.903225806451616,53.741935483870968,57.483870967741936,51.70967741935484,null,null,2031,5,56,57,54,57,52]
[2022,4,24,49,55,47,54,46,null,{"$f":"VLOOKUP($D117,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D117,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D117,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D117,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D117,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D117,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E117,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E117,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E117,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D117,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D117,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D117,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G117,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F117,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H117,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H117,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H117,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H117,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H117,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H117,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,6,14.323192307692306,17.391628232005591,10.641015873015874,20.314666666666668,27.346666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,20.314666666666668,27.346666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2031,6,61.333333333333336,60.56666666666667,58.533333333333331,60.833333333333336,57.5,null,null,2031,6,61,61,59,61,58]
[2022,4,25,49,55,48,55,45,null,{"$f":"VLOOKUP($D118,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D118,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D118,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D118,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D118,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D118,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E118,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E118,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E118,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D118,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D118,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D118,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G118,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F118,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H118,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H118,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H118,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H118,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H118,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H118,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,7,14.257365689865702,17.003716409376779,0,0,14.649999999999991,0,14.142884615384611,17.260587002096432,11.485960061443937,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.058365384615378,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2031,7,64.806451612903231,62.903225806451616,61.935483870967744,62.935483870967744,61.87096774193548,null,null,2031,7,65,63,62,63,62]
[2022,4,26,49,55,49,54,45,null,{"$f":"VLOOKUP($D119,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D119,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D119,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D119,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D119,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D119,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E119,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E119,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E119,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D119,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D119,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D119,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G119,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F119,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H119,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H119,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H119,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H119,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H119,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H119,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,8,14.35977258852259,17.105347817800649,0.39606758832565286,0.75612903225806449,15.122580645161284,0,13.973846153846143,17.1377358490566,12.278095238095244,0.75612903225806449,15.122580645161284,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2031,8,64.709677419354833,62.935483870967744,61.806451612903224,62.935483870967744,61.483870967741936,null,null,2031,8,65,63,62,63,61]
[2022,4,27,50,55,50,56,46,null,{"$f":"VLOOKUP($D120,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D120,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D120,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D120,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D120,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D120,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E120,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E120,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E120,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D120,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D120,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D120,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G120,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F120,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H120,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H120,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H120,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H120,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H120,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H120,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,9,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2031,9,60.333333333333336,60.4,56.9,60.533333333333331,56.56666666666667,null,null,2031,9,60,60,57,61,57]
[2022,4,28,49,56,49,56,46,null,{"$f":"VLOOKUP($D121,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D121,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D121,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D121,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D121,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D121,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E121,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E121,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E121,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D121,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D121,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D121,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G121,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F121,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H121,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H121,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H121,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H121,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H121,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H121,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,10,15.121258741258734,17.571328153903075,15.150485407066048,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.039300699300691,17.549648538660751,15.006460829493085,23.440000000000012,29.299999999999983,0,13.973846153846143,17.549648538660751,15.006460829493085,23.440000000000012,29.299999999999983,0,15.203216783216776,17.636366999630038,15.579858678955448,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2031,10,48.258064516129032,54.387096774193552,48.387096774193552,54.225806451612904,47.774193548387096,null,null,2031,10,48,54,48,54,48]
[2022,4,29,50,56,49,55,46,null,{"$f":"VLOOKUP($D122,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D122,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D122,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D122,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D122,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D122,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E122,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E122,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E122,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D122,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D122,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D122,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G122,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F122,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H122,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H122,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H122,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H122,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H122,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H122,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,11,17.48444733044732,18.732622144567401,17.274208851258027,23.147000000000009,32.22999999999999,0,16.091095571095561,17.74259711431743,16.29359047619047,23.147000000000009,32.22999999999999,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,15.921715617715611,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.855321789321781,18.121328544619171,17.089819251786462,23.34233333333334,30.276666666666653,0,null,null,null,null,null,null,null,null,2031,11,37.266666666666666,46.733333333333334,39.333333333333336,45.56666666666667,38.466666666666669,null,null,2031,11,37,47,39,46,38]
[2022,4,30,50,56,48,55,45,null,{"$f":"VLOOKUP($D123,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D123,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D123,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D123,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D123,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D123,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E123,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E123,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E123,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D123,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D123,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D123,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G123,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F123,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H123,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H123,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H123,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H123,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H123,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H123,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2031,12,17.554632034632025,18.270549407881962,23.981999174807221,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,18.823030303030297,19.692603377984856,21.962612955526758,22.872903225806464,34.970967741935475,0,16.376290043290034,19.692603377984856,21.962612955526758,22.872903225806464,34.970967741935475,0,17.626930735930731,19.164168122694623,23.842752614082197,23.061935483870979,33.080645161290299,0,null,null,null,null,null,null,null,null,2031,12,29.774193548387096,37.741935483870968,32.483870967741936,36.12903225806452,27.774193548387096,null,null,2031,12,30,38,32,36,28]
[2022,5,1,50,57,49,56,47,null,{"$f":"VLOOKUP($D124,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D124,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D124,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D124,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D124,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D124,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E124,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E124,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E124,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D124,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D124,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D124,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G124,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F124,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H124,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H124,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H124,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H124,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H124,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H124,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,19.989956709956701,20.864375849349639,21.826398033484235,22.494838709677424,38.751612903225798,0,16.514545454545445,20.864375849349639,21.826398033484235,22.494838709677424,38.751612903225798,0,18.366406926406917,19.135158221704522,23.263465461032894,23.061935483870979,33.080645161290313,0,null,null,null,null,null,null,null,null,2032,1,29.93548387096774,41.70967741935484,32.903225806451616,40.193548387096776,31.93548387096774,null,null,2032,1,30,42,33,40,32]
[2022,5,2,52,58,51,58,49,null,{"$f":"VLOOKUP($D125,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D125,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D125,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D125,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D125,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D125,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E125,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E125,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E125,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D125,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D125,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D125,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G125,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F125,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H125,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H125,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H125,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H125,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H125,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H125,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,2,17.957195402298844,19.871582109935137,23.939190388850946,22.833793103448286,34.351724137931022,0,16.514545454545445,17.809803921568626,16.742857142857137,22.833793103448286,34.351724137931022,0,15.772882370503055,17.852732298381969,18.125226588843361,23.440000000000008,29.299999999999986,0,16.514545454545445,17.852732298381969,18.125226588843361,23.440000000000008,29.299999999999986,0,16.867072697417516,18.132070773000226,17.101783462439194,23.338965517241384,30.310344827586196,0,null,null,null,null,null,null,null,null,2032,2,28.586206896551722,44.827586206896555,32.03448275862069,43.896551724137929,36.172413793103445,null,null,2032,2,29,45,32,44,36]
[2022,5,3,52,58,51,57,49,null,{"$f":"VLOOKUP($D126,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D126,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D126,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D126,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D126,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D126,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E126,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E126,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E126,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D126,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D126,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D126,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G126,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F126,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H126,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H126,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H126,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H126,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H126,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H126,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,3,16.274818181818173,17.821294117647057,17.068378755968883,23.440000000000012,29.299999999999983,0,15.449090909090897,17.658046614872365,15.726583717357917,23.440000000000012,29.299999999999983,0,16.539913419913411,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,15.285174825174812,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2032,3,40.29032258064516,48.096774193548384,41.225806451612904,47.87096774193548,40.29032258064516,null,null,2032,3,40,48,41,48,40]
[2022,5,4,52,58,52,57,49,null,{"$f":"VLOOKUP($D127,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D127,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D127,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D127,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D127,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D127,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E127,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E127,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E127,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D127,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D127,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D127,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G127,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F127,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H127,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H127,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H127,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H127,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H127,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H127,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,4,15.413575757575741,17.563378961647548,15.10298730158731,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.667645687645672,17.697792576149958,15.991753968253972,23.440000000000008,29.299999999999986,0,13.973846153846145,17.697792576149958,15.991753968253972,23.440000000000008,29.299999999999986,0,16.345165501165489,17.809803921568626,16.740066666666664,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2032,4,48.3,52.533333333333331,47.333333333333336,52.633333333333333,45.43333333333333,null,null,2032,4,48,53,47,53,45]
[2022,5,5,53,58,53,57,50,null,{"$f":"VLOOKUP($D128,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D128,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D128,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D128,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D128,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D128,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E128,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E128,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E128,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D128,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D128,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D128,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G128,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F128,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H128,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H128,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H128,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H128,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H128,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H128,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.15941546429892,12.422119815668209,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2032,5,56.516129032258064,57,53.806451612903224,57.387096774193552,52.032258064516128,null,null,2032,5,57,57,54,57,52]
[2022,5,6,52,57,51,56,48,null,{"$f":"VLOOKUP($D129,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D129,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D129,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D129,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D129,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D129,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E129,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E129,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E129,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D129,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D129,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D129,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G129,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F129,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H129,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H129,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H129,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H129,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H129,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H129,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,6,14.497865384615382,17.518574423480082,9.8224761904761895,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2032,6,61.6,60.466666666666669,58.633333333333333,60.56666666666667,57.666666666666664,null,null,2032,6,62,60,59,61,58]
[2022,5,7,52,58,52,57,50,null,{"$f":"VLOOKUP($D130,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D130,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D130,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D130,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D130,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D130,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E130,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E130,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E130,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D130,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D130,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D130,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G130,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F130,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H130,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H130,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H130,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H130,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H130,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H130,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,7,14.163902625152636,16.922187916904889,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2032,7,64.838709677419359,62.70967741935484,61.903225806451616,62.70967741935484,61.806451612903224,null,null,2032,7,65,63,62,63,62]
[2022,5,8,54,58,52,58,50,null,{"$f":"VLOOKUP($D131,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D131,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D131,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D131,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D131,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D131,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E131,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E131,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E131,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D131,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D131,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D131,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G131,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F131,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H131,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H131,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H131,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H131,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H131,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H131,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,8,14.35977258852259,17.105347817800649,0.39606758832565286,0.75612903225806449,15.122580645161284,0,13.973846153846143,17.1377358490566,12.278095238095244,0.75612903225806449,15.122580645161284,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2032,8,64.709677419354833,62.774193548387096,61.70967741935484,62.774193548387096,61.29032258064516,null,null,2032,8,65,63,62,63,61]
[2022,5,9,53,58,51,57,49,null,{"$f":"VLOOKUP($D132,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D132,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D132,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D132,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D132,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D132,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E132,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E132,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E132,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D132,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D132,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D132,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G132,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F132,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H132,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H132,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H132,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H132,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H132,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H132,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,9,14.061182692307682,17.201208944793844,11.8688253968254,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2032,9,60.4,60.133333333333333,56.633333333333333,60.1,56.233333333333334,null,null,2032,9,60,60,57,60,56]
[2022,5,10,54,58,52,58,50,null,{"$f":"VLOOKUP($D133,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D133,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D133,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D133,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D133,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D133,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E133,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E133,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E133,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D133,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D133,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D133,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G133,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F133,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H133,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H133,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H133,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H133,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H133,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H133,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,10,{"$f":"AVERAGEIFS(J$4:J$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":15.203216783216776},{"$f":"AVERAGEIFS(K$4:K$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":17.571328153903075},{"$f":"AVERAGEIFS(L$4:L$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":15.151835637480795},{"$f":"AVERAGEIFS(M$4:M$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":23.440000000000012},{"$f":"AVERAGEIFS(N$4:N$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":29.299999999999983},{"$f":"AVERAGEIFS(O$4:O$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":0},{"$f":"AVERAGEIFS(P$4:P$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":13.973846153846143},{"$f":"AVERAGEIFS(Q$4:Q$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":17.1377358490566},{"$f":"AVERAGEIFS(R$4:R$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":12.278095238095244},{"$f":"AVERAGEIFS(S$4:S$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":23.440000000000012},{"$f":"AVERAGEIFS(T$4:T$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":29.299999999999983},{"$f":"AVERAGEIFS(U$4:U$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":0},{"$f":"AVERAGEIFS(V$4:V$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":15.039300699300691},{"$f":"AVERAGEIFS(W$4:W$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":17.5062893081761},{"$f":"AVERAGEIFS(X$4:X$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":14.721112135176648},{"$f":"AVERAGEIFS(Y$4:Y$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":23.440000000000012},{"$f":"AVERAGEIFS(Z$4:Z$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":29.299999999999983},{"$f":"AVERAGEIFS(AA$4:AA$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":0},{"$f":"AVERAGEIFS(AB$4:AB$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":13.973846153846143},{"$f":"AVERAGEIFS(AC$4:AC$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":17.5062893081761},{"$f":"AVERAGEIFS(AD$4:AD$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":14.721112135176648},{"$f":"AVERAGEIFS(AE$4:AE$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":23.440000000000012},{"$f":"AVERAGEIFS(AF$4:AF$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":29.299999999999983},{"$f":"AVERAGEIFS(AG$4:AG$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":0},{"$f":"AVERAGEIFS(AH$4:AH$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":15.203216783216776},{"$f":"AVERAGEIFS(AI$4:AI$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":17.614687384387715},{"$f":"AVERAGEIFS(AJ$4:AJ$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":15.43718433179723},{"$f":"AVERAGEIFS(AK$4:AK$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":23.440000000000012},{"$f":"AVERAGEIFS(AL$4:AL$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":29.299999999999983},{"$f":"AVERAGEIFS(AM$4:AM$10230,$A$4:$A$10230,$AP133,$B$4:$B$10230,$AQ133)","v":0},null,null,null,null,null,null,null,null,2032,10,48.258064516129032,54.161290322580648,48.548387096774192,54.096774193548384,47.935483870967744,null,null,{"$f":"CD133","v":2032},{"$f":"CE133","v":10},{"$f":"ROUND(CF133,0)","v":48},{"$f":"ROUND(CG133,0)","v":54},{"$f":"ROUND(CH133,0)","v":49},{"$f":"ROUND(CI133,0)","v":54},{"$f":"ROUND(CJ133,0)","v":48}]
[2022,5,11,56,58,54,57,50,null,{"$f":"VLOOKUP($D134,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D134,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D134,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D134,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D134,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D134,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E134,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E134,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E134,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D134,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D134,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D134,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G134,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F134,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H134,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H134,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H134,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H134,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H134,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H134,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,11,17.169884559884551,18.426975344593288,17.182014051522241,23.244666666666671,31.253333333333323,0,16.006405594405585,17.74259711431743,16.292195238095232,23.244666666666671,31.253333333333323,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.006405594405585,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.540759018759008,17.815681744645055,16.997624452050676,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2032,11,37.4,46.766666666666666,39.633333333333333,45.6,38.666666666666664,null,null,2032,11,37,47,40,46,39]
[2022,5,12,55,59,54,59,51,null,{"$f":"VLOOKUP($D135,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D135,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D135,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D135,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D135,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D135,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E135,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E135,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E135,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D135,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D135,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D135,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G135,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F135,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H135,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H135,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H135,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H135,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H135,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H135,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2032,12,17.833679653679642,18.560648417782954,23.824670939848104,23.250967741935497,31.190322580645141,0,16.376290043290034,17.844046981168702,18.054574791556778,23.250967741935497,31.190322580645141,0,19.660173160173152,20.562900407687827,21.490628250649404,22.589354838709685,37.80645161290321,0,16.376290043290034,20.562900407687827,21.490628250649404,22.589354838709685,37.80645161290321,0,17.601562770562765,19.158479906814211,23.596203605185224,23.061935483870979,33.080645161290299,0,null,null,null,null,null,null,null,null,2032,12,29.870967741935484,37.741935483870968,32.645161290322584,36.29032258064516,27.870967741935484,null,null,2032,12,30,38,33,36,28]
[2022,5,13,54,60,54,59,52,null,{"$f":"VLOOKUP($D136,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D136,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D136,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D136,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D136,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D136,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E136,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E136,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E136,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D136,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D136,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D136,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G136,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F136,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H136,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H136,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H136,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H136,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H136,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H136,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,19.178181818181809,19.999767035527082,22.544931747258566,22.778387096774196,35.916129032258056,0,16.514545454545445,19.999767035527082,22.544931747258566,22.778387096774196,35.916129032258056,0,17.757575757575747,18.543583770141719,23.085023913157183,23.250967741935497,31.190322580645148,0,null,null,null,null,null,null,null,null,2033,1,29.774193548387096,41.645161290322584,32.774193548387096,40.161290322580648,32.225806451612904,null,null,2033,1,30,42,33,40,32]
[2022,5,14,57,61,56,60,54,null,{"$f":"VLOOKUP($D137,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D137,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D137,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D137,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D137,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D137,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E137,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E137,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E137,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D137,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D137,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D137,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G137,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F137,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H137,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H137,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H137,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H137,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H137,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H137,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,2,18.55499056895485,20.247379135812743,23.31107553319341,22.707500000000007,35.578571428571415,0,16.514545454545445,17.80980392156863,16.742857142857137,22.707500000000007,35.578571428571415,0,16.011806740878164,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.879662956091519,18.143580303408495,17.114602259567125,23.335357142857145,30.346428571428561,0,null,null,null,null,null,null,null,null,2033,2,29.678571428571427,44.857142857142854,33.107142857142854,43.964285714285715,36.214285714285715,null,null,2033,2,30,45,33,44,36]
[2022,5,15,57,61,56,60,54,null,{"$f":"VLOOKUP($D138,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D138,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D138,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D138,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D138,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D138,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E138,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E138,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E138,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D138,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D138,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D138,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G138,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F138,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H138,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H138,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H138,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H138,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H138,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H138,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.367132867132854,17.679726230114689,15.867907834101389,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,14.875384615384602,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2033,3,39.193548387096776,48.322580645161288,40.225806451612904,47.903225806451616,40.41935483870968,null,null,2033,3,39,48,40,48,40]
[2022,5,16,58,60,56,60,52,null,{"$f":"VLOOKUP($D139,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D139,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D139,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D139,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D139,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D139,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E139,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E139,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E139,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D139,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D139,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D139,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G139,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F139,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H139,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H139,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H139,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H139,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H139,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H139,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,4,15.413575757575741,17.563378961647548,15.10298730158731,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.837025641025628,17.74259711431743,16.289404761904766,23.440000000000008,29.299999999999986,0,13.973846153846145,17.74259711431743,16.289404761904766,23.440000000000008,29.299999999999986,0,16.345165501165489,17.809803921568626,16.740066666666664,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2033,4,48.266666666666666,52.466666666666669,47.266666666666666,52.56666666666667,45.633333333333333,null,null,2033,4,48,52,47,53,46]
[2022,5,17,57,60,56,60,52,null,{"$f":"VLOOKUP($D140,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D140,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D140,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D140,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D140,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D140,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E140,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E140,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E140,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D140,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D140,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D140,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G140,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F140,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H140,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H140,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H140,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H140,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H140,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H140,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2033,5,56.516129032258064,56.87096774193548,53.741935483870968,57.161290322580648,52.032258064516128,null,null,2033,5,57,57,54,57,52]
[2022,5,18,56,59,56,59,51,null,{"$f":"VLOOKUP($D141,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D141,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D141,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D141,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D141,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D141,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E141,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E141,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E141,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D141,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D141,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D141,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G141,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F141,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H141,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H141,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H141,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H141,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H141,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H141,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,6,14.497865384615384,17.518574423480082,9.8224761904761895,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2033,6,61.833333333333336,60.366666666666667,58.43333333333333,60.466666666666669,57.8,null,null,2033,6,62,60,58,60,58]
[2022,5,19,57,59,55,58,50,null,{"$f":"VLOOKUP($D142,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D142,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D142,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D142,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D142,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D142,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E142,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E142,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E142,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D142,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D142,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D142,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G142,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F142,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H142,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H142,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H142,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H142,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H142,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H142,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,7,13.976976495726504,16.75913093196111,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2033,7,64.903225806451616,62.483870967741936,61.70967741935484,62.516129032258064,61.58064516129032,null,null,2033,7,65,62,62,63,62]
[2022,5,20,55,59,53,58,50,null,{"$f":"VLOOKUP($D143,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D143,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D143,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D143,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D143,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D143,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E143,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E143,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E143,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D143,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D143,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D143,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G143,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F143,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H143,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H143,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H143,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H143,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H143,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H143,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,8,14.17284645909646,16.94229083285687,0.39606758832565286,0.75612903225806449,15.122580645161284,0,13.973846153846143,17.1377358490566,12.278095238095244,0.75612903225806449,15.122580645161284,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2033,8,64.774193548387103,62.677419354838712,61.258064516129032,62.741935483870968,61.096774193548384,null,null,2033,8,65,63,61,63,61]
[2022,5,21,55,58,53,57,50,null,{"$f":"VLOOKUP($D144,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D144,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D144,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D144,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D144,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D144,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E144,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E144,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E144,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D144,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D144,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D144,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G144,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F144,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H144,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H144,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H144,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H144,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H144,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H144,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,9,14.061182692307682,17.201208944793844,11.8688253968254,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2033,9,60.4,59.8,56.3,59.766666666666666,56,null,null,2033,9,60,60,56,60,56]
[2022,5,22,55,58,54,57,50,null,{"$f":"VLOOKUP($D145,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D145,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D145,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D145,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D145,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D145,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E145,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E145,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E145,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D145,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D145,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D145,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G145,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F145,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H145,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H145,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H145,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H145,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H145,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H145,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,{"$f":"AQ133","v":10},15.121258741258734,17.571328153903075,15.150485407066048,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.875384615384608,17.527968923418424,14.861086021505375,23.440000000000012,29.299999999999983,0,13.973846153846143,17.527968923418424,14.861086021505375,23.440000000000012,29.299999999999983,0,15.203216783216776,17.614687384387715,15.437184331797232,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2033,10,48.41935483870968,54,48.677419354838712,53.806451612903224,47.935483870967744,null,null,2033,10,48,54,49,54,48]
[2022,5,23,56,59,55,58,51,null,{"$f":"VLOOKUP($D146,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D146,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D146,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D146,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D146,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D146,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E146,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E146,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E146,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D146,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D146,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D146,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G146,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F146,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H146,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H146,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H146,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H146,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H146,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H146,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,11,16.881535353535345,18.127206367695596,17.344586560979998,23.34233333333334,30.276666666666653,0,16.175785547785537,17.74259711431743,16.294985714285708,23.34233333333334,30.276666666666653,0,16.829108225108214,18.115450721542743,16.835051942592919,23.34233333333334,30.276666666666653,0,16.006405594405585,18.115450721542743,16.835051942592919,23.34233333333334,30.276666666666653,0,16.855321789321781,18.121328544619171,17.089819251786462,23.34233333333334,30.276666666666653,0,null,null,null,null,null,null,null,null,2033,11,37.299999999999997,46.6,39.633333333333333,45.6,38.833333333333336,null,null,2033,11,37,47,40,46,39]
[2022,5,24,57,61,55,61,53,null,{"$f":"VLOOKUP($D147,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D147,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D147,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D147,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D147,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D147,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E147,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E147,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E147,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D147,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D147,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D147,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G147,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F147,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H147,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H147,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H147,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H147,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H147,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H147,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2033,12,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,19.330389610389602,20.261424966026013,21.154858467814577,22.683870967741946,36.861290322580629,0,16.376290043290034,20.261424966026013,21.154858467814577,22.683870967741946,36.861290322580629,0,17.626930735930731,19.164168122694623,23.842752614082197,23.061935483870979,33.080645161290299,0,null,null,null,null,null,null,null,null,2033,12,29.903225806451612,37.645161290322584,32.741935483870968,36.451612903225808,28.161290322580644,null,null,2033,12,30,38,33,36,28]
[2022,5,25,57,60,55,59,52,null,{"$f":"VLOOKUP($D148,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D148,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D148,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D148,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D148,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D148,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E148,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E148,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E148,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D148,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D148,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D148,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G148,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F148,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H148,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H148,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H148,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H148,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H148,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H148,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,19.939220779220772,20.852999417588816,21.333300015690284,22.494838709677424,38.751612903225798,0,16.514545454545445,20.852999417588816,21.333300015690284,22.494838709677424,38.751612903225798,0,17.732207792207785,18.537895554261308,22.83847490426021,23.250967741935497,31.190322580645145,0,null,null,null,null,null,null,null,null,2034,1,30.258064516129032,41.677419354838712,33.161290322580648,40.387096774193552,32.70967741935484,null,null,2034,1,30,42,33,40,33]
[2022,5,26,58,61,56,61,54,null,{"$f":"VLOOKUP($D149,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D149,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D149,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D149,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D149,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D149,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E149,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E149,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E149,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D149,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D149,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D149,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G149,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F149,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H149,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H149,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H149,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H149,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H149,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H149,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,2,18.835850185528752,20.562262514906958,22.863925727495594,22.602857142857147,36.624999999999986,0,16.514545454545445,17.80980392156863,16.742857142857137,22.602857142857147,36.624999999999986,0,16.011806740878164,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,17.18860853432281,18.46476135008459,16.940417428005244,23.230714285714296,31.392857142857135,0,null,null,null,null,null,null,null,null,2034,2,29.857142857142858,44.964285714285715,33.107142857142854,44.178571428571431,36.535714285714285,null,null,2034,2,30,45,33,44,37]
[2022,5,27,58,61,57,60,53,null,{"$f":"VLOOKUP($D150,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D150,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D150,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D150,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D150,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D150,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E150,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E150,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E150,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D150,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D150,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D150,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G150,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F150,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H150,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H150,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H150,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H150,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H150,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H150,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.367132867132854,17.766444691083976,16.43860522273426,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.203216783216769,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2034,3,39.225806451612904,47.967741935483872,40.12903225806452,47.806451612903224,40.41935483870968,null,null,2034,3,39,48,40,48,40]
[2022,5,28,58,61,56,60,54,null,{"$f":"VLOOKUP($D151,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D151,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D151,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D151,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D151,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D151,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E151,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E151,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E151,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D151,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D151,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D151,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G151,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F151,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H151,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H151,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H151,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H151,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H151,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H151,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,4,15.244195804195787,17.563378961647548,15.100196825396836,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.75233566433565,17.720194845233696,16.140579365079368,23.440000000000008,29.299999999999986,0,13.973846153846145,17.720194845233696,16.140579365079368,23.440000000000008,29.299999999999986,0,16.260475524475513,17.809803921568626,16.738671428571426,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2034,4,48.43333333333333,52.333333333333336,47.3,52.366666666666667,45.666666666666664,null,null,2034,4,48,52,47,52,46]
[2022,5,29,59,62,58,61,56,null,{"$f":"VLOOKUP($D152,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D152,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D152,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D152,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D152,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D152,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E152,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E152,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E152,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D152,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D152,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D152,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G152,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F152,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H152,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H152,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H152,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H152,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H152,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H152,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2034,5,56.612903225806448,56.58064516129032,53.70967741935484,56.806451612903224,51.967741935483872,null,null,2034,5,57,57,54,57,52]
[2022,5,30,60,63,59,62,57,null,{"$f":"VLOOKUP($D153,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D153,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D153,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D153,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D153,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D153,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E153,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E153,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E153,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D153,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D153,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D153,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G153,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F153,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H153,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H153,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H153,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H153,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H153,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H153,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,6,14.497865384615384,17.518574423480082,9.8224761904761895,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2034,6,61.9,60,58.233333333333334,60.2,57.633333333333333,null,null,2034,6,62,60,58,60,58]
[2022,5,31,60,63,59,62,58,null,{"$f":"VLOOKUP($D154,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D154,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D154,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D154,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D154,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D154,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E154,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E154,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E154,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D154,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D154,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D154,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G154,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F154,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H154,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H154,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H154,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H154,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H154,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H154,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,7,13.976976495726504,16.75913093196111,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2034,7,64.903225806451616,62.225806451612904,61.41935483870968,62.29032258064516,61.258064516129032,null,null,2034,7,65,62,61,62,61]
[2022,6,1,61,63,60,62,58,null,{"$f":"VLOOKUP($D155,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D155,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D155,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D155,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D155,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D155,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E155,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E155,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E155,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D155,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D155,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D155,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G155,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F155,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H155,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H155,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H155,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H155,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H155,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H155,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,8,14.17284645909646,16.94229083285687,0.39606758832565286,0.75612903225806449,15.122580645161284,0,13.973846153846143,17.1377358490566,12.278095238095244,0.75612903225806449,15.122580645161284,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2034,8,64.774193548387103,62.322580645161288,60.967741935483872,62.29032258064516,60.903225806451616,null,null,2034,8,65,62,61,62,61]
[2022,6,2,60,63,60,63,58,null,{"$f":"VLOOKUP($D156,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D156,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D156,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D156,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D156,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D156,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E156,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E156,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E156,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D156,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D156,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D156,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G156,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F156,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H156,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H156,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H156,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H156,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H156,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H156,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,9,14.061182692307682,17.201208944793844,11.8688253968254,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2034,9,60.5,59.5,56.166666666666664,59.466666666666669,55.966666666666669,null,null,2034,9,61,60,56,59,56]
[2022,6,3,61,63,60,62,59,null,{"$f":"VLOOKUP($D157,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D157,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D157,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D157,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D157,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D157,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E157,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E157,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E157,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D157,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D157,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D157,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G157,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F157,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H157,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H157,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H157,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H157,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H157,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H157,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP145+1","v":2034},10,15.203216783216776,17.527968923418424,14.866486943164357,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.875384615384608,17.5062893081761,14.718411674347157,23.440000000000012,29.299999999999983,0,13.973846153846143,17.5062893081761,14.718411674347157,23.440000000000012,29.299999999999983,0,15.203216783216776,17.593007769145398,15.294509984639014,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2034,10,48.58064516129032,53.903225806451616,48.806451612903224,53.806451612903224,48.322580645161288,null,null,2034,10,49,54,49,54,48]
[2022,6,4,61,63,60,62,58,null,{"$f":"VLOOKUP($D158,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D158,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D158,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D158,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D158,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D158,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E158,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E158,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E158,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D158,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D158,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D158,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G158,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F158,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H158,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H158,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H158,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H158,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H158,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H158,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,11,17.169884559884551,18.426975344593288,17.182014051522241,23.244666666666671,31.253333333333323,0,16.175785547785537,17.74259711431743,16.294985714285708,23.244666666666671,31.253333333333323,0,16.829108225108214,18.115450721542743,16.835051942592919,23.34233333333334,30.276666666666653,0,16.006405594405585,18.115450721542743,16.835051942592919,23.34233333333334,30.276666666666653,0,16.855321789321781,18.121328544619171,17.089819251786462,23.34233333333334,30.276666666666653,0,null,null,null,null,null,null,null,null,2034,11,37.466666666666669,46.366666666666667,39.666666666666664,45.56666666666667,38.866666666666667,null,null,2034,11,37,46,40,46,39]
[2022,6,5,59,62,59,61,56,null,{"$f":"VLOOKUP($D159,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D159,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D159,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D159,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D159,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D159,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E159,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E159,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E159,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D159,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D159,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D159,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G159,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F159,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H159,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H159,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H159,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H159,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H159,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H159,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2034,12,18.138095238095229,18.856435643564357,23.913891713785954,23.156451612903236,32.135483870967718,0,16.376290043290034,17.844046981168702,18.054574791556778,23.156451612903236,32.135483870967718,0,18.417142857142849,19.37406328868181,20.88719614600101,22.967419354838718,34.025806451612894,0,16.376290043290034,19.37406328868181,20.88719614600101,22.967419354838718,34.025806451612894,0,16.863354978354977,18.53835061153174,22.295416587622384,23.250967741935497,31.190322580645141,0,null,null,null,null,null,null,null,null,2034,12,30.322580645161292,37.838709677419352,33,36.838709677419352,28.677419354838708,null,null,2034,12,30,38,33,37,29]
[2022,6,6,58,62,58,60,55,null,{"$f":"VLOOKUP($D160,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D160,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D160,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D160,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D160,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D160,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E160,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E160,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E160,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D160,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D160,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D160,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G160,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F160,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H160,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H160,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H160,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H160,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H160,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H160,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,20.573419913419905,21.450262085032033,21.758290572462968,22.305806451612913,40.641935483870959,0,16.514545454545445,21.450262085032033,21.758290572462968,22.305806451612913,40.641935483870959,0,18.899134199134192,19.709668025626094,22.702259982217683,22.872903225806457,34.970967741935475,0,null,null,null,null,null,null,null,null,2035,1,30.161290322580644,41.516129032258064,33.193548387096776,40.387096774193552,32.774193548387096,null,null,2035,1,30,42,33,40,33]
[2022,6,7,58,61,57,60,54,null,{"$f":"VLOOKUP($D161,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D161,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D161,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D161,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D161,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D161,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E161,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E161,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E161,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D161,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D161,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D161,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G161,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F161,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H161,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H161,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H161,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H161,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H161,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H161,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,2,17.768583642547927,19.567231036969247,22.021655351501568,22.916785714285716,33.485714285714273,0,16.514545454545445,17.80980392156863,16.742857142857137,22.916785714285716,33.485714285714273,0,16.011806740878164,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,17.18860853432281,18.46476135008459,16.940417428005244,23.230714285714296,31.392857142857135,0,null,null,null,null,null,null,null,null,2035,2,30.178571428571427,44.821428571428569,33.25,44.035714285714285,36.607142857142854,null,null,2035,2,30,45,33,44,37]
[2022,6,8,57,61,57,60,55,null,{"$f":"VLOOKUP($D162,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D162,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D162,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D162,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D162,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D162,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E162,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E162,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E162,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D162,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D162,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D162,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G162,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F162,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H162,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H162,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H162,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H162,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H162,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H162,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.613006993006982,17.788124306326299,16.585330261136715,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.285174825174812,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2035,3,39.161290322580648,47.806451612903224,40,47.41935483870968,40.41935483870968,null,null,2035,3,39,48,40,47,40]
[2022,6,9,57,62,57,61,54,null,{"$f":"VLOOKUP($D163,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D163,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D163,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D163,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D163,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D163,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E163,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E163,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E163,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D163,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D163,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D163,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G163,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F163,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H163,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H163,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H163,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H163,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H163,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H163,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,4,15.328885780885765,17.563378961647548,15.101592063492072,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.837025641025628,17.74259711431743,16.289404761904766,23.440000000000008,29.299999999999986,0,13.973846153846145,17.74259711431743,16.289404761904766,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476187,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2035,4,48.533333333333331,52,47.2,52.06666666666667,45.833333333333336,null,null,2035,4,49,52,47,52,46]
[2022,6,10,57,62,57,60,55,null,{"$f":"VLOOKUP($D164,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D164,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D164,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D164,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D164,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D164,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E164,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E164,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E164,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D164,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D164,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D164,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G164,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F164,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H164,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H164,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H164,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H164,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H164,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H164,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.055804195804185,17.181095079541244,12.564794162826427,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2035,5,56.612903225806448,56.29032258064516,53.645161290322584,56.516129032258064,51.967741935483872,null,null,2035,5,57,56,54,57,52]
[2022,6,11,59,62,58,62,55,null,{"$f":"VLOOKUP($D165,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D165,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D165,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D165,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D165,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D165,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E165,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E165,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E165,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D165,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D165,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D165,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G165,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F165,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H165,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H165,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H165,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H165,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H165,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H165,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,6,14.585201923076925,17.582047519217333,9.413206349206348,17.970666666666663,25.881666666666657,0,13.973846153846145,17.137735849056597,12.278095238095242,17.970666666666663,25.881666666666657,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2035,6,61.966666666666669,59.7,58.2,59.93333333333333,57.56666666666667,null,null,2035,6,62,60,58,60,58]
[2022,6,12,60,63,60,62,57,null,{"$f":"VLOOKUP($D166,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D166,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D166,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D166,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D166,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D166,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E166,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E166,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E166,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D166,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D166,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D166,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G166,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F166,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H166,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H166,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H166,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H166,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H166,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H166,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,7,13.976976495726504,16.75913093196111,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2035,7,64.903225806451616,62.032258064516128,61,62.032258064516128,61.096774193548384,null,null,2035,7,65,62,61,62,61]
[2022,6,13,60,64,60,62,57,null,{"$f":"VLOOKUP($D167,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D167,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D167,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D167,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D167,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D167,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E167,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E167,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E167,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D167,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D167,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D167,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G167,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F167,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H167,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H167,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H167,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H167,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H167,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H167,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,8,14.163902625152629,16.922187916904896,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2035,8,64.838709677419359,62.032258064516128,60.87096774193548,62.064516129032256,60.70967741935484,null,null,2035,8,65,62,61,62,61]
[2022,6,14,58,64,58,62,57,null,{"$f":"VLOOKUP($D168,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D168,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D168,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D168,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D168,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D168,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E168,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E168,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E168,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D168,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D168,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D168,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G168,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F168,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H168,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H168,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H168,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H168,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H168,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H168,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,9,14.061182692307682,17.201208944793844,11.8688253968254,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2035,9,60.366666666666667,59.1,55.833333333333336,59.133333333333333,55.733333333333334,null,null,2035,9,60,59,56,59,56]
[2022,6,15,59,63,59,62,57,null,{"$f":"VLOOKUP($D169,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D169,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D169,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D169,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D169,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D169,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E169,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E169,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E169,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D169,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D169,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D169,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G169,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F169,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H169,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H169,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H169,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H169,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H169,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H169,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,10,15.203216783216776,17.549648538660751,15.009161290322576,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.957342657342648,17.527968923418424,14.862436251920121,23.440000000000012,29.299999999999983,0,13.973846153846143,17.527968923418424,14.862436251920121,23.440000000000012,29.299999999999983,0,15.203216783216776,17.593007769145398,15.294509984639014,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2035,10,48.387096774193552,53.516129032258064,48.645161290322584,53.451612903225808,48.12903225806452,null,null,2035,10,48,54,49,53,48]
[2022,6,16,60,63,59,62,57,null,{"$f":"VLOOKUP($D170,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D170,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D170,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D170,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D170,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D170,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E170,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E170,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E170,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D170,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D170,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D170,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G170,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F170,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H170,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H170,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H170,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H170,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H170,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H170,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,11,17.458233766233757,18.726744321490976,17.019441542064484,23.147000000000002,32.22999999999999,0,16.260475524475517,17.74259711431743,16.296380952380947,23.147000000000002,32.22999999999999,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.091095571095561,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.829108225108214,18.115450721542743,16.835051942592919,23.34233333333334,30.276666666666653,0,null,null,null,null,null,null,null,null,2035,11,37.633333333333333,46.2,39.833333333333336,45.533333333333331,39.06666666666667,null,null,2035,11,38,46,40,46,39]
[2022,6,17,60,63,60,63,57,null,{"$f":"VLOOKUP($D171,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D171,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D171,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D171,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D171,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D171,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E171,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E171,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E171,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D171,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D171,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D171,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G171,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F171,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H171,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H171,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H171,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H171,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H171,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H171,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2035,12,17.224848484848476,17.969073966220154,23.646229391972394,23.440000000000012,29.299999999999983,0,16.376290043290034,17.844046981168702,18.054574791556778,23.440000000000012,29.299999999999983,0,19.330389610389602,20.261424966026013,21.154858467814581,22.683870967741946,36.861290322580629,0,16.376290043290034,20.261424966026013,21.154858467814581,22.683870967741946,36.861290322580629,0,17.81338528138528,19.727187730537757,22.841671862386313,22.872903225806464,34.970967741935461,0,null,null,null,null,null,null,null,null,2035,12,30.29032258064516,37.70967741935484,33,36.70967741935484,28.483870967741936,null,null,2035,12,30,38,33,37,28]
[2022,6,18,60,64,59,62,58,null,{"$f":"VLOOKUP($D172,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D172,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D172,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D172,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D172,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D172,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E172,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E172,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E172,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D172,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D172,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D172,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G172,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F172,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H172,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H172,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H172,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H172,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H172,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H172,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,20.598787878787871,21.455950300912441,22.004839581359942,22.305806451612913,40.641935483870959,0,16.514545454545445,21.455950300912441,22.004839581359942,22.305806451612913,40.641935483870959,0,18.645454545454538,19.425257231605514,23.106137226073773,22.967419354838718,34.025806451612894,0,null,null,null,null,null,null,null,null,2036,1,30.193548387096776,41.322580645161288,33.258064516129032,40.354838709677416,32.548387096774192,null,null,2036,1,30,41,33,40,33]
[2022,6,19,61,64,60,63,58,null,{"$f":"VLOOKUP($D173,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D173,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D173,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D173,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D173,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D173,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E173,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E173,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E173,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D173,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D173,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D173,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G173,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F173,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H173,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H173,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H173,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H173,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H173,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H173,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,2,17.794490520973277,19.835099070150431,22.357876055925534,22.833793103448286,34.351724137931015,0,16.514545454545445,17.809803921568626,16.742857142857137,22.833793103448286,34.351724137931015,0,15.772882370503055,17.852732298381969,18.125226588843361,23.440000000000008,29.299999999999986,0,16.514545454545445,17.852732298381969,18.125226588843361,23.440000000000008,29.299999999999986,0,17.490774742498871,18.758362955971052,17.0289789351406,23.136896551724146,32.331034482758611,0,null,null,null,null,null,null,null,null,2036,2,29.172413793103448,44.482758620689658,32.206896551724135,43.896551724137929,36.517241379310342,null,null,2036,2,29,44,32,44,37]
[2022,6,20,61,64,61,64,59,null,{"$f":"VLOOKUP($D174,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D174,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D174,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D174,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D174,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D174,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E174,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E174,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E174,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D174,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D174,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D174,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G174,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F174,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H174,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H174,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H174,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H174,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H174,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H174,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,3,16.567818181818176,17.821294117647057,17.125555585853348,23.440000000000012,29.299999999999983,0,15.85888111888111,17.788124306326299,16.589380952380953,23.440000000000012,29.299999999999983,0,16.539913419913411,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,15.613006993006982,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2036,3,40.161290322580648,47.451612903225808,40.87096774193548,47.258064516129032,40.41935483870968,null,null,2036,3,40,47,41,47,40]
[2022,6,21,61,64,61,64,60,null,{"$f":"VLOOKUP($D175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,4,15.328885780885765,17.54097669256381,14.954161904761914,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.921715617715604,17.675390307066223,15.848509523809525,23.440000000000008,29.299999999999986,0,13.973846153846145,17.675390307066223,15.848509523809525,23.440000000000008,29.299999999999986,0,16.345165501165489,17.809803921568626,16.740066666666664,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2036,4,48.6,51.866666666666667,47.333333333333336,51.866666666666667,45.9,null,null,2036,4,49,52,47,52,46]
[2022,6,22,63,64,62,63,60,null,{"$f":"VLOOKUP($D176,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D176,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D176,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D176,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D176,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D176,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E176,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E176,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E176,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D176,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D176,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D176,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G176,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F176,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H176,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H176,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H176,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H176,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H176,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H176,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.181095079541244,12.564794162826427,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2036,5,56.41935483870968,55.967741935483872,53.41935483870968,56.064516129032256,51.967741935483872,null,null,2036,5,56,56,53,56,52]
[2022,6,23,63,64,62,63,61,null,{"$f":"VLOOKUP($D177,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D177,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D177,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D177,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D177,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D177,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E177,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E177,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E177,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D177,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D177,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D177,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G177,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F177,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H177,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H177,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H177,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H177,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H177,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H177,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,6,14.585201923076925,17.582047519217333,9.413206349206348,17.970666666666663,25.881666666666657,0,13.973846153846145,17.137735849056597,12.278095238095242,17.970666666666663,25.881666666666657,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2036,6,61.9,59.43333333333333,57.833333333333336,59.533333333333331,57.333333333333336,null,null,2036,6,62,59,58,60,57]
[2022,6,24,62,64,62,64,61,null,{"$f":"VLOOKUP($D178,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D178,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D178,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D178,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D178,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D178,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E178,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E178,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E178,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D178,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D178,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D178,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G178,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F178,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H178,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H178,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H178,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H178,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H178,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H178,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,7,13.976976495726504,16.75913093196111,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2036,7,64.903225806451616,61.87096774193548,60.903225806451616,61.87096774193548,60.903225806451616,null,null,2036,7,65,62,61,62,61]
[2022,6,25,63,64,62,64,61,null,{"$f":"VLOOKUP($D179,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D179,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D179,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D179,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D179,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D179,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E179,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E179,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E179,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D179,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D179,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D179,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G179,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F179,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H179,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H179,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H179,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H179,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H179,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H179,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,8,14.257365689865694,17.003716409376786,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2036,8,64.806451612903231,61.806451612903224,60.548387096774192,61.838709677419352,60.58064516129032,null,null,2036,8,65,62,61,62,61]
[2022,6,26,63,65,62,64,62,null,{"$f":"VLOOKUP($D180,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D180,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D180,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D180,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D180,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D180,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E180,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E180,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E180,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D180,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D180,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D180,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G180,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F180,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H180,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H180,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H180,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H180,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H180,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H180,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,9,14.061182692307682,17.201208944793844,11.8688253968254,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,22.658666666666672,28.811666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2036,9,60.533333333333331,58.866666666666667,55.733333333333334,58.93333333333333,55.733333333333334,null,null,2036,9,61,59,56,59,56]
[2022,6,27,63,65,63,65,63,null,{"$f":"VLOOKUP($D181,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D181,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D181,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D181,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D181,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D181,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E181,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E181,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E181,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D181,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D181,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D181,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G181,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F181,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H181,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H181,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H181,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H181,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H181,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H181,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,10,15.36713286713286,17.593007769145398,15.297210445468505,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.957342657342648,17.549648538660751,15.005110599078339,23.440000000000012,29.299999999999983,0,13.973846153846143,17.549648538660751,15.005110599078339,23.440000000000012,29.299999999999983,0,15.285174825174819,17.636366999630038,15.581208909370197,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2036,10,48.258064516129032,53.096774193548384,48.41935483870968,53,48.032258064516128,null,null,2036,10,48,53,48,53,48]
[2022,6,28,64,65,63,65,62,null,{"$f":"VLOOKUP($D182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,11,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.260475524475517,17.764999383401165,16.443811111111106,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.091095571095561,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2036,11,37.733333333333334,46.266666666666666,39.93333333333333,45.56666666666667,39.233333333333334,null,null,2036,11,38,46,40,46,39]
[2022,6,29,64,65,64,65,63,null,{"$f":"VLOOKUP($D183,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D183,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D183,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D183,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D183,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D183,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E183,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E183,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E183,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D183,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D183,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D183,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G183,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F183,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H183,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H183,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H183,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H183,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H183,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H183,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2036,12,17.529264069264059,18.264861192001554,23.735450165910247,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,19.989956709956701,20.864375849349639,21.826398033484235,22.494838709677424,38.751612903225791,0,16.376290043290034,20.864375849349639,21.826398033484235,22.494838709677424,38.751612903225791,0,17.255290043290042,19.146989710735777,23.156328332304547,23.061935483870979,33.080645161290306,0,null,null,null,null,null,null,null,null,2036,12,30.225806451612904,37.354838709677416,33.032258064516128,36.612903225806448,28.64516129032258,null,null,2036,12,30,37,33,37,29]
[2022,6,30,63,65,64,65,63,null,{"$f":"VLOOKUP($D184,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D184,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D184,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D184,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D184,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D184,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E184,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E184,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E184,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D184,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D184,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D184,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G184,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F184,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H184,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H184,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H184,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H184,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H184,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H184,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.620086580086571,19.419569015725102,22.8595882171768,22.967419354838718,34.02580645161288,0,16.514545454545445,19.419569015725102,22.8595882171768,22.967419354838718,34.02580645161288,0,19.228917748917738,20.011143467287901,23.038029765052514,22.778387096774196,35.916129032258056,0,null,null,null,null,null,null,null,null,2037,1,30.258064516129032,41.032258064516128,33.161290322580648,40.322580645161288,32.70967741935484,null,null,2037,1,30,41,33,40,33]
[2022,7,1,63,65,64,65,63,null,{"$f":"VLOOKUP($D185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,2,17.51580998763141,19.258645325456918,22.741770131335318,23.021428571428576,32.439285714285703,0,16.514545454545445,17.80980392156863,16.742857142857137,23.021428571428576,32.439285714285703,0,16.348838280766845,18.169022880439307,17.912978139971774,23.335357142857156,30.346428571428561,0,16.514545454545445,18.169022880439307,17.912978139971774,23.335357142857156,30.346428571428561,0,16.851576994434129,18.137282635826612,16.84163728543119,23.335357142857145,30.346428571428561,0,null,null,null,null,null,null,null,null,2037,2,29.964285714285715,44.178571428571431,32.964285714285715,43.678571428571431,36.357142857142854,null,null,2037,2,30,44,33,44,36]
[2022,7,2,63,65,63,65,63,null,{"$f":"VLOOKUP($D186,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D186,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D186,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D186,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D186,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D186,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E186,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E186,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E186,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D186,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D186,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D186,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G186,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F186,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H186,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H186,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H186,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H186,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H186,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H186,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,15.940839160839149,17.788124306326299,16.5907311827957,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.858881118881106,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2037,3,39.032258064516128,47.322580645161288,39.967741935483872,47.12903225806452,40.258064516129032,null,null,2037,3,39,47,40,47,40]
[2022,7,3,63,65,64,65,63,null,{"$f":"VLOOKUP($D187,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D187,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D187,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D187,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D187,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D187,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E187,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E187,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E187,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D187,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D187,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D187,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G187,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F187,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H187,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H187,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H187,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H187,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H187,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H187,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,4,15.498265734265718,17.585781230731282,15.251812698412705,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,15.921715617715604,17.720194845233696,16.143369841269841,23.440000000000008,29.299999999999986,0,13.973846153846145,17.720194845233696,16.143369841269841,23.440000000000008,29.299999999999986,0,16.429855477855469,17.809803921568626,16.741461904761898,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2037,4,48.333333333333336,51.5,46.966666666666669,51.56666666666667,45.7,null,null,2037,4,48,52,47,52,46]
[2022,7,4,64,65,63,65,64,null,{"$f":"VLOOKUP($D188,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D188,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D188,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D188,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D188,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D188,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E188,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E188,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E188,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D188,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D188,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D188,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G188,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F188,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H188,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H188,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H188,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H188,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H188,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H188,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.181095079541244,12.564794162826427,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2037,5,56.29032258064516,55.58064516129032,53.193548387096776,55.87096774193548,51.87096774193548,null,null,2037,5,56,56,53,56,52]
[2022,7,5,64,65,64,65,64,null,{"$f":"VLOOKUP($D189,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D189,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D189,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D189,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D189,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D189,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E189,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E189,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E189,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D189,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D189,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D189,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G189,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F189,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H189,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H189,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H189,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H189,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H189,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H189,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,6,14.672538461538464,17.645520614954581,9.0039365079365066,17.18933333333333,25.393333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,17.18933333333333,25.393333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2037,6,62,59.233333333333334,57.666666666666664,59.3,57.133333333333333,null,null,2037,6,62,59,58,59,57]
[2022,7,6,65,65,65,65,63,null,{"$f":"VLOOKUP($D190,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D190,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D190,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D190,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D190,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D190,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E190,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E190,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E190,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D190,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D190,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D190,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G190,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F190,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H190,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H190,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H190,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H190,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H190,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H190,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,7,13.976976495726504,16.75913093196111,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2037,7,64.903225806451616,61.741935483870968,60.741935483870968,61.774193548387096,60.70967741935484,null,null,2037,7,65,62,61,62,61]
[2022,7,7,64,65,64,65,63,null,{"$f":"VLOOKUP($D191,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D191,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D191,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D191,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D191,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D191,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E191,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E191,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E191,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D191,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D191,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D191,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G191,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F191,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H191,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H191,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H191,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H191,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H191,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H191,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,8,14.257365689865694,17.003716409376786,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2037,8,64.806451612903231,61.741935483870968,60.451612903225808,61.741935483870968,60.225806451612904,null,null,2037,8,65,62,60,62,60]
[2022,7,8,64,65,63,65,62,null,{"$f":"VLOOKUP($D192,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D192,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D192,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D192,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D192,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D192,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E192,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E192,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E192,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D192,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D192,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D192,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G192,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F192,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H192,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H192,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H192,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H192,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H192,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H192,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,9,14.235855769230758,17.328155136268336,11.050285714285716,21.096000000000004,27.834999999999987,0,13.973846153846145,17.137735849056597,12.278095238095242,21.096000000000004,27.834999999999987,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2037,9,60.766666666666666,58.633333333333333,55.56666666666667,58.633333333333333,55.733333333333334,null,null,2037,9,61,59,56,59,56]
[2022,7,9,64,65,64,65,64,null,{"$f":"VLOOKUP($D193,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D193,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D193,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D193,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D193,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D193,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E193,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E193,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E193,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D193,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D193,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D193,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G193,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F193,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H193,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H193,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H193,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H193,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H193,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H193,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,10,15.285174825174819,17.527968923418424,14.867837173579103,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,15.121258741258734,17.593007769145391,15.293159754224268,23.440000000000012,29.299999999999983,0,13.973846153846143,17.593007769145391,15.293159754224268,23.440000000000012,29.299999999999983,0,15.203216783216776,17.614687384387715,15.437184331797232,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2037,10,48.387096774193552,52.87096774193548,48.322580645161288,53.096774193548384,48.322580645161288,null,null,2037,10,48,53,48,53,48]
[2022,7,10,65,65,64,65,64,null,{"$f":"VLOOKUP($D194,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D194,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D194,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D194,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D194,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D194,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E194,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E194,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E194,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D194,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D194,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D194,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G194,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F194,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H194,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H194,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H194,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H194,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H194,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H194,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,11,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.260475524475517,17.764999383401165,16.443811111111106,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2037,11,37.6,45.9,39.866666666666667,45.5,39.166666666666664,null,null,2037,11,38,46,40,46,39]
[2022,7,11,64,65,64,65,64,null,{"$f":"VLOOKUP($D195,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D195,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D195,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D195,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D195,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D195,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E195,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E195,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E195,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D195,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D195,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D195,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G195,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F195,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H195,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H195,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H195,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H195,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H195,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H195,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2037,12,17.529264069264059,18.264861192001554,23.735450165910247,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,20.16753246753246,21.131721995728984,20.682873762937223,22.40032258064517,39.696774193548379,0,16.376290043290034,21.131721995728984,20.682873762937223,22.40032258064517,39.696774193548379,0,17.81338528138528,19.727187730537757,22.841671862386313,22.872903225806464,34.970967741935468,0,null,null,null,null,null,null,null,null,2037,12,30.612903225806452,37.483870967741936,33.58064516129032,36.903225806451616,28.967741935483872,null,null,2037,12,31,37,34,37,29]
[2022,7,12,65,65,65,65,64,null,{"$f":"VLOOKUP($D196,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D196,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D196,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D196,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D196,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D196,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E196,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E196,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E196,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D196,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D196,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D196,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G196,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F196,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H196,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H196,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H196,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H196,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H196,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H196,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,20.776363636363627,21.723296447291784,20.861315310812937,22.211290322580652,41.587096774193526,0,16.514545454545445,21.723296447291784,20.861315310812937,22.211290322580652,41.587096774193526,0,19.761645021645013,20.585653271209473,22.476824286237299,22.589354838709685,37.80645161290321,0,null,null,null,null,null,null,null,null,2038,1,30.612903225806452,41.064516129032256,33.806451612903224,40.483870967741936,33.032258064516128,null,null,2038,1,31,41,34,40,33]
[2022,7,13,64,65,64,65,64,null,{"$f":"VLOOKUP($D197,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D197,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D197,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D197,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D197,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D197,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E197,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E197,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E197,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D197,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D197,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D197,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G197,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F197,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H197,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H197,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H197,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H197,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H197,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H197,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,2,{"$f":"AVERAGEIFS(J$4:J$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":18.723506338899192},{"$f":"AVERAGEIFS(K$4:K$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":20.537071844579422},{"$f":"AVERAGEIFS(L$4:L$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":21.772065830951856},{"$f":"AVERAGEIFS(M$4:M$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":22.602857142857147},{"$f":"AVERAGEIFS(N$4:N$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":36.624999999999993},{"$f":"AVERAGEIFS(O$4:O$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":0},{"$f":"AVERAGEIFS(P$4:P$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":16.514545454545445},{"$f":"AVERAGEIFS(Q$4:Q$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":17.80980392156863},{"$f":"AVERAGEIFS(R$4:R$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":16.742857142857137},{"$f":"AVERAGEIFS(S$4:S$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":22.602857142857147},{"$f":"AVERAGEIFS(T$4:T$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":36.624999999999993},{"$f":"AVERAGEIFS(U$4:U$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":0},{"$f":"AVERAGEIFS(V$4:V$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":16.348838280766845},{"$f":"AVERAGEIFS(W$4:W$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":18.169022880439307},{"$f":"AVERAGEIFS(X$4:X$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":17.912978139971774},{"$f":"AVERAGEIFS(Y$4:Y$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":23.335357142857156},{"$f":"AVERAGEIFS(Z$4:Z$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":30.346428571428561},{"$f":"AVERAGEIFS(AA$4:AA$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":0},{"$f":"AVERAGEIFS(AB$4:AB$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":16.514545454545445},{"$f":"AVERAGEIFS(AC$4:AC$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":18.169022880439307},{"$f":"AVERAGEIFS(AD$4:AD$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":17.912978139971774},{"$f":"AVERAGEIFS(AE$4:AE$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":23.335357142857156},{"$f":"AVERAGEIFS(AF$4:AF$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":30.346428571428561},{"$f":"AVERAGEIFS(AG$4:AG$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":0},{"$f":"AVERAGEIFS(AH$4:AH$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":16.851576994434129},{"$f":"AVERAGEIFS(AI$4:AI$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":18.137282635826612},{"$f":"AVERAGEIFS(AJ$4:AJ$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":16.84163728543119},{"$f":"AVERAGEIFS(AK$4:AK$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":23.335357142857156},{"$f":"AVERAGEIFS(AL$4:AL$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":30.346428571428561},{"$f":"AVERAGEIFS(AM$4:AM$10230,$A$4:$A$10230,$AP197,$B$4:$B$10230,$AQ197)","v":0},null,null,null,null,null,null,null,null,2038,2,30.285714285714285,44.214285714285715,33.142857142857146,43.75,36.464285714285715,null,null,{"$f":"CD197","v":2038},{"$f":"CE197","v":2},{"$f":"ROUND(CF197,0)","v":30},{"$f":"ROUND(CG197,0)","v":44},{"$f":"ROUND(CH197,0)","v":33},{"$f":"ROUND(CI197,0)","v":44},{"$f":"ROUND(CJ197,0)","v":36}]
[2022,7,14,64,65,64,65,64,null,{"$f":"VLOOKUP($D198,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D198,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D198,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D198,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D198,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D198,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E198,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E198,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E198,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D198,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D198,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D198,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G198,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F198,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H198,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H198,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H198,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H198,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H198,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H198,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,3,16.3280909090909,17.832784313725487,17.521147671171608,23.440000000000012,29.299999999999983,0,16.104755244755232,17.788124306326299,16.593431643625191,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.858881118881106,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2038,3,39.064516129032256,47.193548387096776,39.838709677419352,47.064516129032256,40.354838709677416,null,null,2038,3,39,47,40,47,40]
[2022,7,15,65,65,65,65,65,null,{"$f":"VLOOKUP($D199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,4,15.413575757575741,17.585781230731282,15.250417460317468,23.440000000000008,29.299999999999986,0,13.973846153846145,17.182540387224062,12.572955555555559,23.440000000000008,29.299999999999986,0,15.921715617715604,17.720194845233696,16.143369841269841,23.440000000000008,29.299999999999986,0,13.973846153846145,17.720194845233696,16.143369841269841,23.440000000000008,29.299999999999986,0,16.260475524475513,17.809803921568626,16.738671428571426,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2038,4,48.366666666666667,51.4,47.06666666666667,51.5,45.93333333333333,null,null,2038,4,48,51,47,52,46]
[2022,7,16,65,65,65,65,64,null,{"$f":"VLOOKUP($D200,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D200,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D200,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D200,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D200,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D200,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E200,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E200,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E200,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D200,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D200,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D200,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G200,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F200,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H200,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H200,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H200,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H200,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H200,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H200,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.202774694783567,12.707468509984647,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2038,5,56.322580645161288,55.322580645161288,53.161290322580648,55.58064516129032,51.70967741935484,null,null,2038,5,56,55,53,56,52]
[2022,7,17,65,65,65,65,64,null,{"$f":"VLOOKUP($D201,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D201,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D201,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D201,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D201,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D201,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E201,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E201,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E201,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D201,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D201,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D201,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G201,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F201,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H201,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H201,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H201,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H201,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H201,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H201,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,6,14.672538461538464,17.645520614954581,9.0039365079365066,17.18933333333333,25.393333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,17.18933333333333,25.393333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2038,6,62.033333333333331,59,57.43333333333333,59.2,56.93333333333333,null,null,2038,6,62,59,57,59,57]
[2022,7,18,65,65,65,65,64,null,{"$f":"VLOOKUP($D202,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D202,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D202,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D202,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D202,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D202,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E202,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E202,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E202,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D202,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D202,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D202,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G202,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F202,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H202,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H202,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H202,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H202,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H202,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H202,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,7,13.976976495726504,16.75913093196111,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2038,7,64.903225806451616,61.548387096774192,60.387096774193552,61.548387096774192,60.387096774193552,null,null,2038,7,65,62,60,62,60]
[2022,7,19,65,65,64,65,64,null,{"$f":"VLOOKUP($D203,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D203,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D203,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D203,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D203,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D203,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E203,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E203,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E203,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D203,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D203,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D203,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G203,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F203,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H203,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H203,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H203,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H203,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H203,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H203,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,8,14.163902625152627,16.922187916904896,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2038,8,64.838709677419359,61.516129032258064,60.193548387096776,61.548387096774192,60.032258064516128,null,null,2038,8,65,62,60,62,60]
[2022,7,20,65,65,65,65,64,null,{"$f":"VLOOKUP($D204,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D204,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D204,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D204,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D204,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D204,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E204,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E204,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E204,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D204,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D204,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D204,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G204,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F204,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H204,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H204,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H204,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H204,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H204,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H204,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,9,14.235855769230758,17.328155136268336,11.050285714285716,21.096000000000004,27.834999999999987,0,13.973846153846145,17.137735849056597,12.278095238095242,21.096000000000004,27.834999999999987,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2038,9,60.966666666666669,58.466666666666669,55.56666666666667,58.366666666666667,55.733333333333334,null,null,2038,9,61,58,56,58,56]
[2022,7,21,65,65,65,65,64,null,{"$f":"VLOOKUP($D205,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D205,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D205,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D205,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D205,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D205,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E205,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E205,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E205,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D205,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D205,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D205,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G205,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F205,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H205,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H205,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H205,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H205,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H205,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H205,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,10,15.203216783216776,17.527968923418424,14.866486943164357,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.957342657342648,17.527968923418424,14.862436251920121,23.440000000000012,29.299999999999983,0,13.973846153846143,17.527968923418424,14.862436251920121,23.440000000000012,29.299999999999983,0,14.875384615384611,17.549648538660751,15.003760368663588,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2038,10,48.516129032258064,52.741935483870968,48.612903225806448,52.838709677419352,48.548387096774192,null,null,2038,10,49,53,49,53,49]
[2022,7,22,65,65,65,65,65,null,{"$f":"VLOOKUP($D206,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D206,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D206,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D206,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D206,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D206,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E206,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E206,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E206,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D206,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D206,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D206,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G206,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F206,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H206,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H206,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H206,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H206,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H206,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H206,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,11,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.175785547785537,17.74259711431743,16.294985714285708,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.091095571095561,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2038,11,37.766666666666666,45.733333333333334,39.766666666666666,45.43333333333333,39.200000000000003,null,null,2038,11,38,46,40,45,39]
[2022,7,23,65,65,65,65,65,null,{"$f":"VLOOKUP($D207,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D207,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D207,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D207,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D207,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D207,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E207,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E207,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E207,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D207,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D207,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D207,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G207,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F207,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H207,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H207,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H207,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H207,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H207,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H207,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2038,12,17.250216450216438,17.974762182100562,23.892778400869364,23.440000000000012,29.299999999999983,0,16.376290043290034,17.844046981168702,18.054574791556778,23.440000000000012,29.299999999999983,0,20.776363636363627,21.723296447291787,20.861315310812934,22.211290322580652,41.58709677419354,0,16.376290043290034,21.723296447291787,20.861315310812934,22.211290322580652,41.58709677419354,0,18.081017316017313,19.721499514657346,22.652299683373805,22.872903225806464,34.970967741935468,0,null,null,null,null,null,null,null,null,2038,12,31,37.41935483870968,33.774193548387096,36.903225806451616,29.322580645161292,null,null,2038,12,31,37,34,37,29]
[2022,7,24,65,65,64,65,64,null,{"$f":"VLOOKUP($D208,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D208,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D208,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D208,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D208,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D208,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E208,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E208,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E208,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D208,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D208,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D208,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G208,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F208,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H208,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H208,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H208,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H208,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H208,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H208,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,21.131515151515142,22.030460104834013,21.443634102544735,22.116774193548391,42.532258064516114,0,16.514545454545445,22.030460104834013,21.443634102544735,22.116774193548391,42.532258064516114,0,18.645454545454534,19.42525723160551,23.106137226073777,22.967419354838718,34.025806451612894,0,null,null,null,null,null,null,null,null,2039,1,30.387096774193548,40.838709677419352,33.516129032258064,40.258064516129032,32.87096774193548,null,null,2039,1,30,41,34,40,33]
[2022,7,25,65,65,65,65,65,null,{"$f":"VLOOKUP($D209,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D209,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D209,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D209,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D209,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D209,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E209,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E209,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E209,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D209,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D209,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D209,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G209,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F209,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H209,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H209,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H209,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H209,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H209,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H209,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,{"$f":"AQ197","v":2},19.846944805194795,21.796605360956271,19.98346660816059,22.184285714285718,40.810714285714276,0,16.514545454545445,17.80980392156863,16.742857142857137,22.184285714285718,40.810714285714276,0,16.011806740878164,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,null,null,null,null,null,null,null,null,2039,2,30.75,44.392857142857146,33.321428571428569,44.142857142857146,36.642857142857146,null,null,2039,2,31,44,33,44,37]
[2022,7,26,65,65,65,65,65,null,{"$f":"VLOOKUP($D210,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D210,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D210,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D210,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D210,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D210,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E210,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E210,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E210,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D210,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D210,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D210,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G210,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F210,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H210,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H210,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H210,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H210,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H210,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H210,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,3,16.300186147186139,17.826982333527468,17.38499823707237,23.440000000000012,29.299999999999983,0,16.104755244755232,17.788124306326299,16.593431643625191,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.858881118881106,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2039,3,39.354838709677416,47.29032258064516,39.903225806451616,47.225806451612904,40.612903225806448,null,null,2039,3,39,47,40,47,41]
[2022,7,27,65,65,65,65,64,null,{"$f":"VLOOKUP($D211,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D211,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D211,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D211,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D211,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D211,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E211,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E211,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E211,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D211,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D211,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D211,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G211,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F211,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H211,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H211,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H211,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H211,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H211,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H211,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,4,15.328885780885765,17.563378961647548,15.101592063492072,23.440000000000008,29.299999999999986,0,13.973846153846145,17.160138118140328,12.425525396825401,23.440000000000008,29.299999999999986,0,15.837025641025628,17.720194845233696,16.141974603174607,23.440000000000008,29.299999999999986,0,13.973846153846145,17.720194845233696,16.141974603174607,23.440000000000008,29.299999999999986,0,16.429855477855469,17.809803921568626,16.741461904761898,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2039,4,48.633333333333333,51.43333333333333,47.166666666666664,51.4,46.2,null,null,2039,4,49,51,47,51,46]
[2022,7,28,65,65,65,65,65,null,{"$f":"VLOOKUP($D212,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D212,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D212,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D212,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D212,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D212,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E212,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E212,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E212,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D212,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D212,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D212,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G212,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F212,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H212,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H212,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H212,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H212,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H212,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H212,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.055804195804185,17.202774694783567,12.707468509984647,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2039,5,56.064516129032256,55.12903225806452,52.838709677419352,55.161290322580648,51.645161290322584,null,null,2039,5,56,55,53,55,52]
[2022,7,29,65,65,65,65,65,null,{"$f":"VLOOKUP($D213,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D213,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D213,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D213,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D213,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D213,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E213,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E213,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E213,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D213,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D213,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D213,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G213,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F213,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H213,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H213,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H213,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H213,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H213,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H213,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,6,14.410528846153847,17.455101327742835,10.231746031746033,19.533333333333335,26.858333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,19.533333333333335,26.858333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2039,6,62.06666666666667,58.766666666666666,57.3,58.833333333333336,57,null,null,2039,6,62,59,57,59,57]
[2022,7,30,65,65,65,65,64,null,{"$f":"VLOOKUP($D214,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D214,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D214,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D214,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D214,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D214,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E214,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E214,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E214,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D214,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D214,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D214,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G214,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F214,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H214,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H214,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H214,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H214,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H214,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H214,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,7,13.883513431013439,16.677602439489224,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2039,7,64.935483870967744,61.354838709677416,60.193548387096776,61.354838709677416,60.29032258064516,null,null,2039,7,65,61,60,61,60]
[2022,7,31,64,65,65,65,65,null,{"$f":"VLOOKUP($D215,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D215,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D215,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D215,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D215,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D215,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E215,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E215,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E215,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D215,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D215,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D215,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G215,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F215,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H215,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H215,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H215,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H215,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H215,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H215,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,8,13.976976495726502,16.759130931961113,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2039,8,64.903225806451616,61.354838709677416,59.87096774193548,61.354838709677416,59.87096774193548,null,null,2039,8,65,61,60,61,60]
[2022,8,1,65,65,65,65,64,null,{"$f":"VLOOKUP($D216,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D216,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D216,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D216,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D216,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D216,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E216,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E216,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E216,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D216,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D216,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D216,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G216,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F216,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H216,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H216,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H216,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H216,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H216,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H216,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,9,14.323192307692295,17.391628232005583,10.641015873015874,20.314666666666668,27.346666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,20.314666666666668,27.346666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2039,9,61.166666666666664,58.166666666666664,55.466666666666669,58,55.866666666666667,null,null,2039,9,61,58,55,58,56]
[2022,8,2,64,65,65,65,64,null,{"$f":"VLOOKUP($D217,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D217,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D217,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D217,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D217,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D217,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E217,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E217,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E217,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D217,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D217,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D217,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G217,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F217,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H217,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H217,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H217,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H217,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H217,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H217,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,10,15.203216783216776,17.5062893081761,14.723812596006139,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.793426573426569,17.549648538660751,15.002410138248843,23.440000000000012,29.299999999999983,0,13.973846153846143,17.549648538660751,15.002410138248843,23.440000000000012,29.299999999999983,0,14.875384615384611,17.549648538660751,15.003760368663588,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2039,10,48.70967741935484,52.645161290322584,48.70967741935484,52.70967741935484,48.677419354838712,null,null,2039,10,49,53,49,53,49]
[2022,8,3,65,65,64,65,64,null,{"$f":"VLOOKUP($D218,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D218,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D218,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D218,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D218,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D218,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E218,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E218,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E218,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D218,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D218,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D218,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G218,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F218,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H218,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H218,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H218,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H218,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H218,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H218,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,11,16.829108225108214,18.115450721542743,16.835051942592919,23.34233333333334,30.276666666666653,0,16.091095571095561,17.74259711431743,16.29359047619047,23.34233333333334,30.276666666666653,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.091095571095561,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2039,11,37.866666666666667,45.8,40.06666666666667,45.466666666666669,39.366666666666667,null,null,2039,11,38,46,40,45,39]
[2022,8,4,65,65,65,65,64,null,{"$f":"VLOOKUP($D219,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D219,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D219,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D219,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D219,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D219,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E219,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E219,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E219,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D219,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D219,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D219,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G219,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F219,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H219,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H219,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H219,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H219,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H219,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H219,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2039,12,17.529264069264059,18.264861192001554,23.735450165910247,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,20.142164502164494,21.126033779848573,20.43632475404025,22.400322580645163,39.696774193548379,0,16.376290043290034,21.126033779848573,20.43632475404025,22.400322580645163,39.696774193548379,0,17.762649350649347,19.715811298776934,22.348573844592369,22.872903225806464,34.970967741935468,0,null,null,null,null,null,null,null,null,2039,12,31.06451612903226,37.354838709677416,34.096774193548384,37,29.258064516129032,null,null,2039,12,31,37,34,37,29]
[2022,8,5,65,65,65,65,63,null,{"$f":"VLOOKUP($D220,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D220,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D220,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D220,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D220,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D220,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E220,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E220,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E220,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D220,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D220,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D220,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G220,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F220,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H220,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H220,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H220,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H220,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H220,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H220,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,1,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0,16.514545454545445,17.809803921568623,16.742857142857137,23.345483870967751,30.245161290322567,0,19.685541125541118,20.568588623568235,21.737177259546378,22.589354838709685,37.806451612903203,0,16.514545454545445,20.568588623568235,21.737177259546378,22.589354838709685,37.806451612903203,0,17.757575757575747,18.543583770141719,23.085023913157183,23.250967741935497,31.190322580645148,0,null,null,null,null,null,null,null,null,2040,1,30.419354838709676,40.741935483870968,33.483870967741936,40.193548387096776,32.903225806451616,null,null,2040,1,30,41,33,40,33]
[2022,8,6,64,65,64,65,63,null,{"$f":"VLOOKUP($D221,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D221,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D221,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D221,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D221,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D221,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E221,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E221,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E221,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D221,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D221,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D221,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G221,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F221,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H221,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H221,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H221,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H221,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H221,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H221,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP209+1","v":2040},2,16.818261233019854,19.129760300979392,19.004499528552394,23.035862068965525,32.331034482758604,0,16.514545454545445,17.809803921568626,16.742857142857137,23.035862068965525,32.331034482758604,0,15.772882370503055,17.852732298381969,18.125226588843361,23.440000000000008,29.299999999999986,0,16.514545454545445,17.852732298381969,18.125226588843361,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2040,2,30.379310344827587,44.586206896551722,32.931034482758619,44.413793103448278,37.310344827586206,null,null,2040,2,30,45,33,44,37]
[2022,8,7,64,65,64,65,63,null,{"$f":"VLOOKUP($D222,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D222,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D222,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D222,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D222,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D222,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E222,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E222,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E222,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D222,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D222,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D222,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G222,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F222,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H222,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H222,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H222,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H222,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H222,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H222,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,3,16.539913419913411,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,16.104755244755232,17.788124306326299,16.593431643625191,23.440000000000012,29.299999999999983,0,16.539913419913411,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,16.104755244755232,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2040,3,40.806451612903224,47.225806451612904,41.41935483870968,47.225806451612904,40.838709677419352,null,null,2040,3,41,47,41,47,41]
[2022,8,8,64,65,64,65,63,null,{"$f":"VLOOKUP($D223,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D223,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D223,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D223,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D223,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D223,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E223,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E223,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E223,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D223,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D223,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D223,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G223,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F223,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H223,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H223,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H223,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H223,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H223,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H223,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,4,15.328885780885765,17.563378961647548,15.101592063492072,23.440000000000008,29.299999999999986,0,13.973846153846145,17.182540387224062,12.572955555555559,23.440000000000008,29.299999999999986,0,15.837025641025628,17.74259711431743,16.289404761904766,23.440000000000008,29.299999999999986,0,13.973846153846145,17.74259711431743,16.289404761904766,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2040,4,48.733333333333334,51.1,47.2,51.2,46.033333333333331,null,null,2040,4,49,51,47,51,46]
[2022,8,9,65,65,64,65,63,null,{"$f":"VLOOKUP($D224,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D224,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D224,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D224,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D224,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D224,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E224,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E224,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E224,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D224,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D224,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D224,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G224,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F224,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H224,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H224,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H224,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H224,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H224,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H224,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.137762237762225,17.224454310025891,12.851493087557611,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2040,5,56,54.774193548387096,52.70967741935484,54.935483870967744,51.483870967741936,null,null,2040,5,56,55,53,55,51]
[2022,8,10,65,65,64,65,63,null,{"$f":"VLOOKUP($D225,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D225,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D225,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D225,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D225,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D225,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E225,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E225,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E225,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D225,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D225,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D225,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G225,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F225,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H225,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H225,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H225,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H225,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H225,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H225,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,6,14.672538461538462,17.645520614954581,9.0039365079365066,17.18933333333333,25.393333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,17.18933333333333,25.393333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2040,6,62.166666666666664,58.533333333333331,57.233333333333334,58.56666666666667,56.766666666666666,null,null,2040,6,62,59,57,59,57]
[2022,8,11,64,65,64,65,64,null,{"$f":"VLOOKUP($D226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,7,13.883513431013439,16.677602439489224,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2040,7,64.935483870967744,61.12903225806452,60.064516129032256,61.12903225806452,60.225806451612904,null,null,2040,7,65,61,60,61,60]
[2022,8,12,65,65,64,65,64,null,{"$f":"VLOOKUP($D227,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D227,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D227,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D227,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D227,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D227,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E227,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E227,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E227,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D227,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D227,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D227,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G227,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F227,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H227,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H227,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H227,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H227,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H227,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H227,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,8,13.976976495726502,16.759130931961113,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2040,8,64.903225806451616,61.032258064516128,59.838709677419352,61.032258064516128,59.548387096774192,null,null,2040,8,65,61,60,61,60]
[2022,8,13,65,65,65,65,64,null,{"$f":"VLOOKUP($D228,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D228,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D228,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D228,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D228,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D228,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E228,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E228,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E228,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D228,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D228,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D228,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G228,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F228,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H228,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H228,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H228,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H228,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H228,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H228,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,9,14.497865384615375,17.518574423480075,9.8224761904761895,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2040,9,61.333333333333336,57.766666666666666,55.4,57.7,55.8,null,null,2040,9,61,58,55,58,56]
[2022,8,14,64,65,64,65,64,null,{"$f":"VLOOKUP($D229,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D229,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D229,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D229,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D229,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D229,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E229,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E229,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E229,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D229,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D229,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D229,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G229,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F229,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H229,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H229,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H229,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H229,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H229,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H229,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,10,15.203216783216776,17.5062893081761,14.723812596006139,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.875384615384611,17.484609692933777,14.575737327188936,23.440000000000012,29.299999999999983,0,13.973846153846143,17.484609692933777,14.575737327188936,23.440000000000012,29.299999999999983,0,14.875384615384611,17.462930077691453,14.433062980030718,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2040,10,49.225806451612904,52.645161290322584,49.096774193548384,52.741935483870968,48.935483870967744,null,null,2040,10,49,53,49,53,49]
[2022,8,15,65,65,64,65,64,null,{"$f":"VLOOKUP($D230,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D230,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D230,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D230,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D230,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D230,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E230,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E230,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E230,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D230,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D230,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D230,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G230,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F230,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H230,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H230,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H230,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H230,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H230,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H230,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,11,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.260475524475517,17.74259711431743,16.296380952380947,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.260475524475517,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2040,11,38,45.733333333333334,40.366666666666667,45.366666666666667,39.533333333333331,null,null,2040,11,38,46,40,45,40]
[2022,8,16,65,65,64,65,64,null,{"$f":"VLOOKUP($D231,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D231,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D231,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D231,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D231,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D231,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E231,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E231,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E231,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D231,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D231,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D231,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G231,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F231,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H231,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H231,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H231,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H231,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H231,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H231,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2040,12,17.529264069264059,18.264861192001554,23.735450165910247,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,21.309090909090898,22.297806251213359,20.300109831997723,22.02225806451613,43.477419354838702,0,16.376290043290034,22.297806251213359,20.300109831997723,22.02225806451613,43.477419354838702,0,17.762649350649347,19.715811298776934,22.348573844592366,22.872903225806464,34.970967741935468,0,null,null,null,null,null,null,null,null,2040,12,30.93548387096774,37.258064516129032,34.064516129032256,36.967741935483872,29.419354838709676,null,null,2040,12,31,37,34,37,29]
[2022,8,17,65,65,64,65,64,null,{"$f":"VLOOKUP($D232,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D232,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D232,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D232,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D232,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D232,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E232,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E232,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E232,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D232,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D232,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D232,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G232,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F232,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H232,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H232,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H232,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H232,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H232,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H232,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,1,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0,16.514545454545445,17.809803921568623,16.742857142857137,23.345483870967751,30.245161290322567,0,19.102077922077914,19.982702387885844,21.805284720567645,22.778387096774196,35.916129032258048,0,16.514545454545445,19.982702387885844,21.805284720567645,22.778387096774196,35.916129032258048,0,18.06199134199133,18.839370995923115,23.174244687095037,23.156451612903236,32.135483870967732,0,null,null,null,null,null,null,null,null,2041,1,30.193548387096776,40.322580645161288,33.387096774193552,40.161290322580648,32.774193548387096,null,null,2041,1,30,40,33,40,33]
[2022,8,18,65,65,64,65,64,null,{"$f":"VLOOKUP($D233,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D233,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D233,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D233,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D233,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D233,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E233,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E233,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E233,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D233,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D233,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D233,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G233,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F233,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H233,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H233,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H233,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H233,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H233,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H233,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,2,17.418913419913416,19.164180311728654,18.710598438096952,23.021428571428576,32.439285714285695,0,16.514545454545445,17.80980392156863,16.742857142857137,23.021428571428576,32.439285714285695,0,16.011806740878164,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,null,null,null,null,null,null,null,null,2041,2,31.428571428571427,44.571428571428569,33.821428571428569,44.464285714285715,37.25,null,null,2041,2,31,45,34,44,37]
[2022,8,19,65,65,64,65,64,null,{"$f":"VLOOKUP($D234,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D234,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D234,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D234,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D234,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D234,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E234,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E234,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E234,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D234,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D234,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D234,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G234,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F234,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H234,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H234,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H234,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H234,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H234,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H234,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,3,16.300186147186139,17.826982333527468,17.38499823707237,23.440000000000012,29.299999999999983,0,16.104755244755232,17.788124306326299,16.593431643625191,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.186713286713275,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2041,3,39.87096774193548,47.258064516129032,40.387096774193552,47.225806451612904,40.967741935483872,null,null,2041,3,40,47,40,47,41]
[2022,8,20,64,65,64,65,64,null,{"$f":"VLOOKUP($D235,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D235,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D235,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D235,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D235,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D235,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E235,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E235,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E235,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D235,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D235,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D235,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G235,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F235,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H235,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H235,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H235,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H235,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H235,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H235,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,4,15.328885780885765,17.563378961647548,15.101592063492072,23.440000000000008,29.299999999999986,0,13.973846153846145,17.160138118140328,12.425525396825401,23.440000000000008,29.299999999999986,0,15.837025641025628,17.764999383401157,16.436834920634922,23.440000000000008,29.299999999999986,0,13.973846153846145,17.764999383401157,16.436834920634922,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2041,4,48.866666666666667,50.93333333333333,47.233333333333334,51,46,null,null,2041,4,49,51,47,51,46]
[2022,8,21,64,65,64,65,63,null,{"$f":"VLOOKUP($D236,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D236,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D236,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D236,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D236,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D236,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E236,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E236,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E236,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D236,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D236,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D236,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G236,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F236,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H236,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H236,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H236,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H236,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H236,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H236,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.219720279720267,17.224454310025891,12.852843317972358,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2041,5,56.193548387096776,54.612903225806448,52.741935483870968,54.645161290322584,51.41935483870968,null,null,2041,5,56,55,53,55,51]
[2022,8,22,64,65,63,65,63,null,{"$f":"VLOOKUP($D237,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D237,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D237,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D237,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D237,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D237,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E237,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E237,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E237,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D237,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D237,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D237,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G237,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F237,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H237,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H237,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H237,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H237,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H237,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H237,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,6,14.497865384615384,17.518574423480082,9.8224761904761895,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2041,6,62.233333333333334,58.3,57.133333333333333,58.4,56.633333333333333,null,null,2041,6,62,58,57,58,57]
[2022,8,23,64,65,63,65,63,null,{"$f":"VLOOKUP($D238,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D238,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D238,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D238,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D238,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D238,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E238,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E238,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E238,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D238,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D238,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D238,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G238,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F238,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H238,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H238,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H238,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H238,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H238,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H238,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2041,7,65,60.967741935483872,59.903225806451616,60.967741935483872,60.032258064516128,null,null,2041,7,65,61,60,61,60]
[2022,8,24,64,65,62,65,63,null,{"$f":"VLOOKUP($D239,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D239,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D239,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D239,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D239,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D239,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E239,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E239,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E239,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D239,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D239,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D239,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G239,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F239,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H239,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H239,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H239,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H239,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H239,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H239,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,8,13.976976495726502,16.759130931961113,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2041,8,64.903225806451616,60.87096774193548,59.548387096774192,60.87096774193548,59.41935483870968,null,null,2041,8,65,61,60,61,59]
[2022,8,25,64,65,63,65,63,null,{"$f":"VLOOKUP($D240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,9,14.410528846153836,17.455101327742831,10.231746031746033,19.533333333333335,26.858333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,19.533333333333335,26.858333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2041,9,61.333333333333336,57.56666666666667,55.266666666666666,57.56666666666667,55.56666666666667,null,null,2041,9,61,58,55,58,56]
[2022,8,26,64,65,64,65,62,null,{"$f":"VLOOKUP($D241,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D241,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D241,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D241,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D241,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D241,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E241,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E241,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E241,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D241,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D241,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D241,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G241,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F241,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H241,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H241,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H241,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H241,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H241,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H241,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,10,15.121258741258735,17.484609692933777,14.579788018433174,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.711468531468526,17.484609692933777,14.573036866359443,23.440000000000012,29.299999999999983,0,13.973846153846143,17.484609692933777,14.573036866359443,23.440000000000012,29.299999999999983,0,14.875384615384611,17.5062893081761,14.718411674347154,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2041,10,49.29032258064516,52.483870967741936,49.12903225806452,52.41935483870968,49,null,null,2041,10,49,52,49,52,49]
[2022,8,27,63,65,63,65,63,null,{"$f":"VLOOKUP($D242,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D242,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D242,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D242,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D242,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D242,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E242,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E242,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E242,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D242,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D242,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D242,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G242,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F242,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H242,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H242,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H242,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H242,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H242,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H242,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,11,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.260475524475517,17.764999383401165,16.443811111111106,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.260475524475517,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2041,11,38.1,45.633333333333333,40.5,45.56666666666667,39.833333333333336,null,null,2041,11,38,46,41,46,40]
[2022,8,28,64,65,63,65,63,null,{"$f":"VLOOKUP($D243,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D243,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D243,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D243,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D243,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D243,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E243,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E243,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E243,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D243,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D243,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D243,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G243,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F243,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H243,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H243,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H243,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H243,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H243,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H243,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2041,12,17.529264069264059,18.264861192001554,23.735450165910247,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,20.395844155844149,21.410444573869153,20.032447510184163,22.305806451612902,40.641935483870945,0,16.376290043290034,21.410444573869153,20.032447510184163,22.305806451612902,40.641935483870945,0,18.041696969696968,20.005910308677926,22.191245609633249,22.778387096774203,35.916129032258048,0,null,null,null,null,null,null,null,null,2041,12,30.93548387096774,37.12903225806452,34.161290322580648,36.967741935483872,29.35483870967742,null,null,2041,12,31,37,34,37,29]
[2022,8,29,64,65,64,64,63,null,{"$f":"VLOOKUP($D244,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D244,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D244,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D244,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D244,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D244,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E244,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E244,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E244,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D244,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D244,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D244,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G244,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F244,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H244,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H244,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H244,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H244,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H244,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H244,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,19.685541125541118,20.568588623568235,21.737177259546378,22.589354838709685,37.806451612903203,0,16.514545454545445,20.568588623568235,21.737177259546378,22.589354838709685,37.806451612903203,0,18.087359307359296,18.84505921180353,23.42079369599201,23.156451612903229,32.135483870967732,0,null,null,null,null,null,null,null,null,2042,1,30.06451612903226,40.064516129032256,33.29032258064516,40.064516129032256,32.612903225806448,null,null,2042,1,30,40,33,40,33]
[2022,8,30,63,65,62,64,61,null,{"$f":"VLOOKUP($D245,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D245,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D245,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D245,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D245,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D245,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E245,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E245,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E245,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D245,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D245,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D245,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G245,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F245,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H245,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H245,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H245,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H245,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H245,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H245,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,2,16.744850340136047,18.509222883212693,18.513038152948841,23.230714285714296,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.230714285714296,30.346428571428557,0,16.011806740878164,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,null,null,null,null,null,null,null,null,2042,2,31.857142857142858,44.535714285714285,34.25,44.535714285714285,37.428571428571431,null,null,2042,2,32,45,34,45,37]
[2022,8,31,62,65,61,64,60,null,{"$f":"VLOOKUP($D246,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D246,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D246,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D246,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D246,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D246,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E246,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E246,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E246,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D246,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D246,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D246,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G246,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F246,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H246,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H246,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H246,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H246,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H246,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H246,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,3,16.300186147186139,17.826982333527468,17.38499823707237,23.440000000000012,29.299999999999983,0,15.85888111888111,17.744765075841652,16.304032258064517,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.85888111888111,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2042,3,39.838709677419352,47.322580645161288,40.645161290322584,47.322580645161288,41.032258064516128,null,null,2042,3,40,47,41,47,41]
[2022,9,1,62,65,62,64,61,null,{"$f":"VLOOKUP($D247,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D247,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D247,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D247,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D247,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D247,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E247,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E247,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E247,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D247,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D247,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D247,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G247,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F247,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H247,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H247,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H247,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H247,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H247,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H247,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,4,15.244195804195787,17.563378961647548,15.100196825396836,23.440000000000008,29.299999999999986,0,14.058536130536121,17.2049426563078,12.721780952380959,23.440000000000008,29.299999999999986,0,15.921715617715604,17.764999383401157,16.43823015873016,23.440000000000008,29.299999999999986,0,14.058536130536121,17.764999383401157,16.43823015873016,23.440000000000008,29.299999999999986,0,16.260475524475513,17.809803921568626,16.738671428571426,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2042,4,48.866666666666667,50.8,47.3,50.8,46.1,null,null,2042,4,49,51,47,51,46]
[2022,9,2,63,65,61,64,62,null,{"$f":"VLOOKUP($D248,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D248,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D248,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D248,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D248,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D248,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E248,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E248,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E248,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D248,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D248,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D248,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G248,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F248,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H248,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H248,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H248,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H248,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H248,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H248,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.137762237762225,17.246133925268211,12.99416743471583,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2042,5,56.193548387096776,54.387096774193552,52.70967741935484,54.387096774193552,51.483870967741936,null,null,2042,5,56,54,53,54,51]
[2022,9,3,62,65,61,65,61,null,{"$f":"VLOOKUP($D249,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D249,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D249,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D249,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D249,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D249,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E249,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E249,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E249,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D249,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D249,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D249,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G249,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F249,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H249,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H249,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H249,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H249,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H249,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H249,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,6,14.497865384615384,17.518574423480082,9.8224761904761895,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2042,6,62.266666666666666,58.1,56.93333333333333,58.1,56.56666666666667,null,null,2042,6,62,58,57,58,57]
[2022,9,4,62,64,62,64,61,null,{"$f":"VLOOKUP($D250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2042,7,65,60.838709677419352,59.70967741935484,60.838709677419352,59.806451612903224,null,null,2042,7,65,61,60,61,60]
[2022,9,5,62,64,62,64,60,null,{"$f":"VLOOKUP($D251,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D251,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D251,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D251,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D251,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D251,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E251,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E251,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E251,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D251,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D251,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D251,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G251,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F251,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H251,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H251,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H251,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H251,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H251,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H251,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,8,13.976976495726502,16.759130931961113,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2042,8,64.903225806451616,60.70967741935484,59.548387096774192,60.70967741935484,59.322580645161288,null,null,2042,8,65,61,60,61,59]
[2022,9,6,61,64,61,64,60,null,{"$f":"VLOOKUP($D252,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D252,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D252,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D252,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D252,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D252,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E252,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E252,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E252,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D252,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D252,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D252,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G252,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F252,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H252,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H252,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H252,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H252,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H252,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H252,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,9,14.313950345950335,17.370855218855208,10.231746031746033,19.533333333333335,26.858333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,19.533333333333335,26.858333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2042,9,61.56666666666667,57.2,55.033333333333331,57.2,55.56666666666667,null,null,2042,9,62,57,55,57,56]
[2022,9,7,62,64,61,64,61,null,{"$f":"VLOOKUP($D253,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D253,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D253,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D253,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D253,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D253,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E253,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E253,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E253,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D253,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D253,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D253,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G253,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F253,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H253,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H253,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H253,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H253,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H253,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H253,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,10,15.203216783216776,17.484609692933777,14.581138248847921,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.793426573426569,17.484609692933777,14.57438709677419,23.440000000000012,29.299999999999983,0,13.973846153846143,17.484609692933777,14.57438709677419,23.440000000000012,29.299999999999983,0,14.875384615384611,17.44125046244913,14.290388632872499,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2042,10,49.354838709677416,52.354838709677416,49.258064516129032,52.354838709677416,49.258064516129032,null,null,2042,10,49,52,49,52,49]
[2022,9,8,61,64,60,64,60,null,{"$f":"VLOOKUP($D254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,11,17.143670995670984,18.42109752151686,16.927246742328702,23.244666666666671,31.253333333333323,0,16.260475524475517,17.764999383401165,16.443811111111106,23.244666666666671,31.253333333333323,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.260475524475517,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2042,11,38.06666666666667,45.666666666666664,40.533333333333331,45.666666666666664,39.9,null,null,2042,11,38,46,41,46,40]
[2022,9,9,61,64,59,64,59,null,{"$f":"VLOOKUP($D255,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D255,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D255,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D255,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D255,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D255,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E255,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E255,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E255,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D255,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D255,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D255,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G255,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F255,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H255,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H255,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H255,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H255,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H255,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H255,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2042,12,17.529264069264059,18.264861192001554,23.735450165910247,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,20.091428571428562,21.114657348087754,19.943226736246306,22.400322580645163,39.696774193548372,0,16.376290043290034,21.114657348087754,19.943226736246306,22.400322580645163,39.696774193548372,0,18.016329004329002,20.000222092797518,21.944696600736275,22.778387096774203,35.916129032258048,0,null,null,null,null,null,null,null,null,2042,12,31.129032258064516,36.967741935483872,34.258064516129032,36.967741935483872,29.548387096774192,null,null,2042,12,31,37,34,37,30]
[2022,9,10,61,64,60,64,59,null,{"$f":"VLOOKUP($D256,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D256,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D256,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D256,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D256,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D256,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E256,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E256,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E256,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D256,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D256,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D256,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G256,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F256,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H256,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H256,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H256,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H256,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H256,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H256,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,19.660173160173152,20.562900407687824,21.490628250649401,22.589354838709685,37.80645161290321,0,16.514545454545445,20.562900407687824,21.490628250649401,22.589354838709685,37.80645161290321,0,19.203549783549771,20.00545525140749,22.79148075615554,22.778387096774196,35.916129032258056,0,null,null,null,null,null,null,null,null,2043,1,30.387096774193548,40.29032258064516,33.516129032258064,40.29032258064516,32.774193548387096,null,null,2043,1,30,40,34,40,33]
[2022,9,11,61,65,59,64,60,null,{"$f":"VLOOKUP($D257,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D257,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D257,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D257,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D257,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D257,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E257,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E257,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E257,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D257,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D257,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D257,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G257,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F257,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H257,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H257,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H257,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H257,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H257,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H257,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,2,16.407818800247366,18.181744168954712,18.414258010374787,23.335357142857156,29.299999999999986,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,29.299999999999986,0,16.011806740878164,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,null,null,null,null,null,null,null,null,2043,2,32,44.75,34.357142857142854,44.75,37.607142857142854,null,null,2043,2,32,45,34,45,38]
[2022,9,12,61,64,59,64,60,null,{"$f":"VLOOKUP($D258,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D258,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D258,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D258,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D258,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D258,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E258,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E258,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E258,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D258,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D258,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D258,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G258,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F258,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H258,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H258,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H258,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H258,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H258,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H258,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,3,16.300186147186139,17.826982333527468,17.38499823707237,23.440000000000012,29.299999999999983,0,15.85888111888111,17.744765075841652,16.304032258064517,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.85888111888111,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2043,3,40,47.451612903225808,40.645161290322584,47.451612903225808,41.064516129032256,null,null,2043,3,40,47,41,47,41]
[2022,9,13,61,64,60,64,60,null,{"$f":"VLOOKUP($D259,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D259,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D259,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D259,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D259,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D259,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E259,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E259,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E259,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D259,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D259,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D259,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G259,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F259,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H259,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H259,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H259,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H259,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H259,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H259,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,4,15.159505827505814,17.563378961647548,15.098801587301597,23.440000000000008,29.299999999999986,0,14.058536130536121,17.2049426563078,12.721780952380959,23.440000000000008,29.299999999999986,0,16.006405594405582,17.764999383401157,16.439625396825399,23.440000000000008,29.299999999999986,0,14.058536130536121,17.764999383401157,16.439625396825399,23.440000000000008,29.299999999999986,0,16.345165501165489,17.809803921568626,16.740066666666664,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2043,4,48.8,50.8,47.3,50.8,46.233333333333334,null,null,2043,4,49,51,47,51,46]
[2022,9,14,61,64,60,64,58,null,{"$f":"VLOOKUP($D260,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D260,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D260,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D260,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D260,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D260,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E260,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E260,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E260,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D260,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D260,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D260,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G260,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F260,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H260,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H260,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H260,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H260,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H260,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H260,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.137762237762225,17.202774694783567,12.708818740399392,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2043,5,56.258064516129032,54.483870967741936,52.70967741935484,54.483870967741936,51.70967741935484,null,null,2043,5,56,54,53,54,52]
[2022,9,15,60,64,60,63,57,null,{"$f":"VLOOKUP($D261,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D261,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D261,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D261,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D261,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D261,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E261,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E261,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E261,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D261,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D261,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D261,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G261,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F261,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H261,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H261,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H261,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H261,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H261,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H261,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,6,{"$f":"AVERAGEIFS(J$4:J$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":14.410528846153845},{"$f":"AVERAGEIFS(K$4:K$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":17.455101327742838},{"$f":"AVERAGEIFS(L$4:L$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":10.231746031746033},{"$f":"AVERAGEIFS(M$4:M$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":19.533333333333335},{"$f":"AVERAGEIFS(N$4:N$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":26.858333333333324},{"$f":"AVERAGEIFS(O$4:O$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":0},{"$f":"AVERAGEIFS(P$4:P$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":13.973846153846145},{"$f":"AVERAGEIFS(Q$4:Q$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":17.137735849056597},{"$f":"AVERAGEIFS(R$4:R$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":12.278095238095242},{"$f":"AVERAGEIFS(S$4:S$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":19.533333333333335},{"$f":"AVERAGEIFS(T$4:T$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":26.858333333333324},{"$f":"AVERAGEIFS(U$4:U$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":0},{"$f":"AVERAGEIFS(V$4:V$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":13.973846153846145},{"$f":"AVERAGEIFS(W$4:W$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":17.137735849056597},{"$f":"AVERAGEIFS(X$4:X$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":12.278095238095242},{"$f":"AVERAGEIFS(Y$4:Y$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":23.440000000000008},{"$f":"AVERAGEIFS(Z$4:Z$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":29.299999999999986},{"$f":"AVERAGEIFS(AA$4:AA$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":0},{"$f":"AVERAGEIFS(AB$4:AB$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":13.973846153846145},{"$f":"AVERAGEIFS(AC$4:AC$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":17.137735849056597},{"$f":"AVERAGEIFS(AD$4:AD$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":12.278095238095242},{"$f":"AVERAGEIFS(AE$4:AE$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":23.440000000000008},{"$f":"AVERAGEIFS(AF$4:AF$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":29.299999999999986},{"$f":"AVERAGEIFS(AG$4:AG$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":0},{"$f":"AVERAGEIFS(AH$4:AH$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":13.973846153846145},{"$f":"AVERAGEIFS(AI$4:AI$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":17.137735849056597},{"$f":"AVERAGEIFS(AJ$4:AJ$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":12.278095238095242},{"$f":"AVERAGEIFS(AK$4:AK$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":23.440000000000008},{"$f":"AVERAGEIFS(AL$4:AL$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":29.299999999999986},{"$f":"AVERAGEIFS(AM$4:AM$10230,$A$4:$A$10230,$AP261,$B$4:$B$10230,$AQ261)","v":0},null,null,null,null,null,null,null,null,2043,6,62.366666666666667,58.133333333333333,56.93333333333333,58.133333333333333,56.533333333333331,null,null,{"$f":"CD261","v":2043},{"$f":"CE261","v":6},{"$f":"ROUND(CF261,0)","v":62},{"$f":"ROUND(CG261,0)","v":58},{"$f":"ROUND(CH261,0)","v":57},{"$f":"ROUND(CI261,0)","v":58},{"$f":"ROUND(CJ261,0)","v":57}]
[2022,9,16,58,62,57,63,54,null,{"$f":"VLOOKUP($D262,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D262,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D262,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D262,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D262,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D262,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E262,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E262,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E262,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D262,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D262,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D262,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G262,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F262,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H262,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H262,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H262,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H262,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H262,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H262,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2043,7,65,60.87096774193548,59.70967741935484,60.87096774193548,59.87096774193548,null,null,2043,7,65,61,60,61,60]
[2022,9,17,57,63,57,62,54,null,{"$f":"VLOOKUP($D263,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D263,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D263,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D263,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D263,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D263,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E263,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E263,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E263,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D263,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D263,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D263,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G263,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F263,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H263,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H263,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H263,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H263,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H263,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H263,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,8,13.976976495726502,16.759130931961113,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2043,8,64.903225806451616,60.774193548387096,59.612903225806448,60.774193548387096,59.29032258064516,null,null,2043,8,65,61,60,61,59]
[2022,9,18,58,62,57,62,54,null,{"$f":"VLOOKUP($D264,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D264,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D264,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D264,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D264,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D264,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E264,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E264,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E264,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D264,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D264,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D264,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G264,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F264,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H264,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H264,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H264,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H264,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H264,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H264,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,9,14.401286884411872,17.434328314592456,9.8224761904761895,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2043,9,61.533333333333331,57.233333333333334,55.133333333333333,57.233333333333334,55.6,null,null,2043,9,62,57,55,57,56]
[2022,9,19,57,62,57,62,54,null,{"$f":"VLOOKUP($D265,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D265,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D265,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D265,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D265,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D265,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E265,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E265,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E265,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D265,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D265,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D265,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G265,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F265,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H265,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H265,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H265,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H265,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H265,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H265,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,10,15.203216783216776,17.484609692933777,14.581138248847921,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.711468531468526,17.462930077691453,14.430362519201227,23.440000000000012,29.299999999999983,0,13.973846153846143,17.462930077691453,14.430362519201227,23.440000000000012,29.299999999999983,0,14.711468531468526,17.44125046244913,14.287688172043008,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2043,10,49.451612903225808,52.322580645161288,49.322580645161288,52.322580645161288,49.322580645161288,null,null,2043,10,49,52,49,52,49]
[2022,9,20,56,62,55,62,54,null,{"$f":"VLOOKUP($D266,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D266,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D266,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D266,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D266,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D266,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E266,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E266,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E266,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D266,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D266,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D266,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G266,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F266,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H266,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H266,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H266,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H266,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H266,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H266,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,11,17.458233766233757,18.726744321490969,17.019441542064484,23.147000000000002,32.22999999999999,0,16.260475524475517,17.787401652484899,16.591241269841262,23.147000000000002,32.22999999999999,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.260475524475517,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2043,11,38,45.6,40.533333333333331,45.6,39.9,null,null,2043,11,38,46,41,46,40]
[2022,9,21,55,62,55,62,55,null,{"$f":"VLOOKUP($D267,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D267,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D267,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D267,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D267,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D267,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E267,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E267,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E267,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D267,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D267,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D267,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G267,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F267,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H267,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H267,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H267,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H267,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H267,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H267,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2043,12,17.529264069264059,18.264861192001554,23.735450165910247,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,18.543982683982673,19.63003300330033,19.250573857660054,22.872903225806457,34.970967741935482,0,16.376290043290034,19.63003300330033,19.250573857660054,22.872903225806457,34.970967741935482,0,17.96559307359307,19.988845661036688,21.451598582942328,22.778387096774203,35.916129032258048,0,null,null,null,null,null,null,null,null,2043,12,31.548387096774192,37.193548387096776,34.645161290322584,37.193548387096776,29.70967741935484,null,null,2043,12,32,37,35,37,30]
[2022,9,22,58,62,56,62,55,null,{"$f":"VLOOKUP($D268,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D268,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D268,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D268,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D268,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D268,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E268,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E268,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E268,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D268,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D268,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D268,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G268,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F268,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H268,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H268,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H268,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H268,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H268,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H268,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.543982683982676,19.402504368083864,22.119941190485878,22.967419354838718,34.025806451612887,0,16.514545454545445,19.402504368083864,22.119941190485878,22.967419354838718,34.025806451612887,0,18.620086580086568,19.419569015725095,22.8595882171768,22.967419354838718,34.025806451612887,0,null,null,null,null,null,null,null,null,2044,1,30.161290322580644,40.29032258064516,33.29032258064516,40.29032258064516,32.774193548387096,null,null,2044,1,30,40,33,40,33]
[2022,9,23,57,62,56,62,55,null,{"$f":"VLOOKUP($D269,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D269,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D269,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D269,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D269,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D269,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E269,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E269,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E269,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D269,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D269,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D269,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G269,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F269,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H269,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H269,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H269,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H269,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H269,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H269,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,2,16.453531124048361,18.491307104746991,18.611319337740845,23.23793103448277,30.310344827586192,0,16.514545454545445,17.809803921568626,16.742857142857137,23.23793103448277,30.310344827586192,0,15.772882370503055,17.852732298381969,18.125226588843361,23.440000000000008,29.299999999999986,0,16.514545454545445,17.852732298381969,18.125226588843361,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2044,2,31.103448275862068,44.793103448275865,33.448275862068968,44.793103448275865,37.758620689655174,null,null,2044,2,31,45,33,45,38]
[2022,9,24,58,63,57,63,56,null,{"$f":"VLOOKUP($D270,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D270,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D270,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D270,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D270,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D270,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E270,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E270,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E270,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D270,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D270,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D270,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G270,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F270,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H270,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H270,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H270,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H270,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H270,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H270,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,3,16.539913419913411,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,16.022797202797193,17.766444691083976,16.449407066052228,23.440000000000012,29.299999999999983,0,16.539913419913411,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,16.022797202797193,17.815492137449038,16.98940615175411,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2044,3,41.193548387096776,47.322580645161288,41.612903225806448,47.322580645161288,41.032258064516128,null,null,2044,3,41,47,42,47,41]
[2022,9,25,59,63,57,63,55,null,{"$f":"VLOOKUP($D271,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D271,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D271,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D271,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D271,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D271,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E271,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E271,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E271,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D271,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D271,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D271,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G271,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F271,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H271,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H271,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H271,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H271,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H271,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H271,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,4,15.159505827505814,17.563378961647548,15.098801587301597,23.440000000000008,29.299999999999986,0,14.058536130536121,17.2049426563078,12.721780952380959,23.440000000000008,29.299999999999986,0,15.921715617715604,17.764999383401157,16.43823015873016,23.440000000000008,29.299999999999986,0,14.058536130536121,17.764999383401157,16.43823015873016,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2044,4,48.866666666666667,50.833333333333336,47.366666666666667,50.833333333333336,46.2,null,null,2044,4,49,51,47,51,46]
[2022,9,26,59,64,57,63,56,null,{"$f":"VLOOKUP($D272,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D272,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D272,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D272,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D272,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D272,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E272,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E272,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E272,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D272,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D272,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D272,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G272,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F272,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H272,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H272,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H272,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H272,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H272,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H272,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.137762237762225,17.202774694783567,12.708818740399392,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2044,5,56.451612903225808,54.483870967741936,52.741935483870968,54.483870967741936,51.806451612903224,null,null,2044,5,56,54,53,54,52]
[2022,9,27,58,63,58,62,57,null,{"$f":"VLOOKUP($D273,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D273,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D273,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D273,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D273,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D273,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E273,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E273,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E273,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D273,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D273,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D273,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G273,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F273,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H273,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H273,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H273,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H273,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H273,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H273,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,{"$f":"AQ261","v":6},14.497865384615384,17.518574423480082,9.8224761904761895,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2044,6,62.533333333333331,58.133333333333333,56.93333333333333,58.133333333333333,56.56666666666667,null,null,2044,6,63,58,57,58,57]
[2022,9,28,57,62,56,62,56,null,{"$f":"VLOOKUP($D274,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D274,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D274,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D274,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D274,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D274,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E274,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E274,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E274,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D274,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D274,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D274,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G274,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F274,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H274,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H274,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H274,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H274,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H274,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H274,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2044,7,65,60.806451612903224,59.677419354838712,60.806451612903224,59.838709677419352,null,null,2044,7,65,61,60,61,60]
[2022,9,29,57,61,56,61,55,null,{"$f":"VLOOKUP($D275,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D275,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D275,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D275,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D275,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D275,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E275,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E275,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E275,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D275,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D275,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D275,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G275,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F275,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H275,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H275,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H275,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H275,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H275,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H275,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,8,13.883513431013439,16.677602439489224,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2044,8,64.935483870967744,60.741935483870968,59.645161290322584,60.741935483870968,59.41935483870968,null,null,2044,8,65,61,60,61,59]
[2022,9,30,56,60,55,60,52,null,{"$f":"VLOOKUP($D276,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D276,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D276,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D276,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D276,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D276,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E276,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E276,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E276,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D276,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D276,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D276,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G276,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F276,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H276,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H276,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H276,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H276,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H276,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H276,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,9,14.313950345950335,17.370855218855208,10.231746031746033,19.533333333333335,26.858333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,19.533333333333335,26.858333333333324,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2044,9,61.666666666666664,57.3,55.133333333333333,57.3,55.56666666666667,null,null,2044,9,62,57,55,57,56]
[2022,10,1,54,59,53,59,51,null,{"$f":"VLOOKUP($D277,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D277,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D277,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D277,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D277,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D277,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E277,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E277,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E277,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D277,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D277,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D277,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G277,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F277,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H277,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H277,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H277,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H277,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H277,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H277,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,10,15.121258741258735,17.484609692933777,14.579788018433174,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.793426573426569,17.44125046244913,14.289038402457754,23.440000000000012,29.299999999999983,0,13.973846153846143,17.44125046244913,14.289038402457754,23.440000000000012,29.299999999999983,0,14.875384615384611,17.419570847206806,14.147714285714281,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2044,10,49.516129032258064,52.41935483870968,49.29032258064516,52.41935483870968,49.258064516129032,null,null,2044,10,50,52,49,52,49]
[2022,10,2,53,59,52,58,50,null,{"$f":"VLOOKUP($D278,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D278,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D278,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D278,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D278,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D278,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E278,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E278,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E278,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D278,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D278,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D278,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G278,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F278,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H278,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H278,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H278,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H278,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H278,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H278,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,11,17.458233766233757,18.726744321490969,17.019441542064484,23.147000000000002,32.22999999999999,0,16.260475524475517,17.787401652484899,16.591241269841262,23.147000000000002,32.22999999999999,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.260475524475517,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2044,11,37.966666666666669,45.5,40.533333333333331,45.5,39.866666666666667,null,null,2044,11,38,46,41,46,40]
[2022,10,3,52,59,52,57,49,null,{"$f":"VLOOKUP($D279,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D279,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D279,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D279,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D279,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D279,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E279,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E279,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E279,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D279,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D279,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D279,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G279,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F279,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H279,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H279,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H279,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H279,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H279,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H279,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2044,12,17.529264069264059,18.264861192001554,23.735450165910247,23.345483870967758,30.245161290322564,0,16.376290043290034,17.844046981168702,18.054574791556778,23.345483870967758,30.245161290322564,0,18.543982683982673,19.63003300330033,19.250573857660054,22.872903225806457,34.970967741935482,0,16.376290043290034,19.63003300330033,19.250573857660054,22.872903225806457,34.970967741935482,0,17.711913419913419,19.704434867016111,21.855475826798422,22.872903225806457,34.970967741935468,0,null,null,null,null,null,null,null,null,2044,12,31.548387096774192,37.161290322580648,34.58064516129032,37.161290322580648,29.612903225806452,null,null,2044,12,32,37,35,37,30]
[2022,10,4,52,58,50,58,49,null,{"$f":"VLOOKUP($D280,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D280,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D280,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D280,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D280,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D280,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E280,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E280,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E280,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D280,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D280,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D280,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G280,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F280,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H280,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H280,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H280,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H280,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H280,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H280,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,1,17.300952380952371,17.986138613861385,24.385876418663312,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,19.102077922077914,19.982702387885844,21.805284720567645,22.778387096774196,35.916129032258048,0,16.514545454545445,19.982702387885844,21.805284720567645,22.778387096774196,35.916129032258048,0,19.228917748917738,20.011143467287901,23.038029765052514,22.778387096774196,35.916129032258048,0,null,null,null,null,null,null,null,null,2045,1,30.129032258064516,40.193548387096776,33.354838709677416,40.193548387096776,32.612903225806448,null,null,2045,1,30,40,33,40,33]
[2022,10,5,52,58,50,58,49,null,{"$f":"VLOOKUP($D281,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D281,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D281,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D281,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D281,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D281,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E281,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E281,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E281,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D281,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D281,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D281,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G281,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F281,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H281,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H281,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H281,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H281,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H281,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H281,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,2,16.744850340136047,18.509222883212693,18.513038152948841,23.230714285714296,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.230714285714296,30.346428571428557,0,16.011806740878164,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.841544166181325,17.81419799739772,23.440000000000005,29.299999999999986,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,null,null,null,null,null,null,null,null,2045,2,31.928571428571427,44.535714285714285,34.321428571428569,44.535714285714285,37.535714285714285,null,null,2045,2,32,45,34,45,38]
[2022,10,6,53,59,51,59,50,null,{"$f":"VLOOKUP($D282,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D282,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D282,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D282,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D282,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D282,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E282,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E282,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E282,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D282,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D282,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D282,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G282,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F282,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H282,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H282,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H282,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H282,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H282,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H282,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,3,16.300186147186139,17.826982333527468,17.38499823707237,23.440000000000012,29.299999999999983,0,15.940839160839152,17.744765075841652,16.305382488479264,23.440000000000012,29.299999999999983,0,16.300186147186139,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,15.940839160839152,17.826982333527468,17.314927764865857,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2045,3,40.032258064516128,47.354838709677416,40.677419354838712,47.354838709677416,41.161290322580648,null,null,2045,3,40,47,41,47,41]
[2022,10,7,53,59,53,59,51,null,{"$f":"VLOOKUP($D283,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D283,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D283,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D283,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D283,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D283,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E283,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E283,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E283,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D283,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D283,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D283,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G283,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F283,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H283,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H283,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H283,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H283,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H283,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H283,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,4,15.24419580419579,17.563378961647548,15.100196825396836,23.440000000000008,29.299999999999986,0,14.058536130536121,17.2049426563078,12.721780952380959,23.440000000000008,29.299999999999986,0,15.921715617715604,17.764999383401157,16.43823015873016,23.440000000000008,29.299999999999986,0,14.058536130536121,17.764999383401157,16.43823015873016,23.440000000000008,29.299999999999986,0,16.429855477855469,17.809803921568626,16.741461904761898,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2045,4,48.866666666666667,50.866666666666667,47.266666666666666,50.866666666666667,46.1,null,null,2045,4,49,51,47,51,46]
[2022,10,8,51,59,50,58,49,null,{"$f":"VLOOKUP($D284,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D284,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D284,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D284,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D284,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D284,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E284,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E284,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E284,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D284,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D284,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D284,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G284,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F284,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H284,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H284,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H284,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H284,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H284,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H284,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,5,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,13.973846153846143,17.15941546429892,12.420769585253462,23.440000000000012,29.299999999999983,0,14.137762237762225,17.224454310025891,12.851493087557611,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2045,5,56.41935483870968,54.516129032258064,52.741935483870968,54.516129032258064,51.774193548387096,null,null,2045,5,56,55,53,55,52]
[2022,10,9,49,57,50,57,48,null,{"$f":"VLOOKUP($D285,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D285,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D285,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D285,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D285,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D285,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E285,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E285,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E285,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D285,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D285,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D285,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G285,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F285,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H285,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H285,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H285,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H285,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H285,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H285,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP273+1","v":2045},6,14.497865384615384,17.518574423480082,9.8224761904761895,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,18.751999999999999,26.36999999999999,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2045,6,62.633333333333333,58.2,57.1,58.2,56.6,null,null,2045,6,63,58,57,58,57]
[2022,10,10,48,56,48,55,47,null,{"$f":"VLOOKUP($D286,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D286,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D286,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D286,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D286,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D286,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E286,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E286,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E286,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D286,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D286,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D286,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G286,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F286,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H286,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H286,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H286,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H286,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H286,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H286,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2045,7,65,60.774193548387096,59.741935483870968,60.774193548387096,59.806451612903224,null,null,2045,7,65,61,60,61,60]
[2022,10,11,46,54,46,55,45,null,{"$f":"VLOOKUP($D287,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D287,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D287,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D287,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D287,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D287,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E287,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E287,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E287,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D287,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D287,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D287,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G287,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F287,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H287,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H287,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H287,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H287,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H287,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H287,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,8,13.883513431013439,16.677602439489224,0,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,0,14.649999999999991,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2045,8,64.935483870967744,60.774193548387096,59.645161290322584,60.774193548387096,59.41935483870968,null,null,2045,8,65,61,60,61,59]
[2022,10,12,46,55,46,55,46,null,{"$f":"VLOOKUP($D288,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D288,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D288,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D288,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D288,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D288,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E288,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E288,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E288,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D288,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D288,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D288,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G288,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F288,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H288,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H288,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H288,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H288,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H288,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H288,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,9,14.226613807488798,17.307382123117964,10.641015873015874,20.314666666666668,27.346666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,20.314666666666668,27.346666666666653,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2045,9,61.56666666666667,57.366666666666667,55.133333333333333,57.366666666666667,55.56666666666667,null,null,2045,9,62,57,55,57,56]
[2022,10,13,48,57,49,57,49,null,{"$f":"VLOOKUP($D289,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D289,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D289,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D289,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D289,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D289,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E289,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E289,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E289,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D289,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D289,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D289,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G289,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F289,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H289,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H289,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H289,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H289,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H289,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H289,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,10,15.121258741258735,17.462930077691453,14.437113671274956,23.440000000000012,29.299999999999983,0,13.973846153846143,17.1377358490566,12.278095238095244,23.440000000000012,29.299999999999983,0,14.793426573426569,17.462930077691453,14.431712749615972,23.440000000000012,29.299999999999983,0,13.973846153846143,17.462930077691453,14.431712749615972,23.440000000000012,29.299999999999983,0,14.875384615384611,17.462930077691453,14.433062980030718,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2045,10,49.58064516129032,52.41935483870968,49.387096774193552,52.41935483870968,49.258064516129032,null,null,2045,10,50,52,49,52,49]
[2022,10,14,49,57,49,57,49,null,{"$f":"VLOOKUP($D290,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D290,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D290,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D290,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D290,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D290,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E290,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E290,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E290,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D290,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D290,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D290,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G290,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F290,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H290,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H290,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H290,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H290,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H290,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H290,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,11,17.458233766233757,18.726744321490969,17.019441542064484,23.147000000000002,32.22999999999999,0,16.260475524475517,17.764999383401165,16.443811111111106,23.147000000000002,32.22999999999999,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.260475524475517,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2045,11,37.966666666666669,45.6,40.43333333333333,45.6,39.833333333333336,null,null,2045,11,38,46,40,46,40]
[2022,10,15,48,57,50,57,49,null,{"$f":"VLOOKUP($D291,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D291,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D291,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D291,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D291,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D291,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E291,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E291,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E291,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D291,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D291,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D291,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G291,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F291,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H291,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H291,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H291,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H291,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H291,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H291,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2045,12,17.224848484848476,17.969073966220154,23.646229391972394,23.440000000000012,29.299999999999983,0,16.376290043290034,17.844046981168702,18.054574791556778,23.440000000000012,29.299999999999983,0,18.264935064935056,19.339933993399338,19.407902092619175,22.967419354838718,34.025806451612887,0,16.376290043290034,19.339933993399338,19.407902092619175,22.967419354838718,34.025806451612887,0,17.711913419913419,19.704434867016111,21.855475826798422,22.872903225806464,34.970967741935468,0,null,null,null,null,null,null,null,null,2045,12,31.516129032258064,37.161290322580648,34.548387096774192,37.161290322580648,29.64516129032258,null,null,2045,12,32,37,35,37,30]
[2022,10,16,50,58,51,57,49,null,{"$f":"VLOOKUP($D292,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D292,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D292,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D292,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D292,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D292,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E292,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E292,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E292,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D292,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D292,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D292,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G292,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F292,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H292,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H292,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H292,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H292,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H292,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H292,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,1,17.351688311688303,18.452572316055129,19.140239770805607,23.250967741935497,31.190322580645145,0,16.514545454545445,17.809803921568623,16.742857142857137,23.250967741935497,31.190322580645145,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.757575757575747,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0,null,null,null,null,null,null,null,null,2046,1,34.58064516129032,31.387096774193548,42.483870967741936,39.161290322580648,29.774193548387096]
[2022,10,17,50,57,52,57,48,null,{"$f":"VLOOKUP($D293,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D293,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D293,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D293,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D293,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D293,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E293,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E293,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E293,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D293,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D293,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D293,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G293,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F293,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H293,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H293,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H293,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H293,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H293,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H293,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,2,16.570717377860227,17.8223992567324,17.288787091129006,23.440000000000005,29.299999999999986,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,17.946929499072347,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.761422387136662,19.573150844496215,22.696057338446103,22.916785714285716,34.532142857142851,0,null,null,null,null,null,null,null,null,2046,2,39.142857142857146,33.571428571428569,44.071428571428569,41.214285714285715,32.428571428571431]
[2022,10,18,49,57,50,57,48,null,{"$f":"VLOOKUP($D294,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D294,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D294,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D294,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D294,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D294,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E294,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E294,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E294,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D294,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D294,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D294,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G294,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F294,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H294,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H294,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H294,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H294,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H294,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H294,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,3,15.940839160839149,17.679726230114692,15.87735944700461,23.440000000000012,29.299999999999983,0,16.432587412587402,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,16.268671328671317,17.788124306326303,16.596132104454682,23.440000000000012,29.299999999999983,0,17.732207792207785,17.788124306326303,16.596132104454682,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0,null,null,null,null,null,null,null,null,2046,3,44.516129032258064,36.838709677419352,45.87096774193548,44.741935483870968,35.387096774193552]
[2022,10,19,49,56,51,57,47,null,{"$f":"VLOOKUP($D295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,4,14.820745920745908,17.428965347145141,14.20863968253969,23.440000000000008,29.299999999999986,0,14.820745920745908,17.451367616228875,14.356069841269852,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2046,4,50.366666666666667,43.366666666666667,49.9,49.6,40.299999999999997]
[2022,10,20,48,55,49,56,46,null,{"$f":"VLOOKUP($D296,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D296,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D296,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D296,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D296,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D296,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E296,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E296,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E296,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D296,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D296,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D296,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G296,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F296,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H296,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H296,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H296,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H296,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H296,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H296,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,5,13.995758547008549,17.080120629155026,9.2522288786482321,17.39096774193548,25.519354838709667,0,13.973846153846143,17.181095079541244,12.56344393241168,17.39096774193548,25.519354838709667,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,14.957342657342645,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.776923076923064,17.701405845357012,16.017333333333337,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2046,5,58.838709677419352,48.87096774193548,54.741935483870968,55.096774193548384,45.774193548387096]
[2022,10,21,47,55,48,56,46,null,{"$f":"VLOOKUP($D297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,6,14.01913176638177,16.973859856425889,5.7297777777777759,10.938666666666666,21.486666666666657,0,13.973846153846145,17.137735849056597,12.278095238095242,10.938666666666666,21.486666666666657,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2046,6,62.6,56.6,60.06666666666667,60.9,53.866666666666667]
[2022,10,22,47,55,47,56,46,null,{"$f":"VLOOKUP($D298,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D298,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D298,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D298,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D298,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D298,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E298,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E298,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E298,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D298,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D298,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D298,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G298,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F298,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H298,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H298,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H298,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H298,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H298,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H298,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.67593711843713,17.430344959024197,1.9803379416282643,0,14.649999999999991,0,14.262284798534813,17.143319992376593,4.3567434715821802,8.3174193548387088,19.848387096774182,0,14.725575396825398,17.143319992376593,4.3567434715821802,8.3174193548387088,19.848387096774182,0,14.396442307692304,17.444863731656181,10.297757296466974,19.659354838709678,26.937096774193535,0,null,null,null,null,null,null,null,null,2046,7,65,61.967741935483872,63.903225806451616,64.322580645161295,60.806451612903224]
[2022,10,23,45,54,47,54,46,null,{"$f":"VLOOKUP($D299,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D299,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D299,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D299,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D299,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D299,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E299,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E299,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E299,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D299,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D299,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D299,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G299,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F299,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H299,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H299,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H299,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H299,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H299,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H299,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431017,16.514545454545445,0,0,14.649999999999991,0,15.339122405372404,18.021147322279401,2.3764055299539169,4.5367741935483865,17.485483870967741,0,null,null,null,null,null,null,null,null,2046,8,65,64.645161290322577,65,65,64.064516129032256]
[2022,10,24,44,53,45,53,46,null,{"$f":"VLOOKUP($D300,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D300,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D300,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D300,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D300,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D300,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E300,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E300,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E300,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D300,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D300,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D300,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G300,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F300,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H300,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H300,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H300,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H300,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H300,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H300,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,9,13.789006919006916,16.722275586049161,4.0926984126984118,7.8133333333333326,19.533333333333328,0,14.372636803011806,17.104268216758783,0,7.8133333333333326,19.533333333333328,0,14.855529304029307,17.525498761196882,0,0,14.649999999999993,0,14.925306115181108,17.525498761196882,0,0,14.649999999999993,0,14.759874999999989,17.708993710691814,8.5946666666666633,16.407999999999998,24.90499999999999,0,null,null,null,null,null,null,null,null,2046,9,63.7,62.6,64.599999999999994,64.766666666666666,62.233333333333334]
[2022,10,25,43,52,45,52,43,null,{"$f":"VLOOKUP($D301,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D301,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D301,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D301,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D301,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D301,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E301,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E301,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E301,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D301,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D301,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D301,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G301,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F301,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H301,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H301,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H301,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H301,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H301,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H301,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,10,14.793426573426565,17.354532001479832,13.718341013824885,23.440000000000012,29.299999999999983,0,14.387498473748462,17.424760815704204,9.9016897081413209,23.440000000000012,29.299999999999983,0,14.311923076923064,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.137762237762228,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.219720279720271,17.289493155752861,13.280866359447007,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2046,10,51.451612903225808,54.806451612903224,60.741935483870968,61,53.387096774193552]
[2022,10,26,41,52,43,52,43,null,{"$f":"VLOOKUP($D302,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D302,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D302,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D302,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D302,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D302,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E302,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E302,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E302,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D302,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D302,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D302,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G302,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F302,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H302,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H302,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H302,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H302,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H302,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H302,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,11,16.855321789321781,18.121328544619171,17.089819251786462,23.342333333333347,30.27666666666665,0,14.481986013986008,17.339356270810207,13.613338095238094,23.342333333333347,30.27666666666665,0,14.312606060606052,17.227344925391535,12.873396825396826,23.440000000000008,29.299999999999986,0,15.837025641025631,17.227344925391535,12.873396825396826,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2046,11,40.033333333333331,45.3,53.033333333333331,52.3,43.333333333333336]
[2022,10,27,41,51,43,51,42,null,{"$f":"VLOOKUP($D303,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D303,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D303,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D303,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D303,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D303,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E303,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E303,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E303,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D303,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D303,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D303,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G303,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F303,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H303,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H303,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H303,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H303,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H303,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H303,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2046,12,18.442510822510812,19.379751504562218,21.133745154897987,22.967419354838718,34.025806451612894,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612894,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.681471861471852,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.275584415584408,18.207979033197439,21.269960076940514,23.345483870967758,30.245161290322564,0,null,null,null,null,null,null,null,null,2046,12,33.225806451612904,35.387096774193552,44.70967741935484,42.064516129032256,33.967741935483872]
[2022,10,28,43,53,46,54,44,null,{"$f":"VLOOKUP($D304,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D304,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D304,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D304,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D304,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D304,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E304,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E304,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E304,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D304,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D304,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D304,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G304,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F304,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H304,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H304,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H304,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H304,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H304,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H304,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,1,18.214199134199127,19.101028926422053,21.784171407651055,23.061935483870979,33.080645161290306,0,16.514545454545445,17.809803921568623,16.742857142857137,23.061935483870979,33.080645161290306,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.036623376623364,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0,null,null,null,null,null,null,null,null,2047,1,32.451612903225808,31.451612903225808,42.451612903225808,39.096774193548384,29.741935483870968]
[2022,10,29,41,51,43,52,42,null,{"$f":"VLOOKUP($D305,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D305,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D305,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D305,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D305,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D305,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E305,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E305,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E305,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D305,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D305,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D305,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G305,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F305,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H305,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H305,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H305,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H305,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H305,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H305,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,2,17.329038342609763,18.496249687994009,18.30524229868492,23.230714285714296,31.392857142857128,0,16.514545454545445,17.80980392156863,16.742857142857137,23.230714285714296,31.392857142857128,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,17.97501546072974,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.789508348794051,19.579448512078098,22.969022312582037,22.916785714285716,34.532142857142858,0,null,null,null,null,null,null,null,null,2047,2,37.892857142857146,33.464285714285715,44.035714285714285,41.142857142857146,32.321428571428569]
[2022,10,30,40,52,43,52,42,null,{"$f":"VLOOKUP($D306,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D306,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D306,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D306,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D306,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D306,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E306,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E306,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E306,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D306,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D306,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D306,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G306,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F306,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H306,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H306,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H306,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H306,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H306,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H306,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,16.35062937062936,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,17.732207792207785,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0,null,null,null,null,null,null,null,null,2047,3,43.451612903225808,36.645161290322584,45.70967741935484,44.548387096774192,35.225806451612904]
[2022,10,31,41,52,42,52,42,null,{"$f":"VLOOKUP($D307,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D307,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D307,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D307,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D307,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D307,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E307,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E307,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E307,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D307,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D307,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D307,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G307,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F307,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H307,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H307,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H307,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H307,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H307,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H307,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,4,15.24419580419579,17.585781230731286,15.247626984126988,23.440000000000008,29.299999999999986,0,14.820745920745905,17.47376988531261,14.50350000000001,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2047,4,48.9,43.2,49.833333333333336,49.466666666666669,40.200000000000003]
[2022,11,1,40,51,41,51,41,null,{"$f":"VLOOKUP($D308,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D308,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D308,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D308,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D308,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D308,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E308,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E308,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E308,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D308,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D308,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D308,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G308,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F308,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H308,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H308,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H308,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H308,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H308,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H308,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,5,14.046860361860354,17.13931254834695,12.026052227342555,22.683870967741946,28.827419354838693,0,13.973846153846143,17.181095079541244,12.56344393241168,22.683870967741946,28.827419354838693,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.039300699300684,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.858881118881106,17.723085460599339,16.1613579109063,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2047,5,57.806451612903224,48.612903225806448,54.58064516129032,54.935483870967744,45.548387096774192]
[2022,11,2,41,49,43,52,39,null,{"$f":"VLOOKUP($D309,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D309,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D309,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D309,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D309,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D309,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E309,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E309,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E309,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D309,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D309,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D309,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G309,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F309,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H309,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H309,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H309,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H309,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H309,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H309,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,6,14.087984381359393,16.99578692586239,4.5019682539682533,8.5946666666666651,20.021666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,8.5946666666666651,20.021666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2047,6,63.5,56.5,59.966666666666669,60.766666666666666,53.7]
[2022,11,3,40,49,43,51,40,null,{"$f":"VLOOKUP($D310,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D310,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D310,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D310,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D310,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D310,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E310,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E310,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E310,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D310,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D310,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D310,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G310,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F310,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H310,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H310,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H310,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H310,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H310,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H310,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.684880952380967,17.45044787497617,2.3764055299539169,0,14.649999999999991,0,14.271228632478644,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.64105616605617,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.311923076923071,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,null,null,null,null,null,null,null,null,2047,7,65,61.741935483870968,63.741935483870968,64.225806451612897,60.516129032258064]
[2022,11,4,41,48,43,51,39,null,{"$f":"VLOOKUP($D311,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D311,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D311,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D311,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D311,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D311,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E311,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E311,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E311,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D311,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D311,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D311,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G311,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F311,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H311,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H311,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H311,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H311,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H311,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H311,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,8,13.798994200244204,16.616176862969304,0.39606758832565286,0.75612903225806449,15.122580645161284,0,13.696587301587311,16.514545454545445,0,0.75612903225806449,15.122580645161284,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431018,16.514545454545445,0,0,14.649999999999991,0,15.339122405372402,18.021147322279397,2.3764055299539169,4.5367741935483865,17.485483870967737,0,null,null,null,null,null,null,null,null,2047,8,64.903225806451616,64.645161290322577,65,65,64.064516129032256]
[2022,11,5,39,48,43,51,39,null,{"$f":"VLOOKUP($D312,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D312,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D312,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D312,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D312,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D312,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E312,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E312,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E312,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D312,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D312,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D312,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G312,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F312,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H312,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H312,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H312,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H312,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H312,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H312,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,9,14.041774572649574,16.891921860110532,2.4556190476190474,4.6879999999999997,17.579999999999995,0,14.276058302808307,17.020022107871164,0,4.6879999999999997,17.579999999999995,0,14.758950803825806,17.441252652309263,0,0,14.649999999999993,0,15.012642653642645,17.441252652309263,0,0,14.649999999999993,0,14.847211538461529,17.772466806429062,8.1853968253968237,15.626666666666665,24.416666666666661,0,null,null,null,null,null,null,null,null,2047,9,64.13333333333334,62.733333333333334,64.63333333333334,64.8,62.4]
[2022,11,6,39,49,43,51,40,null,{"$f":"VLOOKUP($D313,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D313,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D313,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D313,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D313,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D313,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E313,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E313,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E313,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D313,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D313,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D313,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G313,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F313,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H313,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H313,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H313,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H313,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H313,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H313,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,10,14.219720279720271,17.289493155752861,13.28086635944701,23.440000000000012,29.299999999999983,0,14.472017704517691,17.486186392224123,9.5056221198156674,23.440000000000012,29.299999999999983,0,14.396442307692299,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.055804195804185,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.137762237762228,17.267813540510538,13.136841781874043,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2047,10,52.677419354838712,55.258064516129032,61.032258064516128,61.322580645161288,53.838709677419352]
[2022,11,7,39,48,41,48,39,null,{"$f":"VLOOKUP($D314,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D314,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D314,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D314,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D314,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D314,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E314,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E314,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E314,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D314,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D314,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D314,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G314,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F314,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H314,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H314,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H314,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H314,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H314,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H314,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,11,16.744418248418238,18.115450721542743,16.833656704497681,23.34233333333334,30.276666666666653,0,14.39729603729603,17.316954001726472,13.464512698412697,23.34233333333334,30.276666666666653,0,14.227916083916076,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,15.837025641025633,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2047,11,40.799999999999997,45.466666666666669,53.266666666666666,52.533333333333331,43.6]
[2022,11,8,39,46,42,47,37,null,{"$f":"VLOOKUP($D315,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D315,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D315,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D315,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D315,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D315,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E315,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E315,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E315,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D315,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D315,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D315,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G315,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F315,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H315,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H315,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H315,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H315,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H315,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H315,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2047,12,17.859047619047612,18.793865268879831,21.201852615919254,23.156451612903236,32.135483870967725,0,16.514545454545445,17.809803921568623,16.742857142857137,23.156451612903236,32.135483870967725,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.377056277056266,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.250216450216445,18.202290817317024,21.02341106804354,23.345483870967758,30.245161290322564,0,null,null,null,null,null,null,null,null,2047,12,34.032258064516128,35.612903225806448,44.87096774193548,42.354838709677416,34.161290322580648]
[2022,11,9,38,45,40,47,36,null,{"$f":"VLOOKUP($D316,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D316,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D316,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D316,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D316,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D316,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E316,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E316,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E316,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D316,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D316,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D316,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G316,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F316,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H316,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H316,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H316,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H316,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H316,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H316,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,1,17.453160173160168,18.475325179576782,20.126435806393502,23.250967741935497,31.190322580645141,0,16.514545454545445,17.809803921568623,16.742857142857137,23.250967741935497,31.190322580645141,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.315670995670988,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0,null,null,null,null,null,null,null,null,2048,1,33.645161290322584,31.483870967741936,42.41935483870968,39,29.741935483870968]
[2022,11,10,38,47,41,48,37,null,{"$f":"VLOOKUP($D317,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D317,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D317,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D317,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D317,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D317,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E317,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E317,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E317,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D317,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D317,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D317,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G317,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F317,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H317,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H317,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H317,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H317,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H317,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H317,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,2,16.948425138080299,18.150312292892576,17.892440628901902,23.338965517241391,30.310344827586192,0,16.514545454545445,17.809803921568626,16.742857142857137,23.338965517241391,30.310344827586192,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,17.95177190625466,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,18.738178832661582,19.52450679144993,23.017879350722772,22.9348275862069,34.351724137931029,0,null,null,null,null,null,null,null,null,2048,2,39.241379310344826,33.448275862068968,44.03448275862069,41.137931034482762,32.275862068965516]
[2022,11,11,36,46,39,48,37,null,{"$f":"VLOOKUP($D318,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D318,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D318,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D318,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D318,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D318,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E318,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E318,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E318,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D318,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D318,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D318,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G318,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F318,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H318,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H318,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H318,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H318,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H318,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H318,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,3,15.917422577422565,17.932154225411438,15.675830604967043,23.345483870967758,30.245161290322564,0,16.514545454545445,17.809803921568623,16.742857142857137,23.345483870967758,30.245161290322564,0,16.35062937062936,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,17.732207792207785,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0,null,null,null,null,null,null,null,null,2048,3,45.451612903225808,36.645161290322584,45.70967741935484,44.548387096774192,35.225806451612904]
[2022,11,12,37,47,40,50,39,null,{"$f":"VLOOKUP($D319,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D319,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D319,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D319,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D319,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D319,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E319,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E319,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E319,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D319,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D319,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D319,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G319,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F319,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H319,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H319,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H319,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H319,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H319,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H319,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,4,14.726813982313972,17.408192333994766,13.797974603174612,22.658666666666672,28.811666666666653,0,14.820745920745905,17.47376988531261,14.50350000000001,22.658666666666672,28.811666666666653,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2048,4,51.633333333333333,43.2,49.833333333333336,49.466666666666669,40.200000000000003]
[2022,11,13,37,47,39,50,39,null,{"$f":"VLOOKUP($D320,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D320,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D320,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D320,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D320,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D320,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E320,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E320,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E320,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D320,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D320,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D320,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G320,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F320,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H320,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H320,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H320,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H320,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H320,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H320,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,5,13.911239316239314,16.997015437392786,9.5056221198156674,18.147096774193546,25.991935483870957,0,13.973846153846143,17.181095079541244,12.56344393241168,18.147096774193546,25.991935483870957,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.039300699300684,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.858881118881106,17.723085460599339,16.1613579109063,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2048,5,59.935483870967744,48.612903225806448,54.58064516129032,54.935483870967744,45.548387096774192]
[2022,11,14,36,47,40,49,39,null,{"$f":"VLOOKUP($D321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,6,13.954438034188042,16.828448764373285,2.8648888888888888,5.4693333333333332,18.068333333333321,0,13.973846153846145,17.137735849056597,12.278095238095242,5.4693333333333332,18.068333333333321,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2048,6,63.43333333333333,56.5,59.966666666666669,60.766666666666666,53.7]
[2022,11,15,38,46,39,49,39,null,{"$f":"VLOOKUP($D322,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D322,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D322,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D322,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D322,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D322,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E322,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E322,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E322,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D322,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D322,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D322,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G322,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F322,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H322,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H322,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H322,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H322,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H322,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H322,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.684880952380967,17.45044787497617,2.3764055299539169,0,14.649999999999991,0,14.271228632478644,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.64105616605617,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.311923076923071,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,null,null,null,null,null,null,null,null,2048,7,65,61.741935483870968,63.741935483870968,64.225806451612897,60.516129032258064]
[2022,11,16,37,45,39,48,38,null,{"$f":"VLOOKUP($D323,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D323,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D323,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D323,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D323,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D323,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E323,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E323,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E323,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D323,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D323,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D323,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G323,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F323,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H323,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H323,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H323,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H323,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H323,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H323,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431018,16.514545454545445,0,0,14.649999999999991,0,15.339122405372402,18.021147322279397,2.3764055299539169,4.5367741935483865,17.485483870967737,0,null,null,null,null,null,null,null,null,2048,8,65,64.645161290322577,65,65,64.064516129032256]
[2022,11,17,38,45,40,48,38,null,{"$f":"VLOOKUP($D324,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D324,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D324,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D324,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D324,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D324,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E324,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E324,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E324,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D324,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D324,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D324,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G324,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F324,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H324,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H324,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H324,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H324,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H324,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H324,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,9,14.056099613349609,17.056951909027376,7.3668571428571408,14.063999999999998,23.439999999999994,0,14.276058302808307,17.020022107871164,0,14.063999999999998,23.439999999999994,0,14.758950803825806,17.441252652309263,0,0,14.649999999999993,0,15.012642653642645,17.441252652309263,0,0,14.649999999999993,0,14.847211538461529,17.772466806429062,8.1853968253968237,15.626666666666665,24.416666666666661,0,null,null,null,null,null,null,null,null,2048,9,62.666666666666664,62.733333333333334,64.63333333333334,64.8,62.4]
[2022,11,18,36,44,38,47,38,null,{"$f":"VLOOKUP($D325,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D325,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D325,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D325,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D325,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D325,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E325,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E325,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E325,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D325,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D325,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D325,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G325,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F325,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H325,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H325,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H325,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H325,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H325,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H325,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,10,{"$f":"AVERAGEIFS(J$4:J$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":14.711468531468526},{"$f":"AVERAGEIFS(K$4:K$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":17.354532001479839},{"$f":"AVERAGEIFS(L$4:L$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":13.716990783410136},{"$f":"AVERAGEIFS(M$4:M$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":23.440000000000012},{"$f":"AVERAGEIFS(N$4:N$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":29.299999999999983},{"$f":"AVERAGEIFS(O$4:O$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":0},{"$f":"AVERAGEIFS(P$4:P$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":14.472017704517691},{"$f":"AVERAGEIFS(Q$4:Q$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":17.486186392224123},{"$f":"AVERAGEIFS(R$4:R$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":9.5056221198156674},{"$f":"AVERAGEIFS(S$4:S$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":23.440000000000012},{"$f":"AVERAGEIFS(T$4:T$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":29.299999999999983},{"$f":"AVERAGEIFS(U$4:U$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":0},{"$f":"AVERAGEIFS(V$4:V$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":14.396442307692299},{"$f":"AVERAGEIFS(W$4:W$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":17.444863731656177},{"$f":"AVERAGEIFS(X$4:X$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":10.297757296466974},{"$f":"AVERAGEIFS(Y$4:Y$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":19.659354838709678},{"$f":"AVERAGEIFS(Z$4:Z$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":26.937096774193535},{"$f":"AVERAGEIFS(AA$4:AA$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":0},{"$f":"AVERAGEIFS(AB$4:AB$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":14.055804195804185},{"$f":"AVERAGEIFS(AC$4:AC$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":17.444863731656177},{"$f":"AVERAGEIFS(AD$4:AD$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":10.297757296466974},{"$f":"AVERAGEIFS(AE$4:AE$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":19.659354838709678},{"$f":"AVERAGEIFS(AF$4:AF$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":26.937096774193535},{"$f":"AVERAGEIFS(AG$4:AG$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":0},{"$f":"AVERAGEIFS(AH$4:AH$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":14.137762237762228},{"$f":"AVERAGEIFS(AI$4:AI$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":17.267813540510538},{"$f":"AVERAGEIFS(AJ$4:AJ$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":13.136841781874043},{"$f":"AVERAGEIFS(AK$4:AK$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":23.440000000000012},{"$f":"AVERAGEIFS(AL$4:AL$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":29.299999999999983},{"$f":"AVERAGEIFS(AM$4:AM$10230,$A$4:$A$10230,$AP325,$B$4:$B$10230,$AQ325)","v":0},null,null,null,null,null,null,null,null,2048,10,51.774193548387096,55.258064516129032,61.032258064516128,61.322580645161288,53.838709677419352]
[2022,11,19,36,45,39,48,38,null,{"$f":"VLOOKUP($D326,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D326,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D326,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D326,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D326,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D326,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E326,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E326,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E326,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D326,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D326,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D326,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G326,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F326,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H326,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H326,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H326,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H326,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H326,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H326,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,11,16.619399711399701,17.833315213874332,17.761926379631294,23.440000000000008,29.299999999999986,0,14.39729603729603,17.316954001726472,13.464512698412697,23.440000000000008,29.299999999999986,0,14.227916083916076,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,15.837025641025633,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2048,11,40.966666666666669,45.466666666666669,53.266666666666666,52.533333333333331,43.6]
[2022,11,20,35,43,38,45,37,null,{"$f":"VLOOKUP($D327,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D327,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D327,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D327,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D327,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D327,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E327,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E327,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E327,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D327,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D327,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D327,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G327,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F327,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H327,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H327,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H327,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H327,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H327,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H327,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2048,12,17.250216450216438,18.202290817317024,21.023411068043536,23.345483870967758,30.245161290322567,0,16.514545454545445,17.809803921568623,16.742857142857137,23.345483870967758,30.245161290322567,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.377056277056266,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.250216450216445,18.202290817317024,21.02341106804354,23.345483870967758,30.245161290322564,0,null,null,null,null,null,null,null,null,2048,12,32.87096774193548,35.612903225806448,44.87096774193548,42.354838709677416,34.161290322580648]
[2022,11,21,33,43,36,44,35,null,{"$f":"VLOOKUP($D328,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D328,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D328,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D328,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D328,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D328,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E328,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E328,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E328,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D328,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D328,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D328,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G328,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F328,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H328,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H328,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H328,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H328,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H328,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H328,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,1,19.293606060606052,20.545949524364197,20.583404819276282,22.589354838709685,37.806451612903217,0,16.514545454545445,17.809803921568623,16.742857142857137,22.589354838709685,37.806451612903217,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.315670995670988,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0,null,null,null,null,null,null,null,null,2049,1,32.41935483870968,31.483870967741936,42.41935483870968,39,29.741935483870968]
[2022,11,22,33,42,37,44,35,null,{"$f":"VLOOKUP($D329,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D329,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D329,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D329,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D329,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D329,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E329,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E329,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E329,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D329,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D329,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D329,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G329,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F329,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H329,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H329,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H329,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H329,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H329,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H329,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,2,16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.003101422387129,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.480562770562759,19.258267465401996,23.143207144143918,23.021428571428576,33.48571428571428,0,null,null,null,null,null,null,null,null,2049,2,38.642857142857146,33.357142857142854,44,41.071428571428569,32.214285714285715]
[2022,11,23,32,42,36,43,34,null,{"$f":"VLOOKUP($D330,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D330,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D330,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D330,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D330,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D330,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E330,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E330,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E330,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D330,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D330,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D330,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G330,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F330,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H330,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H330,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H330,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H330,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H330,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H330,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,3,16.350629370629363,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,16.432587412587402,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,17.732207792207785,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,18.493246753246744,19.618656571539503,18.757475839866107,22.872903225806464,34.970967741935475,0,null,null,null,null,null,null,null,null,2049,3,43.483870967741936,36.483870967741936,45.58064516129032,44.387096774193552,35.096774193548384]
[2022,11,24,32,42,35,45,32,null,{"$f":"VLOOKUP($D331,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D331,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D331,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D331,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D331,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D331,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E331,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E331,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E331,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D331,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D331,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D331,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G331,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F331,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H331,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H331,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H331,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H331,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H331,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H331,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,4,14.90543589743589,17.428965347145144,14.21003492063492,23.440000000000008,29.299999999999986,0,14.905435897435886,17.496172154396344,14.652325396825406,23.440000000000008,29.299999999999986,0,14.397296037296027,17.451367616228875,14.349093650793661,23.440000000000008,29.299999999999986,0,16.514545454545445,17.451367616228875,14.349093650793661,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2049,4,51.133333333333333,43.033333333333331,49.733333333333334,49.333333333333336,40.033333333333331]
[2022,11,25,32,43,35,44,33,null,{"$f":"VLOOKUP($D332,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D332,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D332,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D332,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D332,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D332,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E332,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E332,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E332,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D332,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D332,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D332,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G332,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F332,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H332,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H332,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H332,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H332,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H332,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H332,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,5,14.150730796980797,17.12505655893003,9.2868847926267275,16.634838709677418,25.046774193548373,0,13.973846153846143,17.181095079541244,12.56344393241168,16.634838709677418,25.046774193548373,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.121258741258726,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.940839160839149,17.744765075841659,16.305382488479264,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2049,5,57.612903225806448,48.41935483870968,54.387096774193552,54.741935483870968,45.322580645161288]
[2022,11,26,33,41,36,44,32,null,{"$f":"VLOOKUP($D333,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D333,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D333,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D333,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D333,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D333,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E333,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E333,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E333,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D333,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D333,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D333,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G333,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F333,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H333,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H333,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H333,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H333,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H333,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H333,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,6,13.770522995523004,16.680729559748421,3.2741587301587298,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2049,6,63.8,56.333333333333336,59.866666666666667,60.633333333333333,53.56666666666667]
[2022,11,27,32,41,35,43,32,null,{"$f":"VLOOKUP($D334,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D334,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D334,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D334,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D334,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D334,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E334,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E334,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E334,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D334,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D334,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D334,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G334,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F334,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H334,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H334,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H334,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H334,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H334,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H334,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,7,13.790050366300376,16.596073947017334,0,0,14.649999999999991,0,14.693824786324798,17.470550790928147,2.7724731182795694,0,14.649999999999991,0,14.280172466422476,17.18352582428054,5.1488786482334854,9.8296774193548373,20.793548387096763,0,14.556536935286939,17.18352582428054,5.1488786482334854,9.8296774193548373,20.793548387096763,0,14.227403846153839,17.322012578616349,11.089892473118281,21.17161290322581,27.882258064516115,0,null,null,null,null,null,null,null,null,2049,7,64.967741935483872,61.516129032258064,63.612903225806448,64.129032258064512,60.193548387096776]
[2022,11,28,31,41,34,43,31,null,{"$f":"VLOOKUP($D335,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D335,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D335,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D335,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D335,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D335,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E335,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E335,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E335,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D335,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D335,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D335,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G335,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F335,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H335,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H335,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H335,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H335,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H335,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H335,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.72468101343102,16.514545454545445,0,0,14.649999999999991,0,15.423641636141635,18.082572898799317,1.9803379416282643,3.7806451612903222,17.012903225806447,0,null,null,null,null,null,null,null,null,2049,8,65,64.645161290322577,65,65,64.096774193548384]
[2022,11,29,30,39,33,43,30,null,{"$f":"VLOOKUP($D336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,9,13.954438034188032,16.828448764373285,2.8648888888888888,5.4693333333333332,18.068333333333332,0,14.179479802604808,16.935775998983544,0,5.4693333333333332,18.068333333333332,0,14.662372303622304,17.35700654342164,0,0,14.649999999999993,0,15.099979192104188,17.35700654342164,0,0,14.649999999999993,0,14.847211538461529,17.772466806429062,8.1853968253968237,15.626666666666665,24.416666666666661,0,null,null,null,null,null,null,null,null,2049,9,64.033333333333331,62.9,64.666666666666671,64.833333333333329,62.533333333333331]
[2022,11,30,30,39,34,42,31,null,{"$f":"VLOOKUP($D337,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D337,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D337,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D337,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D337,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D337,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E337,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E337,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E337,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D337,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D337,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D337,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G337,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F337,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H337,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H337,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H337,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H337,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H337,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H337,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,{"$f":"AQ325","v":10},14.137762237762228,17.246133925268218,12.994167434715825,23.440000000000012,29.299999999999983,0,14.556536935286926,17.547611968744036,9.1095545314900139,23.440000000000012,29.299999999999983,0,14.480961538461528,17.506289308176093,9.9016897081413209,18.903225806451612,26.464516129032248,0,13.973846153846143,17.506289308176093,9.9016897081413209,18.903225806451612,26.464516129032248,0,14.055804195804185,17.246133925268211,12.99281720430108,23.440000000000012,29.299999999999983,0,null,null,null,null,null,null,null,null,2049,10,52.677419354838712,55.612903225806448,61.322580645161288,61.58064516129032,54.225806451612904]
[2022,12,1,31,40,35,44,33,null,{"$f":"VLOOKUP($D338,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D338,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D338,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D338,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D338,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D338,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E338,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E338,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E338,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D338,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D338,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D338,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G338,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F338,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H338,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H338,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H338,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H338,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H338,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H338,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.253333333333323,0,14.312606060606052,17.294551732642738,13.315687301587301,23.244666666666678,31.253333333333323,0,14.143226107226099,17.182540387224062,12.575746031746034,23.440000000000008,29.299999999999986,0,15.837025641025633,17.182540387224062,12.575746031746034,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0,null,null,null,null,null,null,null,null,2049,11,39.666666666666664,45.733333333333334,53.533333333333331,52.9,43.966666666666669]
[2022,12,2,31,41,33,43,33,null,{"$f":"VLOOKUP($D339,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D339,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D339,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D339,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D339,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D339,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E339,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E339,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E339,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D339,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D339,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D339,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G339,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F339,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H339,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H339,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H339,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H339,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H339,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H339,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2049,12,18.011255411255402,19.055523199378761,19.811779336475269,23.061935483870979,33.080645161290306,0,16.514545454545445,17.809803921568623,16.742857142857137,23.061935483870979,33.080645161290306,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.351688311688303,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.224848484848476,18.196602601436616,20.776862059146566,23.345483870967758,30.245161290322564,0,null,null,null,null,null,null,null,null,2049,12,34.451612903225808,35.838709677419352,45.032258064516128,42.548387096774192,34.322580645161288]
[2022,12,3,30,40,32,43,32,null,{"$f":"VLOOKUP($D340,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D340,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D340,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D340,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D340,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D340,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E340,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E340,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E340,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D340,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D340,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D340,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G340,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F340,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H340,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H340,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H340,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H340,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H340,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H340,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,1,{"$f":"AVERAGEIFS(J:J,$A:$A,$AP340,$B:$B,$AQ340)","v":19.293606060606052},{"$f":"AVERAGEIFS(K:K,$A:$A,$AP340,$B:$B,$AQ340)","v":20.545949524364197},{"$f":"AVERAGEIFS(L:L,$A:$A,$AP340,$B:$B,$AQ340)","v":20.583404819276282},{"$f":"AVERAGEIFS(M:M,$A:$A,$AP340,$B:$B,$AQ340)","v":22.589354838709685},{"$f":"AVERAGEIFS(N:N,$A:$A,$AP340,$B:$B,$AQ340)","v":37.806451612903217},{"$f":"AVERAGEIFS(O:O,$A:$A,$AP340,$B:$B,$AQ340)","v":0},{"$f":"AVERAGEIFS(P:P,$A:$A,$AP340,$B:$B,$AQ340)","v":16.514545454545445},{"$f":"AVERAGEIFS(Q:Q,$A:$A,$AP340,$B:$B,$AQ340)","v":17.809803921568623},{"$f":"AVERAGEIFS(R:R,$A:$A,$AP340,$B:$B,$AQ340)","v":16.742857142857137},{"$f":"AVERAGEIFS(S:S,$A:$A,$AP340,$B:$B,$AQ340)","v":22.589354838709685},{"$f":"AVERAGEIFS(T:T,$A:$A,$AP340,$B:$B,$AQ340)","v":37.806451612903217},{"$f":"AVERAGEIFS(U:U,$A:$A,$AP340,$B:$B,$AQ340)","v":0},{"$f":"AVERAGEIFS(V:V,$A:$A,$AP340,$B:$B,$AQ340)","v":16.514545454545445},{"$f":"AVERAGEIFS(W:W,$A:$A,$AP340,$B:$B,$AQ340)","v":17.809803921568623},{"$f":"AVERAGEIFS(X:X,$A:$A,$AP340,$B:$B,$AQ340)","v":16.742857142857137},{"$f":"AVERAGEIFS(Y:Y,$A:$A,$AP340,$B:$B,$AQ340)","v":23.440000000000012},{"$f":"AVERAGEIFS(Z:Z,$A:$A,$AP340,$B:$B,$AQ340)","v":29.299999999999983},{"$f":"AVERAGEIFS(AA:AA,$A:$A,$AP340,$B:$B,$AQ340)","v":0},{"$f":"AVERAGEIFS(AB:AB,$A:$A,$AP340,$B:$B,$AQ340)","v":18.315670995670988},{"$f":"AVERAGEIFS(AC:AC,$A:$A,$AP340,$B:$B,$AQ340)","v":17.809803921568623},{"$f":"AVERAGEIFS(AD:AD,$A:$A,$AP340,$B:$B,$AQ340)","v":16.742857142857137},{"$f":"AVERAGEIFS(AE:AE,$A:$A,$AP340,$B:$B,$AQ340)","v":23.440000000000012},{"$f":"AVERAGEIFS(AF:AF,$A:$A,$AP340,$B:$B,$AQ340)","v":29.299999999999983},{"$f":"AVERAGEIFS(AG:AG,$A:$A,$AP340,$B:$B,$AQ340)","v":0},{"$f":"AVERAGEIFS(AH:AH,$A:$A,$AP340,$B:$B,$AQ340)","v":17.579999999999991},{"$f":"AVERAGEIFS(AI:AI,$A:$A,$AP340,$B:$B,$AQ340)","v":18.276237623762377},{"$f":"AVERAGEIFS(AJ:AJ,$A:$A,$AP340,$B:$B,$AQ340)","v":24.228548183704195},{"$f":"AVERAGEIFS(AK:AK,$A:$A,$AP340,$B:$B,$AQ340)","v":23.345483870967751},{"$f":"AVERAGEIFS(AL:AL,$A:$A,$AP340,$B:$B,$AQ340)","v":30.245161290322567},{"$f":"AVERAGEIFS(AM:AM,$A:$A,$AP340,$B:$B,$AQ340)","v":0},null,null,null,null,null,null,null,null,"Grand Total",null,48.072064143932728,51.540823310843848,48.195951892050452,52.034125354453899,46.376258922460153]
[2022,12,4,30,40,33,43,31,null,{"$f":"VLOOKUP($D341,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D341,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D341,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D341,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D341,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D341,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E341,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E341,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E341,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D341,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D341,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D341,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G341,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F341,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H341,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H341,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H341,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H341,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H341,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H341,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,2,{"$f":"AVERAGEIFS(J:J,$A:$A,$AP341,$B:$B,$AQ341)","v":16.851576994434129},18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.003101422387129,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.480562770562759,19.258267465401996,23.143207144143918,23.021428571428576,33.48571428571428,0]
[2022,12,5,29,39,31,43,31,null,{"$f":"VLOOKUP($D342,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D342,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D342,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D342,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D342,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D342,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E342,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E342,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E342,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D342,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D342,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D342,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G342,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F342,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H342,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H342,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H342,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H342,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H342,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H342,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,3,16.350629370629363,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,16.432587412587402,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,17.732207792207785,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,18.493246753246744,19.618656571539503,18.757475839866107,22.872903225806464,34.970967741935475,0]
[2022,12,6,27,40,32,42,31,null,{"$f":"VLOOKUP($D343,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D343,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D343,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D343,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D343,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D343,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E343,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E343,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E343,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D343,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D343,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D343,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G343,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F343,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H343,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H343,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H343,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H343,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H343,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H343,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,4,14.90543589743589,17.428965347145144,14.21003492063492,23.440000000000008,29.299999999999986,0,14.905435897435886,17.496172154396344,14.652325396825406,23.440000000000008,29.299999999999986,0,14.397296037296027,17.451367616228875,14.349093650793661,23.440000000000008,29.299999999999986,0,16.514545454545445,17.451367616228875,14.349093650793661,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2022,12,7,27,38,30,41,30,null,{"$f":"VLOOKUP($D344,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D344,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D344,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D344,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D344,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D344,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E344,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E344,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E344,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D344,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D344,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D344,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G344,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F344,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H344,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H344,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H344,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H344,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H344,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H344,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,5,14.150730796980797,17.12505655893003,9.2868847926267275,16.634838709677418,25.046774193548373,0,13.973846153846143,17.181095079541244,12.56344393241168,16.634838709677418,25.046774193548373,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.121258741258726,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.940839160839149,17.744765075841659,16.305382488479264,23.440000000000012,29.299999999999983,0]
[2022,12,8,27,40,31,42,31,null,{"$f":"VLOOKUP($D345,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D345,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D345,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D345,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D345,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D345,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E345,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E345,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E345,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D345,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D345,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D345,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G345,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F345,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H345,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H345,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H345,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H345,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H345,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H345,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,6,13.770522995523004,16.680729559748421,3.2741587301587298,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2022,12,9,28,41,31,43,32,null,{"$f":"VLOOKUP($D346,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D346,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D346,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D346,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D346,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D346,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E346,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E346,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E346,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D346,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D346,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D346,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G346,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F346,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H346,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H346,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H346,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H346,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H346,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H346,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,7,13.790050366300376,16.596073947017334,0,0,14.649999999999991,0,14.693824786324798,17.470550790928147,2.7724731182795694,0,14.649999999999991,0,14.280172466422476,17.18352582428054,5.1488786482334854,9.8296774193548373,20.793548387096763,0,14.556536935286939,17.18352582428054,5.1488786482334854,9.8296774193548373,20.793548387096763,0,14.227403846153839,17.322012578616349,11.089892473118281,21.17161290322581,27.882258064516115,0]
[2022,12,10,30,39,33,42,31,null,{"$f":"VLOOKUP($D347,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D347,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D347,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D347,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D347,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D347,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E347,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E347,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E347,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D347,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D347,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D347,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G347,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F347,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H347,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H347,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H347,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H347,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H347,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H347,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.72468101343102,16.514545454545445,0,0,14.649999999999991,0,15.423641636141635,18.082572898799317,1.9803379416282643,3.7806451612903222,17.012903225806447,0]
[2022,12,11,30,38,34,43,31,null,{"$f":"VLOOKUP($D348,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D348,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D348,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D348,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D348,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D348,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E348,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E348,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E348,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D348,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D348,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D348,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G348,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F348,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H348,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H348,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H348,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H348,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H348,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H348,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,9,13.954438034188032,16.828448764373285,2.8648888888888888,5.4693333333333332,18.068333333333332,0,14.179479802604808,16.935775998983544,0,5.4693333333333332,18.068333333333332,0,14.662372303622304,17.35700654342164,0,0,14.649999999999993,0,15.099979192104188,17.35700654342164,0,0,14.649999999999993,0,14.847211538461529,17.772466806429062,8.1853968253968237,15.626666666666665,24.416666666666661,0]
[2022,12,12,31,39,34,43,31,null,{"$f":"VLOOKUP($D349,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D349,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D349,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D349,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D349,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D349,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E349,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E349,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E349,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D349,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D349,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D349,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G349,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F349,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H349,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H349,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H349,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H349,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H349,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H349,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP337+1","v":2050},10,14.137762237762228,17.246133925268218,12.994167434715825,23.440000000000012,29.299999999999983,0,14.556536935286926,17.547611968744036,9.1095545314900139,23.440000000000012,29.299999999999983,0,14.480961538461528,17.506289308176093,9.9016897081413209,18.903225806451612,26.464516129032248,0,13.973846153846143,17.506289308176093,9.9016897081413209,18.903225806451612,26.464516129032248,0,14.055804195804185,17.246133925268211,12.99281720430108,23.440000000000012,29.299999999999983,0]
[2022,12,13,30,41,35,42,31,null,{"$f":"VLOOKUP($D350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.253333333333323,0,14.312606060606052,17.294551732642738,13.315687301587301,23.244666666666678,31.253333333333323,0,14.143226107226099,17.182540387224062,12.575746031746034,23.440000000000008,29.299999999999986,0,15.837025641025633,17.182540387224062,12.575746031746034,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2022,12,14,29,39,32,41,29,null,{"$f":"VLOOKUP($D351,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D351,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D351,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D351,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D351,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D351,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E351,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E351,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E351,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D351,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D351,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D351,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G351,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F351,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H351,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H351,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H351,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H351,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H351,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H351,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2050,12,18.011255411255402,19.055523199378761,19.811779336475269,23.061935483870979,33.080645161290306,0,16.514545454545445,17.809803921568623,16.742857142857137,23.061935483870979,33.080645161290306,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.351688311688303,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.224848484848476,18.196602601436616,20.776862059146566,23.345483870967758,30.245161290322564,0]
[2022,12,15,29,38,32,41,28,null,{"$f":"VLOOKUP($D352,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D352,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D352,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D352,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D352,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D352,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E352,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E352,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E352,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D352,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D352,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D352,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G352,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F352,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H352,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H352,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H352,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H352,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H352,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H352,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,1,{"$f":"AVERAGEIFS(J:J,$A:$A,$AP352,$B:$B,$AQ352)","v":19.293606060606052},{"$f":"AVERAGEIFS(K:K,$A:$A,$AP352,$B:$B,$AQ352)","v":20.545949524364197},{"$f":"AVERAGEIFS(L:L,$A:$A,$AP352,$B:$B,$AQ352)","v":20.583404819276282},{"$f":"AVERAGEIFS(M:M,$A:$A,$AP352,$B:$B,$AQ352)","v":22.589354838709685},{"$f":"AVERAGEIFS(N:N,$A:$A,$AP352,$B:$B,$AQ352)","v":37.806451612903217},{"$f":"AVERAGEIFS(O:O,$A:$A,$AP352,$B:$B,$AQ352)","v":0},{"$f":"AVERAGEIFS(P:P,$A:$A,$AP352,$B:$B,$AQ352)","v":16.514545454545445},{"$f":"AVERAGEIFS(Q:Q,$A:$A,$AP352,$B:$B,$AQ352)","v":17.809803921568623},{"$f":"AVERAGEIFS(R:R,$A:$A,$AP352,$B:$B,$AQ352)","v":16.742857142857137},{"$f":"AVERAGEIFS(S:S,$A:$A,$AP352,$B:$B,$AQ352)","v":22.589354838709685},{"$f":"AVERAGEIFS(T:T,$A:$A,$AP352,$B:$B,$AQ352)","v":37.806451612903217},{"$f":"AVERAGEIFS(U:U,$A:$A,$AP352,$B:$B,$AQ352)","v":0},{"$f":"AVERAGEIFS(V:V,$A:$A,$AP352,$B:$B,$AQ352)","v":16.514545454545445},{"$f":"AVERAGEIFS(W:W,$A:$A,$AP352,$B:$B,$AQ352)","v":17.809803921568623},{"$f":"AVERAGEIFS(X:X,$A:$A,$AP352,$B:$B,$AQ352)","v":16.742857142857137},{"$f":"AVERAGEIFS(Y:Y,$A:$A,$AP352,$B:$B,$AQ352)","v":23.440000000000012},{"$f":"AVERAGEIFS(Z:Z,$A:$A,$AP352,$B:$B,$AQ352)","v":29.299999999999983},{"$f":"AVERAGEIFS(AA:AA,$A:$A,$AP352,$B:$B,$AQ352)","v":0},{"$f":"AVERAGEIFS(AB:AB,$A:$A,$AP352,$B:$B,$AQ352)","v":18.315670995670988},{"$f":"AVERAGEIFS(AC:AC,$A:$A,$AP352,$B:$B,$AQ352)","v":17.809803921568623},{"$f":"AVERAGEIFS(AD:AD,$A:$A,$AP352,$B:$B,$AQ352)","v":16.742857142857137},{"$f":"AVERAGEIFS(AE:AE,$A:$A,$AP352,$B:$B,$AQ352)","v":23.440000000000012},{"$f":"AVERAGEIFS(AF:AF,$A:$A,$AP352,$B:$B,$AQ352)","v":29.299999999999983},{"$f":"AVERAGEIFS(AG:AG,$A:$A,$AP352,$B:$B,$AQ352)","v":0},{"$f":"AVERAGEIFS(AH:AH,$A:$A,$AP352,$B:$B,$AQ352)","v":17.579999999999991},{"$f":"AVERAGEIFS(AI:AI,$A:$A,$AP352,$B:$B,$AQ352)","v":18.276237623762377},{"$f":"AVERAGEIFS(AJ:AJ,$A:$A,$AP352,$B:$B,$AQ352)","v":24.228548183704195},{"$f":"AVERAGEIFS(AK:AK,$A:$A,$AP352,$B:$B,$AQ352)","v":23.345483870967751},{"$f":"AVERAGEIFS(AL:AL,$A:$A,$AP352,$B:$B,$AQ352)","v":30.245161290322567},{"$f":"AVERAGEIFS(AM:AM,$A:$A,$AP352,$B:$B,$AQ352)","v":0}]
[2022,12,16,28,38,30,41,28,null,{"$f":"VLOOKUP($D353,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D353,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D353,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D353,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D353,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D353,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E353,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E353,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E353,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D353,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D353,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D353,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G353,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F353,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H353,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H353,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H353,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H353,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H353,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H353,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,2,16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.003101422387129,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.480562770562759,19.258267465401996,23.143207144143918,23.021428571428576,33.48571428571428,0]
[2022,12,17,27,38,30,41,27,null,{"$f":"VLOOKUP($D354,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D354,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D354,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D354,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D354,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D354,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E354,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E354,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E354,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D354,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D354,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D354,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G354,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F354,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H354,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H354,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H354,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H354,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H354,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H354,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,3,16.350629370629363,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,16.432587412587402,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,17.732207792207785,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,18.493246753246744,19.618656571539503,18.757475839866107,22.872903225806464,34.970967741935475,0]
[2022,12,18,29,29,31,31,16,null,{"$f":"VLOOKUP($D355,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D355,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D355,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D355,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D355,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D355,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E355,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($E355,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($E355,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D355,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D355,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D355,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G355,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F355,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H355,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($H355,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($H355,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($H355,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H355,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H355,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,4,14.90543589743589,17.428965347145144,14.21003492063492,23.440000000000008,29.299999999999986,0,14.905435897435886,17.496172154396344,14.652325396825406,23.440000000000008,29.299999999999986,0,14.397296037296027,17.451367616228875,14.349093650793661,23.440000000000008,29.299999999999986,0,16.514545454545445,17.451367616228875,14.349093650793661,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2022,12,19,29,19,33,20,5,null,{"$f":"VLOOKUP($D356,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D356,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D356,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D356,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D356,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D356,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E356,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":18.166},{"$f":"VLOOKUP($E356,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($E356,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":28.606508875739646},{"$f":"VLOOKUP($D356,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D356,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D356,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G356,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F356,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H356,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($H356,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($H356,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($H356,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H356,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H356,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,5,14.150730796980797,17.12505655893003,9.2868847926267275,16.634838709677418,25.046774193548373,0,13.973846153846143,17.181095079541244,12.56344393241168,16.634838709677418,25.046774193548373,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.121258741258726,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.940839160839149,17.744765075841659,16.305382488479264,23.440000000000012,29.299999999999983,0]
[2022,12,20,30,10,34,10,-6,null,{"$f":"VLOOKUP($D357,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D357,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D357,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D357,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D357,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D357,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E357,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($E357,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($E357,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($D357,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D357,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D357,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G357,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F357,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H357,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($H357,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($H357,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($H357,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H357,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H357,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,6,13.770522995523004,16.680729559748421,3.2741587301587298,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2022,12,21,30,20,35,21,7,null,{"$f":"VLOOKUP($D358,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D358,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D358,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D358,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D358,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D358,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E358,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($E358,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($E358,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D358,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D358,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D358,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G358,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F358,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H358,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($H358,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($H358,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($H358,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H358,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H358,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,7,13.790050366300376,16.596073947017334,0,0,14.649999999999991,0,14.693824786324798,17.470550790928147,2.7724731182795694,0,14.649999999999991,0,14.280172466422476,17.18352582428054,5.1488786482334854,9.8296774193548373,20.793548387096763,0,14.556536935286939,17.18352582428054,5.1488786482334854,9.8296774193548373,20.793548387096763,0,14.227403846153839,17.322012578616349,11.089892473118281,21.17161290322581,27.882258064516115,0]
[2022,12,22,29,30,32,32,19,null,{"$f":"VLOOKUP($D359,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D359,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D359,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D359,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D359,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D359,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E359,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($E359,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($E359,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D359,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D359,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D359,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G359,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F359,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H359,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":18.166},{"$f":"VLOOKUP($H359,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($H359,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":28.606508875739646},{"$f":"VLOOKUP($H359,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H359,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H359,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.72468101343102,16.514545454545445,0,0,14.649999999999991,0,15.423641636141635,18.082572898799317,1.9803379416282643,3.7806451612903222,17.012903225806447,0]
[2022,12,23,29,40,31,44,31,null,{"$f":"VLOOKUP($D360,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D360,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D360,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D360,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D360,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D360,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E360,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E360,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E360,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D360,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D360,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D360,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G360,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F360,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H360,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H360,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H360,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H360,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H360,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H360,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,9,13.954438034188032,16.828448764373285,2.8648888888888888,5.4693333333333332,18.068333333333332,0,14.179479802604808,16.935775998983544,0,5.4693333333333332,18.068333333333332,0,14.662372303622304,17.35700654342164,0,0,14.649999999999993,0,15.099979192104188,17.35700654342164,0,0,14.649999999999993,0,14.847211538461529,17.772466806429062,8.1853968253968237,15.626666666666665,24.416666666666661,0]
[2022,12,24,28,38,31,42,30,null,{"$f":"VLOOKUP($D361,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D361,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D361,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D361,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D361,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D361,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E361,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E361,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E361,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D361,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D361,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D361,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G361,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F361,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H361,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H361,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H361,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H361,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H361,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H361,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,10,14.137762237762228,17.246133925268218,12.994167434715825,23.440000000000012,29.299999999999983,0,14.556536935286926,17.547611968744036,9.1095545314900139,23.440000000000012,29.299999999999983,0,14.480961538461528,17.506289308176093,9.9016897081413209,18.903225806451612,26.464516129032248,0,13.973846153846143,17.506289308176093,9.9016897081413209,18.903225806451612,26.464516129032248,0,14.055804195804185,17.246133925268211,12.99281720430108,23.440000000000012,29.299999999999983,0]
[2022,12,25,28,38,30,42,30,null,{"$f":"VLOOKUP($D362,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D362,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D362,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D362,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D362,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D362,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E362,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E362,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E362,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D362,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D362,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D362,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G362,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F362,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H362,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H362,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H362,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H362,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H362,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H362,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.253333333333323,0,14.312606060606052,17.294551732642738,13.315687301587301,23.244666666666678,31.253333333333323,0,14.143226107226099,17.182540387224062,12.575746031746034,23.440000000000008,29.299999999999986,0,15.837025641025633,17.182540387224062,12.575746031746034,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2022,12,26,28,37,30,41,27,null,{"$f":"VLOOKUP($D363,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D363,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D363,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D363,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D363,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D363,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E363,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E363,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E363,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D363,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D363,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D363,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G363,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F363,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H363,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H363,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H363,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H363,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H363,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H363,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2051,12,18.011255411255402,19.055523199378761,19.811779336475269,23.061935483870979,33.080645161290306,0,16.514545454545445,17.809803921568623,16.742857142857137,23.061935483870979,33.080645161290306,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.351688311688303,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.224848484848476,18.196602601436616,20.776862059146566,23.345483870967758,30.245161290322564,0]
[2022,12,27,28,37,30,42,29,null,{"$f":"VLOOKUP($D364,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D364,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D364,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D364,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D364,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D364,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E364,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E364,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E364,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D364,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D364,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D364,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G364,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F364,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H364,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H364,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H364,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H364,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H364,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H364,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,1,19.293606060606052,20.545949524364197,20.583404819276282,22.589354838709685,37.806451612903217,0,16.514545454545445,17.809803921568623,16.742857142857137,22.589354838709685,37.806451612903217,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.315670995670988,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2022,12,28,28,39,32,42,30,null,{"$f":"VLOOKUP($D365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,2,16.839955217196589,18.125990266369438,16.838231073618292,23.338965517241391,30.310344827586192,0,16.514545454545445,17.809803921568626,16.742857142857137,23.338965517241391,30.310344827586192,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,17.95177190625466,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,18.738178832661582,19.52450679144993,23.017879350722772,22.9348275862069,34.351724137931029,0]
[2022,12,29,27,38,31,41,28,null,{"$f":"VLOOKUP($D366,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D366,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D366,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D366,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D366,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D366,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E366,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E366,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E366,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D366,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D366,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D366,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G366,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F366,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H366,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H366,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H366,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H366,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H366,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H366,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,16.35062937062936,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,17.732207792207785,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0]
[2022,12,30,25,38,28,41,28,null,{"$f":"VLOOKUP($D367,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D367,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D367,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D367,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D367,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D367,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E367,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E367,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E367,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D367,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D367,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D367,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G367,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F367,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H367,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H367,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H367,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H367,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H367,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H367,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,4,14.990125874125868,17.428965347145144,14.211430158730158,23.440000000000008,29.299999999999986,0,14.820745920745905,17.47376988531261,14.50350000000001,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2022,12,31,24,37,25,40,25,null,{"$f":"VLOOKUP($D368,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D368,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D368,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D368,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D368,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D368,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E368,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E368,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E368,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D368,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D368,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D368,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G368,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F368,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H368,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H368,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H368,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H368,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H368,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H368,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,5,14.059828921078923,17.08327402773573,8.7467926267281104,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.039300699300684,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.858881118881106,17.723085460599339,16.1613579109063,23.440000000000012,29.299999999999983,0]
[2023,1,1,26,38,27,41,28,null,{"$f":"VLOOKUP($D369,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D369,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D369,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D369,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D369,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D369,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E369,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E369,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E369,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D369,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D369,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D369,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G369,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F369,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H369,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H369,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H369,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H369,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H369,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H369,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,6,13.867101495726503,16.76497566863604,3.2741587301587298,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,1,2,27,38,29,40,27,null,{"$f":"VLOOKUP($D370,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D370,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D370,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D370,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D370,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D370,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E370,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E370,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E370,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D370,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D370,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D370,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G370,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F370,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H370,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H370,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H370,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H370,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H370,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H370,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.684880952380967,17.45044787497617,2.3764055299539169,0,14.649999999999991,0,14.271228632478644,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.64105616605617,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.311923076923071,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0]
[2023,1,3,27,37,29,41,29,null,{"$f":"VLOOKUP($D371,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D371,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D371,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D371,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D371,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D371,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E371,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E371,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E371,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D371,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D371,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D371,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G371,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F371,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H371,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H371,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H371,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H371,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H371,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H371,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431018,16.514545454545445,0,0,14.649999999999991,0,15.339122405372402,18.021147322279397,2.3764055299539169,4.5367741935483865,17.485483870967737,0]
[2023,1,4,29,38,30,41,29,null,{"$f":"VLOOKUP($D372,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D372,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D372,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D372,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D372,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D372,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E372,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E372,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E372,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D372,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D372,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D372,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G372,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F372,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H372,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H372,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H372,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H372,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H372,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H372,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,9,13.963679995929995,16.849221777523656,3.2741587301587298,6.2506666666666657,18.556666666666665,0,14.276058302808307,17.020022107871164,0,6.2506666666666657,18.556666666666665,0,14.758950803825806,17.441252652309263,0,0,14.649999999999993,0,15.012642653642645,17.441252652309263,0,0,14.649999999999993,0,14.847211538461529,17.772466806429062,8.1853968253968237,15.626666666666665,24.416666666666661,0]
[2023,1,5,27,39,30,42,29,null,{"$f":"VLOOKUP($D373,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D373,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D373,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D373,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D373,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D373,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E373,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E373,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E373,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D373,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D373,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D373,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G373,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F373,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H373,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H373,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H373,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H373,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H373,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H373,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,10,14.219720279720271,17.267813540510538,13.138192012288791,23.440000000000012,29.299999999999983,0,14.472017704517691,17.486186392224123,9.5056221198156674,23.440000000000012,29.299999999999983,0,14.396442307692299,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.055804195804185,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.137762237762228,17.267813540510538,13.136841781874043,23.440000000000012,29.299999999999983,0]
[2023,1,6,29,38,31,42,30,null,{"$f":"VLOOKUP($D374,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D374,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D374,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D374,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D374,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D374,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E374,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E374,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E374,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D374,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D374,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D374,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G374,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F374,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H374,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H374,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H374,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H374,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H374,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H374,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.253333333333323,0,14.39729603729603,17.316954001726472,13.464512698412697,23.244666666666678,31.253333333333323,0,14.227916083916076,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,15.837025641025633,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,1,7,29,39,33,44,31,null,{"$f":"VLOOKUP($D375,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D375,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D375,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D375,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D375,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D375,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E375,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E375,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E375,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D375,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D375,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D375,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G375,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F375,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H375,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H375,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H375,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H375,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H375,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H375,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2052,12,18.315670995670988,19.351310425160165,19.901000110413126,22.967419354838718,34.025806451612887,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612887,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.656103896103886,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.250216450216445,18.202290817317024,21.02341106804354,23.345483870967758,30.245161290322564,0]
[2023,1,8,30,41,35,44,34,null,{"$f":"VLOOKUP($D376,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D376,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D376,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D376,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D376,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D376,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E376,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E376,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E376,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D376,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D376,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D376,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G376,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F376,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H376,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H376,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H376,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H376,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H376,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H376,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,1,18.989190476190469,20.250162298582794,20.494184045338425,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.036623376623364,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,1,9,31,40,35,43,32,null,{"$f":"VLOOKUP($D377,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D377,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D377,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D377,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D377,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D377,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E377,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E377,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E377,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D377,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D377,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D377,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G377,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F377,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H377,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H377,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H377,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H377,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H377,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H377,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,2,16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,17.97501546072974,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.789508348794051,19.579448512078098,22.969022312582037,22.916785714285716,34.532142857142858,0]
[2023,1,10,30,40,33,43,32,null,{"$f":"VLOOKUP($D378,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D378,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D378,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D378,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D378,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D378,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E378,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E378,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E378,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D378,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D378,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D378,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G378,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F378,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H378,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H378,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H378,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H378,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H378,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H378,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,16.35062937062936,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,17.732207792207785,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0]
[2023,1,11,29,41,33,43,30,null,{"$f":"VLOOKUP($D379,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D379,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D379,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D379,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D379,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D379,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E379,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E379,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E379,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D379,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D379,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D379,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G379,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F379,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H379,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H379,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H379,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H379,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H379,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H379,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,4,14.990125874125868,17.428965347145144,14.211430158730158,23.440000000000008,29.299999999999986,0,14.820745920745905,17.47376988531261,14.50350000000001,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,1,12,29,41,32,43,32,null,{"$f":"VLOOKUP($D380,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D380,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D380,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D380,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D380,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D380,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E380,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E380,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E380,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D380,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D380,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D380,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G380,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F380,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H380,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H380,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H380,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H380,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H380,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H380,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,5,14.059828921078923,17.08327402773573,8.7467926267281104,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.039300699300684,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.858881118881106,17.723085460599339,16.1613579109063,23.440000000000012,29.299999999999983,0]
[2023,1,13,29,40,32,42,31,null,{"$f":"VLOOKUP($D381,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D381,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D381,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D381,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D381,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D381,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E381,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E381,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E381,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D381,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D381,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D381,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G381,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F381,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H381,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H381,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H381,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H381,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H381,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H381,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,6,13.867101495726503,16.76497566863604,3.2741587301587298,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,1,14,28,38,31,41,29,null,{"$f":"VLOOKUP($D382,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D382,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D382,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D382,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D382,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D382,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E382,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E382,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E382,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D382,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D382,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D382,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G382,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F382,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H382,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H382,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H382,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H382,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H382,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H382,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.684880952380967,17.45044787497617,2.3764055299539169,0,14.649999999999991,0,14.271228632478644,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.64105616605617,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.311923076923071,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0]
[2023,1,15,27,39,30,42,29,null,{"$f":"VLOOKUP($D383,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D383,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D383,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D383,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D383,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D383,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E383,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E383,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E383,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D383,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D383,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D383,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G383,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F383,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H383,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H383,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H383,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H383,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H383,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H383,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431018,16.514545454545445,0,0,14.649999999999991,0,15.339122405372402,18.021147322279397,2.3764055299539169,4.5367741935483865,17.485483870967737,0]
[2023,1,16,27,39,31,43,30,null,{"$f":"VLOOKUP($D384,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D384,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D384,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D384,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D384,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D384,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E384,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E384,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E384,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D384,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D384,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D384,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G384,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F384,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H384,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H384,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H384,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H384,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H384,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H384,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,9,13.963679995929995,16.849221777523656,3.2741587301587298,6.2506666666666657,18.556666666666665,0,14.276058302808307,17.020022107871164,0,6.2506666666666657,18.556666666666665,0,14.758950803825806,17.441252652309263,0,0,14.649999999999993,0,15.012642653642645,17.441252652309263,0,0,14.649999999999993,0,14.847211538461529,17.772466806429062,8.1853968253968237,15.626666666666665,24.416666666666661,0]
[2023,1,17,30,40,32,43,31,null,{"$f":"VLOOKUP($D385,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D385,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D385,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D385,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D385,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D385,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E385,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E385,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E385,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D385,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D385,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D385,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G385,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F385,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H385,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H385,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H385,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H385,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H385,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H385,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,10,14.219720279720271,17.267813540510538,13.138192012288791,23.440000000000012,29.299999999999983,0,14.472017704517691,17.486186392224123,9.5056221198156674,23.440000000000012,29.299999999999983,0,14.396442307692299,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.055804195804185,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.137762237762228,17.267813540510538,13.136841781874043,23.440000000000012,29.299999999999983,0]
[2023,1,18,31,40,33,44,32,null,{"$f":"VLOOKUP($D386,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D386,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D386,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D386,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D386,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D386,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E386,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E386,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E386,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D386,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D386,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D386,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G386,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F386,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H386,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H386,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H386,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H386,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H386,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H386,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.253333333333323,0,14.39729603729603,17.316954001726472,13.464512698412697,23.244666666666678,31.253333333333323,0,14.227916083916076,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,15.837025641025633,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,1,19,31,41,34,43,32,null,{"$f":"VLOOKUP($D387,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D387,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D387,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D387,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D387,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D387,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E387,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E387,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E387,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D387,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D387,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D387,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G387,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F387,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H387,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H387,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H387,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H387,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H387,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H387,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2053,12,18.315670995670988,19.351310425160165,19.901000110413126,22.967419354838718,34.025806451612887,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612887,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.656103896103886,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.250216450216445,18.202290817317024,21.02341106804354,23.345483870967758,30.245161290322564,0]
[2023,1,20,30,39,34,43,32,null,{"$f":"VLOOKUP($D388,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D388,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D388,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D388,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D388,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D388,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E388,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E388,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E388,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D388,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D388,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D388,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G388,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F388,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H388,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H388,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H388,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H388,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H388,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H388,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,1,18.989190476190469,20.250162298582794,20.494184045338425,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.036623376623364,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,1,21,30,40,33,44,31,null,{"$f":"VLOOKUP($D389,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D389,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D389,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D389,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D389,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D389,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E389,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E389,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E389,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D389,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D389,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D389,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G389,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F389,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H389,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H389,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H389,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H389,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H389,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H389,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,2,16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,17.97501546072974,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.789508348794051,19.579448512078098,22.969022312582037,22.916785714285716,34.532142857142858,0]
[2023,1,22,30,41,32,43,31,null,{"$f":"VLOOKUP($D390,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D390,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D390,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D390,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D390,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D390,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E390,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E390,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E390,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D390,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D390,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D390,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G390,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F390,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H390,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H390,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H390,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H390,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H390,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H390,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,16.35062937062936,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,17.732207792207785,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0]
[2023,1,23,31,41,33,45,32,null,{"$f":"VLOOKUP($D391,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D391,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D391,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D391,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D391,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D391,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E391,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E391,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E391,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D391,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D391,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D391,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G391,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F391,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H391,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H391,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H391,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H391,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H391,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H391,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,4,14.990125874125868,17.428965347145144,14.211430158730158,23.440000000000008,29.299999999999986,0,14.820745920745905,17.47376988531261,14.50350000000001,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,1,24,31,42,33,44,32,null,{"$f":"VLOOKUP($D392,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D392,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D392,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D392,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D392,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D392,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E392,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E392,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E392,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D392,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D392,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D392,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G392,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F392,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H392,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H392,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H392,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H392,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H392,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H392,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,5,14.059828921078923,17.08327402773573,8.7467926267281104,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.039300699300684,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.858881118881106,17.723085460599339,16.1613579109063,23.440000000000012,29.299999999999983,0]
[2023,1,25,31,42,34,44,33,null,{"$f":"VLOOKUP($D393,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D393,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D393,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D393,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D393,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D393,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E393,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E393,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E393,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D393,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D393,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D393,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G393,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F393,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H393,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H393,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H393,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H393,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H393,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H393,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,6,13.867101495726503,16.76497566863604,3.2741587301587298,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,1,26,32,42,34,43,33,null,{"$f":"VLOOKUP($D394,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D394,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D394,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D394,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D394,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D394,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E394,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E394,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E394,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D394,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D394,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D394,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G394,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F394,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H394,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H394,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H394,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H394,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H394,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H394,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.684880952380967,17.45044787497617,2.3764055299539169,0,14.649999999999991,0,14.271228632478644,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.64105616605617,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.311923076923071,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0]
[2023,1,27,32,41,33,44,33,null,{"$f":"VLOOKUP($D395,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D395,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D395,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D395,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D395,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D395,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E395,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E395,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E395,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D395,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D395,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D395,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G395,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F395,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H395,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H395,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H395,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H395,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H395,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H395,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431018,16.514545454545445,0,0,14.649999999999991,0,15.339122405372402,18.021147322279397,2.3764055299539169,4.5367741935483865,17.485483870967737,0]
[2023,1,28,32,42,34,45,34,null,{"$f":"VLOOKUP($D396,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D396,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D396,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D396,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D396,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D396,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E396,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E396,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E396,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D396,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D396,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D396,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G396,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F396,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H396,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H396,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H396,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H396,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H396,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H396,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,9,13.963679995929995,16.849221777523656,3.2741587301587298,6.2506666666666657,18.556666666666665,0,14.276058302808307,17.020022107871164,0,6.2506666666666657,18.556666666666665,0,14.758950803825806,17.441252652309263,0,0,14.649999999999993,0,15.012642653642645,17.441252652309263,0,0,14.649999999999993,0,14.847211538461529,17.772466806429062,8.1853968253968237,15.626666666666665,24.416666666666661,0]
[2023,1,29,33,43,35,45,35,null,{"$f":"VLOOKUP($D397,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D397,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D397,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D397,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D397,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D397,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E397,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E397,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E397,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D397,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D397,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D397,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G397,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F397,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H397,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H397,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H397,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H397,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H397,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H397,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,10,14.219720279720271,17.267813540510538,13.138192012288791,23.440000000000012,29.299999999999983,0,14.472017704517691,17.486186392224123,9.5056221198156674,23.440000000000012,29.299999999999983,0,14.396442307692299,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.055804195804185,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.137762237762228,17.267813540510538,13.136841781874043,23.440000000000012,29.299999999999983,0]
[2023,1,30,33,42,36,46,35,null,{"$f":"VLOOKUP($D398,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D398,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D398,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D398,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D398,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D398,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E398,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E398,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E398,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D398,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D398,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D398,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G398,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F398,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H398,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H398,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H398,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H398,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H398,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H398,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.253333333333323,0,14.39729603729603,17.316954001726472,13.464512698412697,23.244666666666678,31.253333333333323,0,14.227916083916076,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,15.837025641025633,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,1,31,33,42,36,45,34,null,{"$f":"VLOOKUP($D399,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D399,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D399,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D399,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D399,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D399,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E399,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E399,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E399,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D399,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D399,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D399,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G399,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F399,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H399,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H399,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H399,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H399,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H399,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H399,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2054,12,18.315670995670988,19.351310425160165,19.901000110413126,22.967419354838718,34.025806451612887,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612887,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.656103896103886,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.250216450216445,18.202290817317024,21.02341106804354,23.345483870967758,30.245161290322564,0]
[2023,2,1,30,42,34,45,34,null,{"$f":"VLOOKUP($D400,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D400,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D400,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D400,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D400,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D400,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E400,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E400,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E400,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D400,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D400,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D400,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G400,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F400,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H400,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H400,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H400,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H400,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H400,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H400,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,1,18.989190476190469,20.250162298582794,20.494184045338425,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.036623376623364,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,2,2,30,43,33,45,34,null,{"$f":"VLOOKUP($D401,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D401,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D401,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D401,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D401,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D401,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E401,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E401,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E401,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D401,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D401,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D401,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G401,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F401,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H401,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H401,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H401,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H401,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H401,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H401,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,{"$f":"AQ389","v":2},16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,17.97501546072974,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.789508348794051,19.579448512078098,22.969022312582037,22.916785714285716,34.532142857142858,0]
[2023,2,3,30,43,34,44,35,null,{"$f":"VLOOKUP($D402,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D402,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D402,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D402,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D402,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D402,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E402,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E402,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E402,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D402,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D402,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D402,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G402,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F402,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H402,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H402,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H402,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H402,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H402,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H402,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,16.35062937062936,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,17.732207792207785,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0]
[2023,2,4,32,42,36,45,34,null,{"$f":"VLOOKUP($D403,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D403,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D403,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D403,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D403,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D403,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E403,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E403,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E403,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D403,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D403,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D403,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G403,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F403,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H403,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H403,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H403,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H403,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H403,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H403,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,4,14.990125874125868,17.428965347145144,14.211430158730158,23.440000000000008,29.299999999999986,0,14.820745920745905,17.47376988531261,14.50350000000001,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,2,5,32,42,36,45,33,null,{"$f":"VLOOKUP($D404,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D404,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D404,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D404,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D404,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D404,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E404,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E404,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E404,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D404,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D404,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D404,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G404,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F404,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H404,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H404,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H404,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H404,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H404,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H404,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,5,14.059828921078923,17.08327402773573,8.7467926267281104,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.039300699300684,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.858881118881106,17.723085460599339,16.1613579109063,23.440000000000012,29.299999999999983,0]
[2023,2,6,32,43,35,45,35,null,{"$f":"VLOOKUP($D405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,6,13.867101495726503,16.76497566863604,3.2741587301587298,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,6.2506666666666657,18.556666666666658,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,2,7,31,44,35,45,35,null,{"$f":"VLOOKUP($D406,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D406,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D406,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D406,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D406,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D406,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E406,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E406,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E406,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D406,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D406,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D406,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G406,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F406,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H406,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H406,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H406,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H406,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H406,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H406,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.684880952380967,17.45044787497617,2.3764055299539169,0,14.649999999999991,0,14.271228632478644,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.64105616605617,17.163422908328567,4.7528110599078328,9.073548387096773,20.320967741935473,0,14.311923076923071,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0]
[2023,2,8,31,43,35,45,35,null,{"$f":"VLOOKUP($D407,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D407,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D407,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D407,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D407,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D407,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E407,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E407,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E407,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D407,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D407,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D407,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G407,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F407,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H407,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H407,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H407,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H407,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H407,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H407,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431018,16.514545454545445,0,0,14.649999999999991,0,15.339122405372402,18.021147322279397,2.3764055299539169,4.5367741935483865,17.485483870967737,0]
[2023,2,9,31,43,35,45,35,null,{"$f":"VLOOKUP($D408,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D408,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D408,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D408,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D408,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D408,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E408,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E408,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E408,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D408,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D408,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D408,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G408,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F408,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H408,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H408,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H408,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H408,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H408,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H408,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,9,13.963679995929995,16.849221777523656,3.2741587301587298,6.2506666666666657,18.556666666666665,0,14.276058302808307,17.020022107871164,0,6.2506666666666657,18.556666666666665,0,14.758950803825806,17.441252652309263,0,0,14.649999999999993,0,15.012642653642645,17.441252652309263,0,0,14.649999999999993,0,14.847211538461529,17.772466806429062,8.1853968253968237,15.626666666666665,24.416666666666661,0]
[2023,2,10,30,43,34,44,34,null,{"$f":"VLOOKUP($D409,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D409,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D409,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D409,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D409,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D409,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E409,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E409,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E409,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D409,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D409,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D409,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G409,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F409,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H409,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H409,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H409,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H409,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H409,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H409,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,10,14.219720279720271,17.267813540510538,13.138192012288791,23.440000000000012,29.299999999999983,0,14.472017704517691,17.486186392224123,9.5056221198156674,23.440000000000012,29.299999999999983,0,14.396442307692299,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.055804195804185,17.444863731656177,10.297757296466974,19.659354838709678,26.937096774193535,0,14.137762237762228,17.267813540510538,13.136841781874043,23.440000000000012,29.299999999999983,0]
[2023,2,11,31,44,35,46,36,null,{"$f":"VLOOKUP($D410,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D410,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D410,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D410,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D410,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D410,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E410,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E410,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E410,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D410,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D410,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D410,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G410,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F410,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H410,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H410,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H410,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H410,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H410,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H410,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.253333333333323,0,14.39729603729603,17.316954001726472,13.464512698412697,23.244666666666678,31.253333333333323,0,14.227916083916076,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,15.837025641025633,17.2049426563078,12.72457142857143,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,2,12,34,44,36,46,36,null,{"$f":"VLOOKUP($D411,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D411,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D411,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D411,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D411,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D411,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E411,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E411,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E411,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D411,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D411,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D411,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G411,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F411,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H411,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H411,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H411,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H411,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H411,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H411,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2055,12,18.315670995670988,19.351310425160165,19.901000110413126,22.967419354838718,34.025806451612887,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612887,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.656103896103886,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.250216450216445,18.202290817317024,21.02341106804354,23.345483870967758,30.245161290322564,0]
[2023,2,13,33,44,35,45,37,null,{"$f":"VLOOKUP($D412,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D412,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D412,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D412,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D412,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D412,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E412,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E412,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E412,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D412,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D412,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D412,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G412,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F412,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H412,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H412,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H412,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H412,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H412,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H412,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,1,18.989190476190469,20.250162298582794,20.494184045338425,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,18.036623376623364,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,2,14,32,44,36,46,36,null,{"$f":"VLOOKUP($D413,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D413,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D413,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D413,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D413,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D413,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E413,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E413,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E413,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D413,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D413,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D413,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G413,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F413,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H413,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H413,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H413,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H413,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H413,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H413,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP401+1","v":2056},2,16.839955217196589,18.125990266369438,16.838231073618292,23.338965517241391,30.310344827586192,0,16.514545454545445,17.809803921568626,16.742857142857137,23.338965517241391,30.310344827586192,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,17.924654426033729,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,18.711061352440652,19.518426284819153,22.754326961901867,22.9348275862069,34.351724137931029,0]
[2023,2,15,33,45,37,47,37,null,{"$f":"VLOOKUP($D414,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D414,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D414,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D414,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D414,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D414,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E414,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E414,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E414,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D414,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D414,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D414,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G414,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F414,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H414,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H414,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H414,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H414,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H414,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H414,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.432587412587402,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,16.268671328671317,17.788124306326303,16.596132104454682,23.440000000000012,29.299999999999983,0,17.732207792207785,17.788124306326303,16.596132104454682,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0]
[2023,2,16,34,44,37,45,35,null,{"$f":"VLOOKUP($D415,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D415,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D415,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D415,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D415,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D415,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E415,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E415,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E415,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D415,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D415,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D415,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G415,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F415,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H415,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H415,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H415,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H415,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H415,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H415,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,4,14.90543589743589,17.428965347145148,14.21003492063492,23.440000000000008,29.299999999999986,0,14.820745920745908,17.451367616228875,14.356069841269852,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,2,17,33,44,36,46,34,null,{"$f":"VLOOKUP($D416,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D416,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D416,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D416,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D416,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D416,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E416,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E416,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E416,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D416,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D416,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D416,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G416,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F416,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H416,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H416,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H416,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H416,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H416,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H416,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,5,{"$f":"AVERAGEIFS(J:J,$A:$A,$AP416,$B:$B,$AQ416)","v":14.059828921078923},{"$f":"AVERAGEIFS(K:K,$A:$A,$AP416,$B:$B,$AQ416)","v":17.061594412493406},{"$f":"AVERAGEIFS(L:L,$A:$A,$AP416,$B:$B,$AQ416)","v":8.6041182795698905},{"$f":"AVERAGEIFS(M:M,$A:$A,$AP416,$B:$B,$AQ416)","v":15.878709677419353},{"$f":"AVERAGEIFS(N:N,$A:$A,$AP416,$B:$B,$AQ416)","v":24.574193548387083},{"$f":"AVERAGEIFS(O:O,$A:$A,$AP416,$B:$B,$AQ416)","v":0},{"$f":"AVERAGEIFS(P:P,$A:$A,$AP416,$B:$B,$AQ416)","v":13.973846153846143},{"$f":"AVERAGEIFS(Q:Q,$A:$A,$AP416,$B:$B,$AQ416)","v":17.181095079541244},{"$f":"AVERAGEIFS(R:R,$A:$A,$AP416,$B:$B,$AQ416)","v":12.56344393241168},{"$f":"AVERAGEIFS(S:S,$A:$A,$AP416,$B:$B,$AQ416)","v":15.878709677419353},{"$f":"AVERAGEIFS(T:T,$A:$A,$AP416,$B:$B,$AQ416)","v":24.574193548387083},{"$f":"AVERAGEIFS(U:U,$A:$A,$AP416,$B:$B,$AQ416)","v":0},{"$f":"AVERAGEIFS(V:V,$A:$A,$AP416,$B:$B,$AQ416)","v":13.973846153846143},{"$f":"AVERAGEIFS(W:W,$A:$A,$AP416,$B:$B,$AQ416)","v":17.181095079541244},{"$f":"AVERAGEIFS(X:X,$A:$A,$AP416,$B:$B,$AQ416)","v":12.56344393241168},{"$f":"AVERAGEIFS(Y:Y,$A:$A,$AP416,$B:$B,$AQ416)","v":23.440000000000012},{"$f":"AVERAGEIFS(Z:Z,$A:$A,$AP416,$B:$B,$AQ416)","v":29.299999999999983},{"$f":"AVERAGEIFS(AA:AA,$A:$A,$AP416,$B:$B,$AQ416)","v":0},{"$f":"AVERAGEIFS(AB:AB,$A:$A,$AP416,$B:$B,$AQ416)","v":14.957342657342645},{"$f":"AVERAGEIFS(AC:AC,$A:$A,$AP416,$B:$B,$AQ416)","v":17.181095079541244},{"$f":"AVERAGEIFS(AD:AD,$A:$A,$AP416,$B:$B,$AQ416)","v":12.56344393241168},{"$f":"AVERAGEIFS(AE:AE,$A:$A,$AP416,$B:$B,$AQ416)","v":23.440000000000012},{"$f":"AVERAGEIFS(AF:AF,$A:$A,$AP416,$B:$B,$AQ416)","v":29.299999999999983},{"$f":"AVERAGEIFS(AG:AG,$A:$A,$AP416,$B:$B,$AQ416)","v":0},{"$f":"AVERAGEIFS(AH:AH,$A:$A,$AP416,$B:$B,$AQ416)","v":15.776923076923064},{"$f":"AVERAGEIFS(AI:AI,$A:$A,$AP416,$B:$B,$AQ416)","v":17.701405845357012},{"$f":"AVERAGEIFS(AJ:AJ,$A:$A,$AP416,$B:$B,$AQ416)","v":16.017333333333337},{"$f":"AVERAGEIFS(AK:AK,$A:$A,$AP416,$B:$B,$AQ416)","v":23.440000000000012},{"$f":"AVERAGEIFS(AL:AL,$A:$A,$AP416,$B:$B,$AQ416)","v":29.299999999999983},{"$f":"AVERAGEIFS(AM:AM,$A:$A,$AP416,$B:$B,$AQ416)","v":0}]
[2023,2,18,31,43,34,44,33,null,{"$f":"VLOOKUP($D417,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D417,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D417,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D417,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D417,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D417,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E417,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E417,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E417,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D417,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D417,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D417,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G417,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F417,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H417,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H417,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H417,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H417,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H417,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H417,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,6,13.857859533984541,16.744202655485665,2.8648888888888888,5.4693333333333332,18.068333333333321,0,13.973846153846145,17.137735849056597,12.278095238095242,5.4693333333333332,18.068333333333321,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,2,19,31,42,34,43,32,null,{"$f":"VLOOKUP($D418,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D418,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D418,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D418,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D418,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D418,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E418,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E418,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E418,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D418,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D418,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D418,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G418,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F418,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H418,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H418,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H418,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H418,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H418,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H418,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.67593711843713,17.430344959024197,1.9803379416282643,0,14.649999999999991,0,14.262284798534813,17.143319992376593,4.3567434715821802,8.3174193548387088,19.848387096774182,0,14.725575396825398,17.143319992376593,4.3567434715821802,8.3174193548387088,19.848387096774182,0,14.396442307692304,17.444863731656181,10.297757296466974,19.659354838709678,26.937096774193535,0]
[2023,2,20,31,43,35,44,32,null,{"$f":"VLOOKUP($D419,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D419,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D419,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D419,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D419,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D419,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E419,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E419,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E419,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D419,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D419,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D419,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G419,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F419,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H419,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H419,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H419,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H419,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H419,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H419,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431017,16.514545454545445,0,0,14.649999999999991,0,15.339122405372404,18.021147322279401,2.3764055299539169,4.5367741935483865,17.485483870967741,0]
[2023,2,21,32,43,34,45,34,null,{"$f":"VLOOKUP($D420,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D420,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D420,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D420,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D420,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D420,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E420,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E420,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E420,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D420,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D420,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D420,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G420,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F420,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H420,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H420,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H420,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H420,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H420,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H420,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,9,13.972921957671955,16.869994790674028,3.6834285714285708,7.0319999999999991,19.044999999999998,0,14.372636803011806,17.104268216758783,0,7.0319999999999991,19.044999999999998,0,14.855529304029307,17.525498761196882,0,0,14.649999999999993,0,14.925306115181108,17.525498761196882,0,0,14.649999999999993,0,14.759874999999989,17.708993710691814,8.5946666666666633,16.407999999999998,24.90499999999999,0]
[2023,2,22,32,43,35,44,33,null,{"$f":"VLOOKUP($D421,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D421,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D421,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D421,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D421,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D421,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E421,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E421,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E421,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D421,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D421,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D421,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G421,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F421,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H421,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H421,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H421,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H421,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H421,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H421,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,10,14.301678321678313,17.289493155752861,13.282216589861754,23.440000000000012,29.299999999999983,0,14.387498473748462,17.424760815704204,9.9016897081413209,23.440000000000012,29.299999999999983,0,14.311923076923064,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.137762237762228,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.219720279720271,17.289493155752861,13.280866359447007,23.440000000000012,29.299999999999983,0]
[2023,2,23,31,42,35,44,33,null,{"$f":"VLOOKUP($D422,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D422,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D422,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D422,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D422,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D422,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E422,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E422,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E422,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D422,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D422,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D422,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G422,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F422,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H422,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H422,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H422,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H422,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H422,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H422,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.25333333333332,0,14.481986013986008,17.339356270810207,13.613338095238094,23.244666666666678,31.25333333333332,0,14.312606060606052,17.227344925391535,12.873396825396826,23.440000000000008,29.299999999999986,0,15.837025641025631,17.227344925391535,12.873396825396826,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,2,24,30,45,35,45,35,null,{"$f":"VLOOKUP($D423,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D423,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D423,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D423,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D423,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D423,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E423,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E423,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E423,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D423,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D423,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D423,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G423,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F423,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H423,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H423,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H423,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H423,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H423,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H423,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2056,12,18.341038961038954,19.356998641040573,20.147549119310096,22.967419354838718,34.025806451612887,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612887,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.960519480519469,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.275584415584408,18.207979033197439,21.269960076940514,23.345483870967758,30.245161290322564,0]
[2023,2,25,31,44,35,45,35,null,{"$f":"VLOOKUP($D424,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D424,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D424,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D424,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D424,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D424,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E424,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E424,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E424,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D424,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D424,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D424,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G424,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F424,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H424,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H424,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H424,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H424,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H424,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H424,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,1,18.963822510822503,20.244474082702379,20.247635036441451,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.757575757575747,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,2,26,15,42,21,44,33,null,{"$f":"VLOOKUP($D425,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D425,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D425,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($D425,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D425,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D425,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E425,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E425,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E425,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D425,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D425,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D425,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G425,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F425,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H425,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H425,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H425,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H425,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H425,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H425,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,2,16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,17.946929499072347,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.761422387136662,19.573150844496215,22.696057338446103,22.916785714285716,34.532142857142851,0]
[2023,2,27,0,43,6,45,33,null,{"$f":"VLOOKUP($D426,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D426,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D426,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($D426,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D426,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D426,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E426,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E426,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E426,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D426,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D426,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D426,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G426,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F426,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H426,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H426,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H426,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H426,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H426,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H426,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.432587412587402,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,16.268671328671317,17.788124306326303,16.596132104454682,23.440000000000012,29.299999999999983,0,17.732207792207785,17.788124306326303,16.596132104454682,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0]
[2023,2,28,-15,45,-8,46,34,null,{"$f":"VLOOKUP($D427,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D427,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D427,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($D427,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D427,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":0},{"$f":"VLOOKUP($D427,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E427,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E427,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E427,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D427,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D427,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":0},{"$f":"VLOOKUP($D427,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G427,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F427,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H427,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H427,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H427,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H427,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H427,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H427,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,4,14.90543589743589,17.428965347145148,14.21003492063492,23.440000000000008,29.299999999999986,0,14.820745920745908,17.451367616228875,14.356069841269852,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,3,1,2,46,7,47,36,null,{"$f":"VLOOKUP($D428,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D428,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D428,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($D428,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D428,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D428,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E428,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E428,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E428,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D428,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D428,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D428,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G428,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F428,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H428,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H428,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H428,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H428,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H428,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H428,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,5,14.059828921078923,17.061594412493406,8.6041182795698905,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,14.957342657342645,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.776923076923064,17.701405845357012,16.017333333333337,23.440000000000012,29.299999999999983,0]
[2023,3,2,19,46,22,47,36,null,{"$f":"VLOOKUP($D429,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":18.166},{"$f":"VLOOKUP($D429,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D429,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":28.606508875739646},{"$f":"VLOOKUP($D429,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D429,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D429,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E429,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E429,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E429,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D429,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D429,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D429,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G429,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F429,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H429,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H429,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H429,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H429,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H429,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H429,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,6,13.857859533984541,16.744202655485665,2.8648888888888888,5.4693333333333332,18.068333333333321,0,13.973846153846145,17.137735849056597,12.278095238095242,5.4693333333333332,18.068333333333321,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,3,3,35,46,38,46,36,null,{"$f":"VLOOKUP($D430,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D430,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D430,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D430,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D430,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D430,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E430,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E430,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E430,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D430,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D430,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D430,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G430,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F430,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H430,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H430,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H430,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H430,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H430,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H430,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.67593711843713,17.430344959024197,1.9803379416282643,0,14.649999999999991,0,14.262284798534813,17.143319992376593,4.3567434715821802,8.3174193548387088,19.848387096774182,0,14.725575396825398,17.143319992376593,4.3567434715821802,8.3174193548387088,19.848387096774182,0,14.396442307692304,17.444863731656181,10.297757296466974,19.659354838709678,26.937096774193535,0]
[2023,3,4,37,46,38,47,37,null,{"$f":"VLOOKUP($D431,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D431,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D431,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D431,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D431,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D431,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E431,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E431,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E431,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D431,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D431,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D431,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G431,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F431,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H431,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H431,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H431,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H431,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H431,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H431,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431017,16.514545454545445,0,0,14.649999999999991,0,15.339122405372404,18.021147322279401,2.3764055299539169,4.5367741935483865,17.485483870967741,0]
[2023,3,5,38,46,41,47,38,null,{"$f":"VLOOKUP($D432,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D432,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D432,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D432,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D432,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D432,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E432,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E432,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E432,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D432,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D432,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D432,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G432,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F432,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H432,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H432,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H432,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H432,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H432,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H432,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,9,13.972921957671955,16.869994790674028,3.6834285714285708,7.0319999999999991,19.044999999999998,0,14.372636803011806,17.104268216758783,0,7.0319999999999991,19.044999999999998,0,14.855529304029307,17.525498761196882,0,0,14.649999999999993,0,14.925306115181108,17.525498761196882,0,0,14.649999999999993,0,14.759874999999989,17.708993710691814,8.5946666666666633,16.407999999999998,24.90499999999999,0]
[2023,3,6,39,46,40,47,37,null,{"$f":"VLOOKUP($D433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,10,14.301678321678313,17.289493155752861,13.282216589861754,23.440000000000012,29.299999999999983,0,14.387498473748462,17.424760815704204,9.9016897081413209,23.440000000000012,29.299999999999983,0,14.311923076923064,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.137762237762228,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.219720279720271,17.289493155752861,13.280866359447007,23.440000000000012,29.299999999999983,0]
[2023,3,7,38,46,40,47,38,null,{"$f":"VLOOKUP($D434,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D434,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D434,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D434,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D434,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D434,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E434,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E434,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E434,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D434,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D434,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D434,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G434,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F434,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H434,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H434,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H434,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H434,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H434,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H434,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.25333333333332,0,14.481986013986008,17.339356270810207,13.613338095238094,23.244666666666678,31.25333333333332,0,14.312606060606052,17.227344925391535,12.873396825396826,23.440000000000008,29.299999999999986,0,15.837025641025631,17.227344925391535,12.873396825396826,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,3,8,38,46,39,48,38,null,{"$f":"VLOOKUP($D435,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D435,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D435,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D435,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D435,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D435,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E435,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E435,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E435,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D435,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D435,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D435,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G435,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F435,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H435,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H435,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H435,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H435,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H435,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H435,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2057,12,18.341038961038954,19.356998641040573,20.147549119310096,22.967419354838718,34.025806451612887,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612887,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.960519480519469,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.275584415584408,18.207979033197439,21.269960076940514,23.345483870967758,30.245161290322564,0]
[2023,3,9,38,47,40,49,38,null,{"$f":"VLOOKUP($D436,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D436,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D436,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D436,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D436,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D436,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E436,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E436,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E436,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D436,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D436,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D436,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G436,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F436,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H436,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H436,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H436,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H436,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H436,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H436,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,1,18.963822510822503,20.244474082702379,20.247635036441451,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.757575757575747,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,3,10,38,48,41,49,38,null,{"$f":"VLOOKUP($D437,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D437,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D437,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D437,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D437,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D437,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E437,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E437,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E437,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D437,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D437,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D437,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G437,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F437,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H437,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H437,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H437,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H437,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H437,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H437,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,2,16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,17.946929499072347,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.761422387136662,19.573150844496215,22.696057338446103,22.916785714285716,34.532142857142851,0]
[2023,3,11,39,49,41,50,40,null,{"$f":"VLOOKUP($D438,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D438,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D438,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D438,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D438,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D438,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E438,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E438,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E438,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D438,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D438,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D438,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G438,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F438,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H438,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H438,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H438,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H438,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H438,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H438,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.432587412587402,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,16.268671328671317,17.788124306326303,16.596132104454682,23.440000000000012,29.299999999999983,0,17.732207792207785,17.788124306326303,16.596132104454682,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0]
[2023,3,12,40,50,43,50,40,null,{"$f":"VLOOKUP($D439,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D439,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D439,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D439,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D439,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D439,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E439,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E439,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E439,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D439,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D439,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D439,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G439,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F439,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H439,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H439,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H439,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H439,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H439,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H439,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,4,14.90543589743589,17.428965347145148,14.21003492063492,23.440000000000008,29.299999999999986,0,14.820745920745908,17.451367616228875,14.356069841269852,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,3,13,40,49,43,49,40,null,{"$f":"VLOOKUP($D440,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D440,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D440,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D440,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D440,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D440,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E440,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E440,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E440,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D440,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D440,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D440,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G440,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F440,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H440,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H440,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H440,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H440,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H440,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H440,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,5,14.059828921078923,17.061594412493406,8.6041182795698905,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,14.957342657342645,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.776923076923064,17.701405845357012,16.017333333333337,23.440000000000012,29.299999999999983,0]
[2023,3,14,40,48,43,49,40,null,{"$f":"VLOOKUP($D441,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D441,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D441,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D441,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D441,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D441,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E441,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E441,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E441,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D441,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D441,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D441,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G441,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F441,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H441,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H441,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H441,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H441,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H441,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H441,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,6,13.857859533984541,16.744202655485665,2.8648888888888888,5.4693333333333332,18.068333333333321,0,13.973846153846145,17.137735849056597,12.278095238095242,5.4693333333333332,18.068333333333321,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,3,15,41,48,43,49,40,null,{"$f":"VLOOKUP($D442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.67593711843713,17.430344959024197,1.9803379416282643,0,14.649999999999991,0,14.262284798534813,17.143319992376593,4.3567434715821802,8.3174193548387088,19.848387096774182,0,14.725575396825398,17.143319992376593,4.3567434715821802,8.3174193548387088,19.848387096774182,0,14.396442307692304,17.444863731656181,10.297757296466974,19.659354838709678,26.937096774193535,0]
[2023,3,16,41,49,44,49,40,null,{"$f":"VLOOKUP($D443,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D443,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D443,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D443,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D443,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D443,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E443,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E443,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E443,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D443,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D443,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D443,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G443,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F443,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H443,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H443,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H443,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H443,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H443,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H443,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431017,16.514545454545445,0,0,14.649999999999991,0,15.339122405372404,18.021147322279401,2.3764055299539169,4.5367741935483865,17.485483870967741,0]
[2023,3,17,41,48,42,49,39,null,{"$f":"VLOOKUP($D444,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D444,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D444,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D444,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D444,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D444,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E444,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E444,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E444,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D444,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D444,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D444,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G444,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F444,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H444,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H444,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H444,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H444,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H444,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H444,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,9,13.972921957671955,16.869994790674028,3.6834285714285708,7.0319999999999991,19.044999999999998,0,14.372636803011806,17.104268216758783,0,7.0319999999999991,19.044999999999998,0,14.855529304029307,17.525498761196882,0,0,14.649999999999993,0,14.925306115181108,17.525498761196882,0,0,14.649999999999993,0,14.759874999999989,17.708993710691814,8.5946666666666633,16.407999999999998,24.90499999999999,0]
[2023,3,18,41,49,43,49,39,null,{"$f":"VLOOKUP($D445,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D445,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D445,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D445,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D445,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D445,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E445,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E445,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E445,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D445,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D445,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D445,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G445,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F445,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H445,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H445,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H445,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H445,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H445,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H445,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,10,14.301678321678313,17.289493155752861,13.282216589861754,23.440000000000012,29.299999999999983,0,14.387498473748462,17.424760815704204,9.9016897081413209,23.440000000000012,29.299999999999983,0,14.311923076923064,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.137762237762228,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.219720279720271,17.289493155752861,13.280866359447007,23.440000000000012,29.299999999999983,0]
[2023,3,19,41,49,41,50,40,null,{"$f":"VLOOKUP($D446,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D446,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D446,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D446,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D446,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D446,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E446,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E446,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E446,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D446,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D446,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D446,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G446,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F446,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H446,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H446,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H446,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H446,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H446,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H446,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.25333333333332,0,14.481986013986008,17.339356270810207,13.613338095238094,23.244666666666678,31.25333333333332,0,14.312606060606052,17.227344925391535,12.873396825396826,23.440000000000008,29.299999999999986,0,15.837025641025631,17.227344925391535,12.873396825396826,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,3,20,42,50,43,50,40,null,{"$f":"VLOOKUP($D447,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D447,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D447,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D447,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D447,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D447,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E447,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E447,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E447,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D447,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D447,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D447,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G447,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F447,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H447,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H447,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H447,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H447,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H447,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H447,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2058,12,18.341038961038954,19.356998641040573,20.147549119310096,22.967419354838718,34.025806451612887,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612887,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.960519480519469,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.275584415584408,18.207979033197439,21.269960076940514,23.345483870967758,30.245161290322564,0]
[2023,3,21,41,49,42,49,41,null,{"$f":"VLOOKUP($D448,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D448,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D448,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D448,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D448,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D448,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E448,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E448,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E448,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D448,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D448,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D448,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G448,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F448,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H448,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H448,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H448,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H448,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H448,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H448,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,1,18.963822510822503,20.244474082702379,20.247635036441451,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.757575757575747,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,3,22,40,48,42,48,39,null,{"$f":"VLOOKUP($D449,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D449,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D449,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D449,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D449,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D449,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E449,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E449,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E449,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D449,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D449,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D449,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G449,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F449,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H449,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H449,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H449,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H449,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H449,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H449,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,2,16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,17.946929499072347,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.761422387136662,19.573150844496215,22.696057338446103,22.916785714285716,34.532142857142851,0]
[2023,3,23,40,47,41,48,38,null,{"$f":"VLOOKUP($D450,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D450,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D450,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D450,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D450,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D450,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E450,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E450,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E450,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D450,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D450,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D450,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G450,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F450,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H450,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H450,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H450,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H450,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H450,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H450,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.432587412587402,17.809803921568623,16.741506912442393,23.440000000000012,29.299999999999983,0,16.268671328671317,17.788124306326303,16.596132104454682,23.440000000000012,29.299999999999983,0,17.732207792207785,17.788124306326303,16.596132104454682,23.440000000000012,29.299999999999983,0,18.188831168831161,19.3228693457581,18.668255065928253,22.967419354838718,34.025806451612887,0]
[2023,3,24,41,48,42,49,39,null,{"$f":"VLOOKUP($D451,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D451,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D451,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D451,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D451,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D451,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E451,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E451,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E451,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D451,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D451,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D451,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G451,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F451,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H451,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H451,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H451,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H451,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H451,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H451,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,4,14.90543589743589,17.428965347145148,14.21003492063492,23.440000000000008,29.299999999999986,0,14.820745920745908,17.451367616228875,14.356069841269852,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000008,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,3,25,41,46,42,48,38,null,{"$f":"VLOOKUP($D452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,5,14.059828921078923,17.061594412493406,8.6041182795698905,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,14.957342657342645,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.776923076923064,17.701405845357012,16.017333333333337,23.440000000000012,29.299999999999983,0]
[2023,3,26,41,48,41,48,38,null,{"$f":"VLOOKUP($D453,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D453,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D453,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D453,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D453,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D453,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E453,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E453,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E453,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D453,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D453,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D453,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G453,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F453,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H453,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H453,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H453,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H453,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H453,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H453,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,6,13.857859533984541,16.744202655485665,2.8648888888888888,5.4693333333333332,18.068333333333321,0,13.973846153846145,17.137735849056597,12.278095238095242,5.4693333333333332,18.068333333333321,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,3,27,42,49,42,50,40,null,{"$f":"VLOOKUP($D454,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D454,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D454,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D454,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D454,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D454,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E454,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E454,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E454,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D454,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D454,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D454,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G454,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F454,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H454,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H454,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H454,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H454,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H454,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H454,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.67593711843713,17.430344959024197,1.9803379416282643,0,14.649999999999991,0,14.262284798534813,17.143319992376593,4.3567434715821802,8.3174193548387088,19.848387096774182,0,14.725575396825398,17.143319992376593,4.3567434715821802,8.3174193548387088,19.848387096774182,0,14.396442307692304,17.444863731656181,10.297757296466974,19.659354838709678,26.937096774193535,0]
[2023,3,28,42,50,43,50,41,null,{"$f":"VLOOKUP($D455,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D455,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D455,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D455,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D455,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D455,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E455,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E455,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E455,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D455,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D455,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D455,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G455,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F455,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H455,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H455,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H455,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H455,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H455,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H455,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.724681013431017,16.514545454545445,0,0,14.649999999999991,0,15.339122405372404,18.021147322279401,2.3764055299539169,4.5367741935483865,17.485483870967741,0]
[2023,3,29,43,50,44,51,41,null,{"$f":"VLOOKUP($D456,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D456,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D456,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D456,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D456,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D456,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E456,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E456,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E456,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D456,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D456,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D456,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G456,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F456,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H456,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H456,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H456,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H456,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H456,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H456,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,9,13.972921957671955,16.869994790674028,3.6834285714285708,7.0319999999999991,19.044999999999998,0,14.372636803011806,17.104268216758783,0,7.0319999999999991,19.044999999999998,0,14.855529304029307,17.525498761196882,0,0,14.649999999999993,0,14.925306115181108,17.525498761196882,0,0,14.649999999999993,0,14.759874999999989,17.708993710691814,8.5946666666666633,16.407999999999998,24.90499999999999,0]
[2023,3,30,45,50,45,50,42,null,{"$f":"VLOOKUP($D457,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D457,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D457,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D457,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D457,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D457,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E457,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E457,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E457,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D457,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D457,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D457,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G457,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F457,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H457,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H457,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H457,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H457,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H457,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H457,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,10,14.301678321678313,17.289493155752861,13.282216589861754,23.440000000000012,29.299999999999983,0,14.387498473748462,17.424760815704204,9.9016897081413209,23.440000000000012,29.299999999999983,0,14.311923076923064,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.137762237762228,17.383438155136261,10.693824884792628,20.415483870967744,27.409677419354825,0,14.219720279720271,17.289493155752861,13.280866359447007,23.440000000000012,29.299999999999983,0]
[2023,3,31,43,51,44,50,41,null,{"$f":"VLOOKUP($D458,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D458,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D458,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D458,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D458,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D458,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E458,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E458,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E458,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D458,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D458,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D458,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G458,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F458,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H458,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H458,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H458,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H458,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H458,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H458,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.25333333333332,0,14.481986013986008,17.339356270810207,13.613338095238094,23.244666666666678,31.25333333333332,0,14.312606060606052,17.227344925391535,12.873396825396826,23.440000000000008,29.299999999999986,0,15.837025641025631,17.227344925391535,12.873396825396826,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,4,1,43,50,43,49,40,null,{"$f":"VLOOKUP($D459,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D459,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D459,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D459,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D459,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D459,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E459,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E459,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E459,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D459,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D459,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D459,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G459,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F459,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H459,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H459,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H459,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H459,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H459,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H459,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2059,12,18.341038961038954,19.356998641040573,20.147549119310096,22.967419354838718,34.025806451612887,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612887,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.960519480519469,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.275584415584408,18.207979033197439,21.269960076940514,23.345483870967758,30.245161290322564,0]
[2023,4,2,42,50,43,49,40,null,{"$f":"VLOOKUP($D460,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D460,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D460,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D460,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D460,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D460,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E460,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E460,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E460,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D460,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D460,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D460,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G460,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F460,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H460,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H460,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H460,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H460,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H460,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H460,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,1,18.963822510822503,20.244474082702379,20.247635036441451,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.757575757575747,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,4,3,43,50,44,49,40,null,{"$f":"VLOOKUP($D461,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D461,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D461,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D461,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D461,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D461,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E461,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E461,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E461,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D461,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D461,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D461,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G461,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F461,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H461,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H461,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H461,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H461,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H461,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H461,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,2,16.839955217196589,18.125990266369438,16.838231073618292,23.338965517241391,30.310344827586192,0,16.514545454545445,17.809803921568626,16.742857142857137,23.338965517241391,30.310344827586192,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,18.22294670846394,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0,19.009353634870866,19.828532122989177,22.586148503842121,22.833793103448279,35.362068965517231,0]
[2023,4,4,43,51,45,51,41,null,{"$f":"VLOOKUP($D462,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D462,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D462,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D462,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D462,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D462,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E462,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E462,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E462,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D462,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D462,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D462,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G462,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F462,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H462,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H462,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H462,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H462,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H462,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H462,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.35062937062936,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,16.186713286713275,17.766444691083983,16.452107526881719,23.440000000000012,29.299999999999983,0,17.427792207792201,17.766444691083983,16.452107526881719,23.440000000000012,29.299999999999983,0,17.884415584415578,19.027082119976697,18.5790342919904,23.061935483870979,33.080645161290306,0]
[2023,4,5,43,50,44,51,40,null,{"$f":"VLOOKUP($D463,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D463,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D463,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D463,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D463,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D463,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E463,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E463,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E463,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D463,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D463,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D463,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G463,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F463,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H463,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H463,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H463,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H463,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H463,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H463,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,4,14.820745920745912,17.406563078061414,14.061209523809525,23.440000000000008,29.299999999999986,0,14.820745920745905,17.428965347145141,14.208639682539692,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000015,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000015,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,4,6,45,53,47,53,43,null,{"$f":"VLOOKUP($D464,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D464,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D464,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D464,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D464,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D464,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E464,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E464,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E464,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D464,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D464,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D464,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G464,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F464,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H464,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H464,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H464,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H464,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H464,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H464,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,5,14.059828921078923,17.061594412493406,8.6041182795698905,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,14.875384615384602,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.694965034965021,17.679726230114692,15.873308755760373,23.440000000000012,29.299999999999983,0]
[2023,4,7,47,52,47,52,43,null,{"$f":"VLOOKUP($D465,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D465,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D465,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D465,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D465,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D465,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E465,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E465,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E465,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D465,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D465,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D465,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G465,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F465,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H465,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H465,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H465,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H465,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H465,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H465,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,{"$f":"AQ453","v":6},13.848617572242578,16.723429642335297,2.4556190476190474,4.6879999999999997,17.579999999999988,0,13.973846153846145,17.137735849056597,12.278095238095242,4.6879999999999997,17.579999999999988,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,4,8,47,51,46,51,43,null,{"$f":"VLOOKUP($D466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.666993284493298,17.410242043072223,1.5842703533026115,0,14.649999999999991,0,14.253340964590976,17.123217076424616,3.9606758832565276,7.5612903225806445,19.375806451612892,0,14.716631562881565,17.123217076424616,3.9606758832565276,7.5612903225806445,19.375806451612892,0,14.480961538461536,17.506289308176097,9.9016897081413209,18.903225806451612,26.464516129032248,0]
[2023,4,9,45,52,46,52,42,null,{"$f":"VLOOKUP($D467,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D467,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D467,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D467,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D467,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D467,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E467,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E467,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E467,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D467,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D467,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D467,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G467,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F467,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H467,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H467,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H467,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H467,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H467,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H467,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.818144078144082,16.514545454545445,0,0,14.649999999999991,0,15.339122405372402,18.021147322279397,2.3764055299539169,4.5367741935483865,17.485483870967741,0]
[2023,4,10,46,53,47,52,43,null,{"$f":"VLOOKUP($D468,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D468,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D468,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D468,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D468,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D468,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E468,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E468,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E468,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D468,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D468,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D468,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G468,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F468,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H468,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H468,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H468,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H468,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H468,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H468,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,9,13.982163919413916,16.890767803824399,4.0926984126984118,7.8133333333333326,19.533333333333328,0,14.372636803011805,17.104268216758783,0,7.8133333333333326,19.533333333333328,0,14.952107804232806,17.609744870084501,0,0,14.649999999999993,0,14.837969576719566,17.609744870084501,0,0,14.649999999999993,0,14.67253846153845,17.64552061495457,9.0039365079365066,17.18933333333333,25.393333333333324,0]
[2023,4,11,45,52,45,51,43,null,{"$f":"VLOOKUP($D469,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D469,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D469,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D469,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D469,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D469,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E469,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E469,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E469,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D469,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D469,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D469,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G469,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F469,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H469,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H469,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H469,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H469,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H469,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H469,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,10,14.383636363636356,17.311172770995185,13.426241167434718,23.440000000000012,29.299999999999983,0,14.396442307692299,17.444863731656177,10.297757296466974,23.440000000000012,29.299999999999983,0,14.227403846153834,17.322012578616345,11.089892473118281,21.17161290322581,27.882258064516115,0,14.219720279720271,17.322012578616345,11.089892473118281,21.17161290322581,27.882258064516115,0,14.301678321678313,17.311172770995185,13.42489093701997,23.440000000000012,29.299999999999983,0]
[2023,4,12,45,52,45,52,42,null,{"$f":"VLOOKUP($D470,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D470,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D470,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D470,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D470,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D470,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E470,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E470,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E470,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D470,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D470,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D470,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G470,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F470,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H470,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H470,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H470,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H470,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H470,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H470,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.25333333333332,0,14.566675990675984,17.361758539893945,13.762163492063488,23.244666666666678,31.25333333333332,0,14.39729603729603,17.249747194475269,13.02222222222222,23.440000000000008,29.299999999999986,0,15.837025641025631,17.249747194475269,13.02222222222222,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,4,13,45,50,45,51,41,null,{"$f":"VLOOKUP($D471,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D471,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D471,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D471,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D471,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D471,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E471,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E471,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E471,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D471,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D471,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D471,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G471,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F471,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H471,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H471,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H471,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H471,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H471,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H471,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2060,12,18.366406926406921,19.362686856920984,20.394098128207069,22.967419354838718,34.025806451612894,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612894,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.960519480519469,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.300952380952374,18.213667249077851,21.516509085837487,23.345483870967758,30.245161290322564,0]
[2023,4,14,44,49,44,49,39,null,{"$f":"VLOOKUP($D472,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D472,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D472,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D472,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D472,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D472,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E472,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E472,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E472,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D472,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D472,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D472,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G472,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F472,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H472,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H472,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H472,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H472,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H472,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H472,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,1,18.938454545454537,20.238785866821974,20.001086027544481,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.782943722943713,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,4,15,44,49,44,50,40,null,{"$f":"VLOOKUP($D473,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D473,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D473,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D473,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D473,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D473,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E473,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E473,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E473,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D473,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D473,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D473,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G473,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F473,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H473,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H473,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H473,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H473,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H473,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H473,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,2,16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.255875077303639,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,19.070367965367954,19.89433189117231,22.521872506884218,22.812142857142856,35.578571428571429,0]
[2023,4,16,46,52,45,52,42,null,{"$f":"VLOOKUP($D474,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D474,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D474,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D474,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D474,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D474,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E474,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E474,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E474,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D474,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D474,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D474,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G474,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F474,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H474,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H474,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H474,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H474,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H474,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H474,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.35062937062936,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,16.186713286713275,17.766444691083983,16.452107526881719,23.440000000000012,29.299999999999983,0,17.427792207792201,17.766444691083983,16.452107526881719,23.440000000000012,29.299999999999983,0,17.884415584415578,19.027082119976697,18.5790342919904,23.061935483870979,33.080645161290306,0]
[2023,4,17,46,53,47,53,43,null,{"$f":"VLOOKUP($D475,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D475,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D475,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D475,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D475,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D475,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E475,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E475,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E475,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D475,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D475,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D475,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G475,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F475,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H475,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H475,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H475,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H475,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H475,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H475,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,4,14.820745920745912,17.406563078061414,14.061209523809525,23.440000000000008,29.299999999999986,0,14.820745920745905,17.428965347145141,14.208639682539692,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000015,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000015,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,4,18,47,54,47,54,44,null,{"$f":"VLOOKUP($D476,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D476,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D476,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D476,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D476,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D476,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E476,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E476,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E476,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D476,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D476,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D476,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G476,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F476,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H476,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H476,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H476,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H476,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H476,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H476,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,5,14.059828921078923,17.061594412493406,8.6041182795698905,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,14.875384615384602,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.694965034965021,17.679726230114692,15.873308755760373,23.440000000000012,29.299999999999983,0]
[2023,4,19,48,54,47,54,45,null,{"$f":"VLOOKUP($D477,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D477,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D477,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D477,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D477,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D477,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E477,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E477,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E477,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D477,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D477,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D477,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G477,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F477,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H477,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H477,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H477,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H477,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H477,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H477,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,{"$f":"AP465+1","v":2061},6,13.848617572242578,16.723429642335297,2.4556190476190474,4.6879999999999997,17.579999999999988,0,13.973846153846145,17.137735849056597,12.278095238095242,4.6879999999999997,17.579999999999988,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,4,20,50,54,50,54,45,null,{"$f":"VLOOKUP($D478,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D478,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D478,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D478,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D478,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D478,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E478,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E478,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E478,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D478,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D478,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D478,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G478,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F478,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H478,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H478,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H478,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H478,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H478,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H478,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.666993284493298,17.410242043072223,1.5842703533026115,0,14.649999999999991,0,14.253340964590976,17.123217076424616,3.9606758832565276,7.5612903225806445,19.375806451612892,0,14.716631562881565,17.123217076424616,3.9606758832565276,7.5612903225806445,19.375806451612892,0,14.480961538461536,17.506289308176097,9.9016897081413209,18.903225806451612,26.464516129032248,0]
[2023,4,21,50,54,49,54,46,null,{"$f":"VLOOKUP($D479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.818144078144082,16.514545454545445,0,0,14.649999999999991,0,15.339122405372402,18.021147322279397,2.3764055299539169,4.5367741935483865,17.485483870967741,0]
[2023,4,22,49,55,50,55,46,null,{"$f":"VLOOKUP($D480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,9,{"$f":"AVERAGEIFS(J:J,$A:$A,$AP480,$B:$B,$AQ480)","v":13.982163919413916},{"$f":"AVERAGEIFS(K:K,$A:$A,$AP480,$B:$B,$AQ480)","v":16.890767803824399},{"$f":"AVERAGEIFS(L:L,$A:$A,$AP480,$B:$B,$AQ480)","v":4.0926984126984118},{"$f":"AVERAGEIFS(M:M,$A:$A,$AP480,$B:$B,$AQ480)","v":7.8133333333333326},{"$f":"AVERAGEIFS(N:N,$A:$A,$AP480,$B:$B,$AQ480)","v":19.533333333333328},{"$f":"AVERAGEIFS(O:O,$A:$A,$AP480,$B:$B,$AQ480)","v":0},{"$f":"AVERAGEIFS(P:P,$A:$A,$AP480,$B:$B,$AQ480)","v":14.372636803011805},{"$f":"AVERAGEIFS(Q:Q,$A:$A,$AP480,$B:$B,$AQ480)","v":17.104268216758783},{"$f":"AVERAGEIFS(R:R,$A:$A,$AP480,$B:$B,$AQ480)","v":0},{"$f":"AVERAGEIFS(S:S,$A:$A,$AP480,$B:$B,$AQ480)","v":7.8133333333333326},{"$f":"AVERAGEIFS(T:T,$A:$A,$AP480,$B:$B,$AQ480)","v":19.533333333333328},{"$f":"AVERAGEIFS(U:U,$A:$A,$AP480,$B:$B,$AQ480)","v":0},{"$f":"AVERAGEIFS(V:V,$A:$A,$AP480,$B:$B,$AQ480)","v":14.952107804232806},{"$f":"AVERAGEIFS(W:W,$A:$A,$AP480,$B:$B,$AQ480)","v":17.609744870084501},{"$f":"AVERAGEIFS(X:X,$A:$A,$AP480,$B:$B,$AQ480)","v":0},{"$f":"AVERAGEIFS(Y:Y,$A:$A,$AP480,$B:$B,$AQ480)","v":0},{"$f":"AVERAGEIFS(Z:Z,$A:$A,$AP480,$B:$B,$AQ480)","v":14.649999999999993},{"$f":"AVERAGEIFS(AA:AA,$A:$A,$AP480,$B:$B,$AQ480)","v":0},{"$f":"AVERAGEIFS(AB:AB,$A:$A,$AP480,$B:$B,$AQ480)","v":14.837969576719566},{"$f":"AVERAGEIFS(AC:AC,$A:$A,$AP480,$B:$B,$AQ480)","v":17.609744870084501},{"$f":"AVERAGEIFS(AD:AD,$A:$A,$AP480,$B:$B,$AQ480)","v":0},{"$f":"AVERAGEIFS(AE:AE,$A:$A,$AP480,$B:$B,$AQ480)","v":0},{"$f":"AVERAGEIFS(AF:AF,$A:$A,$AP480,$B:$B,$AQ480)","v":14.649999999999993},{"$f":"AVERAGEIFS(AG:AG,$A:$A,$AP480,$B:$B,$AQ480)","v":0},{"$f":"AVERAGEIFS(AH:AH,$A:$A,$AP480,$B:$B,$AQ480)","v":14.67253846153845},{"$f":"AVERAGEIFS(AI:AI,$A:$A,$AP480,$B:$B,$AQ480)","v":17.64552061495457},{"$f":"AVERAGEIFS(AJ:AJ,$A:$A,$AP480,$B:$B,$AQ480)","v":9.0039365079365066},{"$f":"AVERAGEIFS(AK:AK,$A:$A,$AP480,$B:$B,$AQ480)","v":17.18933333333333},{"$f":"AVERAGEIFS(AL:AL,$A:$A,$AP480,$B:$B,$AQ480)","v":25.393333333333324},{"$f":"AVERAGEIFS(AM:AM,$A:$A,$AP480,$B:$B,$AQ480)","v":0}]
[2023,4,23,50,55,49,54,46,null,{"$f":"VLOOKUP($D481,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D481,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D481,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D481,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D481,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D481,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E481,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E481,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E481,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D481,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D481,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D481,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G481,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F481,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H481,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H481,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H481,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H481,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H481,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H481,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,10,14.383636363636356,17.311172770995185,13.426241167434718,23.440000000000012,29.299999999999983,0,14.396442307692299,17.444863731656177,10.297757296466974,23.440000000000012,29.299999999999983,0,14.227403846153834,17.322012578616345,11.089892473118281,21.17161290322581,27.882258064516115,0,14.219720279720271,17.322012578616345,11.089892473118281,21.17161290322581,27.882258064516115,0,14.301678321678313,17.311172770995185,13.42489093701997,23.440000000000012,29.299999999999983,0]
[2023,4,24,50,55,48,55,46,null,{"$f":"VLOOKUP($D482,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D482,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D482,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D482,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D482,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D482,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E482,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E482,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E482,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D482,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D482,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D482,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G482,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F482,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H482,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H482,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H482,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H482,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H482,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H482,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.25333333333332,0,14.566675990675984,17.361758539893945,13.762163492063488,23.244666666666678,31.25333333333332,0,14.39729603729603,17.249747194475269,13.02222222222222,23.440000000000008,29.299999999999986,0,15.837025641025631,17.249747194475269,13.02222222222222,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,4,25,49,55,48,55,45,null,{"$f":"VLOOKUP($D483,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D483,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D483,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D483,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D483,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D483,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E483,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E483,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E483,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D483,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D483,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D483,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G483,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F483,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H483,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H483,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H483,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H483,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H483,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H483,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2061,12,18.366406926406921,19.362686856920984,20.394098128207069,22.967419354838718,34.025806451612894,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612894,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.960519480519469,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.300952380952374,18.213667249077851,21.516509085837487,23.345483870967758,30.245161290322564,0]
[2023,4,26,50,55,49,54,46,null,{"$f":"VLOOKUP($D484,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D484,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D484,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D484,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D484,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D484,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E484,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E484,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E484,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D484,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D484,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D484,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G484,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F484,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H484,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H484,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H484,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H484,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H484,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H484,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,1,18.938454545454537,20.238785866821974,20.001086027544481,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.782943722943713,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,4,27,51,56,50,56,47,null,{"$f":"VLOOKUP($D485,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D485,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D485,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D485,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D485,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D485,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E485,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E485,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E485,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D485,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D485,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D485,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G485,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F485,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H485,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H485,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H485,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H485,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H485,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H485,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,2,16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.255875077303639,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,19.070367965367954,19.89433189117231,22.521872506884218,22.812142857142856,35.578571428571429,0]
[2023,4,28,50,56,50,56,47,null,{"$f":"VLOOKUP($D486,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D486,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D486,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D486,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D486,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D486,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E486,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E486,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E486,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D486,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D486,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D486,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G486,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F486,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H486,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H486,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H486,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H486,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H486,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H486,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.35062937062936,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,16.186713286713275,17.766444691083983,16.452107526881719,23.440000000000012,29.299999999999983,0,17.427792207792201,17.766444691083983,16.452107526881719,23.440000000000012,29.299999999999983,0,17.884415584415578,19.027082119976697,18.5790342919904,23.061935483870979,33.080645161290306,0]
[2023,4,29,50,56,49,55,47,null,{"$f":"VLOOKUP($D487,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D487,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D487,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D487,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D487,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D487,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E487,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E487,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E487,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D487,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D487,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D487,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G487,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F487,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H487,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H487,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H487,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H487,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H487,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H487,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,4,14.820745920745912,17.406563078061414,14.061209523809525,23.440000000000008,29.299999999999986,0,14.820745920745905,17.428965347145141,14.208639682539692,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000015,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000015,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,4,30,50,56,48,55,46,null,{"$f":"VLOOKUP($D488,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D488,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D488,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D488,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D488,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D488,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E488,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E488,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E488,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D488,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D488,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D488,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G488,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F488,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H488,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H488,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H488,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H488,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H488,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H488,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,5,14.059828921078923,17.061594412493406,8.6041182795698905,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,14.875384615384602,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.694965034965021,17.679726230114692,15.873308755760373,23.440000000000012,29.299999999999983,0]
[2023,5,1,50,57,49,56,47,null,{"$f":"VLOOKUP($D489,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D489,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D489,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D489,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D489,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D489,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E489,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E489,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E489,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D489,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D489,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D489,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G489,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F489,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H489,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H489,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H489,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H489,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H489,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H489,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,6,13.848617572242578,16.723429642335297,2.4556190476190474,4.6879999999999997,17.579999999999988,0,13.973846153846145,17.137735849056597,12.278095238095242,4.6879999999999997,17.579999999999988,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0,13.973846153846145,17.137735849056597,12.278095238095242,23.440000000000008,29.299999999999986,0]
[2023,5,2,52,58,51,58,49,null,{"$f":"VLOOKUP($D490,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D490,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D490,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D490,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D490,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D490,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E490,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E490,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E490,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D490,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D490,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D490,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G490,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F490,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H490,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H490,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H490,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H490,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H490,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H490,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,7,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.666993284493298,17.410242043072223,1.5842703533026115,0,14.649999999999991,0,14.253340964590976,17.123217076424616,3.9606758832565276,7.5612903225806445,19.375806451612892,0,14.716631562881565,17.123217076424616,3.9606758832565276,7.5612903225806445,19.375806451612892,0,14.480961538461536,17.506289308176097,9.9016897081413209,18.903225806451612,26.464516129032248,0]
[2023,5,3,52,58,51,57,49,null,{"$f":"VLOOKUP($D491,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D491,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D491,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D491,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D491,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D491,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E491,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E491,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E491,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D491,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D491,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D491,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G491,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F491,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H491,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H491,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H491,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H491,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H491,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H491,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,8,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,13.696587301587311,16.514545454545445,0,0,14.649999999999991,0,14.818144078144082,16.514545454545445,0,0,14.649999999999991,0,15.339122405372402,18.021147322279397,2.3764055299539169,4.5367741935483865,17.485483870967741,0]
[2023,5,4,53,58,52,57,49,null,{"$f":"VLOOKUP($D492,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D492,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D492,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D492,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D492,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D492,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E492,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E492,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E492,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D492,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D492,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D492,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G492,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F492,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H492,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H492,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H492,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H492,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H492,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H492,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,9,13.982163919413916,16.890767803824399,4.0926984126984118,7.8133333333333326,19.533333333333328,0,14.372636803011805,17.104268216758783,0,7.8133333333333326,19.533333333333328,0,14.952107804232806,17.609744870084501,0,0,14.649999999999993,0,14.837969576719566,17.609744870084501,0,0,14.649999999999993,0,14.67253846153845,17.64552061495457,9.0039365079365066,17.18933333333333,25.393333333333324,0]
[2023,5,5,53,58,53,57,49,null,{"$f":"VLOOKUP($D493,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D493,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D493,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D493,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D493,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D493,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E493,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E493,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E493,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D493,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D493,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D493,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G493,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F493,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H493,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H493,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H493,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H493,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H493,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H493,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,10,14.383636363636356,17.311172770995185,13.426241167434718,23.440000000000012,29.299999999999983,0,14.396442307692299,17.444863731656177,10.297757296466974,23.440000000000012,29.299999999999983,0,14.227403846153834,17.322012578616345,11.089892473118281,21.17161290322581,27.882258064516115,0,14.219720279720271,17.322012578616345,11.089892473118281,21.17161290322581,27.882258064516115,0,14.301678321678313,17.311172770995185,13.42489093701997,23.440000000000012,29.299999999999983,0]
[2023,5,6,52,57,52,56,48,null,{"$f":"VLOOKUP($D494,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D494,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D494,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D494,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D494,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D494,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E494,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E494,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E494,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D494,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D494,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D494,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G494,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F494,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H494,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H494,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H494,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H494,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H494,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H494,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,11,17.169884559884551,18.426975344593281,17.182014051522241,23.244666666666678,31.25333333333332,0,14.566675990675984,17.361758539893945,13.762163492063488,23.244666666666678,31.25333333333332,0,14.39729603729603,17.249747194475269,13.02222222222222,23.440000000000008,29.299999999999986,0,15.837025641025631,17.249747194475269,13.02222222222222,23.440000000000008,29.299999999999986,0,16.175785547785537,17.809803921568626,16.737276190476184,23.440000000000008,29.299999999999986,0]
[2023,5,7,53,58,52,57,50,null,{"$f":"VLOOKUP($D495,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D495,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D495,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D495,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D495,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D495,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E495,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E495,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E495,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D495,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D495,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D495,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G495,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F495,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H495,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H495,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H495,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H495,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H495,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H495,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2062,12,18.366406926406921,19.362686856920984,20.394098128207069,22.967419354838718,34.025806451612894,0,16.514545454545445,17.809803921568623,16.742857142857137,22.967419354838718,34.025806451612894,0,16.186713286713278,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.960519480519469,17.766444691083983,16.452107526881715,23.440000000000012,29.299999999999983,0,17.300952380952374,18.213667249077851,21.516509085837487,23.345483870967758,30.245161290322564,0]
[2023,5,8,54,58,52,58,50,null,{"$f":"VLOOKUP($D496,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D496,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D496,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D496,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D496,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D496,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E496,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E496,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E496,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D496,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D496,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D496,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G496,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F496,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H496,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H496,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H496,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H496,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H496,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H496,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2063,1,18.938454545454537,20.238785866821974,20.001086027544481,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,22.683870967741946,36.861290322580629,0,16.514545454545445,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.782943722943713,17.809803921568623,16.742857142857137,23.440000000000012,29.299999999999983,0,17.579999999999991,18.276237623762377,24.228548183704195,23.345483870967751,30.245161290322567,0]
[2023,5,9,53,58,52,57,49,null,{"$f":"VLOOKUP($D497,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D497,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D497,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D497,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D497,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D497,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E497,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E497,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E497,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D497,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D497,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D497,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G497,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F497,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H497,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H497,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H497,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H497,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H497,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H497,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2063,2,16.851576994434129,18.137282635826612,16.841637285431194,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.335357142857156,30.346428571428557,0,16.514545454545445,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,18.255875077303639,17.80980392156863,16.742857142857137,23.440000000000005,29.299999999999986,0,19.070367965367954,19.89433189117231,22.521872506884218,22.812142857142856,35.578571428571429,0]
[2023,5,10,54,58,52,58,49,null,{"$f":"VLOOKUP($D498,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D498,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D498,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D498,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D498,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D498,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E498,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E498,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E498,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D498,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D498,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D498,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G498,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F498,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H498,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H498,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H498,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H498,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H498,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H498,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2063,3,16.268671328671321,17.809803921568623,16.738806451612898,23.440000000000012,29.299999999999983,0,16.35062937062936,17.809803921568623,16.740156682027646,23.440000000000012,29.299999999999983,0,16.186713286713275,17.766444691083983,16.452107526881719,23.440000000000012,29.299999999999983,0,17.427792207792201,17.766444691083983,16.452107526881719,23.440000000000012,29.299999999999983,0,17.884415584415578,19.027082119976697,18.5790342919904,23.061935483870979,33.080645161290306,0]
[2023,5,11,56,58,54,57,50,null,{"$f":"VLOOKUP($D499,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D499,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D499,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D499,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D499,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D499,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E499,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E499,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E499,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D499,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D499,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D499,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G499,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F499,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H499,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H499,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H499,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H499,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H499,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H499,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2063,4,14.820745920745912,17.406563078061414,14.061209523809525,23.440000000000008,29.299999999999986,0,14.820745920745905,17.428965347145141,14.208639682539692,23.440000000000008,29.299999999999986,0,14.397296037296027,17.428965347145141,14.201663492063501,23.440000000000015,29.299999999999986,0,16.514545454545445,17.428965347145141,14.201663492063501,23.440000000000015,29.299999999999986,0,16.514545454545445,17.809803921568626,16.742857142857137,23.440000000000008,29.299999999999986,0]
[2023,5,12,55,58,53,58,51,null,{"$f":"VLOOKUP($D500,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D500,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D500,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D500,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D500,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D500,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E500,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E500,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E500,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D500,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D500,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D500,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G500,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F500,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H500,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H500,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H500,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H500,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H500,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H500,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2063,5,14.059828921078923,17.061594412493406,8.6041182795698905,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,15.878709677419353,24.574193548387083,0,13.973846153846143,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,14.875384615384602,17.181095079541244,12.56344393241168,23.440000000000012,29.299999999999983,0,15.694965034965021,17.679726230114692,15.873308755760373,23.440000000000012,29.299999999999983,0]
[2023,5,28,58,61,56,59,54,null,{"$f":"VLOOKUP($D516,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D516,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D516,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D516,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D516,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D516,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E516,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E516,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E516,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D516,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D516,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D516,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G516,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F516,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H516,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H516,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H516,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H516,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H516,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H516,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},null,null,2064,9,13.991405881155879,16.911540816974767,4.5019682539682533,8.5946666666666651,20.021666666666661,0,14.469215303215304,17.188514325646402,0,8.5946666666666651,20.021666666666661,0,15.048686304436306,17.693990978972121,0,0,14.649999999999993,0,14.847211538461529,17.693990978972121,0,0,14.649999999999993,0,14.585201923076912,17.582047519217323,9.413206349206348,17.970666666666663,25.881666666666657,0]
[2023,6,28,64,64,63,64,62,null,{"$f":"VLOOKUP($D547,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D547,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D547,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D547,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D547,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D547,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E547,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E547,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E547,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D547,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D547,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D547,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G547,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F547,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H547,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H547,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H547,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H547,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H547,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H547,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2023,7,13,64,65,63,65,63,null,{"$f":"VLOOKUP($D562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2023,8,13,65,65,64,65,64,null,{"$f":"VLOOKUP($D593,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D593,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D593,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D593,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D593,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D593,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E593,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E593,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E593,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D593,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D593,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D593,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G593,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F593,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H593,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H593,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H593,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H593,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H593,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H593,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2023,9,27,58,63,58,62,57,null,{"$f":"VLOOKUP($D638,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D638,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D638,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D638,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D638,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D638,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E638,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E638,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E638,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D638,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D638,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D638,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G638,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F638,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H638,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H638,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H638,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H638,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H638,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H638,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2023,10,10,48,56,49,55,47,null,{"$f":"VLOOKUP($D651,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D651,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D651,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D651,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D651,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D651,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E651,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E651,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E651,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D651,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D651,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D651,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G651,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F651,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H651,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H651,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H651,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H651,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H651,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H651,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2023,11,13,37,47,39,50,39,null,{"$f":"VLOOKUP($D685,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D685,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D685,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D685,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D685,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D685,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E685,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E685,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E685,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D685,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D685,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D685,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G685,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F685,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H685,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H685,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H685,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H685,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H685,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H685,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2023,12,28,27,38,31,42,29,null,{"$f":"VLOOKUP($D730,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D730,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D730,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D730,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D730,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D730,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E730,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E730,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E730,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D730,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D730,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D730,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G730,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F730,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H730,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H730,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H730,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H730,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H730,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H730,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,1,28,32,42,34,44,33,null,{"$f":"VLOOKUP($D761,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D761,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D761,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D761,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D761,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D761,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E761,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E761,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E761,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D761,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D761,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D761,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G761,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F761,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H761,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H761,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H761,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H761,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H761,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H761,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,2,12,34,44,36,46,36,null,{"$f":"VLOOKUP($D776,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D776,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D776,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D776,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D776,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D776,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E776,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E776,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E776,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D776,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D776,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D776,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G776,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F776,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H776,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H776,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H776,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H776,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H776,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H776,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,3,28,42,50,44,50,41,null,{"$f":"VLOOKUP($D821,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D821,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D821,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D821,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D821,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D821,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E821,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E821,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E821,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D821,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D821,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D821,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G821,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F821,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H821,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H821,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H821,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H821,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H821,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H821,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,5,3,53,58,51,57,49,null,{"$f":"VLOOKUP($D857,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D857,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D857,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D857,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D857,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D857,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E857,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E857,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E857,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D857,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D857,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D857,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G857,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F857,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H857,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H857,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H857,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H857,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H857,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H857,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,5,14,57,60,56,60,53,null,{"$f":"VLOOKUP($D868,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D868,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D868,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D868,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D868,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D868,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E868,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E868,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E868,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D868,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D868,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D868,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G868,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F868,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H868,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H868,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H868,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H868,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H868,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H868,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,6,28,63,64,63,64,61,null,{"$f":"VLOOKUP($D913,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D913,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D913,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D913,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D913,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D913,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E913,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E913,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E913,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D913,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D913,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D913,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G913,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F913,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H913,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H913,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H913,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H913,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H913,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H913,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,7,29,65,64,64,64,64,null,{"$f":"VLOOKUP($D944,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D944,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D944,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D944,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D944,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D944,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E944,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E944,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E944,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D944,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D944,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D944,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G944,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F944,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H944,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H944,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H944,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H944,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H944,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H944,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,8,13,65,64,64,64,64,null,{"$f":"VLOOKUP($D959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,9,13,61,64,60,63,59,null,{"$f":"VLOOKUP($D990,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D990,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D990,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D990,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D990,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D990,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E990,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E990,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E990,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D990,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D990,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D990,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G990,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F990,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H990,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H990,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H990,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H990,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H990,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H990,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,10,21,46,54,46,54,45,null,{"$f":"VLOOKUP($D1028,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1028,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1028,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1028,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1028,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1028,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1028,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1028,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1028,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1028,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1028,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1028,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1028,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1028,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1028,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1028,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1028,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1028,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1028,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1028,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,11,13,37,47,39,50,40,null,{"$f":"VLOOKUP($D1051,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1051,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1051,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1051,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1051,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1051,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1051,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1051,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1051,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1051,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1051,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1051,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1051,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1051,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1051,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1051,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1051,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1051,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1051,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1051,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2024,12,14,28,39,31,41,29,null,{"$f":"VLOOKUP($D1082,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D1082,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D1082,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D1082,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1082,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1082,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1082,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1082,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1082,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1082,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1082,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1082,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1082,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1082,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1082,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H1082,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H1082,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H1082,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1082,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1082,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,1,28,31,41,32,44,33,null,{"$f":"VLOOKUP($D1127,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D1127,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D1127,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D1127,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1127,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1127,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1127,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1127,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1127,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1127,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1127,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1127,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1127,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1127,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1127,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H1127,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H1127,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H1127,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1127,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1127,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,2,28,-15,45,-8,45,34,null,{"$f":"VLOOKUP($D1158,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D1158,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D1158,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($D1158,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1158,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":0},{"$f":"VLOOKUP($D1158,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1158,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1158,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1158,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1158,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1158,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":0},{"$f":"VLOOKUP($D1158,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1158,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1158,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1158,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H1158,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H1158,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H1158,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H1158,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H1158,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,3,15,40,48,43,49,40,null,{"$f":"VLOOKUP($D1173,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1173,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1173,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1173,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1173,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1173,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1173,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1173,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1173,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1173,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1173,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1173,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1173,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1173,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1173,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1173,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1173,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1173,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1173,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1173,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,4,10,46,52,46,51,42,null,{"$f":"VLOOKUP($D1199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,5,31,61,62,59,61,57,null,{"$f":"VLOOKUP($D1250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D1250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,6,15,59,62,58,61,56,null,{"$f":"VLOOKUP($D1265,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1265,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D1265,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1265,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1265,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1265,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1265,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1265,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1265,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1265,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1265,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1265,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1265,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1265,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1265,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1265,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1265,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1265,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1265,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1265,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,7,30,65,64,64,64,63,null,{"$f":"VLOOKUP($D1310,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D1310,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1310,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D1310,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D1310,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D1310,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1310,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E1310,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E1310,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D1310,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D1310,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D1310,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1310,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F1310,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1310,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1310,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1310,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1310,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1310,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1310,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,8,30,63,64,61,63,59,null,{"$f":"VLOOKUP($D1341,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1341,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D1341,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1341,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1341,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1341,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1341,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E1341,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E1341,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D1341,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1341,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1341,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1341,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1341,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1341,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1341,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1341,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1341,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1341,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1341,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,9,14,61,63,59,63,58,null,{"$f":"VLOOKUP($D1356,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1356,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D1356,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1356,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1356,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1356,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1356,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1356,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1356,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1356,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1356,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1356,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1356,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1356,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1356,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1356,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1356,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1356,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1356,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1356,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,11,2,42,50,45,52,40,null,{"$f":"VLOOKUP($D1405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,11,30,31,40,34,43,32,null,{"$f":"VLOOKUP($D1433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D1433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D1433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D1433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F1433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H1433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H1433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H1433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2025,12,15,27,38,31,40,28,null,{"$f":"VLOOKUP($D1448,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D1448,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D1448,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D1448,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1448,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1448,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1448,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1448,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1448,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1448,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1448,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1448,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1448,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1448,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1448,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H1448,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H1448,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H1448,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1448,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1448,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,1,15,29,39,31,41,30,null,{"$f":"VLOOKUP($D1479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D1479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D1479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D1479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H1479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H1479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H1479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,3,1,2,46,7,46,36,null,{"$f":"VLOOKUP($D1524,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D1524,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D1524,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($D1524,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1524,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1524,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1524,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1524,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1524,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1524,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1524,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1524,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1524,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1524,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1524,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1524,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1524,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1524,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1524,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1524,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,3,16,41,48,44,49,41,null,{"$f":"VLOOKUP($D1539,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1539,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1539,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1539,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1539,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1539,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1539,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1539,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1539,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1539,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1539,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1539,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1539,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1539,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1539,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1539,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1539,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1539,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1539,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1539,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,4,22,50,55,50,55,47,null,{"$f":"VLOOKUP($D1576,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1576,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D1576,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1576,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1576,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1576,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1576,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1576,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1576,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1576,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1576,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1576,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1576,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1576,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1576,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1576,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1576,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1576,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1576,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1576,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,6,1,61,62,59,61,58,null,{"$f":"VLOOKUP($D1616,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1616,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D1616,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1616,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1616,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1616,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1616,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1616,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1616,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1616,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1616,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1616,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1616,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1616,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1616,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1616,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1616,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1616,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1616,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1616,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,6,2,60,62,59,61,58,null,{"$f":"VLOOKUP($D1617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D1617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,7,17,65,64,64,64,64,null,{"$f":"VLOOKUP($D1662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D1662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D1662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D1662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D1662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E1662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E1662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D1662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D1662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D1662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F1662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H1662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H1662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H1662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H1662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H1662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,8,1,65,64,64,64,63,null,{"$f":"VLOOKUP($D1677,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D1677,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1677,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D1677,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D1677,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D1677,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1677,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E1677,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E1677,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D1677,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D1677,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D1677,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1677,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F1677,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1677,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1677,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1677,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1677,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1677,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1677,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,9,1,62,63,61,63,60,null,{"$f":"VLOOKUP($D1708,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1708,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D1708,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1708,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1708,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1708,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1708,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1708,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1708,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1708,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1708,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1708,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1708,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1708,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1708,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1708,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1708,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1708,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1708,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1708,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,10,10,49,56,50,55,48,null,{"$f":"VLOOKUP($D1747,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1747,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1747,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D1747,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D1747,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1747,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1747,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1747,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1747,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1747,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D1747,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1747,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1747,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1747,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1747,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1747,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1747,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1747,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1747,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1747,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,11,17,38,45,40,48,39,null,{"$f":"VLOOKUP($D1785,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1785,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1785,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1785,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1785,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1785,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1785,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1785,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1785,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1785,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1785,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1785,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1785,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1785,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1785,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1785,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1785,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1785,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1785,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1785,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2026,12,2,32,41,34,43,33,null,{"$f":"VLOOKUP($D1800,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D1800,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D1800,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D1800,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1800,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1800,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1800,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1800,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1800,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1800,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1800,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1800,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1800,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F1800,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1800,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H1800,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H1800,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H1800,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1800,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1800,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,1,16,29,39,32,42,30,null,{"$f":"VLOOKUP($D1845,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D1845,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D1845,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D1845,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1845,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1845,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1845,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1845,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1845,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1845,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1845,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1845,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1845,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1845,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1845,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H1845,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H1845,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H1845,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1845,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1845,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,2,16,35,45,38,46,36,null,{"$f":"VLOOKUP($D1876,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1876,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1876,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1876,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1876,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1876,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1876,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1876,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1876,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1876,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1876,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1876,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1876,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1876,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1876,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1876,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1876,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1876,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1876,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1876,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,3,3,36,46,38,46,36,null,{"$f":"VLOOKUP($D1891,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1891,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1891,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1891,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1891,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1891,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1891,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E1891,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E1891,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1891,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1891,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1891,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1891,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1891,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1891,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1891,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1891,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1891,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1891,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1891,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,3,30,44,50,44,50,43,null,{"$f":"VLOOKUP($D1918,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D1918,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D1918,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D1918,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1918,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1918,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1918,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1918,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1918,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1918,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1918,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1918,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1918,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1918,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1918,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H1918,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H1918,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H1918,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1918,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1918,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,5,19,57,58,55,57,51,null,{"$f":"VLOOKUP($D1968,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1968,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D1968,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1968,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1968,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1968,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1968,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1968,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1968,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1968,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1968,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1968,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1968,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1968,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1968,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1968,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1968,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1968,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1968,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1968,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,6,3,60,61,58,60,57,null,{"$f":"VLOOKUP($D1983,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D1983,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D1983,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1983,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1983,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1983,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E1983,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E1983,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E1983,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D1983,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D1983,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D1983,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G1983,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F1983,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H1983,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H1983,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H1983,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H1983,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H1983,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H1983,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,7,4,64,64,63,64,63,null,{"$f":"VLOOKUP($D2014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D2014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D2014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E2014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E2014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,8,18,65,64,63,64,63,null,{"$f":"VLOOKUP($D2059,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D2059,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2059,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2059,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2059,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2059,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2059,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E2059,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E2059,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2059,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2059,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2059,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2059,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2059,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2059,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2059,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2059,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2059,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2059,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2059,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,9,2,63,63,60,63,60,null,{"$f":"VLOOKUP($D2074,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D2074,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D2074,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2074,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2074,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2074,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2074,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2074,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2074,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2074,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2074,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2074,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2074,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2074,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2074,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2074,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2074,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2074,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2074,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2074,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,10,22,46,54,47,55,46,null,{"$f":"VLOOKUP($D2124,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2124,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D2124,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2124,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2124,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2124,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2124,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2124,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2124,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2124,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2124,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2124,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2124,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2124,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2124,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H2124,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2124,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H2124,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2124,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2124,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,11,18,37,43,39,45,38,null,{"$f":"VLOOKUP($D2151,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2151,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D2151,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2151,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2151,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2151,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2151,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E2151,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2151,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2151,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2151,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2151,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2151,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2151,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2151,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H2151,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2151,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H2151,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2151,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2151,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2027,12,19,30,20,33,20,6,null,{"$f":"VLOOKUP($D2182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D2182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D2182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($E2182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($E2182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($H2182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($H2182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($H2182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,1,3,26,38,29,40,30,null,{"$f":"VLOOKUP($D2197,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D2197,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D2197,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2197,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2197,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2197,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2197,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E2197,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2197,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2197,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2197,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2197,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2197,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2197,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2197,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H2197,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H2197,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H2197,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2197,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2197,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,2,17,34,44,37,46,34,null,{"$f":"VLOOKUP($D2242,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D2242,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D2242,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D2242,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D2242,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D2242,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2242,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E2242,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2242,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2242,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D2242,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D2242,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2242,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2242,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2242,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H2242,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H2242,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H2242,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H2242,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H2242,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,3,19,41,49,41,49,41,null,{"$f":"VLOOKUP($D2273,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2273,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D2273,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2273,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2273,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2273,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2273,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2273,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2273,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D2273,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2273,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2273,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2273,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2273,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2273,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H2273,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2273,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H2273,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2273,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2273,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,4,10,46,52,46,51,43,null,{"$f":"VLOOKUP($D2295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D2295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H2295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H2295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,5,19,57,58,54,57,51,null,{"$f":"VLOOKUP($D2334,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D2334,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D2334,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2334,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2334,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2334,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2334,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2334,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2334,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2334,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2334,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2334,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2334,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2334,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2334,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2334,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2334,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2334,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2334,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2334,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,6,19,61,62,59,61,58,null,{"$f":"VLOOKUP($D2365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D2365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D2365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,7,4,64,64,62,63,63,null,{"$f":"VLOOKUP($D2380,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D2380,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D2380,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2380,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2380,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2380,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2380,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E2380,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E2380,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2380,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2380,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2380,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2380,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2380,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2380,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2380,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2380,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2380,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2380,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2380,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,8,4,65,64,63,64,63,null,{"$f":"VLOOKUP($D2411,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D2411,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2411,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2411,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2411,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2411,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2411,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E2411,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E2411,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2411,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2411,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2411,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2411,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2411,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2411,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2411,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2411,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2411,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2411,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2411,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,9,18,60,61,57,61,55,null,{"$f":"VLOOKUP($D2456,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D2456,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D2456,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2456,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2456,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2456,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2456,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2456,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2456,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2456,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2456,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2456,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2456,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2456,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2456,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2456,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2456,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2456,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2456,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2456,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,9,28,57,61,55,60,55,null,{"$f":"VLOOKUP($D2466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D2466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D2466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,11,4,42,49,43,51,40,null,{"$f":"VLOOKUP($D2503,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2503,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D2503,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2503,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2503,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2503,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2503,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2503,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2503,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D2503,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2503,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2503,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2503,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2503,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2503,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H2503,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2503,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H2503,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2503,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2503,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2028,12,19,30,20,33,20,6,null,{"$f":"VLOOKUP($D2548,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D2548,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D2548,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2548,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2548,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2548,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2548,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($E2548,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($E2548,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2548,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2548,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2548,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2548,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2548,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2548,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($H2548,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($H2548,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($H2548,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2548,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2548,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,1,3,26,38,30,40,30,null,{"$f":"VLOOKUP($D2563,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D2563,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D2563,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2563,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2563,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2563,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2563,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E2563,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2563,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2563,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2563,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2563,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2563,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2563,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2563,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H2563,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H2563,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H2563,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2563,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2563,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,2,3,31,43,35,44,35,null,{"$f":"VLOOKUP($D2594,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D2594,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D2594,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2594,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2594,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2594,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2594,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E2594,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2594,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2594,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2594,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2594,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2594,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2594,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2594,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H2594,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2594,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H2594,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2594,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2594,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,3,20,43,50,43,50,41,null,{"$f":"VLOOKUP($D2639,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2639,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D2639,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2639,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2639,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2639,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2639,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2639,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2639,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2639,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2639,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2639,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2639,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2639,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2639,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H2639,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2639,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H2639,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2639,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2639,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,4,22,51,55,51,55,49,null,{"$f":"VLOOKUP($D2672,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D2672,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D2672,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2672,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2672,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2672,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2672,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2672,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2672,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2672,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2672,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2672,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2672,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2672,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2672,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2672,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2672,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H2672,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H2672,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2672,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,5,6,53,56,51,55,49,null,{"$f":"VLOOKUP($D2686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D2686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D2686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H2686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H2686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,6,20,62,62,59,62,58,null,{"$f":"VLOOKUP($D2731,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D2731,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D2731,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2731,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2731,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2731,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2731,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2731,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2731,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2731,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2731,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2731,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2731,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2731,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2731,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2731,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2731,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2731,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2731,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2731,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,7,21,65,64,63,64,62,null,{"$f":"VLOOKUP($D2762,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D2762,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2762,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2762,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2762,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2762,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2762,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E2762,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E2762,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2762,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2762,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2762,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2762,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2762,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2762,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2762,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2762,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2762,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2762,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2762,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,8,5,65,64,63,64,63,null,{"$f":"VLOOKUP($D2777,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D2777,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2777,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2777,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2777,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2777,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2777,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E2777,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E2777,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D2777,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D2777,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D2777,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2777,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2777,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2777,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2777,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2777,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2777,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2777,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2777,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,9,5,62,62,59,62,58,null,{"$f":"VLOOKUP($D2808,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D2808,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D2808,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2808,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2808,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2808,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2808,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2808,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2808,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2808,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2808,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2808,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2808,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2808,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2808,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2808,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H2808,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H2808,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2808,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2808,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,10,10,50,56,50,56,49,null,{"$f":"VLOOKUP($D2843,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D2843,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D2843,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2843,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2843,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2843,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2843,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2843,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E2843,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D2843,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2843,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2843,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2843,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2843,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2843,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H2843,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2843,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H2843,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H2843,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2843,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,11,5,41,49,44,51,40,null,{"$f":"VLOOKUP($D2869,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2869,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D2869,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2869,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2869,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2869,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2869,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E2869,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2869,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D2869,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2869,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2869,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2869,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2869,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2869,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H2869,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2869,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H2869,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2869,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2869,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,12,6,29,41,33,42,34,null,{"$f":"VLOOKUP($D2900,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D2900,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D2900,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2900,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2900,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2900,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2900,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E2900,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2900,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2900,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2900,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2900,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2900,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2900,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2900,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H2900,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H2900,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H2900,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H2900,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H2900,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2029,12,21,31,20,34,21,7,null,{"$f":"VLOOKUP($D2915,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D2915,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D2915,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2915,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2915,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2915,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2915,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($E2915,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($E2915,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2915,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2915,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2915,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2915,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F2915,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2915,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($H2915,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($H2915,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($H2915,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2915,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2915,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,2,4,33,43,36,45,36,null,{"$f":"VLOOKUP($D2960,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D2960,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D2960,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D2960,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2960,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2960,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2960,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E2960,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2960,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2960,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2960,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2960,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2960,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2960,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2960,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H2960,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2960,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H2960,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2960,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2960,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,3,7,37,45,39,45,37,null,{"$f":"VLOOKUP($D2991,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D2991,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D2991,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2991,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2991,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2991,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E2991,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E2991,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E2991,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D2991,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D2991,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D2991,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G2991,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F2991,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H2991,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H2991,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H2991,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H2991,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H2991,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H2991,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,3,30,45,51,44,50,44,null,{"$f":"VLOOKUP($D3014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D3014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,4,23,51,55,50,55,49,null,{"$f":"VLOOKUP($D3038,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3038,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3038,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3038,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3038,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3038,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3038,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3038,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3038,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3038,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3038,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3038,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3038,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3038,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3038,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3038,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3038,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H3038,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H3038,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3038,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,6,7,60,60,57,59,55,null,{"$f":"VLOOKUP($D3083,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3083,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3083,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3083,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3083,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3083,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3083,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3083,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3083,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3083,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3083,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3083,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3083,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3083,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3083,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3083,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3083,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3083,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3083,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3083,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,6,22,64,62,61,62,60,null,{"$f":"VLOOKUP($D3098,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D3098,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D3098,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D3098,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3098,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3098,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3098,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3098,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3098,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3098,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3098,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3098,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3098,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3098,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3098,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3098,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3098,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3098,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3098,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3098,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,7,23,65,64,62,63,63,null,{"$f":"VLOOKUP($D3129,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D3129,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3129,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D3129,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3129,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3129,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3129,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E3129,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E3129,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D3129,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3129,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3129,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3129,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3129,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3129,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3129,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3129,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3129,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3129,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3129,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,9,6,61,61,59,61,58,null,{"$f":"VLOOKUP($D3174,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3174,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3174,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3174,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3174,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3174,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3174,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3174,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3174,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3174,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3174,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3174,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3174,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3174,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3174,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3174,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3174,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3174,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3174,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3174,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,9,17,59,61,57,61,55,null,{"$f":"VLOOKUP($D3185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,10,23,45,52,46,52,46,null,{"$f":"VLOOKUP($D3221,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3221,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D3221,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3221,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3221,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3221,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3221,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3221,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3221,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3221,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3221,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3221,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3221,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3221,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3221,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3221,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3221,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3221,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3221,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3221,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2030,12,7,30,39,33,41,33,null,{"$f":"VLOOKUP($D3266,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D3266,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D3266,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D3266,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3266,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3266,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3266,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3266,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3266,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3266,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3266,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3266,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3266,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3266,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3266,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H3266,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H3266,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H3266,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3266,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3266,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,1,7,31,39,34,42,31,null,{"$f":"VLOOKUP($D3297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D3297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D3297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D3297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F3297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H3297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H3297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H3297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,1,22,31,41,35,43,35,null,{"$f":"VLOOKUP($D3312,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D3312,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D3312,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D3312,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3312,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3312,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3312,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3312,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3312,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3312,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3312,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3312,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3312,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3312,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3312,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3312,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3312,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3312,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3312,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3312,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,3,8,38,45,39,47,37,null,{"$f":"VLOOKUP($D3357,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3357,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D3357,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3357,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3357,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3357,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3357,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3357,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3357,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3357,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3357,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3357,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3357,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3357,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3357,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3357,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3357,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3357,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3357,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3357,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,4,11,45,51,45,50,44,null,{"$f":"VLOOKUP($D3391,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3391,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D3391,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3391,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3391,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3391,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3391,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3391,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3391,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3391,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3391,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3391,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3391,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3391,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3391,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3391,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3391,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3391,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3391,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3391,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,4,24,51,54,49,54,46,null,{"$f":"VLOOKUP($D3404,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3404,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3404,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3404,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3404,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3404,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3404,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3404,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3404,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3404,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3404,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3404,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3404,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3404,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3404,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3404,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3404,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3404,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3404,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3404,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,5,25,58,57,54,57,51,null,{"$f":"VLOOKUP($D3435,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3435,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3435,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3435,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3435,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3435,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3435,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3435,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3435,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3435,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3435,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3435,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3435,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3435,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3435,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3435,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3435,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3435,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3435,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3435,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,7,9,65,63,62,63,61,null,{"$f":"VLOOKUP($D3480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D3480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D3480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,7,24,65,64,62,63,63,null,{"$f":"VLOOKUP($D3495,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D3495,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3495,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D3495,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3495,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3495,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3495,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E3495,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E3495,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D3495,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3495,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3495,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3495,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3495,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3495,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3495,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3495,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3495,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3495,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3495,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,8,24,64,63,61,63,60,null,{"$f":"VLOOKUP($D3526,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D3526,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D3526,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D3526,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3526,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3526,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3526,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3526,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3526,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3526,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3526,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3526,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3526,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3526,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3526,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3526,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3526,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3526,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3526,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3526,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,9,29,57,59,55,59,55,null,{"$f":"VLOOKUP($D3562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,10,24,45,52,46,52,46,null,{"$f":"VLOOKUP($D3587,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3587,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D3587,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3587,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3587,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3587,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3587,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3587,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3587,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3587,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3587,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3587,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3587,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3587,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3587,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3587,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3587,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3587,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3587,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3587,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2031,11,24,36,43,38,45,36,null,{"$f":"VLOOKUP($D3618,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3618,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D3618,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3618,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3618,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3618,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3618,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3618,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3618,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3618,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3618,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3618,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3618,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3618,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3618,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3618,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3618,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3618,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3618,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3618,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,1,8,32,41,35,43,34,null,{"$f":"VLOOKUP($D3663,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D3663,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D3663,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D3663,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3663,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3663,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3663,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3663,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3663,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3663,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3663,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3663,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3663,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3663,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3663,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H3663,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H3663,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H3663,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H3663,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H3663,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,2,8,34,46,36,47,38,null,{"$f":"VLOOKUP($D3694,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D3694,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D3694,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D3694,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D3694,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D3694,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3694,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3694,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3694,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3694,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D3694,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D3694,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3694,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3694,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3694,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3694,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3694,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3694,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3694,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3694,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,2,23,32,42,36,43,34,null,{"$f":"VLOOKUP($D3709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D3709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D3709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D3709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H3709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H3709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H3709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H3709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H3709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,3,18,42,48,42,48,40,null,{"$f":"VLOOKUP($D3733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D3733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,5,10,55,57,53,56,51,null,{"$f":"VLOOKUP($D3786,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3786,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3786,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3786,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3786,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3786,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3786,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3786,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3786,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3786,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3786,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3786,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3786,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3786,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3786,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3786,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3786,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3786,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3786,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3786,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,5,25,57,57,54,57,51,null,{"$f":"VLOOKUP($D3801,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3801,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3801,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3801,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3801,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3801,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3801,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3801,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3801,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3801,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3801,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3801,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3801,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3801,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3801,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3801,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3801,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3801,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3801,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3801,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,6,25,63,61,60,61,58,null,{"$f":"VLOOKUP($D3832,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3832,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3832,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3832,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3832,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3832,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3832,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3832,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3832,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3832,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3832,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3832,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3832,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3832,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3832,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3832,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3832,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3832,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3832,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3832,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,8,9,65,63,62,63,62,null,{"$f":"VLOOKUP($D3877,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D3877,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3877,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D3877,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3877,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3877,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3877,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3877,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3877,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3877,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3877,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3877,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3877,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3877,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3877,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3877,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3877,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3877,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3877,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3877,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,8,24,64,62,61,62,60,null,{"$f":"VLOOKUP($D3892,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D3892,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D3892,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D3892,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3892,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3892,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3892,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3892,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3892,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3892,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D3892,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D3892,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3892,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3892,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3892,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3892,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H3892,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H3892,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3892,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3892,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,10,10,50,55,50,55,49,null,{"$f":"VLOOKUP($D3939,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D3939,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D3939,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3939,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3939,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3939,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3939,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E3939,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E3939,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D3939,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3939,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3939,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3939,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3939,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3939,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H3939,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3939,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H3939,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H3939,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3939,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,11,9,39,46,40,47,40,null,{"$f":"VLOOKUP($D3969,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3969,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D3969,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3969,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3969,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3969,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3969,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3969,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3969,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3969,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3969,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3969,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3969,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3969,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3969,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3969,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3969,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3969,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3969,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3969,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,11,24,36,43,38,45,36,null,{"$f":"VLOOKUP($D3984,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D3984,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D3984,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3984,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3984,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3984,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E3984,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E3984,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E3984,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D3984,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D3984,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D3984,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G3984,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F3984,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H3984,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H3984,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H3984,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H3984,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H3984,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H3984,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2032,12,25,26,37,29,39,29,null,{"$f":"VLOOKUP($D4015,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D4015,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D4015,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D4015,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4015,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4015,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4015,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4015,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4015,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4015,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4015,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4015,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4015,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4015,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4015,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H4015,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H4015,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H4015,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4015,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4015,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,1,9,31,40,35,42,32,null,{"$f":"VLOOKUP($D4030,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D4030,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D4030,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D4030,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4030,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4030,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4030,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4030,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4030,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4030,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4030,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4030,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4030,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4030,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4030,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H4030,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H4030,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H4030,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4030,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4030,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,2,9,33,44,36,45,37,null,{"$f":"VLOOKUP($D4061,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D4061,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D4061,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D4061,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4061,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4061,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4061,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4061,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4061,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4061,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4061,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4061,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4061,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4061,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4061,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4061,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4061,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4061,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4061,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4061,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,3,30,44,50,44,50,43,null,{"$f":"VLOOKUP($D4110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D4110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,4,11,45,51,45,50,45,null,{"$f":"VLOOKUP($D4122,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4122,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D4122,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4122,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4122,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4122,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4122,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4122,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4122,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4122,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4122,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4122,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4122,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4122,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4122,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4122,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4122,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4122,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4122,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4122,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,5,12,55,56,53,57,53,null,{"$f":"VLOOKUP($D4153,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D4153,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D4153,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4153,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4153,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4153,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4153,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4153,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4153,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4153,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4153,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4153,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4153,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4153,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4153,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4153,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4153,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4153,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4153,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4153,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,6,26,64,62,60,62,60,null,{"$f":"VLOOKUP($D4198,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D4198,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D4198,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D4198,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4198,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4198,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4198,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4198,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4198,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4198,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4198,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4198,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4198,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4198,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4198,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4198,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4198,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4198,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4198,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4198,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,7,11,65,62,61,62,62,null,{"$f":"VLOOKUP($D4213,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D4213,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4213,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D4213,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4213,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4213,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4213,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4213,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4213,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4213,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4213,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4213,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4213,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4213,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4213,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4213,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4213,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4213,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4213,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4213,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,8,21,65,63,61,62,60,null,{"$f":"VLOOKUP($D4254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D4254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D4254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,9,26,58,60,55,60,55,null,{"$f":"VLOOKUP($D4290,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D4290,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D4290,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4290,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4290,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4290,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4290,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4290,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4290,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4290,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4290,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4290,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4290,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4290,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4290,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4290,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4290,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4290,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4290,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4290,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,10,27,44,52,45,52,44,null,{"$f":"VLOOKUP($D4321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D4321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,11,11,38,47,41,48,41,null,{"$f":"VLOOKUP($D4336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D4336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2033,12,26,25,35,29,37,27,null,{"$f":"VLOOKUP($D4381,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D4381,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D4381,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D4381,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4381,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4381,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4381,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4381,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4381,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4381,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4381,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4381,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4381,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4381,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4381,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H4381,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H4381,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H4381,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4381,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4381,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,1,26,29,41,32,43,32,null,{"$f":"VLOOKUP($D4412,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D4412,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D4412,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D4412,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4412,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4412,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4412,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4412,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4412,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4412,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4412,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4412,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4412,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4412,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4412,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H4412,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H4412,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H4412,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4412,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4412,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,2,8,35,47,37,47,40,null,{"$f":"VLOOKUP($D4425,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4425,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D4425,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4425,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4425,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4425,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4425,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4425,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4425,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4425,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4425,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4425,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4425,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4425,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4425,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4425,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4425,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4425,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4425,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4425,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,3,14,42,48,43,48,41,null,{"$f":"VLOOKUP($D4459,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4459,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D4459,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4459,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4459,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4459,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4459,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4459,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4459,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4459,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4459,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4459,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4459,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4459,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4459,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4459,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4459,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4459,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4459,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4459,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,4,28,52,55,51,55,48,null,{"$f":"VLOOKUP($D4504,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D4504,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D4504,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4504,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4504,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4504,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4504,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4504,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4504,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4504,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4504,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4504,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4504,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4504,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4504,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4504,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4504,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4504,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4504,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4504,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,5,13,54,56,53,56,52,null,{"$f":"VLOOKUP($D4519,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D4519,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D4519,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4519,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4519,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4519,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4519,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4519,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4519,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4519,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4519,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4519,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4519,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4519,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4519,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4519,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4519,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4519,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4519,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4519,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,6,13,61,60,57,59,56,null,{"$f":"VLOOKUP($D4550,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D4550,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D4550,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4550,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4550,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4550,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4550,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4550,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4550,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4550,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4550,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4550,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4550,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4550,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4550,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4550,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4550,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4550,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4550,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4550,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,7,28,65,63,62,63,62,null,{"$f":"VLOOKUP($D4595,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D4595,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4595,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D4595,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4595,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4595,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4595,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4595,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4595,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4595,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4595,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4595,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4595,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4595,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4595,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4595,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4595,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4595,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4595,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4595,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,8,29,65,62,61,62,60,null,{"$f":"VLOOKUP($D4627,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D4627,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4627,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D4627,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4627,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4627,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4627,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4627,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4627,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4627,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4627,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4627,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4627,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4627,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4627,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4627,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4627,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4627,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4627,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4627,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,9,13,62,60,57,60,57,null,{"$f":"VLOOKUP($D4642,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D4642,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D4642,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4642,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4642,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4642,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4642,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4642,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4642,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4642,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4642,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4642,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4642,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4642,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4642,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4642,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4642,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4642,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4642,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4642,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,10,28,43,51,46,51,44,null,{"$f":"VLOOKUP($D4687,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4687,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D4687,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4687,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4687,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4687,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4687,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4687,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4687,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4687,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4687,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4687,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4687,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4687,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4687,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4687,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4687,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4687,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4687,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4687,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,11,28,34,42,37,43,35,null,{"$f":"VLOOKUP($D4718,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D4718,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D4718,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D4718,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D4718,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D4718,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4718,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4718,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4718,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4718,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D4718,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D4718,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4718,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4718,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4718,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4718,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4718,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4718,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4718,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4718,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2034,12,13,31,39,33,40,32,null,{"$f":"VLOOKUP($D4733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D4733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D4733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D4733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H4733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H4733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H4733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,1,27,29,41,32,43,32,null,{"$f":"VLOOKUP($D4778,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D4778,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D4778,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D4778,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4778,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4778,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4778,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4778,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4778,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4778,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4778,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4778,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4778,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4778,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4778,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H4778,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H4778,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H4778,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4778,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4778,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,2,20,32,43,35,43,34,null,{"$f":"VLOOKUP($D4802,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D4802,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D4802,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D4802,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4802,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4802,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4802,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4802,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4802,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4802,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4802,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4802,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4802,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4802,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4802,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H4802,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H4802,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H4802,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H4802,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H4802,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,3,15,41,48,43,48,41,null,{"$f":"VLOOKUP($D4825,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4825,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D4825,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4825,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4825,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4825,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4825,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E4825,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E4825,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4825,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4825,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4825,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4825,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4825,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4825,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4825,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4825,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4825,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4825,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4825,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,4,15,46,51,46,51,44,null,{"$f":"VLOOKUP($D4856,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4856,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D4856,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D4856,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4856,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4856,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4856,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4856,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4856,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4856,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4856,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4856,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4856,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4856,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4856,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H4856,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H4856,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H4856,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4856,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4856,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,5,30,61,59,58,58,56,null,{"$f":"VLOOKUP($D4901,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D4901,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D4901,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4901,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4901,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4901,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4901,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4901,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4901,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4901,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4901,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4901,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4901,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4901,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4901,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4901,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4901,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4901,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4901,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4901,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,6,14,61,60,57,59,56,null,{"$f":"VLOOKUP($D4916,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D4916,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D4916,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4916,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4916,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4916,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4916,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4916,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4916,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4916,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D4916,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D4916,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4916,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4916,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4916,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4916,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4916,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4916,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4916,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4916,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,7,15,65,63,62,63,62,null,{"$f":"VLOOKUP($D4947,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D4947,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4947,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D4947,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4947,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4947,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4947,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4947,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4947,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4947,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4947,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4947,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4947,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4947,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4947,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4947,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4947,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4947,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4947,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4947,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,8,10,65,62,61,62,62,null,{"$f":"VLOOKUP($D4973,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D4973,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D4973,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D4973,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4973,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4973,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E4973,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E4973,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E4973,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D4973,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D4973,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D4973,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G4973,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F4973,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H4973,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H4973,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H4973,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H4973,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H4973,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H4973,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,9,14,62,60,56,60,56,null,{"$f":"VLOOKUP($D5008,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D5008,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D5008,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5008,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5008,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5008,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5008,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5008,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5008,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5008,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5008,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5008,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5008,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5008,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5008,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5008,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5008,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5008,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5008,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5008,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,10,15,49,53,49,53,49,null,{"$f":"VLOOKUP($D5039,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D5039,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D5039,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D5039,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D5039,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5039,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5039,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5039,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5039,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5039,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D5039,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5039,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5039,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5039,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5039,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5039,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5039,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H5039,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H5039,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5039,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,11,29,34,41,35,42,34,null,{"$f":"VLOOKUP($D5084,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D5084,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D5084,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D5084,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D5084,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D5084,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5084,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5084,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5084,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5084,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D5084,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D5084,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5084,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5084,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5084,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H5084,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H5084,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H5084,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H5084,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H5084,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2035,12,30,29,39,31,40,31,null,{"$f":"VLOOKUP($D5115,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D5115,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D5115,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D5115,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5115,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5115,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5115,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5115,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5115,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5115,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5115,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5115,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5115,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5115,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5115,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H5115,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H5115,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H5115,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5115,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5115,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,1,14,30,40,33,40,32,null,{"$f":"VLOOKUP($D5130,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D5130,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D5130,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D5130,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5130,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5130,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5130,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5130,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5130,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5130,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5130,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5130,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5130,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5130,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5130,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H5130,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H5130,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H5130,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5130,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5130,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,2,28,-15,44,-8,45,36,null,{"$f":"VLOOKUP($D5175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D5175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D5175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($D5175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":0},{"$f":"VLOOKUP($D5175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":0},{"$f":"VLOOKUP($D5175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,3,1,19,45,23,45,38,null,{"$f":"VLOOKUP($D5177,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":18.166},{"$f":"VLOOKUP($D5177,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D5177,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":28.606508875739646},{"$f":"VLOOKUP($D5177,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5177,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5177,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5177,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5177,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5177,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5177,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5177,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5177,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5177,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5177,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5177,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5177,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5177,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5177,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5177,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5177,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,4,15,46,51,46,51,45,null,{"$f":"VLOOKUP($D5222,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5222,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D5222,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5222,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5222,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5222,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5222,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5222,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5222,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5222,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5222,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5222,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5222,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5222,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5222,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5222,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5222,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5222,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5222,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5222,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,4,30,52,53,49,53,48,null,{"$f":"VLOOKUP($D5237,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D5237,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D5237,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5237,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5237,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5237,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5237,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5237,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5237,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5237,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5237,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5237,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5237,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5237,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5237,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5237,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5237,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5237,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5237,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5237,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,5,31,60,58,56,58,55,null,{"$f":"VLOOKUP($D5268,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D5268,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D5268,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5268,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5268,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5268,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5268,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5268,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5268,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5268,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5268,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5268,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5268,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5268,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5268,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5268,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5268,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5268,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5268,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5268,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,7,15,65,62,62,62,61,null,{"$f":"VLOOKUP($D5313,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D5313,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5313,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D5313,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D5313,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D5313,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5313,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5313,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5313,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5313,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D5313,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D5313,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5313,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5313,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5313,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5313,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5313,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5313,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5313,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5313,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,8,21,65,62,61,62,60,null,{"$f":"VLOOKUP($D5350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D5350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D5350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D5350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D5350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D5350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D5350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,8,31,64,61,59,61,59,null,{"$f":"VLOOKUP($D5360,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D5360,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D5360,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D5360,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D5360,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D5360,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5360,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5360,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5360,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5360,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D5360,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D5360,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5360,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5360,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5360,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5360,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5360,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5360,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5360,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5360,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,10,15,49,53,49,53,48,null,{"$f":"VLOOKUP($D5405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D5405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D5405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D5405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D5405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D5405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5405,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5405,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5405,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5405,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5405,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5405,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,11,15,37,46,40,47,40,null,{"$f":"VLOOKUP($D5436,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5436,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D5436,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5436,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5436,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5436,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5436,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5436,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5436,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5436,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5436,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5436,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5436,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5436,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5436,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5436,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5436,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5436,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5436,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5436,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,11,30,35,42,36,43,36,null,{"$f":"VLOOKUP($D5451,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5451,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D5451,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5451,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5451,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5451,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5451,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5451,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5451,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5451,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5451,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5451,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5451,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5451,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5451,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5451,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5451,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5451,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5451,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5451,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2036,12,31,28,38,29,39,30,null,{"$f":"VLOOKUP($D5482,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D5482,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D5482,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D5482,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5482,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5482,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5482,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5482,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5482,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5482,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5482,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5482,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5482,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5482,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5482,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H5482,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H5482,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H5482,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5482,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5482,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,2,8,35,45,37,46,39,null,{"$f":"VLOOKUP($D5521,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5521,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D5521,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5521,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5521,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5521,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5521,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5521,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5521,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5521,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5521,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5521,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5521,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5521,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5521,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5521,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5521,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5521,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5521,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5521,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,3,2,19,45,23,45,37,null,{"$f":"VLOOKUP($D5543,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":18.166},{"$f":"VLOOKUP($D5543,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D5543,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":28.606508875739646},{"$f":"VLOOKUP($D5543,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5543,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5543,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5543,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5543,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5543,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5543,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5543,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5543,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5543,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5543,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5543,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5543,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5543,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5543,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5543,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5543,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,4,2,46,50,45,50,44,null,{"$f":"VLOOKUP($D5574,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5574,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D5574,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5574,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5574,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5574,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5574,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5574,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5574,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5574,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5574,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5574,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5574,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5574,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5574,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5574,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5574,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5574,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5574,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5574,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,5,17,56,55,54,56,51,null,{"$f":"VLOOKUP($D5619,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D5619,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D5619,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5619,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5619,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5619,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5619,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5619,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5619,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5619,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5619,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5619,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5619,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5619,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5619,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5619,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5619,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5619,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5619,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5619,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,6,1,61,59,56,59,57,null,{"$f":"VLOOKUP($D5634,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D5634,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D5634,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5634,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5634,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5634,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5634,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5634,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5634,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5634,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5634,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5634,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5634,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5634,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5634,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5634,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5634,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5634,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5634,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5634,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,7,2,64,61,59,60,59,null,{"$f":"VLOOKUP($D5665,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D5665,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D5665,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D5665,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D5665,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D5665,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5665,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5665,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5665,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5665,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D5665,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D5665,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5665,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5665,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5665,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5665,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5665,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5665,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5665,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5665,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,7,29,65,62,61,62,61,null,{"$f":"VLOOKUP($D5692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D5692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D5692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D5692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D5692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D5692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D5692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,9,17,60,59,56,59,54,null,{"$f":"VLOOKUP($D5742,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D5742,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D5742,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5742,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5742,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5742,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5742,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5742,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5742,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5742,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5742,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5742,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5742,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5742,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5742,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5742,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5742,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5742,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5742,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5742,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,10,2,53,56,52,55,51,null,{"$f":"VLOOKUP($D5757,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D5757,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D5757,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5757,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5757,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5757,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5757,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5757,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5757,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5757,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5757,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5757,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5757,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5757,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5757,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5757,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5757,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5757,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5757,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5757,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,11,16,37,45,39,45,39,null,{"$f":"VLOOKUP($D5802,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5802,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D5802,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5802,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5802,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5802,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5802,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5802,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5802,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5802,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5802,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5802,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5802,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5802,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5802,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5802,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5802,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5802,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5802,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5802,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2037,12,17,31,39,35,40,33,null,{"$f":"VLOOKUP($D5833,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D5833,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D5833,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D5833,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5833,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5833,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5833,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5833,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5833,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5833,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5833,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5833,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5833,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5833,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5833,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H5833,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H5833,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H5833,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5833,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5833,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,1,1,33,41,35,42,34,null,{"$f":"VLOOKUP($D5848,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D5848,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D5848,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D5848,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5848,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5848,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5848,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5848,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5848,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5848,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5848,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5848,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5848,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5848,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5848,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H5848,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H5848,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H5848,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H5848,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H5848,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,2,16,34,44,37,45,36,null,{"$f":"VLOOKUP($D5894,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D5894,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D5894,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D5894,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D5894,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D5894,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5894,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5894,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5894,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5894,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D5894,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D5894,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5894,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5894,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5894,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5894,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5894,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5894,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5894,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5894,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,3,19,43,48,42,49,43,null,{"$f":"VLOOKUP($D5925,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5925,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D5925,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5925,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5925,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5925,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5925,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E5925,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E5925,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5925,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5925,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5925,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5925,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5925,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5925,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5925,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5925,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5925,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5925,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5925,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,4,3,47,50,46,49,44,null,{"$f":"VLOOKUP($D5940,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D5940,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D5940,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D5940,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5940,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5940,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5940,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5940,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5940,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5940,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5940,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5940,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5940,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5940,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5940,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H5940,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H5940,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H5940,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5940,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5940,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,5,4,55,55,52,55,51,null,{"$f":"VLOOKUP($D5971,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D5971,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D5971,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5971,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5971,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5971,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E5971,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E5971,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E5971,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D5971,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D5971,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D5971,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G5971,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F5971,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H5971,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H5971,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H5971,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H5971,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H5971,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H5971,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,6,18,63,60,58,60,57,null,{"$f":"VLOOKUP($D6016,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6016,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6016,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6016,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6016,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6016,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6016,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6016,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6016,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6016,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6016,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6016,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6016,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6016,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6016,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6016,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6016,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6016,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6016,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6016,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,7,3,64,61,60,61,60,null,{"$f":"VLOOKUP($D6031,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D6031,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D6031,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D6031,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D6031,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D6031,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6031,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6031,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6031,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6031,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D6031,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D6031,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6031,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6031,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6031,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6031,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6031,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6031,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6031,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6031,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,8,10,65,62,60,62,61,null,{"$f":"VLOOKUP($D6069,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D6069,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6069,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D6069,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D6069,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D6069,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6069,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6069,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6069,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6069,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D6069,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D6069,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6069,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6069,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6069,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6069,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6069,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6069,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6069,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6069,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,9,18,60,58,55,58,54,null,{"$f":"VLOOKUP($D6108,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6108,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6108,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6108,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6108,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6108,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6108,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6108,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6108,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6108,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6108,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6108,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6108,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6108,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6108,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6108,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6108,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6108,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6108,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6108,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,10,19,48,53,49,52,49,null,{"$f":"VLOOKUP($D6139,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6139,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D6139,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6139,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6139,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6139,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6139,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6139,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6139,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6139,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6139,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6139,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6139,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6139,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6139,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6139,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6139,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H6139,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H6139,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6139,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,11,3,42,50,44,50,44,null,{"$f":"VLOOKUP($D6154,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6154,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D6154,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6154,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6154,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6154,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6154,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6154,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6154,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6154,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6154,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6154,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6154,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6154,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6154,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6154,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6154,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6154,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6154,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6154,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2038,12,18,32,30,34,30,20,null,{"$f":"VLOOKUP($D6199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D6199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D6199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D6199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($E6199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($E6199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D6199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F6199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H6199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H6199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H6199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,1,18,30,40,33,41,33,null,{"$f":"VLOOKUP($D6230,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D6230,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D6230,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D6230,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6230,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6230,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6230,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E6230,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6230,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6230,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6230,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6230,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6230,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6230,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6230,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H6230,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H6230,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H6230,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6230,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6230,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,1,28,29,40,32,41,32,null,{"$f":"VLOOKUP($D6240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D6240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D6240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D6240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E6240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H6240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H6240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H6240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,3,20,44,49,43,49,43,null,{"$f":"VLOOKUP($D6291,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6291,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D6291,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6291,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6291,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6291,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6291,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6291,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6291,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D6291,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6291,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6291,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6291,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6291,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6291,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6291,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6291,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6291,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6291,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6291,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,4,20,49,52,47,52,46,null,{"$f":"VLOOKUP($D6322,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6322,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D6322,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D6322,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D6322,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6322,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6322,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6322,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6322,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6322,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D6322,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6322,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6322,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6322,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6322,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6322,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6322,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6322,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6322,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6322,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,5,5,55,55,52,55,51,null,{"$f":"VLOOKUP($D6337,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6337,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6337,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6337,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6337,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6337,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6337,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6337,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6337,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6337,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6337,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6337,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6337,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6337,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6337,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6337,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6337,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6337,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6337,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6337,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,6,5,60,59,57,58,56,null,{"$f":"VLOOKUP($D6368,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6368,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6368,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6368,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6368,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6368,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6368,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6368,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6368,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6368,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6368,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6368,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6368,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6368,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6368,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6368,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6368,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6368,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6368,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6368,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,6,20,63,59,57,59,57,null,{"$f":"VLOOKUP($D6383,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6383,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6383,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6383,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6383,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6383,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6383,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6383,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6383,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6383,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6383,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6383,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6383,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6383,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6383,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6383,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6383,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6383,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6383,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6383,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,8,18,65,62,60,62,60,null,{"$f":"VLOOKUP($D6442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D6442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D6442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D6442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D6442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D6442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D6442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,9,5,63,59,57,59,58,null,{"$f":"VLOOKUP($D6460,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6460,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6460,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6460,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6460,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6460,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6460,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6460,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6460,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6460,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6460,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6460,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6460,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6460,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6460,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6460,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6460,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6460,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6460,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6460,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,9,20,59,58,54,58,54,null,{"$f":"VLOOKUP($D6475,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6475,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6475,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6475,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6475,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6475,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6475,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6475,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6475,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6475,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6475,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6475,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6475,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6475,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6475,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6475,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6475,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6475,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6475,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6475,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,10,21,47,53,49,53,48,null,{"$f":"VLOOKUP($D6506,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6506,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D6506,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6506,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6506,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6506,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6506,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6506,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6506,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6506,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6506,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6506,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6506,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6506,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6506,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6506,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6506,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6506,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6506,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6506,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,12,5,31,40,35,41,35,null,{"$f":"VLOOKUP($D6551,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D6551,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D6551,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D6551,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6551,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6551,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6551,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E6551,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6551,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6551,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6551,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6551,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6551,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6551,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6551,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6551,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6551,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6551,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6551,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6551,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2039,12,20,31,11,34,11,-5,null,{"$f":"VLOOKUP($D6566,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D6566,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D6566,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D6566,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6566,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6566,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6566,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($E6566,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($E6566,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($D6566,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6566,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6566,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6566,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F6566,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6566,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($H6566,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($H6566,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":29.00621178772316},{"$f":"VLOOKUP($H6566,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6566,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6566,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,2,9,35,44,37,44,38,null,{"$f":"VLOOKUP($D6617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D6617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E6617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,3,6,38,45,39,45,37,null,{"$f":"VLOOKUP($D6643,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6643,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D6643,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6643,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6643,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6643,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6643,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E6643,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6643,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6643,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6643,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6643,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6643,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6643,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6643,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6643,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6643,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6643,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6643,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6643,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,3,21,44,50,45,50,44,null,{"$f":"VLOOKUP($D6658,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6658,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D6658,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6658,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6658,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6658,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6658,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6658,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6658,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6658,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6658,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6658,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6658,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6658,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6658,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6658,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6658,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6658,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6658,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6658,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,4,21,51,52,48,52,48,null,{"$f":"VLOOKUP($D6689,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6689,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6689,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6689,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6689,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6689,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6689,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6689,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6689,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6689,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6689,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6689,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6689,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6689,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6689,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6689,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6689,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6689,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6689,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6689,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,6,5,60,58,57,58,56,null,{"$f":"VLOOKUP($D6734,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6734,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6734,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6734,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6734,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6734,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6734,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6734,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6734,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6734,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6734,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6734,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6734,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6734,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6734,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6734,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6734,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6734,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6734,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6734,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,7,6,65,60,60,60,60,null,{"$f":"VLOOKUP($D6765,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D6765,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6765,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D6765,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D6765,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D6765,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6765,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6765,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6765,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6765,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D6765,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D6765,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6765,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6765,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6765,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6765,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6765,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6765,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6765,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6765,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,7,29,65,61,60,61,61,null,{"$f":"VLOOKUP($D6788,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D6788,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6788,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D6788,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D6788,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D6788,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6788,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6788,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6788,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6788,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D6788,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D6788,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6788,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6788,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6788,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6788,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6788,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6788,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6788,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6788,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,9,5,63,59,57,59,57,null,{"$f":"VLOOKUP($D6826,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6826,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6826,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6826,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6826,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6826,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6826,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6826,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6826,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6826,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6826,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6826,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6826,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6826,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6826,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6826,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6826,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6826,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6826,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6826,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,10,6,54,55,51,55,53,null,{"$f":"VLOOKUP($D6857,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D6857,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D6857,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6857,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6857,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6857,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6857,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6857,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6857,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6857,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6857,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6857,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6857,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6857,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6857,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H6857,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H6857,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H6857,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6857,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6857,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,10,21,46,52,48,52,48,null,{"$f":"VLOOKUP($D6872,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6872,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D6872,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6872,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6872,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6872,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6872,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E6872,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E6872,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D6872,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6872,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6872,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6872,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6872,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6872,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6872,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6872,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6872,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6872,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6872,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2040,12,5,31,40,35,40,35,null,{"$f":"VLOOKUP($D6917,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D6917,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D6917,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D6917,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6917,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6917,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6917,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E6917,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6917,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6917,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6917,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6917,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6917,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6917,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6917,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6917,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6917,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6917,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6917,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6917,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,1,5,31,40,32,40,33,null,{"$f":"VLOOKUP($D6948,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D6948,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D6948,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D6948,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6948,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6948,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6948,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E6948,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6948,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6948,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6948,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6948,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6948,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6948,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6948,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H6948,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H6948,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H6948,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6948,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6948,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,1,16,29,40,34,40,33,null,{"$f":"VLOOKUP($D6959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D6959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D6959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D6959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E6959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F6959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H6959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H6959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H6959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,2,21,36,44,37,44,37,null,{"$f":"VLOOKUP($D6995,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D6995,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D6995,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6995,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6995,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6995,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E6995,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E6995,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E6995,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D6995,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D6995,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D6995,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G6995,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F6995,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H6995,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H6995,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H6995,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H6995,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H6995,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H6995,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,4,7,48,50,47,50,45,null,{"$f":"VLOOKUP($D7040,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7040,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7040,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7040,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7040,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7040,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7040,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7040,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7040,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7040,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7040,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7040,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7040,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7040,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7040,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7040,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7040,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7040,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7040,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7040,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,4,22,51,52,49,52,48,null,{"$f":"VLOOKUP($D7055,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7055,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7055,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7055,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7055,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7055,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7055,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7055,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7055,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7055,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7055,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7055,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7055,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7055,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7055,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7055,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7055,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7055,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7055,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7055,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,5,23,58,56,54,56,53,null,{"$f":"VLOOKUP($D7086,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7086,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7086,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7086,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7086,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7086,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7086,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7086,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7086,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7086,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7086,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7086,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7086,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7086,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7086,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7086,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7086,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7086,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7086,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7086,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,7,7,65,60,59,60,59,null,{"$f":"VLOOKUP($D7131,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D7131,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7131,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D7131,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7131,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7131,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7131,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7131,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7131,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7131,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7131,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7131,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7131,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7131,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7131,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7131,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7131,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7131,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7131,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7131,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,8,10,65,61,60,61,61,null,{"$f":"VLOOKUP($D7165,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D7165,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7165,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D7165,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7165,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7165,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7165,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7165,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7165,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7165,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7165,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7165,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7165,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7165,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7165,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7165,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7165,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7165,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7165,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7165,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,8,23,65,61,60,61,59,null,{"$f":"VLOOKUP($D7178,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D7178,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7178,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D7178,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7178,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7178,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7178,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7178,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7178,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7178,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7178,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7178,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7178,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7178,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7178,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7178,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7178,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7178,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7178,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7178,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,10,7,53,54,51,54,52,null,{"$f":"VLOOKUP($D7223,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7223,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7223,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7223,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7223,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7223,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7223,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7223,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7223,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7223,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7223,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7223,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7223,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7223,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7223,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7223,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7223,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7223,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7223,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7223,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,11,7,41,47,42,47,41,null,{"$f":"VLOOKUP($D7254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7254,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7254,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7254,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7254,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7254,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7254,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2041,11,22,36,44,39,44,39,null,{"$f":"VLOOKUP($D7269,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7269,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7269,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7269,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7269,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7269,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7269,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7269,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7269,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7269,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7269,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7269,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7269,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7269,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7269,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7269,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7269,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7269,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7269,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7269,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,1,6,32,40,34,40,33,null,{"$f":"VLOOKUP($D7314,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D7314,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D7314,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D7314,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7314,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7314,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7314,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7314,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7314,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7314,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7314,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7314,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7314,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F7314,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7314,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H7314,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H7314,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H7314,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7314,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7314,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,1,28,29,41,33,41,33,null,{"$f":"VLOOKUP($D7336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D7336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D7336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D7336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7336,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H7336,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H7336,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H7336,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7336,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7336,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,2,22,36,44,38,44,37,null,{"$f":"VLOOKUP($D7361,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7361,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7361,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7361,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7361,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7361,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7361,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7361,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7361,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7361,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7361,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7361,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7361,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7361,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7361,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7361,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7361,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7361,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7361,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7361,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,3,25,44,50,45,50,45,null,{"$f":"VLOOKUP($D7392,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7392,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7392,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7392,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7392,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7392,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7392,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7392,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7392,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7392,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7392,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7392,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7392,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7392,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7392,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7392,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7392,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7392,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7392,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7392,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,5,9,53,53,51,53,48,null,{"$f":"VLOOKUP($D7437,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7437,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7437,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7437,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7437,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7437,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7437,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7437,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7437,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7437,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7437,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7437,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7437,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7437,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7437,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7437,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7437,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7437,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7437,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7437,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,5,24,59,55,54,55,54,null,{"$f":"VLOOKUP($D7452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,6,24,63,58,57,58,57,null,{"$f":"VLOOKUP($D7483,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7483,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7483,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7483,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7483,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7483,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7483,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7483,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7483,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7483,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7483,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7483,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7483,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7483,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7483,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7483,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7483,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7483,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7483,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7483,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,7,18,65,61,59,61,59,null,{"$f":"VLOOKUP($D7507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D7507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D7507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,8,24,65,60,60,60,59,null,{"$f":"VLOOKUP($D7544,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D7544,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7544,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D7544,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7544,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7544,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7544,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7544,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7544,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7544,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7544,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7544,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7544,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7544,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7544,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7544,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7544,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7544,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7544,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7544,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,9,24,61,56,53,56,54,null,{"$f":"VLOOKUP($D7575,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7575,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7575,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7575,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7575,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7575,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7575,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7575,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7575,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7575,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7575,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7575,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7575,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7575,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7575,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7575,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7575,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7575,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7575,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7575,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,10,9,53,53,51,53,51,null,{"$f":"VLOOKUP($D7590,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7590,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7590,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7590,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7590,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7590,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7590,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7590,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7590,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7590,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7590,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7590,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7590,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7590,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7590,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7590,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7590,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7590,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7590,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7590,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,11,9,42,48,43,48,42,null,{"$f":"VLOOKUP($D7621,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7621,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7621,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7621,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7621,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7621,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7621,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7621,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7621,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7621,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7621,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7621,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7621,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7621,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7621,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7621,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7621,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7621,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7621,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7621,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2042,12,24,30,38,32,38,30,null,{"$f":"VLOOKUP($D7666,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D7666,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D7666,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D7666,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7666,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7666,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7666,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7666,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7666,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7666,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7666,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7666,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7666,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7666,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7666,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H7666,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H7666,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H7666,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7666,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7666,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,2,5,35,45,37,45,39,null,{"$f":"VLOOKUP($D7709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,2,9,35,44,38,44,38,null,{"$f":"VLOOKUP($D7713,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7713,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7713,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7713,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7713,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7713,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7713,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7713,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7713,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7713,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7713,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7713,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7713,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7713,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7713,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7713,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7713,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7713,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7713,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7713,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,3,26,44,49,45,49,42,null,{"$f":"VLOOKUP($D7758,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7758,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7758,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7758,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7758,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7758,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7758,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7758,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7758,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D7758,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7758,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7758,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7758,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7758,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7758,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7758,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7758,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7758,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7758,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7758,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,4,26,51,52,49,52,48,null,{"$f":"VLOOKUP($D7789,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7789,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7789,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7789,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7789,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7789,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7789,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7789,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7789,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7789,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7789,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7789,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7789,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7789,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7789,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7789,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7789,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7789,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7789,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7789,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,5,11,55,54,52,54,52,null,{"$f":"VLOOKUP($D7804,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7804,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7804,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7804,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7804,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7804,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7804,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7804,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7804,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7804,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7804,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7804,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7804,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7804,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7804,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7804,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7804,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7804,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7804,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7804,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,6,25,63,58,57,58,57,null,{"$f":"VLOOKUP($D7849,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7849,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7849,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7849,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7849,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7849,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7849,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7849,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7849,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7849,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7849,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7849,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7849,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7849,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7849,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7849,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7849,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7849,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7849,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7849,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,7,30,65,61,60,61,60,null,{"$f":"VLOOKUP($D7884,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D7884,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7884,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D7884,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7884,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7884,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7884,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7884,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7884,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7884,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7884,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7884,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7884,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7884,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7884,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7884,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7884,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7884,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7884,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7884,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,8,11,65,61,60,61,60,null,{"$f":"VLOOKUP($D7896,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D7896,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7896,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D7896,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7896,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7896,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7896,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7896,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7896,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7896,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D7896,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D7896,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7896,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7896,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7896,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7896,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7896,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7896,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7896,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7896,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,9,25,61,57,54,57,55,null,{"$f":"VLOOKUP($D7941,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D7941,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D7941,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7941,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7941,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7941,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7941,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7941,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7941,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7941,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7941,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7941,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7941,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7941,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7941,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H7941,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H7941,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H7941,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7941,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7941,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,10,26,47,52,48,52,48,null,{"$f":"VLOOKUP($D7972,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7972,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7972,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7972,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7972,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7972,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7972,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E7972,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E7972,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D7972,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7972,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7972,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7972,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7972,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7972,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7972,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7972,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7972,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7972,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7972,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,11,10,41,47,43,47,41,null,{"$f":"VLOOKUP($D7987,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D7987,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D7987,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7987,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7987,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7987,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E7987,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E7987,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E7987,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D7987,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D7987,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D7987,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G7987,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F7987,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H7987,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H7987,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H7987,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H7987,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H7987,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H7987,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2043,12,21,30,20,34,20,6,null,{"$f":"VLOOKUP($D8028,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D8028,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D8028,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D8028,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8028,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8028,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8028,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($E8028,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($E8028,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D8028,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8028,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8028,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8028,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F8028,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8028,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($H8028,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($H8028,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($H8028,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8028,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8028,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,1,26,29,42,33,42,34,null,{"$f":"VLOOKUP($D8064,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D8064,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D8064,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D8064,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8064,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8064,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8064,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8064,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8064,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8064,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8064,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8064,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8064,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8064,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8064,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H8064,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H8064,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H8064,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H8064,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H8064,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,2,10,35,44,37,44,38,null,{"$f":"VLOOKUP($D8079,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8079,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D8079,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8079,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8079,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8079,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8079,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8079,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8079,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8079,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8079,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8079,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8079,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8079,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8079,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8079,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8079,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8079,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8079,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8079,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,3,12,42,48,43,48,44,null,{"$f":"VLOOKUP($D8110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D8110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,4,26,51,52,49,52,48,null,{"$f":"VLOOKUP($D8155,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D8155,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D8155,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8155,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8155,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8155,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8155,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8155,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8155,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8155,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8155,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8155,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8155,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8155,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8155,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8155,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8155,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8155,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8155,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8155,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,5,27,59,56,54,56,54,null,{"$f":"VLOOKUP($D8186,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D8186,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D8186,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8186,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8186,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8186,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8186,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8186,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8186,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8186,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8186,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8186,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8186,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8186,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8186,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8186,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8186,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8186,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8186,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8186,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,6,9,63,58,57,58,57,null,{"$f":"VLOOKUP($D8199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D8199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D8199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8199,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8199,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8199,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8199,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8199,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8199,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,7,27,65,62,60,62,61,null,{"$f":"VLOOKUP($D8247,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D8247,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8247,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D8247,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8247,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8247,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8247,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8247,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8247,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8247,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8247,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8247,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8247,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8247,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8247,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8247,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8247,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8247,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8247,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8247,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,8,27,65,60,58,60,57,null,{"$f":"VLOOKUP($D8278,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D8278,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8278,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D8278,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8278,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8278,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8278,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8278,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8278,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8278,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8278,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8278,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8278,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8278,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8278,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8278,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8278,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8278,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8278,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8278,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,9,11,63,58,56,58,56,null,{"$f":"VLOOKUP($D8293,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D8293,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D8293,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8293,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8293,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8293,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8293,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8293,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8293,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8293,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8293,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8293,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8293,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8293,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8293,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8293,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8293,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8293,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8293,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8293,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,10,26,46,52,47,52,47,null,{"$f":"VLOOKUP($D8338,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8338,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D8338,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8338,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8338,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8338,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8338,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8338,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8338,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8338,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8338,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8338,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8338,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8338,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8338,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8338,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8338,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8338,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8338,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8338,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,11,26,34,43,37,43,37,null,{"$f":"VLOOKUP($D8369,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D8369,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D8369,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D8369,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D8369,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D8369,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8369,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8369,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8369,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8369,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D8369,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D8369,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8369,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8369,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8369,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8369,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8369,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8369,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8369,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8369,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2044,12,28,31,40,34,40,33,null,{"$f":"VLOOKUP($D8401,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D8401,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D8401,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D8401,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8401,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8401,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8401,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8401,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8401,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8401,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8401,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8401,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8401,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($F8401,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8401,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H8401,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H8401,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H8401,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8401,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8401,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,1,12,30,39,32,39,30,null,{"$f":"VLOOKUP($D8416,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D8416,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D8416,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D8416,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8416,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8416,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8416,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8416,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8416,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8416,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8416,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8416,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8416,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8416,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8416,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H8416,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H8416,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H8416,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8416,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8416,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,2,26,19,45,23,45,38,null,{"$f":"VLOOKUP($D8461,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":18.166},{"$f":"VLOOKUP($D8461,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D8461,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":28.606508875739646},{"$f":"VLOOKUP($D8461,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8461,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8461,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8461,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8461,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8461,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8461,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8461,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8461,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8461,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8461,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8461,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8461,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8461,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8461,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8461,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8461,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,3,13,43,48,43,48,42,null,{"$f":"VLOOKUP($D8476,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8476,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D8476,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8476,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8476,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8476,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8476,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8476,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8476,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8476,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8476,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8476,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8476,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8476,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8476,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8476,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8476,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8476,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8476,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8476,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,4,13,49,52,47,52,48,null,{"$f":"VLOOKUP($D8507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D8507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D8507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D8507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D8507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D8507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,5,28,60,57,55,57,56,null,{"$f":"VLOOKUP($D8552,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D8552,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D8552,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8552,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8552,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8552,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8552,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8552,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8552,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8552,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8552,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8552,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8552,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8552,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8552,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8552,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8552,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8552,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8552,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8552,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,6,17,63,58,57,58,56,null,{"$f":"VLOOKUP($D8572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D8572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D8572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,7,14,65,61,60,61,60,null,{"$f":"VLOOKUP($D8599,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D8599,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8599,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D8599,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8599,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8599,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8599,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8599,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8599,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8599,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8599,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8599,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8599,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8599,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8599,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8599,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8599,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8599,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8599,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8599,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,8,28,65,60,59,60,58,null,{"$f":"VLOOKUP($D8644,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D8644,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8644,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D8644,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8644,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8644,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8644,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8644,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8644,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8644,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8644,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8644,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8644,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8644,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8644,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8644,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8644,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8644,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8644,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8644,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,9,28,59,57,54,57,55,null,{"$f":"VLOOKUP($D8675,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D8675,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D8675,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8675,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8675,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8675,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8675,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8675,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8675,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8675,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8675,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8675,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8675,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8675,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8675,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8675,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8675,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8675,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8675,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8675,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,10,13,52,53,51,53,50,null,{"$f":"VLOOKUP($D8690,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D8690,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D8690,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8690,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8690,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8690,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8690,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8690,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8690,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8690,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8690,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8690,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8690,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8690,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8690,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8690,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8690,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8690,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8690,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8690,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,11,27,34,42,37,42,36,null,{"$f":"VLOOKUP($D8735,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D8735,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D8735,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D8735,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D8735,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D8735,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8735,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8735,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8735,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8735,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D8735,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D8735,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8735,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8735,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8735,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8735,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8735,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8735,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8735,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8735,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2045,12,9,31,41,35,41,34,null,{"$f":"VLOOKUP($D8747,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D8747,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D8747,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D8747,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8747,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8747,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8747,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8747,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8747,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8747,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8747,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8747,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8747,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8747,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8747,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H8747,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H8747,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H8747,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H8747,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H8747,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,1,13,39,38,42,30,30,null,{"$f":"VLOOKUP($D8782,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8782,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D8782,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8782,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8782,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8782,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8782,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8782,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8782,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8782,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8782,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8782,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8782,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8782,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8782,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H8782,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H8782,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H8782,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8782,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8782,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,2,13,33,42,44,35,33,null,{"$f":"VLOOKUP($D8813,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D8813,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D8813,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D8813,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8813,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8813,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8813,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8813,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8813,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8813,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8813,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8813,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8813,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8813,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8813,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H8813,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H8813,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H8813,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8813,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8813,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,2,28,36,43,45,35,35,null,{"$f":"VLOOKUP($D8828,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8828,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D8828,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8828,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8828,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8828,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8828,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8828,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8828,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8828,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8828,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8828,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8828,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8828,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8828,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8828,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8828,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8828,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8828,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8828,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,4,14,47,46,48,42,37,null,{"$f":"VLOOKUP($D8873,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8873,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D8873,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8873,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8873,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8873,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8873,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8873,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E8873,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D8873,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8873,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8873,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8873,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8873,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8873,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8873,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8873,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8873,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8873,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8873,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,5,15,56,55,55,48,45,null,{"$f":"VLOOKUP($D8904,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D8904,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D8904,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8904,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8904,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8904,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8904,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8904,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8904,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8904,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D8904,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D8904,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8904,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8904,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8904,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8904,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8904,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H8904,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8904,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8904,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,5,29,65,58,57,51,49,null,{"$f":"VLOOKUP($D8918,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D8918,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8918,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D8918,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8918,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8918,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8918,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E8918,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E8918,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D8918,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8918,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8918,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8918,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F8918,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8918,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8918,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H8918,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H8918,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H8918,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8918,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,7,15,65,64,64,62,61,null,{"$f":"VLOOKUP($D8965,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D8965,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8965,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D8965,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8965,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8965,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8965,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E8965,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E8965,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D8965,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8965,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8965,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8965,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F8965,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8965,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H8965,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H8965,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H8965,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H8965,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H8965,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,8,15,65,65,65,65,65,null,{"$f":"VLOOKUP($D8996,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D8996,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D8996,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D8996,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8996,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8996,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E8996,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E8996,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E8996,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D8996,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D8996,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D8996,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G8996,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F8996,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H8996,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H8996,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H8996,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H8996,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H8996,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H8996,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,8,30,65,65,65,64,63,null,{"$f":"VLOOKUP($D9011,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D9011,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9011,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9011,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9011,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9011,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9011,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E9011,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9011,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9011,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9011,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9011,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9011,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9011,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9011,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H9011,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H9011,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H9011,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9011,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9011,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,9,30,63,64,64,60,59,null,{"$f":"VLOOKUP($D9042,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D9042,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D9042,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9042,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9042,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9042,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9042,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E9042,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E9042,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9042,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9042,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9042,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9042,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9042,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9042,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H9042,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H9042,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H9042,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9042,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9042,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,11,14,40,52,52,45,43,null,{"$f":"VLOOKUP($D9087,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9087,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9087,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9087,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9087,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9087,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9087,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9087,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E9087,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9087,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9087,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9087,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9087,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9087,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9087,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9087,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9087,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9087,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9087,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9087,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,12,17,32,41,43,35,32,null,{"$f":"VLOOKUP($D9120,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D9120,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D9120,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D9120,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9120,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9120,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9120,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9120,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9120,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9120,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9120,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9120,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9120,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9120,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9120,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H9120,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H9120,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H9120,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9120,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9120,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2046,12,31,37,38,43,34,31,null,{"$f":"VLOOKUP($D9134,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9134,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9134,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9134,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9134,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9134,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9134,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9134,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9134,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9134,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9134,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9134,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9134,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9134,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9134,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H9134,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H9134,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H9134,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9134,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9134,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,2,14,41,42,44,35,33,null,{"$f":"VLOOKUP($D9179,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9179,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9179,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9179,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9179,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9179,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9179,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9179,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9179,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9179,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9179,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9179,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9179,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9179,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9179,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H9179,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H9179,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H9179,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9179,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9179,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,3,17,44,44,44,34,35,null,{"$f":"VLOOKUP($D9210,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9210,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9210,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9210,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9210,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9210,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9210,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9210,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9210,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9210,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9210,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9210,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9210,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9210,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9210,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9210,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9210,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9210,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9210,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9210,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,4,1,53,49,50,41,40,null,{"$f":"VLOOKUP($D9225,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D9225,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D9225,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9225,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9225,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9225,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9225,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9225,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9225,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D9225,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9225,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9225,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9225,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9225,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9225,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9225,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9225,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9225,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9225,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9225,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,5,16,61,55,55,48,45,null,{"$f":"VLOOKUP($D9270,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D9270,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D9270,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9270,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9270,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9270,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9270,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9270,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E9270,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9270,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9270,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9270,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9270,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9270,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9270,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9270,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9270,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9270,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9270,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9270,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,6,10,65,59,58,53,50,null,{"$f":"VLOOKUP($D9295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D9295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E9295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H9295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H9295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H9295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,7,2,65,62,62,58,55,null,{"$f":"VLOOKUP($D9317,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D9317,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9317,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9317,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9317,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9317,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9317,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9317,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E9317,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9317,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9317,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9317,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9317,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9317,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9317,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H9317,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H9317,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H9317,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9317,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9317,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,8,16,65,65,65,65,65,null,{"$f":"VLOOKUP($D9362,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D9362,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9362,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9362,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9362,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9362,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9362,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E9362,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9362,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9362,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9362,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9362,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9362,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9362,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9362,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H9362,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9362,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H9362,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H9362,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H9362,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,9,16,65,65,65,64,62,null,{"$f":"VLOOKUP($D9393,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D9393,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9393,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9393,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9393,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9393,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9393,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E9393,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9393,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9393,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9393,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9393,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9393,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9393,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9393,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H9393,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H9393,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H9393,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9393,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9393,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,10,1,59,64,64,60,59,null,{"$f":"VLOOKUP($D9408,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D9408,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D9408,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9408,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9408,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9408,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9408,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E9408,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E9408,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9408,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9408,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9408,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9408,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9408,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9408,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H9408,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H9408,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H9408,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9408,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9408,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,11,1,49,54,55,46,45,null,{"$f":"VLOOKUP($D9439,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D9439,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9439,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D9439,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D9439,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9439,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9439,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9439,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E9439,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9439,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D9439,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9439,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9439,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9439,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9439,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9439,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9439,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9439,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9439,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9439,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2047,11,28,37,48,48,41,39,null,{"$f":"VLOOKUP($D9466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9466,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9466,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9466,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9466,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9466,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9466,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,1,1,35,38,43,34,31,null,{"$f":"VLOOKUP($D9500,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9500,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9500,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9500,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9500,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9500,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9500,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9500,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9500,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9500,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9500,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9500,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9500,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9500,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9500,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H9500,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H9500,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H9500,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9500,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9500,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,2,1,28,41,44,33,31,null,{"$f":"VLOOKUP($D9531,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D9531,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D9531,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D9531,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9531,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9531,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9531,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9531,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9531,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9531,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9531,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9531,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9531,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9531,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9531,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H9531,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H9531,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H9531,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9531,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9531,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,3,17,43,44,44,34,35,null,{"$f":"VLOOKUP($D9576,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9576,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9576,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9576,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9576,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9576,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9576,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9576,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9576,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9576,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9576,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9576,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9576,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9576,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9576,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9576,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9576,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9576,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9576,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9576,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,4,1,54,49,50,41,40,null,{"$f":"VLOOKUP($D9591,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D9591,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D9591,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9591,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9591,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9591,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9591,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9591,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9591,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D9591,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9591,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9591,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9591,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9591,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9591,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9591,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9591,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9591,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9591,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9591,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,5,2,59,52,52,46,43,null,{"$f":"VLOOKUP($D9622,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D9622,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D9622,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9622,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9622,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9622,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9622,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9622,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E9622,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9622,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9622,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9622,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9622,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9622,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9622,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9622,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9622,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9622,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9622,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9622,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,6,17,65,61,60,57,53,null,{"$f":"VLOOKUP($D9668,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D9668,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9668,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9668,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9668,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9668,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9668,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9668,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E9668,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9668,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9668,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9668,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9668,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9668,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9668,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H9668,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H9668,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H9668,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9668,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9668,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,7,18,65,65,65,63,63,null,{"$f":"VLOOKUP($D9699,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D9699,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9699,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9699,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9699,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9699,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9699,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E9699,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9699,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9699,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9699,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9699,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9699,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9699,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9699,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H9699,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H9699,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H9699,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9699,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9699,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,8,2,65,65,65,65,64,null,{"$f":"VLOOKUP($D9714,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D9714,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9714,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9714,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9714,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9714,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9714,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E9714,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9714,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9714,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D9714,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D9714,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9714,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9714,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9714,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H9714,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H9714,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H9714,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H9714,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H9714,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,9,16,58,65,65,64,62,null,{"$f":"VLOOKUP($D9759,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D9759,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D9759,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9759,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9759,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9759,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9759,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E9759,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9759,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9759,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9759,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9759,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9759,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F9759,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9759,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H9759,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H9759,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H9759,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9759,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9759,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,10,17,52,64,63,57,56,null,{"$f":"VLOOKUP($D9790,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D9790,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D9790,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9790,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9790,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9790,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9790,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E9790,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E9790,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D9790,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9790,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9790,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9790,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9790,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9790,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H9790,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H9790,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H9790,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9790,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9790,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,11,1,44,54,55,46,45,null,{"$f":"VLOOKUP($D9805,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9805,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9805,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9805,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9805,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9805,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9805,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9805,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E9805,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9805,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9805,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9805,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9805,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9805,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9805,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9805,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9805,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9805,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9805,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9805,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2048,12,9,24,44,47,38,38,null,{"$f":"VLOOKUP($D9843,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D9843,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D9843,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D9843,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9843,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9843,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9843,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9843,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9843,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9843,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9843,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9843,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9843,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9843,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9843,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9843,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9843,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9843,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9843,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9843,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,1,17,34,37,42,30,29,null,{"$f":"VLOOKUP($D9882,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D9882,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D9882,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D9882,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D9882,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D9882,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9882,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9882,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9882,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9882,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D9882,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D9882,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9882,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9882,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9882,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H9882,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H9882,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H9882,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9882,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9882,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,2,1,37,41,44,33,31,null,{"$f":"VLOOKUP($D9897,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9897,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9897,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9897,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9897,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9897,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9897,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9897,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9897,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9897,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9897,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9897,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9897,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9897,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9897,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H9897,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H9897,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H9897,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9897,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9897,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,3,4,39,44,46,35,36,null,{"$f":"VLOOKUP($D9928,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9928,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9928,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9928,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9928,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9928,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9928,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9928,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9928,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9928,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9928,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9928,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9928,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9928,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9928,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9928,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9928,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9928,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9928,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9928,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,3,19,43,43,44,34,33,null,{"$f":"VLOOKUP($D9943,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D9943,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D9943,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9943,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9943,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9943,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9943,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E9943,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E9943,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D9943,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9943,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9943,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9943,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9943,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9943,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H9943,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H9943,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H9943,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9943,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9943,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,5,3,54,52,52,46,43,null,{"$f":"VLOOKUP($D9988,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D9988,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D9988,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9988,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9988,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9988,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E9988,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E9988,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E9988,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D9988,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D9988,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D9988,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G9988,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F9988,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H9988,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H9988,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H9988,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H9988,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H9988,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H9988,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,5,29,64,58,57,52,50,null,{"$f":"VLOOKUP($D10014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D10014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D10014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E10014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10014,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10014,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10014,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10014,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10014,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10014,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,6,19,65,61,60,56,54,null,{"$f":"VLOOKUP($D10035,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10035,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10035,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10035,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10035,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10035,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10035,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10035,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E10035,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10035,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10035,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10035,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10035,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10035,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10035,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10035,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10035,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10035,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10035,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10035,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,7,20,65,65,65,63,62,null,{"$f":"VLOOKUP($D10066,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10066,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10066,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10066,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10066,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10066,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10066,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E10066,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10066,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10066,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10066,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10066,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10066,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10066,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10066,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10066,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10066,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10066,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10066,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10066,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,9,3,65,65,65,64,64,null,{"$f":"VLOOKUP($D10111,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10111,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10111,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10111,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10111,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10111,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10111,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E10111,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10111,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10111,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10111,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10111,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10111,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10111,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10111,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H10111,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H10111,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H10111,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H10111,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H10111,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,9,18,65,65,65,63,63,null,{"$f":"VLOOKUP($D10126,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10126,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10126,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10126,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10126,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10126,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10126,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E10126,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10126,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10126,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10126,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10126,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10126,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10126,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10126,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10126,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10126,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10126,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10126,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10126,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,10,19,49,63,62,58,57,null,{"$f":"VLOOKUP($D10157,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D10157,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D10157,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D10157,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D10157,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10157,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10157,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10157,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E10157,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10157,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D10157,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10157,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10157,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10157,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10157,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10157,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10157,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10157,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10157,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10157,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,11,16,38,52,52,45,43,null,{"$f":"VLOOKUP($D10185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D10185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E10185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10185,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H10185,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H10185,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H10185,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10185,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10185,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2049,12,19,36,41,43,35,32,null,{"$f":"VLOOKUP($D10218,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10218,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D10218,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10218,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10218,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10218,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10218,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10218,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10218,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10218,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10218,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10218,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10218,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10218,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10218,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H10218,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H10218,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H10218,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10218,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10218,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,1,19,35,38,41,31,28,null,{"$f":"VLOOKUP($D10249,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10249,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D10249,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10249,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10249,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10249,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10249,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10249,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10249,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10249,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10249,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10249,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10249,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10249,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10249,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H10249,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H10249,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H10249,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10249,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10249,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,3,5,44,44,47,36,36,null,{"$f":"VLOOKUP($D10294,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10294,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D10294,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10294,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10294,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10294,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10294,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10294,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10294,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10294,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10294,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10294,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10294,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10294,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10294,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H10294,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H10294,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H10294,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10294,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10294,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,4,5,53,48,49,42,39,null,{"$f":"VLOOKUP($D10325,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D10325,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D10325,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10325,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10325,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10325,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10325,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10325,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10325,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10325,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10325,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10325,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10325,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10325,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10325,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H10325,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H10325,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H10325,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10325,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10325,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,4,20,58,50,51,45,41,null,{"$f":"VLOOKUP($D10340,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D10340,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D10340,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10340,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10340,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10340,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10340,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10340,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E10340,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10340,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10340,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10340,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10340,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10340,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10340,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H10340,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H10340,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H10340,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10340,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10340,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,6,6,65,61,60,56,54,null,{"$f":"VLOOKUP($D10387,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10387,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10387,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10387,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10387,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10387,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10387,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10387,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E10387,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10387,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10387,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10387,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10387,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10387,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10387,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10387,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10387,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10387,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10387,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10387,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,7,6,65,64,62,58,57,null,{"$f":"VLOOKUP($D10417,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10417,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10417,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10417,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10417,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10417,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10417,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E10417,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E10417,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10417,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10417,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10417,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10417,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10417,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10417,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10417,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10417,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10417,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10417,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10417,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,7,21,65,65,65,64,63,null,{"$f":"VLOOKUP($D10432,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10432,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10432,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10432,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10432,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10432,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10432,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E10432,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10432,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10432,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10432,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10432,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10432,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10432,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10432,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10432,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10432,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10432,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10432,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10432,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,8,21,65,65,65,65,64,null,{"$f":"VLOOKUP($D10463,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10463,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10463,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10463,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10463,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10463,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10463,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E10463,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10463,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10463,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10463,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10463,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10463,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10463,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10463,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H10463,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H10463,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H10463,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H10463,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H10463,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,10,5,59,64,64,60,60,null,{"$f":"VLOOKUP($D10508,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D10508,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D10508,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10508,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10508,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10508,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10508,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E10508,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E10508,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10508,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10508,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10508,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10508,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10508,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10508,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10508,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10508,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10508,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10508,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10508,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,10,20,53,62,62,56,56,null,{"$f":"VLOOKUP($D10523,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D10523,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D10523,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10523,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10523,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10523,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10523,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10523,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E10523,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10523,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10523,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10523,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10523,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10523,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10523,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10523,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10523,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10523,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10523,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10523,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2050,11,28,41,49,51,43,40,null,{"$f":"VLOOKUP($D10562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D10562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D10562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10562,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H10562,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H10562,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H10562,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10562,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10562,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,1,5,25,38,41,32,28,null,{"$f":"VLOOKUP($D10600,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D10600,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D10600,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D10600,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10600,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10600,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10600,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10600,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10600,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10600,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10600,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10600,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10600,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10600,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10600,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H10600,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H10600,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H10600,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10600,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10600,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,1,20,34,38,41,28,28,null,{"$f":"VLOOKUP($D10615,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D10615,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D10615,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D10615,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D10615,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D10615,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10615,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10615,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10615,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10615,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D10615,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D10615,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10615,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10615,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10615,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H10615,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H10615,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H10615,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10615,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10615,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,2,20,36,42,46,35,34,null,{"$f":"VLOOKUP($D10646,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10646,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D10646,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10646,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10646,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10646,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10646,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10646,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10646,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10646,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10646,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10646,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10646,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10646,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10646,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H10646,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H10646,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H10646,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H10646,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H10646,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,4,6,{"$f":"D10326","v":54},48,49,42,40,null,{"$f":"VLOOKUP($D10691,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D10691,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D10691,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10691,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10691,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10691,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10691,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10691,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10691,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10691,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10691,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10691,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10691,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10691,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10691,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H10691,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H10691,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H10691,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10691,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10691,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,5,7,53,49,49,43,39,null,{"$f":"VLOOKUP($D10722,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D10722,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D10722,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10722,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10722,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10722,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10722,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10722,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10722,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D10722,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10722,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10722,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10722,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10722,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10722,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H10722,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H10722,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H10722,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10722,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10722,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,5,18,65,55,54,49,45,null,{"$f":"VLOOKUP($D10733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E10733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10733,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H10733,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H10733,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H10733,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10733,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10733,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,7,7,65,63,62,59,57,null,{"$f":"VLOOKUP($D10783,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10783,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10783,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10783,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10783,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10783,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10783,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10783,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E10783,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10783,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10783,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10783,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10783,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10783,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10783,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10783,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10783,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10783,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10783,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10783,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,8,7,65,65,65,65,64,null,{"$f":"VLOOKUP($D10814,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10814,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10814,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10814,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10814,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10814,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10814,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E10814,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10814,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10814,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10814,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10814,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10814,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10814,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10814,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H10814,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H10814,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H10814,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H10814,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H10814,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,8,22,65,65,65,65,65,null,{"$f":"VLOOKUP($D10829,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10829,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10829,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10829,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10829,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10829,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10829,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E10829,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10829,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10829,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10829,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10829,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10829,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10829,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10829,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H10829,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H10829,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H10829,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H10829,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H10829,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,9,22,65,65,64,61,60,null,{"$f":"VLOOKUP($D10860,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D10860,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10860,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10860,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10860,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10860,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10860,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E10860,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10860,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D10860,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D10860,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D10860,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10860,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F10860,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10860,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10860,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H10860,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H10860,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10860,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10860,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,11,6,42,57,57,50,49,null,{"$f":"VLOOKUP($D10905,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10905,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D10905,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10905,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10905,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10905,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10905,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E10905,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E10905,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D10905,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10905,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10905,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10905,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10905,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10905,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H10905,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H10905,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H10905,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H10905,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10905,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,12,6,40,47,49,40,39,null,{"$f":"VLOOKUP($D10935,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10935,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D10935,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10935,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10935,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10935,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10935,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10935,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10935,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10935,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10935,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10935,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10935,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10935,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10935,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H10935,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H10935,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H10935,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10935,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10935,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2051,12,23,31,40,44,35,33,null,{"$f":"VLOOKUP($D10952,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D10952,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D10952,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D10952,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10952,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10952,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10952,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10952,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10952,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10952,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10952,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10952,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10952,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10952,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10952,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H10952,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H10952,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H10952,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10952,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10952,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,2,6,35,39,43,31,30,null,{"$f":"VLOOKUP($D10997,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D10997,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D10997,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10997,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10997,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10997,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E10997,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E10997,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E10997,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D10997,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D10997,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D10997,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G10997,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F10997,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H10997,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H10997,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H10997,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H10997,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H10997,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H10997,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,2,21,38,41,45,35,33,null,{"$f":"VLOOKUP($D11012,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11012,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11012,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11012,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11012,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11012,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11012,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11012,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11012,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11012,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11012,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11012,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11012,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11012,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11012,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H11012,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H11012,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H11012,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11012,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11012,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,3,23,45,46,47,39,36,null,{"$f":"VLOOKUP($D11043,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11043,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11043,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11043,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11043,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11043,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11043,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11043,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11043,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11043,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11043,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11043,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11043,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11043,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11043,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H11043,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11043,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H11043,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11043,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11043,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,5,7,47,52,52,44,41,null,{"$f":"VLOOKUP($D11088,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11088,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11088,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11088,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11088,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11088,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11088,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11088,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11088,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11088,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11088,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11088,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11088,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11088,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11088,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H11088,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11088,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H11088,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11088,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11088,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,5,29,63,58,58,52,50,null,{"$f":"VLOOKUP($D11110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D11110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D11110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11110,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11110,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H11110,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H11110,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11110,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11110,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,6,23,65,63,63,60,58,null,{"$f":"VLOOKUP($D11135,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D11135,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11135,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11135,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11135,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11135,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11135,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11135,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11135,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11135,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11135,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11135,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11135,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11135,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11135,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11135,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H11135,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H11135,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11135,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11135,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,7,8,65,63,63,60,57,null,{"$f":"VLOOKUP($D11150,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D11150,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11150,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11150,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11150,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11150,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11150,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11150,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11150,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11150,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11150,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11150,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11150,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11150,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11150,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11150,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H11150,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H11150,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11150,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11150,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,8,8,{"$f":"D10816","v":65},65,65,65,64,null,{"$f":"VLOOKUP($D11181,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D11181,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11181,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11181,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11181,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11181,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11181,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E11181,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11181,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11181,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11181,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11181,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11181,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11181,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11181,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H11181,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H11181,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H11181,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H11181,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H11181,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,9,22,62,65,64,62,61,null,{"$f":"VLOOKUP($D11226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D11226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D11226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E11226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H11226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H11226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,10,7,{"$f":"D10876","v":58},62,63,57,54,null,{"$f":"VLOOKUP($D11241,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D11241,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D11241,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11241,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11241,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11241,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11241,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11241,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11241,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11241,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11241,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11241,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11241,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11241,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11241,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11241,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H11241,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H11241,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11241,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11241,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,11,16,{"$f":"D10916","v":39},52,52,43,43,null,{"$f":"VLOOKUP($D11281,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11281,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11281,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11281,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11281,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11281,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11281,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11281,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11281,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11281,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11281,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11281,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11281,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11281,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11281,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H11281,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11281,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H11281,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11281,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11281,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2052,12,23,30,41,43,33,33,null,{"$f":"VLOOKUP($D11318,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D11318,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D11318,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D11318,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11318,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11318,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11318,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11318,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11318,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11318,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11318,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11318,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11318,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11318,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11318,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H11318,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H11318,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H11318,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11318,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11318,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,1,23,33,38,41,30,30,null,{"$f":"VLOOKUP($D11349,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D11349,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D11349,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D11349,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11349,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11349,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11349,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11349,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11349,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11349,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11349,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11349,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11349,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11349,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11349,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H11349,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H11349,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H11349,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11349,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11349,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,2,7,40,40,44,33,32,null,{"$f":"VLOOKUP($D11364,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11364,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11364,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11364,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11364,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11364,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11364,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11364,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11364,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11364,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11364,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11364,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11364,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11364,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11364,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H11364,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H11364,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H11364,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11364,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11364,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,3,24,45,46,46,37,35,null,{"$f":"VLOOKUP($D11409,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11409,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11409,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11409,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11409,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11409,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11409,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11409,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11409,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11409,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11409,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11409,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11409,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11409,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11409,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H11409,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11409,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H11409,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11409,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11409,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,4,24,49,50,50,44,40,null,{"$f":"VLOOKUP($D11440,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D11440,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11440,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D11440,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D11440,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11440,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11440,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11440,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11440,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11440,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D11440,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11440,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11440,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11440,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11440,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H11440,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11440,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H11440,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11440,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11440,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,5,6,53,49,49,43,39,null,{"$f":"VLOOKUP($D11452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D11452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D11452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D11452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11452,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H11452,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11452,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H11452,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11452,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11452,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,6,10,62,59,58,53,50,null,{"$f":"VLOOKUP($D11487,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D11487,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D11487,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11487,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11487,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11487,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11487,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11487,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11487,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11487,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11487,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11487,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11487,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11487,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11487,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11487,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H11487,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H11487,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11487,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11487,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,7,25,65,65,65,63,64,null,{"$f":"VLOOKUP($D11532,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D11532,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11532,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11532,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11532,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11532,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11532,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E11532,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11532,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11532,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11532,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11532,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11532,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11532,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11532,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H11532,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H11532,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H11532,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H11532,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H11532,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,8,9,65,65,65,64,64,null,{"$f":"VLOOKUP($D11547,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D11547,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11547,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11547,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11547,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11547,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11547,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E11547,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11547,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11547,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11547,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11547,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11547,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11547,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11547,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H11547,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H11547,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H11547,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H11547,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H11547,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,9,9,65,65,65,64,64,null,{"$f":"VLOOKUP($D11578,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D11578,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11578,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11578,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11578,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11578,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11578,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E11578,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11578,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11578,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11578,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11578,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11578,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11578,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11578,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H11578,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H11578,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H11578,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H11578,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H11578,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,10,24,51,59,57,52,49,null,{"$f":"VLOOKUP($D11623,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D11623,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D11623,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11623,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11623,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11623,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11623,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11623,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11623,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11623,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11623,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11623,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11623,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11623,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11623,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11623,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11623,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H11623,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H11623,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11623,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,11,24,40,49,51,43,40,null,{"$f":"VLOOKUP($D11654,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11654,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11654,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11654,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11654,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11654,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11654,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11654,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11654,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D11654,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11654,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11654,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11654,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11654,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11654,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H11654,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11654,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H11654,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11654,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11654,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2053,12,10,41,45,48,39,38,null,{"$f":"VLOOKUP($D11670,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11670,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11670,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11670,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11670,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11670,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11670,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11670,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11670,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11670,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11670,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11670,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11670,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11670,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11670,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H11670,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11670,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H11670,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11670,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11670,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,1,24,29,39,42,30,29,null,{"$f":"VLOOKUP($D11715,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D11715,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D11715,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D11715,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11715,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11715,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11715,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11715,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11715,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11715,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11715,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11715,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11715,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11715,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11715,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H11715,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H11715,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H11715,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11715,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11715,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,2,24,42,42,45,36,33,null,{"$f":"VLOOKUP($D11746,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11746,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11746,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11746,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11746,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11746,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11746,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11746,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11746,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11746,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11746,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11746,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11746,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11746,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11746,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H11746,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H11746,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H11746,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11746,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11746,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,3,11,{"$f":"D11396","v":39},42,44,34,32,null,{"$f":"VLOOKUP($D11761,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11761,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D11761,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11761,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11761,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11761,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11761,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11761,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11761,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D11761,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11761,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11761,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11761,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11761,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11761,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H11761,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H11761,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H11761,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11761,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11761,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,4,17,51,49,50,42,40,null,{"$f":"VLOOKUP($D11798,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D11798,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D11798,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11798,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11798,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11798,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11798,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11798,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E11798,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D11798,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11798,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11798,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11798,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11798,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11798,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H11798,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11798,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H11798,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11798,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11798,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,5,27,65,57,56,51,48,null,{"$f":"VLOOKUP($D11838,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D11838,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11838,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11838,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11838,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11838,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11838,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11838,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11838,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11838,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11838,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11838,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11838,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11838,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11838,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H11838,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H11838,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H11838,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11838,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11838,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,6,11,60,58,57,53,50,null,{"$f":"VLOOKUP($D11853,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D11853,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D11853,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11853,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11853,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11853,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11853,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11853,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11853,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11853,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11853,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11853,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11853,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11853,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11853,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11853,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H11853,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H11853,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11853,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11853,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,7,12,65,64,64,61,60,null,{"$f":"VLOOKUP($D11884,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D11884,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11884,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11884,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11884,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11884,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11884,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E11884,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E11884,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11884,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11884,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11884,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11884,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11884,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11884,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11884,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H11884,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H11884,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11884,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11884,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,8,26,65,65,65,65,63,null,{"$f":"VLOOKUP($D11929,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D11929,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11929,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11929,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11929,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11929,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11929,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E11929,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11929,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11929,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11929,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11929,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11929,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11929,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11929,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11929,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H11929,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H11929,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11929,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11929,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,9,10,65,65,65,64,64,null,{"$f":"VLOOKUP($D11944,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D11944,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D11944,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11944,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11944,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11944,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11944,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E11944,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E11944,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D11944,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D11944,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D11944,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11944,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F11944,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11944,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H11944,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H11944,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H11944,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H11944,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H11944,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,10,9,53,62,62,57,54,null,{"$f":"VLOOKUP($D11973,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D11973,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D11973,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11973,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11973,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11973,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E11973,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E11973,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E11973,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D11973,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D11973,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D11973,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G11973,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F11973,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H11973,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H11973,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H11973,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H11973,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H11973,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H11973,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,11,26,{"$f":"D11656","v":39},48,51,43,39,null,{"$f":"VLOOKUP($D12021,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12021,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12021,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12021,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12021,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12021,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12021,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12021,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12021,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12021,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12021,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12021,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12021,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12021,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12021,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12021,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12021,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12021,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12021,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12021,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2054,12,11,39,43,45,38,37,null,{"$f":"VLOOKUP($D12036,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12036,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12036,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12036,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12036,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12036,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12036,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12036,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12036,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12036,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12036,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12036,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12036,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12036,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12036,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12036,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12036,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12036,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12036,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12036,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,1,11,35,39,43,32,29,null,{"$f":"VLOOKUP($D12067,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12067,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12067,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12067,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12067,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12067,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12067,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12067,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12067,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12067,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12067,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12067,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12067,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12067,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12067,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H12067,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H12067,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H12067,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12067,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12067,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,2,25,41,42,45,36,33,null,{"$f":"VLOOKUP($D12112,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12112,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12112,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12112,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12112,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12112,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12112,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12112,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12112,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12112,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12112,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12112,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12112,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12112,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12112,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H12112,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H12112,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H12112,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12112,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12112,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,3,28,44,45,46,39,37,null,{"$f":"VLOOKUP($D12143,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12143,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12143,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12143,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12143,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12143,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12143,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12143,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12143,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12143,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12143,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12143,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12143,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12143,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12143,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12143,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12143,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12143,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12143,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12143,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,4,29,48,51,52,46,43,null,{"$f":"VLOOKUP($D12175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12175,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12175,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12175,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12175,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12175,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12175,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,5,28,64,58,57,52,50,null,{"$f":"VLOOKUP($D12204,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D12204,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D12204,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12204,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12204,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12204,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12204,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12204,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12204,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12204,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12204,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12204,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12204,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12204,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12204,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12204,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12204,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12204,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12204,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12204,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,6,28,65,61,60,57,54,null,{"$f":"VLOOKUP($D12235,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12235,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12235,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12235,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12235,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12235,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12235,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12235,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12235,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12235,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12235,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12235,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12235,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12235,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12235,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12235,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12235,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12235,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12235,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12235,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,7,13,65,64,63,62,60,null,{"$f":"VLOOKUP($D12250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E12250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E12250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12250,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12250,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12250,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12250,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12250,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12250,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,8,27,65,65,65,64,63,null,{"$f":"VLOOKUP($D12295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E12295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12295,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12295,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12295,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12295,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12295,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12295,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,8,28,65,65,65,64,63,null,{"$f":"VLOOKUP($D12296,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12296,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12296,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12296,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12296,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12296,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12296,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E12296,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12296,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12296,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12296,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12296,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12296,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12296,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12296,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12296,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12296,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12296,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12296,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12296,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,10,17,49,64,63,57,56,null,{"$f":"VLOOKUP($D12346,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D12346,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12346,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D12346,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D12346,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12346,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12346,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E12346,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E12346,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12346,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D12346,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12346,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12346,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12346,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12346,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12346,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12346,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12346,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12346,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12346,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,11,13,41,54,54,47,46,null,{"$f":"VLOOKUP($D12373,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12373,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12373,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12373,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12373,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12373,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12373,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12373,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12373,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12373,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12373,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12373,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12373,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12373,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12373,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12373,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12373,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12373,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12373,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12373,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2055,11,28,41,48,48,41,39,null,{"$f":"VLOOKUP($D12388,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12388,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12388,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12388,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12388,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12388,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12388,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12388,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12388,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12388,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12388,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12388,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12388,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12388,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12388,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12388,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12388,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12388,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12388,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12388,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,1,12,32,40,44,31,31,null,{"$f":"VLOOKUP($D12433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D12433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D12433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D12433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12433,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H12433,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H12433,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H12433,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12433,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12433,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,2,12,36,41,45,33,31,null,{"$f":"VLOOKUP($D12464,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12464,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12464,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12464,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12464,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12464,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12464,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12464,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12464,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12464,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12464,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12464,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12464,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12464,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12464,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H12464,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H12464,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H12464,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12464,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12464,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,2,27,43,44,45,35,35,null,{"$f":"VLOOKUP($D12479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12479,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12479,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12479,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12479,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12479,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12479,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,4,9,{"$f":"D12156","v":45},50,50,43,40,null,{"$f":"VLOOKUP($D12521,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12521,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12521,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12521,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12521,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12521,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12521,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12521,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12521,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12521,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12521,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12521,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12521,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12521,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12521,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12521,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12521,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12521,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12521,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12521,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,5,14,65,55,54,47,46,null,{"$f":"VLOOKUP($D12556,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12556,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12556,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12556,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12556,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12556,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12556,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12556,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12556,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12556,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12556,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12556,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12556,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12556,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12556,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12556,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12556,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12556,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12556,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12556,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,5,29,{"$f":"D12206","v":65},58,57,51,49,null,{"$f":"VLOOKUP($D12571,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12571,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12571,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12571,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12571,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12571,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12571,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12571,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12571,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12571,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12571,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12571,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12571,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12571,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12571,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12571,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12571,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H12571,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H12571,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12571,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,6,29,64,62,61,57,54,null,{"$f":"VLOOKUP($D12602,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D12602,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D12602,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12602,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12602,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12602,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12602,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12602,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12602,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12602,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12602,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12602,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12602,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12602,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12602,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12602,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12602,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12602,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12602,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12602,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,8,13,65,65,65,64,64,null,{"$f":"VLOOKUP($D12647,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12647,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12647,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12647,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12647,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12647,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12647,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E12647,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12647,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12647,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12647,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12647,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12647,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12647,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12647,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H12647,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H12647,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H12647,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H12647,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H12647,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,8,28,65,65,65,64,63,null,{"$f":"VLOOKUP($D12662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E12662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,9,27,65,64,64,61,61,null,{"$f":"VLOOKUP($D12692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E12692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E12692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,11,13,38,53,53,45,46,null,{"$f":"VLOOKUP($D12739,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12739,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12739,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12739,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12739,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12739,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12739,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12739,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12739,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12739,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12739,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12739,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12739,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12739,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12739,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12739,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12739,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12739,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12739,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12739,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,12,14,31,42,45,35,32,null,{"$f":"VLOOKUP($D12770,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D12770,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D12770,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D12770,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12770,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12770,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12770,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12770,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12770,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12770,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12770,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12770,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12770,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12770,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12770,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H12770,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H12770,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H12770,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12770,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12770,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2056,12,29,37,41,43,31,32,null,{"$f":"VLOOKUP($D12785,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12785,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12785,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12785,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12785,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12785,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12785,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12785,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12785,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12785,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12785,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12785,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12785,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12785,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12785,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H12785,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H12785,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H12785,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12785,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12785,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,2,12,34,42,44,33,32,null,{"$f":"VLOOKUP($D12830,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D12830,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D12830,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D12830,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D12830,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D12830,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12830,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12830,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12830,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12830,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D12830,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D12830,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12830,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12830,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12830,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H12830,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H12830,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H12830,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12830,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12830,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,3,15,{"$f":"D12496","v":48},45,45,35,36,null,{"$f":"VLOOKUP($D12861,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12861,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D12861,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12861,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12861,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12861,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12861,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12861,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E12861,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D12861,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12861,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12861,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12861,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12861,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12861,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12861,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12861,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12861,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12861,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12861,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,4,17,55,50,50,44,41,null,{"$f":"VLOOKUP($D12894,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D12894,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D12894,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12894,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12894,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12894,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12894,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12894,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12894,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12894,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D12894,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D12894,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12894,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12894,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12894,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12894,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12894,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12894,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12894,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12894,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,5,15,65,55,55,48,45,null,{"$f":"VLOOKUP($D12922,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12922,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12922,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12922,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12922,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12922,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12922,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12922,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12922,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12922,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12922,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12922,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12922,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12922,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12922,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H12922,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H12922,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H12922,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12922,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12922,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,6,15,65,61,61,56,54,null,{"$f":"VLOOKUP($D12953,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12953,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12953,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12953,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12953,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12953,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12953,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12953,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12953,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12953,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12953,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12953,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12953,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12953,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12953,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12953,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12953,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12953,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12953,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12953,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,6,30,65,62,60,57,55,null,{"$f":"VLOOKUP($D12968,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12968,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12968,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12968,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12968,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12968,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12968,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E12968,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E12968,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D12968,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12968,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12968,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12968,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F12968,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12968,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H12968,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H12968,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H12968,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H12968,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H12968,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,7,31,65,65,65,64,64,null,{"$f":"VLOOKUP($D12999,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D12999,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D12999,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12999,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12999,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12999,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E12999,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E12999,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E12999,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D12999,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D12999,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D12999,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G12999,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F12999,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H12999,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H12999,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H12999,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H12999,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H12999,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H12999,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,9,14,65,65,65,63,63,null,{"$f":"VLOOKUP($D13044,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D13044,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13044,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13044,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13044,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13044,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13044,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E13044,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13044,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13044,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13044,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13044,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13044,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13044,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13044,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H13044,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H13044,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H13044,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13044,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13044,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,10,5,58,64,63,60,57,null,{"$f":"VLOOKUP($D13065,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D13065,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D13065,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13065,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13065,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13065,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13065,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E13065,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E13065,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13065,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13065,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13065,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13065,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13065,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13065,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H13065,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H13065,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H13065,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13065,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13065,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,10,31,{"$f":"D12726","v":42},54,55,46,45,null,{"$f":"VLOOKUP($D13091,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13091,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13091,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13091,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13091,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13091,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13091,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E13091,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E13091,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13091,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13091,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13091,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13091,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13091,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13091,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13091,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13091,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13091,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13091,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13091,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2057,12,15,30,43,44,35,33,null,{"$f":"VLOOKUP($D13136,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D13136,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D13136,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D13136,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13136,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13136,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13136,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13136,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13136,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13136,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13136,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13136,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13136,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13136,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13136,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H13136,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H13136,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H13136,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13136,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13136,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,1,15,34,37,42,30,29,null,{"$f":"VLOOKUP($D13167,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D13167,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D13167,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D13167,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D13167,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D13167,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13167,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13167,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13167,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13167,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D13167,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D13167,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13167,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13167,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13167,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H13167,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H13167,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H13167,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13167,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13167,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,1,30,37,41,44,33,31,null,{"$f":"VLOOKUP($D13182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13182,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H13182,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H13182,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H13182,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13182,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13182,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,3,16,43,44,44,34,35,null,{"$f":"VLOOKUP($D13227,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13227,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13227,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13227,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13227,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13227,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13227,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13227,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13227,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13227,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13227,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13227,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13227,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13227,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13227,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13227,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13227,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13227,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13227,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13227,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,3,29,44,47,49,40,38,null,{"$f":"VLOOKUP($D13240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13240,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13240,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13240,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13240,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13240,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13240,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,5,2,55,52,52,46,43,null,{"$f":"VLOOKUP($D13274,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D13274,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D13274,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13274,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13274,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13274,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13274,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E13274,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E13274,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13274,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13274,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13274,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13274,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13274,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13274,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13274,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13274,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13274,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13274,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13274,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,6,16,65,61,60,57,53,null,{"$f":"VLOOKUP($D13319,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D13319,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13319,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13319,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13319,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13319,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13319,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E13319,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E13319,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13319,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13319,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13319,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13319,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13319,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13319,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H13319,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H13319,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H13319,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13319,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13319,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,7,17,65,65,65,63,63,null,{"$f":"VLOOKUP($D13350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D13350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E13350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13350,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H13350,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H13350,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H13350,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13350,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13350,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,8,1,65,65,65,65,64,null,{"$f":"VLOOKUP($D13365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D13365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E13365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13365,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H13365,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H13365,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H13365,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H13365,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H13365,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,9,1,65,65,65,64,64,null,{"$f":"VLOOKUP($D13396,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D13396,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13396,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13396,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13396,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13396,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13396,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E13396,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13396,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13396,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13396,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13396,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13396,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13396,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13396,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H13396,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H13396,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H13396,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H13396,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H13396,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,10,17,49,63,62,58,57,null,{"$f":"VLOOKUP($D13442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D13442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D13442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D13442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E13442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E13442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D13442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13442,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H13442,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H13442,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H13442,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13442,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13442,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,11,1,41,55,55,46,46,null,{"$f":"VLOOKUP($D13457,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13457,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13457,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13457,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13457,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13457,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13457,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E13457,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E13457,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13457,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13457,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13457,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13457,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13457,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13457,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13457,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13457,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13457,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13457,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13457,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,12,2,38,47,50,40,39,null,{"$f":"VLOOKUP($D13488,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13488,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13488,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13488,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13488,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13488,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13488,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13488,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13488,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13488,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13488,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13488,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13488,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13488,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13488,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13488,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13488,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13488,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13488,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13488,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2058,12,17,36,41,43,35,32,null,{"$f":"VLOOKUP($D13503,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13503,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13503,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13503,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13503,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13503,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13503,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13503,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13503,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13503,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13503,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13503,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13503,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13503,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13503,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H13503,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H13503,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H13503,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13503,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13503,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,1,17,35,38,41,31,28,null,{"$f":"VLOOKUP($D13534,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13534,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13534,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13534,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13534,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13534,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13534,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13534,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13534,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13534,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13534,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13534,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13534,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13534,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13534,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H13534,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H13534,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H13534,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13534,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13534,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,3,3,44,44,47,36,36,null,{"$f":"VLOOKUP($D13579,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13579,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13579,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13579,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13579,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13579,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13579,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13579,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13579,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13579,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13579,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13579,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13579,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13579,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13579,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13579,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13579,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13579,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13579,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13579,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,4,6,56,48,48,41,39,null,{"$f":"VLOOKUP($D13613,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D13613,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D13613,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13613,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13613,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13613,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13613,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13613,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13613,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13613,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13613,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13613,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13613,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13613,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13613,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13613,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13613,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13613,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13613,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13613,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,4,19,63,51,50,45,42,null,{"$f":"VLOOKUP($D13626,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D13626,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D13626,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13626,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13626,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13626,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13626,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E13626,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E13626,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13626,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13626,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13626,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13626,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13626,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13626,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13626,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13626,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13626,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13626,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13626,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,6,3,{"$f":"D13306","v":61},61,60,56,54,null,{"$f":"VLOOKUP($D13671,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D13671,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D13671,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13671,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13671,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13671,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13671,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E13671,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E13671,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13671,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13671,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13671,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13671,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13671,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13671,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H13671,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H13671,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H13671,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13671,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13671,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,6,18,65,62,61,58,56,null,{"$f":"VLOOKUP($D13686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D13686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E13686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E13686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H13686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H13686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H13686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,7,19,65,65,65,64,63,null,{"$f":"VLOOKUP($D13717,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D13717,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13717,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13717,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13717,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13717,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13717,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E13717,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13717,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13717,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13717,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13717,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13717,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13717,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13717,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H13717,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H13717,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H13717,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13717,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13717,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,9,2,65,65,65,65,64,null,{"$f":"VLOOKUP($D13762,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D13762,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13762,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13762,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13762,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13762,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13762,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E13762,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13762,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13762,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13762,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13762,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13762,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13762,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13762,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H13762,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H13762,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H13762,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H13762,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H13762,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,9,28,65,64,64,60,60,null,{"$f":"VLOOKUP($D13788,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D13788,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13788,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13788,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13788,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13788,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13788,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E13788,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E13788,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D13788,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D13788,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D13788,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13788,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F13788,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13788,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H13788,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H13788,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H13788,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13788,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13788,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,10,19,49,61,61,56,55,null,{"$f":"VLOOKUP($D13809,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D13809,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13809,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D13809,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D13809,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13809,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13809,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E13809,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E13809,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13809,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D13809,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13809,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13809,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13809,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13809,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H13809,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H13809,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H13809,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13809,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13809,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2059,12,3,39,47,50,39,39,null,{"$f":"VLOOKUP($D13854,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13854,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13854,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13854,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13854,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13854,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13854,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13854,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13854,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13854,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13854,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13854,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13854,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13854,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13854,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13854,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13854,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13854,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13854,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13854,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,1,3,25,38,41,32,28,null,{"$f":"VLOOKUP($D13885,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D13885,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D13885,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D13885,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13885,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13885,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13885,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13885,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13885,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13885,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13885,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13885,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13885,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13885,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13885,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H13885,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H13885,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H13885,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13885,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13885,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,1,18,34,38,41,28,28,null,{"$f":"VLOOKUP($D13900,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D13900,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D13900,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D13900,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D13900,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D13900,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13900,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13900,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13900,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13900,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D13900,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D13900,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13900,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13900,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13900,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H13900,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H13900,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H13900,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13900,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13900,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,3,3,44,45,45,35,37,null,{"$f":"VLOOKUP($D13945,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13945,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13945,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13945,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13945,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13945,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13945,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13945,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13945,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13945,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13945,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13945,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13945,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13945,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13945,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13945,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13945,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13945,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13945,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13945,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,3,17,47,44,45,36,34,null,{"$f":"VLOOKUP($D13959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D13959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D13959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E13959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E13959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D13959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13959,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H13959,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H13959,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H13959,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H13959,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H13959,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,4,19,55,51,50,44,41,null,{"$f":"VLOOKUP($D13992,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D13992,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D13992,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13992,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13992,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13992,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E13992,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E13992,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E13992,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D13992,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D13992,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D13992,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G13992,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F13992,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H13992,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H13992,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H13992,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H13992,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H13992,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H13992,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,5,20,57,57,56,49,47,null,{"$f":"VLOOKUP($D14023,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D14023,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D14023,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14023,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14023,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14023,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14023,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14023,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14023,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14023,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14023,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14023,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14023,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14023,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14023,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14023,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14023,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H14023,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14023,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14023,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,7,4,65,63,62,59,57,null,{"$f":"VLOOKUP($D14068,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14068,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14068,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14068,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14068,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14068,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14068,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14068,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14068,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14068,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14068,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14068,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14068,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14068,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14068,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H14068,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H14068,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H14068,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14068,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14068,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,7,19,65,65,65,64,63,null,{"$f":"VLOOKUP($D14083,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14083,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14083,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14083,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14083,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14083,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14083,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E14083,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14083,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14083,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14083,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14083,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14083,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14083,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14083,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H14083,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H14083,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H14083,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14083,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14083,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,8,19,65,65,65,65,65,null,{"$f":"VLOOKUP($D14114,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14114,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14114,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14114,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14114,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14114,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14114,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E14114,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14114,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14114,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14114,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14114,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14114,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14114,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14114,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H14114,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14114,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H14114,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H14114,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H14114,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,10,5,{"$f":"D13796","v":58},62,63,57,54,null,{"$f":"VLOOKUP($D14161,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D14161,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D14161,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14161,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14161,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14161,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14161,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14161,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14161,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14161,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14161,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14161,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14161,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14161,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14161,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H14161,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H14161,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H14161,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14161,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14161,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,11,4,{"$f":"D13826","v":42},58,57,51,49,null,{"$f":"VLOOKUP($D14191,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14191,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14191,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14191,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14191,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14191,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14191,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14191,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14191,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14191,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14191,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14191,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14191,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14191,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14191,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H14191,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14191,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H14191,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H14191,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14191,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2060,11,19,35,52,52,42,42,null,{"$f":"VLOOKUP($D14206,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14206,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14206,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14206,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14206,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14206,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14206,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14206,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14206,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14206,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14206,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14206,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14206,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14206,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14206,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14206,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14206,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H14206,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14206,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14206,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,1,3,{"$f":"D13886","v":15},38,41,30,28,null,{"$f":"VLOOKUP($D14251,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":9.0830000000000002},{"$f":"VLOOKUP($D14251,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":18.166},{"$f":"VLOOKUP($D14251,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":26.834027149321265},{"$f":"VLOOKUP($D14251,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14251,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14251,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14251,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14251,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14251,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14251,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14251,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14251,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14251,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14251,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14251,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H14251,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H14251,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H14251,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14251,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14251,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,2,3,35,39,43,31,30,null,{"$f":"VLOOKUP($D14282,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14282,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14282,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14282,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14282,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14282,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14282,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14282,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14282,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14282,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14282,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14282,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14282,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14282,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14282,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H14282,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H14282,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H14282,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14282,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14282,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,2,18,38,41,45,35,33,null,{"$f":"VLOOKUP($D14297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14297,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H14297,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H14297,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H14297,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14297,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14297,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,3,25,45,46,47,40,38,null,{"$f":"VLOOKUP($D14332,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14332,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14332,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14332,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14332,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14332,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14332,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14332,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14332,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14332,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14332,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14332,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14332,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14332,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14332,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14332,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14332,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H14332,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14332,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14332,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,5,6,49,53,53,46,43,null,{"$f":"VLOOKUP($D14374,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D14374,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14374,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D14374,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D14374,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14374,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14374,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14374,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14374,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14374,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D14374,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14374,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14374,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14374,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14374,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14374,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14374,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H14374,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14374,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14374,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,5,21,58,58,58,51,49,null,{"$f":"VLOOKUP($D14389,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D14389,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D14389,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14389,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14389,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14389,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14389,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14389,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14389,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14389,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14389,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14389,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14389,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14389,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14389,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H14389,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14389,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H14389,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H14389,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14389,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,6,21,65,63,63,60,58,null,{"$f":"VLOOKUP($D14420,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14420,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14420,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14420,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14420,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14420,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14420,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14420,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14420,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14420,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14420,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14420,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14420,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14420,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14420,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H14420,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H14420,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H14420,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14420,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14420,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,8,5,65,65,65,65,64,null,{"$f":"VLOOKUP($D14465,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14465,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14465,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14465,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14465,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14465,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14465,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E14465,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14465,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14465,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14465,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14465,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14465,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14465,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14465,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H14465,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H14465,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H14465,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H14465,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H14465,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,8,20,65,65,65,65,64,null,{"$f":"VLOOKUP($D14480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E14480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14480,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H14480,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H14480,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H14480,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H14480,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H14480,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,9,16,65,65,65,63,63,null,{"$f":"VLOOKUP($D14507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E14507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14507,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H14507,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H14507,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H14507,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14507,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14507,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,11,5,39,57,57,52,48,null,{"$f":"VLOOKUP($D14557,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14557,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14557,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14557,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14557,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14557,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14557,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14557,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14557,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14557,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14557,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14557,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14557,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14557,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14557,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14557,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14557,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H14557,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14557,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14557,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,11,20,37,51,51,41,41,null,{"$f":"VLOOKUP($D14572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H14572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2061,12,21,30,41,43,33,33,null,{"$f":"VLOOKUP($D14603,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D14603,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D14603,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D14603,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14603,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14603,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14603,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14603,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14603,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14603,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14603,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14603,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14603,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14603,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14603,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H14603,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H14603,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H14603,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14603,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14603,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,2,4,40,40,44,32,31,null,{"$f":"VLOOKUP($D14648,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14648,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14648,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14648,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14648,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14648,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14648,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14648,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14648,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14648,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14648,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14648,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14648,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14648,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14648,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H14648,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H14648,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H14648,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14648,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14648,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,2,5,40,40,44,33,32,null,{"$f":"VLOOKUP($D14649,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14649,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14649,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14649,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14649,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14649,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14649,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14649,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14649,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14649,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14649,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14649,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14649,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14649,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14649,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H14649,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H14649,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H14649,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14649,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14649,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,4,6,55,48,49,42,39,null,{"$f":"VLOOKUP($D14709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D14709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D14709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H14709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,4,7,53,49,50,41,40,null,{"$f":"VLOOKUP($D14710,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D14710,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D14710,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14710,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14710,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14710,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14710,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14710,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14710,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D14710,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14710,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14710,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14710,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14710,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14710,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14710,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14710,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H14710,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14710,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14710,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,5,8,{"$f":"D14376","v":51},54,54,47,44,null,{"$f":"VLOOKUP($D14741,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D14741,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D14741,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14741,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14741,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14741,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14741,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14741,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14741,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14741,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14741,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14741,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14741,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14741,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14741,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14741,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14741,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H14741,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14741,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14741,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,6,22,65,63,62,60,59,null,{"$f":"VLOOKUP($D14786,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14786,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14786,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14786,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14786,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14786,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14786,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14786,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14786,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14786,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14786,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14786,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14786,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14786,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14786,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H14786,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H14786,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H14786,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14786,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14786,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,7,23,65,65,65,63,64,null,{"$f":"VLOOKUP($D14817,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14817,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14817,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14817,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14817,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14817,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14817,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E14817,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14817,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14817,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14817,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14817,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14817,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14817,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14817,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H14817,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H14817,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H14817,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H14817,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H14817,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,8,7,65,65,65,64,64,null,{"$f":"VLOOKUP($D14832,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14832,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14832,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14832,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14832,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14832,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14832,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E14832,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14832,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14832,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14832,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14832,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14832,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14832,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14832,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H14832,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H14832,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H14832,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H14832,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H14832,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,9,24,65,64,64,62,60,null,{"$f":"VLOOKUP($D14880,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D14880,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14880,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14880,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14880,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14880,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14880,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E14880,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E14880,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D14880,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D14880,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D14880,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14880,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F14880,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14880,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H14880,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H14880,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H14880,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14880,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14880,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,10,23,55,58,58,50,49,null,{"$f":"VLOOKUP($D14909,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D14909,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D14909,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14909,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14909,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14909,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14909,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14909,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14909,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14909,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14909,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14909,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14909,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14909,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14909,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H14909,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14909,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H14909,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H14909,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14909,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,11,7,45,56,57,51,47,null,{"$f":"VLOOKUP($D14924,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D14924,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D14924,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14924,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14924,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14924,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14924,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E14924,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E14924,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D14924,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14924,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14924,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14924,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14924,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14924,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H14924,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H14924,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H14924,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14924,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14924,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2062,12,22,26,40,43,32,32,null,{"$f":"VLOOKUP($D14969,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D14969,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D14969,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D14969,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14969,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14969,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E14969,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E14969,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E14969,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D14969,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D14969,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D14969,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G14969,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F14969,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H14969,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H14969,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H14969,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H14969,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H14969,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H14969,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,1,22,29,39,42,30,29,null,{"$f":"VLOOKUP($D15000,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15000,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15000,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15000,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15000,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15000,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15000,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15000,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15000,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15000,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15000,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15000,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15000,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15000,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15000,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15000,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15000,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15000,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15000,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15000,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,2,6,41,41,44,35,32,null,{"$f":"VLOOKUP($D15015,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15015,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15015,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15015,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15015,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15015,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15015,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15015,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15015,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15015,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15015,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15015,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15015,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15015,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15015,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15015,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15015,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15015,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15015,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15015,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,3,18,49,44,45,37,34,null,{"$f":"VLOOKUP($D15055,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15055,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15055,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D15055,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D15055,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15055,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15055,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15055,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15055,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15055,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D15055,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15055,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15055,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15055,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15055,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H15055,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H15055,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H15055,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H15055,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H15055,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,4,24,51,51,51,44,41,null,{"$f":"VLOOKUP($D15092,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15092,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15092,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15092,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15092,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15092,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15092,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15092,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15092,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15092,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15092,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15092,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15092,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15092,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15092,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15092,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15092,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15092,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15092,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15092,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,5,9,51,54,54,50,45,null,{"$f":"VLOOKUP($D15107,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15107,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15107,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15107,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15107,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15107,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15107,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15107,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15107,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15107,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15107,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15107,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15107,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15107,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15107,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15107,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15107,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15107,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15107,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15107,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,6,9,60,58,57,53,50,null,{"$f":"VLOOKUP($D15138,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15138,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15138,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15138,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15138,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15138,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15138,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15138,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15138,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15138,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15138,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15138,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15138,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15138,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15138,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15138,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15138,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15138,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15138,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15138,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,7,24,65,65,65,64,64,null,{"$f":"VLOOKUP($D15183,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15183,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15183,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15183,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15183,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15183,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15183,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15183,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15183,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15183,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15183,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15183,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15183,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15183,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15183,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15183,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15183,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15183,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15183,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15183,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,8,24,65,65,65,65,63,null,{"$f":"VLOOKUP($D15214,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15214,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15214,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15214,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15214,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15214,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15214,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15214,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15214,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15214,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15214,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15214,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15214,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15214,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15214,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15214,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15214,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15214,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15214,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15214,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,9,5,65,65,65,64,64,null,{"$f":"VLOOKUP($D15226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15226,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15226,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15226,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15226,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15226,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15226,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,10,24,52,58,58,50,49,null,{"$f":"VLOOKUP($D15275,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15275,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15275,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15275,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15275,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15275,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15275,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15275,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15275,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15275,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15275,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15275,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15275,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15275,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15275,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15275,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15275,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H15275,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H15275,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15275,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,11,24,39,48,51,43,39,null,{"$f":"VLOOKUP($D15306,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15306,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15306,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15306,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15306,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15306,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15306,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15306,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15306,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15306,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15306,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15306,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15306,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15306,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15306,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15306,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15306,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15306,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15306,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15306,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2063,12,9,{"$f":"D14956","v":39},43,45,38,37,null,{"$f":"VLOOKUP($D15321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15321,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15321,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15321,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15321,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15321,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15321,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,1,23,33,40,43,30,29,null,{"$f":"VLOOKUP($D15366,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15366,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15366,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15366,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15366,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15366,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15366,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15366,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15366,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15366,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15366,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15366,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15366,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15366,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15366,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15366,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15366,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15366,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15366,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15366,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,2,23,41,42,45,36,33,null,{"$f":"VLOOKUP($D15397,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15397,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15397,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15397,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15397,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15397,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15397,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15397,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15397,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15397,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15397,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15397,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15397,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15397,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15397,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15397,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15397,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15397,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15397,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15397,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,3,25,44,45,46,39,37,null,{"$f":"VLOOKUP($D15428,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15428,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15428,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15428,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15428,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15428,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15428,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15428,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15428,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15428,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15428,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15428,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15428,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15428,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15428,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15428,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15428,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15428,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15428,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15428,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,4,10,52,47,48,41,38,null,{"$f":"VLOOKUP($D15444,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15444,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15444,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15444,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15444,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15444,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15444,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15444,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15444,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15444,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15444,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15444,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15444,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15444,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15444,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15444,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15444,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15444,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15444,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15444,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,5,25,64,58,57,52,50,null,{"$f":"VLOOKUP($D15489,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D15489,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D15489,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15489,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15489,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15489,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15489,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15489,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15489,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15489,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15489,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15489,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15489,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15489,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15489,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15489,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15489,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15489,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15489,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15489,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,6,9,62,58,57,54,50,null,{"$f":"VLOOKUP($D15504,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15504,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15504,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15504,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15504,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15504,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15504,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15504,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15504,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15504,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15504,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15504,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15504,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15504,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15504,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15504,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15504,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15504,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15504,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15504,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,7,10,65,64,63,62,60,null,{"$f":"VLOOKUP($D15535,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15535,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15535,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15535,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15535,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15535,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15535,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15535,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15535,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15535,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15535,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15535,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15535,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15535,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15535,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15535,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15535,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15535,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15535,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15535,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,8,16,65,65,65,65,65,null,{"$f":"VLOOKUP($D15572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15572,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($H15572,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15572,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15572,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15572,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15572,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,8,29,65,65,65,64,64,null,{"$f":"VLOOKUP($D15585,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15585,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15585,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15585,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15585,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15585,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15585,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15585,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15585,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15585,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15585,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15585,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15585,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15585,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15585,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15585,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15585,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15585,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15585,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15585,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,8,30,65,65,65,64,64,null,{"$f":"VLOOKUP($D15586,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15586,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15586,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15586,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15586,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15586,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15586,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15586,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15586,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15586,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15586,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15586,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15586,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15586,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15586,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15586,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15586,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15586,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15586,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15586,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,8,31,65,65,65,65,64,null,{"$f":"VLOOKUP($D15587,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15587,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15587,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15587,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15587,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15587,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15587,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15587,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15587,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15587,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15587,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15587,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15587,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15587,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15587,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15587,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15587,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15587,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15587,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15587,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,1,65,65,65,64,64,null,{"$f":"VLOOKUP($D15588,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15588,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15588,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15588,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15588,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15588,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15588,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15588,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15588,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15588,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15588,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15588,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15588,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15588,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15588,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15588,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15588,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15588,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15588,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15588,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,2,65,65,65,64,64,null,{"$f":"VLOOKUP($D15589,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15589,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15589,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15589,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15589,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15589,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15589,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15589,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15589,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15589,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15589,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15589,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15589,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15589,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15589,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15589,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15589,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15589,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15589,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15589,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,3,65,65,65,64,64,null,{"$f":"VLOOKUP($D15590,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15590,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15590,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15590,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15590,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15590,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15590,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15590,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15590,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15590,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15590,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15590,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15590,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15590,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15590,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15590,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15590,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15590,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15590,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15590,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,4,{"$f":"D15226","v":65},65,65,64,64,null,{"$f":"VLOOKUP($D15591,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15591,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15591,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15591,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15591,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15591,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15591,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15591,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15591,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15591,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15591,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15591,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15591,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15591,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15591,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15591,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15591,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15591,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15591,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15591,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,5,65,65,65,64,64,null,{"$f":"VLOOKUP($D15592,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15592,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15592,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15592,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15592,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15592,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15592,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15592,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15592,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15592,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15592,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15592,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15592,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15592,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15592,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15592,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15592,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15592,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15592,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15592,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,6,65,65,65,64,64,null,{"$f":"VLOOKUP($D15593,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15593,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15593,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15593,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15593,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15593,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15593,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15593,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15593,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15593,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15593,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15593,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15593,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15593,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15593,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15593,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15593,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15593,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15593,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15593,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,7,65,65,65,64,64,null,{"$f":"VLOOKUP($D15594,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15594,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15594,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15594,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15594,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15594,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15594,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15594,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15594,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15594,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15594,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15594,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15594,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15594,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15594,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($H15594,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($H15594,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($H15594,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($H15594,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($H15594,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,8,64,65,65,64,63,null,{"$f":"VLOOKUP($D15595,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D15595,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D15595,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15595,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15595,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15595,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15595,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15595,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15595,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15595,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15595,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15595,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15595,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15595,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15595,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15595,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15595,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15595,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15595,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15595,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,9,64,65,65,63,63,null,{"$f":"VLOOKUP($D15596,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($D15596,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($D15596,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15596,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15596,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15596,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15596,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15596,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15596,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15596,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15596,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15596,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15596,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15596,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15596,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15596,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15596,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15596,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15596,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15596,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,10,61,65,65,63,63,null,{"$f":"VLOOKUP($D15597,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15597,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15597,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15597,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15597,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15597,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15597,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15597,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15597,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15597,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15597,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15597,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15597,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15597,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15597,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15597,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15597,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15597,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15597,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15597,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,11,65,65,65,62,63,null,{"$f":"VLOOKUP($D15598,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15598,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15598,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15598,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15598,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15598,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15598,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15598,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15598,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15598,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15598,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15598,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15598,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15598,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15598,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15598,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15598,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15598,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15598,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15598,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,12,65,65,65,63,63,null,{"$f":"VLOOKUP($D15599,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15599,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15599,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15599,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15599,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15599,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15599,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15599,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15599,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15599,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15599,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15599,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15599,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15599,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15599,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15599,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15599,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15599,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15599,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15599,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,13,65,65,65,64,62,null,{"$f":"VLOOKUP($D15600,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15600,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15600,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15600,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15600,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15600,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15600,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15600,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15600,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15600,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15600,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15600,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15600,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15600,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15600,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15600,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15600,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15600,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15600,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15600,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,14,{"$f":"D15236","v":65},65,65,63,63,null,{"$f":"VLOOKUP($D15601,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15601,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15601,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15601,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15601,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15601,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15601,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15601,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15601,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15601,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15601,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15601,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15601,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15601,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15601,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15601,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15601,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15601,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15601,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15601,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,15,65,65,65,63,63,null,{"$f":"VLOOKUP($D15602,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15602,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15602,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15602,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15602,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15602,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15602,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15602,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15602,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15602,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15602,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15602,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15602,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15602,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15602,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15602,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15602,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15602,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15602,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15602,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,16,62,65,64,64,63,null,{"$f":"VLOOKUP($D15603,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15603,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15603,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15603,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15603,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15603,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15603,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15603,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15603,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15603,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15603,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15603,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15603,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15603,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15603,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15603,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15603,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15603,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15603,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15603,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,17,63,65,64,62,61,null,{"$f":"VLOOKUP($D15604,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15604,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15604,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15604,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15604,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15604,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15604,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15604,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15604,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15604,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15604,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15604,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15604,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15604,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15604,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15604,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15604,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15604,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15604,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15604,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,18,65,65,64,61,60,null,{"$f":"VLOOKUP($D15605,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15605,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15605,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15605,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15605,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15605,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15605,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15605,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15605,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15605,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15605,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15605,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15605,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15605,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15605,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15605,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15605,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15605,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15605,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15605,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,19,62,65,64,62,61,null,{"$f":"VLOOKUP($D15606,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15606,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15606,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15606,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15606,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15606,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15606,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15606,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15606,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15606,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15606,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15606,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15606,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15606,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15606,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15606,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15606,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15606,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15606,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15606,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,20,58,65,64,61,62,null,{"$f":"VLOOKUP($D15607,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15607,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15607,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15607,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15607,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15607,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15607,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15607,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15607,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15607,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15607,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15607,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15607,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15607,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15607,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15607,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15607,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15607,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15607,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15607,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,21,60,65,65,61,61,null,{"$f":"VLOOKUP($D15608,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15608,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15608,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15608,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15608,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15608,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15608,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15608,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15608,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15608,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15608,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15608,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15608,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15608,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15608,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15608,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15608,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15608,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15608,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15608,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,22,62,64,64,62,61,null,{"$f":"VLOOKUP($D15609,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15609,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15609,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15609,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15609,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15609,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15609,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15609,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15609,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15609,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15609,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15609,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15609,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15609,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15609,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15609,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15609,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15609,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15609,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15609,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,23,65,64,64,62,60,null,{"$f":"VLOOKUP($D15610,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15610,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15610,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15610,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15610,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15610,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15610,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15610,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15610,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15610,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15610,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15610,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15610,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15610,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15610,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15610,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15610,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15610,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15610,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15610,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,24,{"$f":"D15246","v":65},64,64,61,60,null,{"$f":"VLOOKUP($D15611,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15611,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15611,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15611,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15611,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15611,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15611,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15611,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15611,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15611,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15611,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15611,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15611,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15611,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15611,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15611,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15611,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15611,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15611,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15611,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,25,65,64,64,61,61,null,{"$f":"VLOOKUP($D15612,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15612,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15612,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15612,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15612,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15612,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15612,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15612,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15612,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15612,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15612,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15612,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15612,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15612,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15612,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15612,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15612,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15612,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15612,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15612,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,26,65,64,64,60,60,null,{"$f":"VLOOKUP($D15613,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($D15613,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15613,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15613,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15613,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15613,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15613,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15613,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15613,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15613,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($D15613,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($D15613,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15613,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15613,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15613,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15613,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15613,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15613,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15613,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15613,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,27,53,64,64,59,59,null,{"$f":"VLOOKUP($D15614,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15614,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15614,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15614,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15614,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15614,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15614,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15614,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15614,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15614,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15614,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15614,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15614,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15614,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15614,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15614,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15614,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15614,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15614,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15614,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,28,54,64,64,60,59,null,{"$f":"VLOOKUP($D15615,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15615,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15615,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15615,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15615,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15615,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15615,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15615,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15615,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15615,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15615,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15615,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15615,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15615,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15615,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15615,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15615,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15615,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15615,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15615,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,29,54,65,64,59,60,null,{"$f":"VLOOKUP($D15616,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15616,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15616,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15616,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15616,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15616,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15616,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.6965873015873},{"$f":"VLOOKUP($E15616,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15616,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15616,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15616,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15616,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15616,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15616,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15616,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15616,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15616,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15616,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15616,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15616,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,9,30,56,64,64,59,60,null,{"$f":"VLOOKUP($D15617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15617,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15617,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15617,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15617,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15617,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15617,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,1,59,64,64,60,60,null,{"$f":"VLOOKUP($D15618,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15618,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15618,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15618,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15618,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15618,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15618,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15618,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15618,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15618,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15618,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15618,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15618,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15618,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15618,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15618,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15618,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15618,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15618,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15618,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,2,60,64,64,60,58,null,{"$f":"VLOOKUP($D15619,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15619,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15619,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15619,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15619,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15619,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15619,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15619,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15619,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15619,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15619,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15619,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15619,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":0},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":14.65},{"$f":"VLOOKUP($F15619,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15619,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15619,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15619,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15619,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15619,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15619,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,3,58,64,63,60,57,null,{"$f":"VLOOKUP($D15620,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15620,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15620,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15620,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15620,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15620,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15620,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15620,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15620,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15620,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15620,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15620,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15620,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15620,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15620,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15620,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15620,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15620,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15620,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15620,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,4,{"$f":"D15256","v":58},62,63,57,54,null,{"$f":"VLOOKUP($D15621,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15621,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15621,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15621,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15621,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15621,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15621,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15621,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15621,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15621,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15621,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15621,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15621,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15621,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15621,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15621,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15621,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15621,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15621,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15621,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,5,57,63,62,57,54,null,{"$f":"VLOOKUP($D15622,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15622,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15622,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15622,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15622,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15622,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15622,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15622,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15622,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15622,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15622,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15622,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15622,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15622,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15622,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15622,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15622,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15622,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15622,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15622,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,6,53,62,62,57,54,null,{"$f":"VLOOKUP($D15623,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15623,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15623,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15623,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15623,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15623,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15623,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15623,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15623,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15623,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15623,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15623,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15623,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15623,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15623,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15623,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15623,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15623,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15623,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15623,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,7,51,62,62,57,54,null,{"$f":"VLOOKUP($D15624,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15624,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15624,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15624,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15624,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15624,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15624,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15624,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15624,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15624,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15624,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15624,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15624,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15624,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15624,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15624,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15624,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15624,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15624,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15624,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,8,52,62,62,55,54,null,{"$f":"VLOOKUP($D15625,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15625,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15625,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15625,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15625,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15625,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15625,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15625,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15625,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15625,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15625,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15625,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15625,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15625,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15625,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15625,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15625,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15625,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15625,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15625,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,9,50,62,62,55,55,null,{"$f":"VLOOKUP($D15626,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15626,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15626,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15626,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15626,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15626,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15626,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15626,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15626,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15626,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15626,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15626,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15626,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15626,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15626,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15626,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15626,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15626,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15626,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15626,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,10,50,62,62,56,55,null,{"$f":"VLOOKUP($D15627,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15627,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15627,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15627,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15627,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15627,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15627,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15627,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15627,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15627,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15627,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15627,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15627,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15627,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15627,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15627,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15627,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15627,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15627,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15627,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,11,52,62,62,56,55,null,{"$f":"VLOOKUP($D15628,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15628,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15628,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15628,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15628,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15628,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15628,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15628,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15628,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15628,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15628,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15628,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15628,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15628,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15628,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15628,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15628,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15628,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15628,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15628,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,12,54,63,63,57,56,null,{"$f":"VLOOKUP($D15629,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15629,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15629,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15629,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15629,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15629,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15629,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15629,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15629,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15629,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15629,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15629,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15629,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15629,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15629,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15629,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15629,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15629,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15629,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15629,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,13,51,63,63,57,55,null,{"$f":"VLOOKUP($D15630,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15630,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15630,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15630,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15630,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15630,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15630,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15630,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15630,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15630,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15630,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15630,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15630,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15630,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15630,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15630,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15630,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15630,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15630,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15630,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,14,{"$f":"D15266","v":49},64,63,57,56,null,{"$f":"VLOOKUP($D15631,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15631,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15631,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D15631,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D15631,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15631,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15631,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.593942307692309},{"$f":"VLOOKUP($E15631,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":19.041928721174003},{"$f":"VLOOKUP($E15631,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":0},{"$f":"VLOOKUP($D15631,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D15631,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15631,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15631,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15631,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15631,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15631,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15631,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15631,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15631,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15631,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,15,49,63,62,58,57,null,{"$f":"VLOOKUP($D15632,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15632,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15632,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D15632,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D15632,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15632,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15632,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15632,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15632,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15632,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D15632,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15632,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15632,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15632,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15632,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15632,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15632,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15632,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15632,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15632,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,16,53,62,62,56,56,null,{"$f":"VLOOKUP($D15633,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15633,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15633,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15633,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15633,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15633,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15633,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15633,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15633,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15633,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15633,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15633,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15633,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15633,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15633,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15633,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15633,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15633,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15633,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15633,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,17,49,61,61,56,55,null,{"$f":"VLOOKUP($D15634,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15634,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15634,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D15634,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D15634,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15634,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15634,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15634,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15634,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15634,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($D15634,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15634,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15634,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15634,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15634,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15634,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15634,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15634,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15634,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15634,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,18,53,60,60,55,52,null,{"$f":"VLOOKUP($D15635,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15635,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15635,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15635,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15635,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15635,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15635,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15635,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15635,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15635,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15635,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15635,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15635,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15635,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15635,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15635,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15635,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15635,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15635,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15635,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,19,53,59,59,53,51,null,{"$f":"VLOOKUP($D15636,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15636,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15636,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15636,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15636,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15636,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15636,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15636,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15636,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15636,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15636,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15636,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15636,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15636,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15636,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15636,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15636,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15636,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15636,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15636,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,20,52,59,58,52,50,null,{"$f":"VLOOKUP($D15637,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15637,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15637,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15637,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15637,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15637,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15637,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15637,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15637,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15637,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15637,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15637,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15637,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15637,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15637,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15637,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15637,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15637,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15637,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15637,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,21,51,59,57,52,49,null,{"$f":"VLOOKUP($D15638,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15638,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15638,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15638,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15638,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15638,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15638,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15638,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15638,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15638,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15638,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15638,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15638,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15638,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15638,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15638,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15638,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H15638,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H15638,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15638,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,22,55,58,58,50,49,null,{"$f":"VLOOKUP($D15639,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15639,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15639,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15639,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15639,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15639,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15639,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15639,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15639,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15639,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15639,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15639,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15639,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15639,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15639,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15639,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15639,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H15639,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H15639,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15639,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,23,52,58,58,50,49,null,{"$f":"VLOOKUP($D15640,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15640,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15640,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15640,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15640,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15640,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15640,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15640,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15640,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15640,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15640,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15640,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15640,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15640,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15640,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15640,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15640,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H15640,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H15640,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15640,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,24,{"$f":"D15276","v":50},59,59,51,50,null,{"$f":"VLOOKUP($D15641,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15641,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15641,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15641,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15641,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15641,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15641,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15641,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15641,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15641,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15641,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15641,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15641,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15641,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15641,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15641,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15641,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15641,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15641,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15641,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,25,47,59,59,53,51,null,{"$f":"VLOOKUP($D15642,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15642,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15642,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15642,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15642,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15642,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15642,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15642,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15642,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15642,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15642,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15642,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15642,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15642,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15642,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15642,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($H15642,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($H15642,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15642,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15642,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,26,50,59,58,50,49,null,{"$f":"VLOOKUP($D15643,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($D15643,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($D15643,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15643,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15643,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15643,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15643,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15643,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15643,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15643,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15643,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15643,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15643,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15643,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15643,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15643,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15643,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H15643,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H15643,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15643,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,27,48,57,57,50,48,null,{"$f":"VLOOKUP($D15644,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15644,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15644,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15644,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15644,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15644,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15644,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15644,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15644,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15644,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15644,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15644,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15644,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15644,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15644,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15644,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15644,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15644,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15644,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15644,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,28,43,56,55,48,47,null,{"$f":"VLOOKUP($D15645,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15645,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15645,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15645,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15645,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15645,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15645,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15645,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15645,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15645,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15645,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15645,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15645,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15645,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15645,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15645,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15645,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15645,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15645,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15645,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,29,42,54,55,46,45,null,{"$f":"VLOOKUP($D15646,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15646,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15646,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15646,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15646,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15646,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15646,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15646,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15646,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15646,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15646,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15646,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15646,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15646,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15646,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15646,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15646,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15646,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15646,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15646,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,30,41,55,55,46,46,null,{"$f":"VLOOKUP($D15647,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15647,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15647,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15647,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15647,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15647,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15647,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15647,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15647,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15647,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15647,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15647,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15647,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15647,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15647,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15647,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15647,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15647,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15647,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15647,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,10,31,40,57,57,49,49,null,{"$f":"VLOOKUP($D15648,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15648,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15648,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15648,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15648,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15648,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15648,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15648,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15648,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15648,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15648,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15648,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15648,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15648,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15648,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15648,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15648,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H15648,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H15648,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15648,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,1,42,57,57,49,49,null,{"$f":"VLOOKUP($D15649,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15649,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15649,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15649,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15649,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15649,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15649,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15649,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15649,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15649,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15649,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15649,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15649,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15649,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15649,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15649,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15649,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H15649,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H15649,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15649,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,2,42,57,57,50,49,null,{"$f":"VLOOKUP($D15650,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15650,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15650,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15650,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15650,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15650,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15650,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15650,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15650,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15650,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15650,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15650,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15650,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15650,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15650,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15650,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15650,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H15650,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H15650,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15650,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,3,{"$f":"D15286","v":42},58,57,51,49,null,{"$f":"VLOOKUP($D15651,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15651,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15651,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15651,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15651,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15651,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15651,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15651,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15651,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15651,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15651,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15651,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15651,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15651,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15651,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($H15651,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15651,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($H15651,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($H15651,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15651,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,4,39,57,57,52,48,null,{"$f":"VLOOKUP($D15652,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15652,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15652,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15652,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15652,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15652,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15652,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15652,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15652,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15652,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15652,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15652,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15652,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15652,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15652,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15652,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15652,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15652,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15652,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15652,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,5,44,57,57,50,48,null,{"$f":"VLOOKUP($D15653,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15653,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15653,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15653,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15653,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15653,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15653,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15653,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15653,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15653,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15653,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15653,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15653,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15653,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15653,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15653,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15653,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15653,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15653,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15653,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,6,45,56,57,51,47,null,{"$f":"VLOOKUP($D15654,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15654,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15654,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15654,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15654,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15654,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15654,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15654,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15654,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15654,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15654,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15654,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15654,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15654,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15654,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15654,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15654,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15654,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15654,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15654,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,7,45,55,56,49,46,null,{"$f":"VLOOKUP($D15655,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15655,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15655,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15655,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15655,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15655,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15655,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15655,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15655,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15655,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15655,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15655,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15655,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15655,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15655,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15655,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15655,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15655,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15655,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15655,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,8,40,55,56,48,46,null,{"$f":"VLOOKUP($D15656,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15656,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15656,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15656,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15656,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15656,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15656,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15656,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15656,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15656,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15656,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15656,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15656,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15656,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15656,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15656,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15656,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15656,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15656,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15656,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,9,41,55,56,47,46,null,{"$f":"VLOOKUP($D15657,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15657,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15657,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15657,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15657,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15657,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15657,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15657,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15657,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15657,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15657,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15657,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15657,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15657,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15657,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15657,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15657,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15657,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15657,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15657,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,10,41,54,54,47,46,null,{"$f":"VLOOKUP($D15658,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15658,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15658,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15658,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15658,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15658,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15658,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15658,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15658,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15658,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15658,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15658,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15658,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15658,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15658,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15658,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15658,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15658,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15658,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15658,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,11,38,53,53,45,46,null,{"$f":"VLOOKUP($D15659,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15659,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15659,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15659,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15659,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15659,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15659,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15659,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15659,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15659,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15659,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15659,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15659,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15659,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15659,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15659,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15659,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15659,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15659,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15659,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,12,38,52,52,45,43,null,{"$f":"VLOOKUP($D15660,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15660,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15660,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15660,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15660,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15660,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15660,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15660,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15660,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15660,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15660,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15660,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15660,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15660,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15660,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15660,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15660,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15660,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15660,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15660,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,13,{"$f":"D15296","v":39},52,52,43,43,null,{"$f":"VLOOKUP($D15661,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15661,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15661,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15661,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15661,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15661,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15661,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15661,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15661,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15661,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15661,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15661,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15661,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15661,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15661,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15661,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15661,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15661,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15661,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15661,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,14,35,51,51,43,42,null,{"$f":"VLOOKUP($D15662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15662,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15662,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15662,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15662,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15662,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15662,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,15,34,53,54,46,44,null,{"$f":"VLOOKUP($D15663,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D15663,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D15663,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D15663,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15663,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15663,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15663,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15663,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15663,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15663,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15663,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15663,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15663,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15663,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15663,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15663,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15663,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15663,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15663,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15663,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,16,33,51,52,43,42,null,{"$f":"VLOOKUP($D15664,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15664,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15664,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15664,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15664,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15664,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15664,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15664,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15664,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15664,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15664,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15664,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15664,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15664,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15664,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15664,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15664,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15664,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15664,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15664,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,17,34,52,52,43,42,null,{"$f":"VLOOKUP($D15665,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D15665,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D15665,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D15665,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15665,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15665,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15665,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15665,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15665,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15665,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15665,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15665,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15665,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15665,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15665,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15665,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15665,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15665,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15665,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15665,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,18,35,52,52,42,42,null,{"$f":"VLOOKUP($D15666,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15666,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15666,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15666,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15666,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15666,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15666,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15666,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15666,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15666,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15666,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15666,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15666,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15666,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15666,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15666,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15666,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15666,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15666,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15666,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,19,37,51,51,41,41,null,{"$f":"VLOOKUP($D15667,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15667,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15667,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15667,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15667,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15667,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15667,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15667,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($E15667,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($D15667,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15667,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15667,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15667,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15667,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15667,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15667,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15667,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15667,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15667,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15667,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,20,40,49,52,43,39,null,{"$f":"VLOOKUP($D15668,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15668,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15668,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15668,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15668,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15668,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15668,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15668,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15668,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D15668,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15668,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15668,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15668,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15668,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15668,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15668,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15668,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15668,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15668,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15668,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,21,40,49,51,43,40,null,{"$f":"VLOOKUP($D15669,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15669,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15669,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15669,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15669,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15669,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15669,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15669,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15669,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D15669,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15669,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15669,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15669,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15669,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15669,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15669,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15669,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15669,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15669,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15669,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,22,40,48,51,43,39,null,{"$f":"VLOOKUP($D15670,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15670,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15670,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15670,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15670,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15670,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15670,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15670,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15670,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15670,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15670,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15670,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15670,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15670,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15670,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15670,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15670,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15670,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15670,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15670,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,23,{"$f":"D15306","v":39},48,51,43,39,null,{"$f":"VLOOKUP($D15671,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15671,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15671,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15671,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15671,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15671,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15671,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15671,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15671,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15671,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15671,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15671,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15671,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15671,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15671,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15671,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15671,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15671,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15671,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15671,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,24,41,49,51,43,40,null,{"$f":"VLOOKUP($D15672,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15672,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15672,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15672,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15672,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15672,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15672,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($E15672,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15672,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($D15672,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15672,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15672,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15672,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15672,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15672,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15672,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15672,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15672,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15672,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15672,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,25,41,48,48,41,39,null,{"$f":"VLOOKUP($D15673,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15673,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15673,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15673,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15673,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15673,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15673,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15673,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15673,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15673,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15673,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15673,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15673,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15673,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15673,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15673,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15673,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15673,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15673,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15673,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,26,39,46,47,42,37,null,{"$f":"VLOOKUP($D15674,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15674,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15674,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15674,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15674,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15674,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15674,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15674,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15674,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15674,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15674,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15674,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15674,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15674,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15674,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15674,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15674,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15674,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15674,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15674,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,27,41,45,47,40,36,null,{"$f":"VLOOKUP($D15675,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15675,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15675,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15675,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15675,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15675,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15675,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15675,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15675,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15675,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15675,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15675,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15675,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15675,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15675,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15675,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15675,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15675,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15675,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15675,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,28,41,47,48,41,37,null,{"$f":"VLOOKUP($D15676,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15676,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15676,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15676,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15676,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15676,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15676,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15676,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15676,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15676,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15676,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15676,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15676,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15676,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15676,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15676,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15676,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15676,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15676,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15676,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,29,39,46,48,39,37,null,{"$f":"VLOOKUP($D15677,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15677,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15677,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15677,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15677,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15677,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15677,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15677,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15677,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15677,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15677,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15677,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15677,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15677,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15677,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15677,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15677,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15677,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15677,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15677,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,11,30,38,47,50,40,39,null,{"$f":"VLOOKUP($D15678,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15678,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15678,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15678,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15678,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15678,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15678,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15678,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15678,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15678,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15678,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15678,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15678,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15678,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15678,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15678,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15678,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15678,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15678,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15678,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,1,39,47,50,39,39,null,{"$f":"VLOOKUP($D15679,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15679,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15679,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15679,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15679,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15679,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15679,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15679,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15679,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15679,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15679,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15679,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15679,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.137735849056604},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":12.278095238095238},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15679,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15679,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15679,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15679,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15679,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15679,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15679,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,2,40,47,49,40,39,null,{"$f":"VLOOKUP($D15680,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15680,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15680,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15680,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15680,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15680,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15680,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15680,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15680,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15680,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15680,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15680,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15680,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15680,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15680,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15680,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15680,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15680,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15680,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15680,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,3,{"$f":"D15316","v":39},46,49,39,39,null,{"$f":"VLOOKUP($D15681,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15681,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15681,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15681,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15681,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15681,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15681,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15681,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15681,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15681,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15681,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15681,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":13.973846153846154},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15681,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.701000000000001},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.44},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15681,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15681,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15681,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15681,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15681,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15681,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15681,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,4,34,45,48,39,38,null,{"$f":"VLOOKUP($D15682,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D15682,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D15682,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D15682,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15682,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15682,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15682,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15682,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15682,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15682,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15682,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15682,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15682,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15682,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15682,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15682,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15682,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15682,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15682,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15682,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,5,37,45,48,40,38,null,{"$f":"VLOOKUP($D15683,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15683,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15683,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15683,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15683,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15683,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15683,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15683,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15683,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15683,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15683,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15683,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15683,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15683,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15683,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15683,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15683,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15683,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15683,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15683,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,6,41,44,47,38,38,null,{"$f":"VLOOKUP($D15684,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15684,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15684,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15684,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15684,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15684,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15684,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15684,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15684,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15684,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15684,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15684,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15684,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15684,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15684,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15684,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15684,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15684,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15684,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15684,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,7,41,45,48,39,38,null,{"$f":"VLOOKUP($D15685,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15685,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15685,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15685,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15685,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15685,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15685,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15685,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15685,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15685,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15685,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15685,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15685,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15685,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15685,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15685,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15685,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15685,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15685,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15685,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,8,39,43,45,38,37,null,{"$f":"VLOOKUP($D15686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15686,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15686,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15686,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15686,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15686,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15686,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,9,38,43,44,36,35,null,{"$f":"VLOOKUP($D15687,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15687,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15687,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15687,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15687,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15687,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15687,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15687,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15687,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15687,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15687,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15687,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15687,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15687,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15687,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15687,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15687,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15687,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15687,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15687,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,10,38,42,44,37,35,null,{"$f":"VLOOKUP($D15688,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15688,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15688,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15688,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15688,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15688,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15688,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15688,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15688,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15688,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15688,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15688,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15688,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15688,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15688,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($H15688,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($H15688,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($H15688,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15688,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15688,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,11,34,42,43,36,34,null,{"$f":"VLOOKUP($D15689,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D15689,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D15689,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D15689,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15689,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15689,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15689,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15689,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15689,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15689,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15689,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15689,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15689,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15689,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15689,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($H15689,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($H15689,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($H15689,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($H15689,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($H15689,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,12,31,42,45,35,32,null,{"$f":"VLOOKUP($D15690,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15690,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15690,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15690,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15690,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15690,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15690,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15690,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15690,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15690,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15690,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15690,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15690,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15690,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15690,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15690,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15690,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15690,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15690,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15690,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,13,{"$f":"D15326","v":30},43,44,35,33,null,{"$f":"VLOOKUP($D15691,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15691,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15691,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15691,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15691,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15691,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15691,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15691,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15691,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15691,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15691,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15691,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15691,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15691,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15691,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15691,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15691,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15691,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15691,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15691,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,14,29,41,44,36,32,null,{"$f":"VLOOKUP($D15692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15692,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15692,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15692,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15692,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15692,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15692,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,15,36,41,43,35,32,null,{"$f":"VLOOKUP($D15693,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15693,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15693,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15693,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15693,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15693,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15693,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15693,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15693,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15693,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15693,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15693,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15693,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15693,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15693,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15693,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15693,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15693,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15693,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15693,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,16,36,41,43,34,31,null,{"$f":"VLOOKUP($D15694,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15694,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15694,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15694,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15694,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15694,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15694,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15694,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15694,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15694,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15694,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15694,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15694,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15694,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15694,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15694,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15694,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15694,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15694,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15694,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,17,33,39,43,33,30,null,{"$f":"VLOOKUP($D15695,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15695,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15695,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15695,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15695,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15695,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15695,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15695,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15695,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15695,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15695,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15695,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15695,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15695,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15695,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15695,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15695,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15695,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15695,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15695,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,18,28,39,42,34,31,null,{"$f":"VLOOKUP($D15696,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15696,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15696,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15696,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15696,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15696,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15696,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15696,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15696,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15696,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15696,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15696,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15696,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15696,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15696,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15696,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15696,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15696,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15696,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15696,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,19,31,40,44,35,33,null,{"$f":"VLOOKUP($D15697,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15697,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15697,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15697,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15697,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15697,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15697,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15697,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15697,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15697,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15697,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15697,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15697,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15697,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15697,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15697,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15697,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15697,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15697,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15697,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,20,30,41,43,33,33,null,{"$f":"VLOOKUP($D15698,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15698,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15698,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15698,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15698,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15698,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15698,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15698,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15698,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15698,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15698,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15698,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15698,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15698,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15698,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15698,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15698,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15698,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15698,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15698,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,21,26,40,43,32,32,null,{"$f":"VLOOKUP($D15699,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15699,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15699,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15699,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15699,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15699,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15699,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15699,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15699,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15699,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15699,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15699,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15699,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15699,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15699,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15699,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15699,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15699,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15699,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15699,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,22,26,40,43,33,31,null,{"$f":"VLOOKUP($D15700,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15700,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15700,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15700,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15700,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15700,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15700,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15700,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15700,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15700,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15700,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15700,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15700,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15700,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15700,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15700,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15700,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15700,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15700,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15700,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,23,{"$f":"D15336","v":22},39,43,31,31,null,{"$f":"VLOOKUP($D15701,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15701,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15701,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15701,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15701,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15701,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15701,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15701,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15701,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15701,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15701,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15701,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15701,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15701,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15701,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15701,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15701,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15701,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15701,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15701,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,24,26,40,42,32,31,null,{"$f":"VLOOKUP($D15702,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15702,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15702,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15702,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15702,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15702,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15702,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15702,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15702,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15702,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15702,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15702,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15702,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15702,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15702,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15702,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15702,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15702,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15702,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15702,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,25,34,38,41,30,30,null,{"$f":"VLOOKUP($D15703,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D15703,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D15703,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D15703,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15703,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15703,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15703,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15703,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15703,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15703,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15703,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15703,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15703,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15703,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15703,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15703,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15703,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15703,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15703,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15703,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,26,34,40,42,31,31,null,{"$f":"VLOOKUP($D15704,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D15704,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D15704,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D15704,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15704,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15704,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15704,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15704,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15704,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15704,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15704,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15704,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15704,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15704,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15704,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15704,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15704,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15704,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15704,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15704,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,27,37,41,43,31,32,null,{"$f":"VLOOKUP($D15705,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($D15705,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($D15705,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15705,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15705,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15705,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15705,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15705,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15705,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15705,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15705,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15705,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15705,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15705,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15705,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15705,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15705,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15705,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15705,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15705,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,28,34,38,43,34,31,null,{"$f":"VLOOKUP($D15706,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($D15706,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":26.979207920792078},{"$f":"VLOOKUP($D15706,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":19.508701134930643},{"$f":"VLOOKUP($D15706,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15706,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15706,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15706,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15706,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15706,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15706,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":20.509999999999994},{"$f":"VLOOKUP($D15706,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":58.6},{"$f":"VLOOKUP($D15706,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15706,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15706,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15706,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15706,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15706,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15706,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15706,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15706,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,29,30,39,43,34,31,null,{"$f":"VLOOKUP($D15707,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15707,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15707,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15707,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15707,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15707,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15707,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15707,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15707,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15707,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15707,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15707,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15707,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":25.951428571428572},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15707,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15707,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15707,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15707,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15707,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15707,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15707,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,30,25,41,42,35,31,null,{"$f":"VLOOKUP($D15708,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15708,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15708,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15708,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15708,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15708,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15708,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15708,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15708,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15708,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15708,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15708,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15708,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15708,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15708,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15708,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15708,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15708,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15708,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15708,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]
[2064,12,31,26,39,41,32,29,null,{"$f":"VLOOKUP($D15709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($D15709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($D15709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($D15709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($E15709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($E15709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($E15709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($D15709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($D15709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($D15709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":16.514545454545456},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($G15709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.80980392156863},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":16.742857142857147},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($F15709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0},{"$f":"VLOOKUP($H15709,'Existing Technology Conversion'!$A$5:$N$111,3,FALSE)","v":17.300952380952378},{"$f":"VLOOKUP($H15709,'Existing Technology Conversion'!$A$5:$N$111,4,FALSE)","v":17.986138613861385},{"$f":"VLOOKUP($H15709,'Existing Technology Conversion'!$A$5:$N$111,5,FALSE)","v":24.385876418663305},{"$f":"VLOOKUP($H15709,'Existing Technology Conversion'!$A$5:$N$111,6,FALSE)","v":23.439999999999998},{"$f":"VLOOKUP($H15709,'Existing Technology Conversion'!$A$5:$N$111,7,FALSE)","v":29.3},{"$f":"VLOOKUP($H15709,'Existing Technology Conversion'!$A$5:$N$111,8,FALSE)","v":0}]

{"sheet":"Macro Results","index":8,"n_rows":31,"n_cols":31,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,2],[1,3,1,4],[1,5,1,6],[0,1,0,6],[0,7,0,12],[1,7,1,8],[1,9,1,10],[1,11,1,12],[0,25,0,30],[1,25,1,26],[1,27,1,28],[1,29,1,30],[0,13,0,18],[1,13,1,14],[1,15,1,16],[1,17,1,18],[0,19,0,24],[1,19,1,20],[1,21,1,22],[1,23,1,24]]}
[null,"LaGrande",null,null,null,null,null,"Klamath",null,null,null,null,null,"Medford",null,null,null,null,null,"Roseburg",null,null,null,null,null,"Washington"]
[null,"Water Heat - Total ",null,"Space Heat",null,"Other - Total",null,"Water Heat - Total ",null,"Space Heat",null,"Other - Total",null,"Water Heat - Total ",null,"Space Heat",null,"Other - Total",null,"Water Heat - Total ",null,"Space Heat",null,"Other - Total",null,"Water Heat - Total ",null,"Space Heat",null,"Other - Total"]
["Year","La Grande Res - Water Heat","La Grande Com - Water Heat","La Grande Res - Space Heat","La GrandeCom - Space Heat","La Grande Res - Other","La Grande Com - Other","Klamath Falls Res - Water Heat","Klamath Falls Com - Water Heat","Klamath Falls Res - Space Heat","Klamath Falls Com - Space Heat","Klamath Falls Res - Other","Klamath Falls Com - Other","Medford Res - Water Heat","Medford Com - Water Heat","Medford Res - Space Heat","Medford Com - Space Heat","Medford Res - Other","Medford Com - Other","Roseburg Res - Water Heat","Roseburg Com - Water Heat","Roseburg Res - Space Heat","Roseburg Com - Space Heat","Roseburg Res - Other","Roseburg Com - Other","WA Res - Water Heat","WA Com - Water Heat","WA Res - Space Heat","WA Com - Space Heat","WA Res - Other","WA Com - Other"]
[2023,26.859385603102925,20.593776600995994,27.860549696666887,91.691535309081431,33.021691871685121,0,30.269521652839696,29.921706003277485,35.157478943245124,94.27402301778136,27.840115712964096,0,25.014634539717171,26.321353346266033,29.198339575125605,85.781378733201223,45.767243971755796,0,24.931296939175756,27.192518629856668,33.248765701347764,93.265200918235479,50.681747327116419,0,26.184203438226831,21.574848139659448,34.020506744297684,49.755807783641075,25.508240751393974,0]
[{"$f":"A4+1","v":2024},27.937095180367621,21.587868934067561,29.10683290474682,93.065756455559566,34.337564195634883,0,31.943408669901103,31.491882367856554,37.16265910366667,100.14053926507721,28.963651615269558,0,26.299053055939286,27.63854442481388,31.442364335828625,90.992377212760815,47.9890610248858,0,26.31392521971495,28.598574441564189,35.056350660879644,98.583960480596787,52.860996339830237,0,27.532588807758902,22.842158530332672,35.857085056702871,53.166185056599218,26.525267194360701,0]
[{"$f":"A5+1","v":2025},28.789747630185108,22.407458539041045,30.432014806879899,95.812765356192656,35.754080505172155,0,33.454009677416053,32.981763717393989,38.910206976221211,104.9863380407328,30.067540701493808,0,27.54489682745184,28.919728351019426,33.37576650789137,93.714620294454548,50.224424041833494,0,27.68640674601146,30.023853723929456,36.43713635702705,101.42148407357227,55.129693609009543,0,28.80545499043474,24.093774877234708,37.422536819658617,55.834218921190946,27.517772009584405,0]
[2026,29.539391746365379,23.134839059753048,32.169622246523041,99.495627087380782,37.030738639023987,0,35.064961769666233,34.582801502115466,40.747959943198467,109.87828120107324,31.264286122326421,0,28.866445329926336,30.289166918315864,35.357282890430177,96.26668045535807,52.588717063127362,0,29.052425139110625,31.439486894295904,38.405418460806509,105.02696537421518,57.426602322505651,0,30.146056183773407,25.429882525267079,39.040973327095834,58.538141486028408,28.542543539183029,0]
[2027,30.395978853337862,23.978915370078511,33.398096581365351,102.90914790431079,38.250593181559182,0,36.735103677103325,36.242773074441651,42.698162070873757,114.94127983886008,32.506576998249479,0,30.251027154755477,31.71013343563699,37.263866138966378,98.535811550392836,54.946869682404433,0,30.542859202270673,32.911362080256929,40.24720959945396,108.1806862065577,59.61291765903264,0,31.541790490938656,26.831251478544932,40.660844764734179,61.312014788488455,29.638578187159688,0]
[2028,31.171684832160519,24.746903286944011,35.129572210989799,107.53391410475292,39.446688916930491,0,38.424059072160219,37.90831200512784,44.680749808647903,120.10043079387981,33.745604647109673,0,31.636165022541501,33.114642566849334,39.202526794073385,100.59467534202882,57.220634538091765,0,32.039733596943236,34.354085003918385,42.111288092698857,111.19613540993373,61.616237684506608,0,32.943094317352127,28.231206168370896,42.333388231016976,64.151535086873096,30.71893461182378,0]
[2029,31.940778604254419,25.5151208753961,36.956402849820009,112.40617987473333,40.669895581927122,0,40.154411044297355,39.60751643506056,46.735000148493441,125.35862052648699,35.022270741197723,0,33.071671708836412,34.559946641434173,41.196193270267571,102.36484963910148,59.598880801882309,0,33.593146543583103,35.825699519014542,44.035592718132825,114.01298051035414,63.618421277378552,0,34.370111131377584,29.666894385578253,44.030321222496163,67.05212859186453,31.803277530632695,0]
[2030,32.720772163754134,26.29213965949576,38.916643611087572,117.6081424189374,41.852463856415483,0,41.961538348422948,41.38358016998756,48.87120797838778,130.85205848275987,36.343558195392234,0,34.504509114579058,36.053309415531757,43.240320514202878,106.07486891905704,62.047322117893629,0,35.143340047340224,37.312772676445455,45.952547677022757,118.11572612669455,65.437486424927869,0,35.757634382158528,31.111161500357717,46.315289000376801,70.822036059319771,32.986135883100815,0]
[2031,33.724713428694663,27.27200236346204,40.348412760479746,121.30813374888564,43.122477284667234,0,43.818367193954693,43.206829753624262,51.089166231131244,136.5614189182113,37.701360045554303,0,35.992602122291146,37.600048484437707,45.336521446085762,109.891204362162,64.528007220335979,0,36.758688990982606,38.863820935899753,47.928056942579147,122.29625491976466,67.350169635148248,0,37.169041471824556,32.593709191537279,48.723436349924746,74.961805568434002,34.214781289058458,0]
[2032,34.708462337614236,28.23368334827499,41.992249065763694,125.72067139258368,44.396627770206791,0,45.713096984132136,45.071723428103127,53.37946878995573,142.41969409992191,39.097835222817942,0,37.514409884719001,39.17972084388996,47.478837049661827,113.74706852889092,67.017732629051594,0,38.41415489809004,40.432886220792945,49.965742424807786,126.50724101461864,69.772763827514723,0,38.571609566400149,34.086352739342608,51.272349068590991,79.289541343633203,35.455336887651555,0]
[2033,46.900660248506199,29.353361319628249,77.676895522982207,128.28859538781532,51.710029091345781,0,63.206011827952196,47.051848233086147,89.821731792613448,148.54601623449082,46.610637458057845,0,49.722127037503675,40.849176539334962,90.070600230569482,117.74473972606894,75.595098644797787,0,51.107130554544185,42.086932223551308,92.480080741658398,130.825748010089,78.282166118950286,0,53.063745493783529,35.766336103614698,87.800367160807866,82.932371908597759,42.936599259312949,0]
[2034,48.256817323626429,30.334107474061305,80.807879571951119,132.22061874500051,53.269648589174764,0,65.577272674281929,48.92892991181111,94.896754429894614,156.67552223301641,48.449068837983951,0,51.76123353753556,42.579898520068042,94.179562454247403,121.89151957605857,78.594102318376827,0,53.309126260551977,43.78552822503061,96.466203521181583,135.28606637950955,81.127605781949029,0,55.012762344175236,37.426239883401486,92.999339657232468,87.699300195829579,44.59144774624388,0]
[2035,49.648722105030799,31.346743896534658,84.065755185906013,136.28602959008111,54.871782532831666,0,68.002401078884859,50.865848661861527,100.34967147425712,165.35594195378548,50.381682311696828,0,53.887840620988669,44.382595001109351,98.458249269100222,126.17490574502942,81.714100832549178,0,55.606349749797779,45.557392650074718,100.61763156117881,139.89049639393372,84.056208001575641,0,57.064288481094081,39.024280441574646,98.051403681478163,92.933578640621349,46.288127880273379,0]
[2036,51.230625678260758,32.449133373438805,87.404272092409471,140.51644729896242,56.496670373410005,0,70.379718962560915,52.739875747571247,106.07288423793824,174.58737261719116,52.188380884041848,0,56.025560418503922,46.166334443525059,102.83492803716732,130.55228738662717,84.650544132554359,0,57.931931335254731,47.286456518172521,104.8203527770479,144.57160242096313,86.733870053298887,0,59.229701717818173,40.718869132717309,103.54903089548137,98.451554448164742,48.086846656702349,0]
[2037,52.178110279792115,33.300510526044356,92.722763376995786,147.32540591810013,58.235520842754134,0,72.39056514652286,54.2051056670023,111.90022417843571,183.81765820570919,53.819653230177749,0,57.841389670279398,47.549871097229847,107.11307982146678,134.60415573541101,87.177241504386913,0,59.948942706382319,48.620904664247931,108.86663832036012,148.78100004058001,88.866338676190367,0,61.113636006354689,42.05968284990211,109.17397191703188,103.90925767670467,49.653791061883311,0]
[2038,53.441509125970924,34.283127200436731,98.352745159469649,154.65325347138841,60.119275753133799,0,74.365290866479029,55.642918342293541,118.13424726523469,193.69461394914276,55.425808266599077,0,59.717889122440958,48.967220861714644,111.55097621554759,138.84652781494921,89.582558187611824,0,62.039142534117602,49.930608932141453,113.08812740607755,153.16362104045305,90.776178708749228,0,62.543746533863192,43.420308521011748,117.20106838431617,111.11671273454493,51.304704279465504,0]
[2039,55.126628028464914,35.463605373893166,102.52141984178095,160.04763679729672,62.016503320918034,0,76.956136751245964,57.31416610646928,122.96895071004408,201.31139949865033,57.063412514807986,0,61.604684610892683,50.333296844087485,116.10519718283251,143.27812544871279,91.793895482002753,0,64.160601092669495,51.167666919243302,117.40636339107766,157.67084630916895,92.517706827676577,0,64.306482189086736,44.708322477703859,123.76188330154581,117.67756183246814,52.93086778979827,0]
[2040,57.043340032293045,36.766813028824217,106.80486365376298,165.70144827184464,63.932245689362944,0,79.672362155021418,59.067078367427158,128.0029902705563,209.2676117104113,58.783414221485984,0,63.600730166913422,51.756702184387549,120.843840836458,147.99841622616745,94.241260560466301,0,66.410994193061057,52.492328642644225,121.88361126351148,162.47293521803218,94.383791512965516,0,66.597383217447444,46.039663001812443,128.68594268230521,123.29911763561203,54.554678765641547,0]
[2041,59.029052340177962,38.116558688278964,111.20237466935184,171.61834883567229,65.616145527928595,0,82.48436268015935,60.902073692589653,133.24757684525198,217.5658893627164,60.604396161972581,0,65.741241822047613,53.272746750334207,125.79558031693823,153.18511576476126,96.885675485168207,0,68.820080732654304,53.893392927685419,126.58383624118918,167.65984673761332,96.307973742504373,0,69.05006138950273,47.49505727106704,133.85464600791934,129.25009875141805,56.372365280566413,0]
[2042,61.121206080801848,39.519207279635076,115.70015254332205,178.28480200623207,67.307898642960282,0,85.780307415537436,62.977020293449023,136.89180646866157,223.85308934522217,62.477171744935617,0,68.261686381691476,54.879845451091704,130.87109450465746,160.09910890553638,99.626296724007574,0,71.651167243947384,55.399307774051998,131.47830836743228,174.44630714050101,98.215880436800916,0,71.356336939142864,48.952269249448648,139.17090676716955,134.74634169178853,58.268913221842439,0]
[2043,63.517630530672932,41.064405396692067,120.24347317724155,185.284278454316,69.142478886676088,0,89.097376114308233,64.982297994785171,140.41881533211713,229.9354419032102,64.29767999901128,0,70.844170399407986,56.428610908171251,136.05515836910209,167.52516659000176,102.23269131622258,0,74.566253723379802,56.841829722540552,136.48095237624426,181.61622067754246,99.949766750496991,0,73.611652023608471,50.345421182375837,144.62684984912494,140.25327719423589,60.164656617711231,0]
[2044,65.599850023792214,42.516781963359762,125.22095697902579,192.61679908866461,71.299430621064388,0,92.676407149712858,67.123597053767384,143.9769425998638,235.90829490270951,66.187940651993685,0,73.570342692043525,58.037207601731595,141.47015624051926,175.39152862905789,104.81988526390829,0,77.6494901532092,58.39555086528253,141.70483149263654,189.14491833528604,101.8642220519508,0,75.889120133611229,51.761348157953194,150.28294775122438,145.87587473147212,62.126087143843456,0]
[2045,67.956064235648029,44.102987492019658,130.10092157341583,200.20130590891503,73.100980445446211,0,96.408228155979202,69.349567837479299,147.27737610820955,241.6908607427535,67.959572228627422,0,76.387790164148583,59.698614160921082,146.87925907556246,183.50686565180203,107.10244141434941,0,80.837521295639149,59.98555119242917,146.93842051641045,196.91112373234694,103.44531586580041,0,78.262614493677788,53.262926296452228,156.1932384823761,151.66437988808133,64.181673162869359,0]
[]
[]
[null,"Date of most recent run:","2022-12-16T15:35:45"]
[null,"Run time (seconds):",12.91]
[null,"Macro status:","RUN COMPLETE"]

{"sheet":"Gas Use Per Customer","index":9,"n_rows":1045,"n_cols":21,"rows_kept":1045,"cut":false,"hidden":false,"merged":[]}
[null,"Year","Month","Demand Idaho (com)","Demand Idaho (ind)","Demand Idaho (res)","Demand Klamath Falls (com)","Demand Klamath Falls (ind)","Demand Klamath Falls (res)","Demand La Grande (com)","Demand La Grande (ind)","Demand La Grande (res)","Demand Medford (com)","Demand Medford (ind)","Demand Medford (res)","Demand Roseburg (com)","Demand Roseburg (ind)","Demand Roseburg (res)","Demand Washington (com)","Demand Washington (ind)","Demand Washington (res)"]
[{"$f":"_xlfn.CONCAT(B2,\"-\",C2)","v":"2022-1"},2022,1,{"$f":"'Gas Demand'!G2*10000/'Gas Customers'!D2","v":569.91394148020663},{"$f":"'Gas Demand'!H2*10000/'Gas Customers'!E2","v":3900},{"$f":"'Gas Demand'!I2*10000/'Gas Customers'!F2","v":128.04044867434789},{"$f":"'Gas Demand'!J2*10000/'Gas Customers'!G2","v":399.00221729490022},{"$f":"'Gas Demand'!K2*10000/'Gas Customers'!H2","v":2116.6666666666665},{"$f":"'Gas Demand'!L2*10000/'Gas Customers'!I2","v":99.452848406823307},{"$f":"'Gas Demand'!M2*10000/'Gas Customers'!J2","v":541.6755037115588},{"$f":"'Gas Demand'!N2*10000/'Gas Customers'!K2","v":15366.666666666666},{"$f":"'Gas Demand'!O2*10000/'Gas Customers'!L2","v":113.5736084871385},{"$f":"'Gas Demand'!P2*10000/'Gas Customers'!M2","v":452.7636773829667},{"$f":"'Gas Demand'!Q2*10000/'Gas Customers'!N2","v":1485.7142857142858},{"$f":"'Gas Demand'!R2*10000/'Gas Customers'!O2","v":101.71375555788958},{"$f":"'Gas Demand'!S2*10000/'Gas Customers'!P2","v":450.31616982836493},{"$f":"'Gas Demand'!T2*10000/'Gas Customers'!Q2","v":1350},{"$f":"'Gas Demand'!U2*10000/'Gas Customers'!R2","v":94.542772861356951},{"$f":"'Gas Demand'!V2*10000/'Gas Customers'!S2","v":745.86624193363002},{"$f":"'Gas Demand'!W2*10000/'Gas Customers'!T2","v":2795.6043956043954},{"$f":"'Gas Demand'!X2*10000/'Gas Customers'!U2","v":124.48401703986964}]
[{"$f":"_xlfn.CONCAT(B3,\"-\",C3)","v":"2022-2"},2022,2,{"$f":"'Gas Demand'!G3*10000/'Gas Customers'!D3","v":549.6094267178604},{"$f":"'Gas Demand'!H3*10000/'Gas Customers'!E3","v":3455.2238805970151},{"$f":"'Gas Demand'!I3*10000/'Gas Customers'!F3","v":120.3273859715563},{"$f":"'Gas Demand'!J3*10000/'Gas Customers'!G3","v":329.46379215035932},{"$f":"'Gas Demand'!K3*10000/'Gas Customers'!H3","v":2050},{"$f":"'Gas Demand'!L3*10000/'Gas Customers'!I3","v":80.22515278224509},{"$f":"'Gas Demand'!M3*10000/'Gas Customers'!J3","v":483.38624338624339},{"$f":"'Gas Demand'!N3*10000/'Gas Customers'!K3","v":13900},{"$f":"'Gas Demand'!O3*10000/'Gas Customers'!L3","v":101.2372634643377},{"$f":"'Gas Demand'!P3*10000/'Gas Customers'!M3","v":367.93118036948243},{"$f":"'Gas Demand'!Q3*10000/'Gas Customers'!N3","v":1449.9999999999998},{"$f":"'Gas Demand'!R3*10000/'Gas Customers'!O3","v":79.653747855617411},{"$f":"'Gas Demand'!S3*10000/'Gas Customers'!P3","v":383.57400722021663},{"$f":"'Gas Demand'!T3*10000/'Gas Customers'!Q3","v":1200},{"$f":"'Gas Demand'!U3*10000/'Gas Customers'!R3","v":79.400196656833828},{"$f":"'Gas Demand'!V3*10000/'Gas Customers'!S3","v":716.48084596312037},{"$f":"'Gas Demand'!W3*10000/'Gas Customers'!T3","v":2830.1075268817203},{"$f":"'Gas Demand'!X3*10000/'Gas Customers'!U3","v":118.3771176603518}]
["2022-3",2022,3,{"$f":"'Gas Demand'!G4*10000/'Gas Customers'!D4","v":440.56403731976252},{"$f":"'Gas Demand'!H4*10000/'Gas Customers'!E4","v":3425.7828383293513},{"$f":"'Gas Demand'!I4*10000/'Gas Customers'!F4","v":90.236061933926834},{"$f":"'Gas Demand'!J4*10000/'Gas Customers'!G4","v":297.64788438580996},{"$f":"'Gas Demand'!K4*10000/'Gas Customers'!H4","v":1800},{"$f":"'Gas Demand'!L4*10000/'Gas Customers'!I4","v":73.268662469484781},{"$f":"'Gas Demand'!M4*10000/'Gas Customers'!J4","v":388.38398265055815},{"$f":"'Gas Demand'!N4*10000/'Gas Customers'!K4","v":15390.476190476191},{"$f":"'Gas Demand'!O4*10000/'Gas Customers'!L4","v":81.041000290782208},{"$f":"'Gas Demand'!P4*10000/'Gas Customers'!M4","v":313.07884027114903},{"$f":"'Gas Demand'!Q4*10000/'Gas Customers'!N4","v":1442.8571428571429},{"$f":"'Gas Demand'!R4*10000/'Gas Customers'!O4","v":67.930992291692164},{"$f":"'Gas Demand'!S4*10000/'Gas Customers'!P4","v":304.93158688563659},{"$f":"'Gas Demand'!T4*10000/'Gas Customers'!Q4","v":1250},{"$f":"'Gas Demand'!U4*10000/'Gas Customers'!R4","v":61.925509486999296},{"$f":"'Gas Demand'!V4*10000/'Gas Customers'!S4","v":543.14870717941983},{"$f":"'Gas Demand'!W4*10000/'Gas Customers'!T4","v":2672.8241564004552},{"$f":"'Gas Demand'!X4*10000/'Gas Customers'!U4","v":86.349206647389693}]
["2022-4",2022,4,{"$f":"'Gas Demand'!G5*10000/'Gas Customers'!D5","v":257.37273874631887},{"$f":"'Gas Demand'!H5*10000/'Gas Customers'!E5","v":2792.1110696070223},{"$f":"'Gas Demand'!I5*10000/'Gas Customers'!F5","v":57.409460225398057},{"$f":"'Gas Demand'!J5*10000/'Gas Customers'!G5","v":204.73393185803275},{"$f":"'Gas Demand'!K5*10000/'Gas Customers'!H5","v":1583.3333333333333},{"$f":"'Gas Demand'!L5*10000/'Gas Customers'!I5","v":50.516721227293154},{"$f":"'Gas Demand'!M5*10000/'Gas Customers'!J5","v":260.12021262257969},{"$f":"'Gas Demand'!N5*10000/'Gas Customers'!K5","v":14880},{"$f":"'Gas Demand'!O5*10000/'Gas Customers'!L5","v":55.947712418300661},{"$f":"'Gas Demand'!P5*10000/'Gas Customers'!M5","v":217.79326063605731},{"$f":"'Gas Demand'!Q5*10000/'Gas Customers'!N5","v":1364.2857142857142},{"$f":"'Gas Demand'!R5*10000/'Gas Customers'!O5","v":44.623392956959194},{"$f":"'Gas Demand'!S5*10000/'Gas Customers'!P5","v":236.93023394224784},{"$f":"'Gas Demand'!T5*10000/'Gas Customers'!Q5","v":1350},{"$f":"'Gas Demand'!U5*10000/'Gas Customers'!R5","v":44.809664278690825},{"$f":"'Gas Demand'!V5*10000/'Gas Customers'!S5","v":320.83799250147996},{"$f":"'Gas Demand'!W5*10000/'Gas Customers'!T5","v":2001.247215964321},{"$f":"'Gas Demand'!X5*10000/'Gas Customers'!U5","v":53.087794164743919}]
["2022-5",2022,5,{"$f":"'Gas Demand'!G6*10000/'Gas Customers'!D6","v":168.32788957960173},{"$f":"'Gas Demand'!H6*10000/'Gas Customers'!E6","v":2466.6464390290726},{"$f":"'Gas Demand'!I6*10000/'Gas Customers'!F6","v":31.28426369110683},{"$f":"'Gas Demand'!J6*10000/'Gas Customers'!G6","v":126.34256204478649},{"$f":"'Gas Demand'!K6*10000/'Gas Customers'!H6","v":1416.6666666666667},{"$f":"'Gas Demand'!L6*10000/'Gas Customers'!I6","v":30.114839289151217},{"$f":"'Gas Demand'!M6*10000/'Gas Customers'!J6","v":151.77396576238485},{"$f":"'Gas Demand'!N6*10000/'Gas Customers'!K6","v":18868.96551724138},{"$f":"'Gas Demand'!O6*10000/'Gas Customers'!L6","v":37.98809696617797},{"$f":"'Gas Demand'!P6*10000/'Gas Customers'!M6","v":154.22036454614857},{"$f":"'Gas Demand'!Q6*10000/'Gas Customers'!N6","v":1378.5714285714287},{"$f":"'Gas Demand'!R6*10000/'Gas Customers'!O6","v":26.176465452513575},{"$f":"'Gas Demand'!S6*10000/'Gas Customers'!P6","v":148.99275734596125},{"$f":"'Gas Demand'!T6*10000/'Gas Customers'!Q6","v":1350},{"$f":"'Gas Demand'!U6*10000/'Gas Customers'!R6","v":24.114124691792881},{"$f":"'Gas Demand'!V6*10000/'Gas Customers'!S6","v":187.15245750428252},{"$f":"'Gas Demand'!W6*10000/'Gas Customers'!T6","v":1507.1200823671011},{"$f":"'Gas Demand'!X6*10000/'Gas Customers'!U6","v":27.828942730102511}]
["2022-6",2022,6,{"$f":"'Gas Demand'!G7*10000/'Gas Customers'!D7","v":135.65948502364691},{"$f":"'Gas Demand'!H7*10000/'Gas Customers'!E7","v":1813.9590560940585},{"$f":"'Gas Demand'!I7*10000/'Gas Customers'!F7","v":18.899147725957363},{"$f":"'Gas Demand'!J7*10000/'Gas Customers'!G7","v":87.747582488722983},{"$f":"'Gas Demand'!K7*10000/'Gas Customers'!H7","v":1350.0000000000002},{"$f":"'Gas Demand'!L7*10000/'Gas Customers'!I7","v":16.690267765190526},{"$f":"'Gas Demand'!M7*10000/'Gas Customers'!J7","v":114.30880107522647},{"$f":"'Gas Demand'!N7*10000/'Gas Customers'!K7","v":16509.090909090908},{"$f":"'Gas Demand'!O7*10000/'Gas Customers'!L7","v":23.618163354127375},{"$f":"'Gas Demand'!P7*10000/'Gas Customers'!M7","v":125.86878607369627},{"$f":"'Gas Demand'!Q7*10000/'Gas Customers'!N7","v":1314.2857142857142},{"$f":"'Gas Demand'!R7*10000/'Gas Customers'!O7","v":17.746552626985512},{"$f":"'Gas Demand'!S7*10000/'Gas Customers'!P7","v":123.9521510949217},{"$f":"'Gas Demand'!T7*10000/'Gas Customers'!Q7","v":1250},{"$f":"'Gas Demand'!U7*10000/'Gas Customers'!R7","v":17.570986786617937},{"$f":"'Gas Demand'!V7*10000/'Gas Customers'!S7","v":132.83562454778661},{"$f":"'Gas Demand'!W7*10000/'Gas Customers'!T7","v":1252.6367117241703},{"$f":"'Gas Demand'!X7*10000/'Gas Customers'!U7","v":17.767220686939542}]
["2022-7",2022,7,{"$f":"'Gas Demand'!G8*10000/'Gas Customers'!D8","v":117.21164966880454},{"$f":"'Gas Demand'!H8*10000/'Gas Customers'!E8","v":1551.5092969174336},{"$f":"'Gas Demand'!I8*10000/'Gas Customers'!F8","v":15.639722852760803},{"$f":"'Gas Demand'!J8*10000/'Gas Customers'!G8","v":73.317689213245458},{"$f":"'Gas Demand'!K8*10000/'Gas Customers'!H8","v":1300},{"$f":"'Gas Demand'!L8*10000/'Gas Customers'!I8","v":11.44021211925241},{"$f":"'Gas Demand'!M8*10000/'Gas Customers'!J8","v":107.69810682113652},{"$f":"'Gas Demand'!N8*10000/'Gas Customers'!K8","v":17175},{"$f":"'Gas Demand'!O8*10000/'Gas Customers'!L8","v":20.422740524781339},{"$f":"'Gas Demand'!P8*10000/'Gas Customers'!M8","v":122.32210946746646},{"$f":"'Gas Demand'!Q8*10000/'Gas Customers'!N8","v":1321.4285714285713},{"$f":"'Gas Demand'!R8*10000/'Gas Customers'!O8","v":16.425711938185056},{"$f":"'Gas Demand'!S8*10000/'Gas Customers'!P8","v":118.24421886029691},{"$f":"'Gas Demand'!T8*10000/'Gas Customers'!Q8","v":1250},{"$f":"'Gas Demand'!U8*10000/'Gas Customers'!R8","v":16.00988700564972},{"$f":"'Gas Demand'!V8*10000/'Gas Customers'!S8","v":115.32784184514003},{"$f":"'Gas Demand'!W8*10000/'Gas Customers'!T8","v":1031.7951294421962},{"$f":"'Gas Demand'!X8*10000/'Gas Customers'!U8","v":14.661277258694859}]
["2022-8",2022,8,{"$f":"'Gas Demand'!G9*10000/'Gas Customers'!D9","v":118.47643097643098},{"$f":"'Gas Demand'!H9*10000/'Gas Customers'!E9","v":1539.8506772900848},{"$f":"'Gas Demand'!I9*10000/'Gas Customers'!F9","v":15.420005456641649},{"$f":"'Gas Demand'!J9*10000/'Gas Customers'!G9","v":73.775968239579811},{"$f":"'Gas Demand'!K9*10000/'Gas Customers'!H9","v":1383.3333333333333},{"$f":"'Gas Demand'!L9*10000/'Gas Customers'!I9","v":11.232449297971918},{"$f":"'Gas Demand'!M9*10000/'Gas Customers'!J9","v":127.85676970671108},{"$f":"'Gas Demand'!N9*10000/'Gas Customers'!K9","v":16761.904761904763},{"$f":"'Gas Demand'!O9*10000/'Gas Customers'!L9","v":23.568925233644858},{"$f":"'Gas Demand'!P9*10000/'Gas Customers'!M9","v":123.15207221256169},{"$f":"'Gas Demand'!Q9*10000/'Gas Customers'!N9","v":1335.7142857142858},{"$f":"'Gas Demand'!R9*10000/'Gas Customers'!O9","v":16.502695889643583},{"$f":"'Gas Demand'!S9*10000/'Gas Customers'!P9","v":120.1807729540664},{"$f":"'Gas Demand'!T9*10000/'Gas Customers'!Q9","v":1250},{"$f":"'Gas Demand'!U9*10000/'Gas Customers'!R9","v":16.204358901783188},{"$f":"'Gas Demand'!V9*10000/'Gas Customers'!S9","v":115.98998154495122},{"$f":"'Gas Demand'!W9*10000/'Gas Customers'!T9","v":1083.089158029899},{"$f":"'Gas Demand'!X9*10000/'Gas Customers'!U9","v":14.656227483023128}]
["2022-9",2022,9,{"$f":"'Gas Demand'!G10*10000/'Gas Customers'!D10","v":154.6446940275008},{"$f":"'Gas Demand'!H10*10000/'Gas Customers'!E10","v":1832.7845769895337},{"$f":"'Gas Demand'!I10*10000/'Gas Customers'!F10","v":20.914004327839198},{"$f":"'Gas Demand'!J10*10000/'Gas Customers'!G10","v":104.68886896188275},{"$f":"'Gas Demand'!K10*10000/'Gas Customers'!H10","v":2050},{"$f":"'Gas Demand'!L10*10000/'Gas Customers'!I10","v":15.573930594439744},{"$f":"'Gas Demand'!M10*10000/'Gas Customers'!J10","v":112.92941033276246},{"$f":"'Gas Demand'!N10*10000/'Gas Customers'!K10","v":19200},{"$f":"'Gas Demand'!O10*10000/'Gas Customers'!L10","v":20.419539386827051},{"$f":"'Gas Demand'!P10*10000/'Gas Customers'!M10","v":129.12702822844417},{"$f":"'Gas Demand'!Q10*10000/'Gas Customers'!N10","v":1400},{"$f":"'Gas Demand'!R10*10000/'Gas Customers'!O10","v":17.428185849238481},{"$f":"'Gas Demand'!S10*10000/'Gas Customers'!P10","v":125.98322396731633},{"$f":"'Gas Demand'!T10*10000/'Gas Customers'!Q10","v":1250},{"$f":"'Gas Demand'!U10*10000/'Gas Customers'!R10","v":17.782811836330172},{"$f":"'Gas Demand'!V10*10000/'Gas Customers'!S10","v":157.24169741697418},{"$f":"'Gas Demand'!W10*10000/'Gas Customers'!T10","v":1504.4545170595516},{"$f":"'Gas Demand'!X10*10000/'Gas Customers'!U10","v":20.167063932724925}]
["2022-10",2022,10,{"$f":"'Gas Demand'!G11*10000/'Gas Customers'!D11","v":282.1238383627441},{"$f":"'Gas Demand'!H11*10000/'Gas Customers'!E11","v":2653.8674787281948},{"$f":"'Gas Demand'!I11*10000/'Gas Customers'!F11","v":59.510284675903712},{"$f":"'Gas Demand'!J11*10000/'Gas Customers'!G11","v":198.02911647096684},{"$f":"'Gas Demand'!K11*10000/'Gas Customers'!H11","v":3066.6666666666665},{"$f":"'Gas Demand'!L11*10000/'Gas Customers'!I11","v":41.18445723152518},{"$f":"'Gas Demand'!M11*10000/'Gas Customers'!J11","v":225.95422514692618},{"$f":"'Gas Demand'!N11*10000/'Gas Customers'!K11","v":26600},{"$f":"'Gas Demand'!O11*10000/'Gas Customers'!L11","v":46.638409821689564},{"$f":"'Gas Demand'!P11*10000/'Gas Customers'!M11","v":223.95336447222385},{"$f":"'Gas Demand'!Q11*10000/'Gas Customers'!N11","v":1957.1428571428573},{"$f":"'Gas Demand'!R11*10000/'Gas Customers'!O11","v":37.98629801810619},{"$f":"'Gas Demand'!S11*10000/'Gas Customers'!P11","v":198.13065051503057},{"$f":"'Gas Demand'!T11*10000/'Gas Customers'!Q11","v":1400.0000000000002},{"$f":"'Gas Demand'!U11*10000/'Gas Customers'!R11","v":38.811336717428091},{"$f":"'Gas Demand'!V11*10000/'Gas Customers'!S11","v":352.76570525483999},{"$f":"'Gas Demand'!W11*10000/'Gas Customers'!T11","v":2088.8221682168532},{"$f":"'Gas Demand'!X11*10000/'Gas Customers'!U11","v":55.364799801513506}]
["2022-11",2022,11,{"$f":"'Gas Demand'!G12*10000/'Gas Customers'!D12","v":418.19613607727848},{"$f":"'Gas Demand'!H12*10000/'Gas Customers'!E12","v":3644.6163918487341},{"$f":"'Gas Demand'!I12*10000/'Gas Customers'!F12","v":99.182617555434248},{"$f":"'Gas Demand'!J12*10000/'Gas Customers'!G12","v":303.51978969848284},{"$f":"'Gas Demand'!K12*10000/'Gas Customers'!H12","v":3600},{"$f":"'Gas Demand'!L12*10000/'Gas Customers'!I12","v":74.544053429231951},{"$f":"'Gas Demand'!M12*10000/'Gas Customers'!J12","v":360.10186684669981},{"$f":"'Gas Demand'!N12*10000/'Gas Customers'!K12","v":15500},{"$f":"'Gas Demand'!O12*10000/'Gas Customers'!L12","v":82.745098039215691},{"$f":"'Gas Demand'!P12*10000/'Gas Customers'!M12","v":353.77449273302676},{"$f":"'Gas Demand'!Q12*10000/'Gas Customers'!N12","v":1914.2857142857142},{"$f":"'Gas Demand'!R12*10000/'Gas Customers'!O12","v":73.106172667629608},{"$f":"'Gas Demand'!S12*10000/'Gas Customers'!P12","v":313.58152071583004},{"$f":"'Gas Demand'!T12*10000/'Gas Customers'!Q12","v":1300},{"$f":"'Gas Demand'!U12*10000/'Gas Customers'!R12","v":70.492493335204159},{"$f":"'Gas Demand'!V12*10000/'Gas Customers'!S12","v":557.53568844154995},{"$f":"'Gas Demand'!W12*10000/'Gas Customers'!T12","v":2570.2665732215883},{"$f":"'Gas Demand'!X12*10000/'Gas Customers'!U12","v":95.872537495767631}]
["2022-12",2022,12,{"$f":"'Gas Demand'!G13*10000/'Gas Customers'!D13","v":568.80944914811323},{"$f":"'Gas Demand'!H13*10000/'Gas Customers'!E13","v":3988.078444277744},{"$f":"'Gas Demand'!I13*10000/'Gas Customers'!F13","v":126.95679425314871},{"$f":"'Gas Demand'!J13*10000/'Gas Customers'!G13","v":446.02354414776715},{"$f":"'Gas Demand'!K13*10000/'Gas Customers'!H13","v":3683.3333333333335},{"$f":"'Gas Demand'!L13*10000/'Gas Customers'!I13","v":111.79624664879356},{"$f":"'Gas Demand'!M13*10000/'Gas Customers'!J13","v":513.99011212183484},{"$f":"'Gas Demand'!N13*10000/'Gas Customers'!K13","v":15386.666666666664},{"$f":"'Gas Demand'!O13*10000/'Gas Customers'!L13","v":113.20208453966416},{"$f":"'Gas Demand'!P13*10000/'Gas Customers'!M13","v":489.21112171321681},{"$f":"'Gas Demand'!Q13*10000/'Gas Customers'!N13","v":1671.4285714285713},{"$f":"'Gas Demand'!R13*10000/'Gas Customers'!O13","v":111.05431863467037},{"$f":"'Gas Demand'!S13*10000/'Gas Customers'!P13","v":460.17825958957212},{"$f":"'Gas Demand'!T13*10000/'Gas Customers'!Q13","v":1300},{"$f":"'Gas Demand'!U13*10000/'Gas Customers'!R13","v":104.36726993221998},{"$f":"'Gas Demand'!V13*10000/'Gas Customers'!S13","v":746.81672446509185},{"$f":"'Gas Demand'!W13*10000/'Gas Customers'!T13","v":2977.4814911990047},{"$f":"'Gas Demand'!X13*10000/'Gas Customers'!U13","v":123.23680097691718}]
["2023-1",2023,1,{"$f":"'Gas Demand'!G14*10000/'Gas Customers'!D14","v":570.93483239641898},{"$f":"'Gas Demand'!H14*10000/'Gas Customers'!E14","v":3905.3042883379107},{"$f":"'Gas Demand'!I14*10000/'Gas Customers'!F14","v":128.29497686644262},{"$f":"'Gas Demand'!J14*10000/'Gas Customers'!G14","v":397.18883346854142},{"$f":"'Gas Demand'!K14*10000/'Gas Customers'!H14","v":2116.6666666666665},{"$f":"'Gas Demand'!L14*10000/'Gas Customers'!I14","v":98.96356584218222},{"$f":"'Gas Demand'!M14*10000/'Gas Customers'!J14","v":541.40977235666628},{"$f":"'Gas Demand'!N14*10000/'Gas Customers'!K14","v":15381.818181818184},{"$f":"'Gas Demand'!O14*10000/'Gas Customers'!L14","v":113.52015022389138},{"$f":"'Gas Demand'!P14*10000/'Gas Customers'!M14","v":453.35619592543395},{"$f":"'Gas Demand'!Q14*10000/'Gas Customers'!N14","v":1485.7142857142858},{"$f":"'Gas Demand'!R14*10000/'Gas Customers'!O14","v":101.86830279986174},{"$f":"'Gas Demand'!S14*10000/'Gas Customers'!P14","v":453.67973285106484},{"$f":"'Gas Demand'!T14*10000/'Gas Customers'!Q14","v":1350},{"$f":"'Gas Demand'!U14*10000/'Gas Customers'!R14","v":95.339426498290663},{"$f":"'Gas Demand'!V14*10000/'Gas Customers'!S14","v":747.29163940860917},{"$f":"'Gas Demand'!W14*10000/'Gas Customers'!T14","v":2799.9462012238851},{"$f":"'Gas Demand'!X14*10000/'Gas Customers'!U14","v":124.73172977167044}]
["2023-2",2023,2,{"$f":"'Gas Demand'!G15*10000/'Gas Customers'!D15","v":548.19037656903777},{"$f":"'Gas Demand'!H15*10000/'Gas Customers'!E15","v":3449.3086994800556},{"$f":"'Gas Demand'!I15*10000/'Gas Customers'!F15","v":119.98811525833911},{"$f":"'Gas Demand'!J15*10000/'Gas Customers'!G15","v":328.99972698163282},{"$f":"'Gas Demand'!K15*10000/'Gas Customers'!H15","v":2050},{"$f":"'Gas Demand'!L15*10000/'Gas Customers'!I15","v":80.104146821616823},{"$f":"'Gas Demand'!M15*10000/'Gas Customers'!J15","v":482.4443566442776},{"$f":"'Gas Demand'!N15*10000/'Gas Customers'!K15","v":13879.069767441861},{"$f":"'Gas Demand'!O15*10000/'Gas Customers'!L15","v":101.04061280531869},{"$f":"'Gas Demand'!P15*10000/'Gas Customers'!M15","v":368.57244450434433},{"$f":"'Gas Demand'!Q15*10000/'Gas Customers'!N15","v":1449.9999999999998},{"$f":"'Gas Demand'!R15*10000/'Gas Customers'!O15","v":79.812693311215938},{"$f":"'Gas Demand'!S15*10000/'Gas Customers'!P15","v":384.91717868968374},{"$f":"'Gas Demand'!T15*10000/'Gas Customers'!Q15","v":1200},{"$f":"'Gas Demand'!U15*10000/'Gas Customers'!R15","v":79.722086446477206},{"$f":"'Gas Demand'!V15*10000/'Gas Customers'!S15","v":714.5264532984977},{"$f":"'Gas Demand'!W15*10000/'Gas Customers'!T15","v":2823.4095090678338},{"$f":"'Gas Demand'!X15*10000/'Gas Customers'!U15","v":118.0422089520048}]
["2023-3",2023,3,{"$f":"'Gas Demand'!G16*10000/'Gas Customers'!D16","v":436.37788692653362},{"$f":"'Gas Demand'!H16*10000/'Gas Customers'!E16","v":3401.5666453411409},{"$f":"'Gas Demand'!I16*10000/'Gas Customers'!F16","v":89.271540412722558},{"$f":"'Gas Demand'!J16*10000/'Gas Customers'!G16","v":294.70490142691517},{"$f":"'Gas Demand'!K16*10000/'Gas Customers'!H16","v":1783.3333333333333},{"$f":"'Gas Demand'!L16*10000/'Gas Customers'!I16","v":72.462388116549235},{"$f":"'Gas Demand'!M16*10000/'Gas Customers'!J16","v":386.23690208083281},{"$f":"'Gas Demand'!N16*10000/'Gas Customers'!K16","v":15390.476190476191},{"$f":"'Gas Demand'!O16*10000/'Gas Customers'!L16","v":80.592485549132945},{"$f":"'Gas Demand'!P16*10000/'Gas Customers'!M16","v":312.00847802451284},{"$f":"'Gas Demand'!Q16*10000/'Gas Customers'!N16","v":1442.8571428571429},{"$f":"'Gas Demand'!R16*10000/'Gas Customers'!O16","v":67.642795513373599},{"$f":"'Gas Demand'!S16*10000/'Gas Customers'!P16","v":304.08363443664558},{"$f":"'Gas Demand'!T16*10000/'Gas Customers'!Q16","v":1250},{"$f":"'Gas Demand'!U16*10000/'Gas Customers'!R16","v":61.708219847754734},{"$f":"'Gas Demand'!V16*10000/'Gas Customers'!S16","v":537.62415054887606},{"$f":"'Gas Demand'!W16*10000/'Gas Customers'!T16","v":2651.8606713862796},{"$f":"'Gas Demand'!X16*10000/'Gas Customers'!U16","v":85.423900658236036}]
["2023-4",2023,4,{"$f":"'Gas Demand'!G17*10000/'Gas Customers'!D17","v":255.45274976608795},{"$f":"'Gas Demand'!H17*10000/'Gas Customers'!E17","v":2774.002845910054},{"$f":"'Gas Demand'!I17*10000/'Gas Customers'!F17","v":56.848555573017464},{"$f":"'Gas Demand'!J17*10000/'Gas Customers'!G17","v":204.11156873249502},{"$f":"'Gas Demand'!K17*10000/'Gas Customers'!H17","v":1583.3333333333333},{"$f":"'Gas Demand'!L17*10000/'Gas Customers'!I17","v":50.330452465683784},{"$f":"'Gas Demand'!M17*10000/'Gas Customers'!J17","v":259.30551274236569},{"$f":"'Gas Demand'!N17*10000/'Gas Customers'!K17","v":14880},{"$f":"'Gas Demand'!O17*10000/'Gas Customers'!L17","v":55.772287241728073},{"$f":"'Gas Demand'!P17*10000/'Gas Customers'!M17","v":218.63139540071458},{"$f":"'Gas Demand'!Q17*10000/'Gas Customers'!N17","v":1364.2857142857142},{"$f":"'Gas Demand'!R17*10000/'Gas Customers'!O17","v":44.862972353012196},{"$f":"'Gas Demand'!S17*10000/'Gas Customers'!P17","v":238.11297298331746},{"$f":"'Gas Demand'!T17*10000/'Gas Customers'!Q17","v":1350},{"$f":"'Gas Demand'!U17*10000/'Gas Customers'!R17","v":45.093931140442763},{"$f":"'Gas Demand'!V17*10000/'Gas Customers'!S17","v":318.0675569520817},{"$f":"'Gas Demand'!W17*10000/'Gas Customers'!T17","v":1988.1089806327495},{"$f":"'Gas Demand'!X17*10000/'Gas Customers'!U17","v":52.572983096263506}]
["2023-5",2023,5,{"$f":"'Gas Demand'!G18*10000/'Gas Customers'!D18","v":167.24227608446895},{"$f":"'Gas Demand'!H18*10000/'Gas Customers'!E18","v":2447.4975014708534},{"$f":"'Gas Demand'!I18*10000/'Gas Customers'!F18","v":30.955515035374066},{"$f":"'Gas Demand'!J18*10000/'Gas Customers'!G18","v":126.35129891388016},{"$f":"'Gas Demand'!K18*10000/'Gas Customers'!H18","v":1416.6666666666667},{"$f":"'Gas Demand'!L18*10000/'Gas Customers'!I18","v":30.117796879974531},{"$f":"'Gas Demand'!M18*10000/'Gas Customers'!J18","v":151.68099003820564},{"$f":"'Gas Demand'!N18*10000/'Gas Customers'!K18","v":18868.96551724138},{"$f":"'Gas Demand'!O18*10000/'Gas Customers'!L18","v":37.945977177524192},{"$f":"'Gas Demand'!P18*10000/'Gas Customers'!M18","v":155.20860546587738},{"$f":"'Gas Demand'!Q18*10000/'Gas Customers'!N18","v":1378.5714285714287},{"$f":"'Gas Demand'!R18*10000/'Gas Customers'!O18","v":26.47748835604623},{"$f":"'Gas Demand'!S18*10000/'Gas Customers'!P18","v":149.45602705403394},{"$f":"'Gas Demand'!T18*10000/'Gas Customers'!Q18","v":1350},{"$f":"'Gas Demand'!U18*10000/'Gas Customers'!R18","v":24.242424242424242},{"$f":"'Gas Demand'!V18*10000/'Gas Customers'!S18","v":185.64028588289293},{"$f":"'Gas Demand'!W18*10000/'Gas Customers'!T18","v":1496.6376670228929},{"$f":"'Gas Demand'!X18*10000/'Gas Customers'!U18","v":27.55351379453997}]
["2023-6",2023,6,{"$f":"'Gas Demand'!G19*10000/'Gas Customers'!D19","v":135.375},{"$f":"'Gas Demand'!H19*10000/'Gas Customers'!E19","v":1809.5225278486269},{"$f":"'Gas Demand'!I19*10000/'Gas Customers'!F19","v":18.850055900166588},{"$f":"'Gas Demand'!J19*10000/'Gas Customers'!G19","v":88.051628681872643},{"$f":"'Gas Demand'!K19*10000/'Gas Customers'!H19","v":1350.0000000000002},{"$f":"'Gas Demand'!L19*10000/'Gas Customers'!I19","v":16.791450694311127},{"$f":"'Gas Demand'!M19*10000/'Gas Customers'!J19","v":114.79762576482329},{"$f":"'Gas Demand'!N19*10000/'Gas Customers'!K19","v":16581.81818181818},{"$f":"'Gas Demand'!O19*10000/'Gas Customers'!L19","v":23.77784205958924},{"$f":"'Gas Demand'!P19*10000/'Gas Customers'!M19","v":127.06263666619236},{"$f":"'Gas Demand'!Q19*10000/'Gas Customers'!N19","v":1321.4285714285713},{"$f":"'Gas Demand'!R19*10000/'Gas Customers'!O19","v":18.044957011152931},{"$f":"'Gas Demand'!S19*10000/'Gas Customers'!P19","v":124.8547304377974},{"$f":"'Gas Demand'!T19*10000/'Gas Customers'!Q19","v":1300},{"$f":"'Gas Demand'!U19*10000/'Gas Customers'!R19","v":17.77357433095138},{"$f":"'Gas Demand'!V19*10000/'Gas Customers'!S19","v":132.57169045436689},{"$f":"'Gas Demand'!W19*10000/'Gas Customers'!T19","v":1249.7854700024361},{"$f":"'Gas Demand'!X19*10000/'Gas Customers'!U19","v":17.72278271807825}]
["2023-7",2023,7,{"$f":"'Gas Demand'!G20*10000/'Gas Customers'!D20","v":117.11880261927034},{"$f":"'Gas Demand'!H20*10000/'Gas Customers'!E20","v":1547.8483110241225},{"$f":"'Gas Demand'!I20*10000/'Gas Customers'!F20","v":15.617230811443157},{"$f":"'Gas Demand'!J20*10000/'Gas Customers'!G20","v":73.620055195933389},{"$f":"'Gas Demand'!K20*10000/'Gas Customers'!H20","v":1300},{"$f":"'Gas Demand'!L20*10000/'Gas Customers'!I20","v":11.49787672114271},{"$f":"'Gas Demand'!M20*10000/'Gas Customers'!J20","v":107.74952888803124},{"$f":"'Gas Demand'!N20*10000/'Gas Customers'!K20","v":17850},{"$f":"'Gas Demand'!O20*10000/'Gas Customers'!L20","v":20.459502690126509},{"$f":"'Gas Demand'!P20*10000/'Gas Customers'!M20","v":123.04242452965811},{"$f":"'Gas Demand'!Q20*10000/'Gas Customers'!N20","v":1328.5714285714287},{"$f":"'Gas Demand'!R20*10000/'Gas Customers'!O20","v":16.668396291683962},{"$f":"'Gas Demand'!S20*10000/'Gas Customers'!P20","v":118.24827868351124},{"$f":"'Gas Demand'!T20*10000/'Gas Customers'!Q20","v":1250},{"$f":"'Gas Demand'!U20*10000/'Gas Customers'!R20","v":16.050337457817772},{"$f":"'Gas Demand'!V20*10000/'Gas Customers'!S20","v":115.22822665267576},{"$f":"'Gas Demand'!W20*10000/'Gas Customers'!T20","v":1031.8853171832707},{"$f":"'Gas Demand'!X20*10000/'Gas Customers'!U20","v":14.647149641968529}]
["2023-8",2023,8,{"$f":"'Gas Demand'!G21*10000/'Gas Customers'!D21","v":118.2961038961039},{"$f":"'Gas Demand'!H21*10000/'Gas Customers'!E21","v":1538.6335765330402},{"$f":"'Gas Demand'!I21*10000/'Gas Customers'!F21","v":15.411487960064115},{"$f":"'Gas Demand'!J21*10000/'Gas Customers'!G21","v":73.809839415414615},{"$f":"'Gas Demand'!K21*10000/'Gas Customers'!H21","v":1383.3333333333333},{"$f":"'Gas Demand'!L21*10000/'Gas Customers'!I21","v":11.236100336177916},{"$f":"'Gas Demand'!M21*10000/'Gas Customers'!J21","v":130.67939676093729},{"$f":"'Gas Demand'!N21*10000/'Gas Customers'!K21","v":16952.380952380954},{"$f":"'Gas Demand'!O21*10000/'Gas Customers'!L21","v":24.016321772078111},{"$f":"'Gas Demand'!P21*10000/'Gas Customers'!M21","v":125.51094233695243},{"$f":"'Gas Demand'!Q21*10000/'Gas Customers'!N21","v":1371.4285714285713},{"$f":"'Gas Demand'!R21*10000/'Gas Customers'!O21","v":16.772617830974692},{"$f":"'Gas Demand'!S21*10000/'Gas Customers'!P21","v":123.22740561197855},{"$f":"'Gas Demand'!T21*10000/'Gas Customers'!Q21","v":1300},{"$f":"'Gas Demand'!U21*10000/'Gas Customers'!R21","v":16.545646810010574},{"$f":"'Gas Demand'!V21*10000/'Gas Customers'!S21","v":115.84333792560521},{"$f":"'Gas Demand'!W21*10000/'Gas Customers'!T21","v":1079.064334361052},{"$f":"'Gas Demand'!X21*10000/'Gas Customers'!U21","v":14.64170454883608}]
["2023-9",2023,9,{"$f":"'Gas Demand'!G22*10000/'Gas Customers'!D22","v":153.04915992532671},{"$f":"'Gas Demand'!H22*10000/'Gas Customers'!E22","v":1818.6880115383697},{"$f":"'Gas Demand'!I22*10000/'Gas Customers'!F22","v":20.685472358425159},{"$f":"'Gas Demand'!J22*10000/'Gas Customers'!G22","v":105.03050817499341},{"$f":"'Gas Demand'!K22*10000/'Gas Customers'!H22","v":2066.6666666666665},{"$f":"'Gas Demand'!L22*10000/'Gas Customers'!I22","v":15.616509250873333},{"$f":"'Gas Demand'!M22*10000/'Gas Customers'!J22","v":113.05339878223816},{"$f":"'Gas Demand'!N22*10000/'Gas Customers'!K22","v":19267.796610169491},{"$f":"'Gas Demand'!O22*10000/'Gas Customers'!L22","v":20.43560882911855},{"$f":"'Gas Demand'!P22*10000/'Gas Customers'!M22","v":130.81599411371332},{"$f":"'Gas Demand'!Q22*10000/'Gas Customers'!N22","v":1414.2857142857142},{"$f":"'Gas Demand'!R22*10000/'Gas Customers'!O22","v":17.672765108818172},{"$f":"'Gas Demand'!S22*10000/'Gas Customers'!P22","v":127.73073272736649},{"$f":"'Gas Demand'!T22*10000/'Gas Customers'!Q22","v":1250},{"$f":"'Gas Demand'!U22*10000/'Gas Customers'!R22","v":18.132449396995558},{"$f":"'Gas Demand'!V22*10000/'Gas Customers'!S22","v":155.47612801678909},{"$f":"'Gas Demand'!W22*10000/'Gas Customers'!T22","v":1484.9163782290329},{"$f":"'Gas Demand'!X22*10000/'Gas Customers'!U22","v":19.934774694597039}]
["2023-10",2023,10,{"$f":"'Gas Demand'!G23*10000/'Gas Customers'!D23","v":279.27043505218558},{"$f":"'Gas Demand'!H23*10000/'Gas Customers'!E23","v":2634.6241317650847},{"$f":"'Gas Demand'!I23*10000/'Gas Customers'!F23","v":58.751245735290418},{"$f":"'Gas Demand'!J23*10000/'Gas Customers'!G23","v":197.10714109430555},{"$f":"'Gas Demand'!K23*10000/'Gas Customers'!H23","v":3066.6666666666665},{"$f":"'Gas Demand'!L23*10000/'Gas Customers'!I23","v":40.972667778775822},{"$f":"'Gas Demand'!M23*10000/'Gas Customers'!J23","v":224.10611759710591},{"$f":"'Gas Demand'!N23*10000/'Gas Customers'!K23","v":26420},{"$f":"'Gas Demand'!O23*10000/'Gas Customers'!L23","v":46.232179226069249},{"$f":"'Gas Demand'!P23*10000/'Gas Customers'!M23","v":224.9000552015419},{"$f":"'Gas Demand'!Q23*10000/'Gas Customers'!N23","v":1964.2857142857142},{"$f":"'Gas Demand'!R23*10000/'Gas Customers'!O23","v":38.185274801244383},{"$f":"'Gas Demand'!S23*10000/'Gas Customers'!P23","v":199.10246083133774},{"$f":"'Gas Demand'!T23*10000/'Gas Customers'!Q23","v":1400.0000000000002},{"$f":"'Gas Demand'!U23*10000/'Gas Customers'!R23","v":39.089504004496277},{"$f":"'Gas Demand'!V23*10000/'Gas Customers'!S23","v":348.66618601297768},{"$f":"'Gas Demand'!W23*10000/'Gas Customers'!T23","v":2071.1159013358006},{"$f":"'Gas Demand'!X23*10000/'Gas Customers'!U23","v":54.663079008637638}]
["2023-11",2023,11,{"$f":"'Gas Demand'!G24*10000/'Gas Customers'!D24","v":417.78492170486362},{"$f":"'Gas Demand'!H24*10000/'Gas Customers'!E24","v":3641.2716446515387},{"$f":"'Gas Demand'!I24*10000/'Gas Customers'!F24","v":99.067875007424064},{"$f":"'Gas Demand'!J24*10000/'Gas Customers'!G24","v":302.71735207060152},{"$f":"'Gas Demand'!K24*10000/'Gas Customers'!H24","v":3583.3333333333335},{"$f":"'Gas Demand'!L24*10000/'Gas Customers'!I24","v":74.334818586887337},{"$f":"'Gas Demand'!M24*10000/'Gas Customers'!J24","v":360.0187795299729},{"$f":"'Gas Demand'!N24*10000/'Gas Customers'!K24","v":15500},{"$f":"'Gas Demand'!O24*10000/'Gas Customers'!L24","v":82.714801444043317},{"$f":"'Gas Demand'!P24*10000/'Gas Customers'!M24","v":353.95507817312375},{"$f":"'Gas Demand'!Q24*10000/'Gas Customers'!N24","v":1914.2857142857142},{"$f":"'Gas Demand'!R24*10000/'Gas Customers'!O24","v":73.149803975514132},{"$f":"'Gas Demand'!S24*10000/'Gas Customers'!P24","v":314.88548669898444},{"$f":"'Gas Demand'!T24*10000/'Gas Customers'!Q24","v":1300},{"$f":"'Gas Demand'!U24*10000/'Gas Customers'!R24","v":70.847599748445248},{"$f":"'Gas Demand'!V24*10000/'Gas Customers'!S24","v":556.92771084337346},{"$f":"'Gas Demand'!W24*10000/'Gas Customers'!T24","v":2568.1075673301284},{"$f":"'Gas Demand'!X24*10000/'Gas Customers'!U24","v":95.760794522829713}]
["2023-12",2023,12,{"$f":"'Gas Demand'!G25*10000/'Gas Customers'!D25","v":573.88167388167392},{"$f":"'Gas Demand'!H25*10000/'Gas Customers'!E25","v":4015.811849945585},{"$f":"'Gas Demand'!I25*10000/'Gas Customers'!F25","v":128.20657930740694},{"$f":"'Gas Demand'!J25*10000/'Gas Customers'!G25","v":447.44996458520853},{"$f":"'Gas Demand'!K25*10000/'Gas Customers'!H25","v":3700.0000000000005},{"$f":"'Gas Demand'!L25*10000/'Gas Customers'!I25","v":112.1727583154167},{"$f":"'Gas Demand'!M25*10000/'Gas Customers'!J25","v":517.81544513465417},{"$f":"'Gas Demand'!N25*10000/'Gas Customers'!K25","v":15386.666666666664},{"$f":"'Gas Demand'!O25*10000/'Gas Customers'!L25","v":114.08025312814611},{"$f":"'Gas Demand'!P25*10000/'Gas Customers'!M25","v":492.25972920497122},{"$f":"'Gas Demand'!Q25*10000/'Gas Customers'!N25","v":1678.5714285714287},{"$f":"'Gas Demand'!R25*10000/'Gas Customers'!O25","v":111.83836863174461},{"$f":"'Gas Demand'!S25*10000/'Gas Customers'!P25","v":466.0491520193458},{"$f":"'Gas Demand'!T25*10000/'Gas Customers'!Q25","v":1300},{"$f":"'Gas Demand'!U25*10000/'Gas Customers'!R25","v":105.88480511359688},{"$f":"'Gas Demand'!V25*10000/'Gas Customers'!S25","v":753.89775317486146},{"$f":"'Gas Demand'!W25*10000/'Gas Customers'!T25","v":2999.5161348904812},{"$f":"'Gas Demand'!X25*10000/'Gas Customers'!U25","v":124.45404465875858}]
["2024-1",2024,1,{"$f":"'Gas Demand'!G26*10000/'Gas Customers'!D26","v":572.77217534472118},{"$f":"'Gas Demand'!H26*10000/'Gas Customers'!E26","v":3914.0318646924738},{"$f":"'Gas Demand'!I26*10000/'Gas Customers'!F26","v":128.75036812566256},{"$f":"'Gas Demand'!J26*10000/'Gas Customers'!G26","v":400.10245672121454},{"$f":"'Gas Demand'!K26*10000/'Gas Customers'!H26","v":2116.6666666666665},{"$f":"'Gas Demand'!L26*10000/'Gas Customers'!I26","v":99.748047367094998},{"$f":"'Gas Demand'!M26*10000/'Gas Customers'!J26","v":544.16049476778858},{"$f":"'Gas Demand'!N26*10000/'Gas Customers'!K26","v":15381.818181818184},{"$f":"'Gas Demand'!O26*10000/'Gas Customers'!L26","v":114.11562186199971},{"$f":"'Gas Demand'!P26*10000/'Gas Customers'!M26","v":456.16213300060076},{"$f":"'Gas Demand'!Q26*10000/'Gas Customers'!N26","v":1485.7142857142858},{"$f":"'Gas Demand'!R26*10000/'Gas Customers'!O26","v":102.59370417107193},{"$f":"'Gas Demand'!S26*10000/'Gas Customers'!P26","v":459.86408161193225},{"$f":"'Gas Demand'!T26*10000/'Gas Customers'!Q26","v":1350},{"$f":"'Gas Demand'!U26*10000/'Gas Customers'!R26","v":96.801720549465799},{"$f":"'Gas Demand'!V26*10000/'Gas Customers'!S26","v":749.84697532070061},{"$f":"'Gas Demand'!W26*10000/'Gas Customers'!T26","v":2807.3646733949922},{"$f":"'Gas Demand'!X26*10000/'Gas Customers'!U26","v":125.1768332563321}]
["2024-2",2024,2,{"$f":"'Gas Demand'!G27*10000/'Gas Customers'!D27","v":579.5581251290522},{"$f":"'Gas Demand'!H27*10000/'Gas Customers'!E27","v":3626.8343814497784},{"$f":"'Gas Demand'!I27*10000/'Gas Customers'!F27","v":127.09471822558632},{"$f":"'Gas Demand'!J27*10000/'Gas Customers'!G27","v":339.3258820471878},{"$f":"'Gas Demand'!K27*10000/'Gas Customers'!H27","v":2116.6666666666665},{"$f":"'Gas Demand'!L27*10000/'Gas Customers'!I27","v":82.580239144115794},{"$f":"'Gas Demand'!M27*10000/'Gas Customers'!J27","v":508.44508620021509},{"$f":"'Gas Demand'!N27*10000/'Gas Customers'!K27","v":14400},{"$f":"'Gas Demand'!O27*10000/'Gas Customers'!L27","v":106.52891376094131},{"$f":"'Gas Demand'!P27*10000/'Gas Customers'!M27","v":379.6805733135925},{"$f":"'Gas Demand'!Q27*10000/'Gas Customers'!N27","v":1500},{"$f":"'Gas Demand'!R27*10000/'Gas Customers'!O27","v":82.14851805770968},{"$f":"'Gas Demand'!S27*10000/'Gas Customers'!P27","v":397.90580876255876},{"$f":"'Gas Demand'!T27*10000/'Gas Customers'!Q27","v":1250},{"$f":"'Gas Demand'!U27*10000/'Gas Customers'!R27","v":82.390111797791818},{"$f":"'Gas Demand'!V27*10000/'Gas Customers'!S27","v":756.29957092705763},{"$f":"'Gas Demand'!W27*10000/'Gas Customers'!T27","v":2974.8830544269999},{"$f":"'Gas Demand'!X27*10000/'Gas Customers'!U27","v":125.0472087016622}]
["2024-3",2024,3,{"$f":"'Gas Demand'!G28*10000/'Gas Customers'!D28","v":422.99762911040096},{"$f":"'Gas Demand'!H28*10000/'Gas Customers'!E28","v":3321.5868980965161},{"$f":"'Gas Demand'!I28*10000/'Gas Customers'!F28","v":86.185226442408776},{"$f":"'Gas Demand'!J28*10000/'Gas Customers'!G28","v":293.70613113149579},{"$f":"'Gas Demand'!K28*10000/'Gas Customers'!H28","v":1783.3333333333333},{"$f":"'Gas Demand'!L28*10000/'Gas Customers'!I28","v":72.19389361032421},{"$f":"'Gas Demand'!M28*10000/'Gas Customers'!J28","v":375.05022432219585},{"$f":"'Gas Demand'!N28*10000/'Gas Customers'!K28","v":15390.476190476191},{"$f":"'Gas Demand'!O28*10000/'Gas Customers'!L28","v":78.151019236290551},{"$f":"'Gas Demand'!P28*10000/'Gas Customers'!M28","v":312.48661695277224},{"$f":"'Gas Demand'!Q28*10000/'Gas Customers'!N28","v":1442.8571428571429},{"$f":"'Gas Demand'!R28*10000/'Gas Customers'!O28","v":67.770100074885974},{"$f":"'Gas Demand'!S28*10000/'Gas Customers'!P28","v":305.93033180935169},{"$f":"'Gas Demand'!T28*10000/'Gas Customers'!Q28","v":1250},{"$f":"'Gas Demand'!U28*10000/'Gas Customers'!R28","v":62.165163081193619},{"$f":"'Gas Demand'!V28*10000/'Gas Customers'!S28","v":519.9414634146342},{"$f":"'Gas Demand'!W28*10000/'Gas Customers'!T28","v":2584.1598974718036},{"$f":"'Gas Demand'!X28*10000/'Gas Customers'!U28","v":82.462781644656772}]
["2024-4",2024,4,{"$f":"'Gas Demand'!G29*10000/'Gas Customers'!D29","v":254.10895660203138},{"$f":"'Gas Demand'!H29*10000/'Gas Customers'!E29","v":2761.9107794036263},{"$f":"'Gas Demand'!I29*10000/'Gas Customers'!F29","v":56.452698114655313},{"$f":"'Gas Demand'!J29*10000/'Gas Customers'!G29","v":201.74299090225657},{"$f":"'Gas Demand'!K29*10000/'Gas Customers'!H29","v":1566.6666666666667},{"$f":"'Gas Demand'!L29*10000/'Gas Customers'!I29","v":49.643735418374426},{"$f":"'Gas Demand'!M29*10000/'Gas Customers'!J29","v":258.77200349368451},{"$f":"'Gas Demand'!N29*10000/'Gas Customers'!K29","v":14880},{"$f":"'Gas Demand'!O29*10000/'Gas Customers'!L29","v":55.638557678494458},{"$f":"'Gas Demand'!P29*10000/'Gas Customers'!M29","v":217.71986610961028},{"$f":"'Gas Demand'!Q29*10000/'Gas Customers'!N29","v":1364.2857142857142},{"$f":"'Gas Demand'!R29*10000/'Gas Customers'!O29","v":44.600571584104522},{"$f":"'Gas Demand'!S29*10000/'Gas Customers'!P29","v":237.64349822166827},{"$f":"'Gas Demand'!T29*10000/'Gas Customers'!Q29","v":1350},{"$f":"'Gas Demand'!U29*10000/'Gas Customers'!R29","v":44.969099368099435},{"$f":"'Gas Demand'!V29*10000/'Gas Customers'!S29","v":316.10633307271308},{"$f":"'Gas Demand'!W29*10000/'Gas Customers'!T29","v":1978.6919667344876},{"$f":"'Gas Demand'!X29*10000/'Gas Customers'!U29","v":52.20933497794298}]
["2024-5",2024,5,{"$f":"'Gas Demand'!G30*10000/'Gas Customers'!D30","v":166.36803624755433},{"$f":"'Gas Demand'!H30*10000/'Gas Customers'!E30","v":2431.3869335510481},{"$f":"'Gas Demand'!I30*10000/'Gas Customers'!F30","v":30.689190027994556},{"$f":"'Gas Demand'!J30*10000/'Gas Customers'!G30","v":126.16694939693805},{"$f":"'Gas Demand'!K30*10000/'Gas Customers'!H30","v":1416.6666666666667},{"$f":"'Gas Demand'!L30*10000/'Gas Customers'!I30","v":30.06131091587131},{"$f":"'Gas Demand'!M30*10000/'Gas Customers'!J30","v":151.76797055911868},{"$f":"'Gas Demand'!N30*10000/'Gas Customers'!K30","v":18868.96551724138},{"$f":"'Gas Demand'!O30*10000/'Gas Customers'!L30","v":37.990513152220785},{"$f":"'Gas Demand'!P30*10000/'Gas Customers'!M30","v":156.22769628906829},{"$f":"'Gas Demand'!Q30*10000/'Gas Customers'!N30","v":1378.5714285714287},{"$f":"'Gas Demand'!R30*10000/'Gas Customers'!O30","v":26.788875272331151},{"$f":"'Gas Demand'!S30*10000/'Gas Customers'!P30","v":150.27547404903481},{"$f":"'Gas Demand'!T30*10000/'Gas Customers'!Q30","v":1350},{"$f":"'Gas Demand'!U30*10000/'Gas Customers'!R30","v":24.455424872990466},{"$f":"'Gas Demand'!V30*10000/'Gas Customers'!S30","v":184.4221105527638},{"$f":"'Gas Demand'!W30*10000/'Gas Customers'!T30","v":1489.1333720597909},{"$f":"'Gas Demand'!X30*10000/'Gas Customers'!U30","v":27.330427075432009}]
["2024-6",2024,6,{"$f":"'Gas Demand'!G31*10000/'Gas Customers'!D31","v":135.41795029780243},{"$f":"'Gas Demand'!H31*10000/'Gas Customers'!E31","v":1810.2392270705443},{"$f":"'Gas Demand'!I31*10000/'Gas Customers'!F31","v":18.857293302798428},{"$f":"'Gas Demand'!J31*10000/'Gas Customers'!G31","v":88.619346274078652},{"$f":"'Gas Demand'!K31*10000/'Gas Customers'!H31","v":1366.6666666666667},{"$f":"'Gas Demand'!L31*10000/'Gas Customers'!I31","v":16.973700927455216},{"$f":"'Gas Demand'!M31*10000/'Gas Customers'!J31","v":115.35511555651252},{"$f":"'Gas Demand'!N31*10000/'Gas Customers'!K31","v":16678.78787878788},{"$f":"'Gas Demand'!O31*10000/'Gas Customers'!L31","v":24.016712289295494},{"$f":"'Gas Demand'!P31*10000/'Gas Customers'!M31","v":128.53539162672143},{"$f":"'Gas Demand'!Q31*10000/'Gas Customers'!N31","v":1335.7142857142858},{"$f":"'Gas Demand'!R31*10000/'Gas Customers'!O31","v":18.409079290424824},{"$f":"'Gas Demand'!S31*10000/'Gas Customers'!P31","v":125.99556207593024},{"$f":"'Gas Demand'!T31*10000/'Gas Customers'!Q31","v":1300},{"$f":"'Gas Demand'!U31*10000/'Gas Customers'!R31","v":18.019525801952579},{"$f":"'Gas Demand'!V31*10000/'Gas Customers'!S31","v":132.60345389377648},{"$f":"'Gas Demand'!W31*10000/'Gas Customers'!T31","v":1249.7179160393696},{"$f":"'Gas Demand'!X31*10000/'Gas Customers'!U31","v":17.728676329266154}]
["2024-7",2024,7,{"$f":"'Gas Demand'!G32*10000/'Gas Customers'!D32","v":117.09146968139774},{"$f":"'Gas Demand'!H32*10000/'Gas Customers'!E32","v":1547.3916242897146},{"$f":"'Gas Demand'!I32*10000/'Gas Customers'!F32","v":15.612109578794348},{"$f":"'Gas Demand'!J32*10000/'Gas Customers'!G32","v":73.822084091481358},{"$f":"'Gas Demand'!K32*10000/'Gas Customers'!H32","v":1316.6666666666667},{"$f":"'Gas Demand'!L32*10000/'Gas Customers'!I32","v":11.551724137931034},{"$f":"'Gas Demand'!M32*10000/'Gas Customers'!J32","v":107.77971771867885},{"$f":"'Gas Demand'!N32*10000/'Gas Customers'!K32","v":18525},{"$f":"'Gas Demand'!O32*10000/'Gas Customers'!L32","v":20.501303969863809},{"$f":"'Gas Demand'!P32*10000/'Gas Customers'!M32","v":123.65866917258562},{"$f":"'Gas Demand'!Q32*10000/'Gas Customers'!N32","v":1328.5714285714287},{"$f":"'Gas Demand'!R32*10000/'Gas Customers'!O32","v":16.880677549347723},{"$f":"'Gas Demand'!S32*10000/'Gas Customers'!P32","v":118.28485374678986},{"$f":"'Gas Demand'!T32*10000/'Gas Customers'!Q32","v":1250},{"$f":"'Gas Demand'!U32*10000/'Gas Customers'!R32","v":16.084796753655635},{"$f":"'Gas Demand'!V32*10000/'Gas Customers'!S32","v":115.20334225471636},{"$f":"'Gas Demand'!W32*10000/'Gas Customers'!T32","v":1031.7673923372433},{"$f":"'Gas Demand'!X32*10000/'Gas Customers'!U32","v":14.643340798164171}]
["2024-8",2024,8,{"$f":"'Gas Demand'!G33*10000/'Gas Customers'!D33","v":118.36001642036125},{"$f":"'Gas Demand'!H33*10000/'Gas Customers'!E33","v":1538.5513609962434},{"$f":"'Gas Demand'!I33*10000/'Gas Customers'!F33","v":15.414159604754781},{"$f":"'Gas Demand'!J33*10000/'Gas Customers'!G33","v":74.01149414411006},{"$f":"'Gas Demand'!K33*10000/'Gas Customers'!H33","v":1400},{"$f":"'Gas Demand'!L33*10000/'Gas Customers'!I33","v":11.242945100051308},{"$f":"'Gas Demand'!M33*10000/'Gas Customers'!J33","v":135.82771122266942},{"$f":"'Gas Demand'!N33*10000/'Gas Customers'!K33","v":17295.238095238095},{"$f":"'Gas Demand'!O33*10000/'Gas Customers'!L33","v":24.832994481556781},{"$f":"'Gas Demand'!P33*10000/'Gas Customers'!M33","v":128.12705244097052},{"$f":"'Gas Demand'!Q33*10000/'Gas Customers'!N33","v":1414.2857142857142},{"$f":"'Gas Demand'!R33*10000/'Gas Customers'!O33","v":17.07083490098163},{"$f":"'Gas Demand'!S33*10000/'Gas Customers'!P33","v":126.55932510876239},{"$f":"'Gas Demand'!T33*10000/'Gas Customers'!Q33","v":1300},{"$f":"'Gas Demand'!U33*10000/'Gas Customers'!R33","v":16.917029341569563},{"$f":"'Gas Demand'!V33*10000/'Gas Customers'!S33","v":115.89291544237676},{"$f":"'Gas Demand'!W33*10000/'Gas Customers'!T33","v":1081.1448879838199},{"$f":"'Gas Demand'!X33*10000/'Gas Customers'!U33","v":14.646947203719911}]
["2024-9",2024,9,{"$f":"'Gas Demand'!G34*10000/'Gas Customers'!D34","v":152.66077665913295},{"$f":"'Gas Demand'!H34*10000/'Gas Customers'!E34","v":1814.5425755427702},{"$f":"'Gas Demand'!I34*10000/'Gas Customers'!F34","v":20.629812550545637},{"$f":"'Gas Demand'!J34*10000/'Gas Customers'!G34","v":106.0530064161715},{"$f":"'Gas Demand'!K34*10000/'Gas Customers'!H34","v":2083.3333333333335},{"$f":"'Gas Demand'!L34*10000/'Gas Customers'!I34","v":15.754698826095323},{"$f":"'Gas Demand'!M34*10000/'Gas Customers'!J34","v":113.45489123652153},{"$f":"'Gas Demand'!N34*10000/'Gas Customers'!K34","v":19430.508474576272},{"$f":"'Gas Demand'!O34*10000/'Gas Customers'!L34","v":20.465793304221251},{"$f":"'Gas Demand'!P34*10000/'Gas Customers'!M34","v":133.07892856985436},{"$f":"'Gas Demand'!Q34*10000/'Gas Customers'!N34","v":1442.8571428571429},{"$f":"'Gas Demand'!R34*10000/'Gas Customers'!O34","v":17.998972954467646},{"$f":"'Gas Demand'!S34*10000/'Gas Customers'!P34","v":129.8731094462587},{"$f":"'Gas Demand'!T34*10000/'Gas Customers'!Q34","v":1250},{"$f":"'Gas Demand'!U34*10000/'Gas Customers'!R34","v":18.563000421407502},{"$f":"'Gas Demand'!V34*10000/'Gas Customers'!S34","v":155.05221932114881},{"$f":"'Gas Demand'!W34*10000/'Gas Customers'!T34","v":1480.523788844682},{"$f":"'Gas Demand'!X34*10000/'Gas Customers'!U34","v":19.879316411371363}]
["2024-10",2024,10,{"$f":"'Gas Demand'!G35*10000/'Gas Customers'!D35","v":280.34161808325655},{"$f":"'Gas Demand'!H35*10000/'Gas Customers'!E35","v":2641.0918575813198},{"$f":"'Gas Demand'!I35*10000/'Gas Customers'!F35","v":59.034712280017743},{"$f":"'Gas Demand'!J35*10000/'Gas Customers'!G35","v":197.29780355416602},{"$f":"'Gas Demand'!K35*10000/'Gas Customers'!H35","v":3066.6666666666665},{"$f":"'Gas Demand'!L35*10000/'Gas Customers'!I35","v":41.016345481142274},{"$f":"'Gas Demand'!M35*10000/'Gas Customers'!J35","v":225.2042123025179},{"$f":"'Gas Demand'!N35*10000/'Gas Customers'!K35","v":26520},{"$f":"'Gas Demand'!O35*10000/'Gas Customers'!L35","v":46.46786334684424},{"$f":"'Gas Demand'!P35*10000/'Gas Customers'!M35","v":227.76361166428029},{"$f":"'Gas Demand'!Q35*10000/'Gas Customers'!N35","v":1985.7142857142856},{"$f":"'Gas Demand'!R35*10000/'Gas Customers'!O35","v":38.793294565050566},{"$f":"'Gas Demand'!S35*10000/'Gas Customers'!P35","v":201.32254635791662},{"$f":"'Gas Demand'!T35*10000/'Gas Customers'!Q35","v":1400.0000000000002},{"$f":"'Gas Demand'!U35*10000/'Gas Customers'!R35","v":39.730051052521155},{"$f":"'Gas Demand'!V35*10000/'Gas Customers'!S35","v":350.19244569117353},{"$f":"'Gas Demand'!W35*10000/'Gas Customers'!T35","v":2077.4439182765464},{"$f":"'Gas Demand'!X35*10000/'Gas Customers'!U35","v":54.924732278217093}]
["2024-11",2024,11,{"$f":"'Gas Demand'!G36*10000/'Gas Customers'!D36","v":412.81525527988521},{"$f":"'Gas Demand'!H36*10000/'Gas Customers'!E36","v":3605.6924340193141},{"$f":"'Gas Demand'!I36*10000/'Gas Customers'!F36","v":97.699008223573742},{"$f":"'Gas Demand'!J36*10000/'Gas Customers'!G36","v":299.91296969326356},{"$f":"'Gas Demand'!K36*10000/'Gas Customers'!H36","v":3550},{"$f":"'Gas Demand'!L36*10000/'Gas Customers'!I36","v":73.563000820241029},{"$f":"'Gas Demand'!M36*10000/'Gas Customers'!J36","v":357.31377424514028},{"$f":"'Gas Demand'!N36*10000/'Gas Customers'!K36","v":15500},{"$f":"'Gas Demand'!O36*10000/'Gas Customers'!L36","v":82.064905226881109},{"$f":"'Gas Demand'!P36*10000/'Gas Customers'!M36","v":351.7668402343254},{"$f":"'Gas Demand'!Q36*10000/'Gas Customers'!N36","v":1907.1428571428571},{"$f":"'Gas Demand'!R36*10000/'Gas Customers'!O36","v":72.61672574326272},{"$f":"'Gas Demand'!S36*10000/'Gas Customers'!P36","v":313.78738606588126},{"$f":"'Gas Demand'!T36*10000/'Gas Customers'!Q36","v":1300},{"$f":"'Gas Demand'!U36*10000/'Gas Customers'!R36","v":70.54856427727178},{"$f":"'Gas Demand'!V36*10000/'Gas Customers'!S36","v":549.66762252346189},{"$f":"'Gas Demand'!W36*10000/'Gas Customers'!T36","v":2543.3823760261625},{"$f":"'Gas Demand'!X36*10000/'Gas Customers'!U36","v":94.432126323759718}]
["2024-12",2024,12,{"$f":"'Gas Demand'!G37*10000/'Gas Customers'!D37","v":572.45801526717571},{"$f":"'Gas Demand'!H37*10000/'Gas Customers'!E37","v":4008.0623186566518},{"$f":"'Gas Demand'!I37*10000/'Gas Customers'!F37","v":127.85583838228834},{"$f":"'Gas Demand'!J37*10000/'Gas Customers'!G37","v":446.38540285799087},{"$f":"'Gas Demand'!K37*10000/'Gas Customers'!H37","v":3683.3333333333335},{"$f":"'Gas Demand'!L37*10000/'Gas Customers'!I37","v":111.89118034225538},{"$f":"'Gas Demand'!M37*10000/'Gas Customers'!J37","v":517.71259746697285},{"$f":"'Gas Demand'!N37*10000/'Gas Customers'!K37","v":15386.666666666664},{"$f":"'Gas Demand'!O37*10000/'Gas Customers'!L37","v":114.03458625125056},{"$f":"'Gas Demand'!P37*10000/'Gas Customers'!M37","v":493.4424543225353},{"$f":"'Gas Demand'!Q37*10000/'Gas Customers'!N37","v":1678.5714285714287},{"$f":"'Gas Demand'!R37*10000/'Gas Customers'!O37","v":112.14579678855755},{"$f":"'Gas Demand'!S37*10000/'Gas Customers'!P37","v":468.19260811333481},{"$f":"'Gas Demand'!T37*10000/'Gas Customers'!Q37","v":1300},{"$f":"'Gas Demand'!U37*10000/'Gas Customers'!R37","v":106.43355676870983},{"$f":"'Gas Demand'!V37*10000/'Gas Customers'!S37","v":751.90899073053743},{"$f":"'Gas Demand'!W37*10000/'Gas Customers'!T37","v":2993.2240737577717},{"$f":"'Gas Demand'!X37*10000/'Gas Customers'!U37","v":124.11268184344655}]
["2025-1",2025,1,{"$f":"'Gas Demand'!G38*10000/'Gas Customers'!D38","v":569.91033217852043},{"$f":"'Gas Demand'!H38*10000/'Gas Customers'!E38","v":3899.5076912355444},{"$f":"'Gas Demand'!I38*10000/'Gas Customers'!F38","v":128.03902514755373},{"$f":"'Gas Demand'!J38*10000/'Gas Customers'!G38","v":398.49138426899293},{"$f":"'Gas Demand'!K38*10000/'Gas Customers'!H38","v":2116.6666666666665},{"$f":"'Gas Demand'!L38*10000/'Gas Customers'!I38","v":99.313058140261035},{"$f":"'Gas Demand'!M38*10000/'Gas Customers'!J38","v":541.75545930858743},{"$f":"'Gas Demand'!N38*10000/'Gas Customers'!K38","v":15381.818181818184},{"$f":"'Gas Demand'!O38*10000/'Gas Customers'!L38","v":113.59361641493302},{"$f":"'Gas Demand'!P38*10000/'Gas Customers'!M38","v":456.54650380759256},{"$f":"'Gas Demand'!Q38*10000/'Gas Customers'!N38","v":1485.7142857142858},{"$f":"'Gas Demand'!R38*10000/'Gas Customers'!O38","v":102.69111813353054},{"$f":"'Gas Demand'!S38*10000/'Gas Customers'!P38","v":462.9085739916672},{"$f":"'Gas Demand'!T38*10000/'Gas Customers'!Q38","v":1350},{"$f":"'Gas Demand'!U38*10000/'Gas Customers'!R38","v":97.523113012280945},{"$f":"'Gas Demand'!V38*10000/'Gas Customers'!S38","v":745.86168902715667},{"$f":"'Gas Demand'!W38*10000/'Gas Customers'!T38","v":2795.6921414270159},{"$f":"'Gas Demand'!X38*10000/'Gas Customers'!U38","v":124.4831287426083}]
["2025-2",2025,2,{"$f":"'Gas Demand'!G39*10000/'Gas Customers'!D39","v":544.02733856982547},{"$f":"'Gas Demand'!H39*10000/'Gas Customers'!E39","v":3429.6998550278058},{"$f":"'Gas Demand'!I39*10000/'Gas Customers'!F39","v":118.99008814943969},{"$f":"'Gas Demand'!J39*10000/'Gas Customers'!G39","v":326.05580468541234},{"$f":"'Gas Demand'!K39*10000/'Gas Customers'!H39","v":2033.3333333333333},{"$f":"'Gas Demand'!L39*10000/'Gas Customers'!I39","v":79.317231479747861},{"$f":"'Gas Demand'!M39*10000/'Gas Customers'!J39","v":477.00659102212836},{"$f":"'Gas Demand'!N39*10000/'Gas Customers'!K39","v":13879.069767441861},{"$f":"'Gas Demand'!O39*10000/'Gas Customers'!L39","v":99.885991164315229},{"$f":"'Gas Demand'!P39*10000/'Gas Customers'!M39","v":366.58976329800061},{"$f":"'Gas Demand'!Q39*10000/'Gas Customers'!N39","v":1449.9999999999998},{"$f":"'Gas Demand'!R39*10000/'Gas Customers'!O39","v":79.314573708525828},{"$f":"'Gas Demand'!S39*10000/'Gas Customers'!P39","v":383.92127233551503},{"$f":"'Gas Demand'!T39*10000/'Gas Customers'!Q39","v":1200},{"$f":"'Gas Demand'!U39*10000/'Gas Customers'!R39","v":79.482222989299274},{"$f":"'Gas Demand'!V39*10000/'Gas Customers'!S39","v":708.78146638193232},{"$f":"'Gas Demand'!W39*10000/'Gas Customers'!T39","v":2806.4390221034259},{"$f":"'Gas Demand'!X39*10000/'Gas Customers'!U39","v":117.05532116632716}]
["2025-3",2025,3,{"$f":"'Gas Demand'!G40*10000/'Gas Customers'!D40","v":436.96184452152625},{"$f":"'Gas Demand'!H40*10000/'Gas Customers'!E40","v":3404.7082226562561},{"$f":"'Gas Demand'!I40*10000/'Gas Customers'!F40","v":89.405922050125014},{"$f":"'Gas Demand'!J40*10000/'Gas Customers'!G40","v":294.98703017722892},{"$f":"'Gas Demand'!K40*10000/'Gas Customers'!H40","v":1783.3333333333333},{"$f":"'Gas Demand'!L40*10000/'Gas Customers'!I40","v":72.539960039960036},{"$f":"'Gas Demand'!M40*10000/'Gas Customers'!J40","v":389.35568994423414},{"$f":"'Gas Demand'!N40*10000/'Gas Customers'!K40","v":15390.476190476191},{"$f":"'Gas Demand'!O40*10000/'Gas Customers'!L40","v":81.243759806019114},{"$f":"'Gas Demand'!P40*10000/'Gas Customers'!M40","v":315.57614591124064},{"$f":"'Gas Demand'!Q40*10000/'Gas Customers'!N40","v":1442.8571428571429},{"$f":"'Gas Demand'!R40*10000/'Gas Customers'!O40","v":68.608435958524879},{"$f":"'Gas Demand'!S40*10000/'Gas Customers'!P40","v":308.9151656898963},{"$f":"'Gas Demand'!T40*10000/'Gas Customers'!Q40","v":1250},{"$f":"'Gas Demand'!U40*10000/'Gas Customers'!R40","v":62.905228307352736},{"$f":"'Gas Demand'!V40*10000/'Gas Customers'!S40","v":538.39580501068167},{"$f":"'Gas Demand'!W40*10000/'Gas Customers'!T40","v":2653.9927379258365},{"$f":"'Gas Demand'!X40*10000/'Gas Customers'!U40","v":85.553076574070985}]
["2025-4",2025,4,{"$f":"'Gas Demand'!G41*10000/'Gas Customers'!D41","v":254.50491537448059},{"$f":"'Gas Demand'!H41*10000/'Gas Customers'!E41","v":2766.0097922974574},{"$f":"'Gas Demand'!I41*10000/'Gas Customers'!F41","v":56.570941456859259},{"$f":"'Gas Demand'!J41*10000/'Gas Customers'!G41","v":201.7116370009787},{"$f":"'Gas Demand'!K41*10000/'Gas Customers'!H41","v":1566.6666666666667},{"$f":"'Gas Demand'!L41*10000/'Gas Customers'!I41","v":49.627869160047531},{"$f":"'Gas Demand'!M41*10000/'Gas Customers'!J41","v":259.16891009754471},{"$f":"'Gas Demand'!N41*10000/'Gas Customers'!K41","v":14880},{"$f":"'Gas Demand'!O41*10000/'Gas Customers'!L41","v":55.726935161382471},{"$f":"'Gas Demand'!P41*10000/'Gas Customers'!M41","v":219.45188683214747},{"$f":"'Gas Demand'!Q41*10000/'Gas Customers'!N41","v":1364.2857142857142},{"$f":"'Gas Demand'!R41*10000/'Gas Customers'!O41","v":45.101065168162378},{"$f":"'Gas Demand'!S41*10000/'Gas Customers'!P41","v":239.49540099861329},{"$f":"'Gas Demand'!T41*10000/'Gas Customers'!Q41","v":1350},{"$f":"'Gas Demand'!U41*10000/'Gas Customers'!R41","v":45.421903052064629},{"$f":"'Gas Demand'!V41*10000/'Gas Customers'!S41","v":316.69260700389106},{"$f":"'Gas Demand'!W41*10000/'Gas Customers'!T41","v":1981.908618283901},{"$f":"'Gas Demand'!X41*10000/'Gas Customers'!U41","v":52.318358026788523}]
["2025-5",2025,5,{"$f":"'Gas Demand'!G42*10000/'Gas Customers'!D42","v":165.68258169601955},{"$f":"'Gas Demand'!H42*10000/'Gas Customers'!E42","v":2418.0342604632478},{"$f":"'Gas Demand'!I42*10000/'Gas Customers'!F42","v":30.481086924563712},{"$f":"'Gas Demand'!J42*10000/'Gas Customers'!G42","v":125.86879022673766},{"$f":"'Gas Demand'!K42*10000/'Gas Customers'!H42","v":1416.6666666666667},{"$f":"'Gas Demand'!L42*10000/'Gas Customers'!I42","v":29.958625877632898},{"$f":"'Gas Demand'!M42*10000/'Gas Customers'!J42","v":151.88561274531884},{"$f":"'Gas Demand'!N42*10000/'Gas Customers'!K42","v":18868.96551724138},{"$f":"'Gas Demand'!O42*10000/'Gas Customers'!L42","v":38.018301401201029},{"$f":"'Gas Demand'!P42*10000/'Gas Customers'!M42","v":157.44338199916467},{"$f":"'Gas Demand'!Q42*10000/'Gas Customers'!N42","v":1385.7142857142858},{"$f":"'Gas Demand'!R42*10000/'Gas Customers'!O42","v":27.159022228191525},{"$f":"'Gas Demand'!S42*10000/'Gas Customers'!P42","v":151.19457424929607},{"$f":"'Gas Demand'!T42*10000/'Gas Customers'!Q42","v":1350},{"$f":"'Gas Demand'!U42*10000/'Gas Customers'!R42","v":24.707592220914943},{"$f":"'Gas Demand'!V42*10000/'Gas Customers'!S42","v":183.46216303994802},{"$f":"'Gas Demand'!W42*10000/'Gas Customers'!T42","v":1482.6737482445876},{"$f":"'Gas Demand'!X42*10000/'Gas Customers'!U42","v":27.1561930201641}]
["2025-6",2025,6,{"$f":"'Gas Demand'!G43*10000/'Gas Customers'!D43","v":135.33110232227969},{"$f":"'Gas Demand'!H43*10000/'Gas Customers'!E43","v":1808.7459150679217},{"$f":"'Gas Demand'!I43*10000/'Gas Customers'!F43","v":18.841886943828769},{"$f":"'Gas Demand'!J43*10000/'Gas Customers'!G43","v":89.029822134155054},{"$f":"'Gas Demand'!K43*10000/'Gas Customers'!H43","v":1366.6666666666667},{"$f":"'Gas Demand'!L43*10000/'Gas Customers'!I43","v":17.116038805594052},{"$f":"'Gas Demand'!M43*10000/'Gas Customers'!J43","v":115.88507223922709},{"$f":"'Gas Demand'!N43*10000/'Gas Customers'!K43","v":16751.515151515152},{"$f":"'Gas Demand'!O43*10000/'Gas Customers'!L43","v":24.193317080166356},{"$f":"'Gas Demand'!P43*10000/'Gas Customers'!M43","v":129.97867425092218},{"$f":"'Gas Demand'!Q43*10000/'Gas Customers'!N43","v":1342.8571428571429},{"$f":"'Gas Demand'!R43*10000/'Gas Customers'!O43","v":18.767337469107783},{"$f":"'Gas Demand'!S43*10000/'Gas Customers'!P43","v":127.00794132101832},{"$f":"'Gas Demand'!T43*10000/'Gas Customers'!Q43","v":1300},{"$f":"'Gas Demand'!U43*10000/'Gas Customers'!R43","v":18.239211877341475},{"$f":"'Gas Demand'!V43*10000/'Gas Customers'!S43","v":132.52254005318804},{"$f":"'Gas Demand'!W43*10000/'Gas Customers'!T43","v":1248.6227324887043},{"$f":"'Gas Demand'!X43*10000/'Gas Customers'!U43","v":17.714885808827521}]
["2025-7",2025,7,{"$f":"'Gas Demand'!G44*10000/'Gas Customers'!D44","v":117.01889859784596},{"$f":"'Gas Demand'!H44*10000/'Gas Customers'!E44","v":1545.9475672462063},{"$f":"'Gas Demand'!I44*10000/'Gas Customers'!F44","v":15.59657034789668},{"$f":"'Gas Demand'!J44*10000/'Gas Customers'!G44","v":74.04704040790395},{"$f":"'Gas Demand'!K44*10000/'Gas Customers'!H44","v":1316.6666666666667},{"$f":"'Gas Demand'!L44*10000/'Gas Customers'!I44","v":11.600075983030457},{"$f":"'Gas Demand'!M44*10000/'Gas Customers'!J44","v":107.9320245162592},{"$f":"'Gas Demand'!N44*10000/'Gas Customers'!K44","v":19350},{"$f":"'Gas Demand'!O44*10000/'Gas Customers'!L44","v":20.542412002308136},{"$f":"'Gas Demand'!P44*10000/'Gas Customers'!M44","v":124.3530146541765},{"$f":"'Gas Demand'!Q44*10000/'Gas Customers'!N44","v":1335.7142857142858},{"$f":"'Gas Demand'!R44*10000/'Gas Customers'!O44","v":17.120714345884931},{"$f":"'Gas Demand'!S44*10000/'Gas Customers'!P44","v":118.31512944922189},{"$f":"'Gas Demand'!T44*10000/'Gas Customers'!Q44","v":1250},{"$f":"'Gas Demand'!U44*10000/'Gas Customers'!R44","v":16.122520013922728},{"$f":"'Gas Demand'!V44*10000/'Gas Customers'!S44","v":115.13222012864661},{"$f":"'Gas Demand'!W44*10000/'Gas Customers'!T44","v":1031.7495243706089},{"$f":"'Gas Demand'!X44*10000/'Gas Customers'!U44","v":14.633640321951878}]
["2025-8",2025,8,{"$f":"'Gas Demand'!G45*10000/'Gas Customers'!D45","v":118.14487453012293},{"$f":"'Gas Demand'!H45*10000/'Gas Customers'!E45","v":1535.6725533722065},{"$f":"'Gas Demand'!I45*10000/'Gas Customers'!F45","v":15.404727842594697},{"$f":"'Gas Demand'!J45*10000/'Gas Customers'!G45","v":74.140462440493593},{"$f":"'Gas Demand'!K45*10000/'Gas Customers'!H45","v":1400},{"$f":"'Gas Demand'!L45*10000/'Gas Customers'!I45","v":11.242528297087626},{"$f":"'Gas Demand'!M45*10000/'Gas Customers'!J45","v":139.53026005913136},{"$f":"'Gas Demand'!N45*10000/'Gas Customers'!K45","v":17542.857142857145},{"$f":"'Gas Demand'!O45*10000/'Gas Customers'!L45","v":25.419317524580677},{"$f":"'Gas Demand'!P45*10000/'Gas Customers'!M45","v":130.70347425366822},{"$f":"'Gas Demand'!Q45*10000/'Gas Customers'!N45","v":1449.9999999999998},{"$f":"'Gas Demand'!R45*10000/'Gas Customers'!O45","v":17.365481633961565},{"$f":"'Gas Demand'!S45*10000/'Gas Customers'!P45","v":129.79832672197364},{"$f":"'Gas Demand'!T45*10000/'Gas Customers'!Q45","v":1300},{"$f":"'Gas Demand'!U45*10000/'Gas Customers'!R45","v":17.283778119323738},{"$f":"'Gas Demand'!V45*10000/'Gas Customers'!S45","v":115.72756222785468},{"$f":"'Gas Demand'!W45*10000/'Gas Customers'!T45","v":1076.8399745089325},{"$f":"'Gas Demand'!X45*10000/'Gas Customers'!U45","v":14.630280328371473}]
["2025-9",2025,9,{"$f":"'Gas Demand'!G46*10000/'Gas Customers'!D46","v":151.76410777834266},{"$f":"'Gas Demand'!H46*10000/'Gas Customers'!E46","v":1807.2836001732833},{"$f":"'Gas Demand'!I46*10000/'Gas Customers'!F46","v":20.501181006632997},{"$f":"'Gas Demand'!J46*10000/'Gas Customers'!G46","v":106.25107656472301},{"$f":"'Gas Demand'!K46*10000/'Gas Customers'!H46","v":2100},{"$f":"'Gas Demand'!L46*10000/'Gas Customers'!I46","v":15.778427880946325},{"$f":"'Gas Demand'!M46*10000/'Gas Customers'!J46","v":113.54113048556138},{"$f":"'Gas Demand'!N46*10000/'Gas Customers'!K46","v":19498.305084745763},{"$f":"'Gas Demand'!O46*10000/'Gas Customers'!L46","v":20.472326861779194},{"$f":"'Gas Demand'!P46*10000/'Gas Customers'!M46","v":134.96860511338221},{"$f":"'Gas Demand'!Q46*10000/'Gas Customers'!N46","v":1464.2857142857142},{"$f":"'Gas Demand'!R46*10000/'Gas Customers'!O46","v":18.271000422119037},{"$f":"'Gas Demand'!S46*10000/'Gas Customers'!P46","v":131.47460528696948},{"$f":"'Gas Demand'!T46*10000/'Gas Customers'!Q46","v":1250},{"$f":"'Gas Demand'!U46*10000/'Gas Customers'!R46","v":18.880190130015379},{"$f":"'Gas Demand'!V46*10000/'Gas Customers'!S46","v":154.06055093555094},{"$f":"'Gas Demand'!W46*10000/'Gas Customers'!T46","v":1469.7833435564926},{"$f":"'Gas Demand'!X46*10000/'Gas Customers'!U46","v":19.748542431498766}]
["2025-10",2025,10,{"$f":"'Gas Demand'!G47*10000/'Gas Customers'!D47","v":280.73422330097083},{"$f":"'Gas Demand'!H47*10000/'Gas Customers'!E47","v":2644.1347586964825},{"$f":"'Gas Demand'!I47*10000/'Gas Customers'!F47","v":59.140994663249963},{"$f":"'Gas Demand'!J47*10000/'Gas Customers'!G47","v":196.6925818374034},{"$f":"'Gas Demand'!K47*10000/'Gas Customers'!H47","v":3050},{"$f":"'Gas Demand'!L47*10000/'Gas Customers'!I47","v":40.874117053481335},{"$f":"'Gas Demand'!M47*10000/'Gas Customers'!J47","v":225.29342651921655},{"$f":"'Gas Demand'!N47*10000/'Gas Customers'!K47","v":26540},{"$f":"'Gas Demand'!O47*10000/'Gas Customers'!L47","v":46.492870517067551},{"$f":"'Gas Demand'!P47*10000/'Gas Customers'!M47","v":229.54855677973077},{"$f":"'Gas Demand'!Q47*10000/'Gas Customers'!N47","v":1992.8571428571429},{"$f":"'Gas Demand'!R47*10000/'Gas Customers'!O47","v":39.173575957350195},{"$f":"'Gas Demand'!S47*10000/'Gas Customers'!P47","v":202.87240851121453},{"$f":"'Gas Demand'!T47*10000/'Gas Customers'!Q47","v":1400.0000000000002},{"$f":"'Gas Demand'!U47*10000/'Gas Customers'!R47","v":40.167014613778704},{"$f":"'Gas Demand'!V47*10000/'Gas Customers'!S47","v":350.76943055645739},{"$f":"'Gas Demand'!W47*10000/'Gas Customers'!T47","v":2080.6716576454178},{"$f":"'Gas Demand'!X47*10000/'Gas Customers'!U47","v":55.023365893495864}]
["2025-11",2025,11,{"$f":"'Gas Demand'!G48*10000/'Gas Customers'!D48","v":412.22210943051465},{"$f":"'Gas Demand'!H48*10000/'Gas Customers'!E48","v":3601.3795727945098},{"$f":"'Gas Demand'!I48*10000/'Gas Customers'!F48","v":97.537438635153478},{"$f":"'Gas Demand'!J48*10000/'Gas Customers'!G48","v":298.3316856154832},{"$f":"'Gas Demand'!K48*10000/'Gas Customers'!H48","v":3533.3333333333335},{"$f":"'Gas Demand'!L48*10000/'Gas Customers'!I48","v":73.126016768864972},{"$f":"'Gas Demand'!M48*10000/'Gas Customers'!J48","v":357.02162337122036},{"$f":"'Gas Demand'!N48*10000/'Gas Customers'!K48","v":15500},{"$f":"'Gas Demand'!O48*10000/'Gas Customers'!L48","v":81.996002284408902},{"$f":"'Gas Demand'!P48*10000/'Gas Customers'!M48","v":350.42975299424131},{"$f":"'Gas Demand'!Q48*10000/'Gas Customers'!N48","v":1907.1428571428571},{"$f":"'Gas Demand'!R48*10000/'Gas Customers'!O48","v":72.291433253624518},{"$f":"'Gas Demand'!S48*10000/'Gas Customers'!P48","v":314.43416952468732},{"$f":"'Gas Demand'!T48*10000/'Gas Customers'!Q48","v":1300},{"$f":"'Gas Demand'!U48*10000/'Gas Customers'!R48","v":70.722091575598284},{"$f":"'Gas Demand'!V48*10000/'Gas Customers'!S48","v":548.81292163985472},{"$f":"'Gas Demand'!W48*10000/'Gas Customers'!T48","v":2540.1809216183542},{"$f":"'Gas Demand'!X48*10000/'Gas Customers'!U48","v":94.274813924377057}]
["2025-12",2025,12,{"$f":"'Gas Demand'!G49*10000/'Gas Customers'!D49","v":572.0573389864727},{"$f":"'Gas Demand'!H49*10000/'Gas Customers'!E49","v":4005.1302635548004},{"$f":"'Gas Demand'!I49*10000/'Gas Customers'!F49","v":127.75708468005007},{"$f":"'Gas Demand'!J49*10000/'Gas Customers'!G49","v":445.72691757153558},{"$f":"'Gas Demand'!K49*10000/'Gas Customers'!H49","v":3683.3333333333335},{"$f":"'Gas Demand'!L49*10000/'Gas Customers'!I49","v":111.70728674459089},{"$f":"'Gas Demand'!M49*10000/'Gas Customers'!J49","v":517.91301212839699},{"$f":"'Gas Demand'!N49*10000/'Gas Customers'!K49","v":15386.666666666664},{"$f":"'Gas Demand'!O49*10000/'Gas Customers'!L49","v":114.10511363636364},{"$f":"'Gas Demand'!P49*10000/'Gas Customers'!M49","v":493.39727940972176},{"$f":"'Gas Demand'!Q49*10000/'Gas Customers'!N49","v":1678.5714285714287},{"$f":"'Gas Demand'!R49*10000/'Gas Customers'!O49","v":112.13375902091856},{"$f":"'Gas Demand'!S49*10000/'Gas Customers'!P49","v":470.23394416093379},{"$f":"'Gas Demand'!T49*10000/'Gas Customers'!Q49","v":1300},{"$f":"'Gas Demand'!U49*10000/'Gas Customers'!R49","v":106.96267784727473},{"$f":"'Gas Demand'!V49*10000/'Gas Customers'!S49","v":751.34524808052129},{"$f":"'Gas Demand'!W49*10000/'Gas Customers'!T49","v":2991.1025238559355},{"$f":"'Gas Demand'!X49*10000/'Gas Customers'!U49","v":124.01584275451336}]
["2026-1",2026,1,{"$f":"'Gas Demand'!G50*10000/'Gas Customers'!D50","v":568.94046417759853},{"$f":"'Gas Demand'!H50*10000/'Gas Customers'!E50","v":3893.5507357306983},{"$f":"'Gas Demand'!I50*10000/'Gas Customers'!F50","v":127.79749334626842},{"$f":"'Gas Demand'!J50*10000/'Gas Customers'!G50","v":396.31698126563634},{"$f":"'Gas Demand'!K50*10000/'Gas Customers'!H50","v":2116.6666666666665},{"$f":"'Gas Demand'!L50*10000/'Gas Customers'!I50","v":98.730021063065294},{"$f":"'Gas Demand'!M50*10000/'Gas Customers'!J50","v":542.32854509017204},{"$f":"'Gas Demand'!N50*10000/'Gas Customers'!K50","v":15381.818181818184},{"$f":"'Gas Demand'!O50*10000/'Gas Customers'!L50","v":113.73354098824862},{"$f":"'Gas Demand'!P50*10000/'Gas Customers'!M50","v":455.6158406172982},{"$f":"'Gas Demand'!Q50*10000/'Gas Customers'!N50","v":1485.7142857142858},{"$f":"'Gas Demand'!R50*10000/'Gas Customers'!O50","v":102.45422155936697},{"$f":"'Gas Demand'!S50*10000/'Gas Customers'!P50","v":464.60627539379033},{"$f":"'Gas Demand'!T50*10000/'Gas Customers'!Q50","v":1350},{"$f":"'Gas Demand'!U50*10000/'Gas Customers'!R50","v":97.921097770154375},{"$f":"'Gas Demand'!V50*10000/'Gas Customers'!S50","v":744.50680601251531},{"$f":"'Gas Demand'!W50*10000/'Gas Customers'!T50","v":2792.4849777591562},{"$f":"'Gas Demand'!X50*10000/'Gas Customers'!U50","v":124.24725870669045}]
["2026-2",2026,2,{"$f":"'Gas Demand'!G51*10000/'Gas Customers'!D51","v":543.51477134763252},{"$f":"'Gas Demand'!H51*10000/'Gas Customers'!E51","v":3426.6707842819128},{"$f":"'Gas Demand'!I51*10000/'Gas Customers'!F51","v":118.8684326492841},{"$f":"'Gas Demand'!J51*10000/'Gas Customers'!G51","v":325.64112178941861},{"$f":"'Gas Demand'!K51*10000/'Gas Customers'!H51","v":2033.3333333333333},{"$f":"'Gas Demand'!L51*10000/'Gas Customers'!I51","v":79.213622291021679},{"$f":"'Gas Demand'!M51*10000/'Gas Customers'!J51","v":476.2713545128218},{"$f":"'Gas Demand'!N51*10000/'Gas Customers'!K51","v":13879.069767441861},{"$f":"'Gas Demand'!O51*10000/'Gas Customers'!L51","v":99.716794109317476},{"$f":"'Gas Demand'!P51*10000/'Gas Customers'!M51","v":367.31019406330893},{"$f":"'Gas Demand'!Q51*10000/'Gas Customers'!N51","v":1449.9999999999998},{"$f":"'Gas Demand'!R51*10000/'Gas Customers'!O51","v":79.497457472711318},{"$f":"'Gas Demand'!S51*10000/'Gas Customers'!P51","v":384.96714661813297},{"$f":"'Gas Demand'!T51*10000/'Gas Customers'!Q51","v":1200},{"$f":"'Gas Demand'!U51*10000/'Gas Customers'!R51","v":79.729544206479957},{"$f":"'Gas Demand'!V51*10000/'Gas Customers'!S51","v":708.0772946859903},{"$f":"'Gas Demand'!W51*10000/'Gas Customers'!T51","v":2804.295915643243},{"$f":"'Gas Demand'!X51*10000/'Gas Customers'!U51","v":116.93505252824389}]
["2026-3",2026,3,{"$f":"'Gas Demand'!G52*10000/'Gas Customers'!D52","v":437.08502024291499},{"$f":"'Gas Demand'!H52*10000/'Gas Customers'!E52","v":3404.6407707277963},{"$f":"'Gas Demand'!I52*10000/'Gas Customers'!F52","v":89.433714658246387},{"$f":"'Gas Demand'!J52*10000/'Gas Customers'!G52","v":294.80624963354876},{"$f":"'Gas Demand'!K52*10000/'Gas Customers'!H52","v":1783.3333333333333},{"$f":"'Gas Demand'!L52*10000/'Gas Customers'!I52","v":72.48172469334655},{"$f":"'Gas Demand'!M52*10000/'Gas Customers'!J52","v":389.97161792385225},{"$f":"'Gas Demand'!N52*10000/'Gas Customers'!K52","v":15390.476190476191},{"$f":"'Gas Demand'!O52*10000/'Gas Customers'!L52","v":81.389085754783835},{"$f":"'Gas Demand'!P52*10000/'Gas Customers'!M52","v":317.23986960193889},{"$f":"'Gas Demand'!Q52*10000/'Gas Customers'!N52","v":1442.8571428571429},{"$f":"'Gas Demand'!R52*10000/'Gas Customers'!O52","v":69.055261416280615},{"$f":"'Gas Demand'!S52*10000/'Gas Customers'!P52","v":311.04351364787891},{"$f":"'Gas Demand'!T52*10000/'Gas Customers'!Q52","v":1250},{"$f":"'Gas Demand'!U52*10000/'Gas Customers'!R52","v":63.425005143680131},{"$f":"'Gas Demand'!V52*10000/'Gas Customers'!S52","v":538.55918551453055},{"$f":"'Gas Demand'!W52*10000/'Gas Customers'!T52","v":2655.0630367170475},{"$f":"'Gas Demand'!X52*10000/'Gas Customers'!U52","v":85.580794405272698}]
["2026-4",2026,4,{"$f":"'Gas Demand'!G53*10000/'Gas Customers'!D53","v":254.45853462157811},{"$f":"'Gas Demand'!H53*10000/'Gas Customers'!E53","v":2765.9907868247119},{"$f":"'Gas Demand'!I53*10000/'Gas Customers'!F53","v":56.55491185685603},{"$f":"'Gas Demand'!J53*10000/'Gas Customers'!G53","v":200.49970283776764},{"$f":"'Gas Demand'!K53*10000/'Gas Customers'!H53","v":1566.6666666666667},{"$f":"'Gas Demand'!L53*10000/'Gas Customers'!I53","v":49.264568981567677},{"$f":"'Gas Demand'!M53*10000/'Gas Customers'!J53","v":259.7838477702025},{"$f":"'Gas Demand'!N53*10000/'Gas Customers'!K53","v":14880},{"$f":"'Gas Demand'!O53*10000/'Gas Customers'!L53","v":55.879011644419201},{"$f":"'Gas Demand'!P53*10000/'Gas Customers'!M53","v":220.24502140740185},{"$f":"'Gas Demand'!Q53*10000/'Gas Customers'!N53","v":1371.4285714285713},{"$f":"'Gas Demand'!R53*10000/'Gas Customers'!O53","v":45.330752175783452},{"$f":"'Gas Demand'!S53*10000/'Gas Customers'!P53","v":240.33020808268017},{"$f":"'Gas Demand'!T53*10000/'Gas Customers'!Q53","v":1350},{"$f":"'Gas Demand'!U53*10000/'Gas Customers'!R53","v":45.614998969850973},{"$f":"'Gas Demand'!V53*10000/'Gas Customers'!S53","v":316.61609967077658},{"$f":"'Gas Demand'!W53*10000/'Gas Customers'!T53","v":1981.9029038181823},{"$f":"'Gas Demand'!X53*10000/'Gas Customers'!U53","v":52.303530133492281}]
["2026-5",2026,5,{"$f":"'Gas Demand'!G54*10000/'Gas Customers'!D54","v":165.58055079188941},{"$f":"'Gas Demand'!H54*10000/'Gas Customers'!E54","v":2416.5702015323841},{"$f":"'Gas Demand'!I54*10000/'Gas Customers'!F54","v":30.449338362255578},{"$f":"'Gas Demand'!J54*10000/'Gas Customers'!G54","v":125.56287231471747},{"$f":"'Gas Demand'!K54*10000/'Gas Customers'!H54","v":1416.6666666666667},{"$f":"'Gas Demand'!L54*10000/'Gas Customers'!I54","v":29.845732769345606},{"$f":"'Gas Demand'!M54*10000/'Gas Customers'!J54","v":152.34786199431798},{"$f":"'Gas Demand'!N54*10000/'Gas Customers'!K54","v":18924.137931034482},{"$f":"'Gas Demand'!O54*10000/'Gas Customers'!L54","v":38.196814562002274},{"$f":"'Gas Demand'!P54*10000/'Gas Customers'!M54","v":158.69779407103667},{"$f":"'Gas Demand'!Q54*10000/'Gas Customers'!N54","v":1385.7142857142858},{"$f":"'Gas Demand'!R54*10000/'Gas Customers'!O54","v":27.544969688938949},{"$f":"'Gas Demand'!S54*10000/'Gas Customers'!P54","v":152.06714897599281},{"$f":"'Gas Demand'!T54*10000/'Gas Customers'!Q54","v":1350},{"$f":"'Gas Demand'!U54*10000/'Gas Customers'!R54","v":24.927715819909128},{"$f":"'Gas Demand'!V54*10000/'Gas Customers'!S54","v":183.31716779825413},{"$f":"'Gas Demand'!W54*10000/'Gas Customers'!T54","v":1481.5955347534632},{"$f":"'Gas Demand'!X54*10000/'Gas Customers'!U54","v":27.129817942351476}]
["2026-6",2026,6,{"$f":"'Gas Demand'!G55*10000/'Gas Customers'!D55","v":134.33783511388833},{"$f":"'Gas Demand'!H55*10000/'Gas Customers'!E55","v":1794.0760686420856},{"$f":"'Gas Demand'!I55*10000/'Gas Customers'!F55","v":18.670114598043586},{"$f":"'Gas Demand'!J55*10000/'Gas Customers'!G55","v":88.630505226948287},{"$f":"'Gas Demand'!K55*10000/'Gas Customers'!H55","v":1366.6666666666667},{"$f":"'Gas Demand'!L55*10000/'Gas Customers'!I55","v":16.983372921615203},{"$f":"'Gas Demand'!M55*10000/'Gas Customers'!J55","v":115.97740216888191},{"$f":"'Gas Demand'!N55*10000/'Gas Customers'!K55","v":16775.757575757576},{"$f":"'Gas Demand'!O55*10000/'Gas Customers'!L55","v":24.254529890141246},{"$f":"'Gas Demand'!P55*10000/'Gas Customers'!M55","v":130.76603425895814},{"$f":"'Gas Demand'!Q55*10000/'Gas Customers'!N55","v":1342.8571428571429},{"$f":"'Gas Demand'!R55*10000/'Gas Customers'!O55","v":18.962228157191912},{"$f":"'Gas Demand'!S55*10000/'Gas Customers'!P55","v":127.56924716185314},{"$f":"'Gas Demand'!T55*10000/'Gas Customers'!Q55","v":1300},{"$f":"'Gas Demand'!U55*10000/'Gas Customers'!R55","v":18.373826615129762},{"$f":"'Gas Demand'!V55*10000/'Gas Customers'!S55","v":131.5728305785124},{"$f":"'Gas Demand'!W55*10000/'Gas Customers'!T55","v":1237.8834843956815},{"$f":"'Gas Demand'!X55*10000/'Gas Customers'!U55","v":17.556216405781438}]
["2026-7",2026,7,{"$f":"'Gas Demand'!G56*10000/'Gas Customers'!D56","v":116.98417498236064},{"$f":"'Gas Demand'!H56*10000/'Gas Customers'!E56","v":1544.49184265446},{"$f":"'Gas Demand'!I56*10000/'Gas Customers'!F56","v":15.589451055234058},{"$f":"'Gas Demand'!J56*10000/'Gas Customers'!G56","v":74.339310385008275},{"$f":"'Gas Demand'!K56*10000/'Gas Customers'!H56","v":1316.6666666666667},{"$f":"'Gas Demand'!L56*10000/'Gas Customers'!I56","v":11.660488785575172},{"$f":"'Gas Demand'!M56*10000/'Gas Customers'!J56","v":107.96526872607797},{"$f":"'Gas Demand'!N56*10000/'Gas Customers'!K56","v":20099.999999999996},{"$f":"'Gas Demand'!O56*10000/'Gas Customers'!L56","v":20.585701981050818},{"$f":"'Gas Demand'!P56*10000/'Gas Customers'!M56","v":125.11763074986399},{"$f":"'Gas Demand'!Q56*10000/'Gas Customers'!N56","v":1342.8571428571429},{"$f":"'Gas Demand'!R56*10000/'Gas Customers'!O56","v":17.380679267866938},{"$f":"'Gas Demand'!S56*10000/'Gas Customers'!P56","v":118.35500301481099},{"$f":"'Gas Demand'!T56*10000/'Gas Customers'!Q56","v":1250},{"$f":"'Gas Demand'!U56*10000/'Gas Customers'!R56","v":16.166793655191523},{"$f":"'Gas Demand'!V56*10000/'Gas Customers'!S56","v":115.09507178890182},{"$f":"'Gas Demand'!W56*10000/'Gas Customers'!T56","v":1030.6746752523902},{"$f":"'Gas Demand'!X56*10000/'Gas Customers'!U56","v":14.628032554960605}]
["2026-8",2026,8,{"$f":"'Gas Demand'!G57*10000/'Gas Customers'!D57","v":117.98749747933051},{"$f":"'Gas Demand'!H57*10000/'Gas Customers'!E57","v":1534.2158294199269},{"$f":"'Gas Demand'!I57*10000/'Gas Customers'!F57","v":15.3964124802923},{"$f":"'Gas Demand'!J57*10000/'Gas Customers'!G57","v":74.364427263469508},{"$f":"'Gas Demand'!K57*10000/'Gas Customers'!H57","v":1416.6666666666667},{"$f":"'Gas Demand'!L57*10000/'Gas Customers'!I57","v":11.250630994447247},{"$f":"'Gas Demand'!M57*10000/'Gas Customers'!J57","v":143.40981577289924},{"$f":"'Gas Demand'!N57*10000/'Gas Customers'!K57","v":17809.523809523809},{"$f":"'Gas Demand'!O57*10000/'Gas Customers'!L57","v":26.043165467625901},{"$f":"'Gas Demand'!P57*10000/'Gas Customers'!M57","v":133.06054723982635},{"$f":"'Gas Demand'!Q57*10000/'Gas Customers'!N57","v":1485.7142857142858},{"$f":"'Gas Demand'!R57*10000/'Gas Customers'!O57","v":17.635307240248391},{"$f":"'Gas Demand'!S57*10000/'Gas Customers'!P57","v":132.70973839646399},{"$f":"'Gas Demand'!T57*10000/'Gas Customers'!Q57","v":1300},{"$f":"'Gas Demand'!U57*10000/'Gas Customers'!R57","v":17.61106862267955},{"$f":"'Gas Demand'!V57*10000/'Gas Customers'!S57","v":115.60357096648984},{"$f":"'Gas Demand'!W57*10000/'Gas Customers'!T57","v":1073.6193460753896},{"$f":"'Gas Demand'!X57*10000/'Gas Customers'!U57","v":14.617731940805813}]
["2026-9",2026,9,{"$f":"'Gas Demand'!G58*10000/'Gas Customers'!D58","v":150.16624685138538},{"$f":"'Gas Demand'!H58*10000/'Gas Customers'!E58","v":1792.6111850031266},{"$f":"'Gas Demand'!I58*10000/'Gas Customers'!F58","v":20.273454462811682},{"$f":"'Gas Demand'!J58*10000/'Gas Customers'!G58","v":106.07004733092391},{"$f":"'Gas Demand'!K58*10000/'Gas Customers'!H58","v":2083.3333333333335},{"$f":"'Gas Demand'!L58*10000/'Gas Customers'!I58","v":15.759909113860136},{"$f":"'Gas Demand'!M58*10000/'Gas Customers'!J58","v":113.76281052756637},{"$f":"'Gas Demand'!N58*10000/'Gas Customers'!K58","v":19593.22033898305},{"$f":"'Gas Demand'!O58*10000/'Gas Customers'!L58","v":20.48435923309788},{"$f":"'Gas Demand'!P58*10000/'Gas Customers'!M58","v":136.79131485044107},{"$f":"'Gas Demand'!Q58*10000/'Gas Customers'!N58","v":1485.7142857142858},{"$f":"'Gas Demand'!R58*10000/'Gas Customers'!O58","v":18.531783049040513},{"$f":"'Gas Demand'!S58*10000/'Gas Customers'!P58","v":133.16190104858143},{"$f":"'Gas Demand'!T58*10000/'Gas Customers'!Q58","v":1250},{"$f":"'Gas Demand'!U58*10000/'Gas Customers'!R58","v":19.218195729289839},{"$f":"'Gas Demand'!V58*10000/'Gas Customers'!S58","v":152.30241883326866},{"$f":"'Gas Demand'!W58*10000/'Gas Customers'!T58","v":1450.4597633324079},{"$f":"'Gas Demand'!X58*10000/'Gas Customers'!U58","v":19.517103946496391}]
["2026-10",2026,10,{"$f":"'Gas Demand'!G59*10000/'Gas Customers'!D59","v":280.51570181599271},{"$f":"'Gas Demand'!H59*10000/'Gas Customers'!E59","v":2642.6711612352547},{"$f":"'Gas Demand'!I59*10000/'Gas Customers'!F59","v":59.08035411117833},{"$f":"'Gas Demand'!J59*10000/'Gas Customers'!G59","v":195.82498391971635},{"$f":"'Gas Demand'!K59*10000/'Gas Customers'!H59","v":3033.3333333333335},{"$f":"'Gas Demand'!L59*10000/'Gas Customers'!I59","v":40.667250876314469},{"$f":"'Gas Demand'!M59*10000/'Gas Customers'!J59","v":225.71093966305224},{"$f":"'Gas Demand'!N59*10000/'Gas Customers'!K59","v":26560},{"$f":"'Gas Demand'!O59*10000/'Gas Customers'!L59","v":46.590257879656171},{"$f":"'Gas Demand'!P59*10000/'Gas Customers'!M59","v":231.67451718273821},{"$f":"'Gas Demand'!Q59*10000/'Gas Customers'!N59","v":2007.1428571428571},{"$f":"'Gas Demand'!R59*10000/'Gas Customers'!O59","v":39.624394452186607},{"$f":"'Gas Demand'!S59*10000/'Gas Customers'!P59","v":204.915668576136},{"$f":"'Gas Demand'!T59*10000/'Gas Customers'!Q59","v":1400.0000000000002},{"$f":"'Gas Demand'!U59*10000/'Gas Customers'!R59","v":40.749203711397314},{"$f":"'Gas Demand'!V59*10000/'Gas Customers'!S59","v":350.44596690796277},{"$f":"'Gas Demand'!W59*10000/'Gas Customers'!T59","v":2078.5272789419014},{"$f":"'Gas Demand'!X59*10000/'Gas Customers'!U59","v":54.967614067769055}]
["2026-11",2026,11,{"$f":"'Gas Demand'!G60*10000/'Gas Customers'!D60","v":411.19621082333964},{"$f":"'Gas Demand'!H60*10000/'Gas Customers'!E60","v":3594.0332984956458},{"$f":"'Gas Demand'!I60*10000/'Gas Customers'!F60","v":97.253878524299864},{"$f":"'Gas Demand'!J60*10000/'Gas Customers'!G60","v":297.53246252338897},{"$f":"'Gas Demand'!K60*10000/'Gas Customers'!H60","v":3533.3333333333335},{"$f":"'Gas Demand'!L60*10000/'Gas Customers'!I60","v":72.911360954096523},{"$f":"'Gas Demand'!M60*10000/'Gas Customers'!J60","v":356.27953679890066},{"$f":"'Gas Demand'!N60*10000/'Gas Customers'!K60","v":15500},{"$f":"'Gas Demand'!O60*10000/'Gas Customers'!L60","v":81.797529461877048},{"$f":"'Gas Demand'!P60*10000/'Gas Customers'!M60","v":349.72813237889676},{"$f":"'Gas Demand'!Q60*10000/'Gas Customers'!N60","v":1907.1428571428571},{"$f":"'Gas Demand'!R60*10000/'Gas Customers'!O60","v":72.123981392893668},{"$f":"'Gas Demand'!S60*10000/'Gas Customers'!P60","v":314.63242726541557},{"$f":"'Gas Demand'!T60*10000/'Gas Customers'!Q60","v":1300},{"$f":"'Gas Demand'!U60*10000/'Gas Customers'!R60","v":70.779712339137021},{"$f":"'Gas Demand'!V60*10000/'Gas Customers'!S60","v":547.30419061148064},{"$f":"'Gas Demand'!W60*10000/'Gas Customers'!T60","v":2534.8158410523074},{"$f":"'Gas Demand'!X60*10000/'Gas Customers'!U60","v":93.999696415595281}]
["2026-12",2026,12,{"$f":"'Gas Demand'!G61*10000/'Gas Customers'!D61","v":568.95929416482852},{"$f":"'Gas Demand'!H61*10000/'Gas Customers'!E61","v":3988.9653689974475},{"$f":"'Gas Demand'!I61*10000/'Gas Customers'!F61","v":126.99379608755467},{"$f":"'Gas Demand'!J61*10000/'Gas Customers'!G61","v":444.94879218787531},{"$f":"'Gas Demand'!K61*10000/'Gas Customers'!H61","v":3683.3333333333335},{"$f":"'Gas Demand'!L61*10000/'Gas Customers'!I61","v":111.5},{"$f":"'Gas Demand'!M61*10000/'Gas Customers'!J61","v":515.39163371143616},{"$f":"'Gas Demand'!N61*10000/'Gas Customers'!K61","v":15386.666666666664},{"$f":"'Gas Demand'!O61*10000/'Gas Customers'!L61","v":113.52916254766276},{"$f":"'Gas Demand'!P61*10000/'Gas Customers'!M61","v":493.98996269340051},{"$f":"'Gas Demand'!Q61*10000/'Gas Customers'!N61","v":1678.5714285714287},{"$f":"'Gas Demand'!R61*10000/'Gas Customers'!O61","v":112.28674540682415},{"$f":"'Gas Demand'!S61*10000/'Gas Customers'!P61","v":472.40714959037041},{"$f":"'Gas Demand'!T61*10000/'Gas Customers'!Q61","v":1300},{"$f":"'Gas Demand'!U61*10000/'Gas Customers'!R61","v":107.52871991247265},{"$f":"'Gas Demand'!V61*10000/'Gas Customers'!S61","v":747.02293018177147},{"$f":"'Gas Demand'!W61*10000/'Gas Customers'!T61","v":2978.2210233373571},{"$f":"'Gas Demand'!X61*10000/'Gas Customers'!U61","v":123.27266625686573}]
["2027-1",2027,1,{"$f":"'Gas Demand'!G62*10000/'Gas Customers'!D62","v":572.65992591851034},{"$f":"'Gas Demand'!H62*10000/'Gas Customers'!E62","v":3914.0884418917867},{"$f":"'Gas Demand'!I62*10000/'Gas Customers'!F62","v":128.72160593773077},{"$f":"'Gas Demand'!J62*10000/'Gas Customers'!G62","v":395.76811376766136},{"$f":"'Gas Demand'!K62*10000/'Gas Customers'!H62","v":2116.6666666666665},{"$f":"'Gas Demand'!L62*10000/'Gas Customers'!I62","v":98.585137795275585},{"$f":"'Gas Demand'!M62*10000/'Gas Customers'!J62","v":544.66541544657844},{"$f":"'Gas Demand'!N62*10000/'Gas Customers'!K62","v":15381.818181818184},{"$f":"'Gas Demand'!O62*10000/'Gas Customers'!L62","v":114.22941590429275},{"$f":"'Gas Demand'!P62*10000/'Gas Customers'!M62","v":456.35995544646636},{"$f":"'Gas Demand'!Q62*10000/'Gas Customers'!N62","v":1485.7142857142858},{"$f":"'Gas Demand'!R62*10000/'Gas Customers'!O62","v":102.64539018687768},{"$f":"'Gas Demand'!S62*10000/'Gas Customers'!P62","v":468.34702627342159},{"$f":"'Gas Demand'!T62*10000/'Gas Customers'!Q62","v":1350},{"$f":"'Gas Demand'!U62*10000/'Gas Customers'!R62","v":98.812529857367096},{"$f":"'Gas Demand'!V62*10000/'Gas Customers'!S62","v":749.67891086565635},{"$f":"'Gas Demand'!W62*10000/'Gas Customers'!T62","v":2806.4420234008949},{"$f":"'Gas Demand'!X62*10000/'Gas Customers'!U62","v":125.14870685064038}]
["2027-2",2027,2,{"$f":"'Gas Demand'!G63*10000/'Gas Customers'!D63","v":539.68046623794214},{"$f":"'Gas Demand'!H63*10000/'Gas Customers'!E63","v":3409.0435747771317},{"$f":"'Gas Demand'!I63*10000/'Gas Customers'!F63","v":117.95224118456616},{"$f":"'Gas Demand'!J63*10000/'Gas Customers'!G63","v":323.30605944990913},{"$f":"'Gas Demand'!K63*10000/'Gas Customers'!H63","v":2033.3333333333333},{"$f":"'Gas Demand'!L63*10000/'Gas Customers'!I63","v":78.589436143392973},{"$f":"'Gas Demand'!M63*10000/'Gas Customers'!J63","v":472.61018112826576},{"$f":"'Gas Demand'!N63*10000/'Gas Customers'!K63","v":13879.069767441861},{"$f":"'Gas Demand'!O63*10000/'Gas Customers'!L63","v":98.930180180180187},{"$f":"'Gas Demand'!P63*10000/'Gas Customers'!M63","v":366.06099234630716},{"$f":"'Gas Demand'!Q63*10000/'Gas Customers'!N63","v":1449.9999999999998},{"$f":"'Gas Demand'!R63*10000/'Gas Customers'!O63","v":79.181445219921216},{"$f":"'Gas Demand'!S63*10000/'Gas Customers'!P63","v":383.999957065513},{"$f":"'Gas Demand'!T63*10000/'Gas Customers'!Q63","v":1200},{"$f":"'Gas Demand'!U63*10000/'Gas Customers'!R63","v":79.502935955209608},{"$f":"'Gas Demand'!V63*10000/'Gas Customers'!S63","v":702.79558861246471},{"$f":"'Gas Demand'!W63*10000/'Gas Customers'!T63","v":2787.1168670245447},{"$f":"'Gas Demand'!X63*10000/'Gas Customers'!U63","v":116.02829394530059}]
["2027-3",2027,3,{"$f":"'Gas Demand'!G64*10000/'Gas Customers'!D64","v":434.52536413862379},{"$f":"'Gas Demand'!H64*10000/'Gas Customers'!E64","v":3389.9568534263744},{"$f":"'Gas Demand'!I64*10000/'Gas Customers'!F64","v":88.843043883283187},{"$f":"'Gas Demand'!J64*10000/'Gas Customers'!G64","v":291.20103187745889},{"$f":"'Gas Demand'!K64*10000/'Gas Customers'!H64","v":1783.3333333333333},{"$f":"'Gas Demand'!L64*10000/'Gas Customers'!I64","v":71.488340614040482},{"$f":"'Gas Demand'!M64*10000/'Gas Customers'!J64","v":388.55494089256712},{"$f":"'Gas Demand'!N64*10000/'Gas Customers'!K64","v":15390.476190476191},{"$f":"'Gas Demand'!O64*10000/'Gas Customers'!L64","v":81.076511201916304},{"$f":"'Gas Demand'!P64*10000/'Gas Customers'!M64","v":315.37211496291536},{"$f":"'Gas Demand'!Q64*10000/'Gas Customers'!N64","v":1442.8571428571429},{"$f":"'Gas Demand'!R64*10000/'Gas Customers'!O64","v":68.552298522087042},{"$f":"'Gas Demand'!S64*10000/'Gas Customers'!P64","v":309.68457580891021},{"$f":"'Gas Demand'!T64*10000/'Gas Customers'!Q64","v":1250},{"$f":"'Gas Demand'!U64*10000/'Gas Customers'!R64","v":63.087523023398596},{"$f":"'Gas Demand'!V64*10000/'Gas Customers'!S64","v":535.16998075689548},{"$f":"'Gas Demand'!W64*10000/'Gas Customers'!T64","v":2642.1781124764088},{"$f":"'Gas Demand'!X64*10000/'Gas Customers'!U64","v":85.01312150411249}]
["2027-4",2027,4,{"$f":"'Gas Demand'!G65*10000/'Gas Customers'!D65","v":253.41397580725783},{"$f":"'Gas Demand'!H65*10000/'Gas Customers'!E65","v":2755.7161703804336},{"$f":"'Gas Demand'!I65*10000/'Gas Customers'!F65","v":56.248403172116419},{"$f":"'Gas Demand'!J65*10000/'Gas Customers'!G65","v":199.24642440016075},{"$f":"'Gas Demand'!K65*10000/'Gas Customers'!H65","v":1566.6666666666667},{"$f":"'Gas Demand'!L65*10000/'Gas Customers'!I65","v":48.90285996055227},{"$f":"'Gas Demand'!M65*10000/'Gas Customers'!J65","v":259.33169476576671},{"$f":"'Gas Demand'!N65*10000/'Gas Customers'!K65","v":14880},{"$f":"'Gas Demand'!O65*10000/'Gas Customers'!L65","v":55.781448538754766},{"$f":"'Gas Demand'!P65*10000/'Gas Customers'!M65","v":220.72660897916572},{"$f":"'Gas Demand'!Q65*10000/'Gas Customers'!N65","v":1371.4285714285713},{"$f":"'Gas Demand'!R65*10000/'Gas Customers'!O65","v":45.472067951649791},{"$f":"'Gas Demand'!S65*10000/'Gas Customers'!P65","v":240.8031716725973},{"$f":"'Gas Demand'!T65*10000/'Gas Customers'!Q65","v":1350},{"$f":"'Gas Demand'!U65*10000/'Gas Customers'!R65","v":45.730291023363847},{"$f":"'Gas Demand'!V65*10000/'Gas Customers'!S65","v":315.10185720712036},{"$f":"'Gas Demand'!W65*10000/'Gas Customers'!T65","v":1974.3865593011631},{"$f":"'Gas Demand'!X65*10000/'Gas Customers'!U65","v":52.022178512372662}]
["2027-5",2027,5,{"$f":"'Gas Demand'!G66*10000/'Gas Customers'!D66","v":165.41353383458647},{"$f":"'Gas Demand'!H66*10000/'Gas Customers'!E66","v":2413.6375684631362},{"$f":"'Gas Demand'!I66*10000/'Gas Customers'!F66","v":30.398926195472395},{"$f":"'Gas Demand'!J66*10000/'Gas Customers'!G66","v":125.91798955109101},{"$f":"'Gas Demand'!K66*10000/'Gas Customers'!H66","v":1416.6666666666667},{"$f":"'Gas Demand'!L66*10000/'Gas Customers'!I66","v":29.972196478220575},{"$f":"'Gas Demand'!M66*10000/'Gas Customers'!J66","v":152.91246866747736},{"$f":"'Gas Demand'!N66*10000/'Gas Customers'!K66","v":18951.724137931036},{"$f":"'Gas Demand'!O66*10000/'Gas Customers'!L66","v":38.438693254136616},{"$f":"'Gas Demand'!P66*10000/'Gas Customers'!M66","v":160.51280475026559},{"$f":"'Gas Demand'!Q66*10000/'Gas Customers'!N66","v":1385.7142857142858},{"$f":"'Gas Demand'!R66*10000/'Gas Customers'!O66","v":28.098322048866645},{"$f":"'Gas Demand'!S66*10000/'Gas Customers'!P66","v":153.15934204776249},{"$f":"'Gas Demand'!T66*10000/'Gas Customers'!Q66","v":1350},{"$f":"'Gas Demand'!U66*10000/'Gas Customers'!R66","v":25.217450859530167},{"$f":"'Gas Demand'!V66*10000/'Gas Customers'!S66","v":183.08444902162719},{"$f":"'Gas Demand'!W66*10000/'Gas Customers'!T66","v":1480.5214517743332},{"$f":"'Gas Demand'!X66*10000/'Gas Customers'!U66","v":27.087282030460603}]
[{"$f":"_xlfn.CONCAT(B67,\"-\",C67)","v":"2027-6"},2027,6,{"$f":"'Gas Demand'!G67*10000/'Gas Customers'!D67","v":134.51868175899028},{"$f":"'Gas Demand'!H67*10000/'Gas Customers'!E67","v":1797.0150588870936},{"$f":"'Gas Demand'!I67*10000/'Gas Customers'!F67","v":18.702073578394067},{"$f":"'Gas Demand'!J67*10000/'Gas Customers'!G67","v":89.198710243099313},{"$f":"'Gas Demand'!K67*10000/'Gas Customers'!H67","v":1366.6666666666667},{"$f":"'Gas Demand'!L67*10000/'Gas Customers'!I67","v":17.167515211722339},{"$f":"'Gas Demand'!M67*10000/'Gas Customers'!J67","v":116.59893492437661},{"$f":"'Gas Demand'!N67*10000/'Gas Customers'!K67","v":16872.727272727272},{"$f":"'Gas Demand'!O67*10000/'Gas Customers'!L67","v":24.481975588986661},{"$f":"'Gas Demand'!P67*10000/'Gas Customers'!M67","v":132.31068528911612},{"$f":"'Gas Demand'!Q67*10000/'Gas Customers'!N67","v":1350},{"$f":"'Gas Demand'!R67*10000/'Gas Customers'!O67","v":19.346754246588805},{"$f":"'Gas Demand'!S67*10000/'Gas Customers'!P67","v":128.79953396638388},{"$f":"'Gas Demand'!T67*10000/'Gas Customers'!Q67","v":1300},{"$f":"'Gas Demand'!U67*10000/'Gas Customers'!R67","v":18.640109890109891},{"$f":"'Gas Demand'!V67*10000/'Gas Customers'!S67","v":131.7501124750948},{"$f":"'Gas Demand'!W67*10000/'Gas Customers'!T67","v":1240.0306252263817},{"$f":"'Gas Demand'!X67*10000/'Gas Customers'!U67","v":17.58554698924188}]
["2027-7",2027,7,{"$f":"'Gas Demand'!G68*10000/'Gas Customers'!D68","v":116.93879595312031},{"$f":"'Gas Demand'!H68*10000/'Gas Customers'!E68","v":1543.0253781527822},{"$f":"'Gas Demand'!I68*10000/'Gas Customers'!F68","v":15.578450466181668},{"$f":"'Gas Demand'!J68*10000/'Gas Customers'!G68","v":74.559519525177123},{"$f":"'Gas Demand'!K68*10000/'Gas Customers'!H68","v":1316.6666666666667},{"$f":"'Gas Demand'!L68*10000/'Gas Customers'!I68","v":11.713679480778831},{"$f":"'Gas Demand'!M68*10000/'Gas Customers'!J68","v":107.9949890325089},{"$f":"'Gas Demand'!N68*10000/'Gas Customers'!K68","v":20850},{"$f":"'Gas Demand'!O68*10000/'Gas Customers'!L68","v":20.634013994002569},{"$f":"'Gas Demand'!P68*10000/'Gas Customers'!M68","v":125.80693574800654},{"$f":"'Gas Demand'!Q68*10000/'Gas Customers'!N68","v":1350},{"$f":"'Gas Demand'!R68*10000/'Gas Customers'!O68","v":17.617898589977184},{"$f":"'Gas Demand'!S68*10000/'Gas Customers'!P68","v":118.34919063052445},{"$f":"'Gas Demand'!T68*10000/'Gas Customers'!Q68","v":1250},{"$f":"'Gas Demand'!U68*10000/'Gas Customers'!R68","v":16.199076307989248},{"$f":"'Gas Demand'!V68*10000/'Gas Customers'!S68","v":115.05182514646238},{"$f":"'Gas Demand'!W68*10000/'Gas Customers'!T68","v":1030.6747985223403},{"$f":"'Gas Demand'!X68*10000/'Gas Customers'!U68","v":14.621692375864187}]
["2027-8",2027,8,{"$f":"'Gas Demand'!G69*10000/'Gas Customers'!D69","v":117.83318313807951},{"$f":"'Gas Demand'!H69*10000/'Gas Customers'!E69","v":1532.748469257207},{"$f":"'Gas Demand'!I69*10000/'Gas Customers'!F69","v":15.389821674043331},{"$f":"'Gas Demand'!J69*10000/'Gas Customers'!G69","v":74.476720244163261},{"$f":"'Gas Demand'!K69*10000/'Gas Customers'!H69","v":1433.3333333333333},{"$f":"'Gas Demand'!L69*10000/'Gas Customers'!I69","v":11.255953873151165},{"$f":"'Gas Demand'!M69*10000/'Gas Customers'!J69","v":147.0380136573165},{"$f":"'Gas Demand'!N69*10000/'Gas Customers'!K69","v":18057.142857142859},{"$f":"'Gas Demand'!O69*10000/'Gas Customers'!L69","v":26.610363584311479},{"$f":"'Gas Demand'!P69*10000/'Gas Customers'!M69","v":135.69889689903178},{"$f":"'Gas Demand'!Q69*10000/'Gas Customers'!N69","v":1528.5714285714287},{"$f":"'Gas Demand'!R69*10000/'Gas Customers'!O69","v":17.935273910685229},{"$f":"'Gas Demand'!S69*10000/'Gas Customers'!P69","v":135.7896513045134},{"$f":"'Gas Demand'!T69*10000/'Gas Customers'!Q69","v":1300},{"$f":"'Gas Demand'!U69*10000/'Gas Customers'!R69","v":17.954749878917873},{"$f":"'Gas Demand'!V69*10000/'Gas Customers'!S69","v":115.47527047913447},{"$f":"'Gas Demand'!W69*10000/'Gas Customers'!T69","v":1070.398733851212},{"$f":"'Gas Demand'!X69*10000/'Gas Customers'!U69","v":14.605014737883126}]
["2027-9",2027,9,{"$f":"'Gas Demand'!G70*10000/'Gas Customers'!D70","v":149.30917100520625},{"$f":"'Gas Demand'!H70*10000/'Gas Customers'!E70","v":1785.2703245138075},{"$f":"'Gas Demand'!I70*10000/'Gas Customers'!F70","v":20.149964523745901},{"$f":"'Gas Demand'!J70*10000/'Gas Customers'!G70","v":106.37898770608938},{"$f":"'Gas Demand'!K70*10000/'Gas Customers'!H70","v":2100},{"$f":"'Gas Demand'!L70*10000/'Gas Customers'!I70","v":15.798382546548806},{"$f":"'Gas Demand'!M70*10000/'Gas Customers'!J70","v":113.98052731574707},{"$f":"'Gas Demand'!N70*10000/'Gas Customers'!K70","v":19688.135593220341},{"$f":"'Gas Demand'!O70*10000/'Gas Customers'!L70","v":20.504731861198739},{"$f":"'Gas Demand'!P70*10000/'Gas Customers'!M70","v":138.61319355895162},{"$f":"'Gas Demand'!Q70*10000/'Gas Customers'!N70","v":1507.1428571428571},{"$f":"'Gas Demand'!R70*10000/'Gas Customers'!O70","v":18.795323368358741},{"$f":"'Gas Demand'!S70*10000/'Gas Customers'!P70","v":134.84196679889865},{"$f":"'Gas Demand'!T70*10000/'Gas Customers'!Q70","v":1250},{"$f":"'Gas Demand'!U70*10000/'Gas Customers'!R70","v":19.554232712673912},{"$f":"'Gas Demand'!V70*10000/'Gas Customers'!S70","v":151.35517929569303},{"$f":"'Gas Demand'!W70*10000/'Gas Customers'!T70","v":1440.7975208425096},{"$f":"'Gas Demand'!X70*10000/'Gas Customers'!U70","v":19.393050103901391}]
["2027-10",2027,10,{"$f":"'Gas Demand'!G71*10000/'Gas Customers'!D71","v":279.39152119700742},{"$f":"'Gas Demand'!H71*10000/'Gas Customers'!E71","v":2635.3291250292536},{"$f":"'Gas Demand'!I71*10000/'Gas Customers'!F71","v":58.783018340854994},{"$f":"'Gas Demand'!J71*10000/'Gas Customers'!G71","v":194.74943766181022},{"$f":"'Gas Demand'!K71*10000/'Gas Customers'!H71","v":3033.3333333333335},{"$f":"'Gas Demand'!L71*10000/'Gas Customers'!I71","v":40.399204079094638},{"$f":"'Gas Demand'!M71*10000/'Gas Customers'!J71","v":224.79815911806486},{"$f":"'Gas Demand'!N71*10000/'Gas Customers'!K71","v":26480},{"$f":"'Gas Demand'!O71*10000/'Gas Customers'!L71","v":46.388374412309446},{"$f":"'Gas Demand'!P71*10000/'Gas Customers'!M71","v":233.08179724008798},{"$f":"'Gas Demand'!Q71*10000/'Gas Customers'!N71","v":2014.2857142857142},{"$f":"'Gas Demand'!R71*10000/'Gas Customers'!O71","v":39.922702782372305},{"$f":"'Gas Demand'!S71*10000/'Gas Customers'!P71","v":205.68753223183822},{"$f":"'Gas Demand'!T71*10000/'Gas Customers'!Q71","v":1400.0000000000002},{"$f":"'Gas Demand'!U71*10000/'Gas Customers'!R71","v":40.970164679942123},{"$f":"'Gas Demand'!V71*10000/'Gas Customers'!S71","v":348.83541371766825},{"$f":"'Gas Demand'!W71*10000/'Gas Customers'!T71","v":2072.0858931935245},{"$f":"'Gas Demand'!X71*10000/'Gas Customers'!U71","v":54.691690315921846}]
["2027-11",2027,11,{"$f":"'Gas Demand'!G72*10000/'Gas Customers'!D72","v":409.96996996996995},{"$f":"'Gas Demand'!H72*10000/'Gas Customers'!E72","v":3585.2219847075303},{"$f":"'Gas Demand'!I72*10000/'Gas Customers'!F72","v":96.915352299157917},{"$f":"'Gas Demand'!J72*10000/'Gas Customers'!G72","v":296.25578859517509},{"$f":"'Gas Demand'!K72*10000/'Gas Customers'!H72","v":3516.6666666666665},{"$f":"'Gas Demand'!L72*10000/'Gas Customers'!I72","v":72.568501604542092},{"$f":"'Gas Demand'!M72*10000/'Gas Customers'!J72","v":356.21401112613665},{"$f":"'Gas Demand'!N72*10000/'Gas Customers'!K72","v":15500},{"$f":"'Gas Demand'!O72*10000/'Gas Customers'!L72","v":81.787378229563743},{"$f":"'Gas Demand'!P72*10000/'Gas Customers'!M72","v":349.55043480090592},{"$f":"'Gas Demand'!Q72*10000/'Gas Customers'!N72","v":1907.1428571428571},{"$f":"'Gas Demand'!R72*10000/'Gas Customers'!O72","v":72.078027811248248},{"$f":"'Gas Demand'!S72*10000/'Gas Customers'!P72","v":315.59179739270292},{"$f":"'Gas Demand'!T72*10000/'Gas Customers'!Q72","v":1300},{"$f":"'Gas Demand'!U72*10000/'Gas Customers'!R72","v":71.049027663653789},{"$f":"'Gas Demand'!V72*10000/'Gas Customers'!S72","v":545.51005978016326},{"$f":"'Gas Demand'!W72*10000/'Gas Customers'!T72","v":2528.3742709381122},{"$f":"'Gas Demand'!X72*10000/'Gas Customers'!U72","v":93.671291098424675}]
["2027-12",2027,12,{"$f":"'Gas Demand'!G73*10000/'Gas Customers'!D73","v":566.08955223880594},{"$f":"'Gas Demand'!H73*10000/'Gas Customers'!E73","v":3972.8133278132759},{"$f":"'Gas Demand'!I73*10000/'Gas Customers'!F73","v":126.28761282986558},{"$f":"'Gas Demand'!J73*10000/'Gas Customers'!G73","v":443.37368496014938},{"$f":"'Gas Demand'!K73*10000/'Gas Customers'!H73","v":3666.6666666666665},{"$f":"'Gas Demand'!L73*10000/'Gas Customers'!I73","v":111.08316977428854},{"$f":"'Gas Demand'!M73*10000/'Gas Customers'!J73","v":513.10163313895566},{"$f":"'Gas Demand'!N73*10000/'Gas Customers'!K73","v":15386.666666666664},{"$f":"'Gas Demand'!O73*10000/'Gas Customers'!L73","v":113.00196573996068},{"$f":"'Gas Demand'!P73*10000/'Gas Customers'!M73","v":493.57679247734956},{"$f":"'Gas Demand'!Q73*10000/'Gas Customers'!N73","v":1678.5714285714287},{"$f":"'Gas Demand'!R73*10000/'Gas Customers'!O73","v":112.17936261173728},{"$f":"'Gas Demand'!S73*10000/'Gas Customers'!P73","v":473.50018153484467},{"$f":"'Gas Demand'!T73*10000/'Gas Customers'!Q73","v":1300},{"$f":"'Gas Demand'!U73*10000/'Gas Customers'!R73","v":107.80325192189945},{"$f":"'Gas Demand'!V73*10000/'Gas Customers'!S73","v":743.020653494469},{"$f":"'Gas Demand'!W73*10000/'Gas Customers'!T73","v":2965.3374823012687},{"$f":"'Gas Demand'!X73*10000/'Gas Customers'!U73","v":122.58459280669818}]
["2028-1",2028,1,{"$f":"'Gas Demand'!G74*10000/'Gas Customers'!D74","v":573.52034218641188},{"$f":"'Gas Demand'!H74*10000/'Gas Customers'!E74","v":3918.4915900372589},{"$f":"'Gas Demand'!I74*10000/'Gas Customers'!F74","v":128.93608096311445},{"$f":"'Gas Demand'!J74*10000/'Gas Customers'!G74","v":393.89004170807834},{"$f":"'Gas Demand'!K74*10000/'Gas Customers'!H74","v":2100},{"$f":"'Gas Demand'!L74*10000/'Gas Customers'!I74","v":98.074572127139362},{"$f":"'Gas Demand'!M74*10000/'Gas Customers'!J74","v":541.15653915375424},{"$f":"'Gas Demand'!N74*10000/'Gas Customers'!K74","v":15381.818181818184},{"$f":"'Gas Demand'!O74*10000/'Gas Customers'!L74","v":113.47418497271582},{"$f":"'Gas Demand'!P74*10000/'Gas Customers'!M74","v":453.10119944289124},{"$f":"'Gas Demand'!Q74*10000/'Gas Customers'!N74","v":1485.7142857142858},{"$f":"'Gas Demand'!R74*10000/'Gas Customers'!O74","v":101.80142370583202},{"$f":"'Gas Demand'!S74*10000/'Gas Customers'!P74","v":465.92568100752163},{"$f":"'Gas Demand'!T74*10000/'Gas Customers'!Q74","v":1350},{"$f":"'Gas Demand'!U74*10000/'Gas Customers'!R74","v":98.241564260981733},{"$f":"'Gas Demand'!V74*10000/'Gas Customers'!S74","v":750.88549325490692},{"$f":"'Gas Demand'!W74*10000/'Gas Customers'!T74","v":2809.6626241324934},{"$f":"'Gas Demand'!X74*10000/'Gas Customers'!U74","v":125.35845311661946}]
["2028-2",2028,2,{"$f":"'Gas Demand'!G75*10000/'Gas Customers'!D75","v":570.1575902653102},{"$f":"'Gas Demand'!H75*10000/'Gas Customers'!E75","v":3583.7533555151745},{"$f":"'Gas Demand'!I75*10000/'Gas Customers'!F75","v":124.84406457493409},{"$f":"'Gas Demand'!J75*10000/'Gas Customers'!G75","v":333.1527619521292},{"$f":"'Gas Demand'!K75*10000/'Gas Customers'!H75","v":2100},{"$f":"'Gas Demand'!L75*10000/'Gas Customers'!I75","v":80.942197238176703},{"$f":"'Gas Demand'!M75*10000/'Gas Customers'!J75","v":501.33806893681719},{"$f":"'Gas Demand'!N75*10000/'Gas Customers'!K75","v":14400},{"$f":"'Gas Demand'!O75*10000/'Gas Customers'!L75","v":104.99580184718724},{"$f":"'Gas Demand'!P75*10000/'Gas Customers'!M75","v":376.91207162045697},{"$f":"'Gas Demand'!Q75*10000/'Gas Customers'!N75","v":1500},{"$f":"'Gas Demand'!R75*10000/'Gas Customers'!O75","v":81.448905816280416},{"$f":"'Gas Demand'!S75*10000/'Gas Customers'!P75","v":397.45695394947001},{"$f":"'Gas Demand'!T75*10000/'Gas Customers'!Q75","v":1250},{"$f":"'Gas Demand'!U75*10000/'Gas Customers'!R75","v":82.285015622877324},{"$f":"'Gas Demand'!V75*10000/'Gas Customers'!S75","v":743.33950341482091},{"$f":"'Gas Demand'!W75*10000/'Gas Customers'!T75","v":2935.2761008114535},{"$f":"'Gas Demand'!X75*10000/'Gas Customers'!U75","v":122.82229158587236}]
["2028-3",2028,3,{"$f":"'Gas Demand'!G76*10000/'Gas Customers'!D76","v":422.09812524930197},{"$f":"'Gas Demand'!H76*10000/'Gas Customers'!E76","v":3316.5501123170543},{"$f":"'Gas Demand'!I76*10000/'Gas Customers'!F76","v":85.976996680906623},{"$f":"'Gas Demand'!J76*10000/'Gas Customers'!G76","v":290.92820160055197},{"$f":"'Gas Demand'!K76*10000/'Gas Customers'!H76","v":1783.3333333333333},{"$f":"'Gas Demand'!L76*10000/'Gas Customers'!I76","v":71.412850767255605},{"$f":"'Gas Demand'!M76*10000/'Gas Customers'!J76","v":377.93443841816361},{"$f":"'Gas Demand'!N76*10000/'Gas Customers'!K76","v":15390.476190476191},{"$f":"'Gas Demand'!O76*10000/'Gas Customers'!L76","v":78.775567385822356},{"$f":"'Gas Demand'!P76*10000/'Gas Customers'!M76","v":316.63032910897977},{"$f":"'Gas Demand'!Q76*10000/'Gas Customers'!N76","v":1442.8571428571429},{"$f":"'Gas Demand'!R76*10000/'Gas Customers'!O76","v":68.890501532010973},{"$f":"'Gas Demand'!S76*10000/'Gas Customers'!P76","v":311.48752786806597},{"$f":"'Gas Demand'!T76*10000/'Gas Customers'!Q76","v":1250},{"$f":"'Gas Demand'!U76*10000/'Gas Customers'!R76","v":63.535799117746862},{"$f":"'Gas Demand'!V76*10000/'Gas Customers'!S76","v":518.74960086851002},{"$f":"'Gas Demand'!W76*10000/'Gas Customers'!T76","v":2578.8343583991445},{"$f":"'Gas Demand'!X76*10000/'Gas Customers'!U76","v":82.26305297313435}]
["2028-4",2028,4,{"$f":"'Gas Demand'!G77*10000/'Gas Customers'!D77","v":252.25716836987797},{"$f":"'Gas Demand'!H77*10000/'Gas Customers'!E77","v":2745.4399393270105},{"$f":"'Gas Demand'!I77*10000/'Gas Customers'!F77","v":55.911905184038822},{"$f":"'Gas Demand'!J77*10000/'Gas Customers'!G77","v":198.27097402689841},{"$f":"'Gas Demand'!K77*10000/'Gas Customers'!H77","v":1566.6666666666667},{"$f":"'Gas Demand'!L77*10000/'Gas Customers'!I77","v":48.612727384087705},{"$f":"'Gas Demand'!M77*10000/'Gas Customers'!J77","v":259.41591619752359},{"$f":"'Gas Demand'!N77*10000/'Gas Customers'!K77","v":14880},{"$f":"'Gas Demand'!O77*10000/'Gas Customers'!L77","v":55.797304884896128},{"$f":"'Gas Demand'!P77*10000/'Gas Customers'!M77","v":221.54491364291599},{"$f":"'Gas Demand'!Q77*10000/'Gas Customers'!N77","v":1371.4285714285713},{"$f":"'Gas Demand'!R77*10000/'Gas Customers'!O77","v":45.70737215679948},{"$f":"'Gas Demand'!S77*10000/'Gas Customers'!P77","v":241.51367116177607},{"$f":"'Gas Demand'!T77*10000/'Gas Customers'!Q77","v":1350},{"$f":"'Gas Demand'!U77*10000/'Gas Customers'!R77","v":45.904981988717466},{"$f":"'Gas Demand'!V77*10000/'Gas Customers'!S77","v":313.42758444216992},{"$f":"'Gas Demand'!W77*10000/'Gas Customers'!T77","v":1965.7975357310283},{"$f":"'Gas Demand'!X77*10000/'Gas Customers'!U77","v":51.712714247207856}]
["2028-5",2028,5,{"$f":"'Gas Demand'!G78*10000/'Gas Customers'!D78","v":165.53132158151578},{"$f":"'Gas Demand'!H78*10000/'Gas Customers'!E78","v":2415.1063163560561},{"$f":"'Gas Demand'!I78*10000/'Gas Customers'!F78","v":30.435811559191812},{"$f":"'Gas Demand'!J78*10000/'Gas Customers'!G78","v":126.37402596678685},{"$f":"'Gas Demand'!K78*10000/'Gas Customers'!H78","v":1416.6666666666667},{"$f":"'Gas Demand'!L78*10000/'Gas Customers'!I78","v":30.122183336403268},{"$f":"'Gas Demand'!M78*10000/'Gas Customers'!J78","v":153.67016966447508},{"$f":"'Gas Demand'!N78*10000/'Gas Customers'!K78","v":19034.482758620688},{"$f":"'Gas Demand'!O78*10000/'Gas Customers'!L78","v":38.72873013640838},{"$f":"'Gas Demand'!P78*10000/'Gas Customers'!M78","v":162.20920761764458},{"$f":"'Gas Demand'!Q78*10000/'Gas Customers'!N78","v":1392.8571428571429},{"$f":"'Gas Demand'!R78*10000/'Gas Customers'!O78","v":28.618038506266959},{"$f":"'Gas Demand'!S78*10000/'Gas Customers'!P78","v":154.11196787768915},{"$f":"'Gas Demand'!T78*10000/'Gas Customers'!Q78","v":1350},{"$f":"'Gas Demand'!U78*10000/'Gas Customers'!R78","v":25.466812048521195},{"$f":"'Gas Demand'!V78*10000/'Gas Customers'!S78","v":183.25751265457808},{"$f":"'Gas Demand'!W78*10000/'Gas Customers'!T78","v":1481.5950801399658},{"$f":"'Gas Demand'!X78*10000/'Gas Customers'!U78","v":27.118179364561023}]
["2028-6",2028,6,{"$f":"'Gas Demand'!G79*10000/'Gas Customers'!D79","v":133.8235294117647},{"$f":"'Gas Demand'!H79*10000/'Gas Customers'!E79","v":1786.7382661696761},{"$f":"'Gas Demand'!I79*10000/'Gas Customers'!F79","v":18.581602110673956},{"$f":"'Gas Demand'!J79*10000/'Gas Customers'!G79","v":89.437765803650947},{"$f":"'Gas Demand'!K79*10000/'Gas Customers'!H79","v":1366.6666666666667},{"$f":"'Gas Demand'!L79*10000/'Gas Customers'!I79","v":17.238400789733465},{"$f":"'Gas Demand'!M79*10000/'Gas Customers'!J79","v":117.00893679052977},{"$f":"'Gas Demand'!N79*10000/'Gas Customers'!K79","v":16921.21212121212},{"$f":"'Gas Demand'!O79*10000/'Gas Customers'!L79","v":24.629498941425545},{"$f":"'Gas Demand'!P79*10000/'Gas Customers'!M79","v":133.54200870320349},{"$f":"'Gas Demand'!Q79*10000/'Gas Customers'!N79","v":1357.1428571428571},{"$f":"'Gas Demand'!R79*10000/'Gas Customers'!O79","v":19.653805710588045},{"$f":"'Gas Demand'!S79*10000/'Gas Customers'!P79","v":129.62162611501026},{"$f":"'Gas Demand'!T79*10000/'Gas Customers'!Q79","v":1300},{"$f":"'Gas Demand'!U79*10000/'Gas Customers'!R79","v":18.821760524876982},{"$f":"'Gas Demand'!V79*10000/'Gas Customers'!S79","v":131.08324268987138},{"$f":"'Gas Demand'!W79*10000/'Gas Customers'!T79","v":1232.5153281983514},{"$f":"'Gas Demand'!X79*10000/'Gas Customers'!U79","v":17.474186848657567}]
["2028-7",2028,7,{"$f":"'Gas Demand'!G80*10000/'Gas Customers'!D80","v":116.94190210903302},{"$f":"'Gas Demand'!H80*10000/'Gas Customers'!E80","v":1543.0254232340906},{"$f":"'Gas Demand'!I80*10000/'Gas Customers'!F80","v":15.578951173110271},{"$f":"'Gas Demand'!J80*10000/'Gas Customers'!G80","v":74.829852116101705},{"$f":"'Gas Demand'!K80*10000/'Gas Customers'!H80","v":1333.3333333333333},{"$f":"'Gas Demand'!L80*10000/'Gas Customers'!I80","v":11.769812724792262},{"$f":"'Gas Demand'!M80*10000/'Gas Customers'!J80","v":108.13173499186571},{"$f":"'Gas Demand'!N80*10000/'Gas Customers'!K80","v":21650},{"$f":"'Gas Demand'!O80*10000/'Gas Customers'!L80","v":20.67888084078966},{"$f":"'Gas Demand'!P80*10000/'Gas Customers'!M80","v":126.55365627096626},{"$f":"'Gas Demand'!Q80*10000/'Gas Customers'!N80","v":1350},{"$f":"'Gas Demand'!R80*10000/'Gas Customers'!O80","v":17.873526884857917},{"$f":"'Gas Demand'!S80*10000/'Gas Customers'!P80","v":118.38722368672184},{"$f":"'Gas Demand'!T80*10000/'Gas Customers'!Q80","v":1250},{"$f":"'Gas Demand'!U80*10000/'Gas Customers'!R80","v":16.242540640647508},{"$f":"'Gas Demand'!V80*10000/'Gas Customers'!S80","v":115.05576208178438},{"$f":"'Gas Demand'!W80*10000/'Gas Customers'!T80","v":1030.6748416778953},{"$f":"'Gas Demand'!X80*10000/'Gas Customers'!U80","v":14.621952174600576}]
["2028-8",2028,8,{"$f":"'Gas Demand'!G81*10000/'Gas Customers'!D81","v":117.65115354017502},{"$f":"'Gas Demand'!H81*10000/'Gas Customers'!E81","v":1529.8120787695382},{"$f":"'Gas Demand'!I81*10000/'Gas Customers'!F81","v":15.381452015441758},{"$f":"'Gas Demand'!J81*10000/'Gas Customers'!G81","v":74.694473970738557},{"$f":"'Gas Demand'!K81*10000/'Gas Customers'!H81","v":1433.3333333333333},{"$f":"'Gas Demand'!L81*10000/'Gas Customers'!I81","v":11.254359740906827},{"$f":"'Gas Demand'!M81*10000/'Gas Customers'!J81","v":151.04851981800212},{"$f":"'Gas Demand'!N81*10000/'Gas Customers'!K81","v":18323.809523809519},{"$f":"'Gas Demand'!O81*10000/'Gas Customers'!L81","v":27.249430523917994},{"$f":"'Gas Demand'!P81*10000/'Gas Customers'!M81","v":138.22200265099647},{"$f":"'Gas Demand'!Q81*10000/'Gas Customers'!N81","v":1571.4285714285713},{"$f":"'Gas Demand'!R81*10000/'Gas Customers'!O81","v":18.224754114324668},{"$f":"'Gas Demand'!S81*10000/'Gas Customers'!P81","v":138.90133788876875},{"$f":"'Gas Demand'!T81*10000/'Gas Customers'!Q81","v":1300},{"$f":"'Gas Demand'!U81*10000/'Gas Customers'!R81","v":18.307628752409805},{"$f":"'Gas Demand'!V81*10000/'Gas Customers'!S81","v":115.33431630232707},{"$f":"'Gas Demand'!W81*10000/'Gas Customers'!T81","v":1066.1042930232627},{"$f":"'Gas Demand'!X81*10000/'Gas Customers'!U81","v":14.590968769909439}]
["2028-9",2028,9,{"$f":"'Gas Demand'!G82*10000/'Gas Customers'!D82","v":148.15404517862473},{"$f":"'Gas Demand'!H82*10000/'Gas Customers'!E82","v":1774.9930847135629},{"$f":"'Gas Demand'!I82*10000/'Gas Customers'!F82","v":19.984176628506248},{"$f":"'Gas Demand'!J82*10000/'Gas Customers'!G82","v":106.35884626992079},{"$f":"'Gas Demand'!K82*10000/'Gas Customers'!H82","v":2100},{"$f":"'Gas Demand'!L82*10000/'Gas Customers'!I82","v":15.793408510373185},{"$f":"'Gas Demand'!M82*10000/'Gas Customers'!J82","v":114.08954926196242},{"$f":"'Gas Demand'!N82*10000/'Gas Customers'!K82","v":19769.491525423728},{"$f":"'Gas Demand'!O82*10000/'Gas Customers'!L82","v":20.51903607585912},{"$f":"'Gas Demand'!P82*10000/'Gas Customers'!M82","v":140.05968583370901},{"$f":"'Gas Demand'!Q82*10000/'Gas Customers'!N82","v":1521.4285714285713},{"$f":"'Gas Demand'!R82*10000/'Gas Customers'!O82","v":19.00277637966586},{"$f":"'Gas Demand'!S82*10000/'Gas Customers'!P82","v":136.10889854081034},{"$f":"'Gas Demand'!T82*10000/'Gas Customers'!Q82","v":1300},{"$f":"'Gas Demand'!U82*10000/'Gas Customers'!R82","v":19.808526758041186},{"$f":"'Gas Demand'!V82*10000/'Gas Customers'!S82","v":150.07370377491509},{"$f":"'Gas Demand'!W82*10000/'Gas Customers'!T82","v":1426.8404931391401},{"$f":"'Gas Demand'!X82*10000/'Gas Customers'!U82","v":19.224824900270615}]
["2028-10",2028,10,{"$f":"'Gas Demand'!G83*10000/'Gas Customers'!D83","v":278.32936979785967},{"$f":"'Gas Demand'!H83*10000/'Gas Customers'!E83","v":2627.9880836913544},{"$f":"'Gas Demand'!I83*10000/'Gas Customers'!F83","v":58.501311532299155},{"$f":"'Gas Demand'!J83*10000/'Gas Customers'!G83","v":193.25306726839094},{"$f":"'Gas Demand'!K83*10000/'Gas Customers'!H83","v":3000},{"$f":"'Gas Demand'!L83*10000/'Gas Customers'!I83","v":40.050673587937212},{"$f":"'Gas Demand'!M83*10000/'Gas Customers'!J83","v":225.13647145384869},{"$f":"'Gas Demand'!N83*10000/'Gas Customers'!K83","v":26520},{"$f":"'Gas Demand'!O83*10000/'Gas Customers'!L83","v":46.457920090677248},{"$f":"'Gas Demand'!P83*10000/'Gas Customers'!M83","v":233.72348056843228},{"$f":"'Gas Demand'!Q83*10000/'Gas Customers'!N83","v":2021.4285714285713},{"$f":"'Gas Demand'!R83*10000/'Gas Customers'!O83","v":40.059826986821896},{"$f":"'Gas Demand'!S83*10000/'Gas Customers'!P83","v":206.49953901644093},{"$f":"'Gas Demand'!T83*10000/'Gas Customers'!Q83","v":1400.0000000000002},{"$f":"'Gas Demand'!U83*10000/'Gas Customers'!R83","v":41.203894145070613},{"$f":"'Gas Demand'!V83*10000/'Gas Customers'!S83","v":347.31313648882343},{"$f":"'Gas Demand'!W83*10000/'Gas Customers'!T83","v":2064.5705588602605},{"$f":"'Gas Demand'!X83*10000/'Gas Customers'!U83","v":54.430822405650446}]
["2028-11",2028,11,{"$f":"'Gas Demand'!G84*10000/'Gas Customers'!D84","v":407.61658546286168},{"$f":"'Gas Demand'!H84*10000/'Gas Customers'!E84","v":3569.0720515994221},{"$f":"'Gas Demand'!I84*10000/'Gas Customers'!F84","v":96.267039458726927},{"$f":"'Gas Demand'!J84*10000/'Gas Customers'!G84","v":295.09632398482466},{"$f":"'Gas Demand'!K84*10000/'Gas Customers'!H84","v":3500},{"$f":"'Gas Demand'!L84*10000/'Gas Customers'!I84","v":72.246074582924436},{"$f":"'Gas Demand'!M84*10000/'Gas Customers'!J84","v":354.82168316447394},{"$f":"'Gas Demand'!N84*10000/'Gas Customers'!K84","v":15475.000000000002},{"$f":"'Gas Demand'!O84*10000/'Gas Customers'!L84","v":81.454443352520002},{"$f":"'Gas Demand'!P84*10000/'Gas Customers'!M84","v":348.37808004008906},{"$f":"'Gas Demand'!Q84*10000/'Gas Customers'!N84","v":1900},{"$f":"'Gas Demand'!R84*10000/'Gas Customers'!O84","v":71.792851745261032},{"$f":"'Gas Demand'!S84*10000/'Gas Customers'!P84","v":314.25894055593596},{"$f":"'Gas Demand'!T84*10000/'Gas Customers'!Q84","v":1300},{"$f":"'Gas Demand'!U84*10000/'Gas Customers'!R84","v":70.682019486271031},{"$f":"'Gas Demand'!V84*10000/'Gas Customers'!S84","v":542.07461444935052},{"$f":"'Gas Demand'!W84*10000/'Gas Customers'!T84","v":2516.5644256307914},{"$f":"'Gas Demand'!X84*10000/'Gas Customers'!U84","v":93.042252234060783}]
["2028-12",2028,12,{"$f":"'Gas Demand'!G85*10000/'Gas Customers'!D85","v":564.80822459470141},{"$f":"'Gas Demand'!H85*10000/'Gas Customers'!E85","v":3965.4724589392358},{"$f":"'Gas Demand'!I85*10000/'Gas Customers'!F85","v":125.97152142441652},{"$f":"'Gas Demand'!J85*10000/'Gas Customers'!G85","v":439.62936602200585},{"$f":"'Gas Demand'!K85*10000/'Gas Customers'!H85","v":3650},{"$f":"'Gas Demand'!L85*10000/'Gas Customers'!I85","v":110.07071445988784},{"$f":"'Gas Demand'!M85*10000/'Gas Customers'!J85","v":511.72432863354663},{"$f":"'Gas Demand'!N85*10000/'Gas Customers'!K85","v":15386.666666666664},{"$f":"'Gas Demand'!O85*10000/'Gas Customers'!L85","v":112.67625296663408},{"$f":"'Gas Demand'!P85*10000/'Gas Customers'!M85","v":492.72851476833307},{"$f":"'Gas Demand'!Q85*10000/'Gas Customers'!N85","v":1678.5714285714287},{"$f":"'Gas Demand'!R85*10000/'Gas Customers'!O85","v":111.96008507508036},{"$f":"'Gas Demand'!S85*10000/'Gas Customers'!P85","v":475.16302666420711},{"$f":"'Gas Demand'!T85*10000/'Gas Customers'!Q85","v":1300},{"$f":"'Gas Demand'!U85*10000/'Gas Customers'!R85","v":108.2380017599675},{"$f":"'Gas Demand'!V85*10000/'Gas Customers'!S85","v":741.22215149586248},{"$f":"'Gas Demand'!W85*10000/'Gas Customers'!T85","v":2959.9693322355092},{"$f":"'Gas Demand'!X85*10000/'Gas Customers'!U85","v":122.27614996540343}]
["2029-1",2029,1,{"$f":"'Gas Demand'!G86*10000/'Gas Customers'!D86","v":570.33814514534311},{"$f":"'Gas Demand'!H86*10000/'Gas Customers'!E86","v":3902.3420096283435},{"$f":"'Gas Demand'!I86*10000/'Gas Customers'!F86","v":128.145457178979},{"$f":"'Gas Demand'!J86*10000/'Gas Customers'!G86","v":390.45127962259932},{"$f":"'Gas Demand'!K86*10000/'Gas Customers'!H86","v":2100},{"$f":"'Gas Demand'!L86*10000/'Gas Customers'!I86","v":97.144419466553245},{"$f":"'Gas Demand'!M86*10000/'Gas Customers'!J86","v":538.2401212694657},{"$f":"'Gas Demand'!N86*10000/'Gas Customers'!K86","v":15381.818181818184},{"$f":"'Gas Demand'!O86*10000/'Gas Customers'!L86","v":112.84084585420145},{"$f":"'Gas Demand'!P86*10000/'Gas Customers'!M86","v":451.71500367219437},{"$f":"'Gas Demand'!Q86*10000/'Gas Customers'!N86","v":1485.7142857142858},{"$f":"'Gas Demand'!R86*10000/'Gas Customers'!O86","v":101.44433108021936},{"$f":"'Gas Demand'!S86*10000/'Gas Customers'!P86","v":465.38316735023227},{"$f":"'Gas Demand'!T86*10000/'Gas Customers'!Q86","v":1350},{"$f":"'Gas Demand'!U86*10000/'Gas Customers'!R86","v":98.115374223182926},{"$f":"'Gas Demand'!V86*10000/'Gas Customers'!S86","v":746.45493890020362},{"$f":"'Gas Demand'!W86*10000/'Gas Customers'!T86","v":2797.8527632250839},{"$f":"'Gas Demand'!X86*10000/'Gas Customers'!U86","v":124.58620935845808}]
["2029-2",2029,2,{"$f":"'Gas Demand'!G87*10000/'Gas Customers'!D87","v":538.28543111992076},{"$f":"'Gas Demand'!H87*10000/'Gas Customers'!E87","v":3401.7029531916787},{"$f":"'Gas Demand'!I87*10000/'Gas Customers'!F87","v":117.61852755476799},{"$f":"'Gas Demand'!J87*10000/'Gas Customers'!G87","v":317.38925782956846},{"$f":"'Gas Demand'!K87*10000/'Gas Customers'!H87","v":2000},{"$f":"'Gas Demand'!L87*10000/'Gas Customers'!I87","v":77.017916793197699},{"$f":"'Gas Demand'!M87*10000/'Gas Customers'!J87","v":474.68597815152418},{"$f":"'Gas Demand'!N87*10000/'Gas Customers'!K87","v":13879.069767441861},{"$f":"'Gas Demand'!O87*10000/'Gas Customers'!L87","v":99.373956594323886},{"$f":"'Gas Demand'!P87*10000/'Gas Customers'!M87","v":364.06650091183235},{"$f":"'Gas Demand'!Q87*10000/'Gas Customers'!N87","v":1449.9999999999998},{"$f":"'Gas Demand'!R87*10000/'Gas Customers'!O87","v":78.682096403978576},{"$f":"'Gas Demand'!S87*10000/'Gas Customers'!P87","v":384.56094265956273},{"$f":"'Gas Demand'!T87*10000/'Gas Customers'!Q87","v":1200},{"$f":"'Gas Demand'!U87*10000/'Gas Customers'!R87","v":79.632382754426274},{"$f":"'Gas Demand'!V87*10000/'Gas Customers'!S87","v":700.87697000508388},{"$f":"'Gas Demand'!W87*10000/'Gas Customers'!T87","v":2781.7484651483828},{"$f":"'Gas Demand'!X87*10000/'Gas Customers'!U87","v":115.69887564542451}]
["2029-3",2029,3,{"$f":"'Gas Demand'!G88*10000/'Gas Customers'!D88","v":432.13046495489243},{"$f":"'Gas Demand'!H88*10000/'Gas Customers'!E88","v":3375.276270712151},{"$f":"'Gas Demand'!I88*10000/'Gas Customers'!F88","v":88.290824927866282},{"$f":"'Gas Demand'!J88*10000/'Gas Customers'!G88","v":288.27711299238644},{"$f":"'Gas Demand'!K88*10000/'Gas Customers'!H88","v":1766.6666666666667},{"$f":"'Gas Demand'!L88*10000/'Gas Customers'!I88","v":70.683682771194171},{"$f":"'Gas Demand'!M88*10000/'Gas Customers'!J88","v":387.85495086281833},{"$f":"'Gas Demand'!N88*10000/'Gas Customers'!K88","v":15390.476190476191},{"$f":"'Gas Demand'!O88*10000/'Gas Customers'!L88","v":80.919220055710312},{"$f":"'Gas Demand'!P88*10000/'Gas Customers'!M88","v":314.6199284245526},{"$f":"'Gas Demand'!Q88*10000/'Gas Customers'!N88","v":1442.8571428571429},{"$f":"'Gas Demand'!R88*10000/'Gas Customers'!O88","v":68.347191691356841},{"$f":"'Gas Demand'!S88*10000/'Gas Customers'!P88","v":310.22128187072826},{"$f":"'Gas Demand'!T88*10000/'Gas Customers'!Q88","v":1250},{"$f":"'Gas Demand'!U88*10000/'Gas Customers'!R88","v":63.220796758946655},{"$f":"'Gas Demand'!V88*10000/'Gas Customers'!S88","v":532.00890019071835},{"$f":"'Gas Demand'!W88*10000/'Gas Customers'!T88","v":2630.3680948513775},{"$f":"'Gas Demand'!X88*10000/'Gas Customers'!U88","v":84.483094102056327}]
["2029-4",2029,4,{"$f":"'Gas Demand'!G89*10000/'Gas Customers'!D89","v":249.58099181701667},{"$f":"'Gas Demand'!H89*10000/'Gas Customers'!E89","v":2720.4814946752977},{"$f":"'Gas Demand'!I89*10000/'Gas Customers'!F89","v":55.125556903930715},{"$f":"'Gas Demand'!J89*10000/'Gas Customers'!G89","v":196.30196313558943},{"$f":"'Gas Demand'!K89*10000/'Gas Customers'!H89","v":1550},{"$f":"'Gas Demand'!L89*10000/'Gas Customers'!I89","v":48.030441400304412},{"$f":"'Gas Demand'!M89*10000/'Gas Customers'!J89","v":257.6376210871158},{"$f":"'Gas Demand'!N89*10000/'Gas Customers'!K89","v":14880},{"$f":"'Gas Demand'!O89*10000/'Gas Customers'!L89","v":55.366364270760641},{"$f":"'Gas Demand'!P89*10000/'Gas Customers'!M89","v":221.21567976955112},{"$f":"'Gas Demand'!Q89*10000/'Gas Customers'!N89","v":1371.4285714285713},{"$f":"'Gas Demand'!R89*10000/'Gas Customers'!O89","v":45.609841603722479},{"$f":"'Gas Demand'!S89*10000/'Gas Customers'!P89","v":240.73545102443359},{"$f":"'Gas Demand'!T89*10000/'Gas Customers'!Q89","v":1350},{"$f":"'Gas Demand'!U89*10000/'Gas Customers'!R89","v":45.709068776628122},{"$f":"'Gas Demand'!V89*10000/'Gas Customers'!S89","v":309.54594663440105},{"$f":"'Gas Demand'!W89*10000/'Gas Customers'!T89","v":1947.5460094023863},{"$f":"'Gas Demand'!X89*10000/'Gas Customers'!U89","v":50.991467492621418}]
["2029-5",2029,5,{"$f":"'Gas Demand'!G90*10000/'Gas Customers'!D90","v":165.33742331288343},{"$f":"'Gas Demand'!H90*10000/'Gas Customers'!E90","v":2412.1700537141219},{"$f":"'Gas Demand'!I90*10000/'Gas Customers'!F90","v":30.375760259394916},{"$f":"'Gas Demand'!J90*10000/'Gas Customers'!G90","v":126.09670898939835},{"$f":"'Gas Demand'!K90*10000/'Gas Customers'!H90","v":1416.6666666666667},{"$f":"'Gas Demand'!L90*10000/'Gas Customers'!I90","v":30.033567287152884},{"$f":"'Gas Demand'!M90*10000/'Gas Customers'!J90","v":154.1177473993659},{"$f":"'Gas Demand'!N90*10000/'Gas Customers'!K90","v":19062.068965517243},{"$f":"'Gas Demand'!O90*10000/'Gas Customers'!L90","v":38.898210290827741},{"$f":"'Gas Demand'!P90*10000/'Gas Customers'!M90","v":163.42676963945667},{"$f":"'Gas Demand'!Q90*10000/'Gas Customers'!N90","v":1392.8571428571429},{"$f":"'Gas Demand'!R90*10000/'Gas Customers'!O90","v":28.990825688073393},{"$f":"'Gas Demand'!S90*10000/'Gas Customers'!P90","v":154.83915322357245},{"$f":"'Gas Demand'!T90*10000/'Gas Customers'!Q90","v":1350},{"$f":"'Gas Demand'!U90*10000/'Gas Customers'!R90","v":25.671277461350691},{"$f":"'Gas Demand'!V90*10000/'Gas Customers'!S90","v":182.97614491644342},{"$f":"'Gas Demand'!W90*10000/'Gas Customers'!T90","v":1479.4478510589172},{"$f":"'Gas Demand'!X90*10000/'Gas Customers'!U90","v":27.067495144292025}]
["2029-6",2029,6,{"$f":"'Gas Demand'!G91*10000/'Gas Customers'!D91","v":132.88564092435314},{"$f":"'Gas Demand'!H91*10000/'Gas Customers'!E91","v":1772.0567612172838},{"$f":"'Gas Demand'!I91*10000/'Gas Customers'!F91","v":18.419398981301672},{"$f":"'Gas Demand'!J91*10000/'Gas Customers'!G91","v":89.403266146611884},{"$f":"'Gas Demand'!K91*10000/'Gas Customers'!H91","v":1366.6666666666667},{"$f":"'Gas Demand'!L91*10000/'Gas Customers'!I91","v":17.233977307574364},{"$f":"'Gas Demand'!M91*10000/'Gas Customers'!J91","v":117.10260930590522},{"$f":"'Gas Demand'!N91*10000/'Gas Customers'!K91","v":16945.454545454544},{"$f":"'Gas Demand'!O91*10000/'Gas Customers'!L91","v":24.687719298245614},{"$f":"'Gas Demand'!P91*10000/'Gas Customers'!M91","v":134.55821182657766},{"$f":"'Gas Demand'!Q91*10000/'Gas Customers'!N91","v":1364.2857142857142},{"$f":"'Gas Demand'!R91*10000/'Gas Customers'!O91","v":19.902842806692341},{"$f":"'Gas Demand'!S91*10000/'Gas Customers'!P91","v":130.08457527622383},{"$f":"'Gas Demand'!T91*10000/'Gas Customers'!Q91","v":1300},{"$f":"'Gas Demand'!U91*10000/'Gas Customers'!R91","v":18.925535532131928},{"$f":"'Gas Demand'!V91*10000/'Gas Customers'!S91","v":130.18026625899739},{"$f":"'Gas Demand'!W91*10000/'Gas Customers'!T91","v":1222.8527601172677},{"$f":"'Gas Demand'!X91*10000/'Gas Customers'!U91","v":17.32372457705231}]
["2029-7",2029,7,{"$f":"'Gas Demand'!G92*10000/'Gas Customers'!D92","v":116.91547207118141},{"$f":"'Gas Demand'!H92*10000/'Gas Customers'!E92","v":1541.5572483279225},{"$f":"'Gas Demand'!I92*10000/'Gas Customers'!F92","v":15.572028200455126},{"$f":"'Gas Demand'!J92*10000/'Gas Customers'!G92","v":75.138152965496673},{"$f":"'Gas Demand'!K92*10000/'Gas Customers'!H92","v":1333.3333333333333},{"$f":"'Gas Demand'!L92*10000/'Gas Customers'!I92","v":11.841943040315622},{"$f":"'Gas Demand'!M92*10000/'Gas Customers'!J92","v":108.16441777399905},{"$f":"'Gas Demand'!N92*10000/'Gas Customers'!K92","v":22350},{"$f":"'Gas Demand'!O92*10000/'Gas Customers'!L92","v":20.717412794802993},{"$f":"'Gas Demand'!P92*10000/'Gas Customers'!M92","v":127.29780138588914},{"$f":"'Gas Demand'!Q92*10000/'Gas Customers'!N92","v":1357.1428571428571},{"$f":"'Gas Demand'!R92*10000/'Gas Customers'!O92","v":18.126360958114514},{"$f":"'Gas Demand'!S92*10000/'Gas Customers'!P92","v":118.38940722062182},{"$f":"'Gas Demand'!T92*10000/'Gas Customers'!Q92","v":1300},{"$f":"'Gas Demand'!U92*10000/'Gas Customers'!R92","v":16.278752303597024},{"$f":"'Gas Demand'!V92*10000/'Gas Customers'!S92","v":115.01946021820966},{"$f":"'Gas Demand'!W92*10000/'Gas Customers'!T92","v":1030.6748466573827},{"$f":"'Gas Demand'!X92*10000/'Gas Customers'!U92","v":14.617294858447741}]
["2029-8",2029,8,{"$f":"'Gas Demand'!G93*10000/'Gas Customers'!D93","v":117.32252323511963},{"$f":"'Gas Demand'!H93*10000/'Gas Customers'!E93","v":1525.4075987249605},{"$f":"'Gas Demand'!I93*10000/'Gas Customers'!F93","v":15.365181276822328},{"$f":"'Gas Demand'!J93*10000/'Gas Customers'!G93","v":74.803382767047836},{"$f":"'Gas Demand'!K93*10000/'Gas Customers'!H93","v":1450},{"$f":"'Gas Demand'!L93*10000/'Gas Customers'!I93","v":11.26106605584102},{"$f":"'Gas Demand'!M93*10000/'Gas Customers'!J93","v":154.61091104194929},{"$f":"'Gas Demand'!N93*10000/'Gas Customers'!K93","v":18571.428571428572},{"$f":"'Gas Demand'!O93*10000/'Gas Customers'!L93","v":27.802944507361268},{"$f":"'Gas Demand'!P93*10000/'Gas Customers'!M93","v":140.46165140604057},{"$f":"'Gas Demand'!Q93*10000/'Gas Customers'!N93","v":1607.1428571428571},{"$f":"'Gas Demand'!R93*10000/'Gas Customers'!O93","v":18.480700179533212},{"$f":"'Gas Demand'!S93*10000/'Gas Customers'!P93","v":141.6872104843296},{"$f":"'Gas Demand'!T93*10000/'Gas Customers'!Q93","v":1350},{"$f":"'Gas Demand'!U93*10000/'Gas Customers'!R93","v":18.620264437898197},{"$f":"'Gas Demand'!V93*10000/'Gas Customers'!S93","v":115.07435062862977},{"$f":"'Gas Demand'!W93*10000/'Gas Customers'!T93","v":1059.6625771746913},{"$f":"'Gas Demand'!X93*10000/'Gas Customers'!U93","v":14.56494111371908}]
["2029-9",2029,9,{"$f":"'Gas Demand'!G94*10000/'Gas Customers'!D94","v":148.01701117594698},{"$f":"'Gas Demand'!H94*10000/'Gas Customers'!E94","v":1773.5249049892868},{"$f":"'Gas Demand'!I94*10000/'Gas Customers'!F94","v":19.964093539230308},{"$f":"'Gas Demand'!J94*10000/'Gas Customers'!G94","v":107.30645151444358},{"$f":"'Gas Demand'!K94*10000/'Gas Customers'!H94","v":2116.6666666666665},{"$f":"'Gas Demand'!L94*10000/'Gas Customers'!I94","v":15.928655477797733},{"$f":"'Gas Demand'!M94*10000/'Gas Customers'!J94","v":114.40516464706316},{"$f":"'Gas Demand'!N94*10000/'Gas Customers'!K94","v":19891.525423728814},{"$f":"'Gas Demand'!O94*10000/'Gas Customers'!L94","v":20.544449170565716},{"$f":"'Gas Demand'!P94*10000/'Gas Customers'!M94","v":142.50000960434863},{"$f":"'Gas Demand'!Q94*10000/'Gas Customers'!N94","v":1550},{"$f":"'Gas Demand'!R94*10000/'Gas Customers'!O94","v":19.354114553267912},{"$f":"'Gas Demand'!S94*10000/'Gas Customers'!P94","v":138.0910883908187},{"$f":"'Gas Demand'!T94*10000/'Gas Customers'!Q94","v":1300},{"$f":"'Gas Demand'!U94*10000/'Gas Customers'!R94","v":20.211089027482696},{"$f":"'Gas Demand'!V94*10000/'Gas Customers'!S94","v":149.9234400918719},{"$f":"'Gas Demand'!W94*10000/'Gas Customers'!T94","v":1424.6932523422338},{"$f":"'Gas Demand'!X94*10000/'Gas Customers'!U94","v":19.204843996119784}]
["2029-10",2029,10,{"$f":"'Gas Demand'!G95*10000/'Gas Customers'!D95","v":277.91235844411625},{"$f":"'Gas Demand'!H95*10000/'Gas Customers'!E95","v":2625.0517594911012},{"$f":"'Gas Demand'!I95*10000/'Gas Customers'!F95","v":58.389226749272808},{"$f":"'Gas Demand'!J95*10000/'Gas Customers'!G95","v":192.78834358376238},{"$f":"'Gas Demand'!K95*10000/'Gas Customers'!H95","v":3000},{"$f":"'Gas Demand'!L95*10000/'Gas Customers'!I95","v":39.933648706764146},{"$f":"'Gas Demand'!M95*10000/'Gas Customers'!J95","v":225.26286873607879},{"$f":"'Gas Demand'!N95*10000/'Gas Customers'!K95","v":26520},{"$f":"'Gas Demand'!O95*10000/'Gas Customers'!L95","v":46.477881093265708},{"$f":"'Gas Demand'!P95*10000/'Gas Customers'!M95","v":235.81005059729321},{"$f":"'Gas Demand'!Q95*10000/'Gas Customers'!N95","v":2035.7142857142858},{"$f":"'Gas Demand'!R95*10000/'Gas Customers'!O95","v":40.501437240498241},{"$f":"'Gas Demand'!S95*10000/'Gas Customers'!P95","v":207.84880069353486},{"$f":"'Gas Demand'!T95*10000/'Gas Customers'!Q95","v":1400.0000000000002},{"$f":"'Gas Demand'!U95*10000/'Gas Customers'!R95","v":41.592195920594854},{"$f":"'Gas Demand'!V95*10000/'Gas Customers'!S95","v":346.70662500797039},{"$f":"'Gas Demand'!W95*10000/'Gas Customers'!T95","v":2062.423314053829},{"$f":"'Gas Demand'!X95*10000/'Gas Customers'!U95","v":54.327840184353974}]
["2029-11",2029,11,{"$f":"'Gas Demand'!G96*10000/'Gas Customers'!D96","v":408.0877990903698},{"$f":"'Gas Demand'!H96*10000/'Gas Customers'!E96","v":3572.0083479605673},{"$f":"'Gas Demand'!I96*10000/'Gas Customers'!F96","v":96.397719304818523},{"$f":"'Gas Demand'!J96*10000/'Gas Customers'!G96","v":295.06800158240753},{"$f":"'Gas Demand'!K96*10000/'Gas Customers'!H96","v":3500},{"$f":"'Gas Demand'!L96*10000/'Gas Customers'!I96","v":72.242209890847008},{"$f":"'Gas Demand'!M96*10000/'Gas Customers'!J96","v":356.22741938649943},{"$f":"'Gas Demand'!N96*10000/'Gas Customers'!K96","v":15500},{"$f":"'Gas Demand'!O96*10000/'Gas Customers'!L96","v":81.78391959798995},{"$f":"'Gas Demand'!P96*10000/'Gas Customers'!M96","v":348.7312672846067},{"$f":"'Gas Demand'!Q96*10000/'Gas Customers'!N96","v":1900},{"$f":"'Gas Demand'!R96*10000/'Gas Customers'!O96","v":71.880706992107477},{"$f":"'Gas Demand'!S96*10000/'Gas Customers'!P96","v":316.51195268541005},{"$f":"'Gas Demand'!T96*10000/'Gas Customers'!Q96","v":1300},{"$f":"'Gas Demand'!U96*10000/'Gas Customers'!R96","v":71.296861229747137},{"$f":"'Gas Demand'!V96*10000/'Gas Customers'!S96","v":542.76977958975669},{"$f":"'Gas Demand'!W96*10000/'Gas Customers'!T96","v":2518.7116570598064},{"$f":"'Gas Demand'!X96*10000/'Gas Customers'!U96","v":93.169481010736121}]
["2029-12",2029,12,{"$f":"'Gas Demand'!G97*10000/'Gas Customers'!D97","v":558.3120204603581},{"$f":"'Gas Demand'!H97*10000/'Gas Customers'!E97","v":3930.2368875834113},{"$f":"'Gas Demand'!I97*10000/'Gas Customers'!F97","v":124.36918601099545},{"$f":"'Gas Demand'!J97*10000/'Gas Customers'!G97","v":436.00446012244049},{"$f":"'Gas Demand'!K97*10000/'Gas Customers'!H97","v":3616.6666666666665},{"$f":"'Gas Demand'!L97*10000/'Gas Customers'!I97","v":109.0980724936356},{"$f":"'Gas Demand'!M97*10000/'Gas Customers'!J97","v":508.01375544937832},{"$f":"'Gas Demand'!N97*10000/'Gas Customers'!K97","v":15386.666666666664},{"$f":"'Gas Demand'!O97*10000/'Gas Customers'!L97","v":111.83900069396253},{"$f":"'Gas Demand'!P97*10000/'Gas Customers'!M97","v":490.04158959599243},{"$f":"'Gas Demand'!Q97*10000/'Gas Customers'!N97","v":1678.5714285714287},{"$f":"'Gas Demand'!R97*10000/'Gas Customers'!O97","v":111.26609272569307},{"$f":"'Gas Demand'!S97*10000/'Gas Customers'!P97","v":474.38124359280948},{"$f":"'Gas Demand'!T97*10000/'Gas Customers'!Q97","v":1300},{"$f":"'Gas Demand'!U97*10000/'Gas Customers'!R97","v":108.04148706896549},{"$f":"'Gas Demand'!V97*10000/'Gas Customers'!S97","v":732.13991508776394},{"$f":"'Gas Demand'!W97*10000/'Gas Customers'!T97","v":2932.0552148138668},{"$f":"'Gas Demand'!X97*10000/'Gas Customers'!U97","v":120.71528518510007}]
["2030-1",2030,1,{"$f":"'Gas Demand'!G98*10000/'Gas Customers'!D98","v":568.4298495723134},{"$f":"'Gas Demand'!H98*10000/'Gas Customers'!E98","v":3892.0649957312835},{"$f":"'Gas Demand'!I98*10000/'Gas Customers'!F98","v":127.6735569564579},{"$f":"'Gas Demand'!J98*10000/'Gas Customers'!G98","v":390.45400927802592},{"$f":"'Gas Demand'!K98*10000/'Gas Customers'!H98","v":2100},{"$f":"'Gas Demand'!L98*10000/'Gas Customers'!I98","v":97.148553132362707},{"$f":"'Gas Demand'!M98*10000/'Gas Customers'!J98","v":536.45983159826153},{"$f":"'Gas Demand'!N98*10000/'Gas Customers'!K98","v":15381.818181818184},{"$f":"'Gas Demand'!O98*10000/'Gas Customers'!L98","v":112.46196403872753},{"$f":"'Gas Demand'!P98*10000/'Gas Customers'!M98","v":450.41252854081711},{"$f":"'Gas Demand'!Q98*10000/'Gas Customers'!N98","v":1485.7142857142858},{"$f":"'Gas Demand'!R98*10000/'Gas Customers'!O98","v":101.10871379750225},{"$f":"'Gas Demand'!S98*10000/'Gas Customers'!P98","v":465.50046868695404},{"$f":"'Gas Demand'!T98*10000/'Gas Customers'!Q98","v":1350},{"$f":"'Gas Demand'!U98*10000/'Gas Customers'!R98","v":98.145036628805698},{"$f":"'Gas Demand'!V98*10000/'Gas Customers'!S98","v":743.80662738389401},{"$f":"'Gas Demand'!W98*10000/'Gas Customers'!T98","v":2790.337422799324},{"$f":"'Gas Demand'!X98*10000/'Gas Customers'!U98","v":124.12536716677666}]
["2030-2",2030,2,{"$f":"'Gas Demand'!G99*10000/'Gas Customers'!D99","v":535.86431318410416},{"$f":"'Gas Demand'!H99*10000/'Gas Customers'!E99","v":3391.4259323798906},{"$f":"'Gas Demand'!I99*10000/'Gas Customers'!F99","v":117.0389588259424},{"$f":"'Gas Demand'!J99*10000/'Gas Customers'!G99","v":316.8719668600462},{"$f":"'Gas Demand'!K99*10000/'Gas Customers'!H99","v":2000},{"$f":"'Gas Demand'!L99*10000/'Gas Customers'!I99","v":76.882661996497376},{"$f":"'Gas Demand'!M99*10000/'Gas Customers'!J99","v":474.52641538886712},{"$f":"'Gas Demand'!N99*10000/'Gas Customers'!K99","v":13879.069767441861},{"$f":"'Gas Demand'!O99*10000/'Gas Customers'!L99","v":99.349930843706773},{"$f":"'Gas Demand'!P99*10000/'Gas Customers'!M99","v":363.56260866271202},{"$f":"'Gas Demand'!Q99*10000/'Gas Customers'!N99","v":1449.9999999999998},{"$f":"'Gas Demand'!R99*10000/'Gas Customers'!O99","v":78.553093652068469},{"$f":"'Gas Demand'!S99*10000/'Gas Customers'!P99","v":384.61327664303633},{"$f":"'Gas Demand'!T99*10000/'Gas Customers'!Q99","v":1200},{"$f":"'Gas Demand'!U99*10000/'Gas Customers'!R99","v":79.640960129092988},{"$f":"'Gas Demand'!V99*10000/'Gas Customers'!S99","v":697.53273866008726},{"$f":"'Gas Demand'!W99*10000/'Gas Customers'!T99","v":2771.0122691311467},{"$f":"'Gas Demand'!X99*10000/'Gas Customers'!U99","v":115.12527877815539}]
["2030-3",2030,3,{"$f":"'Gas Demand'!G100*10000/'Gas Customers'!D100","v":428.55311174672056},{"$f":"'Gas Demand'!H100*10000/'Gas Customers'!E100","v":3354.7221904930593},{"$f":"'Gas Demand'!I100*10000/'Gas Customers'!F100","v":87.465534751819504},{"$f":"'Gas Demand'!J100*10000/'Gas Customers'!G100","v":286.54696973779244},{"$f":"'Gas Demand'!K100*10000/'Gas Customers'!H100","v":1766.6666666666667},{"$f":"'Gas Demand'!L100*10000/'Gas Customers'!I100","v":70.213923132704863},{"$f":"'Gas Demand'!M100*10000/'Gas Customers'!J100","v":385.62076622448075},{"$f":"'Gas Demand'!N100*10000/'Gas Customers'!K100","v":15390.476190476191},{"$f":"'Gas Demand'!O100*10000/'Gas Customers'!L100","v":80.434782608695656},{"$f":"'Gas Demand'!P100*10000/'Gas Customers'!M100","v":314.26539181157318},{"$f":"'Gas Demand'!Q100*10000/'Gas Customers'!N100","v":1442.8571428571429},{"$f":"'Gas Demand'!R100*10000/'Gas Customers'!O100","v":68.25149512118351},{"$f":"'Gas Demand'!S100*10000/'Gas Customers'!P100","v":309.61984299876792},{"$f":"'Gas Demand'!T100*10000/'Gas Customers'!Q100","v":1250},{"$f":"'Gas Demand'!U100*10000/'Gas Customers'!R100","v":63.07692307692308},{"$f":"'Gas Demand'!V100*10000/'Gas Customers'!S100","v":527.27848101265818},{"$f":"'Gas Demand'!W100*10000/'Gas Customers'!T100","v":2612.1165639364199},{"$f":"'Gas Demand'!X100*10000/'Gas Customers'!U100","v":83.691374515915072}]
["2030-4",2030,4,{"$f":"'Gas Demand'!G101*10000/'Gas Customers'!D101","v":247.88027477919528},{"$f":"'Gas Demand'!H101*10000/'Gas Customers'!E101","v":2705.7999999132912},{"$f":"'Gas Demand'!I101*10000/'Gas Customers'!F101","v":54.628751220714818},{"$f":"'Gas Demand'!J101*10000/'Gas Customers'!G101","v":194.29423834566677},{"$f":"'Gas Demand'!K101*10000/'Gas Customers'!H101","v":1550},{"$f":"'Gas Demand'!L101*10000/'Gas Customers'!I101","v":47.448083792456259},{"$f":"'Gas Demand'!M101*10000/'Gas Customers'!J101","v":256.60130095122338},{"$f":"'Gas Demand'!N101*10000/'Gas Customers'!K101","v":14880},{"$f":"'Gas Demand'!O101*10000/'Gas Customers'!L101","v":55.12695990009712},{"$f":"'Gas Demand'!P101*10000/'Gas Customers'!M101","v":221.05964624504159},{"$f":"'Gas Demand'!Q101*10000/'Gas Customers'!N101","v":1371.4285714285713},{"$f":"'Gas Demand'!R101*10000/'Gas Customers'!O101","v":45.567188853026842},{"$f":"'Gas Demand'!S101*10000/'Gas Customers'!P101","v":240.31192721041594},{"$f":"'Gas Demand'!T101*10000/'Gas Customers'!Q101","v":1350},{"$f":"'Gas Demand'!U101*10000/'Gas Customers'!R101","v":45.606244112501685},{"$f":"'Gas Demand'!V101*10000/'Gas Customers'!S101","v":307.08172192988019},{"$f":"'Gas Demand'!W101*10000/'Gas Customers'!T101","v":1935.7361959627478},{"$f":"'Gas Demand'!X101*10000/'Gas Customers'!U101","v":50.534644803281196}]
["2030-5",2030,5,{"$f":"'Gas Demand'!G102*10000/'Gas Customers'!D102","v":164.89811989369034},{"$f":"'Gas Demand'!H102*10000/'Gas Customers'!E102","v":2404.8293003302606},{"$f":"'Gas Demand'!I102*10000/'Gas Customers'!F102","v":30.241754187161959},{"$f":"'Gas Demand'!J102*10000/'Gas Customers'!G102","v":126.33361183175619},{"$f":"'Gas Demand'!K102*10000/'Gas Customers'!H102","v":1416.6666666666667},{"$f":"'Gas Demand'!L102*10000/'Gas Customers'!I102","v":30.120774412817866},{"$f":"'Gas Demand'!M102*10000/'Gas Customers'!J102","v":154.4552609786912},{"$f":"'Gas Demand'!N102*10000/'Gas Customers'!K102","v":19089.655172413793},{"$f":"'Gas Demand'!O102*10000/'Gas Customers'!L102","v":39.024051160850824},{"$f":"'Gas Demand'!P102*10000/'Gas Customers'!M102","v":165.12029802474731},{"$f":"'Gas Demand'!Q102*10000/'Gas Customers'!N102","v":1392.8571428571429},{"$f":"'Gas Demand'!R102*10000/'Gas Customers'!O102","v":29.508480988713032},{"$f":"'Gas Demand'!S102*10000/'Gas Customers'!P102","v":156.09483661950475},{"$f":"'Gas Demand'!T102*10000/'Gas Customers'!Q102","v":1350},{"$f":"'Gas Demand'!U102*10000/'Gas Customers'!R102","v":25.995142355957359},{"$f":"'Gas Demand'!V102*10000/'Gas Customers'!S102","v":182.36489490061598},{"$f":"'Gas Demand'!W102*10000/'Gas Customers'!T102","v":1475.1533741200037},{"$f":"'Gas Demand'!X102*10000/'Gas Customers'!U102","v":26.955673207002825}]
["2030-6",2030,6,{"$f":"'Gas Demand'!G103*10000/'Gas Customers'!D103","v":132.51376868607394},{"$f":"'Gas Demand'!H103*10000/'Gas Customers'!E103","v":1766.1841559510556},{"$f":"'Gas Demand'!I103*10000/'Gas Customers'!F103","v":18.35537178580535},{"$f":"'Gas Demand'!J103*10000/'Gas Customers'!G103","v":89.637256854868184},{"$f":"'Gas Demand'!K103*10000/'Gas Customers'!H103","v":1366.6666666666667},{"$f":"'Gas Demand'!L103*10000/'Gas Customers'!I103","v":17.30194547783131},{"$f":"'Gas Demand'!M103*10000/'Gas Customers'!J103","v":117.60801310805961},{"$f":"'Gas Demand'!N103*10000/'Gas Customers'!K103","v":17018.18181818182},{"$f":"'Gas Demand'!O103*10000/'Gas Customers'!L103","v":24.850006976419703},{"$f":"'Gas Demand'!P103*10000/'Gas Customers'!M103","v":135.92784450358661},{"$f":"'Gas Demand'!Q103*10000/'Gas Customers'!N103","v":1371.4285714285713},{"$f":"'Gas Demand'!R103*10000/'Gas Customers'!O103","v":20.244391468401194},{"$f":"'Gas Demand'!S103*10000/'Gas Customers'!P103","v":131.16696449099541},{"$f":"'Gas Demand'!T103*10000/'Gas Customers'!Q103","v":1300},{"$f":"'Gas Demand'!U103*10000/'Gas Customers'!R103","v":19.162324920495298},{"$f":"'Gas Demand'!V103*10000/'Gas Customers'!S103","v":129.82244768547875},{"$f":"'Gas Demand'!W103*10000/'Gas Customers'!T103","v":1218.558282245968},{"$f":"'Gas Demand'!X103*10000/'Gas Customers'!U103","v":17.264264491597402}]
["2030-7",2030,7,{"$f":"'Gas Demand'!G104*10000/'Gas Customers'!D104","v":116.83392365210547},{"$f":"'Gas Demand'!H104*10000/'Gas Customers'!E104","v":1540.0890931410149},{"$f":"'Gas Demand'!I104*10000/'Gas Customers'!F104","v":15.553600395810806},{"$f":"'Gas Demand'!J104*10000/'Gas Customers'!G104","v":75.347973972874243},{"$f":"'Gas Demand'!K104*10000/'Gas Customers'!H104","v":1333.3333333333333},{"$f":"'Gas Demand'!L104*10000/'Gas Customers'!I104","v":11.885497119038863},{"$f":"'Gas Demand'!M104*10000/'Gas Customers'!J104","v":108.19524970351824},{"$f":"'Gas Demand'!N104*10000/'Gas Customers'!K104","v":22950},{"$f":"'Gas Demand'!O104*10000/'Gas Customers'!L104","v":20.752597584948049},{"$f":"'Gas Demand'!P104*10000/'Gas Customers'!M104","v":127.99137888456066},{"$f":"'Gas Demand'!Q104*10000/'Gas Customers'!N104","v":1364.2857142857142},{"$f":"'Gas Demand'!R104*10000/'Gas Customers'!O104","v":18.364441632394811},{"$f":"'Gas Demand'!S104*10000/'Gas Customers'!P104","v":118.42616497957363},{"$f":"'Gas Demand'!T104*10000/'Gas Customers'!Q104","v":1300},{"$f":"'Gas Demand'!U104*10000/'Gas Customers'!R104","v":16.320293398533007},{"$f":"'Gas Demand'!V104*10000/'Gas Customers'!S104","v":114.9390243902439},{"$f":"'Gas Demand'!W104*10000/'Gas Customers'!T104","v":1030.6748467680379},{"$f":"'Gas Demand'!X104*10000/'Gas Customers'!U104","v":14.60589905601624}]
["2030-8",2030,8,{"$f":"'Gas Demand'!G105*10000/'Gas Customers'!D105","v":117.17996654531143},{"$f":"'Gas Demand'!H105*10000/'Gas Customers'!E105","v":1523.9394453870098},{"$f":"'Gas Demand'!I105*10000/'Gas Customers'!F105","v":15.359123664624358},{"$f":"'Gas Demand'!J105*10000/'Gas Customers'!G105","v":74.949004070832487},{"$f":"'Gas Demand'!K105*10000/'Gas Customers'!H105","v":1450},{"$f":"'Gas Demand'!L105*10000/'Gas Customers'!I105","v":11.265698103915291},{"$f":"'Gas Demand'!M105*10000/'Gas Customers'!J105","v":157.93600091425796},{"$f":"'Gas Demand'!N105*10000/'Gas Customers'!K105","v":18799.999999999996},{"$f":"'Gas Demand'!O105*10000/'Gas Customers'!L105","v":28.33216045038705},{"$f":"'Gas Demand'!P105*10000/'Gas Customers'!M105","v":142.70538562388211},{"$f":"'Gas Demand'!Q105*10000/'Gas Customers'!N105","v":1642.8571428571429},{"$f":"'Gas Demand'!R105*10000/'Gas Customers'!O105","v":18.736342042755343},{"$f":"'Gas Demand'!S105*10000/'Gas Customers'!P105","v":144.41503072016587},{"$f":"'Gas Demand'!T105*10000/'Gas Customers'!Q105","v":1350},{"$f":"'Gas Demand'!U105*10000/'Gas Customers'!R105","v":18.924262049219443},{"$f":"'Gas Demand'!V105*10000/'Gas Customers'!S105","v":114.95552731893265},{"$f":"'Gas Demand'!W105*10000/'Gas Customers'!T105","v":1056.441717937239},{"$f":"'Gas Demand'!X105*10000/'Gas Customers'!U105","v":14.553605805982164}]
["2030-9",2030,9,{"$f":"'Gas Demand'!G106*10000/'Gas Customers'!D106","v":148.1503345139709},{"$f":"'Gas Demand'!H106*10000/'Gas Customers'!E106","v":1774.9930531814991},{"$f":"'Gas Demand'!I106*10000/'Gas Customers'!F106","v":19.983819098339179},{"$f":"'Gas Demand'!J106*10000/'Gas Customers'!G106","v":108.29816159625275},{"$f":"'Gas Demand'!K106*10000/'Gas Customers'!H106","v":2133.3333333333335},{"$f":"'Gas Demand'!L106*10000/'Gas Customers'!I106","v":16.060102223043287},{"$f":"'Gas Demand'!M106*10000/'Gas Customers'!J106","v":114.82145933638769},{"$f":"'Gas Demand'!N106*10000/'Gas Customers'!K106","v":20094.915254237287},{"$f":"'Gas Demand'!O106*10000/'Gas Customers'!L106","v":20.583674044832932},{"$f":"'Gas Demand'!P106*10000/'Gas Customers'!M106","v":144.5049173000738},{"$f":"'Gas Demand'!Q106*10000/'Gas Customers'!N106","v":1571.4285714285713},{"$f":"'Gas Demand'!R106*10000/'Gas Customers'!O106","v":19.643592586725806},{"$f":"'Gas Demand'!S106*10000/'Gas Customers'!P106","v":139.83897196482047},{"$f":"'Gas Demand'!T106*10000/'Gas Customers'!Q106","v":1300},{"$f":"'Gas Demand'!U106*10000/'Gas Customers'!R106","v":20.555138784696172},{"$f":"'Gas Demand'!V106*10000/'Gas Customers'!S106","v":150.06986788617886},{"$f":"'Gas Demand'!W106*10000/'Gas Customers'!T106","v":1426.840490841314},{"$f":"'Gas Demand'!X106*10000/'Gas Customers'!U106","v":19.224144868030038}]
["2030-10",2030,10,{"$f":"'Gas Demand'!G107*10000/'Gas Customers'!D107","v":274.94365507104362},{"$f":"'Gas Demand'!H107*10000/'Gas Customers'!E107","v":2604.4976644697922},{"$f":"'Gas Demand'!I107*10000/'Gas Customers'!F107","v":57.602745869575898},{"$f":"'Gas Demand'!J107*10000/'Gas Customers'!G107","v":191.26328824638708},{"$f":"'Gas Demand'!K107*10000/'Gas Customers'!H107","v":2983.3333333333335},{"$f":"'Gas Demand'!L107*10000/'Gas Customers'!I107","v":39.571114369501466},{"$f":"'Gas Demand'!M107*10000/'Gas Customers'!J107","v":223.84429827180668},{"$f":"'Gas Demand'!N107*10000/'Gas Customers'!K107","v":26400},{"$f":"'Gas Demand'!O107*10000/'Gas Customers'!L107","v":46.168931222860344},{"$f":"'Gas Demand'!P107*10000/'Gas Customers'!M107","v":236.51634966474029},{"$f":"'Gas Demand'!Q107*10000/'Gas Customers'!N107","v":2042.8571428571429},{"$f":"'Gas Demand'!R107*10000/'Gas Customers'!O107","v":40.650932382545044},{"$f":"'Gas Demand'!S107*10000/'Gas Customers'!P107","v":208.74119004546534},{"$f":"'Gas Demand'!T107*10000/'Gas Customers'!Q107","v":1400.0000000000002},{"$f":"'Gas Demand'!U107*10000/'Gas Customers'!R107","v":41.850519313013372},{"$f":"'Gas Demand'!V107*10000/'Gas Customers'!S107","v":342.45271042274976},{"$f":"'Gas Demand'!W107*10000/'Gas Customers'!T107","v":2043.098159571874},{"$f":"'Gas Demand'!X107*10000/'Gas Customers'!U107","v":53.599253787309586}]
["2030-11",2030,11,{"$f":"'Gas Demand'!G108*10000/'Gas Customers'!D108","v":407.77176586325629},{"$f":"'Gas Demand'!H108*10000/'Gas Customers'!E108","v":3570.5402029258939},{"$f":"'Gas Demand'!I108*10000/'Gas Customers'!F108","v":96.310434945969547},{"$f":"'Gas Demand'!J108*10000/'Gas Customers'!G108","v":289.47803466736553},{"$f":"'Gas Demand'!K108*10000/'Gas Customers'!H108","v":3450},{"$f":"'Gas Demand'!L108*10000/'Gas Customers'!I108","v":70.709520921770775},{"$f":"'Gas Demand'!M108*10000/'Gas Customers'!J108","v":355.56237584372781},{"$f":"'Gas Demand'!N108*10000/'Gas Customers'!K108","v":15500},{"$f":"'Gas Demand'!O108*10000/'Gas Customers'!L108","v":81.623872310895209},{"$f":"'Gas Demand'!P108*10000/'Gas Customers'!M108","v":347.15036298612489},{"$f":"'Gas Demand'!Q108*10000/'Gas Customers'!N108","v":1900},{"$f":"'Gas Demand'!R108*10000/'Gas Customers'!O108","v":71.497607280144351},{"$f":"'Gas Demand'!S108*10000/'Gas Customers'!P108","v":317.09929596237521},{"$f":"'Gas Demand'!T108*10000/'Gas Customers'!Q108","v":1300},{"$f":"'Gas Demand'!U108*10000/'Gas Customers'!R108","v":71.471937398812742},{"$f":"'Gas Demand'!V108*10000/'Gas Customers'!S108","v":542.3108630858012},{"$f":"'Gas Demand'!W108*10000/'Gas Customers'!T108","v":2516.5644172551092},{"$f":"'Gas Demand'!X108*10000/'Gas Customers'!U108","v":93.084994899400968}]
["2030-12",2030,12,{"$f":"'Gas Demand'!G109*10000/'Gas Customers'!D109","v":554.83902534494564},{"$f":"'Gas Demand'!H109*10000/'Gas Customers'!E109","v":3911.1509465423828},{"$f":"'Gas Demand'!I109*10000/'Gas Customers'!F109","v":123.51399300717678},{"$f":"'Gas Demand'!J109*10000/'Gas Customers'!G109","v":433.22979549862089},{"$f":"'Gas Demand'!K109*10000/'Gas Customers'!H109","v":3600},{"$f":"'Gas Demand'!L109*10000/'Gas Customers'!I109","v":108.35493399240461},{"$f":"'Gas Demand'!M109*10000/'Gas Customers'!J109","v":505.04777173964652},{"$f":"'Gas Demand'!N109*10000/'Gas Customers'!K109","v":15386.666666666664},{"$f":"'Gas Demand'!O109*10000/'Gas Customers'!L109","v":111.15097985095227},{"$f":"'Gas Demand'!P109*10000/'Gas Customers'!M109","v":487.44538065239044},{"$f":"'Gas Demand'!Q109*10000/'Gas Customers'!N109","v":1671.4285714285713},{"$f":"'Gas Demand'!R109*10000/'Gas Customers'!O109","v":110.5982799257028},{"$f":"'Gas Demand'!S109*10000/'Gas Customers'!P109","v":473.77209574328032},{"$f":"'Gas Demand'!T109*10000/'Gas Customers'!Q109","v":1300},{"$f":"'Gas Demand'!U109*10000/'Gas Customers'!R109","v":107.88203753351206},{"$f":"'Gas Demand'!V109*10000/'Gas Customers'!S109","v":727.29337539432174},{"$f":"'Gas Demand'!W109*10000/'Gas Customers'!T109","v":2917.0245396536025},{"$f":"'Gas Demand'!X109*10000/'Gas Customers'!U109","v":119.88176750649768}]
["2031-1",2031,1,{"$f":"'Gas Demand'!G110*10000/'Gas Customers'!D110","v":570.77464788732391},{"$f":"'Gas Demand'!H110*10000/'Gas Customers'!E110","v":3903.8101983419797},{"$f":"'Gas Demand'!I110*10000/'Gas Customers'!F110","v":128.25537952663322},{"$f":"'Gas Demand'!J110*10000/'Gas Customers'!G110","v":391.34692827811892},{"$f":"'Gas Demand'!K110*10000/'Gas Customers'!H110","v":2100},{"$f":"'Gas Demand'!L110*10000/'Gas Customers'!I110","v":97.398461908195159},{"$f":"'Gas Demand'!M110*10000/'Gas Customers'!J110","v":538.87706208829275},{"$f":"'Gas Demand'!N110*10000/'Gas Customers'!K110","v":15381.818181818184},{"$f":"'Gas Demand'!O110*10000/'Gas Customers'!L110","v":112.98129812981298},{"$f":"'Gas Demand'!P110*10000/'Gas Customers'!M110","v":453.92464142193774},{"$f":"'Gas Demand'!Q110*10000/'Gas Customers'!N110","v":1485.7142857142858},{"$f":"'Gas Demand'!R110*10000/'Gas Customers'!O110","v":102.01537599601593},{"$f":"'Gas Demand'!S110*10000/'Gas Customers'!P110","v":471.76639268015714},{"$f":"'Gas Demand'!T110*10000/'Gas Customers'!Q110","v":1350},{"$f":"'Gas Demand'!U110*10000/'Gas Customers'!R110","v":99.618754598354627},{"$f":"'Gas Demand'!V110*10000/'Gas Customers'!S110","v":747.06364725919389},{"$f":"'Gas Demand'!W110*10000/'Gas Customers'!T110","v":2798.9263801534566},{"$f":"'Gas Demand'!X110*10000/'Gas Customers'!U110","v":124.69310740987034}]
["2031-2",2031,2,{"$f":"'Gas Demand'!G111*10000/'Gas Customers'!D111","v":536.14599686028271},{"$f":"'Gas Demand'!H111*10000/'Gas Customers'!E111","v":3391.4259338736265},{"$f":"'Gas Demand'!I111*10000/'Gas Customers'!F111","v":117.1056829043053},{"$f":"'Gas Demand'!J111*10000/'Gas Customers'!G111","v":316.71364689365873},{"$f":"'Gas Demand'!K111*10000/'Gas Customers'!H111","v":2000},{"$f":"'Gas Demand'!L111*10000/'Gas Customers'!I111","v":76.833443450057061},{"$f":"'Gas Demand'!M111*10000/'Gas Customers'!J111","v":473.85464798352587},{"$f":"'Gas Demand'!N111*10000/'Gas Customers'!K111","v":13879.069767441861},{"$f":"'Gas Demand'!O111*10000/'Gas Customers'!L111","v":99.202420242024203},{"$f":"'Gas Demand'!P111*10000/'Gas Customers'!M111","v":364.47632734170537},{"$f":"'Gas Demand'!Q111*10000/'Gas Customers'!N111","v":1449.9999999999998},{"$f":"'Gas Demand'!R111*10000/'Gas Customers'!O111","v":78.782078217159224},{"$f":"'Gas Demand'!S111*10000/'Gas Customers'!P111","v":387.27422234275025},{"$f":"'Gas Demand'!T111*10000/'Gas Customers'!Q111","v":1200},{"$f":"'Gas Demand'!U111*10000/'Gas Customers'!R111","v":80.274339243894275},{"$f":"'Gas Demand'!V111*10000/'Gas Customers'!S111","v":697.92165260108322},{"$f":"'Gas Demand'!W111*10000/'Gas Customers'!T111","v":2772.0858893579689},{"$f":"'Gas Demand'!X111*10000/'Gas Customers'!U111","v":115.1909866145574}]
["2031-3",2031,3,{"$f":"'Gas Demand'!G112*10000/'Gas Customers'!D112","v":428.16638869812618},{"$f":"'Gas Demand'!H112*10000/'Gas Customers'!E112","v":3351.7858909827805},{"$f":"'Gas Demand'!I112*10000/'Gas Customers'!F112","v":87.376108146239858},{"$f":"'Gas Demand'!J112*10000/'Gas Customers'!G112","v":284.56362873057338},{"$f":"'Gas Demand'!K112*10000/'Gas Customers'!H112","v":1766.6666666666667},{"$f":"'Gas Demand'!L112*10000/'Gas Customers'!I112","v":69.66163831961056},{"$f":"'Gas Demand'!M112*10000/'Gas Customers'!J112","v":384.93748857105652},{"$f":"'Gas Demand'!N112*10000/'Gas Customers'!K112","v":15390.476190476191},{"$f":"'Gas Demand'!O112*10000/'Gas Customers'!L112","v":80.311166184772134},{"$f":"'Gas Demand'!P112*10000/'Gas Customers'!M112","v":314.05982025788137},{"$f":"'Gas Demand'!Q112*10000/'Gas Customers'!N112","v":1442.8571428571429},{"$f":"'Gas Demand'!R112*10000/'Gas Customers'!O112","v":68.198149156232986},{"$f":"'Gas Demand'!S112*10000/'Gas Customers'!P112","v":309.68231275780408},{"$f":"'Gas Demand'!T112*10000/'Gas Customers'!Q112","v":1250},{"$f":"'Gas Demand'!U112*10000/'Gas Customers'!R112","v":63.094203383031356},{"$f":"'Gas Demand'!V112*10000/'Gas Customers'!S112","v":526.7657992565056},{"$f":"'Gas Demand'!W112*10000/'Gas Customers'!T112","v":2609.9693252334346},{"$f":"'Gas Demand'!X112*10000/'Gas Customers'!U112","v":83.605773563843712}]
["2031-4",2031,4,{"$f":"'Gas Demand'!G113*10000/'Gas Customers'!D113","v":246.93937323049889},{"$f":"'Gas Demand'!H113*10000/'Gas Customers'!E113","v":2696.9910997947413},{"$f":"'Gas Demand'!I113*10000/'Gas Customers'!F113","v":54.354183977952957},{"$f":"'Gas Demand'!J113*10000/'Gas Customers'!G113","v":192.30894565918521},{"$f":"'Gas Demand'!K113*10000/'Gas Customers'!H113","v":1550},{"$f":"'Gas Demand'!L113*10000/'Gas Customers'!I113","v":46.868978805394988},{"$f":"'Gas Demand'!M113*10000/'Gas Customers'!J113","v":255.97546542311696},{"$f":"'Gas Demand'!N113*10000/'Gas Customers'!K113","v":14880},{"$f":"'Gas Demand'!O113*10000/'Gas Customers'!L113","v":54.980684326710815},{"$f":"'Gas Demand'!P113*10000/'Gas Customers'!M113","v":220.46573428234311},{"$f":"'Gas Demand'!Q113*10000/'Gas Customers'!N113","v":1371.4285714285713},{"$f":"'Gas Demand'!R113*10000/'Gas Customers'!O113","v":45.396692028816382},{"$f":"'Gas Demand'!S113*10000/'Gas Customers'!P113","v":239.88847148477214},{"$f":"'Gas Demand'!T113*10000/'Gas Customers'!Q113","v":1350},{"$f":"'Gas Demand'!U113*10000/'Gas Customers'!R113","v":45.509944418402192},{"$f":"'Gas Demand'!V113*10000/'Gas Customers'!S113","v":305.72492583475349},{"$f":"'Gas Demand'!W113*10000/'Gas Customers'!T113","v":1929.294478586788},{"$f":"'Gas Demand'!X113*10000/'Gas Customers'!U113","v":50.282629544158205}]
["2031-5",2031,5,{"$f":"'Gas Demand'!G114*10000/'Gas Customers'!D114","v":163.35586247428739},{"$f":"'Gas Demand'!H114*10000/'Gas Customers'!E114","v":2375.4663034664623},{"$f":"'Gas Demand'!I114*10000/'Gas Customers'!F114","v":29.773680353436102},{"$f":"'Gas Demand'!J114*10000/'Gas Customers'!G114","v":125.26627829911557},{"$f":"'Gas Demand'!K114*10000/'Gas Customers'!H114","v":1416.6666666666667},{"$f":"'Gas Demand'!L114*10000/'Gas Customers'!I114","v":29.733808172873786},{"$f":"'Gas Demand'!M114*10000/'Gas Customers'!J114","v":153.87473719438935},{"$f":"'Gas Demand'!N114*10000/'Gas Customers'!K114","v":19034.482758620688},{"$f":"'Gas Demand'!O114*10000/'Gas Customers'!L114","v":38.802875311031244},{"$f":"'Gas Demand'!P114*10000/'Gas Customers'!M114","v":165.34724205701283},{"$f":"'Gas Demand'!Q114*10000/'Gas Customers'!N114","v":1400},{"$f":"'Gas Demand'!R114*10000/'Gas Customers'!O114","v":29.579373734226515},{"$f":"'Gas Demand'!S114*10000/'Gas Customers'!P114","v":156.36786492816319},{"$f":"'Gas Demand'!T114*10000/'Gas Customers'!Q114","v":1350},{"$f":"'Gas Demand'!U114*10000/'Gas Customers'!R114","v":26.072651581279796},{"$f":"'Gas Demand'!V114*10000/'Gas Customers'!S114","v":180.21873814641549},{"$f":"'Gas Demand'!W114*10000/'Gas Customers'!T114","v":1461.1963190632268},{"$f":"'Gas Demand'!X114*10000/'Gas Customers'!U114","v":26.56374988922413}]
["2031-6",2031,6,{"$f":"'Gas Demand'!G115*10000/'Gas Customers'!D115","v":131.14545632397534},{"$f":"'Gas Demand'!H115*10000/'Gas Customers'!E115","v":1745.6300586042173},{"$f":"'Gas Demand'!I115*10000/'Gas Customers'!F115","v":18.117746385125901},{"$f":"'Gas Demand'!J115*10000/'Gas Customers'!G115","v":89.493355236696743},{"$f":"'Gas Demand'!K115*10000/'Gas Customers'!H115","v":1366.6666666666667},{"$f":"'Gas Demand'!L115*10000/'Gas Customers'!I115","v":17.274216049008309},{"$f":"'Gas Demand'!M115*10000/'Gas Customers'!J115","v":117.699032947147},{"$f":"'Gas Demand'!N115*10000/'Gas Customers'!K115","v":17042.424242424244},{"$f":"'Gas Demand'!O115*10000/'Gas Customers'!L115","v":24.906341057305397},{"$f":"'Gas Demand'!P115*10000/'Gas Customers'!M115","v":136.63033830422742},{"$f":"'Gas Demand'!Q115*10000/'Gas Customers'!N115","v":1378.5714285714287},{"$f":"'Gas Demand'!R115*10000/'Gas Customers'!O115","v":20.417810783824265},{"$f":"'Gas Demand'!S115*10000/'Gas Customers'!P115","v":131.57772248808706},{"$f":"'Gas Demand'!T115*10000/'Gas Customers'!Q115","v":1300},{"$f":"'Gas Demand'!U115*10000/'Gas Customers'!R115","v":19.247087345949222},{"$f":"'Gas Demand'!V115*10000/'Gas Customers'!S115","v":128.50830124360837},{"$f":"'Gas Demand'!W115*10000/'Gas Customers'!T115","v":1203.5276073988814},{"$f":"'Gas Demand'!X115*10000/'Gas Customers'!U115","v":17.044702578501678}]
["2031-7",2031,7,{"$f":"'Gas Demand'!G116*10000/'Gas Customers'!D116","v":116.61282427802252},{"$f":"'Gas Demand'!H116*10000/'Gas Customers'!E116","v":1534.2164938952121},{"$f":"'Gas Demand'!I116*10000/'Gas Customers'!F116","v":15.505492002963816},{"$f":"'Gas Demand'!J116*10000/'Gas Customers'!G116","v":75.541663523571842},{"$f":"'Gas Demand'!K116*10000/'Gas Customers'!H116","v":1333.3333333333333},{"$f":"'Gas Demand'!L116*10000/'Gas Customers'!I116","v":11.93001706900756},{"$f":"'Gas Demand'!M116*10000/'Gas Customers'!J116","v":108.22676089090712},{"$f":"'Gas Demand'!N116*10000/'Gas Customers'!K116","v":23450.000000000004},{"$f":"'Gas Demand'!O116*10000/'Gas Customers'!L116","v":20.776319463836916},{"$f":"'Gas Demand'!P116*10000/'Gas Customers'!M116","v":128.63692915923494},{"$f":"'Gas Demand'!Q116*10000/'Gas Customers'!N116","v":1371.4285714285713},{"$f":"'Gas Demand'!R116*10000/'Gas Customers'!O116","v":18.586657496561209},{"$f":"'Gas Demand'!S116*10000/'Gas Customers'!P116","v":118.46199643791026},{"$f":"'Gas Demand'!T116*10000/'Gas Customers'!Q116","v":1300},{"$f":"'Gas Demand'!U116*10000/'Gas Customers'!R116","v":16.357982966067325},{"$f":"'Gas Demand'!V116*10000/'Gas Customers'!S116","v":114.72113317313772},{"$f":"'Gas Demand'!W116*10000/'Gas Customers'!T116","v":1029.6012270254478},{"$f":"'Gas Demand'!X116*10000/'Gas Customers'!U116","v":14.573987135101227}]
["2031-8",2031,8,{"$f":"'Gas Demand'!G117*10000/'Gas Customers'!D117","v":116.94235098365469},{"$f":"'Gas Demand'!H117*10000/'Gas Customers'!E117","v":1521.0031458775934},{"$f":"'Gas Demand'!I117*10000/'Gas Customers'!F117","v":15.347787302706545},{"$f":"'Gas Demand'!J117*10000/'Gas Customers'!G117","v":75.105514934365928},{"$f":"'Gas Demand'!K117*10000/'Gas Customers'!H117","v":1466.6666666666667},{"$f":"'Gas Demand'!L117*10000/'Gas Customers'!I117","v":11.264846332802742},{"$f":"'Gas Demand'!M117*10000/'Gas Customers'!J117","v":160.92293093341553},{"$f":"'Gas Demand'!N117*10000/'Gas Customers'!K117","v":18990.476190476191},{"$f":"'Gas Demand'!O117*10000/'Gas Customers'!L117","v":28.817354793561933},{"$f":"'Gas Demand'!P117*10000/'Gas Customers'!M117","v":144.91575577740377},{"$f":"'Gas Demand'!Q117*10000/'Gas Customers'!N117","v":1671.4285714285713},{"$f":"'Gas Demand'!R117*10000/'Gas Customers'!O117","v":18.988530207958441},{"$f":"'Gas Demand'!S117*10000/'Gas Customers'!P117","v":147.22074178488035},{"$f":"'Gas Demand'!T117*10000/'Gas Customers'!Q117","v":1350},{"$f":"'Gas Demand'!U117*10000/'Gas Customers'!R117","v":19.234683492774273},{"$f":"'Gas Demand'!V117*10000/'Gas Customers'!S117","v":114.76913345983554},{"$f":"'Gas Demand'!W117*10000/'Gas Customers'!T117","v":1052.1472392960782},{"$f":"'Gas Demand'!X117*10000/'Gas Customers'!U117","v":14.535133474529475}]
["2031-9",2031,9,{"$f":"'Gas Demand'!G118*10000/'Gas Customers'!D118","v":146.818092813785},{"$f":"'Gas Demand'!H118*10000/'Gas Customers'!E118","v":1763.2478554044301},{"$f":"'Gas Demand'!I118*10000/'Gas Customers'!F118","v":19.793409466384794},{"$f":"'Gas Demand'!J118*10000/'Gas Customers'!G118","v":108.21157143511836},{"$f":"'Gas Demand'!K118*10000/'Gas Customers'!H118","v":2133.3333333333335},{"$f":"'Gas Demand'!L118*10000/'Gas Customers'!I118","v":16.051197256414966},{"$f":"'Gas Demand'!M118*10000/'Gas Customers'!J118","v":114.92610785327378},{"$f":"'Gas Demand'!N118*10000/'Gas Customers'!K118","v":20176.271186440677},{"$f":"'Gas Demand'!O118*10000/'Gas Customers'!L118","v":20.59153350154191},{"$f":"'Gas Demand'!P118*10000/'Gas Customers'!M118","v":146.23165573574096},{"$f":"'Gas Demand'!Q118*10000/'Gas Customers'!N118","v":1585.714285714286},{"$f":"'Gas Demand'!R118*10000/'Gas Customers'!O118","v":19.892935965063316},{"$f":"'Gas Demand'!S118*10000/'Gas Customers'!P118","v":141.41851557254085},{"$f":"'Gas Demand'!T118*10000/'Gas Customers'!Q118","v":1300},{"$f":"'Gas Demand'!U118*10000/'Gas Customers'!R118","v":20.87151293015679},{"$f":"'Gas Demand'!V118*10000/'Gas Customers'!S118","v":148.60250411028204},{"$f":"'Gas Demand'!W118*10000/'Gas Customers'!T118","v":1410.7361963622925},{"$f":"'Gas Demand'!X118*10000/'Gas Customers'!U118","v":19.031503092990942}]
["2031-10",2031,10,{"$f":"'Gas Demand'!G119*10000/'Gas Customers'!D119","v":274.92930277913212},{"$f":"'Gas Demand'!H119*10000/'Gas Customers'!E119","v":2604.497664852172},{"$f":"'Gas Demand'!I119*10000/'Gas Customers'!F119","v":57.598087993679556},{"$f":"'Gas Demand'!J119*10000/'Gas Customers'!G119","v":191.23003407532369},{"$f":"'Gas Demand'!K119*10000/'Gas Customers'!H119","v":2983.3333333333335},{"$f":"'Gas Demand'!L119*10000/'Gas Customers'!I119","v":39.564979646394072},{"$f":"'Gas Demand'!M119*10000/'Gas Customers'!J119","v":223.97605783072063},{"$f":"'Gas Demand'!N119*10000/'Gas Customers'!K119","v":26400},{"$f":"'Gas Demand'!O119*10000/'Gas Customers'!L119","v":46.211699164345404},{"$f":"'Gas Demand'!P119*10000/'Gas Customers'!M119","v":238.80995757324166},{"$f":"'Gas Demand'!Q119*10000/'Gas Customers'!N119","v":2057.1428571428573},{"$f":"'Gas Demand'!R119*10000/'Gas Customers'!O119","v":41.137493958622407},{"$f":"'Gas Demand'!S119*10000/'Gas Customers'!P119","v":210.21025530803163},{"$f":"'Gas Demand'!T119*10000/'Gas Customers'!Q119","v":1450},{"$f":"'Gas Demand'!U119*10000/'Gas Customers'!R119","v":42.267414363894332},{"$f":"'Gas Demand'!V119*10000/'Gas Customers'!S119","v":342.42922143579375},{"$f":"'Gas Demand'!W119*10000/'Gas Customers'!T119","v":2043.098159571874},{"$f":"'Gas Demand'!X119*10000/'Gas Customers'!U119","v":53.595350441003809}]
["2031-11",2031,11,{"$f":"'Gas Demand'!G120*10000/'Gas Customers'!D120","v":405.40223135642981},{"$f":"'Gas Demand'!H120*10000/'Gas Customers'!E120","v":3552.9224069152278},{"$f":"'Gas Demand'!I120*10000/'Gas Customers'!F120","v":95.656669521853829},{"$f":"'Gas Demand'!J120*10000/'Gas Customers'!G120","v":287.09858527215141},{"$f":"'Gas Demand'!K120*10000/'Gas Customers'!H120","v":3433.3333333333335},{"$f":"'Gas Demand'!L120*10000/'Gas Customers'!I120","v":70.068150292503475},{"$f":"'Gas Demand'!M120*10000/'Gas Customers'!J120","v":354.28952458032052},{"$f":"'Gas Demand'!N120*10000/'Gas Customers'!K120","v":15475.000000000002},{"$f":"'Gas Demand'!O120*10000/'Gas Customers'!L120","v":81.313828319072599},{"$f":"'Gas Demand'!P120*10000/'Gas Customers'!M120","v":346.55077904822764},{"$f":"'Gas Demand'!Q120*10000/'Gas Customers'!N120","v":1892.8571428571429},{"$f":"'Gas Demand'!R120*10000/'Gas Customers'!O120","v":71.348602087177653},{"$f":"'Gas Demand'!S120*10000/'Gas Customers'!P120","v":318.48425746016261},{"$f":"'Gas Demand'!T120*10000/'Gas Customers'!Q120","v":1300},{"$f":"'Gas Demand'!U120*10000/'Gas Customers'!R120","v":71.847723915670741},{"$f":"'Gas Demand'!V120*10000/'Gas Customers'!S120","v":538.83697436545015},{"$f":"'Gas Demand'!W120*10000/'Gas Customers'!T120","v":2504.7546013038263},{"$f":"'Gas Demand'!X120*10000/'Gas Customers'!U120","v":92.449804322122858}]
["2031-12",2031,12,{"$f":"'Gas Demand'!G121*10000/'Gas Customers'!D121","v":553.63052365193698},{"$f":"'Gas Demand'!H121*10000/'Gas Customers'!E121","v":3905.2783480969033},{"$f":"'Gas Demand'!I121*10000/'Gas Customers'!F121","v":123.21719129792643},{"$f":"'Gas Demand'!J121*10000/'Gas Customers'!G121","v":433.21959492073978},{"$f":"'Gas Demand'!K121*10000/'Gas Customers'!H121","v":3600},{"$f":"'Gas Demand'!L121*10000/'Gas Customers'!I121","v":108.33932853717026},{"$f":"'Gas Demand'!M121*10000/'Gas Customers'!J121","v":504.24229411538062},{"$f":"'Gas Demand'!N121*10000/'Gas Customers'!K121","v":15386.666666666664},{"$f":"'Gas Demand'!O121*10000/'Gas Customers'!L121","v":110.97845478248937},{"$f":"'Gas Demand'!P121*10000/'Gas Customers'!M121","v":488.83337876629201},{"$f":"'Gas Demand'!Q121*10000/'Gas Customers'!N121","v":1671.4285714285713},{"$f":"'Gas Demand'!R121*10000/'Gas Customers'!O121","v":110.95512118360357},{"$f":"'Gas Demand'!S121*10000/'Gas Customers'!P121","v":476.55683900386651},{"$f":"'Gas Demand'!T121*10000/'Gas Customers'!Q121","v":1300},{"$f":"'Gas Demand'!U121*10000/'Gas Customers'!R121","v":108.5923949299533},{"$f":"'Gas Demand'!V121*10000/'Gas Customers'!S121","v":725.61396897179827},{"$f":"'Gas Demand'!W121*10000/'Gas Customers'!T121","v":2911.6564418071057},{"$f":"'Gas Demand'!X121*10000/'Gas Customers'!U121","v":119.59299817830454}]
["2032-1",2032,1,{"$f":"'Gas Demand'!G122*10000/'Gas Customers'!D122","v":569.42390035033088},{"$f":"'Gas Demand'!H122*10000/'Gas Customers'!E122","v":3896.4694495673616},{"$f":"'Gas Demand'!I122*10000/'Gas Customers'!F122","v":127.91821084695074},{"$f":"'Gas Demand'!J122*10000/'Gas Customers'!G122","v":390.35185329635596},{"$f":"'Gas Demand'!K122*10000/'Gas Customers'!H122","v":2100},{"$f":"'Gas Demand'!L122*10000/'Gas Customers'!I122","v":97.12578428443382},{"$f":"'Gas Demand'!M122*10000/'Gas Customers'!J122","v":536.7084007387574},{"$f":"'Gas Demand'!N122*10000/'Gas Customers'!K122","v":15381.818181818184},{"$f":"'Gas Demand'!O122*10000/'Gas Customers'!L122","v":112.52563927252839},{"$f":"'Gas Demand'!P122*10000/'Gas Customers'!M122","v":453.07448935325505},{"$f":"'Gas Demand'!Q122*10000/'Gas Customers'!N122","v":1485.7142857142858},{"$f":"'Gas Demand'!R122*10000/'Gas Customers'!O122","v":101.7952189028705},{"$f":"'Gas Demand'!S122*10000/'Gas Customers'!P122","v":474.63956332279838},{"$f":"'Gas Demand'!T122*10000/'Gas Customers'!Q122","v":1350},{"$f":"'Gas Demand'!U122*10000/'Gas Customers'!R122","v":100.29958058717796},{"$f":"'Gas Demand'!V122*10000/'Gas Customers'!S122","v":745.17992840545128},{"$f":"'Gas Demand'!W122*10000/'Gas Customers'!T122","v":2793.5582822942806},{"$f":"'Gas Demand'!X122*10000/'Gas Customers'!U122","v":124.36449648069895}]
["2032-2",2032,2,{"$f":"'Gas Demand'!G123*10000/'Gas Customers'!D123","v":563.08187762271882},{"$f":"'Gas Demand'!H123*10000/'Gas Customers'!E123","v":3549.9861074053806},{"$f":"'Gas Demand'!I123*10000/'Gas Customers'!F123","v":123.15154987906133},{"$f":"'Gas Demand'!J123*10000/'Gas Customers'!G123","v":324.62143996103265},{"$f":"'Gas Demand'!K123*10000/'Gas Customers'!H123","v":2066.6666666666665},{"$f":"'Gas Demand'!L123*10000/'Gas Customers'!I123","v":78.67980884109916},{"$f":"'Gas Demand'!M123*10000/'Gas Customers'!J123","v":499.50181372994479},{"$f":"'Gas Demand'!N123*10000/'Gas Customers'!K123","v":14400},{"$f":"'Gas Demand'!O123*10000/'Gas Customers'!L123","v":104.62190619444824},{"$f":"'Gas Demand'!P123*10000/'Gas Customers'!M123","v":375.24147929781617},{"$f":"'Gas Demand'!Q123*10000/'Gas Customers'!N123","v":1500},{"$f":"'Gas Demand'!R123*10000/'Gas Customers'!O123","v":81.030689946927154},{"$f":"'Gas Demand'!S123*10000/'Gas Customers'!P123","v":399.55478632790033},{"$f":"'Gas Demand'!T123*10000/'Gas Customers'!Q123","v":1250},{"$f":"'Gas Demand'!U123*10000/'Gas Customers'!R123","v":82.770562770562776},{"$f":"'Gas Demand'!V123*10000/'Gas Customers'!S123","v":733.58625446792496},{"$f":"'Gas Demand'!W123*10000/'Gas Customers'!T123","v":2904.1411043835624},{"$f":"'Gas Demand'!X123*10000/'Gas Customers'!U123","v":121.14845755586039}]
["2032-3",2032,3,{"$f":"'Gas Demand'!G124*10000/'Gas Customers'!D124","v":413.68338863946906},{"$f":"'Gas Demand'!H124*10000/'Gas Customers'!E124","v":3266.6332047051164},{"$f":"'Gas Demand'!I124*10000/'Gas Customers'!F124","v":84.036275240342675},{"$f":"'Gas Demand'!J124*10000/'Gas Customers'!G124","v":282.97361479253203},{"$f":"'Gas Demand'!K124*10000/'Gas Customers'!H124","v":1766.6666666666667},{"$f":"'Gas Demand'!L124*10000/'Gas Customers'!I124","v":69.234907352062166},{"$f":"'Gas Demand'!M124*10000/'Gas Customers'!J124","v":372.01307955888319},{"$f":"'Gas Demand'!N124*10000/'Gas Customers'!K124","v":15390.476190476191},{"$f":"'Gas Demand'!O124*10000/'Gas Customers'!L124","v":77.505476451259582},{"$f":"'Gas Demand'!P124*10000/'Gas Customers'!M124","v":313.34440634472952},{"$f":"'Gas Demand'!Q124*10000/'Gas Customers'!N124","v":1442.8571428571429},{"$f":"'Gas Demand'!R124*10000/'Gas Customers'!O124","v":68.005288890255528},{"$f":"'Gas Demand'!S124*10000/'Gas Customers'!P124","v":309.83283402376111},{"$f":"'Gas Demand'!T124*10000/'Gas Customers'!Q124","v":1250},{"$f":"'Gas Demand'!U124*10000/'Gas Customers'!R124","v":63.130573672301345},{"$f":"'Gas Demand'!V124*10000/'Gas Customers'!S124","v":507.63440185684715},{"$f":"'Gas Demand'!W124*10000/'Gas Customers'!T124","v":2536.9631902618698},{"$f":"'Gas Demand'!X124*10000/'Gas Customers'!U124","v":80.401466068957632}]
["2032-4",2032,4,{"$f":"'Gas Demand'!G125*10000/'Gas Customers'!D125","v":243.73664789279471},{"$f":"'Gas Demand'!H125*10000/'Gas Customers'!E125","v":2667.6281046962686},{"$f":"'Gas Demand'!I125*10000/'Gas Customers'!F125","v":53.414631125869782},{"$f":"'Gas Demand'!J125*10000/'Gas Customers'!G125","v":190.23650832315684},{"$f":"'Gas Demand'!K125*10000/'Gas Customers'!H125","v":1550},{"$f":"'Gas Demand'!L125*10000/'Gas Customers'!I125","v":46.248278340020363},{"$f":"'Gas Demand'!M125*10000/'Gas Customers'!J125","v":253.63509021214691},{"$f":"'Gas Demand'!N125*10000/'Gas Customers'!K125","v":14880},{"$f":"'Gas Demand'!O125*10000/'Gas Customers'!L125","v":54.45191384277679},{"$f":"'Gas Demand'!P125*10000/'Gas Customers'!M125","v":219.49739209385373},{"$f":"'Gas Demand'!Q125*10000/'Gas Customers'!N125","v":1364.2857142857142},{"$f":"'Gas Demand'!R125*10000/'Gas Customers'!O125","v":45.117280627547487},{"$f":"'Gas Demand'!S125*10000/'Gas Customers'!P125","v":238.62548325108034},{"$f":"'Gas Demand'!T125*10000/'Gas Customers'!Q125","v":1350},{"$f":"'Gas Demand'!U125*10000/'Gas Customers'!R125","v":45.213971470470604},{"$f":"'Gas Demand'!V125*10000/'Gas Customers'!S125","v":301.08080935025765},{"$f":"'Gas Demand'!W125*10000/'Gas Customers'!T125","v":1906.7484663161581},{"$f":"'Gas Demand'!X125*10000/'Gas Customers'!U125","v":49.420777807868419}]
["2032-5",2032,5,{"$f":"'Gas Demand'!G126*10000/'Gas Customers'!D126","v":162.03099113146868},{"$f":"'Gas Demand'!H126*10000/'Gas Customers'!E126","v":2351.9759073876839},{"$f":"'Gas Demand'!I126*10000/'Gas Customers'!F126","v":29.372651690903691},{"$f":"'Gas Demand'!J126*10000/'Gas Customers'!G126","v":123.83125232247957},{"$f":"'Gas Demand'!K126*10000/'Gas Customers'!H126","v":1416.6666666666667},{"$f":"'Gas Demand'!L126*10000/'Gas Customers'!I126","v":29.23945014706765},{"$f":"'Gas Demand'!M126*10000/'Gas Customers'!J126","v":153.39941115336561},{"$f":"'Gas Demand'!N126*10000/'Gas Customers'!K126","v":19006.896551724138},{"$f":"'Gas Demand'!O126*10000/'Gas Customers'!L126","v":38.611683848797249},{"$f":"'Gas Demand'!P126*10000/'Gas Customers'!M126","v":165.26888902233185},{"$f":"'Gas Demand'!Q126*10000/'Gas Customers'!N126","v":1400},{"$f":"'Gas Demand'!R126*10000/'Gas Customers'!O126","v":29.554799266981842},{"$f":"'Gas Demand'!S126*10000/'Gas Customers'!P126","v":156.19671220383964},{"$f":"'Gas Demand'!T126*10000/'Gas Customers'!Q126","v":1350},{"$f":"'Gas Demand'!U126*10000/'Gas Customers'!R126","v":26.019248763534286},{"$f":"'Gas Demand'!V126*10000/'Gas Customers'!S126","v":178.37497639876645},{"$f":"'Gas Demand'!W126*10000/'Gas Customers'!T126","v":1449.3865031119444},{"$f":"'Gas Demand'!X126*10000/'Gas Customers'!U126","v":26.227788522359123}]
["2032-6",2032,6,{"$f":"'Gas Demand'!G127*10000/'Gas Customers'!D127","v":129.93190661478599},{"$f":"'Gas Demand'!H127*10000/'Gas Customers'!E127","v":1728.0122615451335},{"$f":"'Gas Demand'!I127*10000/'Gas Customers'!F127","v":17.908869774920856},{"$f":"'Gas Demand'!J127*10000/'Gas Customers'!G127","v":89.25168006369411},{"$f":"'Gas Demand'!K127*10000/'Gas Customers'!H127","v":1366.6666666666667},{"$f":"'Gas Demand'!L127*10000/'Gas Customers'!I127","v":17.190421617709148},{"$f":"'Gas Demand'!M127*10000/'Gas Customers'!J127","v":117.68838049497678},{"$f":"'Gas Demand'!N127*10000/'Gas Customers'!K127","v":17042.424242424244},{"$f":"'Gas Demand'!O127*10000/'Gas Customers'!L127","v":24.889624724061811},{"$f":"'Gas Demand'!P127*10000/'Gas Customers'!M127","v":137.67952343301391},{"$f":"'Gas Demand'!Q127*10000/'Gas Customers'!N127","v":1378.5714285714287},{"$f":"'Gas Demand'!R127*10000/'Gas Customers'!O127","v":20.680402196039726},{"$f":"'Gas Demand'!S127*10000/'Gas Customers'!P127","v":132.2973278459323},{"$f":"'Gas Demand'!T127*10000/'Gas Customers'!Q127","v":1300},{"$f":"'Gas Demand'!U127*10000/'Gas Customers'!R127","v":19.412789918219602},{"$f":"'Gas Demand'!V127*10000/'Gas Customers'!S127","v":127.34758013827783},{"$f":"'Gas Demand'!W127*10000/'Gas Customers'!T127","v":1189.5705521837292},{"$f":"'Gas Demand'!X127*10000/'Gas Customers'!U127","v":16.850219030489608}]
["2032-7",2032,7,{"$f":"'Gas Demand'!G128*10000/'Gas Customers'!D128","v":116.46703671243549},{"$f":"'Gas Demand'!H128*10000/'Gas Customers'!E128","v":1528.3438948755174},{"$f":"'Gas Demand'!I128*10000/'Gas Customers'!F128","v":15.470429987993084},{"$f":"'Gas Demand'!J128*10000/'Gas Customers'!G128","v":75.693524255041183},{"$f":"'Gas Demand'!K128*10000/'Gas Customers'!H128","v":1333.3333333333333},{"$f":"'Gas Demand'!L128*10000/'Gas Customers'!I128","v":11.966537342386031},{"$f":"'Gas Demand'!M128*10000/'Gas Customers'!J128","v":108.25748507148667},{"$f":"'Gas Demand'!N128*10000/'Gas Customers'!K128","v":24025},{"$f":"'Gas Demand'!O128*10000/'Gas Customers'!L128","v":20.810773288907399},{"$f":"'Gas Demand'!P128*10000/'Gas Customers'!M128","v":129.36620592367012},{"$f":"'Gas Demand'!Q128*10000/'Gas Customers'!N128","v":1378.5714285714287},{"$f":"'Gas Demand'!R128*10000/'Gas Customers'!O128","v":18.835362462146964},{"$f":"'Gas Demand'!S128*10000/'Gas Customers'!P128","v":118.49768177528014},{"$f":"'Gas Demand'!T128*10000/'Gas Customers'!Q128","v":1300},{"$f":"'Gas Demand'!U128*10000/'Gas Customers'!R128","v":16.390795316915625},{"$f":"'Gas Demand'!V128*10000/'Gas Customers'!S128","v":114.56182321833292},{"$f":"'Gas Demand'!W128*10000/'Gas Customers'!T128","v":1028.5276073935131},{"$f":"'Gas Demand'!X128*10000/'Gas Customers'!U128","v":14.551310708871423}]
["2032-8",2032,8,{"$f":"'Gas Demand'!G129*10000/'Gas Customers'!D129","v":116.90524880708929},{"$f":"'Gas Demand'!H129*10000/'Gas Customers'!E129","v":1521.0031461008991},{"$f":"'Gas Demand'!I129*10000/'Gas Customers'!F129","v":15.346538922357885},{"$f":"'Gas Demand'!J129*10000/'Gas Customers'!G129","v":75.299959883484661},{"$f":"'Gas Demand'!K129*10000/'Gas Customers'!H129","v":1466.6666666666667},{"$f":"'Gas Demand'!L129*10000/'Gas Customers'!I129","v":11.274808230853525},{"$f":"'Gas Demand'!M129*10000/'Gas Customers'!J129","v":165.00658342593059},{"$f":"'Gas Demand'!N129*10000/'Gas Customers'!K129","v":19276.190476190473},{"$f":"'Gas Demand'!O129*10000/'Gas Customers'!L129","v":29.450243562978429},{"$f":"'Gas Demand'!P129*10000/'Gas Customers'!M129","v":147.36162259765064},{"$f":"'Gas Demand'!Q129*10000/'Gas Customers'!N129","v":1714.2857142857142},{"$f":"'Gas Demand'!R129*10000/'Gas Customers'!O129","v":19.268722739505677},{"$f":"'Gas Demand'!S129*10000/'Gas Customers'!P129","v":150.2613376166008},{"$f":"'Gas Demand'!T129*10000/'Gas Customers'!Q129","v":1350},{"$f":"'Gas Demand'!U129*10000/'Gas Customers'!R129","v":19.578577699736613},{"$f":"'Gas Demand'!V129*10000/'Gas Customers'!S129","v":114.74181360201511},{"$f":"'Gas Demand'!W129*10000/'Gas Customers'!T129","v":1051.0736196641431},{"$f":"'Gas Demand'!X129*10000/'Gas Customers'!U129","v":14.532184628092423}]
["2032-9",2032,9,{"$f":"'Gas Demand'!G130*10000/'Gas Customers'!D130","v":147.27715538236725},{"$f":"'Gas Demand'!H130*10000/'Gas Customers'!E130","v":1767.6523049280718},{"$f":"'Gas Demand'!I130*10000/'Gas Customers'!F130","v":19.859007328606928},{"$f":"'Gas Demand'!J130*10000/'Gas Customers'!G130","v":109.50366451953188},{"$f":"'Gas Demand'!K130*10000/'Gas Customers'!H130","v":2166.6666666666665},{"$f":"'Gas Demand'!L130*10000/'Gas Customers'!I130","v":16.223128920284999},{"$f":"'Gas Demand'!M130*10000/'Gas Customers'!J130","v":115.43844523534717},{"$f":"'Gas Demand'!N130*10000/'Gas Customers'!K130","v":20420.338983050846},{"$f":"'Gas Demand'!O130*10000/'Gas Customers'!L130","v":20.630052969054919},{"$f":"'Gas Demand'!P130*10000/'Gas Customers'!M130","v":148.72228980320028},{"$f":"'Gas Demand'!Q130*10000/'Gas Customers'!N130","v":1614.285714285714},{"$f":"'Gas Demand'!R130*10000/'Gas Customers'!O130","v":20.252498684902683},{"$f":"'Gas Demand'!S130*10000/'Gas Customers'!P130","v":143.64465271113906},{"$f":"'Gas Demand'!T130*10000/'Gas Customers'!Q130","v":1300},{"$f":"'Gas Demand'!U130*10000/'Gas Customers'!R130","v":21.321443048236723},{"$f":"'Gas Demand'!V130*10000/'Gas Customers'!S130","v":149.11551778407303},{"$f":"'Gas Demand'!W130*10000/'Gas Customers'!T130","v":1416.1042945219663},{"$f":"'Gas Demand'!X130*10000/'Gas Customers'!U130","v":19.098175543309416}]
[{"$f":"_xlfn.CONCAT(B131,\"-\",C131)","v":"2032-10"},2032,10,{"$f":"'Gas Demand'!G131*10000/'Gas Customers'!D131","v":273.92063646065782},{"$f":"'Gas Demand'!H131*10000/'Gas Customers'!E131","v":2597.1569164599332},{"$f":"'Gas Demand'!I131*10000/'Gas Customers'!F131","v":57.329937534504936},{"$f":"'Gas Demand'!J131*10000/'Gas Customers'!G131","v":189.93863814146977},{"$f":"'Gas Demand'!K131*10000/'Gas Customers'!H131","v":2950},{"$f":"'Gas Demand'!L131*10000/'Gas Customers'!I131","v":39.262839879154079},{"$f":"'Gas Demand'!M131*10000/'Gas Customers'!J131","v":223.49451948576257},{"$f":"'Gas Demand'!N131*10000/'Gas Customers'!K131","v":26360},{"$f":"'Gas Demand'!O131*10000/'Gas Customers'!L131","v":46.094182825484765},{"$f":"'Gas Demand'!P131*10000/'Gas Customers'!M131","v":240.44254671419088},{"$f":"'Gas Demand'!Q131*10000/'Gas Customers'!N131","v":2064.2857142857142},{"$f":"'Gas Demand'!R131*10000/'Gas Customers'!O131","v":41.484426772697148},{"$f":"'Gas Demand'!S131*10000/'Gas Customers'!P131","v":211.31637325563855},{"$f":"'Gas Demand'!T131*10000/'Gas Customers'!Q131","v":1450},{"$f":"'Gas Demand'!U131*10000/'Gas Customers'!R131","v":42.575655682582379},{"$f":"'Gas Demand'!V131*10000/'Gas Customers'!S131","v":340.97772744431859},{"$f":"'Gas Demand'!W131*10000/'Gas Customers'!T131","v":2036.6564417802654},{"$f":"'Gas Demand'!X131*10000/'Gas Customers'!U131","v":53.346727054133595}]
["2032-11",2032,11,{"$f":"'Gas Demand'!G132*10000/'Gas Customers'!D132","v":403.20381731424675},{"$f":"'Gas Demand'!H132*10000/'Gas Customers'!E132","v":3536.7727596110676},{"$f":"'Gas Demand'!I132*10000/'Gas Customers'!F132","v":95.051677464505218},{"$f":"'Gas Demand'!J132*10000/'Gas Customers'!G132","v":284.69902458088183},{"$f":"'Gas Demand'!K132*10000/'Gas Customers'!H132","v":3400},{"$f":"'Gas Demand'!L132*10000/'Gas Customers'!I132","v":69.415786948176589},{"$f":"'Gas Demand'!M132*10000/'Gas Customers'!J132","v":351.80455039969729},{"$f":"'Gas Demand'!N132*10000/'Gas Customers'!K132","v":15475.000000000002},{"$f":"'Gas Demand'!O132*10000/'Gas Customers'!L132","v":80.702717540488607},{"$f":"'Gas Demand'!P132*10000/'Gas Customers'!M132","v":345.63142891128672},{"$f":"'Gas Demand'!Q132*10000/'Gas Customers'!N132","v":1892.8571428571429},{"$f":"'Gas Demand'!R132*10000/'Gas Customers'!O132","v":71.128110005671971},{"$f":"'Gas Demand'!S132*10000/'Gas Customers'!P132","v":318.22655806626824},{"$f":"'Gas Demand'!T132*10000/'Gas Customers'!Q132","v":1300},{"$f":"'Gas Demand'!U132*10000/'Gas Customers'!R132","v":71.781847346611414},{"$f":"'Gas Demand'!V132*10000/'Gas Customers'!S132","v":535.63391790810238},{"$f":"'Gas Demand'!W132*10000/'Gas Customers'!T132","v":2492.9447853525444},{"$f":"'Gas Demand'!X132*10000/'Gas Customers'!U132","v":91.862854864522205}]
["2032-12",2032,12,{"$f":"'Gas Demand'!G133*10000/'Gas Customers'!D133","v":551.88880278961642},{"$f":"'Gas Demand'!H133*10000/'Gas Customers'!E133","v":3895.001299812438},{"$f":"'Gas Demand'!I133*10000/'Gas Customers'!F133","v":122.78659292356117},{"$f":"'Gas Demand'!J133*10000/'Gas Customers'!G133","v":431.37029047431685},{"$f":"'Gas Demand'!K133*10000/'Gas Customers'!H133","v":3600},{"$f":"'Gas Demand'!L133*10000/'Gas Customers'!I133","v":107.84687854033749},{"$f":"'Gas Demand'!M133*10000/'Gas Customers'!J133","v":501.52136582233612},{"$f":"'Gas Demand'!N133*10000/'Gas Customers'!K133","v":15386.666666666664},{"$f":"'Gas Demand'!O133*10000/'Gas Customers'!L133","v":110.33165006141668},{"$f":"'Gas Demand'!P133*10000/'Gas Customers'!M133","v":486.01468948775999},{"$f":"'Gas Demand'!Q133*10000/'Gas Customers'!N133","v":1671.4285714285713},{"$f":"'Gas Demand'!R133*10000/'Gas Customers'!O133","v":110.23016732508654},{"$f":"'Gas Demand'!S133*10000/'Gas Customers'!P133","v":475.67751474105438},{"$f":"'Gas Demand'!T133*10000/'Gas Customers'!Q133","v":1300},{"$f":"'Gas Demand'!U133*10000/'Gas Customers'!R133","v":108.36708944817053},{"$f":"'Gas Demand'!V133*10000/'Gas Customers'!S133","v":723.17408704352181},{"$f":"'Gas Demand'!W133*10000/'Gas Customers'!T133","v":2904.1411043835624},{"$f":"'Gas Demand'!X133*10000/'Gas Customers'!U133","v":119.17369387571783}]
["2033-1",2033,1,{"$f":"'Gas Demand'!G134*10000/'Gas Customers'!D134","v":569.81113801452784},{"$f":"'Gas Demand'!H134*10000/'Gas Customers'!E134","v":3899.4057490772088},{"$f":"'Gas Demand'!I134*10000/'Gas Customers'!F134","v":128.01528873071584},{"$f":"'Gas Demand'!J134*10000/'Gas Customers'!G134","v":389.16278001081196},{"$f":"'Gas Demand'!K134*10000/'Gas Customers'!H134","v":2100},{"$f":"'Gas Demand'!L134*10000/'Gas Customers'!I134","v":96.796624271960056},{"$f":"'Gas Demand'!M134*10000/'Gas Customers'!J134","v":537.58724182814399},{"$f":"'Gas Demand'!N134*10000/'Gas Customers'!K134","v":15381.818181818184},{"$f":"'Gas Demand'!O134*10000/'Gas Customers'!L134","v":112.70229838161295},{"$f":"'Gas Demand'!P134*10000/'Gas Customers'!M134","v":452.57592304535098},{"$f":"'Gas Demand'!Q134*10000/'Gas Customers'!N134","v":1485.7142857142858},{"$f":"'Gas Demand'!R134*10000/'Gas Customers'!O134","v":101.66851719470091},{"$f":"'Gas Demand'!S134*10000/'Gas Customers'!P134","v":477.07111511522095},{"$f":"'Gas Demand'!T134*10000/'Gas Customers'!Q134","v":1350},{"$f":"'Gas Demand'!U134*10000/'Gas Customers'!R134","v":100.87475149105367},{"$f":"'Gas Demand'!V134*10000/'Gas Customers'!S134","v":745.72339627360259},{"$f":"'Gas Demand'!W134*10000/'Gas Customers'!T134","v":2795.7055215581504},{"$f":"'Gas Demand'!X134*10000/'Gas Customers'!U134","v":124.45900597556154}]
["2033-2",2033,2,{"$f":"'Gas Demand'!G135*10000/'Gas Customers'!D135","v":530.90220452558992},{"$f":"'Gas Demand'!H135*10000/'Gas Customers'!E135","v":3367.9355377948482},{"$f":"'Gas Demand'!I135*10000/'Gas Customers'!F135","v":115.85236740090674},{"$f":"'Gas Demand'!J135*10000/'Gas Customers'!G135","v":311.96387314461077},{"$f":"'Gas Demand'!K135*10000/'Gas Customers'!H135","v":1983.3333333333333},{"$f":"'Gas Demand'!L135*10000/'Gas Customers'!I135","v":75.582224334600767},{"$f":"'Gas Demand'!M135*10000/'Gas Customers'!J135","v":471.12177661674309},{"$f":"'Gas Demand'!N135*10000/'Gas Customers'!K135","v":13879.069767441861},{"$f":"'Gas Demand'!O135*10000/'Gas Customers'!L135","v":98.599211206310343},{"$f":"'Gas Demand'!P135*10000/'Gas Customers'!M135","v":361.67922017179814},{"$f":"'Gas Demand'!Q135*10000/'Gas Customers'!N135","v":1442.8571428571429},{"$f":"'Gas Demand'!R135*10000/'Gas Customers'!O135","v":78.078941364362308},{"$f":"'Gas Demand'!S135*10000/'Gas Customers'!P135","v":385.15023827534287},{"$f":"'Gas Demand'!T135*10000/'Gas Customers'!Q135","v":1200},{"$f":"'Gas Demand'!U135*10000/'Gas Customers'!R135","v":79.779899230973214},{"$f":"'Gas Demand'!V135*10000/'Gas Customers'!S135","v":690.69796478961155},{"$f":"'Gas Demand'!W135*10000/'Gas Customers'!T135","v":2749.5398773849552},{"$f":"'Gas Demand'!X135*10000/'Gas Customers'!U135","v":113.95145734164292}]
["2033-3",2033,3,{"$f":"'Gas Demand'!G136*10000/'Gas Customers'!D136","v":424.82999805712063},{"$f":"'Gas Demand'!H136*10000/'Gas Customers'!E136","v":3332.6999436766805},{"$f":"'Gas Demand'!I136*10000/'Gas Customers'!F136","v":86.607234204798019},{"$f":"'Gas Demand'!J136*10000/'Gas Customers'!G136","v":281.70043213871219},{"$f":"'Gas Demand'!K136*10000/'Gas Customers'!H136","v":1766.6666666666667},{"$f":"'Gas Demand'!L136*10000/'Gas Customers'!I136","v":68.872243029546397},{"$f":"'Gas Demand'!M136*10000/'Gas Customers'!J136","v":383.58583128450266},{"$f":"'Gas Demand'!N136*10000/'Gas Customers'!K136","v":15390.476190476191},{"$f":"'Gas Demand'!O136*10000/'Gas Customers'!L136","v":79.997276688453155},{"$f":"'Gas Demand'!P136*10000/'Gas Customers'!M136","v":312.39696845047013},{"$f":"'Gas Demand'!Q136*10000/'Gas Customers'!N136","v":1442.8571428571429},{"$f":"'Gas Demand'!R136*10000/'Gas Customers'!O136","v":67.749046077134736},{"$f":"'Gas Demand'!S136*10000/'Gas Customers'!P136","v":309.28054589350467},{"$f":"'Gas Demand'!T136*10000/'Gas Customers'!Q136","v":1250},{"$f":"'Gas Demand'!U136*10000/'Gas Customers'!R136","v":62.987744286187478},{"$f":"'Gas Demand'!V136*10000/'Gas Customers'!S136","v":522.36587346199485},{"$f":"'Gas Demand'!W136*10000/'Gas Customers'!T136","v":2592.7914111224782},{"$f":"'Gas Demand'!X136*10000/'Gas Customers'!U136","v":82.868528031574627}]
["2033-4",2033,4,{"$f":"'Gas Demand'!G137*10000/'Gas Customers'!D137","v":243.38874927508215},{"$f":"'Gas Demand'!H137*10000/'Gas Customers'!E137","v":2663.2236554314973},{"$f":"'Gas Demand'!I137*10000/'Gas Customers'!F137","v":53.312982535298211},{"$f":"'Gas Demand'!J137*10000/'Gas Customers'!G137","v":189.53317844251583},{"$f":"'Gas Demand'!K137*10000/'Gas Customers'!H137","v":1533.3333333333333},{"$f":"'Gas Demand'!L137*10000/'Gas Customers'!I137","v":46.045265038713517},{"$f":"'Gas Demand'!M137*10000/'Gas Customers'!J137","v":254.44099374184071},{"$f":"'Gas Demand'!N137*10000/'Gas Customers'!K137","v":14880},{"$f":"'Gas Demand'!O137*10000/'Gas Customers'!L137","v":54.632282712511937},{"$f":"'Gas Demand'!P137*10000/'Gas Customers'!M137","v":220.50109987877474},{"$f":"'Gas Demand'!Q137*10000/'Gas Customers'!N137","v":1371.4285714285713},{"$f":"'Gas Demand'!R137*10000/'Gas Customers'!O137","v":45.405602700976367},{"$f":"'Gas Demand'!S137*10000/'Gas Customers'!P137","v":239.84087083148395},{"$f":"'Gas Demand'!T137*10000/'Gas Customers'!Q137","v":1350},{"$f":"'Gas Demand'!U137*10000/'Gas Customers'!R137","v":45.497976245770012},{"$f":"'Gas Demand'!V137*10000/'Gas Customers'!S137","v":300.58183183183183},{"$f":"'Gas Demand'!W137*10000/'Gas Customers'!T137","v":1904.6012270522881},{"$f":"'Gas Demand'!X137*10000/'Gas Customers'!U137","v":49.327604366125115}]
["2033-5",2033,5,{"$f":"'Gas Demand'!G138*10000/'Gas Customers'!D138","v":161.30346232179227},{"$f":"'Gas Demand'!H138*10000/'Gas Customers'!E138","v":2338.762559593371},{"$f":"'Gas Demand'!I138*10000/'Gas Customers'!F138","v":29.152218537727812},{"$f":"'Gas Demand'!J138*10000/'Gas Customers'!G138","v":123.72327989435199},{"$f":"'Gas Demand'!K138*10000/'Gas Customers'!H138","v":1416.6666666666667},{"$f":"'Gas Demand'!L138*10000/'Gas Customers'!I138","v":29.20597014925373},{"$f":"'Gas Demand'!M138*10000/'Gas Customers'!J138","v":153.43413491045027},{"$f":"'Gas Demand'!N138*10000/'Gas Customers'!K138","v":19006.896551724138},{"$f":"'Gas Demand'!O138*10000/'Gas Customers'!L138","v":38.646616541353382},{"$f":"'Gas Demand'!P138*10000/'Gas Customers'!M138","v":166.62606611897141},{"$f":"'Gas Demand'!Q138*10000/'Gas Customers'!N138","v":1400},{"$f":"'Gas Demand'!R138*10000/'Gas Customers'!O138","v":29.969852000730864},{"$f":"'Gas Demand'!S138*10000/'Gas Customers'!P138","v":156.93528992949521},{"$f":"'Gas Demand'!T138*10000/'Gas Customers'!Q138","v":1350},{"$f":"'Gas Demand'!U138*10000/'Gas Customers'!R138","v":26.214238190286096},{"$f":"'Gas Demand'!V138*10000/'Gas Customers'!S138","v":177.36700294504669},{"$f":"'Gas Demand'!W138*10000/'Gas Customers'!T138","v":1442.9447853203358},{"$f":"'Gas Demand'!X138*10000/'Gas Customers'!U138","v":26.043941827110775}]
["2033-6",2033,6,{"$f":"'Gas Demand'!G139*10000/'Gas Customers'!D139","v":129.17877203176445},{"$f":"'Gas Demand'!H139*10000/'Gas Customers'!E139","v":1716.2670635057443},{"$f":"'Gas Demand'!I139*10000/'Gas Customers'!F139","v":17.777495511633781},{"$f":"'Gas Demand'!J139*10000/'Gas Customers'!G139","v":89.110693022348357},{"$f":"'Gas Demand'!K139*10000/'Gas Customers'!H139","v":1366.6666666666667},{"$f":"'Gas Demand'!L139*10000/'Gas Customers'!I139","v":17.139600455936169},{"$f":"'Gas Demand'!M139*10000/'Gas Customers'!J139","v":117.87988768598743},{"$f":"'Gas Demand'!N139*10000/'Gas Customers'!K139","v":17066.666666666668},{"$f":"'Gas Demand'!O139*10000/'Gas Customers'!L139","v":24.986278814489573},{"$f":"'Gas Demand'!P139*10000/'Gas Customers'!M139","v":138.46762374018317},{"$f":"'Gas Demand'!Q139*10000/'Gas Customers'!N139","v":1385.7142857142858},{"$f":"'Gas Demand'!R139*10000/'Gas Customers'!O139","v":20.87431194059436},{"$f":"'Gas Demand'!S139*10000/'Gas Customers'!P139","v":132.76253220702012},{"$f":"'Gas Demand'!T139*10000/'Gas Customers'!Q139","v":1300},{"$f":"'Gas Demand'!U139*10000/'Gas Customers'!R139","v":19.512846179512845},{"$f":"'Gas Demand'!V139*10000/'Gas Customers'!S139","v":126.61911019335462},{"$f":"'Gas Demand'!W139*10000/'Gas Customers'!T139","v":1182.0552147601857},{"$f":"'Gas Demand'!X139*10000/'Gas Customers'!U139","v":16.729379024475517}]
["2033-7",2033,7,{"$f":"'Gas Demand'!G140*10000/'Gas Customers'!D140","v":116.38883504555146},{"$f":"'Gas Demand'!H140*10000/'Gas Customers'!E140","v":1526.8757451205938},{"$f":"'Gas Demand'!I140*10000/'Gas Customers'!F140","v":15.452781585602178},{"$f":"'Gas Demand'!J140*10000/'Gas Customers'!G140","v":75.935213775383374},{"$f":"'Gas Demand'!K140*10000/'Gas Customers'!H140","v":1350.0000000000002},{"$f":"'Gas Demand'!L140*10000/'Gas Customers'!I140","v":12.01543377343703},{"$f":"'Gas Demand'!M140*10000/'Gas Customers'!J140","v":108.38984097676415},{"$f":"'Gas Demand'!N140*10000/'Gas Customers'!K140","v":24725},{"$f":"'Gas Demand'!O140*10000/'Gas Customers'!L140","v":20.847715035206406},{"$f":"'Gas Demand'!P140*10000/'Gas Customers'!M140","v":130.12172546588664},{"$f":"'Gas Demand'!Q140*10000/'Gas Customers'!N140","v":1378.5714285714287},{"$f":"'Gas Demand'!R140*10000/'Gas Customers'!O140","v":19.094755816262623},{"$f":"'Gas Demand'!S140*10000/'Gas Customers'!P140","v":118.48829917575097},{"$f":"'Gas Demand'!T140*10000/'Gas Customers'!Q140","v":1300},{"$f":"'Gas Demand'!U140*10000/'Gas Customers'!R140","v":16.430006697923645},{"$f":"'Gas Demand'!V140*10000/'Gas Customers'!S140","v":114.48448762143529},{"$f":"'Gas Demand'!W140*10000/'Gas Customers'!T140","v":1028.5276073935131},{"$f":"'Gas Demand'!X140*10000/'Gas Customers'!U140","v":14.539891632140417}]
["2033-8",2033,8,{"$f":"'Gas Demand'!G141*10000/'Gas Customers'!D141","v":116.8072113986624},{"$f":"'Gas Demand'!H141*10000/'Gas Customers'!E141","v":1519.5349963459755},{"$f":"'Gas Demand'!I141*10000/'Gas Customers'!F141","v":15.341563015325212},{"$f":"'Gas Demand'!J141*10000/'Gas Customers'!G141","v":75.439429875470097},{"$f":"'Gas Demand'!K141*10000/'Gas Customers'!H141","v":1483.3333333333333},{"$f":"'Gas Demand'!L141*10000/'Gas Customers'!I141","v":11.279288006296543},{"$f":"'Gas Demand'!M141*10000/'Gas Customers'!J141","v":169.05389253191223},{"$f":"'Gas Demand'!N141*10000/'Gas Customers'!K141","v":19542.857142857141},{"$f":"'Gas Demand'!O141*10000/'Gas Customers'!L141","v":30.103806228373703},{"$f":"'Gas Demand'!P141*10000/'Gas Customers'!M141","v":149.72770196489469},{"$f":"'Gas Demand'!Q141*10000/'Gas Customers'!N141","v":1750},{"$f":"'Gas Demand'!R141*10000/'Gas Customers'!O141","v":19.537259339684677},{"$f":"'Gas Demand'!S141*10000/'Gas Customers'!P141","v":153.26834827055495},{"$f":"'Gas Demand'!T141*10000/'Gas Customers'!Q141","v":1350},{"$f":"'Gas Demand'!U141*10000/'Gas Customers'!R141","v":19.912605042016807},{"$f":"'Gas Demand'!V141*10000/'Gas Customers'!S141","v":114.65738825152026},{"$f":"'Gas Demand'!W141*10000/'Gas Customers'!T141","v":1048.9263804002737},{"$f":"'Gas Demand'!X141*10000/'Gas Customers'!U141","v":14.523870128297736}]
["2033-9",2033,9,{"$f":"'Gas Demand'!G142*10000/'Gas Customers'!D142","v":147.59550126042274},{"$f":"'Gas Demand'!H142*10000/'Gas Customers'!E142","v":1770.5886044379195},{"$f":"'Gas Demand'!I142*10000/'Gas Customers'!F142","v":19.904350322628726},{"$f":"'Gas Demand'!J142*10000/'Gas Customers'!G142","v":110.98625102427363},{"$f":"'Gas Demand'!K142*10000/'Gas Customers'!H142","v":2200},{"$f":"'Gas Demand'!L142*10000/'Gas Customers'!I142","v":16.425413360789776},{"$f":"'Gas Demand'!M142*10000/'Gas Customers'!J142","v":115.84469359536631},{"$f":"'Gas Demand'!N142*10000/'Gas Customers'!K142","v":20583.050847457627},{"$f":"'Gas Demand'!O142*10000/'Gas Customers'!L142","v":20.668145273080121},{"$f":"'Gas Demand'!P142*10000/'Gas Customers'!M142","v":151.35180813139613},{"$f":"'Gas Demand'!Q142*10000/'Gas Customers'!N142","v":1642.8571428571429},{"$f":"'Gas Demand'!R142*10000/'Gas Customers'!O142","v":20.628413210750946},{"$f":"'Gas Demand'!S142*10000/'Gas Customers'!P142","v":145.90611320079032},{"$f":"'Gas Demand'!T142*10000/'Gas Customers'!Q142","v":1300},{"$f":"'Gas Demand'!U142*10000/'Gas Customers'!R142","v":21.77685116685722},{"$f":"'Gas Demand'!V142*10000/'Gas Customers'!S142","v":149.45785020369789},{"$f":"'Gas Demand'!W142*10000/'Gas Customers'!T142","v":1419.3251534177707},{"$f":"'Gas Demand'!X142*10000/'Gas Customers'!U142","v":19.143314768192866}]
["2033-10",2033,10,{"$f":"'Gas Demand'!G143*10000/'Gas Customers'!D143","v":273.2592950265572},{"$f":"'Gas Demand'!H143*10000/'Gas Customers'!E143","v":2592.7524671951624},{"$f":"'Gas Demand'!I143*10000/'Gas Customers'!F143","v":57.15503498792858},{"$f":"'Gas Demand'!J143*10000/'Gas Customers'!G143","v":189.6494521098015},{"$f":"'Gas Demand'!K143*10000/'Gas Customers'!H143","v":2950},{"$f":"'Gas Demand'!L143*10000/'Gas Customers'!I143","v":39.192356228592033},{"$f":"'Gas Demand'!M143*10000/'Gas Customers'!J143","v":223.0168871028572},{"$f":"'Gas Demand'!N143*10000/'Gas Customers'!K143","v":26320},{"$f":"'Gas Demand'!O143*10000/'Gas Customers'!L143","v":45.991735537190081},{"$f":"'Gas Demand'!P143*10000/'Gas Customers'!M143","v":243.03593791726647},{"$f":"'Gas Demand'!Q143*10000/'Gas Customers'!N143","v":2078.5714285714284},{"$f":"'Gas Demand'!R143*10000/'Gas Customers'!O143","v":42.035566798226235},{"$f":"'Gas Demand'!S143*10000/'Gas Customers'!P143","v":213.31445688070997},{"$f":"'Gas Demand'!T143*10000/'Gas Customers'!Q143","v":1450},{"$f":"'Gas Demand'!U143*10000/'Gas Customers'!R143","v":43.147887795407378},{"$f":"'Gas Demand'!V143*10000/'Gas Customers'!S143","v":340.03758221108677},{"$f":"'Gas Demand'!W143*10000/'Gas Customers'!T143","v":2032.3619632525263},{"$f":"'Gas Demand'!X143*10000/'Gas Customers'!U143","v":53.185436846127217}]
["2033-11",2033,11,{"$f":"'Gas Demand'!G144*10000/'Gas Customers'!D144","v":402.58821248545951},{"$f":"'Gas Demand'!H144*10000/'Gas Customers'!E144","v":3532.3683103462968},{"$f":"'Gas Demand'!I144*10000/'Gas Customers'!F144","v":94.880712883633223},{"$f":"'Gas Demand'!J144*10000/'Gas Customers'!G144","v":283.87790861813028},{"$f":"'Gas Demand'!K144*10000/'Gas Customers'!H144","v":3400},{"$f":"'Gas Demand'!L144*10000/'Gas Customers'!I144","v":69.188092823480289},{"$f":"'Gas Demand'!M144*10000/'Gas Customers'!J144","v":352.28492959376098},{"$f":"'Gas Demand'!N144*10000/'Gas Customers'!K144","v":15475.000000000002},{"$f":"'Gas Demand'!O144*10000/'Gas Customers'!L144","v":80.821730821730824},{"$f":"'Gas Demand'!P144*10000/'Gas Customers'!M144","v":346.0764397287827},{"$f":"'Gas Demand'!Q144*10000/'Gas Customers'!N144","v":1892.8571428571429},{"$f":"'Gas Demand'!R144*10000/'Gas Customers'!O144","v":71.234537957797727},{"$f":"'Gas Demand'!S144*10000/'Gas Customers'!P144","v":320.40249472895158},{"$f":"'Gas Demand'!T144*10000/'Gas Customers'!Q144","v":1300},{"$f":"'Gas Demand'!U144*10000/'Gas Customers'!R144","v":72.375249500998009},{"$f":"'Gas Demand'!V144*10000/'Gas Customers'!S144","v":534.72682896301399},{"$f":"'Gas Demand'!W144*10000/'Gas Customers'!T144","v":2489.7239264567397},{"$f":"'Gas Demand'!X144*10000/'Gas Customers'!U144","v":91.697021888640236}]
["2033-12",2033,12,{"$f":"'Gas Demand'!G145*10000/'Gas Customers'!D145","v":551.41286527148225},{"$f":"'Gas Demand'!H145*10000/'Gas Customers'!E145","v":3892.0650003025908},{"$f":"'Gas Demand'!I145*10000/'Gas Customers'!F145","v":122.66959847310579},{"$f":"'Gas Demand'!J145*10000/'Gas Customers'!G145","v":429.50231414945705},{"$f":"'Gas Demand'!K145*10000/'Gas Customers'!H145","v":3583.3333333333335},{"$f":"'Gas Demand'!L145*10000/'Gas Customers'!I145","v":107.34195231882339},{"$f":"'Gas Demand'!M145*10000/'Gas Customers'!J145","v":500.94030859374135},{"$f":"'Gas Demand'!N145*10000/'Gas Customers'!K145","v":15386.666666666664},{"$f":"'Gas Demand'!O145*10000/'Gas Customers'!L145","v":110.20768291027555},{"$f":"'Gas Demand'!P145*10000/'Gas Customers'!M145","v":485.88625386347053},{"$f":"'Gas Demand'!Q145*10000/'Gas Customers'!N145","v":1671.4285714285713},{"$f":"'Gas Demand'!R145*10000/'Gas Customers'!O145","v":110.19684742439098},{"$f":"'Gas Demand'!S145*10000/'Gas Customers'!P145","v":477.44387643376479},{"$f":"'Gas Demand'!T145*10000/'Gas Customers'!Q145","v":1300},{"$f":"'Gas Demand'!U145*10000/'Gas Customers'!R145","v":108.82527930191048},{"$f":"'Gas Demand'!V145*10000/'Gas Customers'!S145","v":722.50653716847216},{"$f":"'Gas Demand'!W145*10000/'Gas Customers'!T145","v":2901.9938651196931},{"$f":"'Gas Demand'!X145*10000/'Gas Customers'!U145","v":119.05923242842341}]
["2034-1",2034,1,{"$f":"'Gas Demand'!G146*10000/'Gas Customers'!D146","v":564.57148365950059},{"$f":"'Gas Demand'!H146*10000/'Gas Customers'!E146","v":3871.5109037336597},{"$f":"'Gas Demand'!I146*10000/'Gas Customers'!F146","v":126.71453927108718},{"$f":"'Gas Demand'!J146*10000/'Gas Customers'!G146","v":383.90392173034013},{"$f":"'Gas Demand'!K146*10000/'Gas Customers'!H146","v":2083.3333333333335},{"$f":"'Gas Demand'!L146*10000/'Gas Customers'!I146","v":95.377157720501302},{"$f":"'Gas Demand'!M146*10000/'Gas Customers'!J146","v":532.32727231424758},{"$f":"'Gas Demand'!N146*10000/'Gas Customers'!K146","v":15381.818181818184},{"$f":"'Gas Demand'!O146*10000/'Gas Customers'!L146","v":111.5649939131611},{"$f":"'Gas Demand'!P146*10000/'Gas Customers'!M146","v":449.27255988390789},{"$f":"'Gas Demand'!Q146*10000/'Gas Customers'!N146","v":1485.7142857142858},{"$f":"'Gas Demand'!R146*10000/'Gas Customers'!O146","v":100.81379082116158},{"$f":"'Gas Demand'!S146*10000/'Gas Customers'!P146","v":475.74528821956795},{"$f":"'Gas Demand'!T146*10000/'Gas Customers'!Q146","v":1350},{"$f":"'Gas Demand'!U146*10000/'Gas Customers'!R146","v":100.56735717113075},{"$f":"'Gas Demand'!V146*10000/'Gas Customers'!S146","v":738.42753984063745},{"$f":"'Gas Demand'!W146*10000/'Gas Customers'!T146","v":2775.3067485513898},{"$f":"'Gas Demand'!X146*10000/'Gas Customers'!U146","v":123.1895988065061}]
["2034-2",2034,2,{"$f":"'Gas Demand'!G147*10000/'Gas Customers'!D147","v":528.16397563569569},{"$f":"'Gas Demand'!H147*10000/'Gas Customers'!E147","v":3354.7221900005352},{"$f":"'Gas Demand'!I147*10000/'Gas Customers'!F147","v":115.19664693399733},{"$f":"'Gas Demand'!J147*10000/'Gas Customers'!G147","v":309.21023218959385},{"$f":"'Gas Demand'!K147*10000/'Gas Customers'!H147","v":1983.3333333333333},{"$f":"'Gas Demand'!L147*10000/'Gas Customers'!I147","v":74.855218059331051},{"$f":"'Gas Demand'!M147*10000/'Gas Customers'!J147","v":469.37162084282852},{"$f":"'Gas Demand'!N147*10000/'Gas Customers'!K147","v":13879.069767441861},{"$f":"'Gas Demand'!O147*10000/'Gas Customers'!L147","v":98.241579872852697},{"$f":"'Gas Demand'!P147*10000/'Gas Customers'!M147","v":358.64257913207342},{"$f":"'Gas Demand'!Q147*10000/'Gas Customers'!N147","v":1442.8571428571429},{"$f":"'Gas Demand'!R147*10000/'Gas Customers'!O147","v":77.313958211110617},{"$f":"'Gas Demand'!S147*10000/'Gas Customers'!P147","v":384.22363982422405},{"$f":"'Gas Demand'!T147*10000/'Gas Customers'!Q147","v":1200},{"$f":"'Gas Demand'!U147*10000/'Gas Customers'!R147","v":79.553854276663145},{"$f":"'Gas Demand'!V147*10000/'Gas Customers'!S147","v":686.91571357533553},{"$f":"'Gas Demand'!W147*10000/'Gas Customers'!T147","v":2737.7300614336727},{"$f":"'Gas Demand'!X147*10000/'Gas Customers'!U147","v":113.30290734539437}]
["2034-3",2034,3,{"$f":"'Gas Demand'!G148*10000/'Gas Customers'!D148","v":424.78483705637751},{"$f":"'Gas Demand'!H148*10000/'Gas Customers'!E148","v":3332.6999436766805},{"$f":"'Gas Demand'!I148*10000/'Gas Customers'!F148","v":86.595920545193962},{"$f":"'Gas Demand'!J148*10000/'Gas Customers'!G148","v":281.93713598004172},{"$f":"'Gas Demand'!K148*10000/'Gas Customers'!H148","v":1766.6666666666667},{"$f":"'Gas Demand'!L148*10000/'Gas Customers'!I148","v":68.943291348826207},{"$f":"'Gas Demand'!M148*10000/'Gas Customers'!J148","v":384.02249721764264},{"$f":"'Gas Demand'!N148*10000/'Gas Customers'!K148","v":15390.476190476191},{"$f":"'Gas Demand'!O148*10000/'Gas Customers'!L148","v":80.09209100758396},{"$f":"'Gas Demand'!P148*10000/'Gas Customers'!M148","v":314.02239432238792},{"$f":"'Gas Demand'!Q148*10000/'Gas Customers'!N148","v":1442.8571428571429},{"$f":"'Gas Demand'!R148*10000/'Gas Customers'!O148","v":68.187695453452008},{"$f":"'Gas Demand'!S148*10000/'Gas Customers'!P148","v":311.71431993685707},{"$f":"'Gas Demand'!T148*10000/'Gas Customers'!Q148","v":1250},{"$f":"'Gas Demand'!U148*10000/'Gas Customers'!R148","v":63.588999538349931},{"$f":"'Gas Demand'!V148*10000/'Gas Customers'!S148","v":522.29822161422703},{"$f":"'Gas Demand'!W148*10000/'Gas Customers'!T148","v":2592.7914111224782},{"$f":"'Gas Demand'!X148*10000/'Gas Customers'!U148","v":82.85737731050861}]
["2034-4",2034,4,{"$f":"'Gas Demand'!G149*10000/'Gas Customers'!D149","v":242.76777980945047},{"$f":"'Gas Demand'!H149*10000/'Gas Customers'!E149","v":2658.8192061667264},{"$f":"'Gas Demand'!I149*10000/'Gas Customers'!F149","v":53.128919733208569},{"$f":"'Gas Demand'!J149*10000/'Gas Customers'!G149","v":189.40648624432015},{"$f":"'Gas Demand'!K149*10000/'Gas Customers'!H149","v":1533.3333333333333},{"$f":"'Gas Demand'!L149*10000/'Gas Customers'!I149","v":46.007109004739334},{"$f":"'Gas Demand'!M149*10000/'Gas Customers'!J149","v":254.13557706297391},{"$f":"'Gas Demand'!N149*10000/'Gas Customers'!K149","v":14880},{"$f":"'Gas Demand'!O149*10000/'Gas Customers'!L149","v":54.566426923598861},{"$f":"'Gas Demand'!P149*10000/'Gas Customers'!M149","v":222.1489298391509},{"$f":"'Gas Demand'!Q149*10000/'Gas Customers'!N149","v":1371.4285714285713},{"$f":"'Gas Demand'!R149*10000/'Gas Customers'!O149","v":45.882529893961042},{"$f":"'Gas Demand'!S149*10000/'Gas Customers'!P149","v":242.03720312024288},{"$f":"'Gas Demand'!T149*10000/'Gas Customers'!Q149","v":1350},{"$f":"'Gas Demand'!U149*10000/'Gas Customers'!R149","v":46.029858633901448},{"$f":"'Gas Demand'!V149*10000/'Gas Customers'!S149","v":299.66988477109936},{"$f":"'Gas Demand'!W149*10000/'Gas Customers'!T149","v":1900.3067485245492},{"$f":"'Gas Demand'!X149*10000/'Gas Customers'!U149","v":49.158650599823758}]
["2034-5",2034,5,{"$f":"'Gas Demand'!G150*10000/'Gas Customers'!D150","v":161.60084966689195},{"$f":"'Gas Demand'!H150*10000/'Gas Customers'!E150","v":2344.6351586130659},{"$f":"'Gas Demand'!I150*10000/'Gas Customers'!F150","v":29.24218938766797},{"$f":"'Gas Demand'!J150*10000/'Gas Customers'!G150","v":124.01534781053027},{"$f":"'Gas Demand'!K150*10000/'Gas Customers'!H150","v":1416.6666666666667},{"$f":"'Gas Demand'!L150*10000/'Gas Customers'!I150","v":29.299287410926368},{"$f":"'Gas Demand'!M150*10000/'Gas Customers'!J150","v":153.9716070318531},{"$f":"'Gas Demand'!N150*10000/'Gas Customers'!K150","v":19062.068965517243},{"$f":"'Gas Demand'!O150*10000/'Gas Customers'!L150","v":38.871515975526854},{"$f":"'Gas Demand'!P150*10000/'Gas Customers'!M150","v":168.54012844159533},{"$f":"'Gas Demand'!Q150*10000/'Gas Customers'!N150","v":1400},{"$f":"'Gas Demand'!R150*10000/'Gas Customers'!O150","v":30.555513725962623},{"$f":"'Gas Demand'!S150*10000/'Gas Customers'!P150","v":158.3948590166992},{"$f":"'Gas Demand'!T150*10000/'Gas Customers'!Q150","v":1350},{"$f":"'Gas Demand'!U150*10000/'Gas Customers'!R150","v":26.607935351394318},{"$f":"'Gas Demand'!V150*10000/'Gas Customers'!S150","v":177.77777777777777},{"$f":"'Gas Demand'!W150*10000/'Gas Customers'!T150","v":1445.0920245842053},{"$f":"'Gas Demand'!X150*10000/'Gas Customers'!U150","v":26.11820713938047}]
["2034-6",2034,6,{"$f":"'Gas Demand'!G151*10000/'Gas Customers'!D151","v":128.23529411764707},{"$f":"'Gas Demand'!H151*10000/'Gas Customers'!E151","v":1703.0537157114316},{"$f":"'Gas Demand'!I151*10000/'Gas Customers'!F151","v":17.61555307189623},{"$f":"'Gas Demand'!J151*10000/'Gas Customers'!G151","v":89.389801915812896},{"$f":"'Gas Demand'!K151*10000/'Gas Customers'!H151","v":1366.6666666666667},{"$f":"'Gas Demand'!L151*10000/'Gas Customers'!I151","v":17.232531773972195},{"$f":"'Gas Demand'!M151*10000/'Gas Customers'!J151","v":118.17072523955284},{"$f":"'Gas Demand'!N151*10000/'Gas Customers'!K151","v":17115.151515151516},{"$f":"'Gas Demand'!O151*10000/'Gas Customers'!L151","v":25.09894909239798},{"$f":"'Gas Demand'!P151*10000/'Gas Customers'!M151","v":139.67124891868053},{"$f":"'Gas Demand'!Q151*10000/'Gas Customers'!N151","v":1392.8571428571429},{"$f":"'Gas Demand'!R151*10000/'Gas Customers'!O151","v":21.172319153107235},{"$f":"'Gas Demand'!S151*10000/'Gas Customers'!P151","v":133.78451458881705},{"$f":"'Gas Demand'!T151*10000/'Gas Customers'!Q151","v":1300},{"$f":"'Gas Demand'!U151*10000/'Gas Customers'!R151","v":19.738240765346799},{"$f":"'Gas Demand'!V151*10000/'Gas Customers'!S151","v":125.71802379914024},{"$f":"'Gas Demand'!W151*10000/'Gas Customers'!T151","v":1171.3190184408379},{"$f":"'Gas Demand'!X151*10000/'Gas Customers'!U151","v":16.579165971126649}]
["2034-7",2034,7,{"$f":"'Gas Demand'!G152*10000/'Gas Customers'!D152","v":116.38521663610923},{"$f":"'Gas Demand'!H152*10000/'Gas Customers'!E152","v":1526.8757451205938},{"$f":"'Gas Demand'!I152*10000/'Gas Customers'!F152","v":15.453076163954831},{"$f":"'Gas Demand'!J152*10000/'Gas Customers'!G152","v":76.185256935380067},{"$f":"'Gas Demand'!K152*10000/'Gas Customers'!H152","v":1350.0000000000002},{"$f":"'Gas Demand'!L152*10000/'Gas Customers'!I152","v":12.06524346366035},{"$f":"'Gas Demand'!M152*10000/'Gas Customers'!J152","v":108.4197218710493},{"$f":"'Gas Demand'!N152*10000/'Gas Customers'!K152","v":25375},{"$f":"'Gas Demand'!O152*10000/'Gas Customers'!L152","v":20.8871189233727},{"$f":"'Gas Demand'!P152*10000/'Gas Customers'!M152","v":130.76556519035552},{"$f":"'Gas Demand'!Q152*10000/'Gas Customers'!N152","v":1385.7142857142858},{"$f":"'Gas Demand'!R152*10000/'Gas Customers'!O152","v":19.313220431163415},{"$f":"'Gas Demand'!S152*10000/'Gas Customers'!P152","v":118.53003046287043},{"$f":"'Gas Demand'!T152*10000/'Gas Customers'!Q152","v":1300},{"$f":"'Gas Demand'!U152*10000/'Gas Customers'!R152","v":16.463292658531707},{"$f":"'Gas Demand'!V152*10000/'Gas Customers'!S152","v":114.48985959438377},{"$f":"'Gas Demand'!W152*10000/'Gas Customers'!T152","v":1028.5276073935131},{"$f":"'Gas Demand'!X152*10000/'Gas Customers'!U152","v":14.540359946605092}]
["2034-8",2034,8,{"$f":"'Gas Demand'!G153*10000/'Gas Customers'!D153","v":116.79050468011194},{"$f":"'Gas Demand'!H153*10000/'Gas Customers'!E153","v":1519.5349963459755},{"$f":"'Gas Demand'!I153*10000/'Gas Customers'!F153","v":15.340524167525869},{"$f":"'Gas Demand'!J153*10000/'Gas Customers'!G153","v":75.58864512530495},{"$f":"'Gas Demand'!K153*10000/'Gas Customers'!H153","v":1500},{"$f":"'Gas Demand'!L153*10000/'Gas Customers'!I153","v":11.279055762977237},{"$f":"'Gas Demand'!M153*10000/'Gas Customers'!J153","v":173.2681529493517},{"$f":"'Gas Demand'!N153*10000/'Gas Customers'!K153","v":19828.571428571428},{"$f":"'Gas Demand'!O153*10000/'Gas Customers'!L153","v":30.777701307639365},{"$f":"'Gas Demand'!P153*10000/'Gas Customers'!M153","v":152.01610604003005},{"$f":"'Gas Demand'!Q153*10000/'Gas Customers'!N153","v":1785.7142857142858},{"$f":"'Gas Demand'!R153*10000/'Gas Customers'!O153","v":19.799764072472094},{"$f":"'Gas Demand'!S153*10000/'Gas Customers'!P153","v":156.12797624248415},{"$f":"'Gas Demand'!T153*10000/'Gas Customers'!Q153","v":1350},{"$f":"'Gas Demand'!U153*10000/'Gas Customers'!R153","v":20.231562039887564},{"$f":"'Gas Demand'!V153*10000/'Gas Customers'!S153","v":114.64419475655431},{"$f":"'Gas Demand'!W153*10000/'Gas Customers'!T153","v":1048.9263804002737},{"$f":"'Gas Demand'!X153*10000/'Gas Customers'!U153","v":14.522363513429507}]
["2034-9",2034,9,{"$f":"'Gas Demand'!G154*10000/'Gas Customers'!D154","v":146.42409033877038},{"$f":"'Gas Demand'!H154*10000/'Gas Customers'!E154","v":1760.3115561534539},{"$f":"'Gas Demand'!I154*10000/'Gas Customers'!F154","v":19.736715613881898},{"$f":"'Gas Demand'!J154*10000/'Gas Customers'!G154","v":110.99314825970343},{"$f":"'Gas Demand'!K154*10000/'Gas Customers'!H154","v":2200},{"$f":"'Gas Demand'!L154*10000/'Gas Customers'!I154","v":16.42672128185049},{"$f":"'Gas Demand'!M154*10000/'Gas Customers'!J154","v":116.04456476143113},{"$f":"'Gas Demand'!N154*10000/'Gas Customers'!K154","v":20705.084745762713},{"$f":"'Gas Demand'!O154*10000/'Gas Customers'!L154","v":20.681097476906107},{"$f":"'Gas Demand'!P154*10000/'Gas Customers'!M154","v":152.72263762643942},{"$f":"'Gas Demand'!Q154*10000/'Gas Customers'!N154","v":1664.2857142857142},{"$f":"'Gas Demand'!R154*10000/'Gas Customers'!O154","v":20.826336253195965},{"$f":"'Gas Demand'!S154*10000/'Gas Customers'!P154","v":147.28723503621737},{"$f":"'Gas Demand'!T154*10000/'Gas Customers'!Q154","v":1300},{"$f":"'Gas Demand'!U154*10000/'Gas Customers'!R154","v":22.047402249598285},{"$f":"'Gas Demand'!V154*10000/'Gas Customers'!S154","v":148.16848673946959},{"$f":"'Gas Demand'!W154*10000/'Gas Customers'!T154","v":1405.3680982026185},{"$f":"'Gas Demand'!X154*10000/'Gas Customers'!U154","v":18.973506481484765}]
["2034-10",2034,10,{"$f":"'Gas Demand'!G155*10000/'Gas Customers'!D155","v":271.64423076923077},{"$f":"'Gas Demand'!H155*10000/'Gas Customers'!E155","v":2582.4754189106966},{"$f":"'Gas Demand'!I155*10000/'Gas Customers'!F155","v":56.723616063736166},{"$f":"'Gas Demand'!J155*10000/'Gas Customers'!G155","v":187.58807317989624},{"$f":"'Gas Demand'!K155*10000/'Gas Customers'!H155","v":2916.6666666666665},{"$f":"'Gas Demand'!L155*10000/'Gas Customers'!I155","v":38.696951583980869},{"$f":"'Gas Demand'!M155*10000/'Gas Customers'!J155","v":221.63326825616798},{"$f":"'Gas Demand'!N155*10000/'Gas Customers'!K155","v":26180},{"$f":"'Gas Demand'!O155*10000/'Gas Customers'!L155","v":45.677490067132489},{"$f":"'Gas Demand'!P155*10000/'Gas Customers'!M155","v":243.44110481765077},{"$f":"'Gas Demand'!Q155*10000/'Gas Customers'!N155","v":2085.7142857142858},{"$f":"'Gas Demand'!R155*10000/'Gas Customers'!O155","v":42.122079879427282},{"$f":"'Gas Demand'!S155*10000/'Gas Customers'!P155","v":214.0066506619917},{"$f":"'Gas Demand'!T155*10000/'Gas Customers'!Q155","v":1450},{"$f":"'Gas Demand'!U155*10000/'Gas Customers'!R155","v":43.348440415889101},{"$f":"'Gas Demand'!V155*10000/'Gas Customers'!S155","v":337.70502026816337},{"$f":"'Gas Demand'!W155*10000/'Gas Customers'!T155","v":2022.6993865651134},{"$f":"'Gas Demand'!X155*10000/'Gas Customers'!U155","v":52.786040956751059}]
["2034-11",2034,11,{"$f":"'Gas Demand'!G156*10000/'Gas Customers'!D156","v":401.57320721938038},{"$f":"'Gas Demand'!H156*10000/'Gas Customers'!E156","v":3526.4957113266023},{"$f":"'Gas Demand'!I156*10000/'Gas Customers'!F156","v":94.601641855223605},{"$f":"'Gas Demand'!J156*10000/'Gas Customers'!G156","v":283.3701466721962},{"$f":"'Gas Demand'!K156*10000/'Gas Customers'!H156","v":3383.3333333333326},{"$f":"'Gas Demand'!L156*10000/'Gas Customers'!I156","v":69.052281763693543},{"$f":"'Gas Demand'!M156*10000/'Gas Customers'!J156","v":351.95249257747048},{"$f":"'Gas Demand'!N156*10000/'Gas Customers'!K156","v":15475.000000000002},{"$f":"'Gas Demand'!O156*10000/'Gas Customers'!L156","v":80.73319755600815},{"$f":"'Gas Demand'!P156*10000/'Gas Customers'!M156","v":346.0026399685068},{"$f":"'Gas Demand'!Q156*10000/'Gas Customers'!N156","v":1892.8571428571429},{"$f":"'Gas Demand'!R156*10000/'Gas Customers'!O156","v":71.215869731456081},{"$f":"'Gas Demand'!S156*10000/'Gas Customers'!P156","v":321.28069828375368},{"$f":"'Gas Demand'!T156*10000/'Gas Customers'!Q156","v":1300},{"$f":"'Gas Demand'!U156*10000/'Gas Customers'!R156","v":72.623700072862164},{"$f":"'Gas Demand'!V156*10000/'Gas Customers'!S156","v":533.24610591900307},{"$f":"'Gas Demand'!W156*10000/'Gas Customers'!T156","v":2485.4294479290006},{"$f":"'Gas Demand'!X156*10000/'Gas Customers'!U156","v":91.425840233876599}]
["2034-12",2034,12,{"$f":"'Gas Demand'!G157*10000/'Gas Customers'!D157","v":547.13394143062885},{"$f":"'Gas Demand'!H157*10000/'Gas Customers'!E157","v":3868.574604223812},{"$f":"'Gas Demand'!I157*10000/'Gas Customers'!F157","v":121.6152580340714},{"$f":"'Gas Demand'!J157*10000/'Gas Customers'!G157","v":423.87030800116696},{"$f":"'Gas Demand'!K157*10000/'Gas Customers'!H157","v":3550},{"$f":"'Gas Demand'!L157*10000/'Gas Customers'!I157","v":105.82300884955752},{"$f":"'Gas Demand'!M157*10000/'Gas Customers'!J157","v":496.25077821372798},{"$f":"'Gas Demand'!N157*10000/'Gas Customers'!K157","v":15386.666666666664},{"$f":"'Gas Demand'!O157*10000/'Gas Customers'!L157","v":109.14000270014851},{"$f":"'Gas Demand'!P157*10000/'Gas Customers'!M157","v":479.41394965462206},{"$f":"'Gas Demand'!Q157*10000/'Gas Customers'!N157","v":1664.2857142857142},{"$f":"'Gas Demand'!R157*10000/'Gas Customers'!O157","v":108.52444829078323},{"$f":"'Gas Demand'!S157*10000/'Gas Customers'!P157","v":473.99585747597746},{"$f":"'Gas Demand'!T157*10000/'Gas Customers'!Q157","v":1300},{"$f":"'Gas Demand'!U157*10000/'Gas Customers'!R157","v":107.93076214295117},{"$f":"'Gas Demand'!V157*10000/'Gas Customers'!S157","v":716.5323580461195},{"$f":"'Gas Demand'!W157*10000/'Gas Customers'!T157","v":2883.7423313768018},{"$f":"'Gas Demand'!X157*10000/'Gas Customers'!U157","v":118.03241923208589}]
["2035-1",2035,1,{"$f":"'Gas Demand'!G158*10000/'Gas Customers'!D158","v":565.7323862545594},{"$f":"'Gas Demand'!H158*10000/'Gas Customers'!E158","v":3877.3835027533542},{"$f":"'Gas Demand'!I158*10000/'Gas Customers'!F158","v":127.00309276843342},{"$f":"'Gas Demand'!J158*10000/'Gas Customers'!G158","v":383.78234341192791},{"$f":"'Gas Demand'!K158*10000/'Gas Customers'!H158","v":2083.3333333333335},{"$f":"'Gas Demand'!L158*10000/'Gas Customers'!I158","v":95.348426933254913},{"$f":"'Gas Demand'!M158*10000/'Gas Customers'!J158","v":531.91670354555765},{"$f":"'Gas Demand'!N158*10000/'Gas Customers'!K158","v":15381.818181818184},{"$f":"'Gas Demand'!O158*10000/'Gas Customers'!L158","v":111.48930445311449},{"$f":"'Gas Demand'!P158*10000/'Gas Customers'!M158","v":448.93500294016002},{"$f":"'Gas Demand'!Q158*10000/'Gas Customers'!N158","v":1485.7142857142858},{"$f":"'Gas Demand'!R158*10000/'Gas Customers'!O158","v":100.72914496592364},{"$f":"'Gas Demand'!S158*10000/'Gas Customers'!P158","v":477.76606500091668},{"$f":"'Gas Demand'!T158*10000/'Gas Customers'!Q158","v":1350},{"$f":"'Gas Demand'!U158*10000/'Gas Customers'!R158","v":101.0377668308703},{"$f":"'Gas Demand'!V158*10000/'Gas Customers'!S158","v":740.04958165478774},{"$f":"'Gas Demand'!W158*10000/'Gas Customers'!T158","v":2779.6012270791289},{"$f":"'Gas Demand'!X158*10000/'Gas Customers'!U158","v":123.47149399030224}]
["2035-2",2035,2,{"$f":"'Gas Demand'!G159*10000/'Gas Customers'!D159","v":523.45013477088946},{"$f":"'Gas Demand'!H159*10000/'Gas Customers'!E159","v":3332.6999436766805},{"$f":"'Gas Demand'!I159*10000/'Gas Customers'!F159","v":114.0672652129777},{"$f":"'Gas Demand'!J159*10000/'Gas Customers'!G159","v":309.24480844704578},{"$f":"'Gas Demand'!K159*10000/'Gas Customers'!H159","v":1983.3333333333333},{"$f":"'Gas Demand'!L159*10000/'Gas Customers'!I159","v":74.861845972957084},{"$f":"'Gas Demand'!M159*10000/'Gas Customers'!J159","v":468.03620358915651},{"$f":"'Gas Demand'!N159*10000/'Gas Customers'!K159","v":13879.069767441861},{"$f":"'Gas Demand'!O159*10000/'Gas Customers'!L159","v":97.954790096878369},{"$f":"'Gas Demand'!P159*10000/'Gas Customers'!M159","v":359.76205478050048},{"$f":"'Gas Demand'!Q159*10000/'Gas Customers'!N159","v":1442.8571428571429},{"$f":"'Gas Demand'!R159*10000/'Gas Customers'!O159","v":77.597880920847032},{"$f":"'Gas Demand'!S159*10000/'Gas Customers'!P159","v":386.64165642891919},{"$f":"'Gas Demand'!T159*10000/'Gas Customers'!Q159","v":1200},{"$f":"'Gas Demand'!U159*10000/'Gas Customers'!R159","v":80.12879484820607},{"$f":"'Gas Demand'!V159*10000/'Gas Customers'!S159","v":680.41339191781674},{"$f":"'Gas Demand'!W159*10000/'Gas Customers'!T159","v":2718.4049080588466},{"$f":"'Gas Demand'!X159*10000/'Gas Customers'!U159","v":112.18720268607694}]
["2035-3",2035,3,{"$f":"'Gas Demand'!G160*10000/'Gas Customers'!D160","v":424.8291133147203},{"$f":"'Gas Demand'!H160*10000/'Gas Customers'!E160","v":3332.6999436766805},{"$f":"'Gas Demand'!I160*10000/'Gas Customers'!F160","v":86.606284351901891},{"$f":"'Gas Demand'!J160*10000/'Gas Customers'!G160","v":282.16427730632728},{"$f":"'Gas Demand'!K160*10000/'Gas Customers'!H160","v":1766.6666666666667},{"$f":"'Gas Demand'!L160*10000/'Gas Customers'!I160","v":69.009941761280075},{"$f":"'Gas Demand'!M160*10000/'Gas Customers'!J160","v":384.75499237581818},{"$f":"'Gas Demand'!N160*10000/'Gas Customers'!K160","v":15390.476190476191},{"$f":"'Gas Demand'!O160*10000/'Gas Customers'!L160","v":80.26670258620689},{"$f":"'Gas Demand'!P160*10000/'Gas Customers'!M160","v":316.0905342216135},{"$f":"'Gas Demand'!Q160*10000/'Gas Customers'!N160","v":1442.8571428571429},{"$f":"'Gas Demand'!R160*10000/'Gas Customers'!O160","v":68.746467561055425},{"$f":"'Gas Demand'!S160*10000/'Gas Customers'!P160","v":314.27188492997294},{"$f":"'Gas Demand'!T160*10000/'Gas Customers'!Q160","v":1250},{"$f":"'Gas Demand'!U160*10000/'Gas Customers'!R160","v":64.226147481778185},{"$f":"'Gas Demand'!V160*10000/'Gas Customers'!S160","v":522.35636453689949},{"$f":"'Gas Demand'!W160*10000/'Gas Customers'!T160","v":2592.7914111224782},{"$f":"'Gas Demand'!X160*10000/'Gas Customers'!U160","v":82.86721536758931}]
["2035-4",2035,4,{"$f":"'Gas Demand'!G161*10000/'Gas Customers'!D161","v":241.67864328830123},{"$f":"'Gas Demand'!H161*10000/'Gas Customers'!E161","v":2648.5421578822607},{"$f":"'Gas Demand'!I161*10000/'Gas Customers'!F161","v":52.810371605517467},{"$f":"'Gas Demand'!J161*10000/'Gas Customers'!G161","v":188.91771059611801},{"$f":"'Gas Demand'!K161*10000/'Gas Customers'!H161","v":1533.3333333333333},{"$f":"'Gas Demand'!L161*10000/'Gas Customers'!I161","v":45.868694012258366},{"$f":"'Gas Demand'!M161*10000/'Gas Customers'!J161","v":253.83270894885766},{"$f":"'Gas Demand'!N161*10000/'Gas Customers'!K161","v":14880},{"$f":"'Gas Demand'!O161*10000/'Gas Customers'!L161","v":54.487785126197871},{"$f":"'Gas Demand'!P161*10000/'Gas Customers'!M161","v":224.29082931993446},{"$f":"'Gas Demand'!Q161*10000/'Gas Customers'!N161","v":1371.4285714285713},{"$f":"'Gas Demand'!R161*10000/'Gas Customers'!O161","v":46.498132634993375},{"$f":"'Gas Demand'!S161*10000/'Gas Customers'!P161","v":244.20860084682568},{"$f":"'Gas Demand'!T161*10000/'Gas Customers'!Q161","v":1350},{"$f":"'Gas Demand'!U161*10000/'Gas Customers'!R161","v":46.546961325966848},{"$f":"'Gas Demand'!V161*10000/'Gas Customers'!S161","v":298.09600595385763},{"$f":"'Gas Demand'!W161*10000/'Gas Customers'!T161","v":1892.7914111010059},{"$f":"'Gas Demand'!X161*10000/'Gas Customers'!U161","v":48.866050367439975}]
["2035-5",2035,5,{"$f":"'Gas Demand'!G162*10000/'Gas Customers'!D162","v":161.71521969041439},{"$f":"'Gas Demand'!H162*10000/'Gas Customers'!E162","v":2346.1033083679895},{"$f":"'Gas Demand'!I162*10000/'Gas Customers'!F162","v":29.277832614858461},{"$f":"'Gas Demand'!J162*10000/'Gas Customers'!G162","v":124.06036647557809},{"$f":"'Gas Demand'!K162*10000/'Gas Customers'!H162","v":1416.6666666666667},{"$f":"'Gas Demand'!L162*10000/'Gas Customers'!I162","v":29.32002126779701},{"$f":"'Gas Demand'!M162*10000/'Gas Customers'!J162","v":154.4042535816827},{"$f":"'Gas Demand'!N162*10000/'Gas Customers'!K162","v":19089.655172413793},{"$f":"'Gas Demand'!O162*10000/'Gas Customers'!L162","v":39.01812280227211},{"$f":"'Gas Demand'!P162*10000/'Gas Customers'!M162","v":170.39565277158374},{"$f":"'Gas Demand'!Q162*10000/'Gas Customers'!N162","v":1407.1428571428571},{"$f":"'Gas Demand'!R162*10000/'Gas Customers'!O162","v":31.121141699439875},{"$f":"'Gas Demand'!S162*10000/'Gas Customers'!P162","v":159.84950013106715},{"$f":"'Gas Demand'!T162*10000/'Gas Customers'!Q162","v":1350},{"$f":"'Gas Demand'!U162*10000/'Gas Customers'!R162","v":26.980149047022355},{"$f":"'Gas Demand'!V162*10000/'Gas Customers'!S162","v":177.94272936207221},{"$f":"'Gas Demand'!W162*10000/'Gas Customers'!T162","v":1446.16564421614},{"$f":"'Gas Demand'!X162*10000/'Gas Customers'!U162","v":26.148550774611959}]
["2035-6",2035,6,{"$f":"'Gas Demand'!G163*10000/'Gas Customers'!D163","v":127.66897081413211},{"$f":"'Gas Demand'!H163*10000/'Gas Customers'!E163","v":1694.2448171818894},{"$f":"'Gas Demand'!I163*10000/'Gas Customers'!F163","v":17.517261020868645},{"$f":"'Gas Demand'!J163*10000/'Gas Customers'!G163","v":89.609583765309651},{"$f":"'Gas Demand'!K163*10000/'Gas Customers'!H163","v":1366.6666666666667},{"$f":"'Gas Demand'!L163*10000/'Gas Customers'!I163","v":17.291938739166568},{"$f":"'Gas Demand'!M163*10000/'Gas Customers'!J163","v":118.45898116843522},{"$f":"'Gas Demand'!N163*10000/'Gas Customers'!K163","v":17163.636363636364},{"$f":"'Gas Demand'!O163*10000/'Gas Customers'!L163","v":25.207004207954391},{"$f":"'Gas Demand'!P163*10000/'Gas Customers'!M163","v":140.93239889287415},{"$f":"'Gas Demand'!Q163*10000/'Gas Customers'!N163","v":1400},{"$f":"'Gas Demand'!R163*10000/'Gas Customers'!O163","v":21.487603305785125},{"$f":"'Gas Demand'!S163*10000/'Gas Customers'!P163","v":134.75904224185831},{"$f":"'Gas Demand'!T163*10000/'Gas Customers'!Q163","v":1350},{"$f":"'Gas Demand'!U163*10000/'Gas Customers'!R163","v":19.956343431670856},{"$f":"'Gas Demand'!V163*10000/'Gas Customers'!S163","v":125.17677707480462},{"$f":"'Gas Demand'!W163*10000/'Gas Customers'!T163","v":1164.8773006492293},{"$f":"'Gas Demand'!X163*10000/'Gas Customers'!U163","v":16.488228026842908}]
["2035-7",2035,7,{"$f":"'Gas Demand'!G164*10000/'Gas Customers'!D164","v":116.35437686172769},{"$f":"'Gas Demand'!H164*10000/'Gas Customers'!E164","v":1525.4075953656702},{"$f":"'Gas Demand'!I164*10000/'Gas Customers'!F164","v":15.445139245770916},{"$f":"'Gas Demand'!J164*10000/'Gas Customers'!G164","v":76.420903172305003},{"$f":"'Gas Demand'!K164*10000/'Gas Customers'!H164","v":1350.0000000000002},{"$f":"'Gas Demand'!L164*10000/'Gas Customers'!I164","v":12.121935214460418},{"$f":"'Gas Demand'!M164*10000/'Gas Customers'!J164","v":108.44940709289331},{"$f":"'Gas Demand'!N164*10000/'Gas Customers'!K164","v":26000},{"$f":"'Gas Demand'!O164*10000/'Gas Customers'!L164","v":20.923245015023216},{"$f":"'Gas Demand'!P164*10000/'Gas Customers'!M164","v":131.34040060974453},{"$f":"'Gas Demand'!Q164*10000/'Gas Customers'!N164","v":1392.8571428571429},{"$f":"'Gas Demand'!R164*10000/'Gas Customers'!O164","v":19.511903516506507},{"$f":"'Gas Demand'!S164*10000/'Gas Customers'!P164","v":118.56397834889722},{"$f":"'Gas Demand'!T164*10000/'Gas Customers'!Q164","v":1300},{"$f":"'Gas Demand'!U164*10000/'Gas Customers'!R164","v":16.497377680408949},{"$f":"'Gas Demand'!V164*10000/'Gas Customers'!S164","v":114.45079522862824},{"$f":"'Gas Demand'!W164*10000/'Gas Customers'!T164","v":1028.5276073935131},{"$f":"'Gas Demand'!X164*10000/'Gas Customers'!U164","v":14.535122952728637}]
["2035-8",2035,8,{"$f":"'Gas Demand'!G165*10000/'Gas Customers'!D165","v":116.7467332820907},{"$f":"'Gas Demand'!H165*10000/'Gas Customers'!E165","v":1519.5349963459755},{"$f":"'Gas Demand'!I165*10000/'Gas Customers'!F165","v":15.338919749080425},{"$f":"'Gas Demand'!J165*10000/'Gas Customers'!G165","v":75.724181195363599},{"$f":"'Gas Demand'!K165*10000/'Gas Customers'!H165","v":1500},{"$f":"'Gas Demand'!L165*10000/'Gas Customers'!I165","v":11.28017731983466},{"$f":"'Gas Demand'!M165*10000/'Gas Customers'!J165","v":176.63981721303659},{"$f":"'Gas Demand'!N165*10000/'Gas Customers'!K165","v":20057.142857142859},{"$f":"'Gas Demand'!O165*10000/'Gas Customers'!L165","v":31.311610076670316},{"$f":"'Gas Demand'!P165*10000/'Gas Customers'!M165","v":154.17428710690874},{"$f":"'Gas Demand'!Q165*10000/'Gas Customers'!N165","v":1821.4285714285713},{"$f":"'Gas Demand'!R165*10000/'Gas Customers'!O165","v":20.045779599652914},{"$f":"'Gas Demand'!S165*10000/'Gas Customers'!P165","v":158.86995326477717},{"$f":"'Gas Demand'!T165*10000/'Gas Customers'!Q165","v":1350},{"$f":"'Gas Demand'!U165*10000/'Gas Customers'!R165","v":20.542377398720681},{"$f":"'Gas Demand'!V165*10000/'Gas Customers'!S165","v":114.6168665713753},{"$f":"'Gas Demand'!W165*10000/'Gas Customers'!T165","v":1047.8527607683391},{"$f":"'Gas Demand'!X165*10000/'Gas Customers'!U165","v":14.519533906568578}]
["2035-9",2035,9,{"$f":"'Gas Demand'!G166*10000/'Gas Customers'!D166","v":146.74163783160321},{"$f":"'Gas Demand'!H166*10000/'Gas Customers'!E166","v":1763.2478556633012},{"$f":"'Gas Demand'!I166*10000/'Gas Customers'!F166","v":19.782151190872863},{"$f":"'Gas Demand'!J166*10000/'Gas Customers'!G166","v":111.93668613970566},{"$f":"'Gas Demand'!K166*10000/'Gas Customers'!H166","v":2233.3333333333335},{"$f":"'Gas Demand'!L166*10000/'Gas Customers'!I166","v":16.551806795709236},{"$f":"'Gas Demand'!M166*10000/'Gas Customers'!J166","v":116.44455422925813},{"$f":"'Gas Demand'!N166*10000/'Gas Customers'!K166","v":20894.915254237287},{"$f":"'Gas Demand'!O166*10000/'Gas Customers'!L166","v":20.718497189085426},{"$f":"'Gas Demand'!P166*10000/'Gas Customers'!M166","v":154.87285413459904},{"$f":"'Gas Demand'!Q166*10000/'Gas Customers'!N166","v":1685.7142857142858},{"$f":"'Gas Demand'!R166*10000/'Gas Customers'!O166","v":21.136520099374419},{"$f":"'Gas Demand'!S166*10000/'Gas Customers'!P166","v":149.39911642027747},{"$f":"'Gas Demand'!T166*10000/'Gas Customers'!Q166","v":1300},{"$f":"'Gas Demand'!U166*10000/'Gas Customers'!R166","v":22.463671510465272},{"$f":"'Gas Demand'!V166*10000/'Gas Customers'!S166","v":148.51515904572565},{"$f":"'Gas Demand'!W166*10000/'Gas Customers'!T166","v":1409.6625767303576},{"$f":"'Gas Demand'!X166*10000/'Gas Customers'!U166","v":19.019884801850537}]
["2035-10",2035,10,{"$f":"'Gas Demand'!G167*10000/'Gas Customers'!D167","v":273.29567215626196},{"$f":"'Gas Demand'!H167*10000/'Gas Customers'!E167","v":2592.7524671951624},{"$f":"'Gas Demand'!I167*10000/'Gas Customers'!F167","v":57.165042966750214},{"$f":"'Gas Demand'!J167*10000/'Gas Customers'!G167","v":188.04307773294286},{"$f":"'Gas Demand'!K167*10000/'Gas Customers'!H167","v":2933.3333333333335},{"$f":"'Gas Demand'!L167*10000/'Gas Customers'!I167","v":38.814224548049474},{"$f":"'Gas Demand'!M167*10000/'Gas Customers'!J167","v":223.28307701604379},{"$f":"'Gas Demand'!N167*10000/'Gas Customers'!K167","v":26340},{"$f":"'Gas Demand'!O167*10000/'Gas Customers'!L167","v":46.055320888404417},{"$f":"'Gas Demand'!P167*10000/'Gas Customers'!M167","v":247.10695392028225},{"$f":"'Gas Demand'!Q167*10000/'Gas Customers'!N167","v":2107.1428571428573},{"$f":"'Gas Demand'!R167*10000/'Gas Customers'!O167","v":42.899743543865931},{"$f":"'Gas Demand'!S167*10000/'Gas Customers'!P167","v":217.45025798150738},{"$f":"'Gas Demand'!T167*10000/'Gas Customers'!Q167","v":1450},{"$f":"'Gas Demand'!U167*10000/'Gas Customers'!R167","v":44.339747843397468},{"$f":"'Gas Demand'!V167*10000/'Gas Customers'!S167","v":340.08692952499223},{"$f":"'Gas Demand'!W167*10000/'Gas Customers'!T167","v":2033.4355828844612},{"$f":"'Gas Demand'!X167*10000/'Gas Customers'!U167","v":53.194040813871062}]
["2035-11",2035,11,{"$f":"'Gas Demand'!G168*10000/'Gas Customers'!D168","v":399.98078031904674},{"$f":"'Gas Demand'!H168*10000/'Gas Customers'!E168","v":3514.7505132872129},{"$f":"'Gas Demand'!I168*10000/'Gas Customers'!F168","v":94.162100681717845},{"$f":"'Gas Demand'!J168*10000/'Gas Customers'!G168","v":282.93008056216047},{"$f":"'Gas Demand'!K168*10000/'Gas Customers'!H168","v":3383.3333333333326},{"$f":"'Gas Demand'!L168*10000/'Gas Customers'!I168","v":68.939662297791941},{"$f":"'Gas Demand'!M168*10000/'Gas Customers'!J168","v":349.71159357315406},{"$f":"'Gas Demand'!N168*10000/'Gas Customers'!K168","v":15475.000000000002},{"$f":"'Gas Demand'!O168*10000/'Gas Customers'!L168","v":80.175557056043218},{"$f":"'Gas Demand'!P168*10000/'Gas Customers'!M168","v":347.46849134374861},{"$f":"'Gas Demand'!Q168*10000/'Gas Customers'!N168","v":1900},{"$f":"'Gas Demand'!R168*10000/'Gas Customers'!O168","v":71.574372135111474},{"$f":"'Gas Demand'!S168*10000/'Gas Customers'!P168","v":323.67123659848147},{"$f":"'Gas Demand'!T168*10000/'Gas Customers'!Q168","v":1300},{"$f":"'Gas Demand'!U168*10000/'Gas Customers'!R168","v":73.283650992547649},{"$f":"'Gas Demand'!V168*10000/'Gas Customers'!S168","v":530.91382840126562},{"$f":"'Gas Demand'!W168*10000/'Gas Customers'!T168","v":2476.8404908735224},{"$f":"'Gas Demand'!X168*10000/'Gas Customers'!U168","v":90.999377027012684}]
["2035-12",2035,12,{"$f":"'Gas Demand'!G169*10000/'Gas Customers'!D169","v":546.87380497131926},{"$f":"'Gas Demand'!H169*10000/'Gas Customers'!E169","v":3867.1064544688884},{"$f":"'Gas Demand'!I169*10000/'Gas Customers'!F169","v":121.55255681829793},{"$f":"'Gas Demand'!J169*10000/'Gas Customers'!G169","v":424.61632189802799},{"$f":"'Gas Demand'!K169*10000/'Gas Customers'!H169","v":3550},{"$f":"'Gas Demand'!L169*10000/'Gas Customers'!I169","v":106.02805658273169},{"$f":"'Gas Demand'!M169*10000/'Gas Customers'!J169","v":496.7964471211979},{"$f":"'Gas Demand'!N169*10000/'Gas Customers'!K169","v":15386.666666666664},{"$f":"'Gas Demand'!O169*10000/'Gas Customers'!L169","v":109.28015041633091},{"$f":"'Gas Demand'!P169*10000/'Gas Customers'!M169","v":480.89804243494012},{"$f":"'Gas Demand'!Q169*10000/'Gas Customers'!N169","v":1664.2857142857142},{"$f":"'Gas Demand'!R169*10000/'Gas Customers'!O169","v":108.90811385378528},{"$f":"'Gas Demand'!S169*10000/'Gas Customers'!P169","v":476.50222910707191},{"$f":"'Gas Demand'!T169*10000/'Gas Customers'!Q169","v":1300},{"$f":"'Gas Demand'!U169*10000/'Gas Customers'!R169","v":108.57798165137615},{"$f":"'Gas Demand'!V169*10000/'Gas Customers'!S169","v":716.17084310578946},{"$f":"'Gas Demand'!W169*10000/'Gas Customers'!T169","v":2882.6687117448669},{"$f":"'Gas Demand'!X169*10000/'Gas Customers'!U169","v":117.97052598106556}]
["2036-1",2036,1,{"$f":"'Gas Demand'!G170*10000/'Gas Customers'!D170","v":564.48714272058123},{"$f":"'Gas Demand'!H170*10000/'Gas Customers'!E170","v":3871.5109037336597},{"$f":"'Gas Demand'!I170*10000/'Gas Customers'!F170","v":126.6935322718551},{"$f":"'Gas Demand'!J170*10000/'Gas Customers'!G170","v":385.34106900118644},{"$f":"'Gas Demand'!K170*10000/'Gas Customers'!H170","v":2083.3333333333335},{"$f":"'Gas Demand'!L170*10000/'Gas Customers'!I170","v":95.763852319934458},{"$f":"'Gas Demand'!M170*10000/'Gas Customers'!J170","v":531.27490039840643},{"$f":"'Gas Demand'!N170*10000/'Gas Customers'!K170","v":15381.818181818184},{"$f":"'Gas Demand'!O170*10000/'Gas Customers'!L170","v":111.3490364025696},{"$f":"'Gas Demand'!P170*10000/'Gas Customers'!M170","v":449.09879305990427},{"$f":"'Gas Demand'!Q170*10000/'Gas Customers'!N170","v":1485.7142857142858},{"$f":"'Gas Demand'!R170*10000/'Gas Customers'!O170","v":100.77150723656118},{"$f":"'Gas Demand'!S170*10000/'Gas Customers'!P170","v":481.26600436497472},{"$f":"'Gas Demand'!T170*10000/'Gas Customers'!Q170","v":1350},{"$f":"'Gas Demand'!U170*10000/'Gas Customers'!R170","v":101.87038127002812},{"$f":"'Gas Demand'!V170*10000/'Gas Customers'!S170","v":738.3115280177733},{"$f":"'Gas Demand'!W170*10000/'Gas Customers'!T170","v":2775.3067485513898},{"$f":"'Gas Demand'!X170*10000/'Gas Customers'!U170","v":123.16903553352492}]
["2036-2",2036,2,{"$f":"'Gas Demand'!G171*10000/'Gas Customers'!D171","v":555.43519938650297},{"$f":"'Gas Demand'!H171*10000/'Gas Customers'!E171","v":3513.2823635322893},{"$f":"'Gas Demand'!I171*10000/'Gas Customers'!F171","v":121.32116125697037},{"$f":"'Gas Demand'!J171*10000/'Gas Customers'!G171","v":321.39911961402595},{"$f":"'Gas Demand'!K171*10000/'Gas Customers'!H171","v":2050},{"$f":"'Gas Demand'!L171*10000/'Gas Customers'!I171","v":77.831071595694894},{"$f":"'Gas Demand'!M171*10000/'Gas Customers'!J171","v":497.21669980119287},{"$f":"'Gas Demand'!N171*10000/'Gas Customers'!K171","v":14400},{"$f":"'Gas Demand'!O171*10000/'Gas Customers'!L171","v":104.12205567451821},{"$f":"'Gas Demand'!P171*10000/'Gas Customers'!M171","v":374.27943878337982},{"$f":"'Gas Demand'!Q171*10000/'Gas Customers'!N171","v":1492.8571428571429},{"$f":"'Gas Demand'!R171*10000/'Gas Customers'!O171","v":80.786559868072331},{"$f":"'Gas Demand'!S171*10000/'Gas Customers'!P171","v":403.83350685319897},{"$f":"'Gas Demand'!T171*10000/'Gas Customers'!Q171","v":1250},{"$f":"'Gas Demand'!U171*10000/'Gas Customers'!R171","v":83.786966762627586},{"$f":"'Gas Demand'!V171*10000/'Gas Customers'!S171","v":723.04042395859005},{"$f":"'Gas Demand'!W171*10000/'Gas Customers'!T171","v":2871.9325154255193},{"$f":"'Gas Demand'!X171*10000/'Gas Customers'!U171","v":119.33860642403091}]
["2036-3",2036,3,{"$f":"'Gas Demand'!G172*10000/'Gas Customers'!D172","v":413.86385426653885},{"$f":"'Gas Demand'!H172*10000/'Gas Customers'!E172","v":3268.1013544600405},{"$f":"'Gas Demand'!I172*10000/'Gas Customers'!F172","v":84.076700242646424},{"$f":"'Gas Demand'!J172*10000/'Gas Customers'!G172","v":282.55496751980218},{"$f":"'Gas Demand'!K172*10000/'Gas Customers'!H172","v":1766.6666666666667},{"$f":"'Gas Demand'!L172*10000/'Gas Customers'!I172","v":69.107404155692123},{"$f":"'Gas Demand'!M172*10000/'Gas Customers'!J172","v":375.52238805970148},{"$f":"'Gas Demand'!N172*10000/'Gas Customers'!K172","v":15390.476190476191},{"$f":"'Gas Demand'!O172*10000/'Gas Customers'!L172","v":78.279512260485063},{"$f":"'Gas Demand'!P172*10000/'Gas Customers'!M172","v":318.9922514472683},{"$f":"'Gas Demand'!Q172*10000/'Gas Customers'!N172","v":1442.8571428571429},{"$f":"'Gas Demand'!R172*10000/'Gas Customers'!O172","v":69.527593818984542},{"$f":"'Gas Demand'!S172*10000/'Gas Customers'!P172","v":317.83831831016084},{"$f":"'Gas Demand'!T172*10000/'Gas Customers'!Q172","v":1250},{"$f":"'Gas Demand'!U172*10000/'Gas Customers'!R172","v":65.099705786204638},{"$f":"'Gas Demand'!V172*10000/'Gas Customers'!S172","v":507.86586117618049},{"$f":"'Gas Demand'!W172*10000/'Gas Customers'!T172","v":2536.9631902618698},{"$f":"'Gas Demand'!X172*10000/'Gas Customers'!U172","v":80.439860922603472}]
["2036-4",2036,4,{"$f":"'Gas Demand'!G173*10000/'Gas Customers'!D173","v":240.74992844194256},{"$f":"'Gas Demand'!H173*10000/'Gas Customers'!E173","v":2639.733259352719},{"$f":"'Gas Demand'!I173*10000/'Gas Customers'!F173","v":52.540517154819831},{"$f":"'Gas Demand'!J173*10000/'Gas Customers'!G173","v":187.98280316974714},{"$f":"'Gas Demand'!K173*10000/'Gas Customers'!H173","v":1533.3333333333333},{"$f":"'Gas Demand'!L173*10000/'Gas Customers'!I173","v":45.584613580391697},{"$f":"'Gas Demand'!M173*10000/'Gas Customers'!J173","v":253.23383084577114},{"$f":"'Gas Demand'!N173*10000/'Gas Customers'!K173","v":14880},{"$f":"'Gas Demand'!O173*10000/'Gas Customers'!L173","v":54.3501611170784},{"$f":"'Gas Demand'!P173*10000/'Gas Customers'!M173","v":225.29253656710227},{"$f":"'Gas Demand'!Q173*10000/'Gas Customers'!N173","v":1371.4285714285713},{"$f":"'Gas Demand'!R173*10000/'Gas Customers'!O173","v":46.788274958408785},{"$f":"'Gas Demand'!S173*10000/'Gas Customers'!P173","v":245.27504758850117},{"$f":"'Gas Demand'!T173*10000/'Gas Customers'!Q173","v":1350},{"$f":"'Gas Demand'!U173*10000/'Gas Customers'!R173","v":46.804191224623445},{"$f":"'Gas Demand'!V173*10000/'Gas Customers'!S173","v":296.7582587218277},{"$f":"'Gas Demand'!W173*10000/'Gas Customers'!T173","v":1886.3496933093973},{"$f":"'Gas Demand'!X173*10000/'Gas Customers'!U173","v":48.618214909222175}]
["2036-5",2036,5,{"$f":"'Gas Demand'!G174*10000/'Gas Customers'!D174","v":162.71900430828148},{"$f":"'Gas Demand'!H174*10000/'Gas Customers'!E174","v":2363.7211054270729},{"$f":"'Gas Demand'!I174*10000/'Gas Customers'!F174","v":29.580014012236791},{"$f":"'Gas Demand'!J174*10000/'Gas Customers'!G174","v":124.26031061357524},{"$f":"'Gas Demand'!K174*10000/'Gas Customers'!H174","v":1416.6666666666667},{"$f":"'Gas Demand'!L174*10000/'Gas Customers'!I174","v":29.395168400634809},{"$f":"'Gas Demand'!M174*10000/'Gas Customers'!J174","v":155.18962075848304},{"$f":"'Gas Demand'!N174*10000/'Gas Customers'!K174","v":19144.827586206895},{"$f":"'Gas Demand'!O174*10000/'Gas Customers'!L174","v":39.324633391631913},{"$f":"'Gas Demand'!P174*10000/'Gas Customers'!M174","v":172.40800580806018},{"$f":"'Gas Demand'!Q174*10000/'Gas Customers'!N174","v":1407.1428571428571},{"$f":"'Gas Demand'!R174*10000/'Gas Customers'!O174","v":31.7375154766818},{"$f":"'Gas Demand'!S174*10000/'Gas Customers'!P174","v":161.45891505006011},{"$f":"'Gas Demand'!T174*10000/'Gas Customers'!Q174","v":1350},{"$f":"'Gas Demand'!U174*10000/'Gas Customers'!R174","v":27.414800709173289},{"$f":"'Gas Demand'!V174*10000/'Gas Customers'!S174","v":179.32591218305507},{"$f":"'Gas Demand'!W174*10000/'Gas Customers'!T174","v":1455.8282209035528},{"$f":"'Gas Demand'!X174*10000/'Gas Customers'!U174","v":26.401439059806258}]
["2036-6",2036,6,{"$f":"'Gas Demand'!G175*10000/'Gas Customers'!D175","v":128.45124282982795},{"$f":"'Gas Demand'!H175*10000/'Gas Customers'!E175","v":1705.9900152212786},{"$f":"'Gas Demand'!I175*10000/'Gas Customers'!F175","v":17.651471268393337},{"$f":"'Gas Demand'!J175*10000/'Gas Customers'!G175","v":90.444416921349443},{"$f":"'Gas Demand'!K175*10000/'Gas Customers'!H175","v":1366.6666666666667},{"$f":"'Gas Demand'!L175*10000/'Gas Customers'!I175","v":17.569243489045061},{"$f":"'Gas Demand'!M175*10000/'Gas Customers'!J175","v":119.14456203528499},{"$f":"'Gas Demand'!N175*10000/'Gas Customers'!K175","v":17284.848484848484},{"$f":"'Gas Demand'!O175*10000/'Gas Customers'!L175","v":25.479341074804214},{"$f":"'Gas Demand'!P175*10000/'Gas Customers'!M175","v":142.38795639283524},{"$f":"'Gas Demand'!Q175*10000/'Gas Customers'!N175","v":1407.1428571428571},{"$f":"'Gas Demand'!R175*10000/'Gas Customers'!O175","v":21.846816927187117},{"$f":"'Gas Demand'!S175*10000/'Gas Customers'!P175","v":136.01099302861033},{"$f":"'Gas Demand'!T175*10000/'Gas Customers'!Q175","v":1350},{"$f":"'Gas Demand'!U175*10000/'Gas Customers'!R175","v":20.231822971549001},{"$f":"'Gas Demand'!V175*10000/'Gas Customers'!S175","v":125.92180841208078},{"$f":"'Gas Demand'!W175*10000/'Gas Customers'!T175","v":1173.4662577047075},{"$f":"'Gas Demand'!X175*10000/'Gas Customers'!U175","v":16.612670424876736}]
["2036-7",2036,7,{"$f":"'Gas Demand'!G176*10000/'Gas Customers'!D176","v":116.32535885167464},{"$f":"'Gas Demand'!H176*10000/'Gas Customers'!E176","v":1525.4075953656702},{"$f":"'Gas Demand'!I176*10000/'Gas Customers'!F176","v":15.440223720241457},{"$f":"'Gas Demand'!J176*10000/'Gas Customers'!G176","v":76.65528111992414},{"$f":"'Gas Demand'!K176*10000/'Gas Customers'!H176","v":1350.0000000000002},{"$f":"'Gas Demand'!L176*10000/'Gas Customers'!I176","v":12.172829248026591},{"$f":"'Gas Demand'!M176*10000/'Gas Customers'!J176","v":108.47882311906292},{"$f":"'Gas Demand'!N176*10000/'Gas Customers'!K176","v":26650},{"$f":"'Gas Demand'!O176*10000/'Gas Customers'!L176","v":20.948240728161934},{"$f":"'Gas Demand'!P176*10000/'Gas Customers'!M176","v":132.0117386676543},{"$f":"'Gas Demand'!Q176*10000/'Gas Customers'!N176","v":1392.8571428571429},{"$f":"'Gas Demand'!R176*10000/'Gas Customers'!O176","v":19.74034423611522},{"$f":"'Gas Demand'!S176*10000/'Gas Customers'!P176","v":118.55463027167403},{"$f":"'Gas Demand'!T176*10000/'Gas Customers'!Q176","v":1300},{"$f":"'Gas Demand'!U176*10000/'Gas Customers'!R176","v":16.532258064516132},{"$f":"'Gas Demand'!V176*10000/'Gas Customers'!S176","v":114.42622950819673},{"$f":"'Gas Demand'!W176*10000/'Gas Customers'!T176","v":1028.5276073935131},{"$f":"'Gas Demand'!X176*10000/'Gas Customers'!U176","v":14.532039525604675}]
["2036-8",2036,8,{"$f":"'Gas Demand'!G177*10000/'Gas Customers'!D177","v":116.68899521531101},{"$f":"'Gas Demand'!H177*10000/'Gas Customers'!E177","v":1518.0668465910519},{"$f":"'Gas Demand'!I177*10000/'Gas Customers'!F177","v":15.335377371167082},{"$f":"'Gas Demand'!J177*10000/'Gas Customers'!G177","v":75.923562060454969},{"$f":"'Gas Demand'!K177*10000/'Gas Customers'!H177","v":1516.6666666666667},{"$f":"'Gas Demand'!L177*10000/'Gas Customers'!I177","v":11.287919423088384},{"$f":"'Gas Demand'!M177*10000/'Gas Customers'!J177","v":180.38326480473833},{"$f":"'Gas Demand'!N177*10000/'Gas Customers'!K177","v":20304.761904761905},{"$f":"'Gas Demand'!O177*10000/'Gas Customers'!L177","v":31.907939534250307},{"$f":"'Gas Demand'!P177*10000/'Gas Customers'!M177","v":156.52096493596596},{"$f":"'Gas Demand'!Q177*10000/'Gas Customers'!N177","v":1857.1428571428571},{"$f":"'Gas Demand'!R177*10000/'Gas Customers'!O177","v":20.315298645548072},{"$f":"'Gas Demand'!S177*10000/'Gas Customers'!P177","v":161.79960812685189},{"$f":"'Gas Demand'!T177*10000/'Gas Customers'!Q177","v":1400.0000000000002},{"$f":"'Gas Demand'!U177*10000/'Gas Customers'!R177","v":20.871757447090825},{"$f":"'Gas Demand'!V177*10000/'Gas Customers'!S177","v":114.56593032609368},{"$f":"'Gas Demand'!W177*10000/'Gas Customers'!T177","v":1046.7791411364042},{"$f":"'Gas Demand'!X177*10000/'Gas Customers'!U177","v":14.51459158267739}]
["2036-9",2036,9,{"$f":"'Gas Demand'!G178*10000/'Gas Customers'!D178","v":145.00287191269385},{"$f":"'Gas Demand'!H178*10000/'Gas Customers'!E178","v":1747.0982083591409},{"$f":"'Gas Demand'!I178*10000/'Gas Customers'!F178","v":19.532998170903433},{"$f":"'Gas Demand'!J178*10000/'Gas Customers'!G178","v":111.98672383842948},{"$f":"'Gas Demand'!K178*10000/'Gas Customers'!H178","v":2233.3333333333335},{"$f":"'Gas Demand'!L178*10000/'Gas Customers'!I178","v":16.56233231979968},{"$f":"'Gas Demand'!M178*10000/'Gas Customers'!J178","v":116.64009027400475},{"$f":"'Gas Demand'!N178*10000/'Gas Customers'!K178","v":20976.271186440677},{"$f":"'Gas Demand'!O178*10000/'Gas Customers'!L178","v":20.731042007637754},{"$f":"'Gas Demand'!P178*10000/'Gas Customers'!M178","v":156.63869553976494},{"$f":"'Gas Demand'!Q178*10000/'Gas Customers'!N178","v":1707.1428571428571},{"$f":"'Gas Demand'!R178*10000/'Gas Customers'!O178","v":21.391657164857619},{"$f":"'Gas Demand'!S178*10000/'Gas Customers'!P178","v":150.88279419399245},{"$f":"'Gas Demand'!T178*10000/'Gas Customers'!Q178","v":1300},{"$f":"'Gas Demand'!U178*10000/'Gas Customers'!R178","v":22.770108839925669},{"$f":"'Gas Demand'!V178*10000/'Gas Customers'!S178","v":146.59779784733391},{"$f":"'Gas Demand'!W178*10000/'Gas Customers'!T178","v":1388.1901840916623},{"$f":"'Gas Demand'!X178*10000/'Gas Customers'!U178","v":18.767810835080972}]
["2036-10",2036,10,{"$f":"'Gas Demand'!G179*10000/'Gas Customers'!D179","v":274.70201201487555},{"$f":"'Gas Demand'!H179*10000/'Gas Customers'!E179","v":2603.0295154796277},{"$f":"'Gas Demand'!I179*10000/'Gas Customers'!F179","v":57.537724165602576},{"$f":"'Gas Demand'!J179*10000/'Gas Customers'!G179","v":188.69598764773903},{"$f":"'Gas Demand'!K179*10000/'Gas Customers'!H179","v":2933.3333333333335},{"$f":"'Gas Demand'!L179*10000/'Gas Customers'!I179","v":38.963497603975625},{"$f":"'Gas Demand'!M179*10000/'Gas Customers'!J179","v":224.61774371877536},{"$f":"'Gas Demand'!N179*10000/'Gas Customers'!K179","v":26460},{"$f":"'Gas Demand'!O179*10000/'Gas Customers'!L179","v":46.354025481160207},{"$f":"'Gas Demand'!P179*10000/'Gas Customers'!M179","v":250.9700871200393},{"$f":"'Gas Demand'!Q179*10000/'Gas Customers'!N179","v":2128.5714285714284},{"$f":"'Gas Demand'!R179*10000/'Gas Customers'!O179","v":43.720861611094712},{"$f":"'Gas Demand'!S179*10000/'Gas Customers'!P179","v":220.71426758513525},{"$f":"'Gas Demand'!T179*10000/'Gas Customers'!Q179","v":1450},{"$f":"'Gas Demand'!U179*10000/'Gas Customers'!R179","v":45.26955602536998},{"$f":"'Gas Demand'!V179*10000/'Gas Customers'!S179","v":342.10200927357033},{"$f":"'Gas Demand'!W179*10000/'Gas Customers'!T179","v":2042.0245399399394},{"$f":"'Gas Demand'!X179*10000/'Gas Customers'!U179","v":53.539316716394673}]
["2036-11",2036,11,{"$f":"'Gas Demand'!G180*10000/'Gas Customers'!D180","v":399.10022015889729},{"$f":"'Gas Demand'!H180*10000/'Gas Customers'!E180","v":3507.4097645125948},{"$f":"'Gas Demand'!I180*10000/'Gas Customers'!F180","v":93.919770786741623},{"$f":"'Gas Demand'!J180*10000/'Gas Customers'!G180","v":281.002895498447},{"$f":"'Gas Demand'!K180*10000/'Gas Customers'!H180","v":3366.6666666666665},{"$f":"'Gas Demand'!L180*10000/'Gas Customers'!I180","v":68.409304511278194},{"$f":"'Gas Demand'!M180*10000/'Gas Customers'!J180","v":348.19126358469316},{"$f":"'Gas Demand'!N180*10000/'Gas Customers'!K180","v":15475.000000000002},{"$f":"'Gas Demand'!O180*10000/'Gas Customers'!L180","v":79.809242342826437},{"$f":"'Gas Demand'!P180*10000/'Gas Customers'!M180","v":346.43704519175196},{"$f":"'Gas Demand'!Q180*10000/'Gas Customers'!N180","v":1892.8571428571429},{"$f":"'Gas Demand'!R180*10000/'Gas Customers'!O180","v":71.3209929098836},{"$f":"'Gas Demand'!S180*10000/'Gas Customers'!P180","v":324.19116371421654},{"$f":"'Gas Demand'!T180*10000/'Gas Customers'!Q180","v":1300},{"$f":"'Gas Demand'!U180*10000/'Gas Customers'!R180","v":73.430522721302864},{"$f":"'Gas Demand'!V180*10000/'Gas Customers'!S180","v":529.62940086473134},{"$f":"'Gas Demand'!W180*10000/'Gas Customers'!T180","v":2472.5460123457833},{"$f":"'Gas Demand'!X180*10000/'Gas Customers'!U180","v":90.76433493867566}]
["2036-12",2036,12,{"$f":"'Gas Demand'!G181*10000/'Gas Customers'!D181","v":547.12435726528281},{"$f":"'Gas Demand'!H181*10000/'Gas Customers'!E181","v":3868.574604223812},{"$f":"'Gas Demand'!I181*10000/'Gas Customers'!F181","v":121.61228630211853},{"$f":"'Gas Demand'!J181*10000/'Gas Customers'!G181","v":423.42333831558238},{"$f":"'Gas Demand'!K181*10000/'Gas Customers'!H181","v":3550},{"$f":"'Gas Demand'!L181*10000/'Gas Customers'!I181","v":105.71161595514805},{"$f":"'Gas Demand'!M181*10000/'Gas Customers'!J181","v":496.61691542288554},{"$f":"'Gas Demand'!N181*10000/'Gas Customers'!K181","v":15386.666666666664},{"$f":"'Gas Demand'!O181*10000/'Gas Customers'!L181","v":109.21843687374749},{"$f":"'Gas Demand'!P181*10000/'Gas Customers'!M181","v":482.92294865783987},{"$f":"'Gas Demand'!Q181*10000/'Gas Customers'!N181","v":1671.4285714285713},{"$f":"'Gas Demand'!R181*10000/'Gas Customers'!O181","v":109.42919339050653},{"$f":"'Gas Demand'!S181*10000/'Gas Customers'!P181","v":480.58110527724534},{"$f":"'Gas Demand'!T181*10000/'Gas Customers'!Q181","v":1300},{"$f":"'Gas Demand'!U181*10000/'Gas Customers'!R181","v":109.63132137030995},{"$f":"'Gas Demand'!V181*10000/'Gas Customers'!S181","v":716.51201376513245},{"$f":"'Gas Demand'!W181*10000/'Gas Customers'!T181","v":2883.7423313768018},{"$f":"'Gas Demand'!X181*10000/'Gas Customers'!U181","v":118.02916660945988}]
["2037-1",2037,1,{"$f":"'Gas Demand'!G182*10000/'Gas Customers'!D182","v":565.05427537611888},{"$f":"'Gas Demand'!H182*10000/'Gas Customers'!E182","v":3874.4472032435069},{"$f":"'Gas Demand'!I182*10000/'Gas Customers'!F182","v":126.83470443563942},{"$f":"'Gas Demand'!J182*10000/'Gas Customers'!G182","v":384.4538165268176},{"$f":"'Gas Demand'!K182*10000/'Gas Customers'!H182","v":2083.3333333333335},{"$f":"'Gas Demand'!L182*10000/'Gas Customers'!I182","v":95.528904931012406},{"$f":"'Gas Demand'!M182*10000/'Gas Customers'!J182","v":532.14285714285711},{"$f":"'Gas Demand'!N182*10000/'Gas Customers'!K182","v":15381.818181818184},{"$f":"'Gas Demand'!O182*10000/'Gas Customers'!L182","v":111.52975635734256},{"$f":"'Gas Demand'!P182*10000/'Gas Customers'!M182","v":450.98473638082618},{"$f":"'Gas Demand'!Q182*10000/'Gas Customers'!N182","v":1485.7142857142858},{"$f":"'Gas Demand'!R182*10000/'Gas Customers'!O182","v":101.25602879249297},{"$f":"'Gas Demand'!S182*10000/'Gas Customers'!P182","v":484.89641056701896},{"$f":"'Gas Demand'!T182*10000/'Gas Customers'!Q182","v":1350},{"$f":"'Gas Demand'!U182*10000/'Gas Customers'!R182","v":102.73508726230789},{"$f":"'Gas Demand'!V182*10000/'Gas Customers'!S182","v":739.10291858678966},{"$f":"'Gas Demand'!W182*10000/'Gas Customers'!T182","v":2777.4539878152591},{"$f":"'Gas Demand'!X182*10000/'Gas Customers'!U182","v":123.30691832728817}]
["2037-2",2037,2,{"$f":"'Gas Demand'!G183*10000/'Gas Customers'!D183","v":526.95760122230706},{"$f":"'Gas Demand'!H183*10000/'Gas Customers'!E183","v":3348.8495909808407},{"$f":"'Gas Demand'!I183*10000/'Gas Customers'!F183","v":114.90787641618913},{"$f":"'Gas Demand'!J183*10000/'Gas Customers'!G183","v":311.76446079031371},{"$f":"'Gas Demand'!K183*10000/'Gas Customers'!H183","v":1983.3333333333333},{"$f":"'Gas Demand'!L183*10000/'Gas Customers'!I183","v":75.526714003026427},{"$f":"'Gas Demand'!M183*10000/'Gas Customers'!J183","v":471.48514851485146},{"$f":"'Gas Demand'!N183*10000/'Gas Customers'!K183","v":13879.069767441861},{"$f":"'Gas Demand'!O183*10000/'Gas Customers'!L183","v":98.695246971109043},{"$f":"'Gas Demand'!P183*10000/'Gas Customers'!M183","v":363.54502255669649},{"$f":"'Gas Demand'!Q183*10000/'Gas Customers'!N183","v":1449.9999999999998},{"$f":"'Gas Demand'!R183*10000/'Gas Customers'!O183","v":78.548946463439506},{"$f":"'Gas Demand'!S183*10000/'Gas Customers'!P183","v":394.12611445852787},{"$f":"'Gas Demand'!T183*10000/'Gas Customers'!Q183","v":1200},{"$f":"'Gas Demand'!U183*10000/'Gas Customers'!R183","v":81.876221498371336},{"$f":"'Gas Demand'!V183*10000/'Gas Customers'!S183","v":685.25676421866376},{"$f":"'Gas Demand'!W183*10000/'Gas Customers'!T183","v":2733.4355829059336},{"$f":"'Gas Demand'!X183*10000/'Gas Customers'!U183","v":113.01818716014112}]
["2037-3",2037,3,{"$f":"'Gas Demand'!G184*10000/'Gas Customers'!D184","v":427.28748806112702},{"$f":"'Gas Demand'!H184*10000/'Gas Customers'!E184","v":3347.3814412259171},{"$f":"'Gas Demand'!I184*10000/'Gas Customers'!F184","v":87.175221168345544},{"$f":"'Gas Demand'!J184*10000/'Gas Customers'!G184","v":282.78336248167147},{"$f":"'Gas Demand'!K184*10000/'Gas Customers'!H184","v":1766.6666666666667},{"$f":"'Gas Demand'!L184*10000/'Gas Customers'!I184","v":69.174771416923889},{"$f":"'Gas Demand'!M184*10000/'Gas Customers'!J184","v":387.32673267326732},{"$f":"'Gas Demand'!N184*10000/'Gas Customers'!K184","v":15390.476190476191},{"$f":"'Gas Demand'!O184*10000/'Gas Customers'!L184","v":80.818448413756329},{"$f":"'Gas Demand'!P184*10000/'Gas Customers'!M184","v":320.39070689359966},{"$f":"'Gas Demand'!Q184*10000/'Gas Customers'!N184","v":1442.8571428571429},{"$f":"'Gas Demand'!R184*10000/'Gas Customers'!O184","v":69.906787066705505},{"$f":"'Gas Demand'!S184*10000/'Gas Customers'!P184","v":319.81102761601045},{"$f":"'Gas Demand'!T184*10000/'Gas Customers'!Q184","v":1250},{"$f":"'Gas Demand'!U184*10000/'Gas Customers'!R184","v":65.579427083333329},{"$f":"'Gas Demand'!V184*10000/'Gas Customers'!S184","v":525.61379818315743},{"$f":"'Gas Demand'!W184*10000/'Gas Customers'!T184","v":2605.6748467056955},{"$f":"'Gas Demand'!X184*10000/'Gas Customers'!U184","v":83.412463780411258}]
["2037-4",2037,4,{"$f":"'Gas Demand'!G185*10000/'Gas Customers'!D185","v":243.70307005037543},{"$f":"'Gas Demand'!H185*10000/'Gas Customers'!E185","v":2666.1599549413445},{"$f":"'Gas Demand'!I185*10000/'Gas Customers'!F185","v":53.405281469156428},{"$f":"'Gas Demand'!J185*10000/'Gas Customers'!G185","v":189.18756287466093},{"$f":"'Gas Demand'!K185*10000/'Gas Customers'!H185","v":1533.3333333333333},{"$f":"'Gas Demand'!L185*10000/'Gas Customers'!I185","v":45.945157526254377},{"$f":"'Gas Demand'!M185*10000/'Gas Customers'!J185","v":255.99603567888997},{"$f":"'Gas Demand'!N185*10000/'Gas Customers'!K185","v":14880},{"$f":"'Gas Demand'!O185*10000/'Gas Customers'!L185","v":54.988646988112727},{"$f":"'Gas Demand'!P185*10000/'Gas Customers'!M185","v":228.54973767184754},{"$f":"'Gas Demand'!Q185*10000/'Gas Customers'!N185","v":1378.5714285714287},{"$f":"'Gas Demand'!R185*10000/'Gas Customers'!O185","v":47.729921902319617},{"$f":"'Gas Demand'!S185*10000/'Gas Customers'!P185","v":249.25544206965517},{"$f":"'Gas Demand'!T185*10000/'Gas Customers'!Q185","v":1350},{"$f":"'Gas Demand'!U185*10000/'Gas Customers'!R185","v":47.756911841418884},{"$f":"'Gas Demand'!V185*10000/'Gas Customers'!S185","v":301.03904088533659},{"$f":"'Gas Demand'!W185*10000/'Gas Customers'!T185","v":1906.7484663161581},{"$f":"'Gas Demand'!X185*10000/'Gas Customers'!U185","v":49.412516422922238}]
["2037-5",2037,5,{"$f":"'Gas Demand'!G186*10000/'Gas Customers'!D186","v":163.21762349799732},{"$f":"'Gas Demand'!H186*10000/'Gas Customers'!E186","v":2373.9981537115391},{"$f":"'Gas Demand'!I186*10000/'Gas Customers'!F186","v":29.732427395738867},{"$f":"'Gas Demand'!J186*10000/'Gas Customers'!G186","v":124.54883223007263},{"$f":"'Gas Demand'!K186*10000/'Gas Customers'!H186","v":1416.6666666666667},{"$f":"'Gas Demand'!L186*10000/'Gas Customers'!I186","v":29.481256213813669},{"$f":"'Gas Demand'!M186*10000/'Gas Customers'!J186","v":156.00794438927508},{"$f":"'Gas Demand'!N186*10000/'Gas Customers'!K186","v":19200},{"$f":"'Gas Demand'!O186*10000/'Gas Customers'!L186","v":39.668094218415419},{"$f":"'Gas Demand'!P186*10000/'Gas Customers'!M186","v":174.4001302531471},{"$f":"'Gas Demand'!Q186*10000/'Gas Customers'!N186","v":1414.2857142857142},{"$f":"'Gas Demand'!R186*10000/'Gas Customers'!O186","v":32.344789356984478},{"$f":"'Gas Demand'!S186*10000/'Gas Customers'!P186","v":162.94894512419981},{"$f":"'Gas Demand'!T186*10000/'Gas Customers'!Q186","v":1350},{"$f":"'Gas Demand'!U186*10000/'Gas Customers'!R186","v":27.808290833006406},{"$f":"'Gas Demand'!V186*10000/'Gas Customers'!S186","v":180.0307881773399},{"$f":"'Gas Demand'!W186*10000/'Gas Customers'!T186","v":1460.1226994312919},{"$f":"'Gas Demand'!X186*10000/'Gas Customers'!U186","v":26.529357975304176}]
["2037-6",2037,6,{"$f":"'Gas Demand'!G187*10000/'Gas Customers'!D187","v":128.2026859700924},{"$f":"'Gas Demand'!H187*10000/'Gas Customers'!E187","v":1701.5855659565079},{"$f":"'Gas Demand'!I187*10000/'Gas Customers'!F187","v":17.609656344654887},{"$f":"'Gas Demand'!J187*10000/'Gas Customers'!G187","v":90.816814778690201},{"$f":"'Gas Demand'!K187*10000/'Gas Customers'!H187","v":1366.6666666666667},{"$f":"'Gas Demand'!L187*10000/'Gas Customers'!I187","v":17.698907039605125},{"$f":"'Gas Demand'!M187*10000/'Gas Customers'!J187","v":119.50248756218906},{"$f":"'Gas Demand'!N187*10000/'Gas Customers'!K187","v":17333.333333333332},{"$f":"'Gas Demand'!O187*10000/'Gas Customers'!L187","v":25.614506380120886},{"$f":"'Gas Demand'!P187*10000/'Gas Customers'!M187","v":143.47234924015936},{"$f":"'Gas Demand'!Q187*10000/'Gas Customers'!N187","v":1414.2857142857142},{"$f":"'Gas Demand'!R187*10000/'Gas Customers'!O187","v":22.116072863257227},{"$f":"'Gas Demand'!S187*10000/'Gas Customers'!P187","v":136.84799215388432},{"$f":"'Gas Demand'!T187*10000/'Gas Customers'!Q187","v":1350},{"$f":"'Gas Demand'!U187*10000/'Gas Customers'!R187","v":20.407895599711456},{"$f":"'Gas Demand'!V187*10000/'Gas Customers'!S187","v":125.69179682695855},{"$f":"'Gas Demand'!W187*10000/'Gas Customers'!T187","v":1171.3190184408379},{"$f":"'Gas Demand'!X187*10000/'Gas Customers'!U187","v":16.574182580033831}]
["2037-7",2037,7,{"$f":"'Gas Demand'!G188*10000/'Gas Customers'!D188","v":116.22497616777883},{"$f":"'Gas Demand'!H188*10000/'Gas Customers'!E188","v":1522.4712958558227},{"$f":"'Gas Demand'!I188*10000/'Gas Customers'!F188","v":15.416487023631388},{"$f":"'Gas Demand'!J188*10000/'Gas Customers'!G188","v":76.797425623236663},{"$f":"'Gas Demand'!K188*10000/'Gas Customers'!H188","v":1350.0000000000002},{"$f":"'Gas Demand'!L188*10000/'Gas Customers'!I188","v":12.199586654856805},{"$f":"'Gas Demand'!M188*10000/'Gas Customers'!J188","v":108.60780762362924},{"$f":"'Gas Demand'!N188*10000/'Gas Customers'!K188","v":27150},{"$f":"'Gas Demand'!O188*10000/'Gas Customers'!L188","v":20.975807541559671},{"$f":"'Gas Demand'!P188*10000/'Gas Customers'!M188","v":132.56544343381466},{"$f":"'Gas Demand'!Q188*10000/'Gas Customers'!N188","v":1400},{"$f":"'Gas Demand'!R188*10000/'Gas Customers'!O188","v":19.931221189727079},{"$f":"'Gas Demand'!S188*10000/'Gas Customers'!P188","v":118.59836225508127},{"$f":"'Gas Demand'!T188*10000/'Gas Customers'!Q188","v":1300},{"$f":"'Gas Demand'!U188*10000/'Gas Customers'!R188","v":16.565749638015006},{"$f":"'Gas Demand'!V188*10000/'Gas Customers'!S188","v":114.32091161071759},{"$f":"'Gas Demand'!W188*10000/'Gas Customers'!T188","v":1027.4539877615782},{"$f":"'Gas Demand'!X188*10000/'Gas Customers'!U188","v":14.51630069708475}]
["2037-8",2037,8,{"$f":"'Gas Demand'!G189*10000/'Gas Customers'!D189","v":116.64601010582516},{"$f":"'Gas Demand'!H189*10000/'Gas Customers'!E189","v":1518.0668465910519},{"$f":"'Gas Demand'!I189*10000/'Gas Customers'!F189","v":15.33389622689538},{"$f":"'Gas Demand'!J189*10000/'Gas Customers'!G189","v":76.057806903612445},{"$f":"'Gas Demand'!K189*10000/'Gas Customers'!H189","v":1516.6666666666667},{"$f":"'Gas Demand'!L189*10000/'Gas Customers'!I189","v":11.289653127779426},{"$f":"'Gas Demand'!M189*10000/'Gas Customers'!J189","v":184.19407206570608},{"$f":"'Gas Demand'!N189*10000/'Gas Customers'!K189","v":20571.428571428572},{"$f":"'Gas Demand'!O189*10000/'Gas Customers'!L189","v":32.525060959089679},{"$f":"'Gas Demand'!P189*10000/'Gas Customers'!M189","v":158.91513462828362},{"$f":"'Gas Demand'!Q189*10000/'Gas Customers'!N189","v":1892.8571428571429},{"$f":"'Gas Demand'!R189*10000/'Gas Customers'!O189","v":20.586856523395156},{"$f":"'Gas Demand'!S189*10000/'Gas Customers'!P189","v":164.85170673259617},{"$f":"'Gas Demand'!T189*10000/'Gas Customers'!Q189","v":1400.0000000000002},{"$f":"'Gas Demand'!U189*10000/'Gas Customers'!R189","v":21.210119558755533},{"$f":"'Gas Demand'!V189*10000/'Gas Customers'!S189","v":114.53302119270576},{"$f":"'Gas Demand'!W189*10000/'Gas Customers'!T189","v":1045.7055215044695},{"$f":"'Gas Demand'!X189*10000/'Gas Customers'!U189","v":14.511552367735577}]
["2037-9",2037,9,{"$f":"'Gas Demand'!G190*10000/'Gas Customers'!D190","v":144.00572246065809},{"$f":"'Gas Demand'!H190*10000/'Gas Customers'!E190","v":1738.289309829599},{"$f":"'Gas Demand'!I190*10000/'Gas Customers'!F190","v":19.390472238859328},{"$f":"'Gas Demand'!J190*10000/'Gas Customers'!G190","v":111.94058576445656},{"$f":"'Gas Demand'!K190*10000/'Gas Customers'!H190","v":2233.3333333333335},{"$f":"'Gas Demand'!L190*10000/'Gas Customers'!I190","v":16.553973902728352},{"$f":"'Gas Demand'!M190*10000/'Gas Customers'!J190","v":116.73391120120394},{"$f":"'Gas Demand'!N190*10000/'Gas Customers'!K190","v":21057.627118644068},{"$f":"'Gas Demand'!O190*10000/'Gas Customers'!L190","v":20.746268656716417},{"$f":"'Gas Demand'!P190*10000/'Gas Customers'!M190","v":158.6035249635548},{"$f":"'Gas Demand'!Q190*10000/'Gas Customers'!N190","v":1728.5714285714287},{"$f":"'Gas Demand'!R190*10000/'Gas Customers'!O190","v":21.672992657942167},{"$f":"'Gas Demand'!S190*10000/'Gas Customers'!P190","v":152.7392870577176},{"$f":"'Gas Demand'!T190*10000/'Gas Customers'!Q190","v":1300},{"$f":"'Gas Demand'!U190*10000/'Gas Customers'!R190","v":23.141478887200162},{"$f":"'Gas Demand'!V190*10000/'Gas Customers'!S190","v":145.50046196489066},{"$f":"'Gas Demand'!W190*10000/'Gas Customers'!T190","v":1376.3803681403797},{"$f":"'Gas Demand'!X190*10000/'Gas Customers'!U190","v":18.623522100269795}]
["2037-10",2037,10,{"$f":"'Gas Demand'!G191*10000/'Gas Customers'!D191","v":273.5797073912218},{"$f":"'Gas Demand'!H191*10000/'Gas Customers'!E191","v":2595.6887667050096},{"$f":"'Gas Demand'!I191*10000/'Gas Customers'!F191","v":57.237701641572457},{"$f":"'Gas Demand'!J191*10000/'Gas Customers'!G191","v":187.29928903235106},{"$f":"'Gas Demand'!K191*10000/'Gas Customers'!H191","v":2916.6666666666665},{"$f":"'Gas Demand'!L191*10000/'Gas Customers'!I191","v":38.630878803931957},{"$f":"'Gas Demand'!M191*10000/'Gas Customers'!J191","v":224.74270404910277},{"$f":"'Gas Demand'!N191*10000/'Gas Customers'!K191","v":26480},{"$f":"'Gas Demand'!O191*10000/'Gas Customers'!L191","v":46.372707659115427},{"$f":"'Gas Demand'!P191*10000/'Gas Customers'!M191","v":252.15044924955379},{"$f":"'Gas Demand'!Q191*10000/'Gas Customers'!N191","v":2135.7142857142858},{"$f":"'Gas Demand'!R191*10000/'Gas Customers'!O191","v":43.971672629042857},{"$f":"'Gas Demand'!S191*10000/'Gas Customers'!P191","v":222.54312221597209},{"$f":"'Gas Demand'!T191*10000/'Gas Customers'!Q191","v":1450},{"$f":"'Gas Demand'!U191*10000/'Gas Customers'!R191","v":45.793039931583451},{"$f":"'Gas Demand'!V191*10000/'Gas Customers'!S191","v":340.48381139972918},{"$f":"'Gas Demand'!W191*10000/'Gas Customers'!T191","v":2034.5092025163958},{"$f":"'Gas Demand'!X191*10000/'Gas Customers'!U191","v":53.261994954171769}]
["2037-11",2037,11,{"$f":"'Gas Demand'!G192*10000/'Gas Customers'!D192","v":401.0871638374976},{"$f":"'Gas Demand'!H192*10000/'Gas Customers'!E192","v":3522.091262061831},{"$f":"'Gas Demand'!I192*10000/'Gas Customers'!F192","v":94.469078375698203},{"$f":"'Gas Demand'!J192*10000/'Gas Customers'!G192","v":281.30107530421373},{"$f":"'Gas Demand'!K192*10000/'Gas Customers'!H192","v":3366.6666666666665},{"$f":"'Gas Demand'!L192*10000/'Gas Customers'!I192","v":68.482262871836824},{"$f":"'Gas Demand'!M192*10000/'Gas Customers'!J192","v":350.44865403788634},{"$f":"'Gas Demand'!N192*10000/'Gas Customers'!K192","v":15475.000000000002},{"$f":"'Gas Demand'!O192*10000/'Gas Customers'!L192","v":80.379577653033948},{"$f":"'Gas Demand'!P192*10000/'Gas Customers'!M192","v":348.48369648306436},{"$f":"'Gas Demand'!Q192*10000/'Gas Customers'!N192","v":1900},{"$f":"'Gas Demand'!R192*10000/'Gas Customers'!O192","v":71.821695289570798},{"$f":"'Gas Demand'!S192*10000/'Gas Customers'!P192","v":327.63221601935845},{"$f":"'Gas Demand'!T192*10000/'Gas Customers'!Q192","v":1300},{"$f":"'Gas Demand'!U192*10000/'Gas Customers'!R192","v":74.38211063162025},{"$f":"'Gas Demand'!V192*10000/'Gas Customers'!S192","v":532.53997539975398},{"$f":"'Gas Demand'!W192*10000/'Gas Customers'!T192","v":2482.2085890331964},{"$f":"'Gas Demand'!X192*10000/'Gas Customers'!U192","v":91.297075516734566}]
["2037-12",2037,12,{"$f":"'Gas Demand'!G193*10000/'Gas Customers'!D193","v":541.58838599487615},{"$f":"'Gas Demand'!H193*10000/'Gas Customers'!E193","v":3839.2116091253392},{"$f":"'Gas Demand'!I193*10000/'Gas Customers'!F193","v":120.24798649096942},{"$f":"'Gas Demand'!J193*10000/'Gas Customers'!G193","v":420.71347604623111},{"$f":"'Gas Demand'!K193*10000/'Gas Customers'!H193","v":3533.3333333333335},{"$f":"'Gas Demand'!L193*10000/'Gas Customers'!I193","v":104.97414143761985},{"$f":"'Gas Demand'!M193*10000/'Gas Customers'!J193","v":489.60396039603961},{"$f":"'Gas Demand'!N193*10000/'Gas Customers'!K193","v":15386.666666666664},{"$f":"'Gas Demand'!O193*10000/'Gas Customers'!L193","v":107.62892078681553},{"$f":"'Gas Demand'!P193*10000/'Gas Customers'!M193","v":480.66968005357927},{"$f":"'Gas Demand'!Q193*10000/'Gas Customers'!N193","v":1664.2857142857142},{"$f":"'Gas Demand'!R193*10000/'Gas Customers'!O193","v":108.85032537960954},{"$f":"'Gas Demand'!S193*10000/'Gas Customers'!P193","v":479.91349634727726},{"$f":"'Gas Demand'!T193*10000/'Gas Customers'!Q193","v":1300},{"$f":"'Gas Demand'!U193*10000/'Gas Customers'!R193","v":109.46657137288025},{"$f":"'Gas Demand'!V193*10000/'Gas Customers'!S193","v":708.78051765281759},{"$f":"'Gas Demand'!W193*10000/'Gas Customers'!T193","v":2860.1226994742369},{"$f":"'Gas Demand'!X193*10000/'Gas Customers'!U193","v":116.69955814872291}]
["2038-1",2038,1,{"$f":"'Gas Demand'!G194*10000/'Gas Customers'!D194","v":559.22026180990326},{"$f":"'Gas Demand'!H194*10000/'Gas Customers'!E194","v":3843.6160583901101},{"$f":"'Gas Demand'!I194*10000/'Gas Customers'!F194","v":125.38697342769362},{"$f":"'Gas Demand'!J194*10000/'Gas Customers'!G194","v":380.40725400922929},{"$f":"'Gas Demand'!K194*10000/'Gas Customers'!H194","v":2066.6666666666665},{"$f":"'Gas Demand'!L194*10000/'Gas Customers'!I194","v":94.433503243744212},{"$f":"'Gas Demand'!M194*10000/'Gas Customers'!J194","v":524.50592885375499},{"$f":"'Gas Demand'!N194*10000/'Gas Customers'!K194","v":15381.818181818184},{"$f":"'Gas Demand'!O194*10000/'Gas Customers'!L194","v":109.88210358987945},{"$f":"'Gas Demand'!P194*10000/'Gas Customers'!M194","v":448.69188595273641},{"$f":"'Gas Demand'!Q194*10000/'Gas Customers'!N194","v":1485.7142857142858},{"$f":"'Gas Demand'!R194*10000/'Gas Customers'!O194","v":100.66347429758265},{"$f":"'Gas Demand'!S194*10000/'Gas Customers'!P194","v":484.53021066784618},{"$f":"'Gas Demand'!T194*10000/'Gas Customers'!Q194","v":1350},{"$f":"'Gas Demand'!U194*10000/'Gas Customers'!R194","v":102.63908701854494},{"$f":"'Gas Demand'!V194*10000/'Gas Customers'!S194","v":730.98806974609977},{"$f":"'Gas Demand'!W194*10000/'Gas Customers'!T194","v":2753.8343559126943},{"$f":"'Gas Demand'!X194*10000/'Gas Customers'!U194","v":121.8935344917242}]
[{"$f":"_xlfn.CONCAT(B195,\"-\",C195)","v":"2038-2"},2038,2,{"$f":"'Gas Demand'!G195*10000/'Gas Customers'!D195","v":522.5214081826831},{"$f":"'Gas Demand'!H195*10000/'Gas Customers'!E195","v":3328.2954944119101},{"$f":"'Gas Demand'!I195*10000/'Gas Customers'!F195","v":113.84517322310813},{"$f":"'Gas Demand'!J195*10000/'Gas Customers'!G195","v":310.93687443327769},{"$f":"'Gas Demand'!K195*10000/'Gas Customers'!H195","v":1983.3333333333333},{"$f":"'Gas Demand'!L195*10000/'Gas Customers'!I195","v":75.302565290404772},{"$f":"'Gas Demand'!M195*10000/'Gas Customers'!J195","v":470.11834319526628},{"$f":"'Gas Demand'!N195*10000/'Gas Customers'!K195","v":13879.069767441861},{"$f":"'Gas Demand'!O195*10000/'Gas Customers'!L195","v":98.397138693866737},{"$f":"'Gas Demand'!P195*10000/'Gas Customers'!M195","v":363.1718182924804},{"$f":"'Gas Demand'!Q195*10000/'Gas Customers'!N195","v":1442.8571428571429},{"$f":"'Gas Demand'!R195*10000/'Gas Customers'!O195","v":78.455724320971626},{"$f":"'Gas Demand'!S195*10000/'Gas Customers'!P195","v":393.98401710725011},{"$f":"'Gas Demand'!T195*10000/'Gas Customers'!Q195","v":1200},{"$f":"'Gas Demand'!U195*10000/'Gas Customers'!R195","v":81.843539180072653},{"$f":"'Gas Demand'!V195*10000/'Gas Customers'!S195","v":679.1312847455556},{"$f":"'Gas Demand'!W195*10000/'Gas Customers'!T195","v":2714.1104295311075},{"$f":"'Gas Demand'!X195*10000/'Gas Customers'!U195","v":111.9667102991465}]
["2038-3",2038,3,{"$f":"'Gas Demand'!G196*10000/'Gas Customers'!D196","v":426.35135135135135},{"$f":"'Gas Demand'!H196*10000/'Gas Customers'!E196","v":3341.5088422062231},{"$f":"'Gas Demand'!I196*10000/'Gas Customers'!F196","v":86.957912130849309},{"$f":"'Gas Demand'!J196*10000/'Gas Customers'!G196","v":282.70785716278573},{"$f":"'Gas Demand'!K196*10000/'Gas Customers'!H196","v":1766.6666666666667},{"$f":"'Gas Demand'!L196*10000/'Gas Customers'!I196","v":69.156333294703899},{"$f":"'Gas Demand'!M196*10000/'Gas Customers'!J196","v":388.3629191321499},{"$f":"'Gas Demand'!N196*10000/'Gas Customers'!K196","v":15390.476190476191},{"$f":"'Gas Demand'!O196*10000/'Gas Customers'!L196","v":81.050258586394378},{"$f":"'Gas Demand'!P196*10000/'Gas Customers'!M196","v":320.97254941601443},{"$f":"'Gas Demand'!Q196*10000/'Gas Customers'!N196","v":1449.9999999999998},{"$f":"'Gas Demand'!R196*10000/'Gas Customers'!O196","v":70.065310477069247},{"$f":"'Gas Demand'!S196*10000/'Gas Customers'!P196","v":320.69381226100961},{"$f":"'Gas Demand'!T196*10000/'Gas Customers'!Q196","v":1250},{"$f":"'Gas Demand'!U196*10000/'Gas Customers'!R196","v":65.791520809023723},{"$f":"'Gas Demand'!V196*10000/'Gas Customers'!S196","v":524.37205891340216},{"$f":"'Gas Demand'!W196*10000/'Gas Customers'!T196","v":2600.3067485460215},{"$f":"'Gas Demand'!X196*10000/'Gas Customers'!U196","v":83.204531549264203}]
["2038-4",2038,4,{"$f":"'Gas Demand'!G197*10000/'Gas Customers'!D197","v":242.44175033150219},{"$f":"'Gas Demand'!H197*10000/'Gas Customers'!E197","v":2655.8829066568792},{"$f":"'Gas Demand'!I197*10000/'Gas Customers'!F197","v":53.036540299353433},{"$f":"'Gas Demand'!J197*10000/'Gas Customers'!G197","v":188.0045192989534},{"$f":"'Gas Demand'!K197*10000/'Gas Customers'!H197","v":1533.3333333333333},{"$f":"'Gas Demand'!L197*10000/'Gas Customers'!I197","v":45.597027921286355},{"$f":"'Gas Demand'!M197*10000/'Gas Customers'!J197","v":255.57749259624876},{"$f":"'Gas Demand'!N197*10000/'Gas Customers'!K197","v":14880},{"$f":"'Gas Demand'!O197*10000/'Gas Customers'!L197","v":54.897009966777411},{"$f":"'Gas Demand'!P197*10000/'Gas Customers'!M197","v":229.0297108251925},{"$f":"'Gas Demand'!Q197*10000/'Gas Customers'!N197","v":1378.5714285714287},{"$f":"'Gas Demand'!R197*10000/'Gas Customers'!O197","v":47.871864768580622},{"$f":"'Gas Demand'!S197*10000/'Gas Customers'!P197","v":249.82875878852755},{"$f":"'Gas Demand'!T197*10000/'Gas Customers'!Q197","v":1350},{"$f":"'Gas Demand'!U197*10000/'Gas Customers'!R197","v":47.896377093883913},{"$f":"'Gas Demand'!V197*10000/'Gas Customers'!S197","v":299.21028466483011},{"$f":"'Gas Demand'!W197*10000/'Gas Customers'!T197","v":1898.1595092606797},{"$f":"'Gas Demand'!X197*10000/'Gas Customers'!U197","v":49.073768029708383}]
["2038-5",2038,5,{"$f":"'Gas Demand'!G198*10000/'Gas Customers'!D198","v":163.09636951149974},{"$f":"'Gas Demand'!H198*10000/'Gas Customers'!E198","v":2371.0618542016914},{"$f":"'Gas Demand'!I198*10000/'Gas Customers'!F198","v":29.696909293535924},{"$f":"'Gas Demand'!J198*10000/'Gas Customers'!G198","v":124.8979007163381},{"$f":"'Gas Demand'!K198*10000/'Gas Customers'!H198","v":1416.6666666666667},{"$f":"'Gas Demand'!L198*10000/'Gas Customers'!I198","v":29.615406993657999},{"$f":"'Gas Demand'!M198*10000/'Gas Customers'!J198","v":156.37982195845697},{"$f":"'Gas Demand'!N198*10000/'Gas Customers'!K198","v":19227.586206896551},{"$f":"'Gas Demand'!O198*10000/'Gas Customers'!L198","v":39.813581890812252},{"$f":"'Gas Demand'!P198*10000/'Gas Customers'!M198","v":176.17834972124766},{"$f":"'Gas Demand'!Q198*10000/'Gas Customers'!N198","v":1414.2857142857142},{"$f":"'Gas Demand'!R198*10000/'Gas Customers'!O198","v":32.89002483682782},{"$f":"'Gas Demand'!S198*10000/'Gas Customers'!P198","v":164.24258016502827},{"$f":"'Gas Demand'!T198*10000/'Gas Customers'!Q198","v":1350},{"$f":"'Gas Demand'!U198*10000/'Gas Customers'!R198","v":28.149209035870062},{"$f":"'Gas Demand'!V198*10000/'Gas Customers'!S198","v":179.86387883990432},{"$f":"'Gas Demand'!W198*10000/'Gas Customers'!T198","v":1459.0490797993573},{"$f":"'Gas Demand'!X198*10000/'Gas Customers'!U198","v":26.499645174719117}]
["2038-6",2038,6,{"$f":"'Gas Demand'!G199*10000/'Gas Customers'!D199","v":128.01822323462414},{"$f":"'Gas Demand'!H199*10000/'Gas Customers'!E199","v":1698.6492664466607},{"$f":"'Gas Demand'!I199*10000/'Gas Customers'!F199","v":17.577395653714238},{"$f":"'Gas Demand'!J199*10000/'Gas Customers'!G199","v":91.180992907015323},{"$f":"'Gas Demand'!K199*10000/'Gas Customers'!H199","v":1383.3333333333333},{"$f":"'Gas Demand'!L199*10000/'Gas Customers'!I199","v":17.81830936513504},{"$f":"'Gas Demand'!M199*10000/'Gas Customers'!J199","v":119.9207135777998},{"$f":"'Gas Demand'!N199*10000/'Gas Customers'!K199","v":17381.81818181818},{"$f":"'Gas Demand'!O199*10000/'Gas Customers'!L199","v":25.7517038620874},{"$f":"'Gas Demand'!P199*10000/'Gas Customers'!M199","v":144.52871851837133},{"$f":"'Gas Demand'!Q199*10000/'Gas Customers'!N199","v":1421.4285714285713},{"$f":"'Gas Demand'!R199*10000/'Gas Customers'!O199","v":22.37839088437735},{"$f":"'Gas Demand'!S199*10000/'Gas Customers'!P199","v":137.61081974345245},{"$f":"'Gas Demand'!T199*10000/'Gas Customers'!Q199","v":1350},{"$f":"'Gas Demand'!U199*10000/'Gas Customers'!R199","v":20.579785844868113},{"$f":"'Gas Demand'!V199*10000/'Gas Customers'!S199","v":125.50820475140827},{"$f":"'Gas Demand'!W199*10000/'Gas Customers'!T199","v":1169.1717791769684},{"$f":"'Gas Demand'!X199*10000/'Gas Customers'!U199","v":16.543985516442081}]
["2038-7",2038,7,{"$f":"'Gas Demand'!G200*10000/'Gas Customers'!D200","v":116.23444476109053},{"$f":"'Gas Demand'!H200*10000/'Gas Customers'!E200","v":1522.4712958558227},{"$f":"'Gas Demand'!I200*10000/'Gas Customers'!F200","v":15.419336858563163},{"$f":"'Gas Demand'!J200*10000/'Gas Customers'!G200","v":77.028483361644945},{"$f":"'Gas Demand'!K200*10000/'Gas Customers'!H200","v":1366.6666666666667},{"$f":"'Gas Demand'!L200*10000/'Gas Customers'!I200","v":12.259883686776714},{"$f":"'Gas Demand'!M200*10000/'Gas Customers'!J200","v":108.64811133200796},{"$f":"'Gas Demand'!N200*10000/'Gas Customers'!K200","v":27875},{"$f":"'Gas Demand'!O200*10000/'Gas Customers'!L200","v":21.027157838128531},{"$f":"'Gas Demand'!P200*10000/'Gas Customers'!M200","v":133.19782862307852},{"$f":"'Gas Demand'!Q200*10000/'Gas Customers'!N200","v":1407.1428571428571},{"$f":"'Gas Demand'!R200*10000/'Gas Customers'!O200","v":20.146886271783064},{"$f":"'Gas Demand'!S200*10000/'Gas Customers'!P200","v":118.63400503693984},{"$f":"'Gas Demand'!T200*10000/'Gas Customers'!Q200","v":1300},{"$f":"'Gas Demand'!U200*10000/'Gas Customers'!R200","v":16.598951507208387},{"$f":"'Gas Demand'!V200*10000/'Gas Customers'!S200","v":114.33828038758739},{"$f":"'Gas Demand'!W200*10000/'Gas Customers'!T200","v":1028.5276073935131},{"$f":"'Gas Demand'!X200*10000/'Gas Customers'!U200","v":14.518664611568537}]
["2038-8",2038,8,{"$f":"'Gas Demand'!G201*10000/'Gas Customers'!D201","v":116.6270783847981},{"$f":"'Gas Demand'!H201*10000/'Gas Customers'!E201","v":1518.0668465910519},{"$f":"'Gas Demand'!I201*10000/'Gas Customers'!F201","v":15.333243649960876},{"$f":"'Gas Demand'!J201*10000/'Gas Customers'!G201","v":76.293251079322587},{"$f":"'Gas Demand'!K201*10000/'Gas Customers'!H201","v":1533.3333333333333},{"$f":"'Gas Demand'!L201*10000/'Gas Customers'!I201","v":11.295935822568277},{"$f":"'Gas Demand'!M201*10000/'Gas Customers'!J201","v":188.17097415506959},{"$f":"'Gas Demand'!N201*10000/'Gas Customers'!K201","v":20838.095238095237},{"$f":"'Gas Demand'!O201*10000/'Gas Customers'!L201","v":33.153638814016169},{"$f":"'Gas Demand'!P201*10000/'Gas Customers'!M201","v":161.18754587329451},{"$f":"'Gas Demand'!Q201*10000/'Gas Customers'!N201","v":1928.5714285714287},{"$f":"'Gas Demand'!R201*10000/'Gas Customers'!O201","v":20.847170057570441},{"$f":"'Gas Demand'!S201*10000/'Gas Customers'!P201","v":167.74547045470302},{"$f":"'Gas Demand'!T201*10000/'Gas Customers'!Q201","v":1400.0000000000002},{"$f":"'Gas Demand'!U201*10000/'Gas Customers'!R201","v":21.532390660966787},{"$f":"'Gas Demand'!V201*10000/'Gas Customers'!S201","v":114.52058155941353},{"$f":"'Gas Demand'!W201*10000/'Gas Customers'!T201","v":1045.7055215044695},{"$f":"'Gas Demand'!X201*10000/'Gas Customers'!U201","v":14.509915136769811}]
["2038-9",2038,9,{"$f":"'Gas Demand'!G202*10000/'Gas Customers'!D202","v":142.50142558448965},{"$f":"'Gas Demand'!H202*10000/'Gas Customers'!E202","v":1725.0759620352862},{"$f":"'Gas Demand'!I202*10000/'Gas Customers'!F202","v":19.174328643583884},{"$f":"'Gas Demand'!J202*10000/'Gas Customers'!G202","v":112.10004651716838},{"$f":"'Gas Demand'!K202*10000/'Gas Customers'!H202","v":2233.3333333333335},{"$f":"'Gas Demand'!L202*10000/'Gas Customers'!I202","v":16.574227047439226},{"$f":"'Gas Demand'!M202*10000/'Gas Customers'!J202","v":116.93227091633466},{"$f":"'Gas Demand'!N202*10000/'Gas Customers'!K202","v":21111.864406779659},{"$f":"'Gas Demand'!O202*10000/'Gas Customers'!L202","v":20.758536914563368},{"$f":"'Gas Demand'!P202*10000/'Gas Customers'!M202","v":160.05780235080081},{"$f":"'Gas Demand'!Q202*10000/'Gas Customers'!N202","v":1742.8571428571429},{"$f":"'Gas Demand'!R202*10000/'Gas Customers'!O202","v":21.883250645545015},{"$f":"'Gas Demand'!S202*10000/'Gas Customers'!P202","v":154.21261678764816},{"$f":"'Gas Demand'!T202*10000/'Gas Customers'!Q202","v":1300},{"$f":"'Gas Demand'!U202*10000/'Gas Customers'!R202","v":23.435752352128429},{"$f":"'Gas Demand'!V202*10000/'Gas Customers'!S202","v":143.83049184349321},{"$f":"'Gas Demand'!W202*10000/'Gas Customers'!T202","v":1359.2024540294233},{"$f":"'Gas Demand'!X202*10000/'Gas Customers'!U202","v":18.404021046559841}]
["2038-10",2038,10,{"$f":"'Gas Demand'!G203*10000/'Gas Customers'!D203","v":272.17383071387997},{"$f":"'Gas Demand'!H203*10000/'Gas Customers'!E203","v":2585.4117184205438},{"$f":"'Gas Demand'!I203*10000/'Gas Customers'!F203","v":56.86659660738281},{"$f":"'Gas Demand'!J203*10000/'Gas Customers'!G203","v":185.91133456956464},{"$f":"'Gas Demand'!K203*10000/'Gas Customers'!H203","v":2900},{"$f":"'Gas Demand'!L203*10000/'Gas Customers'!I203","v":38.294882304719522},{"$f":"'Gas Demand'!M203*10000/'Gas Customers'!J203","v":223.65805168986083},{"$f":"'Gas Demand'!N203*10000/'Gas Customers'!K203","v":26380},{"$f":"'Gas Demand'!O203*10000/'Gas Customers'!L203","v":46.130114017437961},{"$f":"'Gas Demand'!P203*10000/'Gas Customers'!M203","v":253.4500594919773},{"$f":"'Gas Demand'!Q203*10000/'Gas Customers'!N203","v":2142.8571428571427},{"$f":"'Gas Demand'!R203*10000/'Gas Customers'!O203","v":44.244807100215368},{"$f":"'Gas Demand'!S203*10000/'Gas Customers'!P203","v":223.40405964599063},{"$f":"'Gas Demand'!T203*10000/'Gas Customers'!Q203","v":1450},{"$f":"'Gas Demand'!U203*10000/'Gas Customers'!R203","v":46.037463976945254},{"$f":"'Gas Demand'!V203*10000/'Gas Customers'!S203","v":338.47143907820544},{"$f":"'Gas Demand'!W203*10000/'Gas Customers'!T203","v":2025.9202454609176},{"$f":"'Gas Demand'!X203*10000/'Gas Customers'!U203","v":52.91794552686418}]
["2038-11",2038,11,{"$f":"'Gas Demand'!G204*10000/'Gas Customers'!D204","v":399.89545713742632},{"$f":"'Gas Demand'!H204*10000/'Gas Customers'!E204","v":3513.2823635322893},{"$f":"'Gas Demand'!I204*10000/'Gas Customers'!F204","v":94.140953195222068},{"$f":"'Gas Demand'!J204*10000/'Gas Customers'!G204","v":280.52198514052003},{"$f":"'Gas Demand'!K204*10000/'Gas Customers'!H204","v":3366.6666666666665},{"$f":"'Gas Demand'!L204*10000/'Gas Customers'!I204","v":68.279069767441854},{"$f":"'Gas Demand'!M204*10000/'Gas Customers'!J204","v":349.65243296921551},{"$f":"'Gas Demand'!N204*10000/'Gas Customers'!K204","v":15475.000000000002},{"$f":"'Gas Demand'!O204*10000/'Gas Customers'!L204","v":80.175508575987237},{"$f":"'Gas Demand'!P204*10000/'Gas Customers'!M204","v":347.88714951326568},{"$f":"'Gas Demand'!Q204*10000/'Gas Customers'!N204","v":1900},{"$f":"'Gas Demand'!R204*10000/'Gas Customers'!O204","v":71.675153188918614},{"$f":"'Gas Demand'!S204*10000/'Gas Customers'!P204","v":328.62946386578142},{"$f":"'Gas Demand'!T204*10000/'Gas Customers'!Q204","v":1300},{"$f":"'Gas Demand'!U204*10000/'Gas Customers'!R204","v":74.650087884903328},{"$f":"'Gas Demand'!V204*10000/'Gas Customers'!S204","v":530.80644173657458},{"$f":"'Gas Demand'!W204*10000/'Gas Customers'!T204","v":2476.8404908735224},{"$f":"'Gas Demand'!X204*10000/'Gas Customers'!U204","v":90.978867857998793}]
["2038-12",2038,12,{"$f":"'Gas Demand'!G205*10000/'Gas Customers'!D205","v":538.24697428139189},{"$f":"'Gas Demand'!H205*10000/'Gas Customers'!E205","v":3820.1256623113318},{"$f":"'Gas Demand'!I205*10000/'Gas Customers'!F205","v":119.42469789310101},{"$f":"'Gas Demand'!J205*10000/'Gas Customers'!G205","v":419.40601153040529},{"$f":"'Gas Demand'!K205*10000/'Gas Customers'!H205","v":3516.6666666666665},{"$f":"'Gas Demand'!L205*10000/'Gas Customers'!I205","v":104.63032545233828},{"$f":"'Gas Demand'!M205*10000/'Gas Customers'!J205","v":486.09467455621302},{"$f":"'Gas Demand'!N205*10000/'Gas Customers'!K205","v":15386.666666666664},{"$f":"'Gas Demand'!O205*10000/'Gas Customers'!L205","v":106.82359164242264},{"$f":"'Gas Demand'!P205*10000/'Gas Customers'!M205","v":479.93102974597502},{"$f":"'Gas Demand'!Q205*10000/'Gas Customers'!N205","v":1664.2857142857142},{"$f":"'Gas Demand'!R205*10000/'Gas Customers'!O205","v":108.66060562674495},{"$f":"'Gas Demand'!S205*10000/'Gas Customers'!P205","v":480.2190032102319},{"$f":"'Gas Demand'!T205*10000/'Gas Customers'!Q205","v":1300},{"$f":"'Gas Demand'!U205*10000/'Gas Customers'!R205","v":109.54845387501618},{"$f":"'Gas Demand'!V205*10000/'Gas Customers'!S205","v":704.11284426029738},{"$f":"'Gas Demand'!W205*10000/'Gas Customers'!T205","v":2846.1656442590847},{"$f":"'Gas Demand'!X205*10000/'Gas Customers'!U205","v":115.89805545855818}]
["2039-1",2039,1,{"$f":"'Gas Demand'!G206*10000/'Gas Customers'!D206","v":562.75288334278696},{"$f":"'Gas Demand'!H206*10000/'Gas Customers'!E206","v":3861.2338554491939},{"$f":"'Gas Demand'!I206*10000/'Gas Customers'!F206","v":126.26237358771003},{"$f":"'Gas Demand'!J206*10000/'Gas Customers'!G206","v":382.1579165922459},{"$f":"'Gas Demand'!K206*10000/'Gas Customers'!H206","v":2083.3333333333335},{"$f":"'Gas Demand'!L206*10000/'Gas Customers'!I206","v":94.906073527716956},{"$f":"'Gas Demand'!M206*10000/'Gas Customers'!J206","v":528.22025565388401},{"$f":"'Gas Demand'!N206*10000/'Gas Customers'!K206","v":15381.818181818184},{"$f":"'Gas Demand'!O206*10000/'Gas Customers'!L206","v":110.68792830785451},{"$f":"'Gas Demand'!P206*10000/'Gas Customers'!M206","v":450.36709959200954},{"$f":"'Gas Demand'!Q206*10000/'Gas Customers'!N206","v":1485.7142857142858},{"$f":"'Gas Demand'!R206*10000/'Gas Customers'!O206","v":101.09673549824352},{"$f":"'Gas Demand'!S206*10000/'Gas Customers'!P206","v":489.09790044881436},{"$f":"'Gas Demand'!T206*10000/'Gas Customers'!Q206","v":1350},{"$f":"'Gas Demand'!U206*10000/'Gas Customers'!R206","v":103.72522435276647},{"$f":"'Gas Demand'!V206*10000/'Gas Customers'!S206","v":735.89399939080113},{"$f":"'Gas Demand'!W206*10000/'Gas Customers'!T206","v":2767.7914111278465},{"$f":"'Gas Demand'!X206*10000/'Gas Customers'!U206","v":122.74827149606924}]
["2039-2",2039,2,{"$f":"'Gas Demand'!G207*10000/'Gas Customers'!D207","v":518.55503934768183},{"$f":"'Gas Demand'!H207*10000/'Gas Customers'!E207","v":3309.2095475979022},{"$f":"'Gas Demand'!I207*10000/'Gas Customers'!F207","v":112.89567332962213},{"$f":"'Gas Demand'!J207*10000/'Gas Customers'!G207","v":308.01303739903773},{"$f":"'Gas Demand'!K207*10000/'Gas Customers'!H207","v":1983.3333333333333},{"$f":"'Gas Demand'!L207*10000/'Gas Customers'!I207","v":74.53194308427905},{"$f":"'Gas Demand'!M207*10000/'Gas Customers'!J207","v":467.22276741903829},{"$f":"'Gas Demand'!N207*10000/'Gas Customers'!K207","v":13879.069767441861},{"$f":"'Gas Demand'!O207*10000/'Gas Customers'!L207","v":97.785977859778598},{"$f":"'Gas Demand'!P207*10000/'Gas Customers'!M207","v":360.0005512406189},{"$f":"'Gas Demand'!Q207*10000/'Gas Customers'!N207","v":1442.8571428571429},{"$f":"'Gas Demand'!R207*10000/'Gas Customers'!O207","v":77.655274846117592},{"$f":"'Gas Demand'!S207*10000/'Gas Customers'!P207","v":392.48273703039223},{"$f":"'Gas Demand'!T207*10000/'Gas Customers'!Q207","v":1200},{"$f":"'Gas Demand'!U207*10000/'Gas Customers'!R207","v":81.494638935538049},{"$f":"'Gas Demand'!V207*10000/'Gas Customers'!S207","v":673.66019830889957},{"$f":"'Gas Demand'!W207*10000/'Gas Customers'!T207","v":2696.932515420151},{"$f":"'Gas Demand'!X207*10000/'Gas Customers'!U207","v":111.02806336953181}]
["2039-3",2039,3,{"$f":"'Gas Demand'!G208*10000/'Gas Customers'!D208","v":423.99468892261001},{"$f":"'Gas Demand'!H208*10000/'Gas Customers'!E208","v":3328.2954944119101},{"$f":"'Gas Demand'!I208*10000/'Gas Customers'!F208","v":86.413712784497193},{"$f":"'Gas Demand'!J208*10000/'Gas Customers'!G208","v":280.47977882690037},{"$f":"'Gas Demand'!K208*10000/'Gas Customers'!H208","v":1750},{"$f":"'Gas Demand'!L208*10000/'Gas Customers'!I208","v":68.539973485503481},{"$f":"'Gas Demand'!M208*10000/'Gas Customers'!J208","v":386.55544651619232},{"$f":"'Gas Demand'!N208*10000/'Gas Customers'!K208","v":15390.476190476191},{"$f":"'Gas Demand'!O208*10000/'Gas Customers'!L208","v":80.657078770286319},{"$f":"'Gas Demand'!P208*10000/'Gas Customers'!M208","v":320.25217851623762},{"$f":"'Gas Demand'!Q208*10000/'Gas Customers'!N208","v":1442.8571428571429},{"$f":"'Gas Demand'!R208*10000/'Gas Customers'!O208","v":69.868958232220862},{"$f":"'Gas Demand'!S208*10000/'Gas Customers'!P208","v":320.29615642570911},{"$f":"'Gas Demand'!T208*10000/'Gas Customers'!Q208","v":1250},{"$f":"'Gas Demand'!U208*10000/'Gas Customers'!R208","v":65.694184470405986},{"$f":"'Gas Demand'!V208*10000/'Gas Customers'!S208","v":521.25600924968057},{"$f":"'Gas Demand'!W208*10000/'Gas Customers'!T208","v":2588.4969325947391},{"$f":"'Gas Demand'!X208*10000/'Gas Customers'!U208","v":82.682418872190965}]
["2039-4",2039,4,{"$f":"'Gas Demand'!G209*10000/'Gas Customers'!D209","v":241.23088540683406},{"$f":"'Gas Demand'!H209*10000/'Gas Customers'!E209","v":2644.1377086174903},{"$f":"'Gas Demand'!I209*10000/'Gas Customers'!F209","v":52.680512671231945},{"$f":"'Gas Demand'!J209*10000/'Gas Customers'!G209","v":186.98732352633169},{"$f":"'Gas Demand'!K209*10000/'Gas Customers'!H209","v":1533.3333333333333},{"$f":"'Gas Demand'!L209*10000/'Gas Customers'!I209","v":45.299688185702735},{"$f":"'Gas Demand'!M209*10000/'Gas Customers'!J209","v":255.30451866404712},{"$f":"'Gas Demand'!N209*10000/'Gas Customers'!K209","v":14880},{"$f":"'Gas Demand'!O209*10000/'Gas Customers'!L209","v":54.819516065053548},{"$f":"'Gas Demand'!P209*10000/'Gas Customers'!M209","v":229.41882683842601},{"$f":"'Gas Demand'!Q209*10000/'Gas Customers'!N209","v":1378.5714285714287},{"$f":"'Gas Demand'!R209*10000/'Gas Customers'!O209","v":47.981435201713673},{"$f":"'Gas Demand'!S209*10000/'Gas Customers'!P209","v":250.63788281451025},{"$f":"'Gas Demand'!T209*10000/'Gas Customers'!Q209","v":1350},{"$f":"'Gas Demand'!U209*10000/'Gas Customers'!R209","v":48.086371864494438},{"$f":"'Gas Demand'!V209*10000/'Gas Customers'!S209","v":297.45199634257847},{"$f":"'Gas Demand'!W209*10000/'Gas Customers'!T209","v":1889.5705522052015},{"$f":"'Gas Demand'!X209*10000/'Gas Customers'!U209","v":48.746824518101491}]
["2039-5",2039,5,{"$f":"'Gas Demand'!G210*10000/'Gas Customers'!D210","v":164.34930858117067},{"$f":"'Gas Demand'!H210*10000/'Gas Customers'!E210","v":2394.5522502804697},{"$f":"'Gas Demand'!I210*10000/'Gas Customers'!F210","v":30.077348906409725},{"$f":"'Gas Demand'!J210*10000/'Gas Customers'!G210","v":125.59431148785761},{"$f":"'Gas Demand'!K210*10000/'Gas Customers'!H210","v":1416.6666666666667},{"$f":"'Gas Demand'!L210*10000/'Gas Customers'!I210","v":29.858779951383266},{"$f":"'Gas Demand'!M210*10000/'Gas Customers'!J210","v":157.4384236453202},{"$f":"'Gas Demand'!N210*10000/'Gas Customers'!K210","v":19337.931034482757},{"$f":"'Gas Demand'!O210*10000/'Gas Customers'!L210","v":40.256987680487484},{"$f":"'Gas Demand'!P210*10000/'Gas Customers'!M210","v":178.20803508105271},{"$f":"'Gas Demand'!Q210*10000/'Gas Customers'!N210","v":1421.4285714285713},{"$f":"'Gas Demand'!R210*10000/'Gas Customers'!O210","v":33.512524305158415},{"$f":"'Gas Demand'!S210*10000/'Gas Customers'!P210","v":165.80831565261369},{"$f":"'Gas Demand'!T210*10000/'Gas Customers'!Q210","v":1350},{"$f":"'Gas Demand'!U210*10000/'Gas Customers'!R210","v":28.56031632851494},{"$f":"'Gas Demand'!V210*10000/'Gas Customers'!S210","v":181.61172161172161},{"$f":"'Gas Demand'!W210*10000/'Gas Customers'!T210","v":1470.8588957506397},{"$f":"'Gas Demand'!X210*10000/'Gas Customers'!U210","v":26.818064530633102}]
["2039-6",2039,6,{"$f":"'Gas Demand'!G211*10000/'Gas Customers'!D211","v":127.53499810821039},{"$f":"'Gas Demand'!H211*10000/'Gas Customers'!E211","v":1691.3085176720424},{"$f":"'Gas Demand'!I211*10000/'Gas Customers'!F211","v":17.493863167046069},{"$f":"'Gas Demand'!J211*10000/'Gas Customers'!G211","v":91.438907995253984},{"$f":"'Gas Demand'!K211*10000/'Gas Customers'!H211","v":1383.3333333333333},{"$f":"'Gas Demand'!L211*10000/'Gas Customers'!I211","v":17.903244563321316},{"$f":"'Gas Demand'!M211*10000/'Gas Customers'!J211","v":120.13820335636723},{"$f":"'Gas Demand'!N211*10000/'Gas Customers'!K211","v":17430.303030303032},{"$f":"'Gas Demand'!O211*10000/'Gas Customers'!L211","v":25.870779048125499},{"$f":"'Gas Demand'!P211*10000/'Gas Customers'!M211","v":145.65979476812493},{"$f":"'Gas Demand'!Q211*10000/'Gas Customers'!N211","v":1421.4285714285713},{"$f":"'Gas Demand'!R211*10000/'Gas Customers'!O211","v":22.659527252423153},{"$f":"'Gas Demand'!S211*10000/'Gas Customers'!P211","v":138.44069953706955},{"$f":"'Gas Demand'!T211*10000/'Gas Customers'!Q211","v":1350},{"$f":"'Gas Demand'!U211*10000/'Gas Customers'!R211","v":20.764529970094916},{"$f":"'Gas Demand'!V211*10000/'Gas Customers'!S211","v":125.04725321626731},{"$f":"'Gas Demand'!W211*10000/'Gas Customers'!T211","v":1163.8036810172946},{"$f":"'Gas Demand'!X211*10000/'Gas Customers'!U211","v":16.466884336026503}]
["2039-7",2039,7,{"$f":"'Gas Demand'!G212*10000/'Gas Customers'!D212","v":116.16171179700814},{"$f":"'Gas Demand'!H212*10000/'Gas Customers'!E212","v":1519.5349963459755},{"$f":"'Gas Demand'!I212*10000/'Gas Customers'!F212","v":15.401694721691399},{"$f":"'Gas Demand'!J212*10000/'Gas Customers'!G212","v":77.255915220257506},{"$f":"'Gas Demand'!K212*10000/'Gas Customers'!H212","v":1366.6666666666667},{"$f":"'Gas Demand'!L212*10000/'Gas Customers'!I212","v":12.299152789950336},{"$f":"'Gas Demand'!M212*10000/'Gas Customers'!J212","v":108.71287128712871},{"$f":"'Gas Demand'!N212*10000/'Gas Customers'!K212","v":28400},{"$f":"'Gas Demand'!O212*10000/'Gas Customers'!L212","v":21.054039593365435},{"$f":"'Gas Demand'!P212*10000/'Gas Customers'!M212","v":133.73800717319077},{"$f":"'Gas Demand'!Q212*10000/'Gas Customers'!N212","v":1407.1428571428571},{"$f":"'Gas Demand'!R212*10000/'Gas Customers'!O212","v":20.333027365039296},{"$f":"'Gas Demand'!S212*10000/'Gas Customers'!P212","v":118.632430893674},{"$f":"'Gas Demand'!T212*10000/'Gas Customers'!Q212","v":1300},{"$f":"'Gas Demand'!U212*10000/'Gas Customers'!R212","v":16.630782279637241},{"$f":"'Gas Demand'!V212*10000/'Gas Customers'!S212","v":114.25256472887152},{"$f":"'Gas Demand'!W212*10000/'Gas Customers'!T212","v":1027.4539877615782},{"$f":"'Gas Demand'!X212*10000/'Gas Customers'!U212","v":14.506840782357221}]
["2039-8",2039,8,{"$f":"'Gas Demand'!G213*10000/'Gas Customers'!D213","v":116.41889972540478},{"$f":"'Gas Demand'!H213*10000/'Gas Customers'!E213","v":1515.1305470812047},{"$f":"'Gas Demand'!I213*10000/'Gas Customers'!F213","v":15.323230544358797},{"$f":"'Gas Demand'!J213*10000/'Gas Customers'!G213","v":76.435255651720567},{"$f":"'Gas Demand'!K213*10000/'Gas Customers'!H213","v":1550},{"$f":"'Gas Demand'!L213*10000/'Gas Customers'!I213","v":11.299501320035203},{"$f":"'Gas Demand'!M213*10000/'Gas Customers'!J213","v":190.59405940594058},{"$f":"'Gas Demand'!N213*10000/'Gas Customers'!K213","v":21009.523809523809},{"$f":"'Gas Demand'!O213*10000/'Gas Customers'!L213","v":33.529963802118253},{"$f":"'Gas Demand'!P213*10000/'Gas Customers'!M213","v":163.38392130914568},{"$f":"'Gas Demand'!Q213*10000/'Gas Customers'!N213","v":1964.2857142857142},{"$f":"'Gas Demand'!R213*10000/'Gas Customers'!O213","v":21.097216040431306},{"$f":"'Gas Demand'!S213*10000/'Gas Customers'!P213","v":170.42100807600661},{"$f":"'Gas Demand'!T213*10000/'Gas Customers'!Q213","v":1400.0000000000002},{"$f":"'Gas Demand'!U213*10000/'Gas Customers'!R213","v":21.837349397590362},{"$f":"'Gas Demand'!V213*10000/'Gas Customers'!S213","v":114.35465151792805},{"$f":"'Gas Demand'!W213*10000/'Gas Customers'!T213","v":1041.4110429767304},{"$f":"'Gas Demand'!X213*10000/'Gas Customers'!U213","v":14.493673081124234}]
["2039-9",2039,9,{"$f":"'Gas Demand'!G214*10000/'Gas Customers'!D214","v":141.22773777946193},{"$f":"'Gas Demand'!H214*10000/'Gas Customers'!E214","v":1714.7989137508207},{"$f":"'Gas Demand'!I214*10000/'Gas Customers'!F214","v":18.991631776775218},{"$f":"'Gas Demand'!J214*10000/'Gas Customers'!G214","v":112.09700346469795},{"$f":"'Gas Demand'!K214*10000/'Gas Customers'!H214","v":2233.3333333333335},{"$f":"'Gas Demand'!L214*10000/'Gas Customers'!I214","v":16.573742590527612},{"$f":"'Gas Demand'!M214*10000/'Gas Customers'!J214","v":116.96428571428569},{"$f":"'Gas Demand'!N214*10000/'Gas Customers'!K214","v":21125.423728813559},{"$f":"'Gas Demand'!O214*10000/'Gas Customers'!L214","v":20.760037599033168},{"$f":"'Gas Demand'!P214*10000/'Gas Customers'!M214","v":161.72381196328331},{"$f":"'Gas Demand'!Q214*10000/'Gas Customers'!N214","v":1764.2857142857144},{"$f":"'Gas Demand'!R214*10000/'Gas Customers'!O214","v":22.123436220789106},{"$f":"'Gas Demand'!S214*10000/'Gas Customers'!P214","v":155.74729904199791},{"$f":"'Gas Demand'!T214*10000/'Gas Customers'!Q214","v":1300},{"$f":"'Gas Demand'!U214*10000/'Gas Customers'!R214","v":23.739027905148696},{"$f":"'Gas Demand'!V214*10000/'Gas Customers'!S214","v":142.42794333170494},{"$f":"'Gas Demand'!W214*10000/'Gas Customers'!T214","v":1343.0981595504018},{"$f":"'Gas Demand'!X214*10000/'Gas Customers'!U214","v":18.219347389651563}]
["2039-10",2039,10,{"$f":"'Gas Demand'!G215*10000/'Gas Customers'!D215","v":270.90411476028692},{"$f":"'Gas Demand'!H215*10000/'Gas Customers'!E215","v":2576.6028198910021},{"$f":"'Gas Demand'!I215*10000/'Gas Customers'!F215","v":56.529580712612884},{"$f":"'Gas Demand'!J215*10000/'Gas Customers'!G215","v":184.58461338706795},{"$f":"'Gas Demand'!K215*10000/'Gas Customers'!H215","v":2883.3333333333335},{"$f":"'Gas Demand'!L215*10000/'Gas Customers'!I215","v":37.987069718679017},{"$f":"'Gas Demand'!M215*10000/'Gas Customers'!J215","v":222.67326732673266},{"$f":"'Gas Demand'!N215*10000/'Gas Customers'!K215","v":26280},{"$f":"'Gas Demand'!O215*10000/'Gas Customers'!L215","v":45.909515547844656},{"$f":"'Gas Demand'!P215*10000/'Gas Customers'!M215","v":255.28850052504313},{"$f":"'Gas Demand'!Q215*10000/'Gas Customers'!N215","v":2157.1428571428573},{"$f":"'Gas Demand'!R215*10000/'Gas Customers'!O215","v":44.637183340489479},{"$f":"'Gas Demand'!S215*10000/'Gas Customers'!P215","v":225.30768893830484},{"$f":"'Gas Demand'!T215*10000/'Gas Customers'!Q215","v":1450},{"$f":"'Gas Demand'!U215*10000/'Gas Customers'!R215","v":46.576235815834096},{"$f":"'Gas Demand'!V215*10000/'Gas Customers'!S215","v":336.64937442783031},{"$f":"'Gas Demand'!W215*10000/'Gas Customers'!T215","v":2017.3312884054396},{"$f":"'Gas Demand'!X215*10000/'Gas Customers'!U215","v":52.606003490804682}]
["2039-11",2039,11,{"$f":"'Gas Demand'!G216*10000/'Gas Customers'!D216","v":398.31375521030691},{"$f":"'Gas Demand'!H216*10000/'Gas Customers'!E216","v":3503.005315247824},{"$f":"'Gas Demand'!I216*10000/'Gas Customers'!F216","v":93.705283490960866},{"$f":"'Gas Demand'!J216*10000/'Gas Customers'!G216","v":279.08924940066368},{"$f":"'Gas Demand'!K216*10000/'Gas Customers'!H216","v":3349.9999999999995},{"$f":"'Gas Demand'!L216*10000/'Gas Customers'!I216","v":67.877385772122608},{"$f":"'Gas Demand'!M216*10000/'Gas Customers'!J216","v":347.27992087042531},{"$f":"'Gas Demand'!N216*10000/'Gas Customers'!K216","v":15475.000000000002},{"$f":"'Gas Demand'!O216*10000/'Gas Customers'!L216","v":79.587246990342635},{"$f":"'Gas Demand'!P216*10000/'Gas Customers'!M216","v":347.89557882347708},{"$f":"'Gas Demand'!Q216*10000/'Gas Customers'!N216","v":1900},{"$f":"'Gas Demand'!R216*10000/'Gas Customers'!O216","v":71.677823671841622},{"$f":"'Gas Demand'!S216*10000/'Gas Customers'!P216","v":329.35574033996846},{"$f":"'Gas Demand'!T216*10000/'Gas Customers'!Q216","v":1300},{"$f":"'Gas Demand'!U216*10000/'Gas Customers'!R216","v":74.849290205483896},{"$f":"'Gas Demand'!V216*10000/'Gas Customers'!S216","v":528.4939024390244},{"$f":"'Gas Demand'!W216*10000/'Gas Customers'!T216","v":2468.2515338180442},{"$f":"'Gas Demand'!X216*10000/'Gas Customers'!U216","v":90.555737139647363}]
["2039-12",2039,12,{"$f":"'Gas Demand'!G217*10000/'Gas Customers'!D217","v":537.35507587897064},{"$f":"'Gas Demand'!H217*10000/'Gas Customers'!E217","v":3815.7212130465605},{"$f":"'Gas Demand'!I217*10000/'Gas Customers'!F217","v":119.20670465226239},{"$f":"'Gas Demand'!J217*10000/'Gas Customers'!G217","v":418.59692991585638},{"$f":"'Gas Demand'!K217*10000/'Gas Customers'!H217","v":3516.6666666666665},{"$f":"'Gas Demand'!L217*10000/'Gas Customers'!I217","v":104.41083443556271},{"$f":"'Gas Demand'!M217*10000/'Gas Customers'!J217","v":483.69351669941062},{"$f":"'Gas Demand'!N217*10000/'Gas Customers'!K217","v":15386.666666666664},{"$f":"'Gas Demand'!O217*10000/'Gas Customers'!L217","v":106.27631578947368},{"$f":"'Gas Demand'!P217*10000/'Gas Customers'!M217","v":478.57805276567507},{"$f":"'Gas Demand'!Q217*10000/'Gas Customers'!N217","v":1664.2857142857142},{"$f":"'Gas Demand'!R217*10000/'Gas Customers'!O217","v":108.31100336012931},{"$f":"'Gas Demand'!S217*10000/'Gas Customers'!P217","v":480.95416367037876},{"$f":"'Gas Demand'!T217*10000/'Gas Customers'!Q217","v":1300},{"$f":"'Gas Demand'!U217*10000/'Gas Customers'!R217","v":109.73331615562999},{"$f":"'Gas Demand'!V217*10000/'Gas Customers'!S217","v":702.87569010495667},{"$f":"'Gas Demand'!W217*10000/'Gas Customers'!T217","v":2841.8711657313456},{"$f":"'Gas Demand'!X217*10000/'Gas Customers'!U217","v":115.68508726190971}]
["2040-1",2040,1,{"$f":"'Gas Demand'!G218*10000/'Gas Customers'!D218","v":563.26107445805849},{"$f":"'Gas Demand'!H218*10000/'Gas Customers'!E218","v":3864.1701549590412},{"$f":"'Gas Demand'!I218*10000/'Gas Customers'!F218","v":126.38901140092592},{"$f":"'Gas Demand'!J218*10000/'Gas Customers'!G218","v":382.99717279095069},{"$f":"'Gas Demand'!K218*10000/'Gas Customers'!H218","v":2083.3333333333335},{"$f":"'Gas Demand'!L218*10000/'Gas Customers'!I218","v":95.127264388901622},{"$f":"'Gas Demand'!M218*10000/'Gas Customers'!J218","v":528.79529872673845},{"$f":"'Gas Demand'!N218*10000/'Gas Customers'!K218","v":15381.818181818184},{"$f":"'Gas Demand'!O218*10000/'Gas Customers'!L218","v":110.81825334382376},{"$f":"'Gas Demand'!P218*10000/'Gas Customers'!M218","v":451.53127109098222},{"$f":"'Gas Demand'!Q218*10000/'Gas Customers'!N218","v":1485.7142857142858},{"$f":"'Gas Demand'!R218*10000/'Gas Customers'!O218","v":101.39861128788201},{"$f":"'Gas Demand'!S218*10000/'Gas Customers'!P218","v":490.85753023949155},{"$f":"'Gas Demand'!T218*10000/'Gas Customers'!Q218","v":1350},{"$f":"'Gas Demand'!U218*10000/'Gas Customers'!R218","v":104.13371906139506},{"$f":"'Gas Demand'!V218*10000/'Gas Customers'!S218","v":736.60903851986654},{"$f":"'Gas Demand'!W218*10000/'Gas Customers'!T218","v":2769.9386503917158},{"$f":"'Gas Demand'!X218*10000/'Gas Customers'!U218","v":122.87179664315077}]
["2040-2",2040,2,{"$f":"'Gas Demand'!G219*10000/'Gas Customers'!D219","v":540.78449905482046},{"$f":"'Gas Demand'!H219*10000/'Gas Customers'!E219","v":3444.279325050878},{"$f":"'Gas Demand'!I219*10000/'Gas Customers'!F219","v":117.81697838619922},{"$f":"'Gas Demand'!J219*10000/'Gas Customers'!G219","v":314.83221427379215},{"$f":"'Gas Demand'!K219*10000/'Gas Customers'!H219","v":2033.3333333333333},{"$f":"'Gas Demand'!L219*10000/'Gas Customers'!I219","v":76.084589374749271},{"$f":"'Gas Demand'!M219*10000/'Gas Customers'!J219","v":489.73607038123168},{"$f":"'Gas Demand'!N219*10000/'Gas Customers'!K219","v":14400},{"$f":"'Gas Demand'!O219*10000/'Gas Customers'!L219","v":102.51770259638081},{"$f":"'Gas Demand'!P219*10000/'Gas Customers'!M219","v":368.32832325694346},{"$f":"'Gas Demand'!Q219*10000/'Gas Customers'!N219","v":1492.8571428571429},{"$f":"'Gas Demand'!R219*10000/'Gas Customers'!O219","v":79.289472195508282},{"$f":"'Gas Demand'!S219*10000/'Gas Customers'!P219","v":402.87774221076279},{"$f":"'Gas Demand'!T219*10000/'Gas Customers'!Q219","v":1250},{"$f":"'Gas Demand'!U219*10000/'Gas Customers'!R219","v":83.560586570620003},{"$f":"'Gas Demand'!V219*10000/'Gas Customers'!S219","v":702.84087467441998},{"$f":"'Gas Demand'!W219*10000/'Gas Customers'!T219","v":2809.6625767733026},{"$f":"'Gas Demand'!X219*10000/'Gas Customers'!U219","v":115.87198100430983}]
["2040-3",2040,3,{"$f":"'Gas Demand'!G220*10000/'Gas Customers'!D220","v":405.46468752954524},{"$f":"'Gas Demand'!H220*10000/'Gas Customers'!E220","v":3218.1842627926367},{"$f":"'Gas Demand'!I220*10000/'Gas Customers'!F220","v":82.140703673358672},{"$f":"'Gas Demand'!J220*10000/'Gas Customers'!G220","v":278.66139448893205},{"$f":"'Gas Demand'!K220*10000/'Gas Customers'!H220","v":1750},{"$f":"'Gas Demand'!L220*10000/'Gas Customers'!I220","v":68.035325151966973},{"$f":"'Gas Demand'!M220*10000/'Gas Customers'!J220","v":371.0654936461388},{"$f":"'Gas Demand'!N220*10000/'Gas Customers'!K220","v":15390.476190476191},{"$f":"'Gas Demand'!O220*10000/'Gas Customers'!L220","v":77.300774583169229},{"$f":"'Gas Demand'!P220*10000/'Gas Customers'!M220","v":319.88221861569639},{"$f":"'Gas Demand'!Q220*10000/'Gas Customers'!N220","v":1442.8571428571429},{"$f":"'Gas Demand'!R220*10000/'Gas Customers'!O220","v":69.769578739044391},{"$f":"'Gas Demand'!S220*10000/'Gas Customers'!P220","v":320.15925036309284},{"$f":"'Gas Demand'!T220*10000/'Gas Customers'!Q220","v":1250},{"$f":"'Gas Demand'!U220*10000/'Gas Customers'!R220","v":65.672601066906623},{"$f":"'Gas Demand'!V220*10000/'Gas Customers'!S220","v":496.77008847412435},{"$f":"'Gas Demand'!W220*10000/'Gas Customers'!T220","v":2495.0920246164133},{"$f":"'Gas Demand'!X220*10000/'Gas Customers'!U220","v":78.582182119853201}]
["2040-4",2040,4,{"$f":"'Gas Demand'!G221*10000/'Gas Customers'!D221","v":240.00564652738566},{"$f":"'Gas Demand'!H221*10000/'Gas Customers'!E221","v":2632.3925105781009},{"$f":"'Gas Demand'!I221*10000/'Gas Customers'!F221","v":52.321158822380021},{"$f":"'Gas Demand'!J221*10000/'Gas Customers'!G221","v":187.07323486646368},{"$f":"'Gas Demand'!K221*10000/'Gas Customers'!H221","v":1533.3333333333333},{"$f":"'Gas Demand'!L221*10000/'Gas Customers'!I221","v":45.3208479347389},{"$f":"'Gas Demand'!M221*10000/'Gas Customers'!J221","v":254.50097847358126},{"$f":"'Gas Demand'!N221*10000/'Gas Customers'!K221","v":14880},{"$f":"'Gas Demand'!O221*10000/'Gas Customers'!L221","v":54.643514864509342},{"$f":"'Gas Demand'!P221*10000/'Gas Customers'!M221","v":230.92154333770259},{"$f":"'Gas Demand'!Q221*10000/'Gas Customers'!N221","v":1378.5714285714287},{"$f":"'Gas Demand'!R221*10000/'Gas Customers'!O221","v":48.418209330938609},{"$f":"'Gas Demand'!S221*10000/'Gas Customers'!P221","v":252.68641473198201},{"$f":"'Gas Demand'!T221*10000/'Gas Customers'!Q221","v":1350},{"$f":"'Gas Demand'!U221*10000/'Gas Customers'!R221","v":48.577314278357143},{"$f":"'Gas Demand'!V221*10000/'Gas Customers'!S221","v":295.67830045523522},{"$f":"'Gas Demand'!W221*10000/'Gas Customers'!T221","v":1880.9815951497233},{"$f":"'Gas Demand'!X221*10000/'Gas Customers'!U221","v":48.417412344551465}]
["2040-5",2040,5,{"$f":"'Gas Demand'!G222*10000/'Gas Customers'!D222","v":164.73699121730098},{"$f":"'Gas Demand'!H222*10000/'Gas Customers'!E222","v":2401.8929990550878},{"$f":"'Gas Demand'!I222*10000/'Gas Customers'!F222","v":30.195381020918322},{"$f":"'Gas Demand'!J222*10000/'Gas Customers'!G222","v":125.61756037332648},{"$f":"'Gas Demand'!K222*10000/'Gas Customers'!H222","v":1416.6666666666667},{"$f":"'Gas Demand'!L222*10000/'Gas Customers'!I222","v":29.861231070420914},{"$f":"'Gas Demand'!M222*10000/'Gas Customers'!J222","v":158.0392156862745},{"$f":"'Gas Demand'!N222*10000/'Gas Customers'!K222","v":19365.517241379312},{"$f":"'Gas Demand'!O222*10000/'Gas Customers'!L222","v":40.490312376433373},{"$f":"'Gas Demand'!P222*10000/'Gas Customers'!M222","v":179.84330486949318},{"$f":"'Gas Demand'!Q222*10000/'Gas Customers'!N222","v":1421.4285714285713},{"$f":"'Gas Demand'!R222*10000/'Gas Customers'!O222","v":34.010109161958965},{"$f":"'Gas Demand'!S222*10000/'Gas Customers'!P222","v":167.14854830065954},{"$f":"'Gas Demand'!T222*10000/'Gas Customers'!Q222","v":1400.0000000000002},{"$f":"'Gas Demand'!U222*10000/'Gas Customers'!R222","v":28.909830245917512},{"$f":"'Gas Demand'!V222*10000/'Gas Customers'!S222","v":182.15197568389058},{"$f":"'Gas Demand'!W222*10000/'Gas Customers'!T222","v":1474.0797546464441},{"$f":"'Gas Demand'!X222*10000/'Gas Customers'!U222","v":26.916663988316845}]
["2040-6",2040,6,{"$f":"'Gas Demand'!G223*10000/'Gas Customers'!D223","v":127.19041780628126},{"$f":"'Gas Demand'!H223*10000/'Gas Customers'!E223","v":1686.9040684072713},{"$f":"'Gas Demand'!I223*10000/'Gas Customers'!F223","v":17.434884385172225},{"$f":"'Gas Demand'!J223*10000/'Gas Customers'!G223","v":91.848371744994381},{"$f":"'Gas Demand'!K223*10000/'Gas Customers'!H223","v":1383.3333333333333},{"$f":"'Gas Demand'!L223*10000/'Gas Customers'!I223","v":18.031933356473445},{"$f":"'Gas Demand'!M223*10000/'Gas Customers'!J223","v":120.53045186640472},{"$f":"'Gas Demand'!N223*10000/'Gas Customers'!K223","v":17478.78787878788},{"$f":"'Gas Demand'!O223*10000/'Gas Customers'!L223","v":25.978835978835978},{"$f":"'Gas Demand'!P223*10000/'Gas Customers'!M223","v":146.96219379769016},{"$f":"'Gas Demand'!Q223*10000/'Gas Customers'!N223","v":1428.5714285714287},{"$f":"'Gas Demand'!R223*10000/'Gas Customers'!O223","v":22.983893835422222},{"$f":"'Gas Demand'!S223*10000/'Gas Customers'!P223","v":139.57259626572733},{"$f":"'Gas Demand'!T223*10000/'Gas Customers'!Q223","v":1350},{"$f":"'Gas Demand'!U223*10000/'Gas Customers'!R223","v":21.01242879337131},{"$f":"'Gas Demand'!V223*10000/'Gas Customers'!S223","v":124.72073822243807},{"$f":"'Gas Demand'!W223*10000/'Gas Customers'!T223","v":1159.5092024895555},{"$f":"'Gas Demand'!X223*10000/'Gas Customers'!U223","v":16.41200279921226}]
["2040-7",2040,7,{"$f":"'Gas Demand'!G224*10000/'Gas Customers'!D224","v":116.08609459076749},{"$f":"'Gas Demand'!H224*10000/'Gas Customers'!E224","v":1518.0668465910519},{"$f":"'Gas Demand'!I224*10000/'Gas Customers'!F224","v":15.384464139221185},{"$f":"'Gas Demand'!J224*10000/'Gas Customers'!G224","v":77.441242622562541},{"$f":"'Gas Demand'!K224*10000/'Gas Customers'!H224","v":1366.6666666666667},{"$f":"'Gas Demand'!L224*10000/'Gas Customers'!I224","v":12.340870778352613},{"$f":"'Gas Demand'!M224*10000/'Gas Customers'!J224","v":108.76847290640393},{"$f":"'Gas Demand'!N224*10000/'Gas Customers'!K224","v":28900},{"$f":"'Gas Demand'!O224*10000/'Gas Customers'!L224","v":21.080649454351878},{"$f":"'Gas Demand'!P224*10000/'Gas Customers'!M224","v":134.38378051349306},{"$f":"'Gas Demand'!Q224*10000/'Gas Customers'!N224","v":1414.2857142857142},{"$f":"'Gas Demand'!R224*10000/'Gas Customers'!O224","v":20.553062152028179},{"$f":"'Gas Demand'!S224*10000/'Gas Customers'!P224","v":118.66585377189803},{"$f":"'Gas Demand'!T224*10000/'Gas Customers'!Q224","v":1300},{"$f":"'Gas Demand'!U224*10000/'Gas Customers'!R224","v":16.66450103950104},{"$f":"'Gas Demand'!V224*10000/'Gas Customers'!S224","v":114.17452113104287},{"$f":"'Gas Demand'!W224*10000/'Gas Customers'!T224","v":1027.4539877615782},{"$f":"'Gas Demand'!X224*10000/'Gas Customers'!U224","v":14.49577101572071}]
["2040-8",2040,8,{"$f":"'Gas Demand'!G225*10000/'Gas Customers'!D225","v":116.38028700906344},{"$f":"'Gas Demand'!H225*10000/'Gas Customers'!E225","v":1515.1305470812047},{"$f":"'Gas Demand'!I225*10000/'Gas Customers'!F225","v":15.321558391101762},{"$f":"'Gas Demand'!J225*10000/'Gas Customers'!G225","v":76.61369701922105},{"$f":"'Gas Demand'!K225*10000/'Gas Customers'!H225","v":1550},{"$f":"'Gas Demand'!L225*10000/'Gas Customers'!I225","v":11.305667425436292},{"$f":"'Gas Demand'!M225*10000/'Gas Customers'!J225","v":193.99014778325125},{"$f":"'Gas Demand'!N225*10000/'Gas Customers'!K225","v":21238.095238095237},{"$f":"'Gas Demand'!O225*10000/'Gas Customers'!L225","v":34.066960117380283},{"$f":"'Gas Demand'!P225*10000/'Gas Customers'!M225","v":165.70263307928633},{"$f":"'Gas Demand'!Q225*10000/'Gas Customers'!N225","v":2000},{"$f":"'Gas Demand'!R225*10000/'Gas Customers'!O225","v":21.362660486542591},{"$f":"'Gas Demand'!S225*10000/'Gas Customers'!P225","v":173.33765497793374},{"$f":"'Gas Demand'!T225*10000/'Gas Customers'!Q225","v":1400.0000000000002},{"$f":"'Gas Demand'!U225*10000/'Gas Customers'!R225","v":22.162091673730195},{"$f":"'Gas Demand'!V225*10000/'Gas Customers'!S225","v":114.32394623198103},{"$f":"'Gas Demand'!W225*10000/'Gas Customers'!T225","v":1040.3374233447955},{"$f":"'Gas Demand'!X225*10000/'Gas Customers'!U225","v":14.490320182068714}]
["2040-9",2040,9,{"$f":"'Gas Demand'!G226*10000/'Gas Customers'!D226","v":139.66184943799001},{"$f":"'Gas Demand'!H226*10000/'Gas Customers'!E226","v":1700.1174162015843},{"$f":"'Gas Demand'!I226*10000/'Gas Customers'!F226","v":18.768525808919602},{"$f":"'Gas Demand'!J226*10000/'Gas Customers'!G226","v":111.89637557184379},{"$f":"'Gas Demand'!K226*10000/'Gas Customers'!H226","v":2233.3333333333335},{"$f":"'Gas Demand'!L226*10000/'Gas Customers'!I226","v":16.546972616336777},{"$f":"'Gas Demand'!M226*10000/'Gas Customers'!J226","v":117.07798617966436},{"$f":"'Gas Demand'!N226*10000/'Gas Customers'!K226","v":21193.22033898305},{"$f":"'Gas Demand'!O226*10000/'Gas Customers'!L226","v":20.774883099532399},{"$f":"'Gas Demand'!P226*10000/'Gas Customers'!M226","v":162.93255147990749},{"$f":"'Gas Demand'!Q226*10000/'Gas Customers'!N226","v":1778.5714285714289},{"$f":"'Gas Demand'!R226*10000/'Gas Customers'!O226","v":22.296816772394958},{"$f":"'Gas Demand'!S226*10000/'Gas Customers'!P226","v":157.07485439647999},{"$f":"'Gas Demand'!T226*10000/'Gas Customers'!Q226","v":1350},{"$f":"'Gas Demand'!U226*10000/'Gas Customers'!R226","v":24.002087138012001},{"$f":"'Gas Demand'!V226*10000/'Gas Customers'!S226","v":140.7029064818193},{"$f":"'Gas Demand'!W226*10000/'Gas Customers'!T226","v":1324.8466258075107},{"$f":"'Gas Demand'!X226*10000/'Gas Customers'!U226","v":17.993171788517955}]
["2040-10",2040,10,{"$f":"'Gas Demand'!G227*10000/'Gas Customers'!D227","v":266.6196122717862},{"$f":"'Gas Demand'!H227*10000/'Gas Customers'!E227","v":2547.2398247925289},{"$f":"'Gas Demand'!I227*10000/'Gas Customers'!F227","v":55.389814404236972},{"$f":"'Gas Demand'!J227*10000/'Gas Customers'!G227","v":182.26806368957565},{"$f":"'Gas Demand'!K227*10000/'Gas Customers'!H227","v":2850},{"$f":"'Gas Demand'!L227*10000/'Gas Customers'!I227","v":37.43045897079277},{"$f":"'Gas Demand'!M227*10000/'Gas Customers'!J227","v":219.60591133004925},{"$f":"'Gas Demand'!N227*10000/'Gas Customers'!K227","v":26000},{"$f":"'Gas Demand'!O227*10000/'Gas Customers'!L227","v":45.22639755676537},{"$f":"'Gas Demand'!P227*10000/'Gas Customers'!M227","v":254.82343107745785},{"$f":"'Gas Demand'!Q227*10000/'Gas Customers'!N227","v":2157.1428571428573},{"$f":"'Gas Demand'!R227*10000/'Gas Customers'!O227","v":44.538779907018935},{"$f":"'Gas Demand'!S227*10000/'Gas Customers'!P227","v":225.04580791354812},{"$f":"'Gas Demand'!T227*10000/'Gas Customers'!Q227","v":1450},{"$f":"'Gas Demand'!U227*10000/'Gas Customers'!R227","v":46.5},{"$f":"'Gas Demand'!V227*10000/'Gas Customers'!S227","v":330.49343704423916},{"$f":"'Gas Demand'!W227*10000/'Gas Customers'!T227","v":1990.4907976070701},{"$f":"'Gas Demand'!X227*10000/'Gas Customers'!U227","v":51.551215569418233}]
["2040-11",2040,11,{"$f":"'Gas Demand'!G228*10000/'Gas Customers'!D228","v":396.98658605705651},{"$f":"'Gas Demand'!H228*10000/'Gas Customers'!E228","v":3492.7282669633582},{"$f":"'Gas Demand'!I228*10000/'Gas Customers'!F228","v":93.338897483389147},{"$f":"'Gas Demand'!J228*10000/'Gas Customers'!G228","v":278.18123766881558},{"$f":"'Gas Demand'!K228*10000/'Gas Customers'!H228","v":3333.3333333333335},{"$f":"'Gas Demand'!L228*10000/'Gas Customers'!I228","v":67.63724249050523},{"$f":"'Gas Demand'!M228*10000/'Gas Customers'!J228","v":345.37401574803158},{"$f":"'Gas Demand'!N228*10000/'Gas Customers'!K228","v":15475.000000000002},{"$f":"'Gas Demand'!O228*10000/'Gas Customers'!L228","v":79.123338159799914},{"$f":"'Gas Demand'!P228*10000/'Gas Customers'!M228","v":348.35200270981682},{"$f":"'Gas Demand'!Q228*10000/'Gas Customers'!N228","v":1900},{"$f":"'Gas Demand'!R228*10000/'Gas Customers'!O228","v":71.788071996840259},{"$f":"'Gas Demand'!S228*10000/'Gas Customers'!P228","v":329.78332121752072},{"$f":"'Gas Demand'!T228*10000/'Gas Customers'!Q228","v":1300},{"$f":"'Gas Demand'!U228*10000/'Gas Customers'!R228","v":74.969340992706378},{"$f":"'Gas Demand'!V228*10000/'Gas Customers'!S228","v":526.55130540376445},{"$f":"'Gas Demand'!W228*10000/'Gas Customers'!T228","v":2461.8098160264358},{"$f":"'Gas Demand'!X228*10000/'Gas Customers'!U228","v":90.200128043250686}]
["2040-12",2040,12,{"$f":"'Gas Demand'!G229*10000/'Gas Customers'!D229","v":538.23667637935898},{"$f":"'Gas Demand'!H229*10000/'Gas Customers'!E229","v":3820.1256623113318},{"$f":"'Gas Demand'!I229*10000/'Gas Customers'!F229","v":119.42298792552175},{"$f":"'Gas Demand'!J229*10000/'Gas Customers'!G229","v":417.20193638477502},{"$f":"'Gas Demand'!K229*10000/'Gas Customers'!H229","v":3500},{"$f":"'Gas Demand'!L229*10000/'Gas Customers'!I229","v":104.02838178072786},{"$f":"'Gas Demand'!M229*10000/'Gas Customers'!J229","v":483.47996089931576},{"$f":"'Gas Demand'!N229*10000/'Gas Customers'!K229","v":15386.666666666664},{"$f":"'Gas Demand'!O229*10000/'Gas Customers'!L229","v":106.21890547263682},{"$f":"'Gas Demand'!P229*10000/'Gas Customers'!M229","v":477.97661724196269},{"$f":"'Gas Demand'!Q229*10000/'Gas Customers'!N229","v":1664.2857142857142},{"$f":"'Gas Demand'!R229*10000/'Gas Customers'!O229","v":108.15429550369309},{"$f":"'Gas Demand'!S229*10000/'Gas Customers'!P229","v":482.4156449923077},{"$f":"'Gas Demand'!T229*10000/'Gas Customers'!Q229","v":1300},{"$f":"'Gas Demand'!U229*10000/'Gas Customers'!R229","v":110.10904425914048},{"$f":"'Gas Demand'!V229*10000/'Gas Customers'!S229","v":704.10197547272401},{"$f":"'Gas Demand'!W229*10000/'Gas Customers'!T229","v":2846.1656442590847},{"$f":"'Gas Demand'!X229*10000/'Gas Customers'!U229","v":115.89580674982484}]
["2041-1",2041,1,{"$f":"'Gas Demand'!G230*10000/'Gas Customers'!D230","v":565.1973684210526},{"$f":"'Gas Demand'!H230*10000/'Gas Customers'!E230","v":3874.4472032435069},{"$f":"'Gas Demand'!I230*10000/'Gas Customers'!F230","v":126.86900214161612},{"$f":"'Gas Demand'!J230*10000/'Gas Customers'!G230","v":383.66764082147671},{"$f":"'Gas Demand'!K230*10000/'Gas Customers'!H230","v":2083.3333333333335},{"$f":"'Gas Demand'!L230*10000/'Gas Customers'!I230","v":95.311163082539508},{"$f":"'Gas Demand'!M230*10000/'Gas Customers'!J230","v":530.2439024390244},{"$f":"'Gas Demand'!N230*10000/'Gas Customers'!K230","v":15381.818181818184},{"$f":"'Gas Demand'!O230*10000/'Gas Customers'!L230","v":111.12995824634656},{"$f":"'Gas Demand'!P230*10000/'Gas Customers'!M230","v":452.960772907744},{"$f":"'Gas Demand'!Q230*10000/'Gas Customers'!N230","v":1485.7142857142858},{"$f":"'Gas Demand'!R230*10000/'Gas Customers'!O230","v":101.76763078646965},{"$f":"'Gas Demand'!S230*10000/'Gas Customers'!P230","v":496.38855947915226},{"$f":"'Gas Demand'!T230*10000/'Gas Customers'!Q230","v":1350},{"$f":"'Gas Demand'!U230*10000/'Gas Customers'!R230","v":105.44814340588988},{"$f":"'Gas Demand'!V230*10000/'Gas Customers'!S230","v":739.29326487466017},{"$f":"'Gas Demand'!W230*10000/'Gas Customers'!T230","v":2777.4539878152591},{"$f":"'Gas Demand'!X230*10000/'Gas Customers'!U230","v":123.34014966198144}]
["2041-2",2041,2,{"$f":"'Gas Demand'!G231*10000/'Gas Customers'!D231","v":510.21773965500989},{"$f":"'Gas Demand'!H231*10000/'Gas Customers'!E231","v":3269.5695042149637},{"$f":"'Gas Demand'!I231*10000/'Gas Customers'!F231","v":110.90224311120056},{"$f":"'Gas Demand'!J231*10000/'Gas Customers'!G231","v":304.02688233769862},{"$f":"'Gas Demand'!K231*10000/'Gas Customers'!H231","v":1966.6666666666667},{"$f":"'Gas Demand'!L231*10000/'Gas Customers'!I231","v":73.471715328467155},{"$f":"'Gas Demand'!M231*10000/'Gas Customers'!J231","v":461.92794547224929},{"$f":"'Gas Demand'!N231*10000/'Gas Customers'!K231","v":13879.069767441861},{"$f":"'Gas Demand'!O231*10000/'Gas Customers'!L231","v":96.64665970772441},{"$f":"'Gas Demand'!P231*10000/'Gas Customers'!M231","v":355.35905522277648},{"$f":"'Gas Demand'!Q231*10000/'Gas Customers'!N231","v":1435.7142857142856},{"$f":"'Gas Demand'!R231*10000/'Gas Customers'!O231","v":76.486573561753218},{"$f":"'Gas Demand'!S231*10000/'Gas Customers'!P231","v":389.79592242961644},{"$f":"'Gas Demand'!T231*10000/'Gas Customers'!Q231","v":1200},{"$f":"'Gas Demand'!U231*10000/'Gas Customers'!R231","v":80.863327782759058},{"$f":"'Gas Demand'!V231*10000/'Gas Customers'!S231","v":662.17504071415647},{"$f":"'Gas Demand'!W231*10000/'Gas Customers'!T231","v":2661.5030675663038},{"$f":"'Gas Demand'!X231*10000/'Gas Customers'!U231","v":109.05701570921131}]
["2041-3",2041,3,{"$f":"'Gas Demand'!G232*10000/'Gas Customers'!D232","v":417.65038657363755},{"$f":"'Gas Demand'!H232*10000/'Gas Customers'!E232","v":3290.1236007838947},{"$f":"'Gas Demand'!I232*10000/'Gas Customers'!F232","v":84.95171931203042},{"$f":"'Gas Demand'!J232*10000/'Gas Customers'!G232","v":277.15677432901964},{"$f":"'Gas Demand'!K232*10000/'Gas Customers'!H232","v":1750},{"$f":"'Gas Demand'!L232*10000/'Gas Customers'!I232","v":67.634807417974329},{"$f":"'Gas Demand'!M232*10000/'Gas Customers'!J232","v":381.40214216163582},{"$f":"'Gas Demand'!N232*10000/'Gas Customers'!K232","v":15390.476190476191},{"$f":"'Gas Demand'!O232*10000/'Gas Customers'!L232","v":79.542782495101235},{"$f":"'Gas Demand'!P232*10000/'Gas Customers'!M232","v":318.84230566589872},{"$f":"'Gas Demand'!Q232*10000/'Gas Customers'!N232","v":1442.8571428571429},{"$f":"'Gas Demand'!R232*10000/'Gas Customers'!O232","v":69.487965724366788},{"$f":"'Gas Demand'!S232*10000/'Gas Customers'!P232","v":319.72584304035524},{"$f":"'Gas Demand'!T232*10000/'Gas Customers'!Q232","v":1250},{"$f":"'Gas Demand'!U232*10000/'Gas Customers'!R232","v":65.561599999999999},{"$f":"'Gas Demand'!V232*10000/'Gas Customers'!S232","v":512.87714216751147},{"$f":"'Gas Demand'!W232*10000/'Gas Customers'!T232","v":2556.288343636696},{"$f":"'Gas Demand'!X232*10000/'Gas Customers'!U232","v":81.279029307855524}]
["2041-4",2041,4,{"$f":"'Gas Demand'!G233*10000/'Gas Customers'!D233","v":239.50825825825825},{"$f":"'Gas Demand'!H233*10000/'Gas Customers'!E233","v":2627.9880613133296},{"$f":"'Gas Demand'!I233*10000/'Gas Customers'!F233","v":52.175312503731369},{"$f":"'Gas Demand'!J233*10000/'Gas Customers'!G233","v":187.26292032689392},{"$f":"'Gas Demand'!K233*10000/'Gas Customers'!H233","v":1533.3333333333333},{"$f":"'Gas Demand'!L233*10000/'Gas Customers'!I233","v":45.375557333943064},{"$f":"'Gas Demand'!M233*10000/'Gas Customers'!J233","v":254.09356725146199},{"$f":"'Gas Demand'!N233*10000/'Gas Customers'!K233","v":14880},{"$f":"'Gas Demand'!O233*10000/'Gas Customers'!L233","v":54.554973821989527},{"$f":"'Gas Demand'!P233*10000/'Gas Customers'!M233","v":233.0052273895941},{"$f":"'Gas Demand'!Q233*10000/'Gas Customers'!N233","v":1378.5714285714287},{"$f":"'Gas Demand'!R233*10000/'Gas Customers'!O233","v":49.020184617108598},{"$f":"'Gas Demand'!S233*10000/'Gas Customers'!P233","v":255.20513560664909},{"$f":"'Gas Demand'!T233*10000/'Gas Customers'!Q233","v":1350},{"$f":"'Gas Demand'!U233*10000/'Gas Customers'!R233","v":49.185897435897438},{"$f":"'Gas Demand'!V233*10000/'Gas Customers'!S233","v":294.95315805379266},{"$f":"'Gas Demand'!W233*10000/'Gas Customers'!T233","v":1877.7607362539186},{"$f":"'Gas Demand'!X233*10000/'Gas Customers'!U233","v":48.282942086802649}]
["2041-5",2041,5,{"$f":"'Gas Demand'!G234*10000/'Gas Customers'!D234","v":164.12091534042753},{"$f":"'Gas Demand'!H234*10000/'Gas Customers'!E234","v":2390.1478010156989},{"$f":"'Gas Demand'!I234*10000/'Gas Customers'!F234","v":30.008074282630741},{"$f":"'Gas Demand'!J234*10000/'Gas Customers'!G234","v":125.95186512740538},{"$f":"'Gas Demand'!K234*10000/'Gas Customers'!H234","v":1416.6666666666667},{"$f":"'Gas Demand'!L234*10000/'Gas Customers'!I234","v":29.983383945453504},{"$f":"'Gas Demand'!M234*10000/'Gas Customers'!J234","v":158.10546875},{"$f":"'Gas Demand'!N234*10000/'Gas Customers'!K234","v":19365.517241379312},{"$f":"'Gas Demand'!O234*10000/'Gas Customers'!L234","v":40.524590163934427},{"$f":"'Gas Demand'!P234*10000/'Gas Customers'!M234","v":181.06632236836467},{"$f":"'Gas Demand'!Q234*10000/'Gas Customers'!N234","v":1421.4285714285713},{"$f":"'Gas Demand'!R234*10000/'Gas Customers'!O234","v":34.384159082303775},{"$f":"'Gas Demand'!S234*10000/'Gas Customers'!P234","v":168.16375646839219},{"$f":"'Gas Demand'!T234*10000/'Gas Customers'!Q234","v":1400.0000000000002},{"$f":"'Gas Demand'!U234*10000/'Gas Customers'!R234","v":29.185680313644831},{"$f":"'Gas Demand'!V234*10000/'Gas Customers'!S234","v":181.29426720745809},{"$f":"'Gas Demand'!W234*10000/'Gas Customers'!T234","v":1468.7116564867702},{"$f":"'Gas Demand'!X234*10000/'Gas Customers'!U234","v":26.760169390426395}]
["2041-6",2041,6,{"$f":"'Gas Demand'!G235*10000/'Gas Customers'!D235","v":126.53310759969902},{"$f":"'Gas Demand'!H235*10000/'Gas Customers'!E235","v":1676.6270201228058},{"$f":"'Gas Demand'!I235*10000/'Gas Customers'!F235","v":17.320328566105246},{"$f":"'Gas Demand'!J235*10000/'Gas Customers'!G235","v":92.048778764989478},{"$f":"'Gas Demand'!K235*10000/'Gas Customers'!H235","v":1383.3333333333333},{"$f":"'Gas Demand'!L235*10000/'Gas Customers'!I235","v":18.098088878655307},{"$f":"'Gas Demand'!M235*10000/'Gas Customers'!J235","v":120.64579256360078},{"$f":"'Gas Demand'!N235*10000/'Gas Customers'!K235","v":17503.030303030304},{"$f":"'Gas Demand'!O235*10000/'Gas Customers'!L235","v":26.046327981047643},{"$f":"'Gas Demand'!P235*10000/'Gas Customers'!M235","v":147.90773841846146},{"$f":"'Gas Demand'!Q235*10000/'Gas Customers'!N235","v":1435.7142857142856},{"$f":"'Gas Demand'!R235*10000/'Gas Customers'!O235","v":23.218323011894231},{"$f":"'Gas Demand'!S235*10000/'Gas Customers'!P235","v":140.41164300626352},{"$f":"'Gas Demand'!T235*10000/'Gas Customers'!Q235","v":1350},{"$f":"'Gas Demand'!U235*10000/'Gas Customers'!R235","v":21.193760474410212},{"$f":"'Gas Demand'!V235*10000/'Gas Customers'!S235","v":124.08414943779471},{"$f":"'Gas Demand'!W235*10000/'Gas Customers'!T235","v":1153.0674846979468},{"$f":"'Gas Demand'!X235*10000/'Gas Customers'!U235","v":16.305982762409734}]
["2041-7",2041,7,{"$f":"'Gas Demand'!G236*10000/'Gas Customers'!D236","v":115.92920353982301},{"$f":"'Gas Demand'!H236*10000/'Gas Customers'!E236","v":1513.6623973262811},{"$f":"'Gas Demand'!I236*10000/'Gas Customers'!F236","v":15.348453562893688},{"$f":"'Gas Demand'!J236*10000/'Gas Customers'!G236","v":77.612773501025572},{"$f":"'Gas Demand'!K236*10000/'Gas Customers'!H236","v":1366.6666666666667},{"$f":"'Gas Demand'!L236*10000/'Gas Customers'!I236","v":12.377812481924924},{"$f":"'Gas Demand'!M236*10000/'Gas Customers'!J236","v":108.73405299313052},{"$f":"'Gas Demand'!N236*10000/'Gas Customers'!K236","v":29425},{"$f":"'Gas Demand'!O236*10000/'Gas Customers'!L236","v":21.104197007811464},{"$f":"'Gas Demand'!P236*10000/'Gas Customers'!M236","v":134.9958463576809},{"$f":"'Gas Demand'!Q236*10000/'Gas Customers'!N236","v":1421.4285714285713},{"$f":"'Gas Demand'!R236*10000/'Gas Customers'!O236","v":20.764988886700621},{"$f":"'Gas Demand'!S236*10000/'Gas Customers'!P236","v":118.69860984943979},{"$f":"'Gas Demand'!T236*10000/'Gas Customers'!Q236","v":1300},{"$f":"'Gas Demand'!U236*10000/'Gas Customers'!R236","v":16.696855996894811},{"$f":"'Gas Demand'!V236*10000/'Gas Customers'!S236","v":114.01671106805522},{"$f":"'Gas Demand'!W236*10000/'Gas Customers'!T236","v":1026.3803681296436},{"$f":"'Gas Demand'!X236*10000/'Gas Customers'!U236","v":14.472779298125287}]
["2041-8",2041,8,{"$f":"'Gas Demand'!G237*10000/'Gas Customers'!D237","v":116.27906976744185},{"$f":"'Gas Demand'!H237*10000/'Gas Customers'!E237","v":1513.6623973262811},{"$f":"'Gas Demand'!I237*10000/'Gas Customers'!F237","v":15.316505574815814},{"$f":"'Gas Demand'!J237*10000/'Gas Customers'!G237","v":76.801507933086953},{"$f":"'Gas Demand'!K237*10000/'Gas Customers'!H237","v":1566.6666666666667},{"$f":"'Gas Demand'!L237*10000/'Gas Customers'!I237","v":11.307933557904519},{"$f":"'Gas Demand'!M237*10000/'Gas Customers'!J237","v":197.252208047105},{"$f":"'Gas Demand'!N237*10000/'Gas Customers'!K237","v":21447.619047619046},{"$f":"'Gas Demand'!O237*10000/'Gas Customers'!L237","v":34.585268745852687},{"$f":"'Gas Demand'!P237*10000/'Gas Customers'!M237","v":167.75793675471891},{"$f":"'Gas Demand'!Q237*10000/'Gas Customers'!N237","v":2028.5714285714287},{"$f":"'Gas Demand'!R237*10000/'Gas Customers'!O237","v":21.596654039515009},{"$f":"'Gas Demand'!S237*10000/'Gas Customers'!P237","v":175.90328612644103},{"$f":"'Gas Demand'!T237*10000/'Gas Customers'!Q237","v":1400.0000000000002},{"$f":"'Gas Demand'!U237*10000/'Gas Customers'!R237","v":22.450172044406933},{"$f":"'Gas Demand'!V237*10000/'Gas Customers'!S237","v":114.23812984496124},{"$f":"'Gas Demand'!W237*10000/'Gas Customers'!T237","v":1038.190184080926},{"$f":"'Gas Demand'!X237*10000/'Gas Customers'!U237","v":14.482470144185333}]
["2041-9",2041,9,{"$f":"'Gas Demand'!G238*10000/'Gas Customers'!D238","v":139.74189902034664},{"$f":"'Gas Demand'!H238*10000/'Gas Customers'!E238","v":1701.5855659565079},{"$f":"'Gas Demand'!I238*10000/'Gas Customers'!F238","v":18.779244770667404},{"$f":"'Gas Demand'!J238*10000/'Gas Customers'!G238","v":112.7993705748773},{"$f":"'Gas Demand'!K238*10000/'Gas Customers'!H238","v":2250},{"$f":"'Gas Demand'!L238*10000/'Gas Customers'!I238","v":16.668603300023239},{"$f":"'Gas Demand'!M238*10000/'Gas Customers'!J238","v":117.40412979351032},{"$f":"'Gas Demand'!N238*10000/'Gas Customers'!K238","v":21342.372881355932},{"$f":"'Gas Demand'!O238*10000/'Gas Customers'!L238","v":20.789578625548319},{"$f":"'Gas Demand'!P238*10000/'Gas Customers'!M238","v":165.03479022290438},{"$f":"'Gas Demand'!Q238*10000/'Gas Customers'!N238","v":1800},{"$f":"'Gas Demand'!R238*10000/'Gas Customers'!O238","v":22.599459033021521},{"$f":"'Gas Demand'!S238*10000/'Gas Customers'!P238","v":159.05633474198817},{"$f":"'Gas Demand'!T238*10000/'Gas Customers'!Q238","v":1350},{"$f":"'Gas Demand'!U238*10000/'Gas Customers'!R238","v":24.400857309865557},{"$f":"'Gas Demand'!V238*10000/'Gas Customers'!S238","v":140.78716318498334},{"$f":"'Gas Demand'!W238*10000/'Gas Customers'!T238","v":1325.9202454394454},{"$f":"'Gas Demand'!X238*10000/'Gas Customers'!U238","v":18.004348453860061}]
["2041-10",2041,10,{"$f":"'Gas Demand'!G239*10000/'Gas Customers'!D239","v":265.46546546546546},{"$f":"'Gas Demand'!H239*10000/'Gas Customers'!E239","v":2539.8990760179108},{"$f":"'Gas Demand'!I239*10000/'Gas Customers'!F239","v":55.082899091780845},{"$f":"'Gas Demand'!J239*10000/'Gas Customers'!G239","v":182.17523980884062},{"$f":"'Gas Demand'!K239*10000/'Gas Customers'!H239","v":2850},{"$f":"'Gas Demand'!L239*10000/'Gas Customers'!I239","v":37.408453953059222},{"$f":"'Gas Demand'!M239*10000/'Gas Customers'!J239","v":219.03827281648674},{"$f":"'Gas Demand'!N239*10000/'Gas Customers'!K239","v":25940},{"$f":"'Gas Demand'!O239*10000/'Gas Customers'!L239","v":45.105033690051528},{"$f":"'Gas Demand'!P239*10000/'Gas Customers'!M239","v":258.14126556225551},{"$f":"'Gas Demand'!Q239*10000/'Gas Customers'!N239","v":2178.5714285714284},{"$f":"'Gas Demand'!R239*10000/'Gas Customers'!O239","v":45.240769338761758},{"$f":"'Gas Demand'!S239*10000/'Gas Customers'!P239","v":226.77248209961198},{"$f":"'Gas Demand'!T239*10000/'Gas Customers'!Q239","v":1450},{"$f":"'Gas Demand'!U239*10000/'Gas Customers'!R239","v":46.996443582282581},{"$f":"'Gas Demand'!V239*10000/'Gas Customers'!S239","v":328.83335350357009},{"$f":"'Gas Demand'!W239*10000/'Gas Customers'!T239","v":1982.9754601835268},{"$f":"'Gas Demand'!X239*10000/'Gas Customers'!U239","v":51.267092594955642}]
["2041-11",2041,11,{"$f":"'Gas Demand'!G240*10000/'Gas Customers'!D240","v":396.00565237870939},{"$f":"'Gas Demand'!H240*10000/'Gas Customers'!E240","v":3485.3875181887397},{"$f":"'Gas Demand'!I240*10000/'Gas Customers'!F240","v":93.06915726626049},{"$f":"'Gas Demand'!J240*10000/'Gas Customers'!G240","v":276.17017875088334},{"$f":"'Gas Demand'!K240*10000/'Gas Customers'!H240","v":3316.6666666666665},{"$f":"'Gas Demand'!L240*10000/'Gas Customers'!I240","v":67.084693351657791},{"$f":"'Gas Demand'!M240*10000/'Gas Customers'!J240","v":343.8235294117647},{"$f":"'Gas Demand'!N240*10000/'Gas Customers'!K240","v":15450},{"$f":"'Gas Demand'!O240*10000/'Gas Customers'!L240","v":78.742632612966602},{"$f":"'Gas Demand'!P240*10000/'Gas Customers'!M240","v":346.86939341288337},{"$f":"'Gas Demand'!Q240*10000/'Gas Customers'!N240","v":1900},{"$f":"'Gas Demand'!R240*10000/'Gas Customers'!O240","v":71.42757339071386},{"$f":"'Gas Demand'!S240*10000/'Gas Customers'!P240","v":329.97603034066651},{"$f":"'Gas Demand'!T240*10000/'Gas Customers'!Q240","v":1300},{"$f":"'Gas Demand'!U240*10000/'Gas Customers'!R240","v":75.02249646484124},{"$f":"'Gas Demand'!V240*10000/'Gas Customers'!S240","v":525.12091898428048},{"$f":"'Gas Demand'!W240*10000/'Gas Customers'!T240","v":2456.4417178667618},{"$f":"'Gas Demand'!X240*10000/'Gas Customers'!U240","v":89.938615032341659}]
["2041-12",2041,12,{"$f":"'Gas Demand'!G241*10000/'Gas Customers'!D241","v":538.62954630671163},{"$f":"'Gas Demand'!H241*10000/'Gas Customers'!E241","v":3823.061961821179},{"$f":"'Gas Demand'!I241*10000/'Gas Customers'!F241","v":119.51958321933371},{"$f":"'Gas Demand'!J241*10000/'Gas Customers'!G241","v":417.10982224374851},{"$f":"'Gas Demand'!K241*10000/'Gas Customers'!H241","v":3500},{"$f":"'Gas Demand'!L241*10000/'Gas Customers'!I241","v":104.00888332099538},{"$f":"'Gas Demand'!M241*10000/'Gas Customers'!J241","v":483.15481986368064},{"$f":"'Gas Demand'!N241*10000/'Gas Customers'!K241","v":15386.666666666664},{"$f":"'Gas Demand'!O241*10000/'Gas Customers'!L241","v":106.14903595622719},{"$f":"'Gas Demand'!P241*10000/'Gas Customers'!M241","v":478.76244558103679},{"$f":"'Gas Demand'!Q241*10000/'Gas Customers'!N241","v":1664.2857142857142},{"$f":"'Gas Demand'!R241*10000/'Gas Customers'!O241","v":108.35860342189456},{"$f":"'Gas Demand'!S241*10000/'Gas Customers'!P241","v":484.22523475563315},{"$f":"'Gas Demand'!T241*10000/'Gas Customers'!Q241","v":1300},{"$f":"'Gas Demand'!U241*10000/'Gas Customers'!R241","v":110.58447780261898},{"$f":"'Gas Demand'!V241*10000/'Gas Customers'!S241","v":704.65046324148716},{"$f":"'Gas Demand'!W241*10000/'Gas Customers'!T241","v":2847.2392638910196},{"$f":"'Gas Demand'!X241*10000/'Gas Customers'!U241","v":115.99000529130755}]
["2042-1",2042,1,{"$f":"'Gas Demand'!G242*10000/'Gas Customers'!D242","v":566.37922954353735},{"$f":"'Gas Demand'!H242*10000/'Gas Customers'!E242","v":3880.3198022632014},{"$f":"'Gas Demand'!I242*10000/'Gas Customers'!F242","v":127.16278052655663},{"$f":"'Gas Demand'!J242*10000/'Gas Customers'!G242","v":383.74791243076129},{"$f":"'Gas Demand'!K242*10000/'Gas Customers'!H242","v":2083.3333333333335},{"$f":"'Gas Demand'!L242*10000/'Gas Customers'!I242","v":95.333522565994897},{"$f":"'Gas Demand'!M242*10000/'Gas Customers'!J242","v":530.29126213592235},{"$f":"'Gas Demand'!N242*10000/'Gas Customers'!K242","v":15381.818181818184},{"$f":"'Gas Demand'!O242*10000/'Gas Customers'!L242","v":111.12698000519346},{"$f":"'Gas Demand'!P242*10000/'Gas Customers'!M242","v":453.34190101561791},{"$f":"'Gas Demand'!Q242*10000/'Gas Customers'!N242","v":1485.7142857142858},{"$f":"'Gas Demand'!R242*10000/'Gas Customers'!O242","v":101.86624115443318},{"$f":"'Gas Demand'!S242*10000/'Gas Customers'!P242","v":499.3492124174935},{"$f":"'Gas Demand'!T242*10000/'Gas Customers'!Q242","v":1350},{"$f":"'Gas Demand'!U242*10000/'Gas Customers'!R242","v":106.14560754813209},{"$f":"'Gas Demand'!V242*10000/'Gas Customers'!S242","v":740.94436090225565},{"$f":"'Gas Demand'!W242*10000/'Gas Customers'!T242","v":2781.7484663429982},{"$f":"'Gas Demand'!X242*10000/'Gas Customers'!U242","v":123.62658798725306}]
["2042-2",2042,2,{"$f":"'Gas Demand'!G243*10000/'Gas Customers'!D243","v":504.70953186689229},{"$f":"'Gas Demand'!H243*10000/'Gas Customers'!E243","v":3244.6109583812618},{"$f":"'Gas Demand'!I243*10000/'Gas Customers'!F243","v":109.5829212301028},{"$f":"'Gas Demand'!J243*10000/'Gas Customers'!G243","v":301.8242725542728},{"$f":"'Gas Demand'!K243*10000/'Gas Customers'!H243","v":1950},{"$f":"'Gas Demand'!L243*10000/'Gas Customers'!I243","v":72.888762769580026},{"$f":"'Gas Demand'!M243*10000/'Gas Customers'!J243","v":456.97674418604646},{"$f":"'Gas Demand'!N243*10000/'Gas Customers'!K243","v":13879.069767441861},{"$f":"'Gas Demand'!O243*10000/'Gas Customers'!L243","v":95.58556219163853},{"$f":"'Gas Demand'!P243*10000/'Gas Customers'!M243","v":353.42268728614397},{"$f":"'Gas Demand'!Q243*10000/'Gas Customers'!N243","v":1435.7142857142856},{"$f":"'Gas Demand'!R243*10000/'Gas Customers'!O243","v":76.000499555950285},{"$f":"'Gas Demand'!S243*10000/'Gas Customers'!P243","v":388.96629802444011},{"$f":"'Gas Demand'!T243*10000/'Gas Customers'!Q243","v":1200},{"$f":"'Gas Demand'!U243*10000/'Gas Customers'!R243","v":80.668409975125968},{"$f":"'Gas Demand'!V243*10000/'Gas Customers'!S243","v":654.57384827917588},{"$f":"'Gas Demand'!W243*10000/'Gas Customers'!T243","v":2637.8834356637385},{"$f":"'Gas Demand'!X243*10000/'Gas Customers'!U243","v":107.75208326490554}]
["2042-3",2042,3,{"$f":"'Gas Demand'!G244*10000/'Gas Customers'!D244","v":417.34837799717911},{"$f":"'Gas Demand'!H244*10000/'Gas Customers'!E244","v":3288.6554510289711},{"$f":"'Gas Demand'!I244*10000/'Gas Customers'!F244","v":84.88213227539778},{"$f":"'Gas Demand'!J244*10000/'Gas Customers'!G244","v":275.83384959403696},{"$f":"'Gas Demand'!K244*10000/'Gas Customers'!H244","v":1750},{"$f":"'Gas Demand'!L244*10000/'Gas Customers'!I244","v":67.266738599579767},{"$f":"'Gas Demand'!M244*10000/'Gas Customers'!J244","v":379.55426356589146},{"$f":"'Gas Demand'!N244*10000/'Gas Customers'!K244","v":15390.476190476191},{"$f":"'Gas Demand'!O244*10000/'Gas Customers'!L244","v":79.149876511114002},{"$f":"'Gas Demand'!P244*10000/'Gas Customers'!M244","v":318.82456071723254},{"$f":"'Gas Demand'!Q244*10000/'Gas Customers'!N244","v":1442.8571428571429},{"$f":"'Gas Demand'!R244*10000/'Gas Customers'!O244","v":69.485130936529075},{"$f":"'Gas Demand'!S244*10000/'Gas Customers'!P244","v":319.5073142372359},{"$f":"'Gas Demand'!T244*10000/'Gas Customers'!Q244","v":1250},{"$f":"'Gas Demand'!U244*10000/'Gas Customers'!R244","v":65.513065646908871},{"$f":"'Gas Demand'!V244*10000/'Gas Customers'!S244","v":512.47972120410986},{"$f":"'Gas Demand'!W244*10000/'Gas Customers'!T244","v":2555.2147240047611},{"$f":"'Gas Demand'!X244*10000/'Gas Customers'!U244","v":81.21282435157076}]
["2042-4",2042,4,{"$f":"'Gas Demand'!G245*10000/'Gas Customers'!D245","v":239.18008236615501},{"$f":"'Gas Demand'!H245*10000/'Gas Customers'!E245","v":2625.0517618034823},{"$f":"'Gas Demand'!I245*10000/'Gas Customers'!F245","v":52.080728651419619},{"$f":"'Gas Demand'!J245*10000/'Gas Customers'!G245","v":186.55736642757708},{"$f":"'Gas Demand'!K245*10000/'Gas Customers'!H245","v":1533.3333333333333},{"$f":"'Gas Demand'!L245*10000/'Gas Customers'!I245","v":45.172668828582808},{"$f":"'Gas Demand'!M245*10000/'Gas Customers'!J245","v":253.63724539282251},{"$f":"'Gas Demand'!N245*10000/'Gas Customers'!K245","v":14880},{"$f":"'Gas Demand'!O245*10000/'Gas Customers'!L245","v":54.441260744985676},{"$f":"'Gas Demand'!P245*10000/'Gas Customers'!M245","v":234.58833019370661},{"$f":"'Gas Demand'!Q245*10000/'Gas Customers'!N245","v":1378.5714285714287},{"$f":"'Gas Demand'!R245*10000/'Gas Customers'!O245","v":49.476167348921116},{"$f":"'Gas Demand'!S245*10000/'Gas Customers'!P245","v":256.52530346300676},{"$f":"'Gas Demand'!T245*10000/'Gas Customers'!Q245","v":1350},{"$f":"'Gas Demand'!U245*10000/'Gas Customers'!R245","v":49.492499202042772},{"$f":"'Gas Demand'!V245*10000/'Gas Customers'!S245","v":294.48055856506562},{"$f":"'Gas Demand'!W245*10000/'Gas Customers'!T245","v":1875.6134969900495},{"$f":"'Gas Demand'!X245*10000/'Gas Customers'!U245","v":48.195837888158515}]
["2042-5",2042,5,{"$f":"'Gas Demand'!G246*10000/'Gas Customers'!D246","v":163.7208865514651},{"$f":"'Gas Demand'!H246*10000/'Gas Customers'!E246","v":2382.8070522410803},{"$f":"'Gas Demand'!I246*10000/'Gas Customers'!F246","v":29.886333558871772},{"$f":"'Gas Demand'!J246*10000/'Gas Customers'!G246","v":125.88879394236312},{"$f":"'Gas Demand'!K246*10000/'Gas Customers'!H246","v":1416.6666666666667},{"$f":"'Gas Demand'!L246*10000/'Gas Customers'!I246","v":29.955520072992702},{"$f":"'Gas Demand'!M246*10000/'Gas Customers'!J246","v":158.17120622568098},{"$f":"'Gas Demand'!N246*10000/'Gas Customers'!K246","v":19393.103448275862},{"$f":"'Gas Demand'!O246*10000/'Gas Customers'!L246","v":40.545478272217146},{"$f":"'Gas Demand'!P246*10000/'Gas Customers'!M246","v":182.62017254547811},{"$f":"'Gas Demand'!Q246*10000/'Gas Customers'!N246","v":1428.5714285714287},{"$f":"'Gas Demand'!R246*10000/'Gas Customers'!O246","v":34.858714678669671},{"$f":"'Gas Demand'!S246*10000/'Gas Customers'!P246","v":169.06140816135402},{"$f":"'Gas Demand'!T246*10000/'Gas Customers'!Q246","v":1400.0000000000002},{"$f":"'Gas Demand'!U246*10000/'Gas Customers'!R246","v":29.429083461341524},{"$f":"'Gas Demand'!V246*10000/'Gas Customers'!S246","v":180.7342214720598},{"$f":"'Gas Demand'!W246*10000/'Gas Customers'!T246","v":1464.4171779590311},{"$f":"'Gas Demand'!X246*10000/'Gas Customers'!U246","v":26.657938328488399}]
["2042-6",2042,6,{"$f":"'Gas Demand'!G247*10000/'Gas Customers'!D247","v":126.12570356472796},{"$f":"'Gas Demand'!H247*10000/'Gas Customers'!E247","v":1670.7544211031116},{"$f":"'Gas Demand'!I247*10000/'Gas Customers'!F247","v":17.250204247332551},{"$f":"'Gas Demand'!J247*10000/'Gas Customers'!G247","v":92.448679680590132},{"$f":"'Gas Demand'!K247*10000/'Gas Customers'!H247","v":1383.3333333333333},{"$f":"'Gas Demand'!L247*10000/'Gas Customers'!I247","v":18.24119163563449},{"$f":"'Gas Demand'!M247*10000/'Gas Customers'!J247","v":121.12950340798442},{"$f":"'Gas Demand'!N247*10000/'Gas Customers'!K247","v":17575.757575757576},{"$f":"'Gas Demand'!O247*10000/'Gas Customers'!L247","v":26.244106862231536},{"$f":"'Gas Demand'!P247*10000/'Gas Customers'!M247","v":148.94383582301356},{"$f":"'Gas Demand'!Q247*10000/'Gas Customers'!N247","v":1442.8571428571429},{"$f":"'Gas Demand'!R247*10000/'Gas Customers'!O247","v":23.475321351065606},{"$f":"'Gas Demand'!S247*10000/'Gas Customers'!P247","v":141.14528597751212},{"$f":"'Gas Demand'!T247*10000/'Gas Customers'!Q247","v":1350},{"$f":"'Gas Demand'!U247*10000/'Gas Customers'!R247","v":21.362089992939215},{"$f":"'Gas Demand'!V247*10000/'Gas Customers'!S247","v":123.69371538646762},{"$f":"'Gas Demand'!W247*10000/'Gas Customers'!T247","v":1147.6993865382728},{"$f":"'Gas Demand'!X247*10000/'Gas Customers'!U247","v":16.24070144117}]
["2042-7",2042,7,{"$f":"'Gas Demand'!G248*10000/'Gas Customers'!D248","v":115.93277626513942},{"$f":"'Gas Demand'!H248*10000/'Gas Customers'!E248","v":1513.6623973262811},{"$f":"'Gas Demand'!I248*10000/'Gas Customers'!F248","v":15.349618904394971},{"$f":"'Gas Demand'!J248*10000/'Gas Customers'!G248","v":77.884498630402589},{"$f":"'Gas Demand'!K248*10000/'Gas Customers'!H248","v":1366.6666666666667},{"$f":"'Gas Demand'!L248*10000/'Gas Customers'!I248","v":12.4395579092793},{"$f":"'Gas Demand'!M248*10000/'Gas Customers'!J248","v":108.7976539589443},{"$f":"'Gas Demand'!N248*10000/'Gas Customers'!K248","v":30025},{"$f":"'Gas Demand'!O248*10000/'Gas Customers'!L248","v":21.146245059288539},{"$f":"'Gas Demand'!P248*10000/'Gas Customers'!M248","v":135.60534521628441},{"$f":"'Gas Demand'!Q248*10000/'Gas Customers'!N248","v":1421.4285714285713},{"$f":"'Gas Demand'!R248*10000/'Gas Customers'!O248","v":20.970191892306193},{"$f":"'Gas Demand'!S248*10000/'Gas Customers'!P248","v":118.69755343732234},{"$f":"'Gas Demand'!T248*10000/'Gas Customers'!Q248","v":1300},{"$f":"'Gas Demand'!U248*10000/'Gas Customers'!R248","v":16.730013528312828},{"$f":"'Gas Demand'!V248*10000/'Gas Customers'!S248","v":114.02387555769927},{"$f":"'Gas Demand'!W248*10000/'Gas Customers'!T248","v":1026.3803681296436},{"$f":"'Gas Demand'!X248*10000/'Gas Customers'!U248","v":14.473185487192522}]
["2042-8",2042,8,{"$f":"'Gas Demand'!G249*10000/'Gas Customers'!D249","v":116.03906470091088},{"$f":"'Gas Demand'!H249*10000/'Gas Customers'!E249","v":1510.7260978164334},{"$f":"'Gas Demand'!I249*10000/'Gas Customers'!F249","v":15.305369793250865},{"$f":"'Gas Demand'!J249*10000/'Gas Customers'!G249","v":76.927622425574484},{"$f":"'Gas Demand'!K249*10000/'Gas Customers'!H249","v":1566.6666666666667},{"$f":"'Gas Demand'!L249*10000/'Gas Customers'!I249","v":11.311484885266747},{"$f":"'Gas Demand'!M249*10000/'Gas Customers'!J249","v":199.21798631476051},{"$f":"'Gas Demand'!N249*10000/'Gas Customers'!K249","v":21580.952380952382},{"$f":"'Gas Demand'!O249*10000/'Gas Customers'!L249","v":34.900303710550638},{"$f":"'Gas Demand'!P249*10000/'Gas Customers'!M249","v":170.10832596844358},{"$f":"'Gas Demand'!Q249*10000/'Gas Customers'!N249","v":2064.2857142857142},{"$f":"'Gas Demand'!R249*10000/'Gas Customers'!O249","v":21.865714325572313},{"$f":"'Gas Demand'!S249*10000/'Gas Customers'!P249","v":178.76910008610082},{"$f":"'Gas Demand'!T249*10000/'Gas Customers'!Q249","v":1450},{"$f":"'Gas Demand'!U249*10000/'Gas Customers'!R249","v":22.771060968513609},{"$f":"'Gas Demand'!V249*10000/'Gas Customers'!S249","v":114.04619745491829},{"$f":"'Gas Demand'!W249*10000/'Gas Customers'!T249","v":1033.8957055531871},{"$f":"'Gas Demand'!X249*10000/'Gas Customers'!U249","v":14.462981099497227}]
["2042-9",2042,9,{"$f":"'Gas Demand'!G250*10000/'Gas Customers'!D250","v":138.87271019257869},{"$f":"'Gas Demand'!H250*10000/'Gas Customers'!E250","v":1694.2448171818894},{"$f":"'Gas Demand'!I250*10000/'Gas Customers'!F250","v":18.654383950944297},{"$f":"'Gas Demand'!J250*10000/'Gas Customers'!G250","v":113.05060081273214},{"$f":"'Gas Demand'!K250*10000/'Gas Customers'!H250","v":2250},{"$f":"'Gas Demand'!L250*10000/'Gas Customers'!I250","v":16.710031801098584},{"$f":"'Gas Demand'!M250*10000/'Gas Customers'!J250","v":117.53183153770813},{"$f":"'Gas Demand'!N250*10000/'Gas Customers'!K250","v":21437.288135593219},{"$f":"'Gas Demand'!O250*10000/'Gas Customers'!L250","v":20.804126438301811},{"$f":"'Gas Demand'!P250*10000/'Gas Customers'!M250","v":166.86457705857143},{"$f":"'Gas Demand'!Q250*10000/'Gas Customers'!N250","v":1821.4285714285713},{"$f":"'Gas Demand'!R250*10000/'Gas Customers'!O250","v":22.863402925086529},{"$f":"'Gas Demand'!S250*10000/'Gas Customers'!P250","v":160.75203371295868},{"$f":"'Gas Demand'!T250*10000/'Gas Customers'!Q250","v":1350},{"$f":"'Gas Demand'!U250*10000/'Gas Customers'!R250","v":24.744534989005302},{"$f":"'Gas Demand'!V250*10000/'Gas Customers'!S250","v":139.82514320168826},{"$f":"'Gas Demand'!W250*10000/'Gas Customers'!T250","v":1315.1840491200976},{"$f":"'Gas Demand'!X250*10000/'Gas Customers'!U250","v":17.877937118627905}]
["2042-10",2042,10,{"$f":"'Gas Demand'!G251*10000/'Gas Customers'!D251","v":264.63266261113711},{"$f":"'Gas Demand'!H251*10000/'Gas Customers'!E251","v":2534.0264769982168},{"$f":"'Gas Demand'!I251*10000/'Gas Customers'!F251","v":54.862650799753993},{"$f":"'Gas Demand'!J251*10000/'Gas Customers'!G251","v":180.68838408655199},{"$f":"'Gas Demand'!K251*10000/'Gas Customers'!H251","v":2833.3333333333335},{"$f":"'Gas Demand'!L251*10000/'Gas Customers'!I251","v":37.052341597796143},{"$f":"'Gas Demand'!M251*10000/'Gas Customers'!J251","v":218.86608015640275},{"$f":"'Gas Demand'!N251*10000/'Gas Customers'!K251","v":25920.000000000004},{"$f":"'Gas Demand'!O251*10000/'Gas Customers'!L251","v":45.063757065860393},{"$f":"'Gas Demand'!P251*10000/'Gas Customers'!M251","v":259.00862371928116},{"$f":"'Gas Demand'!Q251*10000/'Gas Customers'!N251","v":2178.5714285714284},{"$f":"'Gas Demand'!R251*10000/'Gas Customers'!O251","v":45.426350120304306},{"$f":"'Gas Demand'!S251*10000/'Gas Customers'!P251","v":227.38851032886015},{"$f":"'Gas Demand'!T251*10000/'Gas Customers'!Q251","v":1450},{"$f":"'Gas Demand'!U251*10000/'Gas Customers'!R251","v":47.179652285898264},{"$f":"'Gas Demand'!V251*10000/'Gas Customers'!S251","v":327.64085567942152},{"$f":"'Gas Demand'!W251*10000/'Gas Customers'!T251","v":1977.6073620238533},{"$f":"'Gas Demand'!X251*10000/'Gas Customers'!U251","v":51.063140042902226}]
["2042-11",2042,11,{"$f":"'Gas Demand'!G252*10000/'Gas Customers'!D252","v":396.34535888763622},{"$f":"'Gas Demand'!H252*10000/'Gas Customers'!E252","v":3488.3238176985878},{"$f":"'Gas Demand'!I252*10000/'Gas Customers'!F252","v":93.162461844094622},{"$f":"'Gas Demand'!J252*10000/'Gas Customers'!G252","v":275.22999480873159},{"$f":"'Gas Demand'!K252*10000/'Gas Customers'!H252","v":3316.6666666666665},{"$f":"'Gas Demand'!L252*10000/'Gas Customers'!I252","v":66.83385579937304},{"$f":"'Gas Demand'!M252*10000/'Gas Customers'!J252","v":343.65234375},{"$f":"'Gas Demand'!N252*10000/'Gas Customers'!K252","v":15450},{"$f":"'Gas Demand'!O252*10000/'Gas Customers'!L252","v":78.691515704418094},{"$f":"'Gas Demand'!P252*10000/'Gas Customers'!M252","v":346.84367871857995},{"$f":"'Gas Demand'!Q252*10000/'Gas Customers'!N252","v":1900},{"$f":"'Gas Demand'!R252*10000/'Gas Customers'!O252","v":71.423034330011077},{"$f":"'Gas Demand'!S252*10000/'Gas Customers'!P252","v":331.71626687184653},{"$f":"'Gas Demand'!T252*10000/'Gas Customers'!Q252","v":1300},{"$f":"'Gas Demand'!U252*10000/'Gas Customers'!R252","v":75.502496479324037},{"$f":"'Gas Demand'!V252*10000/'Gas Customers'!S252","v":525.6110776640578},{"$f":"'Gas Demand'!W252*10000/'Gas Customers'!T252","v":2458.5889571306316},{"$f":"'Gas Demand'!X252*10000/'Gas Customers'!U252","v":90.02931093698929}]
["2042-12",2042,12,{"$f":"'Gas Demand'!G253*10000/'Gas Customers'!D253","v":535.80443114892023},{"$f":"'Gas Demand'!H253*10000/'Gas Customers'!E253","v":3806.9123145170188},{"$f":"'Gas Demand'!I253*10000/'Gas Customers'!F253","v":118.82414426050264},{"$f":"'Gas Demand'!J253*10000/'Gas Customers'!G253","v":415.39668187174993},{"$f":"'Gas Demand'!K253*10000/'Gas Customers'!H253","v":3483.3333333333335},{"$f":"'Gas Demand'!L253*10000/'Gas Customers'!I253","v":103.54814940769711},{"$f":"'Gas Demand'!M253*10000/'Gas Customers'!J253","v":481.18331716779824},{"$f":"'Gas Demand'!N253*10000/'Gas Customers'!K253","v":15386.666666666664},{"$f":"'Gas Demand'!O253*10000/'Gas Customers'!L253","v":105.69095151672285},{"$f":"'Gas Demand'!P253*10000/'Gas Customers'!M253","v":478.02641157893669},{"$f":"'Gas Demand'!Q253*10000/'Gas Customers'!N253","v":1664.2857142857142},{"$f":"'Gas Demand'!R253*10000/'Gas Customers'!O253","v":108.16818720542433},{"$f":"'Gas Demand'!S253*10000/'Gas Customers'!P253","v":485.5088058547895},{"$f":"'Gas Demand'!T253*10000/'Gas Customers'!Q253","v":1300},{"$f":"'Gas Demand'!U253*10000/'Gas Customers'!R253","v":110.91036325465997},{"$f":"'Gas Demand'!V253*10000/'Gas Customers'!S253","v":700.70692547328053},{"$f":"'Gas Demand'!W253*10000/'Gas Customers'!T253","v":2835.4294479397372},{"$f":"'Gas Demand'!X253*10000/'Gas Customers'!U253","v":115.31218011576046}]
["2043-1",2043,1,{"$f":"'Gas Demand'!G254*10000/'Gas Customers'!D254","v":563.9465320620676},{"$f":"'Gas Demand'!H254*10000/'Gas Customers'!E254","v":3868.574604223812},{"$f":"'Gas Demand'!I254*10000/'Gas Customers'!F254","v":126.5605198844102},{"$f":"'Gas Demand'!J254*10000/'Gas Customers'!G254","v":382.58851590487325},{"$f":"'Gas Demand'!K254*10000/'Gas Customers'!H254","v":2083.3333333333335},{"$f":"'Gas Demand'!L254*10000/'Gas Customers'!I254","v":95.02175509973442},{"$f":"'Gas Demand'!M254*10000/'Gas Customers'!J254","v":527.94970986460351},{"$f":"'Gas Demand'!N254*10000/'Gas Customers'!K254","v":15381.818181818184},{"$f":"'Gas Demand'!O254*10000/'Gas Customers'!L254","v":110.63307493540051},{"$f":"'Gas Demand'!P254*10000/'Gas Customers'!M254","v":451.21790591148977},{"$f":"'Gas Demand'!Q254*10000/'Gas Customers'!N254","v":1485.7142857142858},{"$f":"'Gas Demand'!R254*10000/'Gas Customers'!O254","v":101.31700141598273},{"$f":"'Gas Demand'!S254*10000/'Gas Customers'!P254","v":496.91781147132411},{"$f":"'Gas Demand'!T254*10000/'Gas Customers'!Q254","v":1350},{"$f":"'Gas Demand'!U254*10000/'Gas Customers'!R254","v":105.56825396825397},{"$f":"'Gas Demand'!V254*10000/'Gas Customers'!S254","v":737.56439439319513},{"$f":"'Gas Demand'!W254*10000/'Gas Customers'!T254","v":2773.15950928752},{"$f":"'Gas Demand'!X254*10000/'Gas Customers'!U254","v":123.0394568338246}]
["2043-2",2043,2,{"$f":"'Gas Demand'!G255*10000/'Gas Customers'!D255","v":502.55929502203054},{"$f":"'Gas Demand'!H255*10000/'Gas Customers'!E255","v":3234.3339100967964},{"$f":"'Gas Demand'!I255*10000/'Gas Customers'!F255","v":109.06793650593944},{"$f":"'Gas Demand'!J255*10000/'Gas Customers'!G255","v":300.56927850826673},{"$f":"'Gas Demand'!K255*10000/'Gas Customers'!H255","v":1950},{"$f":"'Gas Demand'!L255*10000/'Gas Customers'!I255","v":72.560872267103548},{"$f":"'Gas Demand'!M255*10000/'Gas Customers'!J255","v":455.11583011583014},{"$f":"'Gas Demand'!N255*10000/'Gas Customers'!K255","v":13879.069767441861},{"$f":"'Gas Demand'!O255*10000/'Gas Customers'!L255","v":95.180878552971578},{"$f":"'Gas Demand'!P255*10000/'Gas Customers'!M255","v":352.11411750234629},{"$f":"'Gas Demand'!Q255*10000/'Gas Customers'!N255","v":1435.7142857142856},{"$f":"'Gas Demand'!R255*10000/'Gas Customers'!O255","v":75.671625374652848},{"$f":"'Gas Demand'!S255*10000/'Gas Customers'!P255","v":387.47886912809747},{"$f":"'Gas Demand'!T255*10000/'Gas Customers'!Q255","v":1200},{"$f":"'Gas Demand'!U255*10000/'Gas Customers'!R255","v":80.315060661881475},{"$f":"'Gas Demand'!V255*10000/'Gas Customers'!S255","v":651.60595729409658},{"$f":"'Gas Demand'!W255*10000/'Gas Customers'!T255","v":2628.2208589763259},{"$f":"'Gas Demand'!X255*10000/'Gas Customers'!U255","v":107.2425731231337}]
["2043-3",2043,3,{"$f":"'Gas Demand'!G256*10000/'Gas Customers'!D256","v":416.2415603900975},{"$f":"'Gas Demand'!H256*10000/'Gas Customers'!E256","v":3281.3147022543531},{"$f":"'Gas Demand'!I256*10000/'Gas Customers'!F256","v":84.625070353038652},{"$f":"'Gas Demand'!J256*10000/'Gas Customers'!G256","v":276.37475325598894},{"$f":"'Gas Demand'!K256*10000/'Gas Customers'!H256","v":1750},{"$f":"'Gas Demand'!L256*10000/'Gas Customers'!I256","v":67.410966647823628},{"$f":"'Gas Demand'!M256*10000/'Gas Customers'!J256","v":378.95752895752895},{"$f":"'Gas Demand'!N256*10000/'Gas Customers'!K256","v":15390.476190476191},{"$f":"'Gas Demand'!O256*10000/'Gas Customers'!L256","v":79.006596818005434},{"$f":"'Gas Demand'!P256*10000/'Gas Customers'!M256","v":317.94119983339135},{"$f":"'Gas Demand'!Q256*10000/'Gas Customers'!N256","v":1442.8571428571429},{"$f":"'Gas Demand'!R256*10000/'Gas Customers'!O256","v":69.243877635159279},{"$f":"'Gas Demand'!S256*10000/'Gas Customers'!P256","v":318.60012252977742},{"$f":"'Gas Demand'!T256*10000/'Gas Customers'!Q256","v":1250},{"$f":"'Gas Demand'!U256*10000/'Gas Customers'!R256","v":65.285006982353693},{"$f":"'Gas Demand'!V256*10000/'Gas Customers'!S256","v":511.00341051875785},{"$f":"'Gas Demand'!W256*10000/'Gas Customers'!T256","v":2549.8466258450871},{"$f":"'Gas Demand'!X256*10000/'Gas Customers'!U256","v":80.965772470079784}]
["2043-4",2043,4,{"$f":"'Gas Demand'!G257*10000/'Gas Customers'!D257","v":239.50340707551572},{"$f":"'Gas Demand'!H257*10000/'Gas Customers'!E257","v":2627.9880613133296},{"$f":"'Gas Demand'!I257*10000/'Gas Customers'!F257","v":52.174139224994633},{"$f":"'Gas Demand'!J257*10000/'Gas Customers'!G257","v":186.39656713940212},{"$f":"'Gas Demand'!K257*10000/'Gas Customers'!H257","v":1533.3333333333333},{"$f":"'Gas Demand'!L257*10000/'Gas Customers'!I257","v":45.124023105674489},{"$f":"'Gas Demand'!M257*10000/'Gas Customers'!J257","v":253.71980676328502},{"$f":"'Gas Demand'!N257*10000/'Gas Customers'!K257","v":14880},{"$f":"'Gas Demand'!O257*10000/'Gas Customers'!L257","v":54.47122861586314},{"$f":"'Gas Demand'!P257*10000/'Gas Customers'!M257","v":234.61362416897001},{"$f":"'Gas Demand'!Q257*10000/'Gas Customers'!N257","v":1378.5714285714287},{"$f":"'Gas Demand'!R257*10000/'Gas Customers'!O257","v":49.48374235237506},{"$f":"'Gas Demand'!S257*10000/'Gas Customers'!P257","v":256.55357956522994},{"$f":"'Gas Demand'!T257*10000/'Gas Customers'!Q257","v":1350},{"$f":"'Gas Demand'!U257*10000/'Gas Customers'!R257","v":49.50092186407273},{"$f":"'Gas Demand'!V257*10000/'Gas Customers'!S257","v":294.94725485495087},{"$f":"'Gas Demand'!W257*10000/'Gas Customers'!T257","v":1877.7607362539186},{"$f":"'Gas Demand'!X257*10000/'Gas Customers'!U257","v":48.282343301361216}]
["2043-5",2043,5,{"$f":"'Gas Demand'!G258*10000/'Gas Customers'!D258","v":163.10761449845461},{"$f":"'Gas Demand'!H258*10000/'Gas Customers'!E258","v":2371.0618542016914},{"$f":"'Gas Demand'!I258*10000/'Gas Customers'!F258","v":29.699525534231949},{"$f":"'Gas Demand'!J258*10000/'Gas Customers'!G258","v":125.06971982388164},{"$f":"'Gas Demand'!K258*10000/'Gas Customers'!H258","v":1416.6666666666667},{"$f":"'Gas Demand'!L258*10000/'Gas Customers'!I258","v":29.675881251064315},{"$f":"'Gas Demand'!M258*10000/'Gas Customers'!J258","v":157.88964181994191},{"$f":"'Gas Demand'!N258*10000/'Gas Customers'!K258","v":19365.517241379312},{"$f":"'Gas Demand'!O258*10000/'Gas Customers'!L258","v":40.423321646539414},{"$f":"'Gas Demand'!P258*10000/'Gas Customers'!M258","v":182.16247317922674},{"$f":"'Gas Demand'!Q258*10000/'Gas Customers'!N258","v":1428.5714285714287},{"$f":"'Gas Demand'!R258*10000/'Gas Customers'!O258","v":34.720310521389635},{"$f":"'Gas Demand'!S258*10000/'Gas Customers'!P258","v":168.67932768193535},{"$f":"'Gas Demand'!T258*10000/'Gas Customers'!Q258","v":1400.0000000000002},{"$f":"'Gas Demand'!U258*10000/'Gas Customers'!R258","v":29.328148903620601},{"$f":"'Gas Demand'!V258*10000/'Gas Customers'!S258","v":179.87874422234231},{"$f":"'Gas Demand'!W258*10000/'Gas Customers'!T258","v":1459.0490797993573},{"$f":"'Gas Demand'!X258*10000/'Gas Customers'!U258","v":26.501788073124974}]
[{"$f":"_xlfn.CONCAT(B259,\"-\",C259)","v":"2043-6"},2043,6,{"$f":"'Gas Demand'!G259*10000/'Gas Customers'!D259","v":125.43498596819457},{"$f":"'Gas Demand'!H259*10000/'Gas Customers'!E259","v":1660.4773728186458},{"$f":"'Gas Demand'!I259*10000/'Gas Customers'!F259","v":17.130037950188257},{"$f":"'Gas Demand'!J259*10000/'Gas Customers'!G259","v":92.400443154902234},{"$f":"'Gas Demand'!K259*10000/'Gas Customers'!H259","v":1383.3333333333333},{"$f":"'Gas Demand'!L259*10000/'Gas Customers'!I259","v":18.213959854014597},{"$f":"'Gas Demand'!M259*10000/'Gas Customers'!J259","v":121.04752667313288},{"$f":"'Gas Demand'!N259*10000/'Gas Customers'!K259","v":17575.757575757576},{"$f":"'Gas Demand'!O259*10000/'Gas Customers'!L259","v":26.192337763878029},{"$f":"'Gas Demand'!P259*10000/'Gas Customers'!M259","v":148.83226495077002},{"$f":"'Gas Demand'!Q259*10000/'Gas Customers'!N259","v":1442.8571428571429},{"$f":"'Gas Demand'!R259*10000/'Gas Customers'!O259","v":23.446308216062743},{"$f":"'Gas Demand'!S259*10000/'Gas Customers'!P259","v":141.06553534485971},{"$f":"'Gas Demand'!T259*10000/'Gas Customers'!Q259","v":1350},{"$f":"'Gas Demand'!U259*10000/'Gas Customers'!R259","v":21.338617912165187},{"$f":"'Gas Demand'!V259*10000/'Gas Customers'!S259","v":123.03219231460943},{"$f":"'Gas Demand'!W259*10000/'Gas Customers'!T259","v":1140.1840491147293},{"$f":"'Gas Demand'!X259*10000/'Gas Customers'!U259","v":16.129902278451393}]
["2043-7",2043,7,{"$f":"'Gas Demand'!G260*10000/'Gas Customers'!D260","v":115.90036520273433},{"$f":"'Gas Demand'!H260*10000/'Gas Customers'!E260","v":1512.1942475713572},{"$f":"'Gas Demand'!I260*10000/'Gas Customers'!F260","v":15.343938440678929},{"$f":"'Gas Demand'!J260*10000/'Gas Customers'!G260","v":77.814792321109479},{"$f":"'Gas Demand'!K260*10000/'Gas Customers'!H260","v":1366.6666666666667},{"$f":"'Gas Demand'!L260*10000/'Gas Customers'!I260","v":12.422644969057988},{"$f":"'Gas Demand'!M260*10000/'Gas Customers'!J260","v":108.85214007782101},{"$f":"'Gas Demand'!N260*10000/'Gas Customers'!K260","v":29950},{"$f":"'Gas Demand'!O260*10000/'Gas Customers'!L260","v":21.132669113791295},{"$f":"'Gas Demand'!P260*10000/'Gas Customers'!M260","v":135.46425313194419},{"$f":"'Gas Demand'!Q260*10000/'Gas Customers'!N260","v":1421.4285714285713},{"$f":"'Gas Demand'!R260*10000/'Gas Customers'!O260","v":20.925608880543436},{"$f":"'Gas Demand'!S260*10000/'Gas Customers'!P260","v":118.68657997123819},{"$f":"'Gas Demand'!T260*10000/'Gas Customers'!Q260","v":1300},{"$f":"'Gas Demand'!U260*10000/'Gas Customers'!R260","v":16.725476358503883},{"$f":"'Gas Demand'!V260*10000/'Gas Customers'!S260","v":113.99495677233429},{"$f":"'Gas Demand'!W260*10000/'Gas Customers'!T260","v":1026.3803681296436},{"$f":"'Gas Demand'!X260*10000/'Gas Customers'!U260","v":14.469517683322691}]
["2043-8",2043,8,{"$f":"'Gas Demand'!G261*10000/'Gas Customers'!D261","v":116.00486982581008},{"$f":"'Gas Demand'!H261*10000/'Gas Customers'!E261","v":1509.25794806151},{"$f":"'Gas Demand'!I261*10000/'Gas Customers'!F261","v":15.303899944125263},{"$f":"'Gas Demand'!J261*10000/'Gas Customers'!G261","v":76.851353823366864},{"$f":"'Gas Demand'!K261*10000/'Gas Customers'!H261","v":1566.6666666666667},{"$f":"'Gas Demand'!L261*10000/'Gas Customers'!I261","v":11.311201887118118},{"$f":"'Gas Demand'!M261*10000/'Gas Customers'!J261","v":198.0544747081712},{"$f":"'Gas Demand'!N261*10000/'Gas Customers'!K261","v":21504.761904761901},{"$f":"'Gas Demand'!O261*10000/'Gas Customers'!L261","v":34.712915517014849},{"$f":"'Gas Demand'!P261*10000/'Gas Customers'!M261","v":169.59804004995939},{"$f":"'Gas Demand'!Q261*10000/'Gas Customers'!N261","v":2057.1428571428573},{"$f":"'Gas Demand'!R261*10000/'Gas Customers'!O261","v":21.808657673595754},{"$f":"'Gas Demand'!S261*10000/'Gas Customers'!P261","v":178.1062495966253},{"$f":"'Gas Demand'!T261*10000/'Gas Customers'!Q261","v":1450},{"$f":"'Gas Demand'!U261*10000/'Gas Customers'!R261","v":22.702981134505183},{"$f":"'Gas Demand'!V261*10000/'Gas Customers'!S261","v":114.02318179088344},{"$f":"'Gas Demand'!W261*10000/'Gas Customers'!T261","v":1032.822085921252},{"$f":"'Gas Demand'!X261*10000/'Gas Customers'!U261","v":14.460466850628652}]
["2043-9",2043,9,{"$f":"'Gas Demand'!G262*10000/'Gas Customers'!D262","v":138.7145132577532},{"$f":"'Gas Demand'!H262*10000/'Gas Customers'!E262","v":1692.776667426966},{"$f":"'Gas Demand'!I262*10000/'Gas Customers'!F262","v":18.632099489376866},{"$f":"'Gas Demand'!J262*10000/'Gas Customers'!G262","v":113.09718063974586},{"$f":"'Gas Demand'!K262*10000/'Gas Customers'!H262","v":2250},{"$f":"'Gas Demand'!L262*10000/'Gas Customers'!I262","v":16.714631057902611},{"$f":"'Gas Demand'!M262*10000/'Gas Customers'!J262","v":117.44639376218323},{"$f":"'Gas Demand'!N262*10000/'Gas Customers'!K262","v":21396.610169491527},{"$f":"'Gas Demand'!O262*10000/'Gas Customers'!L262","v":20.80536912751678},{"$f":"'Gas Demand'!P262*10000/'Gas Customers'!M262","v":166.82247925769244},{"$f":"'Gas Demand'!Q262*10000/'Gas Customers'!N262","v":1821.4285714285713},{"$f":"'Gas Demand'!R262*10000/'Gas Customers'!O262","v":22.856866323765278},{"$f":"'Gas Demand'!S262*10000/'Gas Customers'!P262","v":160.74713691135244},{"$f":"'Gas Demand'!T262*10000/'Gas Customers'!Q262","v":1350},{"$f":"'Gas Demand'!U262*10000/'Gas Customers'!R262","v":24.739147236892951},{"$f":"'Gas Demand'!V262*10000/'Gas Customers'!S262","v":139.65537944284341},{"$f":"'Gas Demand'!W262*10000/'Gas Customers'!T262","v":1313.036809856228},{"$f":"'Gas Demand'!X262*10000/'Gas Customers'!U262","v":17.855424187760438}]
["2043-10",2043,10,{"$f":"'Gas Demand'!G263*10000/'Gas Customers'!D263","v":264.04966392830471},{"$f":"'Gas Demand'!H263*10000/'Gas Customers'!E263","v":2529.6220277334455},{"$f":"'Gas Demand'!I263*10000/'Gas Customers'!F263","v":54.706384039776587},{"$f":"'Gas Demand'!J263*10000/'Gas Customers'!G263","v":180.25628319062699},{"$f":"'Gas Demand'!K263*10000/'Gas Customers'!H263","v":2816.6666666666665},{"$f":"'Gas Demand'!L263*10000/'Gas Customers'!I263","v":36.95937839227561},{"$f":"'Gas Demand'!M263*10000/'Gas Customers'!J263","v":218.48249027237355},{"$f":"'Gas Demand'!N263*10000/'Gas Customers'!K263","v":25880},{"$f":"'Gas Demand'!O263*10000/'Gas Customers'!L263","v":44.983649444081095},{"$f":"'Gas Demand'!P263*10000/'Gas Customers'!M263","v":258.43806220351337},{"$f":"'Gas Demand'!Q263*10000/'Gas Customers'!N263","v":2178.5714285714284},{"$f":"'Gas Demand'!R263*10000/'Gas Customers'!O263","v":45.303844563869369},{"$f":"'Gas Demand'!S263*10000/'Gas Customers'!P263","v":226.95991283092553},{"$f":"'Gas Demand'!T263*10000/'Gas Customers'!Q263","v":1450},{"$f":"'Gas Demand'!U263*10000/'Gas Customers'!R263","v":47.046751747579044},{"$f":"'Gas Demand'!V263*10000/'Gas Customers'!S263","v":326.79867986798678},{"$f":"'Gas Demand'!W263*10000/'Gas Customers'!T263","v":1973.3128834961137},{"$f":"'Gas Demand'!X263*10000/'Gas Customers'!U263","v":50.918870641447384}]
["2043-11",2043,11,{"$f":"'Gas Demand'!G264*10000/'Gas Customers'!D264","v":396.72038980509745},{"$f":"'Gas Demand'!H264*10000/'Gas Customers'!E264","v":3491.2601172084346},{"$f":"'Gas Demand'!I264*10000/'Gas Customers'!F264","v":93.264582540323516},{"$f":"'Gas Demand'!J264*10000/'Gas Customers'!G264","v":275.18338332024643},{"$f":"'Gas Demand'!K264*10000/'Gas Customers'!H264","v":3300},{"$f":"'Gas Demand'!L264*10000/'Gas Customers'!I264","v":66.812301407172043},{"$f":"'Gas Demand'!M264*10000/'Gas Customers'!J264","v":343.92614188532553},{"$f":"'Gas Demand'!N264*10000/'Gas Customers'!K264","v":15450},{"$f":"'Gas Demand'!O264*10000/'Gas Customers'!L264","v":78.77058747244196},{"$f":"'Gas Demand'!P264*10000/'Gas Customers'!M264","v":346.86207650380692},{"$f":"'Gas Demand'!Q264*10000/'Gas Customers'!N264","v":1900},{"$f":"'Gas Demand'!R264*10000/'Gas Customers'!O264","v":71.427003895320127},{"$f":"'Gas Demand'!S264*10000/'Gas Customers'!P264","v":331.7304363534783},{"$f":"'Gas Demand'!T264*10000/'Gas Customers'!Q264","v":1300},{"$f":"'Gas Demand'!U264*10000/'Gas Customers'!R264","v":75.506821369373966},{"$f":"'Gas Demand'!V264*10000/'Gas Customers'!S264","v":526.15264704118954},{"$f":"'Gas Demand'!W264*10000/'Gas Customers'!T264","v":2459.6625767625665},{"$f":"'Gas Demand'!X264*10000/'Gas Customers'!U264","v":90.127849992129526}]
["2043-12",2043,12,{"$f":"'Gas Demand'!G265*10000/'Gas Customers'!D265","v":531.62703962703961},{"$f":"'Gas Demand'!H265*10000/'Gas Customers'!E265","v":3783.4219184382405},{"$f":"'Gas Demand'!I265*10000/'Gas Customers'!F265","v":117.79370220059916},{"$f":"'Gas Demand'!J265*10000/'Gas Customers'!G265","v":414.1264838440481},{"$f":"'Gas Demand'!K265*10000/'Gas Customers'!H265","v":3483.3333333333335},{"$f":"'Gas Demand'!L265*10000/'Gas Customers'!I265","v":103.20505586276944},{"$f":"'Gas Demand'!M265*10000/'Gas Customers'!J265","v":477.31660231660231},{"$f":"'Gas Demand'!N265*10000/'Gas Customers'!K265","v":15386.666666666664},{"$f":"'Gas Demand'!O265*10000/'Gas Customers'!L265","v":104.82456140350877},{"$f":"'Gas Demand'!P265*10000/'Gas Customers'!M265","v":475.30220013280405},{"$f":"'Gas Demand'!Q265*10000/'Gas Customers'!N265","v":1664.2857142857142},{"$f":"'Gas Demand'!R265*10000/'Gas Customers'!O265","v":107.46551959579408},{"$f":"'Gas Demand'!S265*10000/'Gas Customers'!P265","v":482.71656653073018},{"$f":"'Gas Demand'!T265*10000/'Gas Customers'!Q265","v":1300},{"$f":"'Gas Demand'!U265*10000/'Gas Customers'!R265","v":110.18184122156751},{"$f":"'Gas Demand'!V265*10000/'Gas Customers'!S265","v":694.86934733325381},{"$f":"'Gas Demand'!W265*10000/'Gas Customers'!T265","v":2817.1779141968459},{"$f":"'Gas Demand'!X265*10000/'Gas Customers'!U265","v":114.30860565657566}]
["2044-1",2044,1,{"$f":"'Gas Demand'!G266*10000/'Gas Customers'!D266","v":565.39860139860139},{"$f":"'Gas Demand'!H266*10000/'Gas Customers'!E266","v":3875.9153529984305},{"$f":"'Gas Demand'!I266*10000/'Gas Customers'!F266","v":126.92121443790096},{"$f":"'Gas Demand'!J266*10000/'Gas Customers'!G266","v":383.40545376806426},{"$f":"'Gas Demand'!K266*10000/'Gas Customers'!H266","v":2083.3333333333335},{"$f":"'Gas Demand'!L266*10000/'Gas Customers'!I266","v":95.240506329113927},{"$f":"'Gas Demand'!M266*10000/'Gas Customers'!J266","v":530.05780346820814},{"$f":"'Gas Demand'!N266*10000/'Gas Customers'!K266","v":15381.818181818184},{"$f":"'Gas Demand'!O266*10000/'Gas Customers'!L266","v":111.09539727436359},{"$f":"'Gas Demand'!P266*10000/'Gas Customers'!M266","v":451.61612290003507},{"$f":"'Gas Demand'!Q266*10000/'Gas Customers'!N266","v":1485.7142857142858},{"$f":"'Gas Demand'!R266*10000/'Gas Customers'!O266","v":101.41808225149505},{"$f":"'Gas Demand'!S266*10000/'Gas Customers'!P266","v":497.35655596142044},{"$f":"'Gas Demand'!T266*10000/'Gas Customers'!Q266","v":1350},{"$f":"'Gas Demand'!U266*10000/'Gas Customers'!R266","v":105.67218919944355},{"$f":"'Gas Demand'!V266*10000/'Gas Customers'!S266","v":739.59078978764023},{"$f":"'Gas Demand'!W266*10000/'Gas Customers'!T266","v":2778.527607447194},{"$f":"'Gas Demand'!X266*10000/'Gas Customers'!U266","v":123.39106473457326}]
["2044-2",2044,2,{"$f":"'Gas Demand'!G267*10000/'Gas Customers'!D267","v":531.54105105666724},{"$f":"'Gas Demand'!H267*10000/'Gas Customers'!E267","v":3401.7029821580927},{"$f":"'Gas Demand'!I267*10000/'Gas Customers'!F267","v":115.60496813461674},{"$f":"'Gas Demand'!J267*10000/'Gas Customers'!G267","v":310.47424610728353},{"$f":"'Gas Demand'!K267*10000/'Gas Customers'!H267","v":2016.6666666666667},{"$f":"'Gas Demand'!L267*10000/'Gas Customers'!I267","v":74.932508436445445},{"$f":"'Gas Demand'!M267*10000/'Gas Customers'!J267","v":481.53846153846155},{"$f":"'Gas Demand'!N267*10000/'Gas Customers'!K267","v":14400},{"$f":"'Gas Demand'!O267*10000/'Gas Customers'!L267","v":100.75854975572126},{"$f":"'Gas Demand'!P267*10000/'Gas Customers'!M267","v":364.55791321513334},{"$f":"'Gas Demand'!Q267*10000/'Gas Customers'!N267","v":1485.7142857142858},{"$f":"'Gas Demand'!R267*10000/'Gas Customers'!O267","v":78.339827252663412},{"$f":"'Gas Demand'!S267*10000/'Gas Customers'!P267","v":401.14702473951917},{"$f":"'Gas Demand'!T267*10000/'Gas Customers'!Q267","v":1250},{"$f":"'Gas Demand'!U267*10000/'Gas Customers'!R267","v":83.146707155057882},{"$f":"'Gas Demand'!V267*10000/'Gas Customers'!S267","v":690.10007147962835},{"$f":"'Gas Demand'!W267*10000/'Gas Customers'!T267","v":2769.9386503917158},{"$f":"'Gas Demand'!X267*10000/'Gas Customers'!U267","v":113.68507744292889}]
["2044-3",2044,3,{"$f":"'Gas Demand'!G268*10000/'Gas Customers'!D268","v":403.11506080449016},{"$f":"'Gas Demand'!H268*10000/'Gas Customers'!E268","v":3204.9709149983228},{"$f":"'Gas Demand'!I268*10000/'Gas Customers'!F268","v":81.598936265235622},{"$f":"'Gas Demand'!J268*10000/'Gas Customers'!G268","v":276.81735806696884},{"$f":"'Gas Demand'!K268*10000/'Gas Customers'!H268","v":1750},{"$f":"'Gas Demand'!L268*10000/'Gas Customers'!I268","v":67.531517334533987},{"$f":"'Gas Demand'!M268*10000/'Gas Customers'!J268","v":367.98076923076928},{"$f":"'Gas Demand'!N268*10000/'Gas Customers'!K268","v":15390.476190476191},{"$f":"'Gas Demand'!O268*10000/'Gas Customers'!L268","v":76.637919938215987},{"$f":"'Gas Demand'!P268*10000/'Gas Customers'!M268","v":318.52076302485955},{"$f":"'Gas Demand'!Q268*10000/'Gas Customers'!N268","v":1442.8571428571429},{"$f":"'Gas Demand'!R268*10000/'Gas Customers'!O268","v":69.403401740361957},{"$f":"'Gas Demand'!S268*10000/'Gas Customers'!P268","v":319.20488037815915},{"$f":"'Gas Demand'!T268*10000/'Gas Customers'!Q268","v":1250},{"$f":"'Gas Demand'!U268*10000/'Gas Customers'!R268","v":65.431786572259455},{"$f":"'Gas Demand'!V268*10000/'Gas Customers'!S268","v":493.66583243951851},{"$f":"'Gas Demand'!W268*10000/'Gas Customers'!T268","v":2483.2822086651313},{"$f":"'Gas Demand'!X268*10000/'Gas Customers'!U268","v":78.062072073173255}]
["2044-4",2044,4,{"$f":"'Gas Demand'!G269*10000/'Gas Customers'!D269","v":239.6368715083799},{"$f":"'Gas Demand'!H269*10000/'Gas Customers'!E269","v":2629.4562110682532},{"$f":"'Gas Demand'!I269*10000/'Gas Customers'!F269","v":52.213434508708687},{"$f":"'Gas Demand'!J269*10000/'Gas Customers'!G269","v":186.33865180397001},{"$f":"'Gas Demand'!K269*10000/'Gas Customers'!H269","v":1533.3333333333333},{"$f":"'Gas Demand'!L269*10000/'Gas Customers'!I269","v":45.105999097880016},{"$f":"'Gas Demand'!M269*10000/'Gas Customers'!J269","v":253.70548604427333},{"$f":"'Gas Demand'!N269*10000/'Gas Customers'!K269","v":14880},{"$f":"'Gas Demand'!O269*10000/'Gas Customers'!L269","v":54.456339481491035},{"$f":"'Gas Demand'!P269*10000/'Gas Customers'!M269","v":234.60509172412958},{"$f":"'Gas Demand'!Q269*10000/'Gas Customers'!N269","v":1378.5714285714287},{"$f":"'Gas Demand'!R269*10000/'Gas Customers'!O269","v":49.482302934524945},{"$f":"'Gas Demand'!S269*10000/'Gas Customers'!P269","v":256.52238811844865},{"$f":"'Gas Demand'!T269*10000/'Gas Customers'!Q269","v":1350},{"$f":"'Gas Demand'!U269*10000/'Gas Customers'!R269","v":49.499746707193516},{"$f":"'Gas Demand'!V269*10000/'Gas Customers'!S269","v":295.14174873172186},{"$f":"'Gas Demand'!W269*10000/'Gas Customers'!T269","v":1878.8343558858537},{"$f":"'Gas Demand'!X269*10000/'Gas Customers'!U269","v":48.318048982098404}]
["2044-5",2044,5,{"$f":"'Gas Demand'!G270*10000/'Gas Customers'!D270","v":162.80482107820237},{"$f":"'Gas Demand'!H270*10000/'Gas Customers'!E270","v":2366.6574049369206},{"$f":"'Gas Demand'!I270*10000/'Gas Customers'!F270","v":29.606538586993171},{"$f":"'Gas Demand'!J270*10000/'Gas Customers'!G270","v":124.61751572351427},{"$f":"'Gas Demand'!K270*10000/'Gas Customers'!H270","v":1416.6666666666667},{"$f":"'Gas Demand'!L270*10000/'Gas Customers'!I270","v":29.511161345012717},{"$f":"'Gas Demand'!M270*10000/'Gas Customers'!J270","v":157.76277724204436},{"$f":"'Gas Demand'!N270*10000/'Gas Customers'!K270","v":19337.931034482757},{"$f":"'Gas Demand'!O270*10000/'Gas Customers'!L270","v":40.379894043158032},{"$f":"'Gas Demand'!P270*10000/'Gas Customers'!M270","v":181.91135041585667},{"$f":"'Gas Demand'!Q270*10000/'Gas Customers'!N270","v":1428.5714285714287},{"$f":"'Gas Demand'!R270*10000/'Gas Customers'!O270","v":34.641770891583356},{"$f":"'Gas Demand'!S270*10000/'Gas Customers'!P270","v":168.4875527551049},{"$f":"'Gas Demand'!T270*10000/'Gas Customers'!Q270","v":1400.0000000000002},{"$f":"'Gas Demand'!U270*10000/'Gas Customers'!R270","v":29.26798298520729},{"$f":"'Gas Demand'!V270*10000/'Gas Customers'!S270","v":179.45483890250463},{"$f":"'Gas Demand'!W270*10000/'Gas Customers'!T270","v":1455.8282209035528},{"$f":"'Gas Demand'!X270*10000/'Gas Customers'!U270","v":26.424009882415501}]
["2044-6",2044,6,{"$f":"'Gas Demand'!G271*10000/'Gas Customers'!D271","v":125.15864128406122},{"$f":"'Gas Demand'!H271*10000/'Gas Customers'!E271","v":1656.0729235538747},{"$f":"'Gas Demand'!I271*10000/'Gas Customers'!F271","v":17.082928989901813},{"$f":"'Gas Demand'!J271*10000/'Gas Customers'!G271","v":92.25199216513883},{"$f":"'Gas Demand'!K271*10000/'Gas Customers'!H271","v":1383.3333333333333},{"$f":"'Gas Demand'!L271*10000/'Gas Customers'!I271","v":18.168398342133653},{"$f":"'Gas Demand'!M271*10000/'Gas Customers'!J271","v":120.96618357487922},{"$f":"'Gas Demand'!N271*10000/'Gas Customers'!K271","v":17551.515151515152},{"$f":"'Gas Demand'!O271*10000/'Gas Customers'!L271","v":26.157437427052265},{"$f":"'Gas Demand'!P271*10000/'Gas Customers'!M271","v":148.65240784792908},{"$f":"'Gas Demand'!Q271*10000/'Gas Customers'!N271","v":1442.8571428571429},{"$f":"'Gas Demand'!R271*10000/'Gas Customers'!O271","v":23.403441682600384},{"$f":"'Gas Demand'!S271*10000/'Gas Customers'!P271","v":140.88291565573965},{"$f":"'Gas Demand'!T271*10000/'Gas Customers'!Q271","v":1350},{"$f":"'Gas Demand'!U271*10000/'Gas Customers'!R271","v":21.303960269960523},{"$f":"'Gas Demand'!V271*10000/'Gas Customers'!S271","v":122.76878992298967},{"$f":"'Gas Demand'!W271*10000/'Gas Customers'!T271","v":1138.03680985086},{"$f":"'Gas Demand'!X271*10000/'Gas Customers'!U271","v":16.08612470719563}]
["2044-7",2044,7,{"$f":"'Gas Demand'!G272*10000/'Gas Customers'!D272","v":115.87746334173904},{"$f":"'Gas Demand'!H272*10000/'Gas Customers'!E272","v":1512.1942475713572},{"$f":"'Gas Demand'!I272*10000/'Gas Customers'!F272","v":15.33748837522996},{"$f":"'Gas Demand'!J272*10000/'Gas Customers'!G272","v":77.78562778553183},{"$f":"'Gas Demand'!K272*10000/'Gas Customers'!H272","v":1366.6666666666667},{"$f":"'Gas Demand'!L272*10000/'Gas Customers'!I272","v":12.413006274957217},{"$f":"'Gas Demand'!M272*10000/'Gas Customers'!J272","v":108.81782945736434},{"$f":"'Gas Demand'!N272*10000/'Gas Customers'!K272","v":29875},{"$f":"'Gas Demand'!O272*10000/'Gas Customers'!L272","v":21.132272371510567},{"$f":"'Gas Demand'!P272*10000/'Gas Customers'!M272","v":135.46094923689705},{"$f":"'Gas Demand'!Q272*10000/'Gas Customers'!N272","v":1421.4285714285713},{"$f":"'Gas Demand'!R272*10000/'Gas Customers'!O272","v":20.921292052590534},{"$f":"'Gas Demand'!S272*10000/'Gas Customers'!P272","v":118.6851060040517},{"$f":"'Gas Demand'!T272*10000/'Gas Customers'!Q272","v":1300},{"$f":"'Gas Demand'!U272*10000/'Gas Customers'!R272","v":16.722044728434508},{"$f":"'Gas Demand'!V272*10000/'Gas Customers'!S272","v":113.96711509715995},{"$f":"'Gas Demand'!W272*10000/'Gas Customers'!T272","v":1026.3803681296436},{"$f":"'Gas Demand'!X272*10000/'Gas Customers'!U272","v":14.465096015027134}]
["2044-8",2044,8,{"$f":"'Gas Demand'!G273*10000/'Gas Customers'!D273","v":115.95516113965436},{"$f":"'Gas Demand'!H273*10000/'Gas Customers'!E273","v":1509.25794806151},{"$f":"'Gas Demand'!I273*10000/'Gas Customers'!F273","v":15.30109708857557},{"$f":"'Gas Demand'!J273*10000/'Gas Customers'!G273","v":76.826763204184914},{"$f":"'Gas Demand'!K273*10000/'Gas Customers'!H273","v":1566.6666666666667},{"$f":"'Gas Demand'!L273*10000/'Gas Customers'!I273","v":11.312217194570136},{"$f":"'Gas Demand'!M273*10000/'Gas Customers'!J273","v":197.09302325581396},{"$f":"'Gas Demand'!N273*10000/'Gas Customers'!K273","v":21447.619047619046},{"$f":"'Gas Demand'!O273*10000/'Gas Customers'!L273","v":34.55805439330544},{"$f":"'Gas Demand'!P273*10000/'Gas Customers'!M273","v":169.18277596206644},{"$f":"'Gas Demand'!Q273*10000/'Gas Customers'!N273","v":2050},{"$f":"'Gas Demand'!R273*10000/'Gas Customers'!O273","v":21.759912346778059},{"$f":"'Gas Demand'!S273*10000/'Gas Customers'!P273","v":177.58847584199717},{"$f":"'Gas Demand'!T273*10000/'Gas Customers'!Q273","v":1450},{"$f":"'Gas Demand'!U273*10000/'Gas Customers'!R273","v":22.641872394998398},{"$f":"'Gas Demand'!V273*10000/'Gas Customers'!S273","v":113.97643681597992},{"$f":"'Gas Demand'!W273*10000/'Gas Customers'!T273","v":1031.7484662893173},{"$f":"'Gas Demand'!X273*10000/'Gas Customers'!U273","v":14.456205710716009}]
["2044-9",2044,9,{"$f":"'Gas Demand'!G274*10000/'Gas Customers'!D274","v":137.87496495654611},{"$f":"'Gas Demand'!H274*10000/'Gas Customers'!E274","v":1685.4359186523477},{"$f":"'Gas Demand'!I274*10000/'Gas Customers'!F274","v":18.512343571648351},{"$f":"'Gas Demand'!J274*10000/'Gas Customers'!G274","v":112.79775579690094},{"$f":"'Gas Demand'!K274*10000/'Gas Customers'!H274","v":2250},{"$f":"'Gas Demand'!L274*10000/'Gas Customers'!I274","v":16.67335128631181},{"$f":"'Gas Demand'!M274*10000/'Gas Customers'!J274","v":117.37864077669903},{"$f":"'Gas Demand'!N274*10000/'Gas Customers'!K274","v":21355.932203389832},{"$f":"'Gas Demand'!O274*10000/'Gas Customers'!L274","v":20.7935053031295},{"$f":"'Gas Demand'!P274*10000/'Gas Customers'!M274","v":166.61175308888863},{"$f":"'Gas Demand'!Q274*10000/'Gas Customers'!N274","v":1814.2857142857142},{"$f":"'Gas Demand'!R274*10000/'Gas Customers'!O274","v":22.826295453922668},{"$f":"'Gas Demand'!S274*10000/'Gas Customers'!P274","v":160.50800311134105},{"$f":"'Gas Demand'!T274*10000/'Gas Customers'!Q274","v":1350},{"$f":"'Gas Demand'!U274*10000/'Gas Customers'!R274","v":24.69690166142793},{"$f":"'Gas Demand'!V274*10000/'Gas Customers'!S274","v":138.73012077005859},{"$f":"'Gas Demand'!W274*10000/'Gas Customers'!T274","v":1303.3742331688152},{"$f":"'Gas Demand'!X274*10000/'Gas Customers'!U274","v":17.733666719091367}]
["2044-10",2044,10,{"$f":"'Gas Demand'!G275*10000/'Gas Customers'!D275","v":263.20052131819028},{"$f":"'Gas Demand'!H275*10000/'Gas Customers'!E275","v":2523.7494287137506},{"$f":"'Gas Demand'!I275*10000/'Gas Customers'!F275","v":54.483404759992766},{"$f":"'Gas Demand'!J275*10000/'Gas Customers'!G275","v":180.53412930403809},{"$f":"'Gas Demand'!K275*10000/'Gas Customers'!H275","v":2816.6666666666665},{"$f":"'Gas Demand'!L275*10000/'Gas Customers'!I275","v":37.020816744397678},{"$f":"'Gas Demand'!M275*10000/'Gas Customers'!J275","v":218.31395348837211},{"$f":"'Gas Demand'!N275*10000/'Gas Customers'!K275","v":25880},{"$f":"'Gas Demand'!O275*10000/'Gas Customers'!L275","v":44.956397240661197},{"$f":"'Gas Demand'!P275*10000/'Gas Customers'!M275","v":258.24064611885228},{"$f":"'Gas Demand'!Q275*10000/'Gas Customers'!N275","v":2178.5714285714284},{"$f":"'Gas Demand'!R275*10000/'Gas Customers'!O275","v":45.263488508650944},{"$f":"'Gas Demand'!S275*10000/'Gas Customers'!P275","v":226.78579004984718},{"$f":"'Gas Demand'!T275*10000/'Gas Customers'!Q275","v":1450},{"$f":"'Gas Demand'!U275*10000/'Gas Customers'!R275","v":47.007728172702308},{"$f":"'Gas Demand'!V275*10000/'Gas Customers'!S275","v":325.59306841948012},{"$f":"'Gas Demand'!W275*10000/'Gas Customers'!T275","v":1967.9447853364397},{"$f":"'Gas Demand'!X275*10000/'Gas Customers'!U275","v":50.712316281610171}]
["2044-11",2044,11,{"$f":"'Gas Demand'!G276*10000/'Gas Customers'!D276","v":397.17809755185948},{"$f":"'Gas Demand'!H276*10000/'Gas Customers'!E276","v":3494.1964167182819},{"$f":"'Gas Demand'!I276*10000/'Gas Customers'!F276","v":93.391871126799103},{"$f":"'Gas Demand'!J276*10000/'Gas Customers'!G276","v":275.94192961059497},{"$f":"'Gas Demand'!K276*10000/'Gas Customers'!H276","v":3316.6666666666665},{"$f":"'Gas Demand'!L276*10000/'Gas Customers'!I276","v":67.033836072981984},{"$f":"'Gas Demand'!M276*10000/'Gas Customers'!J276","v":344.33688286544049},{"$f":"'Gas Demand'!N276*10000/'Gas Customers'!K276","v":15450},{"$f":"'Gas Demand'!O276*10000/'Gas Customers'!L276","v":78.859060402684563},{"$f":"'Gas Demand'!P276*10000/'Gas Customers'!M276","v":347.62215980194804},{"$f":"'Gas Demand'!Q276*10000/'Gas Customers'!N276","v":1900},{"$f":"'Gas Demand'!R276*10000/'Gas Customers'!O276","v":71.609167278362293},{"$f":"'Gas Demand'!S276*10000/'Gas Customers'!P276","v":332.45901911251792},{"$f":"'Gas Demand'!T276*10000/'Gas Customers'!Q276","v":1300},{"$f":"'Gas Demand'!U276*10000/'Gas Customers'!R276","v":75.707936507936509},{"$f":"'Gas Demand'!V276*10000/'Gas Customers'!S276","v":526.82985074626868},{"$f":"'Gas Demand'!W276*10000/'Gas Customers'!T276","v":2462.8834356583707},{"$f":"'Gas Demand'!X276*10000/'Gas Customers'!U276","v":90.251732285124646}]
["2044-12",2044,12,{"$f":"'Gas Demand'!G277*10000/'Gas Customers'!D277","v":531.35924135366304},{"$f":"'Gas Demand'!H277*10000/'Gas Customers'!E277","v":3781.9537686833173},{"$f":"'Gas Demand'!I277*10000/'Gas Customers'!F277","v":117.72778385086789},{"$f":"'Gas Demand'!J277*10000/'Gas Customers'!G277","v":414.89072921798322},{"$f":"'Gas Demand'!K277*10000/'Gas Customers'!H277","v":3483.3333333333335},{"$f":"'Gas Demand'!L277*10000/'Gas Customers'!I277","v":103.40992079096681},{"$f":"'Gas Demand'!M277*10000/'Gas Customers'!J277","v":477.69230769230768},{"$f":"'Gas Demand'!N277*10000/'Gas Customers'!K277","v":15386.666666666664},{"$f":"'Gas Demand'!O277*10000/'Gas Customers'!L277","v":104.91655969191271},{"$f":"'Gas Demand'!P277*10000/'Gas Customers'!M277","v":475.87732435724564},{"$f":"'Gas Demand'!Q277*10000/'Gas Customers'!N277","v":1664.2857142857142},{"$f":"'Gas Demand'!R277*10000/'Gas Customers'!O277","v":107.61307960912758},{"$f":"'Gas Demand'!S277*10000/'Gas Customers'!P277","v":483.26114103309499},{"$f":"'Gas Demand'!T277*10000/'Gas Customers'!Q277","v":1300},{"$f":"'Gas Demand'!U277*10000/'Gas Customers'!R277","v":110.3363412633306},{"$f":"'Gas Demand'!V277*10000/'Gas Customers'!S277","v":694.49263307984791},{"$f":"'Gas Demand'!W277*10000/'Gas Customers'!T277","v":2816.104294564911},{"$f":"'Gas Demand'!X277*10000/'Gas Customers'!U277","v":114.24412687512832}]
["2045-1",2045,1,{"$f":"'Gas Demand'!G278*10000/'Gas Customers'!D278","v":566.85257482803502},{"$f":"'Gas Demand'!H278*10000/'Gas Customers'!E278","v":3883.2561017730486},{"$f":"'Gas Demand'!I278*10000/'Gas Customers'!F278","v":127.28057562095466},{"$f":"'Gas Demand'!J278*10000/'Gas Customers'!G278","v":383.59120994843624},{"$f":"'Gas Demand'!K278*10000/'Gas Customers'!H278","v":2083.3333333333335},{"$f":"'Gas Demand'!L278*10000/'Gas Customers'!I278","v":95.295435452254267},{"$f":"'Gas Demand'!M278*10000/'Gas Customers'!J278","v":530.68072866730586},{"$f":"'Gas Demand'!N278*10000/'Gas Customers'!K278","v":15381.818181818184},{"$f":"'Gas Demand'!O278*10000/'Gas Customers'!L278","v":111.22200895713372},{"$f":"'Gas Demand'!P278*10000/'Gas Customers'!M278","v":451.97555243610987},{"$f":"'Gas Demand'!Q278*10000/'Gas Customers'!N278","v":1485.7142857142858},{"$f":"'Gas Demand'!R278*10000/'Gas Customers'!O278","v":101.51222607779863},{"$f":"'Gas Demand'!S278*10000/'Gas Customers'!P278","v":497.79443888795726},{"$f":"'Gas Demand'!T278*10000/'Gas Customers'!Q278","v":1350},{"$f":"'Gas Demand'!U278*10000/'Gas Customers'!R278","v":105.77565031177174},{"$f":"'Gas Demand'!V278*10000/'Gas Customers'!S278","v":741.60627301889031},{"$f":"'Gas Demand'!W278*10000/'Gas Customers'!T278","v":2783.895705606868},{"$f":"'Gas Demand'!X278*10000/'Gas Customers'!U278","v":123.74240477056148}]
["2045-2",2045,2,{"$f":"'Gas Demand'!G279*10000/'Gas Customers'!D279","v":503.30039157188139},{"$f":"'Gas Demand'!H279*10000/'Gas Customers'!E279","v":3237.2702096066437},{"$f":"'Gas Demand'!I279*10000/'Gas Customers'!F279","v":109.24606206595104},{"$f":"'Gas Demand'!J279*10000/'Gas Customers'!G279","v":301.26946347684395},{"$f":"'Gas Demand'!K279*10000/'Gas Customers'!H279","v":1950},{"$f":"'Gas Demand'!L279*10000/'Gas Customers'!I279","v":72.742034828377854},{"$f":"'Gas Demand'!M279*10000/'Gas Customers'!J279","v":456.26794258373207},{"$f":"'Gas Demand'!N279*10000/'Gas Customers'!K279","v":13879.069767441861},{"$f":"'Gas Demand'!O279*10000/'Gas Customers'!L279","v":95.419065898912336},{"$f":"'Gas Demand'!P279*10000/'Gas Customers'!M279","v":353.65829667737552},{"$f":"'Gas Demand'!Q279*10000/'Gas Customers'!N279","v":1435.7142857142856},{"$f":"'Gas Demand'!R279*10000/'Gas Customers'!O279","v":76.059362087125606},{"$f":"'Gas Demand'!S279*10000/'Gas Customers'!P279","v":389.24207643347648},{"$f":"'Gas Demand'!T279*10000/'Gas Customers'!Q279","v":1200},{"$f":"'Gas Demand'!U279*10000/'Gas Customers'!R279","v":80.73215298342889},{"$f":"'Gas Demand'!V279*10000/'Gas Customers'!S279","v":652.63376438486182},{"$f":"'Gas Demand'!W279*10000/'Gas Customers'!T279","v":2631.4417178721305},{"$f":"'Gas Demand'!X279*10000/'Gas Customers'!U279","v":107.41827742510887}]
["2045-3",2045,3,{"$f":"'Gas Demand'!G280*10000/'Gas Customers'!D280","v":416.25326370757182},{"$f":"'Gas Demand'!H280*10000/'Gas Customers'!E280","v":3281.3147022543531},{"$f":"'Gas Demand'!I280*10000/'Gas Customers'!F280","v":84.628785912754026},{"$f":"'Gas Demand'!J280*10000/'Gas Customers'!G280","v":275.94212118830364},{"$f":"'Gas Demand'!K280*10000/'Gas Customers'!H280","v":1750},{"$f":"'Gas Demand'!L280*10000/'Gas Customers'!I280","v":67.290452711788433},{"$f":"'Gas Demand'!M280*10000/'Gas Customers'!J280","v":378.66028708133973},{"$f":"'Gas Demand'!N280*10000/'Gas Customers'!K280","v":15390.476190476191},{"$f":"'Gas Demand'!O280*10000/'Gas Customers'!L280","v":78.954784168054317},{"$f":"'Gas Demand'!P280*10000/'Gas Customers'!M280","v":318.18388007378877},{"$f":"'Gas Demand'!Q280*10000/'Gas Customers'!N280","v":1442.8571428571429},{"$f":"'Gas Demand'!R280*10000/'Gas Customers'!O280","v":69.310512391339557},{"$f":"'Gas Demand'!S280*10000/'Gas Customers'!P280","v":318.86711458033153},{"$f":"'Gas Demand'!T280*10000/'Gas Customers'!Q280","v":1250},{"$f":"'Gas Demand'!U280*10000/'Gas Customers'!R280","v":65.348529689566149},{"$f":"'Gas Demand'!V280*10000/'Gas Customers'!S280","v":511.02539757892237},{"$f":"'Gas Demand'!W280*10000/'Gas Customers'!T280","v":2549.8466258450871},{"$f":"'Gas Demand'!X280*10000/'Gas Customers'!U280","v":80.969128730984053}]
["2045-4",2045,4,{"$f":"'Gas Demand'!G281*10000/'Gas Customers'!D281","v":239.3261555596807},{"$f":"'Gas Demand'!H281*10000/'Gas Customers'!E281","v":2626.519911558406},{"$f":"'Gas Demand'!I281*10000/'Gas Customers'!F281","v":52.122966431720897},{"$f":"'Gas Demand'!J281*10000/'Gas Customers'!G281","v":186.37997897847708},{"$f":"'Gas Demand'!K281*10000/'Gas Customers'!H281","v":1533.3333333333333},{"$f":"'Gas Demand'!L281*10000/'Gas Customers'!I281","v":45.111136057476429},{"$f":"'Gas Demand'!M281*10000/'Gas Customers'!J281","v":254.02298850574712},{"$f":"'Gas Demand'!N281*10000/'Gas Customers'!K281","v":14880},{"$f":"'Gas Demand'!O281*10000/'Gas Customers'!L281","v":54.537286612758308},{"$f":"'Gas Demand'!P281*10000/'Gas Customers'!M281","v":234.66409435387803},{"$f":"'Gas Demand'!Q281*10000/'Gas Customers'!N281","v":1378.5714285714287},{"$f":"'Gas Demand'!R281*10000/'Gas Customers'!O281","v":49.496968305627199},{"$f":"'Gas Demand'!S281*10000/'Gas Customers'!P281","v":256.59756475497005},{"$f":"'Gas Demand'!T281*10000/'Gas Customers'!Q281","v":1350},{"$f":"'Gas Demand'!U281*10000/'Gas Customers'!R281","v":49.514379414732595},{"$f":"'Gas Demand'!V281*10000/'Gas Customers'!S281","v":294.69836552748887},{"$f":"'Gas Demand'!W281*10000/'Gas Customers'!T281","v":1876.6871166219842},{"$f":"'Gas Demand'!X281*10000/'Gas Customers'!U281","v":48.235414394868506}]
["2045-5",2045,5,{"$f":"'Gas Demand'!G282*10000/'Gas Customers'!D282","v":162.76774073384243},{"$f":"'Gas Demand'!H282*10000/'Gas Customers'!E282","v":2365.1892551819969},{"$f":"'Gas Demand'!I282*10000/'Gas Customers'!F282","v":29.594750027734225},{"$f":"'Gas Demand'!J282*10000/'Gas Customers'!G282","v":124.61063756315477},{"$f":"'Gas Demand'!K282*10000/'Gas Customers'!H282","v":1416.6666666666667},{"$f":"'Gas Demand'!L282*10000/'Gas Customers'!I282","v":29.507735583684951},{"$f":"'Gas Demand'!M282*10000/'Gas Customers'!J282","v":157.73294908741596},{"$f":"'Gas Demand'!N282*10000/'Gas Customers'!K282","v":19337.931034482757},{"$f":"'Gas Demand'!O282*10000/'Gas Customers'!L282","v":40.367798353909464},{"$f":"'Gas Demand'!P282*10000/'Gas Customers'!M282","v":181.94391989758986},{"$f":"'Gas Demand'!Q282*10000/'Gas Customers'!N282","v":1428.5714285714287},{"$f":"'Gas Demand'!R282*10000/'Gas Customers'!O282","v":34.654228351247212},{"$f":"'Gas Demand'!S282*10000/'Gas Customers'!P282","v":168.50000506929817},{"$f":"'Gas Demand'!T282*10000/'Gas Customers'!Q282","v":1400.0000000000002},{"$f":"'Gas Demand'!U282*10000/'Gas Customers'!R282","v":29.276003793866582},{"$f":"'Gas Demand'!V282*10000/'Gas Customers'!S282","v":179.39635670913205},{"$f":"'Gas Demand'!W282*10000/'Gas Customers'!T282","v":1455.8282209035528},{"$f":"'Gas Demand'!X282*10000/'Gas Customers'!U282","v":26.414142054094473}]
["2045-6",2045,6,{"$f":"'Gas Demand'!G283*10000/'Gas Customers'!D283","v":124.52566964285712},{"$f":"'Gas Demand'!H283*10000/'Gas Customers'!E283","v":1647.264025024333},{"$f":"'Gas Demand'!I283*10000/'Gas Customers'!F283","v":16.972804619772873},{"$f":"'Gas Demand'!J283*10000/'Gas Customers'!G283","v":92.056430006984456},{"$f":"'Gas Demand'!K283*10000/'Gas Customers'!H283","v":1383.3333333333333},{"$f":"'Gas Demand'!L283*10000/'Gas Customers'!I283","v":18.103204657209066},{"$f":"'Gas Demand'!M283*10000/'Gas Customers'!J283","v":120.76923076923077},{"$f":"'Gas Demand'!N283*10000/'Gas Customers'!K283","v":17527.272727272728},{"$f":"'Gas Demand'!O283*10000/'Gas Customers'!L283","v":26.080784617369982},{"$f":"'Gas Demand'!P283*10000/'Gas Customers'!M283","v":148.22192268779989},{"$f":"'Gas Demand'!Q283*10000/'Gas Customers'!N283","v":1435.7142857142856},{"$f":"'Gas Demand'!R283*10000/'Gas Customers'!O283","v":23.295200703987003},{"$f":"'Gas Demand'!S283*10000/'Gas Customers'!P283","v":140.54568150952215},{"$f":"'Gas Demand'!T283*10000/'Gas Customers'!Q283","v":1350},{"$f":"'Gas Demand'!U283*10000/'Gas Customers'!R283","v":21.223842739378568},{"$f":"'Gas Demand'!V283*10000/'Gas Customers'!S283","v":122.15682777480531},{"$f":"'Gas Demand'!W283*10000/'Gas Customers'!T283","v":1130.5214724273167},{"$f":"'Gas Demand'!X283*10000/'Gas Customers'!U283","v":15.984187962632543}]
["2045-7",2045,7,{"$f":"'Gas Demand'!G284*10000/'Gas Customers'!D284","v":115.86932241250931},{"$f":"'Gas Demand'!H284*10000/'Gas Customers'!E284","v":1512.1942475713572},{"$f":"'Gas Demand'!I284*10000/'Gas Customers'!F284","v":15.335225193684288},{"$f":"'Gas Demand'!J284*10000/'Gas Customers'!G284","v":77.806391232628982},{"$f":"'Gas Demand'!K284*10000/'Gas Customers'!H284","v":1366.6666666666667},{"$f":"'Gas Demand'!L284*10000/'Gas Customers'!I284","v":12.419785337043557},{"$f":"'Gas Demand'!M284*10000/'Gas Customers'!J284","v":108.78378378378379},{"$f":"'Gas Demand'!N284*10000/'Gas Customers'!K284","v":29674.999999999996},{"$f":"'Gas Demand'!O284*10000/'Gas Customers'!L284","v":21.11889927310488},{"$f":"'Gas Demand'!P284*10000/'Gas Customers'!M284","v":135.39147030519763},{"$f":"'Gas Demand'!Q284*10000/'Gas Customers'!N284","v":1421.4285714285713},{"$f":"'Gas Demand'!R284*10000/'Gas Customers'!O284","v":20.899671811006542},{"$f":"'Gas Demand'!S284*10000/'Gas Customers'!P284","v":118.67592495606682},{"$f":"'Gas Demand'!T284*10000/'Gas Customers'!Q284","v":1300},{"$f":"'Gas Demand'!U284*10000/'Gas Customers'!R284","v":16.717576683212421},{"$f":"'Gas Demand'!V284*10000/'Gas Customers'!S284","v":113.95653468294134},{"$f":"'Gas Demand'!W284*10000/'Gas Customers'!T284","v":1026.3803681296436},{"$f":"'Gas Demand'!X284*10000/'Gas Customers'!U284","v":14.463854406830956}]
["2045-8",2045,8,{"$f":"'Gas Demand'!G285*10000/'Gas Customers'!D285","v":115.94378257632167},{"$f":"'Gas Demand'!H285*10000/'Gas Customers'!E285","v":1509.25794806151},{"$f":"'Gas Demand'!I285*10000/'Gas Customers'!F285","v":15.300590787029774},{"$f":"'Gas Demand'!J285*10000/'Gas Customers'!G285","v":76.802839890238658},{"$f":"'Gas Demand'!K285*10000/'Gas Customers'!H285","v":1566.6666666666667},{"$f":"'Gas Demand'!L285*10000/'Gas Customers'!I285","v":11.307521240805153},{"$f":"'Gas Demand'!M285*10000/'Gas Customers'!J285","v":196.52509652509653},{"$f":"'Gas Demand'!N285*10000/'Gas Customers'!K285","v":21409.523809523809},{"$f":"'Gas Demand'!O285*10000/'Gas Customers'!L285","v":34.478272183190214},{"$f":"'Gas Demand'!P285*10000/'Gas Customers'!M285","v":168.83330102162091},{"$f":"'Gas Demand'!Q285*10000/'Gas Customers'!N285","v":2050},{"$f":"'Gas Demand'!R285*10000/'Gas Customers'!O285","v":21.720065164268259},{"$f":"'Gas Demand'!S285*10000/'Gas Customers'!P285","v":177.15068135515943},{"$f":"'Gas Demand'!T285*10000/'Gas Customers'!Q285","v":1400.0000000000002},{"$f":"'Gas Demand'!U285*10000/'Gas Customers'!R285","v":22.589091838038062},{"$f":"'Gas Demand'!V285*10000/'Gas Customers'!S285","v":113.97177059138825},{"$f":"'Gas Demand'!W285*10000/'Gas Customers'!T285","v":1031.7484662893173},{"$f":"'Gas Demand'!X285*10000/'Gas Customers'!U285","v":14.455460974839621}]
["2045-9",2045,9,{"$f":"'Gas Demand'!G286*10000/'Gas Customers'!D286","v":137.57564472581697},{"$f":"'Gas Demand'!H286*10000/'Gas Customers'!E286","v":1682.4996191425007},{"$f":"'Gas Demand'!I286*10000/'Gas Customers'!F286","v":18.468244368548199},{"$f":"'Gas Demand'!J286*10000/'Gas Customers'!G286","v":112.45244018339115},{"$f":"'Gas Demand'!K286*10000/'Gas Customers'!H286","v":2233.3333333333335},{"$f":"'Gas Demand'!L286*10000/'Gas Customers'!I286","v":16.628636622932117},{"$f":"'Gas Demand'!M286*10000/'Gas Customers'!J286","v":117.31141199226307},{"$f":"'Gas Demand'!N286*10000/'Gas Customers'!K286","v":21342.372881355932},{"$f":"'Gas Demand'!O286*10000/'Gas Customers'!L286","v":20.797498045347929},{"$f":"'Gas Demand'!P286*10000/'Gas Customers'!M286","v":166.36081374168879},{"$f":"'Gas Demand'!Q286*10000/'Gas Customers'!N286","v":1814.2857142857142},{"$f":"'Gas Demand'!R286*10000/'Gas Customers'!O286","v":22.79098193671058},{"$f":"'Gas Demand'!S286*10000/'Gas Customers'!P286","v":160.28750922122811},{"$f":"'Gas Demand'!T286*10000/'Gas Customers'!Q286","v":1350},{"$f":"'Gas Demand'!U286*10000/'Gas Customers'!R286","v":24.648607206746743},{"$f":"'Gas Demand'!V286*10000/'Gas Customers'!S286","v":138.39237868413218},{"$f":"'Gas Demand'!W286*10000/'Gas Customers'!T286","v":1300.1533742730107},{"$f":"'Gas Demand'!X286*10000/'Gas Customers'!U286","v":17.689235045181885}]
["2045-10",2045,10,{"$f":"'Gas Demand'!G287*10000/'Gas Customers'!D287","v":262.52086811352251},{"$f":"'Gas Demand'!H287*10000/'Gas Customers'!E287","v":2519.3449794489798},{"$f":"'Gas Demand'!I287*10000/'Gas Customers'!F287","v":54.301988556930311},{"$f":"'Gas Demand'!J287*10000/'Gas Customers'!G287","v":179.86508140526422},{"$f":"'Gas Demand'!K287*10000/'Gas Customers'!H287","v":2816.6666666666665},{"$f":"'Gas Demand'!L287*10000/'Gas Customers'!I287","v":36.86147921621928},{"$f":"'Gas Demand'!M287*10000/'Gas Customers'!J287","v":217.85714285714286},{"$f":"'Gas Demand'!N287*10000/'Gas Customers'!K287","v":25820},{"$f":"'Gas Demand'!O287*10000/'Gas Customers'!L287","v":44.844559585492227},{"$f":"'Gas Demand'!P287*10000/'Gas Customers'!M287","v":257.57616141265913},{"$f":"'Gas Demand'!Q287*10000/'Gas Customers'!N287","v":2171.4285714285716},{"$f":"'Gas Demand'!R287*10000/'Gas Customers'!O287","v":45.121422963424209},{"$f":"'Gas Demand'!S287*10000/'Gas Customers'!P287","v":226.27556959767733},{"$f":"'Gas Demand'!T287*10000/'Gas Customers'!Q287","v":1450},{"$f":"'Gas Demand'!U287*10000/'Gas Customers'!R287","v":46.851145038167942},{"$f":"'Gas Demand'!V287*10000/'Gas Customers'!S287","v":324.61172270157692},{"$f":"'Gas Demand'!W287*10000/'Gas Customers'!T287","v":1963.6503068087009},{"$f":"'Gas Demand'!X287*10000/'Gas Customers'!U287","v":50.543964583124428}]
["2045-11",2045,11,{"$f":"'Gas Demand'!G288*10000/'Gas Customers'!D288","v":396.25837676842889},{"$f":"'Gas Demand'!H288*10000/'Gas Customers'!E288","v":3488.3238176985878},{"$f":"'Gas Demand'!I288*10000/'Gas Customers'!F288","v":93.138138786573919},{"$f":"'Gas Demand'!J288*10000/'Gas Customers'!G288","v":275.40870017828138},{"$f":"'Gas Demand'!K288*10000/'Gas Customers'!H288","v":3316.6666666666665},{"$f":"'Gas Demand'!L288*10000/'Gas Customers'!I288","v":66.878550936603474},{"$f":"'Gas Demand'!M288*10000/'Gas Customers'!J288","v":343.39440694310514},{"$f":"'Gas Demand'!N288*10000/'Gas Customers'!K288","v":15450},{"$f":"'Gas Demand'!O288*10000/'Gas Customers'!L288","v":78.628307218083734},{"$f":"'Gas Demand'!P288*10000/'Gas Customers'!M288","v":346.52712874576588},{"$f":"'Gas Demand'!Q288*10000/'Gas Customers'!N288","v":1892.8571428571429},{"$f":"'Gas Demand'!R288*10000/'Gas Customers'!O288","v":71.34387085472504},{"$f":"'Gas Demand'!S288*10000/'Gas Customers'!P288","v":331.38960417507423},{"$f":"'Gas Demand'!T288*10000/'Gas Customers'!Q288","v":1300},{"$f":"'Gas Demand'!U288*10000/'Gas Customers'!R288","v":75.417404502909179},{"$f":"'Gas Demand'!V288*10000/'Gas Customers'!S288","v":525.48751486325807},{"$f":"'Gas Demand'!W288*10000/'Gas Customers'!T288","v":2457.5153374986967},{"$f":"'Gas Demand'!X288*10000/'Gas Customers'!U288","v":90.005520591729294}]
["2045-12",2045,12,{"$f":"'Gas Demand'!G289*10000/'Gas Customers'!D289","v":531.2002222633821},{"$f":"'Gas Demand'!H289*10000/'Gas Customers'!E289","v":3781.9537686833173},{"$f":"'Gas Demand'!I289*10000/'Gas Customers'!F289","v":117.68894158585761},{"$f":"'Gas Demand'!J289*10000/'Gas Customers'!G289","v":414.62660132547148},{"$f":"'Gas Demand'!K289*10000/'Gas Customers'!H289","v":3483.3333333333335},{"$f":"'Gas Demand'!L289*10000/'Gas Customers'!I289","v":103.34004699563611},{"$f":"'Gas Demand'!M289*10000/'Gas Customers'!J289","v":477.4904214559387},{"$f":"'Gas Demand'!N289*10000/'Gas Customers'!K289","v":15386.666666666664},{"$f":"'Gas Demand'!O289*10000/'Gas Customers'!L289","v":104.84221285294494},{"$f":"'Gas Demand'!P289*10000/'Gas Customers'!M289","v":475.58703884060412},{"$f":"'Gas Demand'!Q289*10000/'Gas Customers'!N289","v":1664.2857142857142},{"$f":"'Gas Demand'!R289*10000/'Gas Customers'!O289","v":107.53790419965115},{"$f":"'Gas Demand'!S289*10000/'Gas Customers'!P289","v":482.99279269963142},{"$f":"'Gas Demand'!T289*10000/'Gas Customers'!Q289","v":1300},{"$f":"'Gas Demand'!U289*10000/'Gas Customers'!R289","v":110.2583443333962},{"$f":"'Gas Demand'!V289*10000/'Gas Customers'!S289","v":694.27252825276616},{"$f":"'Gas Demand'!W289*10000/'Gas Customers'!T289","v":2815.0306749329761},{"$f":"'Gas Demand'!X289*10000/'Gas Customers'!U289","v":114.20657516176193}]
["2046-1",{"$f":"B278+1","v":2046},{"$f":"C278","v":1},{"$f":"INDEX(D$519:D$1045,MATCH($A290,$A$519:$A$1045,0),1)","v":570.98461471491407},{"$f":"INDEX(E$519:E$1045,MATCH($A290,$A$519:$A$1045,0),1)","v":3910.6934315555472},128.22408736944598,391.22333493098131,2107.9485191278504,97.303458115837856,538.40837367235758,15475.559861079479,112.86278900401172,455.08776067056459,1494.8297049121836,102.22273596030031,480.14184453500548,1358.2827607134748,101.52865212672543,747.06583328742477,2803.6277412101281,124.66000776285735]
["2046-2",{"$f":"B279+1","v":2046},{"$f":"C279","v":2},538.53507652854682,{"$f":"INDEX(E$519:E$1045,MATCH($A291,$A$519:$A$1045,0),1)","v":3416.5126279481224},117.50832714840948,318.45562473298895,2024.7429952600501,77.194093561364767,479.57504408852003,14096.159394855866,100.38972456623506,366.75962280976768,1466.3685091798516,79.161730373318719,392.9334342348198,1219.9422385721248,81.439409116442789,700.58986466714771,2789.7701494536127,115.58020758123457]
["2046-3",2046,3,426.54067026584778,3347.8137658710093,86.931843597281002,286.53584507086833,1778.159700683015,70.155698663721125,384.57140295214975,15484.902584218518,80.203407885278381,318.36467760332539,1452.0097249755029,69.257720808169992,315.49921549940882,1257.6692228828467,64.441072893711251,524.38202493666392,2604.4083836182317,83.177916004342322]
["2046-4",2046,4,247.4401920314896,2703.7207717688079,54.389304971154587,193.80703092688779,1556.6624454914611,47.24269371377099,257.64537222063439,14971.294429197413,55.349050202858798,226.39899296687588,1381.0566356493639,46.997329683726853,246.92636554044935,1358.2827607134748,47.124885322660724,306.12927844938957,1934.0537047198563,50.317836649943821]
["2046-5",2046,5,165.12912107364082,2404.7532399994716,30.191522654749818,126.05772212263459,1425.3584526005598,29.931680273192768,155.80807970619696,19235.124917353027,39.45083047182883,170.23612364022432,1412.5399660382491,30.944174678783636,160.26821618317601,1370.9151157060403,27.004929662532497,182.40251637384608,1477.4067659819189,26.923689850775844]
["2046-6",2046,6,130.91940916182685,1741.3257467118519,18.051187393269608,90.705569087451408,1379.2734637965928,17.58676710729322,118.99652156834301,17236.506679833939,25.282440671175721,139.94086410026921,1397.3469766577869,21.157456209603957,134.45378354540387,1329.0227012423227,19.825522629710733,128.30976108872804,1199.293122573298,16.984354313909598]
["2046-7",2046,7,117.20509888221787,1539.2788196054064,15.571364141354415,76.424314024243046,1350.6696751818477,12.091710783068184,109.02253241539323,24844.591668053487,20.972830285274739,130.7782857379552,1388.3403586195484,19.162959490927975,119.23050673044119,1293.3645163171641,16.526511023933487,115.29456474138782,1035.2902021783887,14.644708726896942]
["2046-8",2046,8,117.73308362051075,1531.6440010787037,15.445414477486777,75.954914783713846,1495.4423389105996,11.346314891179158,170.21228921393083,19673.682824833591,30.312065012583158,150.84719108794033,1763.3361274929277,19.681034977340001,154.53489754188953,1368.938056801451,20.072780450614971,115.53073557604885,1059.8941622210884,14.629758557370051]
["2046-9",2046,9,146.54140311430783,1764.0117084986696,19.745741429862854,110.36097700044171,2187.1731245965252,16.348844664834804,116.30434447040001,20609.567292764568,20.772096031751456,151.63379822338948,1649.8153077387899,20.662896427419479,146.63130453113732,1308.087317325635,21.870444488719325,148.21289025068728,1405.0280945801956,18.976965832237887]
["2046-10",2046,10,274.92609229583263,2608.8369819933228,57.502294488433783,190.12847553106323,2961.5270367148537,39.268490386246036,224.21670717265928,26460.631061091764,46.234042257472339,245.19668690182439,2097.263968183448,42.435678383855958,216.0428177282441,1440.1008386555313,43.822553665612887,342.10225671959057,2044.9607966298774,53.508254827287992]
["2046-11",2046,11,406.46885531690469,3564.6262065250862,95.852716828815318,288.3070199788794,3442.2107357049103,70.347101263870385,353.54156761666155,15573.032716489175,81.093539336001825,350.42221597219958,1912.2434448730321,72.212124814502786,324.23794065243163,1307.9759917981607,73.338552396888431,540.07305674988629,2512.8507679287941,92.637780217265629]
["2046-12",2046,12,554.26307823021966,3913.3893310883514,123.29116031809933,431.79556172900243,3600.8733205699195,107.91083023666984,501.20858752157108,15481.069687539255,110.25095085639887,487.56780825575203,1680.4676725833128,110.53641465625157,479.47832016267699,1307.9759917981607,109.26276651411771,726.19759142946009,2917.8897879205733,119.66205464260598]
["2047-1",2047,1,571.26368832914432,3912.6048164194549,128.28675798888364,391.41454868216942,2108.9787969964373,97.351016013255162,538.67152537014454,15483.123673328291,112.91795165748385,455.31018870608301,1495.5603157161488,102.27269819684005,480.3765179683071,1358.946633030539,101.57827512385484,747.4309681033036,2804.9980382488434,124.72093640790277]
["2047-2",2047,2,538.79829015343853,3418.1824777174033,117.56576034838427,318.61127264341565,2025.7326057171661,77.231822834855166,479.80944049325541,14103.049013328427,100.4387909027777,366.93887971241173,1467.0852093309659,79.200421346130724,393.12548381166977,1220.5384957757281,81.479213324222087,700.93228395584117,2791.1336734758283,115.63669839627916]
["2047-3",2047,3,426.74914566675983,3349.4500384838493,86.974332279391092,286.67589191596653,1779.0287914458124,70.189987861503994,384.75936551468743,15492.470962803185,80.24260798688411,318.52028106256455,1452.719407148023,69.291571111595303,315.65341843953564,1258.2839194727217,64.472569019270267,524.6383211365353,2605.6813104919456,83.21856992223303]
["2047-4",2047,4,247.56113054176896,2705.0422384216772,54.4158882091659,193.90175577093811,1557.4232775762566,47.265783984403342,257.77129860001884,14978.611777403274,55.37610252456107,226.50964741114126,1381.7316388925947,47.020300030590853,247.04705291363632,1358.946633030539,47.147918013434257,306.27890175263946,{"$f":"INDEX(T$519:T$1045,MATCH($A305,$A$519:$A$1045,0),1)","v":1934.9989900105309},50.342429922988771]
["2047-5",2047,5,165.20982934396037,2405.9285837140364,30.206279019683709,126.11933391252836,1426.055108735751,29.946309637940175,155.88423223782272,19244.526249179689,39.47011240265573,170.31932800172982,1413.230357028493,30.959298908831915,160.34654864465358,1371.5851621946556,27.018128552885635,182.4916671638627,1478.1288611754583,26.936849034476129]
["2047-6",2047,6,130.98339714284438,1742.1768345645944,18.060010065504837,90.749902210172536,1379.9475954993284,17.595362790141369,119.05468213606947,17244.931169902276,25.294797680301418,140.00926139455089,1398.0299419445209,21.167797097291931,134.51949898213184,1329.6722724550514,19.835212523469146,128.37247358192886,1199.8792873448388,16.992655562352372]
["2047-7",2047,7,117.26238387678397,1540.0311552943635,15.578974778764659,76.461667061400561,1351.3298265382412,12.097620710137132,109.07581811061091,24856.734674733856,20.98308093546305,130.84220474369221,1389.0189218446794,19.172325551285223,119.28878166041697,1293.9966592870164,16.534588497552221,115.35091594605129,1035.7962091198249,14.651866453547433]
["2047-8",2047,8,117.79062667213368,1532.3926051848027,15.452963555921521,75.992038397977652,1496.173249144671,11.351860499630369,170.29548192615658,19683.298505588638,30.326880293625482,150.92091894282208,1764.1979731075382,19.690654251522481,154.61042779484256,1369.6071369856163,20.082591193748218,115.58720221122776,1060.41219455844,14.636908976997312]
["2047-9",2047,9,146.61302647848882,1764.8738843092754,19.755392329877452,110.41491687189844,2188.2421241686648,16.356835302500901,116.36118921354294,20619.640395058203,20.782248571356419,151.70791053923668,1650.6216690817707,20.67299559478381,146.70297183540475,1308.7266561904084,21.8811338555271,148.28533056850284,1405.7148140790127,18.986240986603601]
["2047-10",2047,10,275.06046477496062,2610.1120733823723,57.530399226697909,190.22140244970012,2962.9745083848024,39.287683196796486,224.32629500607706,26473.563920847915,46.256639541078144,245.31652887978223,2098.289023886372,42.4564191846301,216.14841050328241,1440.8047002580026,43.843972313543283,342.26946212365675,2045.9602887103417,53.534407444505632]
["2047-11",2047,11,406.66752044658062,3566.3684480727529,95.899565664020017,288.44793250086326,3443.893145644161,70.381484011311173,353.71436408177249,15580.644169429788,81.133174496967612,350.59348782751346,1913.1780702126573,72.247419108156038,324.39641471922175,1308.6152762516306,73.374397241657192,540.33702207576619,2514.0789452347217,92.68305772470319]
["2047-12",2047,12,554.53397905046927,3915.3020335962146,123.35141992724796,432.00660550306355,3602.6332782046061,107.96357257793902,501.45355750569706,15488.636192762884,110.3048369516366,487.80611119233851,1681.2890155317896,110.59044027436313,479.71266929276641,1308.6152762516306,109.31616962580595,726.55252671363883,2919.3159315119328,119.72054049531501]
["2048-1",2048,1,571.54276194337444,3914.5162012833634,128.34942860832129,391.6057624333576,2110.0090748650241,97.398573910672482,538.93467706793172,15490.687485577113,112.97311431095599,455.53261674160143,1496.2909265201138,102.3226604333798,480.61119140160866,1359.6105053476033,101.62789812098426,747.79610291918175,2806.3683352875573,124.78186505294813]
["2048-2",2048,2,539.06150377833046,3419.8523274866843,117.62319354835907,318.7669205538424,2026.7222161742829,77.269552108345579,480.04383689799084,14109.938631800987,100.48785723932033,367.11813661505579,1467.8019094820802,79.239112318942674,393.31753338851945,1221.1347529793311,81.519017532001399,701.27470324453486,2792.4971974980449,115.69318921132374]
["2048-3",2048,3,426.95762106767177,3351.0863110966898,87.016820961501253,286.81593876106473,1779.8978822086094,70.224277059286862,384.94732807722511,15500.03934138785,80.281808088489797,318.6758845218036,1453.4290893205427,69.3254214150206,315.80762137966252,1258.8986160625957,64.504065144829269,524.89461733640655,2606.9542373656591,83.25922384012371]
["2048-4",2048,4,247.68206905204826,2706.3637050745456,54.442471447177226,193.9964806149884,1558.1841096610522,47.288874255035687,257.89722497940335,14985.929125609138,55.403154846263362,226.62030185540661,1382.4066421358248,47.043270377454846,247.16774028682323,1359.6105053476033,47.170950704207819,306.42852505588945,1935.9442753012052,50.367023196033713]
["2048-5",2048,5,165.29053761427983,2407.1039274286022,30.221035384617608,126.18094570242214,1426.751764870942,29.960939002687581,155.96038476944844,19253.927581006352,39.489394333482629,170.40253236323525,1413.9207480187367,30.974423138880201,160.42488110613118,1372.2552086832707,27.031327443238787,182.58081795387923,1478.8509563689979,26.950008218176404]
["2048-6",2048,6,131.04738512386189,1743.0279224173375,18.068832737740063,90.794235332893678,1380.6217272020638,17.603958472989508,119.11284270379595,17253.355659970624,25.307154689427119,140.07765868883254,1398.712907231255,21.178137984979916,134.58521441885983,1330.3218436677796,19.844902417227562,128.43518607512954,1200.46545211638,17.000956810795149]
["2048-7",2048,7,117.31966887135007,1540.78349098332,15.586585416174898,76.499020098558063,1351.9899778946356,12.103530637206081,109.12910380582861,24868.877681414237,20.993331585651358,130.90612374942927,1389.6974850698116,19.181691611642474,119.34705659039278,1294.6288022568683,16.542665971170962,115.40726715071472,{"$f":"INDEX(T$519:T$1045,MATCH($A320,$A$519:$A$1045,0),1)","v":1036.3022160612611},14.659024180197918]
["2048-8",2048,8,117.84816972375663,1533.1412092909018,15.460512634356267,76.029162012241443,1496.9041593787426,11.357406108081582,170.37867463838234,19692.914186343696,30.341695574667803,150.99464679770375,1765.059818722149,19.700273525704954,154.68595804779565,1370.2762171697814,20.092401936881458,115.64366884640668,1060.9302268957917,14.644059396624574]
["2048-9",2048,9,146.68464984266978,1765.7360601198809,19.76504322989204,110.46885674335519,2189.3111237408034,16.364825940167002,116.41803395668587,20629.71349735183,20.792401110961382,151.78202285508388,1651.4280304247516,20.683094762148144,146.77463913967216,1309.3659950551812,21.891823222334885,148.35777088631846,1406.4015335778306,18.995516140969304]
[{"$f":"_xlfn.CONCAT(B323,\"-\",C323)","v":"2048-10"},2048,10,275.19483725408861,2611.3871647714213,57.558503964962071,190.31432936833701,2964.4219800547507,39.306876007346951,224.43588283949475,26486.496780604077,46.279236824683949,245.43637085774017,2099.3140795892969,42.477159985404221,216.2540032783206,1441.5085618604735,43.8653909614737,342.4366675277231,2046.9597807908062,53.560560061723272]
["2048-11",2048,11,406.86618557625638,3568.1106896204187,95.946414499224716,288.58884502284707,3445.5755555834103,70.415866758751946,353.88716054688331,15588.255622370396,81.172809657933399,350.76475968282745,1914.112695552283,72.282713401809261,324.55488878601182,1309.2545607050997,73.410242086425953,540.60098740164585,2515.3071225406502,92.728335232140807]
["2048-12",2048,12,554.80487987071865,3917.2147361040788,123.4116795363966,432.21764927712468,3604.393235839294,108.01631491920814,501.69852748982299,15496.202697986508,110.35872304687435,488.04441412892493,1682.1103584802668,110.64446589247468,479.94701842285559,1309.2545607050997,109.36957273749421,726.90746199781756,2920.7420751032923,119.779026348024]
["2049-1",2049,1,571.82183555760446,3916.4275861472702,128.41209922775894,391.79697618454577,2111.03935273361,97.446131808089802,539.19782876571878,15498.251297825927,113.02827696442816,455.75504477711968,1497.0215373240785,102.37262266991952,480.84586483491023,1360.2743776646673,101.67752111811362,748.16123773506035,2807.7386323262722,124.84279369799349]
["2049-2",2049,2,539.32471740322217,3421.5221772559653,117.68062674833384,318.92256846426903,2027.7118266313989,77.307281381835978,480.27823330272599,14116.828250273546,100.53692357586294,367.29739351769985,1468.5186096331945,79.277803291754651,393.50958296536925,1221.7310101829341,81.558821739780683,701.61712253322844,2793.8607215202596,115.74968002636834]
["2049-3",2049,3,427.16609646858365,3352.7225837095293,87.059309643611343,286.95598560616287,1780.7669729714064,70.258566257069717,385.1352906397629,15507.60771997251,80.321008190095498,318.8314879810427,1454.138771493062,69.359271718445896,315.96182431978929,1259.5133126524697,64.535561270388257,525.15091353627781,2608.227164239373,83.299877758014404]
["2049-4",2049,4,247.80300756232759,2707.6851717274135,54.469054685188546,194.09120545903869,1558.9449417458475,47.311964525668024,258.0231513587878,14993.246473815001,55.430207167965627,226.73095629967193,1383.0816453790549,47.066240724318831,247.28842766001011,1360.2743776646673,47.193983394981338,306.57814835913928,1936.8895605918797,50.391616469078635]
["2049-5",2049,5,165.3712458845992,2408.2792711431662,30.235791749551495,126.2425574923159,1427.4484210061328,29.975568367434981,156.03653730107411,19263.328912833011,39.508676264309514,170.48573672474075,1414.61113900898,30.989547368928477,160.50321356760881,1372.9252551718853,27.044526333591929,182.66996874389571,1479.5730515625376,26.963167401876689]
["2049-6",2049,6,131.11137310487939,1743.8790102700802,18.077655409975286,90.838568455614819,1381.2958589047989,17.612554155837643,119.17100327152242,17261.780150038969,25.319511698552809,140.14605598311419,1399.3958725179893,21.18847887266789,134.65092985558772,1330.9714148805081,19.854592310985971,128.4978985683303,1201.0516168879215,17.009258059237915]
["2049-7",2049,7,117.37695386591615,1541.5358266722765,15.594196053585138,76.536373135715564,1352.6501292510295,12.109440564275028,109.1823895010463,24881.020688094613,21.003582235839659,130.97004275516625,1390.3760482949433,19.191057671999719,119.40533152036853,1295.26094522672,16.550743444789699,115.46361835537816,1036.8082230026973,14.666181906848408]
["2049-8",2049,8,117.90571277537954,1533.8898133970008,15.468061712791007,76.066285626505234,1497.635069612814,11.362951716532791,170.46186735060814,19702.529867098747,30.356510855710116,151.06837465258542,1765.921664336759,19.70989279988742,154.76148830074865,1370.945297353946,20.102212680014695,115.70013548158558,1061.4482592331428,14.651209816251832]
["2049-9",2049,9,146.75627320685072,1766.5982359304858,19.774694129906635,110.52279661481184,2190.380123312942,16.372816577833099,116.47487869982876,20639.786599645453,20.802553650566338,151.85613517093105,1652.2343917677322,20.693193929512471,146.84630644393954,1310.0053339199542,21.902512589142663,148.43021120413405,1407.0882530766478,19.004791295335014]
["2049-10",2049,10,275.3292097332166,2612.662256160469,57.58660870322619,190.4072562869739,2965.8694517246986,39.326068817897422,224.54547067291242,26499.429640360224,46.301834108289739,245.55621283569801,2100.3391352922208,42.497900786178334,216.35959605335884,1442.2124234629441,43.886809609404118,342.60387293178934,{"$f":"INDEX(T$519:T$1045,MATCH($A335,$A$519:$A$1045,0),1)","v":2047.9592728712703},53.586712678940899]
["2049-11",2049,11,407.06485070593237,3569.852931168085,95.9932633344294,288.72975754483087,3447.25796552266,70.450249506192762,354.05995701199402,15595.867075311009,81.212444818899201,350.93603153814132,1915.0473208919079,72.31800769546247,324.71336285280182,1309.8938451585691,73.446086931194728,540.86495272752529,2516.5352998465778,92.773612739578354]
["2049-12",2049,12,555.07578069096803,3919.1274386119417,123.47193914554524,432.42869305118569,3606.1531934739801,108.06905726047725,501.94349747394881,15503.769203210131,110.41260914211205,488.28271706551112,1682.9317014287433,110.69849151058625,480.18136755294495,1309.8938451585691,109.42297584918241,727.26239728199585,2922.1682186946509,119.83751220073299]
["2050-1",2050,1,572.10090917183493,3918.3389710111787,128.47476984719663,391.98818993573394,2112.0696306021964,97.493689705507094,539.46098046350596,15505.815110074749,113.08343961790027,455.97747281263798,1497.7521481280432,102.42258490645926,481.0805382682118,1360.9382499817318,101.72714411524304,748.52637255093873,2809.1089293649866,124.90372234303889]
["2050-2",2050,2,539.58793102811387,3423.1920270252463,117.73805994830865,319.07821637469573,2028.7014370885151,77.345010655326391,480.51262970746143,14123.717868746106,100.58598991240562,367.47665042034396,1469.235309784309,79.316494264566671,393.70163254221922,1222.3272673865374,81.598625947559995,701.95954182192236,2795.2242455424766,115.80617084141295]
["2050-3",2050,3,427.37457186949558,3354.3588563223702,87.101798325721447,287.09603245126107,1781.6360637342036,70.292855454852557,385.32325320230058,15515.176098557173,80.360208291701213,318.98709144028192,1454.8484536655819,69.393122021871207,316.11602725991611,1260.1280092423442,64.567057395947273,525.40720973614918,2609.5000911130865,83.340531675905098]
["2050-4",2050,4,247.92394607260684,2709.0066383802814,54.495637923199858,194.18593030308898,1559.7057738306428,47.335054796300355,258.14907773817237,15000.563822020868,55.457259489667912,226.84161074393728,1383.7566486222854,47.089211071182831,247.40911503319708,1360.9382499817318,47.217016085754892,306.72777166238933,1937.8348458825542,50.416209742123584]
["2050-5",2050,5,165.45195415491872,2409.4546148577315,30.25054811448539,126.30416928220966,1428.1450771413238,29.990197732182395,156.11268983269986,19272.730244659673,39.527958195136428,170.56894108624618,1415.3015299992235,31.00467159897676,160.58154602908641,1373.5953016605004,27.057725223945063,182.7591195339123,1480.295146756077,26.976326585576967]
["2050-6",2050,6,131.17536108589692,1744.7300981228234,18.086478082210512,90.882901578335961,1381.9699906075346,17.621149838685778,119.22916383924888,17270.204640107313,25.331868707678506,140.21445327739582,1400.078837804723,21.198819760355875,134.71664529231566,1331.6209860932365,19.864282204744381,128.56061106153103,1201.6377816594629,17.017559307680685]
["2050-7",2050,7,117.43423886048225,1542.2881623612332,15.601806690995382,76.573726172873052,1353.3102806074232,12.115350491343978,109.235675196264,24893.163694774998,21.01383288602797,131.03396176090331,1391.0546115200748,19.20042373235697,119.46360645034433,1295.8930881965721,16.558820918408433,115.51996956004159,1037.3142299441331,14.673339633498895]
["2050-8",2050,8,117.96325582700248,1534.6384175030996,15.475610791225757,76.103409240769025,1498.3659798468859,11.368497324984004,170.54506006283393,19712.145547853794,30.371326136752437,151.14210250746714,1766.7835099513695,19.719512074069897,154.83701855370165,1371.6143775381111,20.112023423147939,115.7566021167645,1061.9662915704944,14.658360235879089]
["2050-9",2050,9,146.82789657103174,1767.4604117410915,19.784345029921234,110.5767364862686,2191.4491228850811,16.380807215499193,116.53172344297167,20649.859701939087,20.812706190171301,151.93024748677826,1653.0407531107135,20.703293096876802,146.917973748207,1310.6446727847274,21.913201955950441,148.50265152194967,1407.7749725754652,19.014066449700724]
["2050-10",2050,10,275.46358221234453,2613.9373475495181,57.614713441490338,190.50018320561077,2967.3169233946473,39.345261628447879,224.65505850633016,26512.362500116385,46.324431391895551,245.67605481365592,2101.3641909951457,42.518641586952455,216.46518882839717,1442.916285065415,43.908228257334514,342.77107833585569,2048.9587649517348,53.612865296158539]
["2050-11",2050,11,407.26351583560836,3571.5951727157512,96.040112169634114,288.87067006681474,3448.9403754619093,70.484632253633563,354.23275347710484,15603.47852825162,81.252079979864973,351.10730339345508,1915.9819462315331,72.353301989115707,324.87183691959189,1310.533129612038,73.481931775963488,541.1289180534053,2517.7634771525059,92.818890247015929]
["2050-12",2050,12,555.34668151121718,3921.040141119805,123.53219875469385,432.63973682524687,3607.913151108668,108.12179960174646,502.1884674580748,15511.335708433764,110.46649523734979,488.5210200020976,1683.7530443772198,110.7525171286978,480.41571668303419,1310.533129612038,109.47637896087066,727.61733256617458,2923.59436228601,119.89599805344201]
["2051-1",2051,1,572.37998278606494,3920.2503558750864,128.53744046663425,392.179403686922,2113.0999084707823,97.541247602924415,539.72413216129303,15513.378922323565,113.13860227137245,456.1999008481564,1498.4827589320087,102.47254714299901,481.31521170151336,1361.6021222987961,101.7767671123724,748.89150736681711,{"$f":"INDEX(T$519:T$1045,MATCH($A350,$A$519:$A$1045,0),1)","v":2810.4792264037019},124.96465098808429]
["2051-2",2051,2,539.85114465300569,3424.8618767945272,117.79549314828343,319.23386428512248,2029.691047545632,77.382739928816775,480.74702611219675,14130.607487218662,100.63505624894825,367.65590732298801,1469.9520099354231,79.355185237378649,393.89368211906901,1222.9235245901407,81.638430155339293,702.30196111061571,2796.5877695646914,115.8626616564575]
["2051-3",2051,3,427.58304727040763,3355.9951289352102,87.144287007831551,287.23607929635915,1782.5051544970006,70.327144652635425,385.51121576483825,15522.744477141832,80.399408393306913,319.14269489952113,1455.5581358381016,69.426972325296489,316.27023020004287,1260.7427058322187,64.598553521506261,525.66350593602044,2610.7730179868004,83.381185593795763]
["2051-4",2051,4,248.04488458288628,2710.3281050331498,54.522221161211178,194.2806551471393,1560.4666059154381,47.358145066932693,258.27500411755682,15007.88117022673,55.484311811370191,226.95226518820266,1384.431651865516,47.112181418046823,247.52980240638399,1361.6021222987961,47.240048776528425,306.87739496563927,1938.7801311732285,50.44080301516852]
["2051-5",2051,5,{"$f":"INDEX(D$519:D$1045,MATCH($A354,$A$519:$A$1045,0),1)","v":165.53266242523824},2410.6299585722954,30.265304479419292,126.36578107210339,1428.8417332765143,30.004827096929802,156.18884236432558,19282.131576486339,39.547240125963313,170.65214544775174,1415.991920989467,31.019795829025039,160.65987849056401,1374.265348149115,27.070924114298215,182.84827032392883,1481.0172419496164,26.989485769277252]
["2051-6",{"$f":"B343+1","v":2051},{"$f":"C343","v":6},131.23934906691446,{"$f":"INDEX(E$519:E$1045,MATCH($A355,$A$519:$A$1045,0),1)","v":1745.5811859755659},18.095300754445738,90.927234701057102,1382.6441223102702,17.62974552153392,119.28732440697532,17278.629130175665,25.344225716804203,140.28285057167753,1400.7618030914568,21.209160648043845,134.78236072904369,1332.270557305965,19.87397209850279,128.6233235547318,1202.2239464310039,17.025860556123451]
["2051-7",2051,7,117.49152385504831,1543.0404980501899,15.609417328405621,76.611079210030553,1353.9704319638172,12.121260418412925,109.28896089148168,24905.306701455378,21.024083536216278,131.09788076664032,1391.7331747452067,19.209789792714211,119.5218813803201,1296.5252311664244,16.566898392027166,115.57632076470502,1037.8202368855691,14.680497360149381]
["2051-8",2051,8,118.02079887862544,1535.3870216091987,15.483159869660501,76.140532855032816,1499.0968900809571,11.374042933435215,170.62825277505971,19721.761228608844,30.386141417794761,151.21583036234881,1767.64535556598,19.729131348252373,154.91254880665471,1372.2834577222764,20.121834166281186,115.81306875194342,1062.4843239078461,14.665510655506345]
["2051-9",2051,9,146.89951993521279,1768.3225875516969,19.793995929935832,110.63067635772531,2192.5181224572202,16.388797853165286,116.58856818611459,20659.932804232714,20.822858729776264,152.00435980262549,1653.8471144536941,20.713392264241136,146.98964105247444,1311.2840116495006,21.923891322758216,148.57509183976518,1408.4616920742826,19.023341604066431]
["2051-10",2051,10,275.59795469147247,2615.2124389385672,57.642818179754485,190.59311012424772,2968.7643950645961,39.364454438998344,224.76464633974794,26525.29535987254,46.347028675501356,245.79589679161376,2102.3892466980692,42.539382387726583,216.57078160343539,1443.6201466678856,43.929646905264917,342.93828373992187,2049.9582570321986,53.639017913376179]
["2051-11",2051,11,407.46218096528423,3573.3374142634189,96.086961004838813,289.01158258879849,3450.6227854011604,70.519015001074365,354.4055499422156,15611.089981192232,81.29171514083076,351.27857524876907,1916.9165715711579,72.388596282768944,325.03031098638183,1311.1724140655076,73.517776620732249,541.39288337928485,2518.9916544584335,92.864167754453533]
["2051-12",2051,12,555.61758233146668,3922.9528436276682,123.5924583638425,432.85078059930794,3609.6731087433545,108.17454194301557,502.43343744220067,15518.902213657388,110.52038133258755,488.75932293868402,1684.5743873256965,110.80654274680936,480.65006581312355,1311.1724140655076,109.52978207255889,727.97226785035309,2925.0205058773686,119.954483906151]
["2052-1",2052,1,572.65905640029507,3922.1617407389945,128.60011108607193,392.37061743811023,2114.1301863393692,97.588805500341749,539.98728385908009,15520.942734572383,113.19376492484457,456.42232888367471,1499.2133697359732,102.52250937953876,481.54988513481504,1362.2659946158601,101.82639010950179,749.25664218269594,2811.8495234424158,125.02557963312965]
["2052-2",2052,2,540.1143582778974,3426.5317265638078,117.85292634825819,319.38951219554917,2030.6806580027476,77.420469202307189,480.98142251693218,14137.497105691224,100.68412258549088,367.83516422563201,1470.6687100865377,79.393876210190641,394.08573169591904,1223.5197817937437,81.678234363118591,702.64438039930928,2797.9512935869084,115.91915247150212]
["2052-3",2052,3,427.79152267131951,3357.6314015480507,87.186775689941655,287.37612614145741,1783.3742452597978,70.361433850418308,385.69917832737593,15530.312855726497,80.438608494912629,319.29829835876018,1456.2678180106216,69.460822628721814,316.4244331401697,1261.3574024220932,64.630049647065263,525.91980213589159,2612.0459448605138,83.421839511686443]
["2052-4",2052,4,248.16582309316559,2711.649571686019,54.548804399222497,194.37537999118959,1561.2274380002334,47.381235337565052,258.40093049694133,15015.198518432589,55.511364133072455,227.06291963246795,1385.1066551087467,47.135151764910809,247.6504897795709,1362.2659946158601,47.263081467301973,307.02701826888915,1939.7254164639032,50.465396288213455]
["2052-5",2052,5,165.61337069555762,{"$f":"INDEX(E$519:E$1045,MATCH($A366,$A$519:$A$1045,0),1)","v":2411.8053022868608},30.280060844353184,126.42739286199718,1429.5383894117056,30.019456461677208,156.26499489595128,19291.532908313005,39.566522056790213,170.73534980925717,1416.6823119797109,31.034920059073318,160.73821095204161,1374.9353946377303,27.084123004651357,182.93742111394533,1481.7393371431558,27.002644952977526]
["2052-6",2052,6,131.30333704793193,1746.432273828309,18.104123426680967,90.971567823778244,1383.3182540130053,17.638341204382066,119.34548497470178,17287.053620244005,25.356582725929901,140.35124786595918,1401.4447683781914,21.21950153573183,134.8480761657716,1332.9201285186934,19.883661992261203,128.68603604793253,1202.8101112025454,17.034161804566224]
["2052-7",2052,7,117.54880884961442,1543.7928337391468,15.617027965815867,76.648432247188069,1354.6305833202109,12.127170345481874,109.34224658669936,24917.449708135751,21.034334186404585,131.16179977237738,1392.4117379703389,19.219155853071463,119.58015631029586,1297.1573741362763,16.5749758656459,115.63267196936847,1038.3262438270056,14.687655086799866]
["2052-8",2052,8,118.07834193024834,1536.1356257152981,15.490708948095243,76.177656469296622,1499.8278003150292,11.379588541886431,170.71144548728549,19731.376909363895,30.400956698837071,151.28955821723048,1768.5072011805903,19.738750622434839,154.98807905960768,1372.9525379064412,20.13164490941443,115.86953538712231,1063.0023562451975,14.672661075133606]
["2052-9",2052,9,146.97114329939379,1769.1847633623024,19.803646829950431,110.68461622918201,2193.5871220293598,16.396788490831383,116.64541292925749,20670.005906526345,20.833011269381227,152.07847211847269,1654.6534757966754,20.723491431605467,147.06130835674185,1311.9233505142736,21.934580689565998,148.6475321575808,1409.1484115730998,19.032616758432134]
["2052-10",2052,10,275.73232717060046,2616.4875303276149,57.670922918018626,190.68603704288464,2970.2118667345444,39.383647249548801,224.87423417316569,26538.228219628691,46.369625959107161,245.9157387695717,2103.4143024009941,42.560123188500704,216.67637437847358,1444.3240082703569,43.95106555319532,343.10548914398817,2050.9577491126638,53.665170530593819]
["2052-11",2052,11,407.66084609496005,3575.0796558110842,96.133809840043526,289.15249511078224,3452.3051953404101,70.553397748515181,354.57834640732631,15618.701434132838,81.331350301796533,351.44984710408295,1917.8511969107831,72.423890576422167,325.1887850531719,1311.8116985189765,73.553621465501038,541.65684870516486,2520.2198317643615,92.909445261891079]
["2052-12",2052,12,555.88848315171606,3924.8655461355315,123.65271797299113,433.06182437336901,3611.4330663780411,108.22728428428476,502.67840742632654,15526.468718881015,110.57426742782528,488.99762587527044,1685.395730274173,110.86056836492092,480.88441494321285,1311.8116985189765,109.58318518424711,728.32720313453183,2926.4466494687285,120.01296975886001]
["2053-1",2053,1,572.93813001452531,3924.0731256029026,128.66278170550962,392.56183118929835,2115.160464207956,97.636363397759084,540.25043555686705,15528.5065468212,113.24892757831674,456.6447569191929,1499.9439805399381,102.57247161607847,481.78455856811644,1362.9298669329244,101.87601310663119,749.62177699857432,2813.2198204811302,125.08650827817499]
["2053-2",2053,2,540.3775719027891,3428.2015763330883,117.91035954823299,319.54516010597581,2031.6702684598642,77.458198475797587,481.21581892166756,14144.38672416378,100.73318892203352,368.01442112827607,1471.3854102376517,79.43256718300259,394.27778127276883,1224.1160389973468,81.71803857089786,702.98679968800286,2799.3148176091236,115.97564328654667]
["2053-3",2053,3,427.99999807223151,3359.2676741608907,87.229264372051759,287.5161729865556,1784.2433360225948,70.395723048201134,385.88714088991367,15537.881234311155,80.477808596518344,319.45390181799939,1456.9775001831408,69.494672932147111,316.57863608029646,1261.972099011967,64.661545772624251,526.17609833576296,2613.3188717342277,83.462493429577137]
["2053-4",2053,4,248.28676160344483,2712.9710383388879,54.57538763723381,194.47010483523979,1561.9882700850292,47.404325608197382,258.52685687632584,15022.515866638456,55.538416454774733,227.17357407673327,1385.7816583519764,47.158122111774802,247.77117715275784,1362.9298669329244,47.286114158075506,307.17664157213909,1940.6707017545773,50.489989561258398]
["2053-5",2053,5,165.69407896587711,2412.9806460014252,30.294817209287078,126.48900465189095,1430.2350455468963,30.034085826424608,156.34114742757697,19300.934240139664,39.585803987617098,170.8185541707627,1417.3727029699544,31.050044289121598,160.81654341351921,1375.6054411263449,27.097321895004498,183.02657190396187,1482.4614323366955,27.015804136677808]
["2053-6",2053,6,131.36732502894947,1747.2833616810512,18.112946098916186,91.015900946499357,1383.9923857157405,17.646936887230201,119.40364554242824,17295.47811031235,25.368939735055594,140.41964516024083,1402.1277336649248,21.229842423419804,134.91379160249951,1333.5696997314217,19.893351886019616,128.74874854113327,1203.3962759740862,17.042463053008994]
["2053-7",2053,7,117.60609384418049,1544.545169428103,15.624638603226108,76.685785284345542,1355.2907346766049,12.133080272550822,109.39553228191706,24929.592714816128,21.04458483659289,131.22571877811441,1393.0903011954701,19.228521913428711,119.63843124027166,1297.7895171061282,16.583053339264641,115.68902317403186,1038.8322507684418,14.694812813450355]
["2053-8",2053,8,118.13588498187126,{"$f":"INDEX(E$519:E$1045,MATCH($A381,$A$519:$A$1045,0),1)","v":1536.8842298213965},15.498258026529987,76.214780083560399,1500.5587105491004,11.385134150337638,170.79463819951127,19740.992590118945,30.415771979879395,151.3632860721122,1769.3690467952006,19.748369896617312,155.06360931256071,1373.6216180906058,20.14145565254767,115.92600202230123,1063.5203885825488,14.679811494760866]
["2053-9",2053,9,147.04276666357478,1770.046939172908,19.813297729965019,110.73855610063873,2194.6561216014993,16.404779128497484,116.70225767240042,20680.079008819976,20.843163808986183,152.15258443431986,1655.4598371396557,20.733590598969787,147.13297566100925,1312.5626893790463,21.945270056373779,148.71997247539639,1409.8351310719172,19.041891912797844]
["2053-10",2053,10,275.86669964972845,2617.7626217166635,57.699027656282759,190.77896396152147,2971.6593384044922,39.402840060099273,224.98382200658338,26551.161079384845,46.392223242712966,246.03558074752951,2104.4393581039189,42.580863989274825,216.78196715351186,1445.027869872828,43.972484201125738,343.2726945480544,2051.9572411931276,53.691323147811453]
["2053-11",2053,11,407.85951122463604,3576.82189735875,96.180658675248196,289.29340763276599,3453.9876052796594,70.587780495955968,354.75114287243707,15626.312887073451,81.370985462762349,351.62111895939682,1918.7858222504085,72.45918487007539,325.3472591199619,1312.4509829724459,73.589466310269785,541.92081403104419,2521.44800907029,92.954722769328626]
["2053-12",2053,12,556.15938397196521,3926.7782486433935,123.71297758213976,433.27286814743007,3613.1930240127281,108.28002662555389,502.92337741045242,15534.03522410464,110.62815352306301,489.23592881185675,1686.2170732226498,110.91459398303249,481.11876407330203,1312.4509829724459,109.63658829593534,728.68213841871045,2927.8727930600867,120.07145561156896]
["2054-1",2054,1,573.21720362875544,3925.9845104668102,128.72545232494724,392.75304494048646,2116.1907420765419,97.68392129517639,540.51358725465411,15536.070359070014,113.30409023178886,456.86718495471138,1500.6745913439026,102.62243385261823,482.01923200141795,1363.5937392499886,101.92563610376058,749.9869118144527,2814.5901175198446,125.14743692322037]
[{"$f":"_xlfn.CONCAT(B387,\"-\",C387)","v":"2054-2"},2054,2,540.6407855276808,3429.8714261023683,117.96779274820773,319.7008080164025,2032.6598789169807,77.495927749287958,481.45021532640283,14151.27634263634,100.78225525857614,368.19367803092001,1472.1021103887661,79.471258155814581,394.46983084961869,1224.7122962009505,81.757842778677173,703.32921897669644,2800.6783416313397,116.03213410159125]
["2054-3",2054,3,428.20847347314333,3360.9039467737307,87.271753054161849,287.65621983165369,1785.112426785392,70.430012245983988,386.07510345245129,15545.449612895814,80.51700869812403,319.60950527723855,1457.6871823556608,69.528523235572422,316.73283902042323,1262.5867956018412,64.693041898183267,526.4323945356341,2614.5917986079407,83.503147347467817]
["2054-4",2054,4,248.40770011372416,2714.2925049917562,54.601970875245122,194.56482967929009,1562.7491021698243,47.427415878829713,258.65278325571018,15029.833214844317,55.565468776477012,227.28422852099862,1386.4566615952069,47.181092458638787,247.89186452594467,1363.5937392499886,47.309146848849032,307.32626487538909,1941.6159870452518,50.514582834303326]
["2054-5",2054,5,165.77478723619657,2414.1559897159896,30.30957357422097,126.55061644178471,1430.9317016820871,30.048715191172008,156.41729995920267,19310.335571966327,39.605085918444004,170.90175853226813,1418.0630939601972,31.065168519169887,160.89487587499684,1376.27548761496,27.11052078535764,183.11572269397843,1483.1835275302349,27.028963320378089]
["2054-6",2054,6,131.43131300996694,1748.1344495337944,18.121768771151412,91.060234069220499,1384.6665174184759,17.655532570078343,119.46180611015467,17303.902600380694,25.381296744181292,140.48804245452249,1402.8106989516587,21.240183311107785,134.97950703922749,1334.2192709441499,19.903041779778018,128.811461034334,1203.9824407456274,17.050764301451764]
["2054-7",2054,7,117.66337883874657,1545.2975051170597,15.632249240636346,76.723138321503058,1355.9508860329988,12.138990199619769,109.44881797713474,24941.735721496509,21.05483548678119,131.28963778385142,1393.7688644206019,19.237887973785959,119.69670617024742,1298.4216600759801,16.591130812883371,115.7453743786953,1039.3382577098778,14.70197054010084]
["2054-8",2054,8,118.19342803349417,1537.632833927496,15.505807104964731,76.251903697824162,1501.2896207831716,11.390679758788849,170.87783091173702,19750.608270873992,30.430587260921712,151.43701392699387,1770.2308924098106,19.757989170799782,155.13913956551377,1374.2906982747709,20.15126639568091,115.98246865748011,1064.0384209199001,14.686961914388123]
["2054-9",2054,9,147.11439002775575,1770.9091149835131,19.822948629979617,110.79249597209547,2195.7251211736384,16.412769766163578,116.75910241554331,20690.152111113599,20.853316348591147,152.22669675016701,1656.2661984826364,20.743689766334121,147.20464296527666,1313.2020282438198,21.955959423181554,148.79241279321189,1410.5218505707344,19.051167067163547]
["2054-10",2054,10,276.00107212885638,2619.0377131057121,57.727132394546899,190.87189088015828,2973.106810074441,39.42203287064973,225.09340984000104,26564.093939140992,46.414820526318749,246.15542272548737,2105.4644138068434,42.601604790048945,216.88755992855008,1445.7317314752984,43.993902849056127,343.4398999521207,2052.9567332735924,53.717475765029086]
["2054-11",2054,11,408.0581763543118,{"$f":"INDEX(E$519:E$1045,MATCH($A396,$A$519:$A$1045,0),1)","v":3578.5641389064158},96.227507510452881,289.43432015474986,3455.6700152189087,70.62216324339677,354.92393933754789,15633.924340014062,81.410620623728107,351.7923908147107,1919.720447590033,72.494479163728627,325.50573318675197,1313.0902674259155,73.625311155038517,542.18477935692408,2522.6761863762176,93.000000276766173]
["2054-12",2054,12,556.43028479221471,3928.6909511512563,123.77323719128835,433.48391192149114,3614.952981647416,108.33276896682301,503.16834739457818,15541.60172932826,110.68203961830072,489.47423174844306,1687.0384161711265,110.968619601144,481.35311320339127,1313.0902674259155,109.68999140762355,729.03707370288896,2929.2989366514457,120.12994146427796]
["2055-1",2055,1,573.49627724298557,3927.8958953307192,128.78812294438487,392.94425869167469,2117.2210199451283,97.731479192593682,540.77673895244129,15543.634171318832,113.35925288526099,457.08961299022974,1501.4052021478676,102.67239608915796,482.25390543471946,1364.2576115670529,101.97525910088997,750.35204663033142,2815.9604145585595,125.20836556826579]
["2055-2",2055,2,540.90399915257262,3431.5412758716488,118.02522594818257,319.85645592682909,2033.6494893740971,77.533657022778371,481.6846117311382,14158.165961108896,100.83132159511877,368.3729349335643,1472.8188105398801,79.509949128626573,394.66188042646849,1225.3085534045531,81.797646986456471,703.67163826539024,2802.0418656535562,116.08862491663585]
["2055-3",2055,3,428.41694887405532,3362.5402193865707,87.314241736271939,287.79626667675194,1785.9815175481895,70.464301443766843,386.26306601498908,15553.017991480478,80.556208799729731,319.76510873647766,1458.3968645281807,69.562373538997704,316.88704196055005,1263.2014921917157,64.724538023742255,526.68869073550536,2615.8647254816556,83.543801265358496]
["2055-4",2055,4,248.52863862400349,2715.6139716446237,54.628554113256435,194.65955452334038,1563.50993425462,47.450506149462072,258.77870963509474,15037.150563050182,55.59252109817929,227.394882965264,1387.1316648384372,47.204062805502787,248.01255189913169,1364.2576115670529,47.332179539622587,307.47588817863908,1942.5612723359263,50.539176107348261]
["2055-5",2055,5,165.85549550651609,2415.3313334305544,30.324329939154858,126.61222823167846,1431.6283578172779,30.063344555919421,156.49345249082839,19319.736903792989,39.624367849270897,170.98496289377363,1418.7534849504409,31.080292749218167,160.97320833647444,1376.9455341035748,27.123719675710788,183.20487348399496,1483.9056227237743,27.042122504078367]
["2055-6",2055,6,131.4953009909845,1748.9855373865371,18.130591443386635,91.104567191941655,1385.3406491212115,17.664128252926478,119.51996667788113,17312.327090449035,25.393653753306989,140.55643974880417,1403.493664238393,21.250524198795762,135.04522247595546,1334.8688421568786,19.912731673536435,128.87417352753477,1204.5686055171686,17.059065549894534]
["2055-7",2055,7,117.72066383331264,1546.0498408060164,15.639859878046588,76.760491358660559,1356.6110373893923,12.144900126688716,109.50210367235242,24953.878728176882,21.065086136969501,131.35355678958845,1394.4474276457338,19.247254034143207,119.7549811002232,1299.0538030458324,16.599208286502108,115.80172558335875,1039.8442646513138,14.709128266751327]
["2055-8",2055,8,118.25097108511711,1538.3814380335948,15.513356183399477,76.289027312087981,1502.0205310172432,11.396225367240062,170.9610236239628,19760.22395162905,30.445402541964025,151.51074178187557,1771.0927380244214,19.767608444982258,155.21466981846677,1374.9597784589357,20.161077138814154,116.038935292659,1064.5564532572514,14.694112334015379]
["2055-9",2055,9,147.18601339193671,1771.7712907941188,19.832599529994209,110.84643584355216,2196.7941207457775,16.420760403829679,116.81594715868624,20700.22521340723,20.86346888819611,152.30080906601427,1657.0725598256174,20.753788933698452,147.2763102695441,1313.8413671085925,21.966648789989339,148.86485311102754,1411.2085700695516,19.060442221529254]
["2055-10",2055,10,276.13544460798431,2620.3128044947603,57.755237132811025,190.9648177987952,2974.5542817443902,39.441225681200194,225.20299767341882,26577.026798897154,46.437417809924561,246.27526470344529,2106.4894695097678,42.622345590823066,216.99315270358832,1446.4355930777697,44.015321496986552,343.60710535618693,2053.9562253540562,53.74362838224674]
["2055-11",2055,11,408.25684148398784,3580.3063804540811,96.274356345657594,289.57523267673372,3457.352425158158,70.656545990837571,355.0967358026586,15641.53579295467,81.450255784693908,351.96366267002463,1920.6550729296582,72.529773457381836,325.66420725354203,1313.7295518793844,73.661155999807306,542.44874468280375,2523.9043636821461,93.045277784203776]
["2055-12",2055,12,556.70118561246397,3930.6036536591209,123.83349680043699,433.69495569555227,3616.7129392821025,108.38551130809216,503.41331737870411,15549.168234551891,110.73592571353844,489.71253468502948,1687.8597591196033,111.02264521925559,481.58746233348069,1313.7295518793844,109.74339451931181,729.39200898706758,2930.7250802428048,120.18842731698697]
["2056-1",2056,1,573.77535085721581,3929.8072801946269,128.85079356382258,393.13547244286292,2118.2512978137147,97.779037090011016,541.03989065022836,15551.197983567648,113.41441553873315,457.31204102574816,1502.1358129518326,102.72235832569768,482.48857886802102,1364.9214838841172,102.02488209801936,750.71718144620979,2817.3307115972743,125.26929421331117]
["2056-2",2056,2,541.16721277746444,{"$f":"INDEX(E$519:E$1045,MATCH($A411,$A$519:$A$1045,0),1)","v":3433.2111256409303},118.08265914815735,320.01210383725584,2034.6390998312138,77.57138629626877,481.9190081358737,14165.05557958146,100.88038793166143,368.55219183620841,1473.5355106909947,79.548640101438536,394.8539300033184,1225.9048106081566,81.837451194235783,704.01405755408382,2803.4053896757719,116.14511573168046]
["2056-3",2056,3,428.62542427496737,3364.1764919994107,87.356730418382071,287.9363135218502,1786.8506083109871,70.498590641549683,386.45102857752676,15560.586370065143,80.59540890133546,319.92071219571687,1459.1065467007006,69.596223842423043,317.04124490067682,1263.81618878159,64.756034149301257,526.94498693537673,2617.1376523553686,83.58445518324919]
["2056-4",2056,4,248.64957713428282,2716.9354382974925,54.655137351267761,194.75427936739067,1564.2707663394151,47.473596420094417,258.90463601447925,15044.467911256046,55.619573419881554,227.50553740952932,1387.8066680816676,47.227033152366779,248.13323927231858,1364.9214838841172,47.355212230396127,307.62551148188891,1943.5065576266004,50.563769380393204]
["2056-5",2056,5,165.93620377683555,2416.5066771451193,30.339086304088767,126.67384002157223,1432.3250139524694,30.077973920666825,156.56960502245408,19329.138235619655,39.643649780097796,171.06816725527918,1419.4438759406844,31.095416979266453,161.05154079795201,1377.6155805921896,27.13691856606393,183.29402427401158,1484.6277179173139,27.055281687778653]
["2056-6",2056,6,131.55928897200204,1749.83662523928,18.139414115621864,91.148900314662797,1386.0147808239467,17.67272393577462,119.5781272456076,17320.751580517386,25.406010762432683,140.62483704308579,1404.1766295251268,21.26086508648374,135.11093791268345,1335.5184133696071,19.922421567294851,128.9368860207355,1205.1547702887101,17.067366798337307]
["2056-7",2056,7,117.77794882787876,1546.8021764949733,15.647470515456829,76.797844395818061,1357.2711887457865,12.150810053757663,109.55538936757011,24966.021734857266,21.075336787157809,131.41747579532546,1395.1259908708655,19.256620094500452,119.81325603019899,1299.6859460156843,16.607285760120845,115.8580767880222,1040.3502715927502,14.716285993401812]
["2056-8",2056,8,118.30851413674002,1539.1300421396941,15.520905261834223,76.326150926351772,1502.7514412513146,11.401770975691273,171.04421633618864,19769.839632384101,30.460217823006349,151.58446963675729,1771.9545836390314,19.777227719164735,155.29020007141983,1375.6288586431008,20.170887881947397,116.09540192783794,1065.0744855946032,14.70126275364264]
["2056-9",2056,9,{"$f":"INDEX(D$519:D$1045,MATCH($A418,$A$519:$A$1045,0),1)","v":147.25763675611773},1772.6334666047239,19.842250430008807,110.90037571500889,2197.863120317917,16.428751041495776,116.87279190182915,20710.29831570086,20.87362142780108,152.37492138186147,1657.878921168598,20.763888101062786,147.34797757381151,1314.4807059733657,21.977338156797117,148.93729342884311,1411.8952895683688,19.069717375894964]
["2056-10",{"$f":"B407+1","v":2056},{"$f":"C407","v":10},276.26981708711241,{"$f":"INDEX(E$519:E$1045,MATCH($A419,$A$519:$A$1045,0),1)","v":2621.5878958838098},57.783341871075187,191.05774471743209,2976.0017534143381,39.460418491750659,225.31258550683654,26589.959658653312,46.460015093530373,246.39510668140315,2107.5145252126918,42.643086391597201,217.09874547862654,1447.1394546802408,44.036740144916948,343.77431076025323,2054.9557174345209,53.769780999464388]
["2056-11",2056,11,408.45550661366383,3582.0486220017492,96.321205180862293,289.71614519871753,3459.0348350974086,70.690928738278359,355.26953226776942,15649.147245895283,81.48989094565971,352.13493452533851,1921.5896982692841,72.565067751035087,325.82268132033209,1314.3688363328536,73.697000844576039,542.71271000868353,2525.1325409880737,93.090555291641309]
["2056-12",2056,12,556.97208643271335,3932.5163561669851,123.89375640958561,433.90599946961339,3618.4728969167904,108.4382536493613,503.65828736282998,15556.734739775517,110.78981180877619,489.95083762161585,1688.6811020680805,111.07667083736715,481.82181146356999,1314.3688363328536,109.79679763100002,729.74694427124643,2932.1512238341643,120.24691316969596]
["2057-1",2057,1,574.05442447144605,3931.7186650585359,128.91346418326023,393.32668619405104,2119.281575682302,97.826594987428351,541.30304234801542,15558.761795816472,113.46957819220528,457.53446906126652,1502.8664237557975,102.77232056223744,482.72325230132276,1365.5853562011816,102.07450509514875,751.0823162620884,2818.7010086359901,125.33022285835658]
["2057-2",2057,2,541.43042640235615,3434.8809754102112,118.14009234813211,320.16775174768259,2035.6287102883305,77.609115569759169,482.15340454060902,14171.94519805402,100.92945426820408,368.73144873885246,1474.2522108421088,79.587331074250557,395.04597958016825,1226.5010678117596,81.877255402015095,704.35647684277751,2804.7689136979875,116.20160654672507]
["2057-3",2057,3,428.83389967587931,3365.8127646122521,87.399219100492203,288.07636036694845,1787.7196990737839,70.532879839332551,386.63899114006455,15568.154748649808,80.634609002941161,320.07631565495603,1459.8162288732206,69.630074145848326,317.19544784080369,1264.4308853714647,64.787530274860273,527.20128313524799,2618.4105792290834,83.625109101139898]
["2057-4",2057,4,248.77051564456221,2718.2569049503609,54.681720589279088,194.84900421144098,1565.0315984242109,47.496686690726762,259.0305623938637,15051.785259461909,55.64662574158384,227.61619185379473,1388.4816713248979,47.250003499230779,248.25392664550557,1365.5853562011816,47.378244921169681,307.77513478513902,1944.4518429172751,50.588362653438153]
["2057-5",2057,5,166.01691204715502,2417.6820208596846,30.353842669022658,126.73545181146605,1433.0216700876597,30.092603285414238,156.64575755407981,19338.539567446318,39.662931710924688,171.15137161678462,1420.1342669309281,31.110541209314736,161.12987325942964,1378.2856270808045,27.150117456417075,183.38317506402805,{"$f":"INDEX(T$519:T$1045,MATCH($A426,$A$519:$A$1045,0),1)","v":1485.3498131108531},27.068440871478941]
["2057-6",2057,6,131.62327695301954,1750.6877130920232,18.14823678785709,91.193233437383952,1386.6889125266821,17.681319618622762,119.63628781333408,17329.17607058573,25.418367771558383,140.69323433736747,1404.8595948118609,21.271205974171718,135.17665334941137,1336.1679845823355,19.93211146105326,128.99959851393626,1205.7409350602513,17.075668046780077]
["2057-7",2057,7,117.83523382244486,1547.55451218393,15.655081152867071,76.835197432975534,1357.9313401021809,12.156719980826614,109.60867506278782,24978.164741537639,21.085587437346117,131.48139480106244,1395.8045540959977,19.2659861548577,119.87153096017477,1300.3180889855364,16.615363233739586,115.91442799268563,1040.8562785341862,14.723443720052311]
["2057-8",2057,8,118.36605718836299,1539.8786462457933,15.52845434026897,76.363274540615564,1503.4823514853867,11.407316584142485,171.12740904841442,19779.455313139151,30.475033104048666,151.65819749163902,1772.8164292536419,19.786846993347211,155.36573032437286,1376.2979388272661,20.180698625080641,116.15186856301688,1065.5925179319547,14.708413173269902]
["2057-9",2057,9,147.32926012029873,1773.4956424153302,19.851901330023406,110.95431558646557,2198.9321198900561,16.436741679161877,116.92963664497206,20720.371417994484,20.883773967406036,152.44903369770873,1658.6852825115793,20.773987268427121,147.41964487807891,1315.1200448381387,21.988027523604899,149.00973374665872,1412.5820090671864,19.078992530260678]
["2057-10",2057,10,276.40418956624029,2622.8629872728588,57.811446609339342,191.15067163606898,2977.4492250842877,39.47961130230113,225.42217334025432,26602.89251840947,46.482612377136171,246.5149486593611,2108.5395809156162,42.663827192371315,217.20433825366479,1447.8433162827114,44.058158792847365,343.94151616431947,2055.9552095149852,53.795933616682028]
["2057-11",2057,11,408.65417174333965,3583.7908635494159,96.368054016066978,289.85705772070139,3460.7172450366588,70.72531148571916,355.44232873288024,15656.758698835896,81.529526106625482,352.3062063806525,1922.5243236089095,72.600362044688339,325.98115538712221,1315.0081207863229,73.732845689344813,542.97667533456331,2526.3607182940032,93.135832799078912]
["2057-12",2057,12,557.24298725296262,3934.429058674848,123.95401601873427,434.11704324367469,3620.2328545514779,108.49099599063044,503.90325734695591,15564.301244999149,110.84369790401394,490.18914055820244,1689.502445016557,111.13069645547876,482.0561605936594,1315.0081207863229,109.85020074268827,730.10187955542494,2933.5773674255238,120.30539902240497]
["2058-1",2058,1,574.33349808567607,3933.630049922443,128.97613480269786,393.51789994523915,2120.3118535508879,97.874152884845643,541.56619404580249,15566.325608065283,113.52474084567744,457.75689709678471,1503.5970345597623,102.82228279877717,482.95792573462433,1366.2492285182454,102.12412809227814,751.44745107796678,2820.071305674704,125.39115150340194]
["2058-2",2058,2,541.69364002724774,3436.5508251794909,118.19752554810691,320.32339965810917,2036.6183207454465,77.646844843249553,482.38780094534422,14178.834816526576,100.97852060474671,368.91070564149646,1474.9689109932231,79.62602204706252,395.23802915701816,1227.0973250153629,81.917059609794379,704.69889613147109,2806.1324377202031,116.25809736176963]
["2058-3",2058,3,429.04237507679119,3367.4490372250912,87.441707782602293,288.21640721204648,1788.5887898365806,70.567169037115391,386.82695370260211,15575.723127234467,80.673809104546848,320.23191911419502,1460.5259110457403,69.663924449273622,317.3496507809304,1265.0455819613392,64.819026400419261,527.45757933511936,2619.6835061027964,83.66576301903055]
["2058-4",2058,4,248.8914541548414,2719.5783716032288,54.708303827290401,194.94372905549122,1565.792430509006,47.519776961359099,259.15648877324816,15059.102607667775,55.673678063286097,227.72684629806002,1389.1566745681284,47.272973846094764,248.37461401869243,1366.2492285182454,47.401277611943208,307.92475808838884,1945.3971282079492,50.612955926483082]
["2058-5",2058,5,166.09762031747451,2418.857364574249,30.368599033956549,126.79706360135981,1433.7183262228509,30.107232650161638,156.72191008570553,19347.94089927298,39.682213641751588,171.23457597829011,1420.8246579211716,31.125665439363011,161.20820572090722,1378.9556735694193,27.163316346770216,183.47232585404461,1486.071908304393,27.081600055179212]
["2058-6",2058,6,131.68726493403702,1751.5388009447652,18.157059460092309,91.237566560105051,1387.3630442294175,17.689915301470897,119.69444838106051,17337.600560654068,25.430724780684081,140.7616316316491,1405.542560098595,21.281546861859692,135.24236878613934,1336.8175557950638,19.94180135481167,129.062311007137,1206.3270998317921,17.08396929522285]
["2058-7",2058,7,117.89251881701094,1548.3068478728862,15.662691790277309,76.872550470133035,1358.5914914585742,12.162629907895562,109.66196075800552,24990.30774821802,21.095838087534418,131.54531380679953,1396.4831173211292,19.275352215214944,119.92980589015055,1300.9502319553885,16.623440707358323,115.97077919734905,1041.3622854756225,14.730601446702785]
["2058-8",2058,8,118.42360023998587,1540.6272503518924,15.536003418703709,76.400398154879355,1504.2132617194579,11.4128621925937,171.21060176064017,19789.070993894198,30.489848385090983,151.73192534652063,1773.6782748682519,19.796466267529674,155.44126057732586,1376.9670190114307,20.190509368213885,116.20833519819575,{"$f":"INDEX(T$519:T$1045,MATCH($A441,$A$519:$A$1045,0),1)","v":1066.1105502693058},14.715563592897155]
["2058-9",2058,9,147.40088348447972,1774.3578182259346,19.861552230037997,111.00825545792232,2200.0011194621943,16.44473231682797,116.98648138811497,20730.444520288114,20.893926507010995,152.5231460135559,1659.4916438545597,20.784086435791448,147.49131218234635,1315.7593837029117,21.998716890412673,149.08217406447429,1413.2687285660031,19.088267684626381]
["2058-10",2058,10,276.53856204536828,2624.138078661907,57.839551347603489,191.24359855470587,2978.8966967542365,39.498804112851587,225.53176117367198,26615.82537816562,46.505209660741968,246.63479063731893,2109.5646366185406,42.684567993145436,217.30993102870306,1448.5471778851822,44.079577440777754,344.1087215683857,2056.9547015954495,53.822086233899661]
["2058-11",2058,11,408.85283687301552,3585.5331050970813,96.414902851271663,289.99797024268514,3462.3996549759072,70.759694233159948,355.61512519799095,15664.370151776504,81.569161267591255,352.4774782359662,1923.4589489485345,72.635656338341548,326.13962945391228,1315.6474052397923,73.768690534113546,543.24064066044309,2527.5888955999303,93.181110306516473]
["2058-12",2058,12,557.51388807321212,3936.3417611827103,124.01427562788287,434.32808701773558,3621.9928121861649,108.54373833189959,504.14822733108167,15571.867750222773,110.89758399925167,490.42744349478869,1690.3237879650335,111.18472207359029,482.29050972374853,1315.6474052397923,109.9036038543765,730.45681483960345,2935.0035110168824,120.36388487511397]
["2059-1",2059,1,574.61257169990608,3935.5414347863502,129.03880542213551,393.70911369642727,2121.3421314194734,97.921710782262963,541.82934574358956,15573.889420314099,113.57990349914957,457.97932513230313,1504.3276453637268,102.87224503531689,483.19259916792572,1366.9131008353097,102.17375108940752,751.81258589384515,2821.4416027134184,125.45208014844732]
["2059-2",2059,2,541.95685365213956,3438.2206749487709,118.25495874808169,320.4790475685358,2037.6079312025627,77.684574116739952,482.62219735007955,14185.724434999136,101.02758694128933,369.08996254414052,1475.6856111443371,79.664713019874497,395.4300787338679,1227.6935822189657,81.956863817573662,705.04131542016432,2807.4959617424188,116.31458817681423]
["2059-3",2059,3,429.25085047770301,3369.0853098379316,87.484196464712355,288.35645405714467,1789.4578805993779,70.601458234898246,387.01491626513985,15583.291505819128,80.713009206152535,320.38752257343424,1461.2355932182597,69.697774752698905,317.50385372105711,1265.660278551213,64.850522525978235,527.71387553499051,2620.9564329765099,83.706416936921244]
["2059-4",2059,4,249.0123926651207,2720.8998382560972,54.73488706530172,195.03845389954154,1566.553262593801,47.542867231991423,259.28241515263261,15066.419955873635,55.700730384988375,227.83750074232526,1389.8316778113583,47.295944192958757,248.49530139187934,1366.9131008353097,47.424310302716741,308.07438139163872,1946.3424134986233,50.637549199528024]
["2059-5",2059,5,166.17832858779391,2420.032708288813,30.383355398890451,126.85867539125353,1434.4149823580415,30.121862014909045,156.79806261733123,19357.342231099639,39.701495572578466,171.31778033979558,1421.5150489114149,31.140789669411294,161.28653818238482,1379.6257200580339,27.17651523712335,183.56147664406114,1486.7940034979322,27.094759238879494]
[{"$f":"_xlfn.CONCAT(B451,\"-\",C451)","v":"2059-6"},2059,6,131.75125291505455,1752.3898887975079,18.165882132327532,91.281899682826179,1388.0371759321524,17.698510984319036,119.75260894878696,17346.025050722412,25.443081789809771,140.83002892593075,1406.2255253853284,21.291887749547666,135.30808422286728,1337.467127007792,19.951491248570086,129.12502350033773,1206.9132646033333,17.09227054366562]
["2059-7",2059,7,117.949803811577,1549.0591835618432,15.670302427687547,76.909903507290537,1359.2516428149681,12.168539834964509,109.71524645322319,25002.450754898393,21.106088737722722,131.6092328125365,1397.1616805462609,19.284718275572192,119.98808082012631,1301.5823749252397,16.631518180977061,116.02713040201247,1041.8682924170587,14.737759173353275]
["2059-8",2059,8,118.48114329160879,1541.3758544579914,15.543552497138451,76.437521769143117,1504.9441719535293,11.418407801044911,171.2937944728659,19798.686674649249,30.504663666133297,151.80565320140235,1774.5401204828622,19.806085541712147,155.51679083027886,1377.6360991955955,20.200320111347121,116.26480183337466,1066.6285826066571,14.722714012524412]
["2059-9",2059,9,147.47250684866069,1775.2199940365399,19.871203130052592,111.06219532937895,2201.0701190343325,16.45272295449406,117.04332613125786,20740.517622581745,20.904079046615955,152.59725832940308,1660.2980051975403,20.794185603155768,147.5629794866137,1316.3987225676844,22.009406257220451,149.15461438228985,1413.9554480648203,19.097542838992084]
["2059-10",2059,10,276.67293452449627,2625.4131700509547,57.867656085867623,191.3365254733427,2980.3441684241839,39.517996923402038,225.64134900708962,26628.758237921771,46.527806944347773,246.75463261527679,2110.589692321465,42.705308793919563,217.41552380374125,1449.2510394876529,44.100996088708172,344.27592697245188,2057.9541936759128,53.848238851117294]
["2059-11",2059,11,409.05150200269128,3587.2753466447475,96.461751686476362,290.13888276466889,3464.0820649151565,70.794076980600721,355.78792166310171,15671.98160471711,81.608796428557056,352.64875009128008,1924.3935742881592,72.670950631994742,326.29810352070223,1316.2866896932612,73.804535378882349,543.50460598632253,{"$f":"INDEX(T$519:T$1045,MATCH($A456,$A$519:$A$1045,0),1)","v":2528.8170729058579},93.226387813954005]
["2059-12",2059,12,557.78478889346127,3938.2544636905732,124.07453523703148,434.53913079179677,3623.7527698208519,108.59648067316868,504.39319731520754,15579.434255446398,110.95147009448938,490.66574643137517,1691.14513091351,111.23874769170183,482.52485885383783,1316.2866896932612,109.95700696606471,730.81175012378208,2936.429654608241,120.42237072782294]
["2060-1",2060,1,574.89164531413644,3937.4528196502583,129.10147604157316,393.9003274476155,2122.3724092880598,97.969268679680297,542.09249744137674,15581.453232562917,113.63506615262168,458.20175316782144,1505.058256167692,102.92220727185662,483.4272726012274,1367.5769731523737,102.22337408653686,752.17772070972353,2822.8118997521333,125.51300879349273]
["2060-2",2060,2,542.22006727703115,3439.8905247180514,118.31239194805649,320.6346954789625,2038.5975416596793,77.72230339023038,482.85659375481492,14192.614053471692,101.07665327783195,369.26921944678463,1476.4023112954512,79.703403992686489,395.62212831071759,1228.289839422569,81.996668025352974,705.38373470885824,2808.8594857646344,116.37107899185879]
["2060-3",2060,3,429.45932587861506,3370.7215824507721,87.526685146822459,288.49650090224281,1790.326971362176,70.6357474326811,387.20287882767741,15590.859884403792,80.75220930775825,320.5431260326734,1461.9452753907794,69.731625056124216,317.65805666118393,1266.274975141087,64.882018651537237,527.97017173486199,2622.2293598502233,83.747070854811923]
["2060-4",2060,4,249.13333117540006,2722.221304908966,54.761470303313025,195.1331787435918,1567.3140946785968,47.565957502623775,259.40834153201712,15073.737304079499,55.727782706690647,227.94815518659061,1390.5066810545886,47.318914539822742,248.61598876506628,1367.5769731523737,47.447342993490281,308.22400469488866,1947.287698789298,50.662142472572953]
["2060-5",2060,5,166.2590368581134,2421.2080520033783,30.398111763824335,126.9202871811473,1435.1116384932325,30.136491379656444,156.87421514895695,19366.743562926302,39.720777503405365,171.40098470130104,1422.2054399016581,31.155913899459566,161.36487064386242,1380.2957665466492,27.189714127476499,183.65062743407762,1487.5160986914716,27.107918422579779]
["2060-6",2060,6,131.81524089607208,1753.2409766502517,18.174704804562758,91.326232805547306,1388.7113076348878,17.707106667167174,119.81076951651342,17354.44954079076,25.455438798935464,140.8984262202124,1406.9084906720625,21.302228637235647,135.37379965959522,1338.1166982205202,19.961181142328495,129.1877359935385,1207.4994293748748,17.100571792108386]
["2060-7",2060,7,118.00708880614309,1549.8115192507996,15.677913065097789,76.947256544448038,1359.9117941713619,12.174449762033456,109.76853214844088,25014.593761578773,21.116339387911033,131.67315181827351,1397.8402437713924,19.294084335929433,120.04635575010208,1302.2145178950921,16.639595654595791,116.08348160667589,1042.3742993584949,14.744916900003759]
["2060-8",2060,8,118.53868634323173,1542.12445856409,15.551101575573199,76.474645383406923,1505.675082187601,11.423953409496121,171.37698718509165,19808.302355404303,30.51947894717561,151.87938105628405,1775.401966097473,19.815704815894627,155.59232108323192,1378.3051793797606,20.210130854480365,116.32126846855357,1067.1466149440084,14.729864432151672]
["2060-9",2060,9,147.54413021284168,1776.0821698471452,19.880854030067191,111.1161352008357,2202.139118606472,16.460713592160158,117.10017087440076,20750.590724875372,20.914231586220925,152.67137064525031,1661.1043665405214,20.804284770520102,147.63464679088111,1317.0380614324574,22.020095624028237,149.22705470010541,1414.6421675636375,19.106817993357794]
["2060-10",2060,10,276.8073070036242,2626.6882614400033,57.89576082413177,191.42945239197962,2981.7916400941326,39.537189733952509,225.75093684050739,26641.691097677933,46.550404227953557,246.87447459323468,2111.614748024389,42.726049594693677,217.52111657877956,1449.9549010901235,44.122414736638568,344.44313237651824,2058.9536857563771,53.874391468334942]
["2060-11",2060,11,409.25016713236727,3589.0175881924133,96.508600521681061,290.2797952866527,3465.7644748544062,70.828459728041523,355.96071812821253,15679.593057657723,81.648431589522858,352.82002194659395,1925.3281996277847,72.706244925647979,326.45657758749235,1316.9259741467306,73.840380223651124,543.76857131220231,2530.0452502117864,93.271665321391623]
["2060-12",2060,12,558.05568971371054,3940.1671661984365,124.13479484618013,434.75017456585789,3625.5127274555398,108.64922301443784,504.63816729933342,15587.000760670022,111.00535618972708,490.90404936796142,1691.9664738619872,111.29277330981338,482.75920798392724,1316.9259741467306,110.01041007775295,731.16668540796059,2937.8557981995996,120.48085658053195]
["2061-1",2061,1,575.17071892836645,3939.3642045141655,129.16414666101082,394.09154119880361,2123.4026871566471,98.016826577097603,542.3556491391638,15589.017044811735,113.69022880609387,458.42418120333986,1505.7888669716572,102.97216950839635,483.6619460345288,1368.240845469438,102.27299708366628,752.54285552560225,2824.1821967908481,125.57393743853811]
["2061-2",2061,2,542.48328090192308,3441.5603744873329,118.36982514803125,320.79034338938919,2039.5871521167953,77.760032663720779,483.0909901595503,14199.503671944254,101.12571961437459,369.44847634942869,1477.119011446566,79.742094965498481,395.81417788756755,1228.8860966261725,82.036472233132272,705.72615399755171,{"$f":"INDEX(T$519:T$1045,MATCH($A471,$A$519:$A$1045,0),1)","v":2810.2230097868501},116.42756980690339]
["2061-3",2061,3,429.66780127952705,3372.3578550636116,87.569173828932591,288.63654774734107,1791.1960621249723,70.670036630463969,387.39084139021514,15598.428262988453,80.791409409363979,320.6987294919125,1462.6549575632994,69.765475359549541,317.8122596013107,1266.8896717309613,64.913514777096225,528.22646793473314,2623.5022867239368,83.787724772702603]
["2061-4",2061,4,249.25426968567942,2723.5427715618343,54.788053541324331,195.22790358764212,1568.0749267633921,47.589047773256119,259.53426791140157,15081.054652285362,55.754835028392925,228.05880963085599,1391.1816842978196,47.341884886686728,248.73667613825319,1368.240845469438,47.470375684263828,308.37362799813866,1948.2329840799725,50.686735745617895]
["2061-5",2061,5,166.33974512843287,2422.3833957179431,30.412868128758234,126.98189897104106,1435.8082946284233,30.151120744403858,156.95036768058264,19376.144894752968,39.740059434232265,171.48418906280654,1422.8958308919021,31.171038129507853,161.44320310534002,1380.9658130352639,27.202913017829648,183.73977822409421,1488.2381938850115,27.12107760628006]
["2061-6",2061,6,131.87922887708959,1754.0920645029937,18.18352747679798,91.370565928268476,1389.3854393376232,17.715702350015317,119.86893008423989,17362.874030859104,25.467795808061165,140.96682351449408,1407.5914559587968,21.312569524923624,135.43951509632319,1338.7662694332489,19.970871036086908,129.25044848673926,1208.085594146416,17.108873040551167]
["2061-7",2061,7,118.06437380070918,1550.5638549397565,15.68552370250803,76.98460958160554,1360.5719455277558,12.180359689102405,109.82181784365859,25026.73676825915,21.126590038099337,131.73707082401054,1398.5188069965243,19.303450396286689,120.10463068007786,1302.8466608649437,16.647673128214524,116.13983281133935,1042.8803062999309,14.752074626654247]
["2061-8",2061,8,118.59622939485467,1542.8730626701897,15.558650654007943,76.511768997670714,1506.4059924216726,11.429499017947331,171.46017989731746,19817.91803615935,30.534294228217938,151.95310891116571,1776.2638117120835,19.8253240900771,155.66785133618495,1378.9742595639254,20.219941597613609,116.37773510373249,1067.6646472813602,14.737014851778929]
["2061-9",2061,9,147.6157535770227,1776.9443456577505,19.890504930081786,111.17007507229239,2203.2081181786111,16.468704229826258,117.15701561754366,20760.663827169003,20.924384125825885,152.74548296109751,1661.9107278835024,20.814383937884436,147.7063140951486,1317.6774002972306,22.030784990836011,149.299495017921,1415.3288870624549,19.116093147723504]
["2061-10",2061,10,276.94167948275225,2627.9633528290519,57.923865562395918,191.52237931061643,2983.2391117640823,39.556382544502966,225.86052467392511,26654.623957434094,46.573001511559369,246.99431657119257,2112.6398037273138,42.746790395467812,217.62670935381777,1450.658762692595,44.143833384568978,344.61033778058447,2059.953177836841,53.900544085552575]
["2061-11",2061,11,409.44883226204337,3590.75982974008,96.555449356885759,290.42070780863656,3467.446884793656,70.862842475482353,356.13351459332324,15687.204510598334,81.688066750488602,352.99129380190783,1926.2628249674099,72.741539219301217,326.61505165428247,1317.5652586002002,73.876225068419856,544.03253663808198,2531.2734275177145,93.316942828829184]
["2061-12",2061,12,558.32659053396014,3942.0798687063007,124.19505445532877,434.96121833991896,3627.2726850902254,108.70196535570699,504.88313728345946,15594.567265893653,111.05924228496482,491.1423523045479,1692.7878168104637,111.34679892792494,482.99355711401654,1317.5652586002002,110.06381318944119,731.52162069213932,2939.2819417909595,120.53934243324093]
["2062-1",2062,1,{"$f":"INDEX(D$519:D$1045,MATCH($A482,$A$519:$A$1045,0),1)","v":575.4497925425967},3941.2755893780745,129.22681728044853,394.28275494999195,2124.4329650252339,98.064384474514952,542.61880083695075,15596.58085706055,113.74539145956599,458.64660923885816,1506.5194777756224,103.0221317449361,483.89661946783059,1368.9047177865023,102.32262008079567,752.90799034148085,2825.5524938295621,125.63486608358347]
["2062-2",{"$f":"B471+1","v":2062},{"$f":"C471","v":2},542.74649452681467,{"$f":"INDEX(E$519:E$1045,MATCH($A483,$A$519:$A$1045,0),1)","v":3443.2302242566125},118.42725834800603,320.94599129981589,2040.576762573912,77.797761937211163,483.32538656428568,14206.39329041681,101.17478595091725,369.62773325207291,1477.8357115976803,79.780785938310459,396.00622746441735,1229.4823538297755,82.076276440911556,706.0685732862454,2811.5865338090662,116.484060621948]
["2062-3",2062,3,429.87627668043893,3373.9941276764512,87.611662511042709,288.77659459243927,1792.0651528877697,70.704325828246823,387.57880395275293,15605.996641573111,80.830609510969694,320.85433295115172,1463.3646397358191,69.799325662974837,317.96646254143758,1267.504368320836,64.945010902655241,528.48276413460428,2624.7752135976502,83.828378690593325]
["2062-4",2062,4,249.37520819595875,2724.8642382147023,54.814636779335665,195.32262843169235,1568.8357588481881,47.612138043888471,259.66019429078602,15088.372000491227,55.781887350095204,228.16946407512128,1391.8566875410497,47.364855233550728,248.85736351144004,1368.9047177865023,47.493408375037347,308.52325130138865,1949.1782693706471,50.71132901866283]
["2062-5",2062,5,166.42045339875236,2423.5587394325075,30.427624493692132,127.04351076093482,1436.504950763614,30.165750109151261,157.02652021220834,19385.54622657963,39.75934136505915,171.567393424312,1423.5862218821451,31.186162359556132,161.52153556681762,1381.6358595238785,27.216111908182793,183.8289290141108,1488.9602890785504,27.134236789980346]
["2062-6",2062,6,131.94321685810706,{"$f":"INDEX(E$519:E$1045,MATCH($A487,$A$519:$A$1045,0),1)","v":1754.9431523557369},18.192350149033206,91.414899050989604,1390.0595710403588,17.724298032863452,119.92709065196634,17371.298520927452,25.480152817186859,141.03522080877573,1408.2744212455304,21.322910412611598,135.50523053305113,1339.4158406459774,19.980560929845321,129.31316097993999,1208.6717589179573,17.117174288993933]
["2062-7",2062,7,118.12165879527529,1551.316190628713,15.693134339918272,77.021962618763041,1361.23209688415,12.186269616171352,109.87510353887625,25038.879774939527,21.136840688287638,131.80098982974758,1399.197370221656,19.312816456643933,120.16290561005366,1303.4788038347958,16.655750601833262,116.19618401600279,1043.3863132413671,14.759232353304728]
["2062-8",2062,8,118.65377244647757,1543.6216667762885,15.566199732442687,76.548892611934505,1507.1369026557445,11.435044626398543,171.54337260954321,19827.533716914397,30.549109509260251,152.02683676604738,1777.1256573266937,19.834943364259576,155.74338158913798,1379.6433397480903,20.229752340746852,116.43420173891136,1068.1826796187113,14.744165271406187]
["2062-9",2062,9,147.68737694120367,1777.8065214683561,19.900155830096381,111.22401494374917,2204.2771177507502,16.476694867492352,117.21386036068658,20770.73692946263,20.934536665430844,152.81959527694471,1662.717089226483,20.824483105248763,147.77798139941601,1318.3167391620036,22.0414743576438,149.37193533573659,1416.0156065612721,19.125368302089207]
["2062-10",2062,10,277.07605196188018,2629.238444218101,57.95197030066003,191.61530622925338,2984.6865834340297,39.575575355053431,225.9701125073428,26667.556817190245,46.595598795165174,247.11415854915043,2113.6648594302383,42.767531196241926,217.73230212885605,1451.3626242950656,44.165252032499382,344.77754318465071,2060.9526699173048,53.926696702770208]
["2062-11",2062,11,409.64749739171913,3592.5020712877467,96.602298192090458,290.56162033062026,3469.1292947329061,70.897225222923126,356.30631105843418,15694.815963538944,81.727701911454417,353.16256565722176,1927.1974503070346,72.776833512954425,326.77352572107242,1318.2045430536691,73.91206991318866,544.29650196396153,2532.5016048236421,93.362220336266731]
["2062-12",2062,12,558.59749135420964,3943.9925712141635,124.25531406447742,435.17226211398014,3629.0326427249133,108.75470769697613,505.12810726758534,15602.13377111728,111.11312838020255,491.38065524113421,1693.6091597589407,111.40082454603649,483.22790624410555,1318.2045430536691,110.1172163011294,731.87655597631783,2940.7080853823186,120.59782828594994]
["2063-1",2063,1,575.72886615682694,3943.1869742419831,129.28948789988618,394.47396870117996,2125.4632428938198,98.111942371932273,542.88195253473782,15604.144669309369,113.80055411303813,458.86903727437664,1507.2500885795876,103.07209398147585,484.1312929011321,1369.5685901035667,102.37224307792509,753.27312515735946,2826.9227908682774,125.69579472862891]
["2063-2",2063,2,543.00970815170672,3444.9000740258939,118.48469154798086,321.10163921024247,2041.5663730310284,77.835491210701591,483.55978296902111,14213.282908889374,101.22385228745991,369.80699015471691,1478.5524117487946,79.819476911122464,396.19827704126726,1230.0786110333784,82.116080648690868,706.41099257493909,2812.9500578312823,116.54055143699259]
["2063-3",2063,3,430.08475208135087,3375.6304002892921,87.654151193152813,288.91664143753741,1792.9342436505667,70.738615026029706,387.76676651529078,15613.565020157777,80.869809612575395,321.00993641039094,1464.0743219083395,69.833175966400148,318.1206654815644,1268.1190649107102,64.976507028214243,528.73906033447565,2626.0481404713641,83.869032608484005]
["2063-4",2063,4,249.49614670623808,2726.1857048675711,54.841220017346984,195.41735327574264,1569.5965909329836,47.635228314520823,259.78612067017053,15095.689348697097,55.808939671797496,228.28011851938669,1392.5316907842803,47.387825580414727,248.97805088462712,1369.5685901035667,47.516441065810902,308.67287460463859,1950.1235546613218,50.735922291707773]
["2063-5",2063,5,166.50116166907182,2424.7340831470729,30.442380858626031,127.10512255082863,1437.201606898805,30.180379473898668,157.10267274383403,19394.947558406297,39.778623295886057,171.65059778581752,1424.2766128723895,31.201286589604418,161.59986802829525,1382.3059060124938,27.229310798535941,183.91807980412727,1489.6823842720908,27.147395973680624]
["2063-6",2063,6,132.0072048391246,1755.79424020848,18.201172821268429,91.459232173710788,1390.7337027430945,17.732893715711594,119.9852512196928,17379.723010995796,25.492509826312563,141.10361810305744,1408.9573865322648,21.33325130029959,135.57094596977913,1340.0654118587058,19.990250823603734,129.37587347314076,1209.2579236894985,17.125475537436703]
["2063-7",2063,7,118.17894378984141,1552.0685263176699,15.700744977328517,77.059315655920543,1361.8922482405437,12.192179543240304,109.92838923409397,25051.022781619908,21.147091338475953,131.86490883548461,1399.8759334467879,19.322182517001185,120.22118054002944,1304.1109468046479,16.663828075451999,116.25253522066623,1043.8923201828036,14.766390079955219]
["2063-8",2063,8,118.71131549810055,1544.3702708823876,15.573748810877431,76.586016226198311,1507.8678128898159,11.440590234849758,171.62656532176902,19837.149397669455,30.563924790302568,152.10056462092913,1777.9875029413045,19.844562638442053,155.81891184209101,1380.3124199322554,20.2395630838801,116.49066837409029,1068.7007119560635,14.751315691033447]
["2063-9",2063,9,147.75900030538469,{"$f":"INDEX(E$519:E$1045,MATCH($A502,$A$519:$A$1045,0),1)","v":1778.6686972789621},19.909806730110976,111.27795481520586,2205.3461173228898,16.484685505158453,117.27070510382953,20780.810031756264,20.944689205035811,152.89370759279197,1663.5234505694641,20.834582272613101,147.84964870368344,1318.9560780267768,22.052163724451578,149.44437565355219,1416.7023260600895,19.134643456454921]
["2063-10",2063,10,277.21042444100817,2630.5135356071496,57.980075038924205,191.70823314789027,2986.1340551039789,39.594768165603895,226.07970034076058,26680.489676946399,46.618196078771007,247.23400052710832,2114.6899151331631,42.788271997016054,217.83789490389438,1452.0664858975367,44.186670680429806,344.94474858871706,2061.9521619977704,53.952849319987862]
["2063-11",2063,11,409.84616252139506,3594.2443128354134,96.649147027295186,290.70253285260412,3470.8117046721563,70.931607970363956,356.47910752354488,15702.427416479557,81.767337072420219,353.33383751253564,1928.1320756466603,72.812127806607648,326.93199978786259,1318.8438275071385,73.947914757957406,544.56046728984154,2533.729782129571,93.40749784370432]
["2063-12",2063,12,558.8683921744589,3945.9052737220272,124.31557367362606,435.38330588804115,3630.7926003596003,108.80745003824528,505.37307725171132,15609.700276340909,111.1670144754403,491.61895817772063,1694.4305027074179,111.45485016414807,483.46225537419485,1318.8438275071385,110.17061941281766,732.23149126049668,2942.1342289736776,120.65631413865896]
["2064-1",2064,1,576.00793977105718,3945.0983591058907,129.35215851932384,394.66518245236824,2126.4935207624062,98.159500269349593,543.14510423252489,15611.708481558187,113.8557167665103,459.091465309895,1507.9806993835521,103.12205621801557,484.36596633443349,1370.2324624206308,102.42186607505444,753.63825997323784,2828.2930879069918,125.75672337367426]
["2064-2",2064,2,543.2729217765982,3446.5699237951744,118.54212474795561,321.25728712066916,2042.5559834881451,77.873220484191975,483.79417937375644,14220.172527361934,101.27291862400254,369.98624705736091,1479.2691118999089,79.858167883934428,396.39032661811717,1230.6748682369816,82.155884856470166,706.75341186363255,2814.3135818534984,116.59704225203721]
["2064-3",2064,3,430.29322748226292,3377.2666729021321,87.696639875262917,289.0566882826356,1793.8033344133642,70.77290422381256,387.95472907782846,15621.133398742439,80.90900971418111,321.16553986963009,1464.7840040808585,69.867026269825431,318.27486842169111,1268.7337615005847,65.008003153773245,528.99535653434702,2627.3210673450776,83.909686526374685]
["2064-4",2064,4,249.61708521651741,2727.5071715204394,54.867803255358297,195.51207811979293,1570.357423017779,47.658318585153168,259.91204704955499,15103.006696902959,55.835991993499775,228.39077296365198,1393.2066940275106,47.410795927278706,249.09873825781395,1370.2324624206308,47.539473756584449,308.82249790788848,1951.0688399519966,50.760515564752723]
["2064-5",2064,5,166.58186993939131,2425.9094268616377,30.457137223559926,127.16673434072239,1437.8982630339965,30.195008838646078,157.17882527545976,19404.348890232955,39.797905226712942,171.73380214732296,1424.9670038626327,31.216410819652705,161.67820048977285,1382.9759525011086,27.242509688889079,184.00723059414383,1490.4044794656299,27.160555157380909]
["2064-6",2064,6,132.0711928201421,1756.6453280612227,18.209995493503651,91.503565296431915,1391.4078344458296,17.741489398559732,120.04341178741929,17388.147501064141,25.504866835438257,141.17201539733904,1409.6403518189989,21.343592187987564,135.63666140650707,1340.7149830714341,19.999940717362151,129.43858596634149,1209.8440884610397,17.133776785879476]
["2064-7",2064,7,118.23622878440749,1552.8208620066268,15.708355614738757,77.096668693078044,1362.5523995969374,12.198089470309252,109.98167492931165,25063.165788300288,21.157341988664257,131.92882784122159,1400.5544966719197,19.331548577358433,120.27945547000522,1304.7430897744996,16.671905549070736,116.30888642532966,1044.3983271242396,14.773547806605706]
["2064-8",2064,8,118.76885854972348,1545.1188749884868,15.581297889312177,76.623139840462088,1508.5987231238882,11.446135843300963,171.70975803399475,19846.765078424502,30.578740071344889,152.1742924758108,1778.849348555915,19.854181912624526,155.89444209504401,1380.9815001164204,20.24937382701334,116.54713500926923,1069.2187442934144,14.758466110660704]
["2064-9",2064,9,147.83062366956568,1779.5308730895674,19.919457630125578,111.33189468666258,2206.4151168950293,16.49267614282455,117.32754984697246,20790.883134049895,20.95484174464077,152.96781990863909,1664.3298119124447,20.844681439977425,147.92131600795085,1319.5954168915493,22.06285309125936,149.51681597136778,1417.3890455589064,19.143918610820627]
[{"$f":"_xlfn.CONCAT(B515,\"-\",C515)","v":"2064-10"},2064,10,277.34479692013605,2631.7886269961982,58.008179777188332,191.80116006652719,2987.5815267739276,39.61396097615436,226.18928817417833,26693.422536702554,46.640793362376797,247.35384250506621,2115.7149708360876,42.809012797790174,217.9434876789326,1452.7703475000076,44.208089328360209,345.11195399278336,2062.9516540782347,53.979001937205481]
["2064-11",2064,11,410.04482765107105,3595.9865543830783,96.695995862499871,290.84344537458799,3472.4941146114061,70.965990717804729,356.65190398865565,15710.038869420168,81.806972233386006,353.50510936784951,1929.0667009862852,72.847422100260914,327.0904738546526,1319.4831119606079,73.983759602726167,544.82443261572109,2534.9579594354982,93.452775351141895]
["2064-12",2064,12,559.1392929947084,{"$f":"INDEX(E$519:E$1045,MATCH($A517,$A$519:$A$1045,0),1)","v":3947.8179762298901},124.37583328277469,435.59434966210233,3632.5525579942896,108.86019237951442,505.6180472358372,15617.266781564535,111.22090057067804,491.85726111430711,1695.2518456558946,111.50887578225962,483.69660450428415,1319.4831119606079,110.22402252450588,732.58642654467531,2943.5603725650362,120.71479999136794]
[]
["2022-1",2022,1,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B519,\"-\",$C519),$A:$A,0),1)","v":569.91394148020663},3900,128.04044867434789,399.00221729490022,2116.6666666666665,99.452848406823307,541.6755037115588,15366.666666666666,113.5736084871385,452.7636773829667,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B519,\"-\",$C519),$A:$A,0),1)","v":1485.7142857142858},101.71375555788958,450.31616982836493,1350,94.542772861356951,745.86624193363002,2795.6043956043954,124.48401703986964]
["2023-1",{"$f":"B519+1","v":2023},{"$f":"C519","v":1},570.93483239641898,3905.3042883379107,128.29497686644262,397.18883346854142,2116.6666666666665,98.96356584218222,541.40977235666628,15381.818181818184,113.52015022389138,453.35619592543395,1485.7142857142858,101.86830279986174,453.67973285106484,1350,95.339426498290663,747.29163940860917,2799.9462012238851,124.73172977167044]
["2024-1",2024,{"$f":"C520","v":1},572.77217534472118,3914.0318646924738,128.75036812566256,400.10245672121454,2116.6666666666665,99.748047367094998,544.16049476778858,15381.818181818184,114.11562186199971,456.16213300060076,1485.7142857142858,102.59370417107193,459.86408161193225,1350,96.801720549465799,749.84697532070061,2807.3646733949922,125.1768332563321]
["2025-1",2025,1,569.91033217852043,3899.5076912355444,128.03902514755373,398.49138426899293,2116.6666666666665,99.313058140261035,541.75545930858743,15381.818181818184,113.59361641493302,456.54650380759256,1485.7142857142858,102.69111813353054,462.9085739916672,1350,97.523113012280945,745.86168902715667,2795.6921414270159,124.4831287426083]
["2026-1",2026,1,568.94046417759853,3893.5507357306983,127.79749334626842,396.31698126563634,2116.6666666666665,98.730021063065294,542.32854509017204,15381.818181818184,113.73354098824862,455.6158406172982,1485.7142857142858,102.45422155936697,464.60627539379033,1350,97.921097770154375,744.50680601251531,2792.4849777591562,124.24725870669045]
["2027-1",2027,1,572.65992591851034,3914.0884418917867,128.72160593773077,395.76811376766136,2116.6666666666665,98.585137795275585,544.66541544657844,15381.818181818184,114.22941590429275,456.35995544646636,1485.7142857142858,102.64539018687768,468.34702627342159,1350,98.812529857367096,749.67891086565635,2806.4420234008949,125.14870685064038]
["2028-1",2028,1,573.52034218641188,3918.4915900372589,128.93608096311445,393.89004170807834,2100,98.074572127139362,541.15653915375424,15381.818181818184,113.47418497271582,453.10119944289124,1485.7142857142858,101.80142370583202,465.92568100752163,1350,98.241564260981733,750.88549325490692,2809.6626241324934,125.35845311661946]
["2029-1",2029,1,570.33814514534311,3902.3420096283435,128.145457178979,390.45127962259932,2100,97.144419466553245,538.2401212694657,15381.818181818184,112.84084585420145,451.71500367219437,1485.7142857142858,101.44433108021936,465.38316735023227,1350,98.115374223182926,746.45493890020362,2797.8527632250839,124.58620935845808]
["2030-1",2030,1,568.4298495723134,3892.0649957312835,127.6735569564579,390.45400927802592,2100,97.148553132362707,536.45983159826153,15381.818181818184,112.46196403872753,450.41252854081711,1485.7142857142858,101.10871379750225,465.50046868695404,1350,98.145036628805698,743.80662738389401,2790.337422799324,124.12536716677666]
["2031-1",2031,1,570.77464788732391,3903.8101983419797,128.25537952663322,391.34692827811892,2100,97.398461908195159,538.87706208829275,15381.818181818184,112.98129812981298,453.92464142193774,1485.7142857142858,102.01537599601593,471.76639268015714,1350,99.618754598354627,747.06364725919389,2798.9263801534566,124.69310740987034]
["2032-1",2032,1,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B529,\"-\",$C529),$A:$A,0),1)","v":569.42390035033088},3896.4694495673616,127.91821084695074,390.35185329635596,2100,97.12578428443382,536.7084007387574,15381.818181818184,112.52563927252839,453.07448935325505,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B529,\"-\",$C529),$A:$A,0),1)","v":1485.7142857142858},101.7952189028705,474.63956332279838,1350,100.29958058717796,745.17992840545128,2793.5582822942806,124.36449648069895]
["2033-1",2033,1,569.81113801452784,3899.4057490772088,128.01528873071584,389.16278001081196,2100,96.796624271960056,537.58724182814399,15381.818181818184,112.70229838161295,452.57592304535098,1485.7142857142858,101.66851719470091,477.07111511522095,1350,100.87475149105367,745.72339627360259,2795.7055215581504,124.45900597556154]
["2034-1",2034,1,564.57148365950059,3871.5109037336597,126.71453927108718,383.90392173034013,2083.3333333333335,95.377157720501302,532.32727231424758,15381.818181818184,111.5649939131611,449.27255988390789,1485.7142857142858,100.81379082116158,475.74528821956795,1350,100.56735717113075,738.42753984063745,2775.3067485513898,123.1895988065061]
["2035-1",2035,1,565.7323862545594,3877.3835027533542,127.00309276843342,383.78234341192791,2083.3333333333335,95.348426933254913,531.91670354555765,15381.818181818184,111.48930445311449,448.93500294016002,1485.7142857142858,100.72914496592364,477.76606500091668,1350,101.0377668308703,740.04958165478774,2779.6012270791289,123.47149399030224]
["2036-1",2036,1,564.48714272058123,3871.5109037336597,126.6935322718551,385.34106900118644,2083.3333333333335,95.763852319934458,531.27490039840643,15381.818181818184,111.3490364025696,449.09879305990427,1485.7142857142858,100.77150723656118,481.26600436497472,1350,101.87038127002812,738.3115280177733,2775.3067485513898,123.16903553352492]
["2037-1",2037,1,565.05427537611888,3874.4472032435069,126.83470443563942,384.4538165268176,2083.3333333333335,95.528904931012406,532.14285714285711,15381.818181818184,111.52975635734256,450.98473638082618,1485.7142857142858,101.25602879249297,484.89641056701896,1350,102.73508726230789,739.10291858678966,2777.4539878152591,123.30691832728817]
["2038-1",2038,1,559.22026180990326,3843.6160583901101,125.38697342769362,380.40725400922929,2066.6666666666665,94.433503243744212,524.50592885375499,15381.818181818184,109.88210358987945,448.69188595273641,1485.7142857142858,100.66347429758265,484.53021066784618,1350,102.63908701854494,730.98806974609977,2753.8343559126943,121.8935344917242]
["2039-1",2039,1,562.75288334278696,3861.2338554491939,126.26237358771003,382.1579165922459,2083.3333333333335,94.906073527716956,528.22025565388401,15381.818181818184,110.68792830785451,450.36709959200954,1485.7142857142858,101.09673549824352,489.09790044881436,1350,103.72522435276647,735.89399939080113,2767.7914111278465,122.74827149606924]
["2040-1",2040,1,563.26107445805849,3864.1701549590412,126.38901140092592,382.99717279095069,2083.3333333333335,95.127264388901622,528.79529872673845,15381.818181818184,110.81825334382376,451.53127109098222,1485.7142857142858,101.39861128788201,490.85753023949155,1350,104.13371906139506,736.60903851986654,2769.9386503917158,122.87179664315077]
["2041-1",2041,1,565.1973684210526,3874.4472032435069,126.86900214161612,383.66764082147671,2083.3333333333335,95.311163082539508,530.2439024390244,15381.818181818184,111.12995824634656,452.960772907744,1485.7142857142858,101.76763078646965,496.38855947915226,1350,105.44814340588988,739.29326487466017,2777.4539878152591,123.34014966198144]
["2042-1",2042,1,566.37922954353735,3880.3198022632014,127.16278052655663,383.74791243076129,2083.3333333333335,95.333522565994897,530.29126213592235,15381.818181818184,111.12698000519346,453.34190101561791,1485.7142857142858,101.86624115443318,499.3492124174935,1350,106.14560754813209,740.94436090225565,2781.7484663429982,123.62658798725306]
["2043-1",2043,1,563.9465320620676,3868.574604223812,126.5605198844102,382.58851590487325,2083.3333333333335,95.02175509973442,527.94970986460351,15381.818181818184,110.63307493540051,451.21790591148977,1485.7142857142858,101.31700141598273,496.91781147132411,1350,105.56825396825397,737.56439439319513,2773.15950928752,123.0394568338246]
["2044-1",2044,1,565.39860139860139,3875.9153529984305,126.92121443790096,383.40545376806426,2083.3333333333335,95.240506329113927,530.05780346820814,15381.818181818184,111.09539727436359,451.61612290003507,1485.7142857142858,101.41808225149505,497.35655596142044,1350,105.67218919944355,739.59078978764023,2778.527607447194,123.39106473457326]
["2045-1",2045,1,566.85257482803502,3883.2561017730486,127.28057562095466,383.59120994843624,2083.3333333333335,95.295435452254267,530.68072866730586,15381.818181818184,111.22200895713372,451.97555243610987,1485.7142857142858,101.51222607779863,497.79443888795726,1350,105.77565031177174,741.60627301889031,2783.895705606868,123.74240477056148]
["2046-1",2046,1,{"$f":"TREND(D$519:D542,$B$519:$B542,$B543,FALSE)","v":570.98461471491407},{"$f":"TREND(E$519:E542,$B$519:$B542,$B543,FALSE)","v":3910.6934315555472},{"$f":"TREND(F$519:F542,$B$519:$B542,$B543,FALSE)","v":128.22408736944598},{"$f":"TREND(G$519:G542,$B$519:$B542,$B543,FALSE)","v":391.22333493098131},{"$f":"TREND(H$519:H542,$B$519:$B542,$B543,FALSE)","v":2107.9485191278504},{"$f":"TREND(I$519:I542,$B$519:$B542,$B543,FALSE)","v":97.303458115837856},{"$f":"TREND(J$519:J542,$B$519:$B542,$B543,FALSE)","v":538.40837367235758},{"$f":"TREND(K$519:K542,$B$519:$B542,$B543,FALSE)","v":15475.559861079479},{"$f":"TREND(L$519:L542,$B$519:$B542,$B543,FALSE)","v":112.86278900401172},{"$f":"TREND(M$519:M542,$B$519:$B542,$B543,FALSE)","v":455.08776067056459},{"$f":"TREND(N$519:N542,$B$519:$B542,$B543,FALSE)","v":1494.8297049121836},{"$f":"TREND(O$519:O542,$B$519:$B542,$B543,FALSE)","v":102.22273596030031},{"$f":"TREND(P$519:P542,$B$519:$B542,$B543,FALSE)","v":480.14184453500548},{"$f":"TREND(Q$519:Q542,$B$519:$B542,$B543,FALSE)","v":1358.2827607134748},{"$f":"TREND(R$519:R542,$B$519:$B542,$B543,FALSE)","v":101.52865212672543},{"$f":"TREND(S$519:S542,$B$519:$B542,$B543,FALSE)","v":747.06583328742477},{"$f":"TREND(T$519:T542,$B$519:$B542,$B543,FALSE)","v":2803.6277412101281},{"$f":"TREND(U$519:U542,$B$519:$B542,$B543,FALSE)","v":124.66000776285735}]
["2047-1",{"$f":"B543+1","v":2047},1,{"$f":"TREND(D$519:D543,$B$519:$B543,$B544,FALSE)","v":571.26368832914432},{"$f":"TREND(E$519:E543,$B$519:$B543,$B544,FALSE)","v":3912.6048164194549},{"$f":"TREND(F$519:F543,$B$519:$B543,$B544,FALSE)","v":128.28675798888364},{"$f":"TREND(G$519:G543,$B$519:$B543,$B544,FALSE)","v":391.41454868216942},{"$f":"TREND(H$519:H543,$B$519:$B543,$B544,FALSE)","v":2108.9787969964373},{"$f":"TREND(I$519:I543,$B$519:$B543,$B544,FALSE)","v":97.351016013255162},{"$f":"TREND(J$519:J543,$B$519:$B543,$B544,FALSE)","v":538.67152537014454},{"$f":"TREND(K$519:K543,$B$519:$B543,$B544,FALSE)","v":15483.123673328291},{"$f":"TREND(L$519:L543,$B$519:$B543,$B544,FALSE)","v":112.91795165748385},{"$f":"TREND(M$519:M543,$B$519:$B543,$B544,FALSE)","v":455.31018870608301},{"$f":"TREND(N$519:N543,$B$519:$B543,$B544,FALSE)","v":1495.5603157161488},{"$f":"TREND(O$519:O543,$B$519:$B543,$B544,FALSE)","v":102.27269819684005},{"$f":"TREND(P$519:P543,$B$519:$B543,$B544,FALSE)","v":480.3765179683071},{"$f":"TREND(Q$519:Q543,$B$519:$B543,$B544,FALSE)","v":1358.946633030539},{"$f":"TREND(R$519:R543,$B$519:$B543,$B544,FALSE)","v":101.57827512385484},{"$f":"TREND(S$519:S543,$B$519:$B543,$B544,FALSE)","v":747.4309681033036},{"$f":"TREND(T$519:T543,$B$519:$B543,$B544,FALSE)","v":2804.9980382488434},{"$f":"TREND(U$519:U543,$B$519:$B543,$B544,FALSE)","v":124.72093640790277}]
["2048-1",2048,1,{"$f":"TREND(D$519:D544,$B$519:$B544,$B545,FALSE)","v":571.54276194337444},{"$f":"TREND(E$519:E544,$B$519:$B544,$B545,FALSE)","v":3914.5162012833634},{"$f":"TREND(F$519:F544,$B$519:$B544,$B545,FALSE)","v":128.34942860832129},{"$f":"TREND(G$519:G544,$B$519:$B544,$B545,FALSE)","v":391.6057624333576},{"$f":"TREND(H$519:H544,$B$519:$B544,$B545,FALSE)","v":2110.0090748650241},{"$f":"TREND(I$519:I544,$B$519:$B544,$B545,FALSE)","v":97.398573910672482},{"$f":"TREND(J$519:J544,$B$519:$B544,$B545,FALSE)","v":538.93467706793172},{"$f":"TREND(K$519:K544,$B$519:$B544,$B545,FALSE)","v":15490.687485577113},{"$f":"TREND(L$519:L544,$B$519:$B544,$B545,FALSE)","v":112.97311431095599},{"$f":"TREND(M$519:M544,$B$519:$B544,$B545,FALSE)","v":455.53261674160143},{"$f":"TREND(N$519:N544,$B$519:$B544,$B545,FALSE)","v":1496.2909265201138},{"$f":"TREND(O$519:O544,$B$519:$B544,$B545,FALSE)","v":102.3226604333798},{"$f":"TREND(P$519:P544,$B$519:$B544,$B545,FALSE)","v":480.61119140160866},{"$f":"TREND(Q$519:Q544,$B$519:$B544,$B545,FALSE)","v":1359.6105053476033},{"$f":"TREND(R$519:R544,$B$519:$B544,$B545,FALSE)","v":101.62789812098426},{"$f":"TREND(S$519:S544,$B$519:$B544,$B545,FALSE)","v":747.79610291918175},{"$f":"TREND(T$519:T544,$B$519:$B544,$B545,FALSE)","v":2806.3683352875573},{"$f":"TREND(U$519:U544,$B$519:$B544,$B545,FALSE)","v":124.78186505294813}]
["2049-1",2049,1,{"$f":"TREND(D$519:D545,$B$519:$B545,$B546,FALSE)","v":571.82183555760446},{"$f":"TREND(E$519:E545,$B$519:$B545,$B546,FALSE)","v":3916.4275861472702},{"$f":"TREND(F$519:F545,$B$519:$B545,$B546,FALSE)","v":128.41209922775894},{"$f":"TREND(G$519:G545,$B$519:$B545,$B546,FALSE)","v":391.79697618454577},{"$f":"TREND(H$519:H545,$B$519:$B545,$B546,FALSE)","v":2111.03935273361},{"$f":"TREND(I$519:I545,$B$519:$B545,$B546,FALSE)","v":97.446131808089802},{"$f":"TREND(J$519:J545,$B$519:$B545,$B546,FALSE)","v":539.19782876571878},{"$f":"TREND(K$519:K545,$B$519:$B545,$B546,FALSE)","v":15498.251297825927},{"$f":"TREND(L$519:L545,$B$519:$B545,$B546,FALSE)","v":113.02827696442816},{"$f":"TREND(M$519:M545,$B$519:$B545,$B546,FALSE)","v":455.75504477711968},{"$f":"TREND(N$519:N545,$B$519:$B545,$B546,FALSE)","v":1497.0215373240785},{"$f":"TREND(O$519:O545,$B$519:$B545,$B546,FALSE)","v":102.37262266991952},{"$f":"TREND(P$519:P545,$B$519:$B545,$B546,FALSE)","v":480.84586483491023},{"$f":"TREND(Q$519:Q545,$B$519:$B545,$B546,FALSE)","v":1360.2743776646673},{"$f":"TREND(R$519:R545,$B$519:$B545,$B546,FALSE)","v":101.67752111811362},{"$f":"TREND(S$519:S545,$B$519:$B545,$B546,FALSE)","v":748.16123773506035},{"$f":"TREND(T$519:T545,$B$519:$B545,$B546,FALSE)","v":2807.7386323262722},{"$f":"TREND(U$519:U545,$B$519:$B545,$B546,FALSE)","v":124.84279369799349}]
["2050-1",2050,1,{"$f":"TREND(D$519:D546,$B$519:$B546,$B547,FALSE)","v":572.10090917183493},{"$f":"TREND(E$519:E546,$B$519:$B546,$B547,FALSE)","v":3918.3389710111787},{"$f":"TREND(F$519:F546,$B$519:$B546,$B547,FALSE)","v":128.47476984719663},{"$f":"TREND(G$519:G546,$B$519:$B546,$B547,FALSE)","v":391.98818993573394},{"$f":"TREND(H$519:H546,$B$519:$B546,$B547,FALSE)","v":2112.0696306021964},{"$f":"TREND(I$519:I546,$B$519:$B546,$B547,FALSE)","v":97.493689705507094},{"$f":"TREND(J$519:J546,$B$519:$B546,$B547,FALSE)","v":539.46098046350596},{"$f":"TREND(K$519:K546,$B$519:$B546,$B547,FALSE)","v":15505.815110074749},{"$f":"TREND(L$519:L546,$B$519:$B546,$B547,FALSE)","v":113.08343961790027},{"$f":"TREND(M$519:M546,$B$519:$B546,$B547,FALSE)","v":455.97747281263798},{"$f":"TREND(N$519:N546,$B$519:$B546,$B547,FALSE)","v":1497.7521481280432},{"$f":"TREND(O$519:O546,$B$519:$B546,$B547,FALSE)","v":102.42258490645926},{"$f":"TREND(P$519:P546,$B$519:$B546,$B547,FALSE)","v":481.0805382682118},{"$f":"TREND(Q$519:Q546,$B$519:$B546,$B547,FALSE)","v":1360.9382499817318},{"$f":"TREND(R$519:R546,$B$519:$B546,$B547,FALSE)","v":101.72714411524304},{"$f":"TREND(S$519:S546,$B$519:$B546,$B547,FALSE)","v":748.52637255093873},{"$f":"TREND(T$519:T546,$B$519:$B546,$B547,FALSE)","v":2809.1089293649866},{"$f":"TREND(U$519:U546,$B$519:$B546,$B547,FALSE)","v":124.90372234303889}]
["2051-1",2051,1,{"$f":"TREND(D$519:D547,$B$519:$B547,$B548,FALSE)","v":572.37998278606494},{"$f":"TREND(E$519:E547,$B$519:$B547,$B548,FALSE)","v":3920.2503558750864},{"$f":"TREND(F$519:F547,$B$519:$B547,$B548,FALSE)","v":128.53744046663425},{"$f":"TREND(G$519:G547,$B$519:$B547,$B548,FALSE)","v":392.179403686922},{"$f":"TREND(H$519:H547,$B$519:$B547,$B548,FALSE)","v":2113.0999084707823},{"$f":"TREND(I$519:I547,$B$519:$B547,$B548,FALSE)","v":97.541247602924415},{"$f":"TREND(J$519:J547,$B$519:$B547,$B548,FALSE)","v":539.72413216129303},{"$f":"TREND(K$519:K547,$B$519:$B547,$B548,FALSE)","v":15513.378922323565},{"$f":"TREND(L$519:L547,$B$519:$B547,$B548,FALSE)","v":113.13860227137245},{"$f":"TREND(M$519:M547,$B$519:$B547,$B548,FALSE)","v":456.1999008481564},{"$f":"TREND(N$519:N547,$B$519:$B547,$B548,FALSE)","v":1498.4827589320087},{"$f":"TREND(O$519:O547,$B$519:$B547,$B548,FALSE)","v":102.47254714299901},{"$f":"TREND(P$519:P547,$B$519:$B547,$B548,FALSE)","v":481.31521170151336},{"$f":"TREND(Q$519:Q547,$B$519:$B547,$B548,FALSE)","v":1361.6021222987961},{"$f":"TREND(R$519:R547,$B$519:$B547,$B548,FALSE)","v":101.7767671123724},{"$f":"TREND(S$519:S547,$B$519:$B547,$B548,FALSE)","v":748.89150736681711},{"$f":"TREND(T$519:T547,$B$519:$B547,$B548,FALSE)","v":2810.4792264037019},{"$f":"TREND(U$519:U547,$B$519:$B547,$B548,FALSE)","v":124.96465098808429}]
["2052-1",2052,1,{"$f":"TREND(D$519:D548,$B$519:$B548,$B549,FALSE)","v":572.65905640029507},{"$f":"TREND(E$519:E548,$B$519:$B548,$B549,FALSE)","v":3922.1617407389945},{"$f":"TREND(F$519:F548,$B$519:$B548,$B549,FALSE)","v":128.60011108607193},{"$f":"TREND(G$519:G548,$B$519:$B548,$B549,FALSE)","v":392.37061743811023},{"$f":"TREND(H$519:H548,$B$519:$B548,$B549,FALSE)","v":2114.1301863393692},{"$f":"TREND(I$519:I548,$B$519:$B548,$B549,FALSE)","v":97.588805500341749},{"$f":"TREND(J$519:J548,$B$519:$B548,$B549,FALSE)","v":539.98728385908009},{"$f":"TREND(K$519:K548,$B$519:$B548,$B549,FALSE)","v":15520.942734572383},{"$f":"TREND(L$519:L548,$B$519:$B548,$B549,FALSE)","v":113.19376492484457},{"$f":"TREND(M$519:M548,$B$519:$B548,$B549,FALSE)","v":456.42232888367471},{"$f":"TREND(N$519:N548,$B$519:$B548,$B549,FALSE)","v":1499.2133697359732},{"$f":"TREND(O$519:O548,$B$519:$B548,$B549,FALSE)","v":102.52250937953876},{"$f":"TREND(P$519:P548,$B$519:$B548,$B549,FALSE)","v":481.54988513481504},{"$f":"TREND(Q$519:Q548,$B$519:$B548,$B549,FALSE)","v":1362.2659946158601},{"$f":"TREND(R$519:R548,$B$519:$B548,$B549,FALSE)","v":101.82639010950179},{"$f":"TREND(S$519:S548,$B$519:$B548,$B549,FALSE)","v":749.25664218269594},{"$f":"TREND(T$519:T548,$B$519:$B548,$B549,FALSE)","v":2811.8495234424158},{"$f":"TREND(U$519:U548,$B$519:$B548,$B549,FALSE)","v":125.02557963312965}]
["2053-1",2053,1,{"$f":"TREND(D$519:D549,$B$519:$B549,$B550,FALSE)","v":572.93813001452531},{"$f":"TREND(E$519:E549,$B$519:$B549,$B550,FALSE)","v":3924.0731256029026},{"$f":"TREND(F$519:F549,$B$519:$B549,$B550,FALSE)","v":128.66278170550962},{"$f":"TREND(G$519:G549,$B$519:$B549,$B550,FALSE)","v":392.56183118929835},{"$f":"TREND(H$519:H549,$B$519:$B549,$B550,FALSE)","v":2115.160464207956},{"$f":"TREND(I$519:I549,$B$519:$B549,$B550,FALSE)","v":97.636363397759084},{"$f":"TREND(J$519:J549,$B$519:$B549,$B550,FALSE)","v":540.25043555686705},{"$f":"TREND(K$519:K549,$B$519:$B549,$B550,FALSE)","v":15528.5065468212},{"$f":"TREND(L$519:L549,$B$519:$B549,$B550,FALSE)","v":113.24892757831674},{"$f":"TREND(M$519:M549,$B$519:$B549,$B550,FALSE)","v":456.6447569191929},{"$f":"TREND(N$519:N549,$B$519:$B549,$B550,FALSE)","v":1499.9439805399381},{"$f":"TREND(O$519:O549,$B$519:$B549,$B550,FALSE)","v":102.57247161607847},{"$f":"TREND(P$519:P549,$B$519:$B549,$B550,FALSE)","v":481.78455856811644},{"$f":"TREND(Q$519:Q549,$B$519:$B549,$B550,FALSE)","v":1362.9298669329244},{"$f":"TREND(R$519:R549,$B$519:$B549,$B550,FALSE)","v":101.87601310663119},{"$f":"TREND(S$519:S549,$B$519:$B549,$B550,FALSE)","v":749.62177699857432},{"$f":"TREND(T$519:T549,$B$519:$B549,$B550,FALSE)","v":2813.2198204811302},{"$f":"TREND(U$519:U549,$B$519:$B549,$B550,FALSE)","v":125.08650827817499}]
["2054-1",2054,1,{"$f":"TREND(D$519:D550,$B$519:$B550,$B551,FALSE)","v":573.21720362875544},{"$f":"TREND(E$519:E550,$B$519:$B550,$B551,FALSE)","v":3925.9845104668102},{"$f":"TREND(F$519:F550,$B$519:$B550,$B551,FALSE)","v":128.72545232494724},{"$f":"TREND(G$519:G550,$B$519:$B550,$B551,FALSE)","v":392.75304494048646},{"$f":"TREND(H$519:H550,$B$519:$B550,$B551,FALSE)","v":2116.1907420765419},{"$f":"TREND(I$519:I550,$B$519:$B550,$B551,FALSE)","v":97.68392129517639},{"$f":"TREND(J$519:J550,$B$519:$B550,$B551,FALSE)","v":540.51358725465411},{"$f":"TREND(K$519:K550,$B$519:$B550,$B551,FALSE)","v":15536.070359070014},{"$f":"TREND(L$519:L550,$B$519:$B550,$B551,FALSE)","v":113.30409023178886},{"$f":"TREND(M$519:M550,$B$519:$B550,$B551,FALSE)","v":456.86718495471138},{"$f":"TREND(N$519:N550,$B$519:$B550,$B551,FALSE)","v":1500.6745913439026},{"$f":"TREND(O$519:O550,$B$519:$B550,$B551,FALSE)","v":102.62243385261823},{"$f":"TREND(P$519:P550,$B$519:$B550,$B551,FALSE)","v":482.01923200141795},{"$f":"TREND(Q$519:Q550,$B$519:$B550,$B551,FALSE)","v":1363.5937392499886},{"$f":"TREND(R$519:R550,$B$519:$B550,$B551,FALSE)","v":101.92563610376058},{"$f":"TREND(S$519:S550,$B$519:$B550,$B551,FALSE)","v":749.9869118144527},{"$f":"TREND(T$519:T550,$B$519:$B550,$B551,FALSE)","v":2814.5901175198446},{"$f":"TREND(U$519:U550,$B$519:$B550,$B551,FALSE)","v":125.14743692322037}]
["2055-1",2055,1,{"$f":"TREND(D$519:D551,$B$519:$B551,$B552,FALSE)","v":573.49627724298557},{"$f":"TREND(E$519:E551,$B$519:$B551,$B552,FALSE)","v":3927.8958953307192},{"$f":"TREND(F$519:F551,$B$519:$B551,$B552,FALSE)","v":128.78812294438487},{"$f":"TREND(G$519:G551,$B$519:$B551,$B552,FALSE)","v":392.94425869167469},{"$f":"TREND(H$519:H551,$B$519:$B551,$B552,FALSE)","v":2117.2210199451283},{"$f":"TREND(I$519:I551,$B$519:$B551,$B552,FALSE)","v":97.731479192593682},{"$f":"TREND(J$519:J551,$B$519:$B551,$B552,FALSE)","v":540.77673895244129},{"$f":"TREND(K$519:K551,$B$519:$B551,$B552,FALSE)","v":15543.634171318832},{"$f":"TREND(L$519:L551,$B$519:$B551,$B552,FALSE)","v":113.35925288526099},{"$f":"TREND(M$519:M551,$B$519:$B551,$B552,FALSE)","v":457.08961299022974},{"$f":"TREND(N$519:N551,$B$519:$B551,$B552,FALSE)","v":1501.4052021478676},{"$f":"TREND(O$519:O551,$B$519:$B551,$B552,FALSE)","v":102.67239608915796},{"$f":"TREND(P$519:P551,$B$519:$B551,$B552,FALSE)","v":482.25390543471946},{"$f":"TREND(Q$519:Q551,$B$519:$B551,$B552,FALSE)","v":1364.2576115670529},{"$f":"TREND(R$519:R551,$B$519:$B551,$B552,FALSE)","v":101.97525910088997},{"$f":"TREND(S$519:S551,$B$519:$B551,$B552,FALSE)","v":750.35204663033142},{"$f":"TREND(T$519:T551,$B$519:$B551,$B552,FALSE)","v":2815.9604145585595},{"$f":"TREND(U$519:U551,$B$519:$B551,$B552,FALSE)","v":125.20836556826579}]
["2056-1",2056,1,{"$f":"TREND(D$519:D552,$B$519:$B552,$B553,FALSE)","v":573.77535085721581},{"$f":"TREND(E$519:E552,$B$519:$B552,$B553,FALSE)","v":3929.8072801946269},{"$f":"TREND(F$519:F552,$B$519:$B552,$B553,FALSE)","v":128.85079356382258},{"$f":"TREND(G$519:G552,$B$519:$B552,$B553,FALSE)","v":393.13547244286292},{"$f":"TREND(H$519:H552,$B$519:$B552,$B553,FALSE)","v":2118.2512978137147},{"$f":"TREND(I$519:I552,$B$519:$B552,$B553,FALSE)","v":97.779037090011016},{"$f":"TREND(J$519:J552,$B$519:$B552,$B553,FALSE)","v":541.03989065022836},{"$f":"TREND(K$519:K552,$B$519:$B552,$B553,FALSE)","v":15551.197983567648},{"$f":"TREND(L$519:L552,$B$519:$B552,$B553,FALSE)","v":113.41441553873315},{"$f":"TREND(M$519:M552,$B$519:$B552,$B553,FALSE)","v":457.31204102574816},{"$f":"TREND(N$519:N552,$B$519:$B552,$B553,FALSE)","v":1502.1358129518326},{"$f":"TREND(O$519:O552,$B$519:$B552,$B553,FALSE)","v":102.72235832569768},{"$f":"TREND(P$519:P552,$B$519:$B552,$B553,FALSE)","v":482.48857886802102},{"$f":"TREND(Q$519:Q552,$B$519:$B552,$B553,FALSE)","v":1364.9214838841172},{"$f":"TREND(R$519:R552,$B$519:$B552,$B553,FALSE)","v":102.02488209801936},{"$f":"TREND(S$519:S552,$B$519:$B552,$B553,FALSE)","v":750.71718144620979},{"$f":"TREND(T$519:T552,$B$519:$B552,$B553,FALSE)","v":2817.3307115972743},{"$f":"TREND(U$519:U552,$B$519:$B552,$B553,FALSE)","v":125.26929421331117}]
["2057-1",2057,1,{"$f":"TREND(D$519:D553,$B$519:$B553,$B554,FALSE)","v":574.05442447144605},{"$f":"TREND(E$519:E553,$B$519:$B553,$B554,FALSE)","v":3931.7186650585359},{"$f":"TREND(F$519:F553,$B$519:$B553,$B554,FALSE)","v":128.91346418326023},{"$f":"TREND(G$519:G553,$B$519:$B553,$B554,FALSE)","v":393.32668619405104},{"$f":"TREND(H$519:H553,$B$519:$B553,$B554,FALSE)","v":2119.281575682302},{"$f":"TREND(I$519:I553,$B$519:$B553,$B554,FALSE)","v":97.826594987428351},{"$f":"TREND(J$519:J553,$B$519:$B553,$B554,FALSE)","v":541.30304234801542},{"$f":"TREND(K$519:K553,$B$519:$B553,$B554,FALSE)","v":15558.761795816472},{"$f":"TREND(L$519:L553,$B$519:$B553,$B554,FALSE)","v":113.46957819220528},{"$f":"TREND(M$519:M553,$B$519:$B553,$B554,FALSE)","v":457.53446906126652},{"$f":"TREND(N$519:N553,$B$519:$B553,$B554,FALSE)","v":1502.8664237557975},{"$f":"TREND(O$519:O553,$B$519:$B553,$B554,FALSE)","v":102.77232056223744},{"$f":"TREND(P$519:P553,$B$519:$B553,$B554,FALSE)","v":482.72325230132276},{"$f":"TREND(Q$519:Q553,$B$519:$B553,$B554,FALSE)","v":1365.5853562011816},{"$f":"TREND(R$519:R553,$B$519:$B553,$B554,FALSE)","v":102.07450509514875},{"$f":"TREND(S$519:S553,$B$519:$B553,$B554,FALSE)","v":751.0823162620884},{"$f":"TREND(T$519:T553,$B$519:$B553,$B554,FALSE)","v":2818.7010086359901},{"$f":"TREND(U$519:U553,$B$519:$B553,$B554,FALSE)","v":125.33022285835658}]
["2058-1",2058,1,{"$f":"TREND(D$519:D554,$B$519:$B554,$B555,FALSE)","v":574.33349808567607},{"$f":"TREND(E$519:E554,$B$519:$B554,$B555,FALSE)","v":3933.630049922443},{"$f":"TREND(F$519:F554,$B$519:$B554,$B555,FALSE)","v":128.97613480269786},{"$f":"TREND(G$519:G554,$B$519:$B554,$B555,FALSE)","v":393.51789994523915},{"$f":"TREND(H$519:H554,$B$519:$B554,$B555,FALSE)","v":2120.3118535508879},{"$f":"TREND(I$519:I554,$B$519:$B554,$B555,FALSE)","v":97.874152884845643},{"$f":"TREND(J$519:J554,$B$519:$B554,$B555,FALSE)","v":541.56619404580249},{"$f":"TREND(K$519:K554,$B$519:$B554,$B555,FALSE)","v":15566.325608065283},{"$f":"TREND(L$519:L554,$B$519:$B554,$B555,FALSE)","v":113.52474084567744},{"$f":"TREND(M$519:M554,$B$519:$B554,$B555,FALSE)","v":457.75689709678471},{"$f":"TREND(N$519:N554,$B$519:$B554,$B555,FALSE)","v":1503.5970345597623},{"$f":"TREND(O$519:O554,$B$519:$B554,$B555,FALSE)","v":102.82228279877717},{"$f":"TREND(P$519:P554,$B$519:$B554,$B555,FALSE)","v":482.95792573462433},{"$f":"TREND(Q$519:Q554,$B$519:$B554,$B555,FALSE)","v":1366.2492285182454},{"$f":"TREND(R$519:R554,$B$519:$B554,$B555,FALSE)","v":102.12412809227814},{"$f":"TREND(S$519:S554,$B$519:$B554,$B555,FALSE)","v":751.44745107796678},{"$f":"TREND(T$519:T554,$B$519:$B554,$B555,FALSE)","v":2820.071305674704},{"$f":"TREND(U$519:U554,$B$519:$B554,$B555,FALSE)","v":125.39115150340194}]
["2059-1",2059,1,{"$f":"TREND(D$519:D555,$B$519:$B555,$B556,FALSE)","v":574.61257169990608},{"$f":"TREND(E$519:E555,$B$519:$B555,$B556,FALSE)","v":3935.5414347863502},{"$f":"TREND(F$519:F555,$B$519:$B555,$B556,FALSE)","v":129.03880542213551},{"$f":"TREND(G$519:G555,$B$519:$B555,$B556,FALSE)","v":393.70911369642727},{"$f":"TREND(H$519:H555,$B$519:$B555,$B556,FALSE)","v":2121.3421314194734},{"$f":"TREND(I$519:I555,$B$519:$B555,$B556,FALSE)","v":97.921710782262963},{"$f":"TREND(J$519:J555,$B$519:$B555,$B556,FALSE)","v":541.82934574358956},{"$f":"TREND(K$519:K555,$B$519:$B555,$B556,FALSE)","v":15573.889420314099},{"$f":"TREND(L$519:L555,$B$519:$B555,$B556,FALSE)","v":113.57990349914957},{"$f":"TREND(M$519:M555,$B$519:$B555,$B556,FALSE)","v":457.97932513230313},{"$f":"TREND(N$519:N555,$B$519:$B555,$B556,FALSE)","v":1504.3276453637268},{"$f":"TREND(O$519:O555,$B$519:$B555,$B556,FALSE)","v":102.87224503531689},{"$f":"TREND(P$519:P555,$B$519:$B555,$B556,FALSE)","v":483.19259916792572},{"$f":"TREND(Q$519:Q555,$B$519:$B555,$B556,FALSE)","v":1366.9131008353097},{"$f":"TREND(R$519:R555,$B$519:$B555,$B556,FALSE)","v":102.17375108940752},{"$f":"TREND(S$519:S555,$B$519:$B555,$B556,FALSE)","v":751.81258589384515},{"$f":"TREND(T$519:T555,$B$519:$B555,$B556,FALSE)","v":2821.4416027134184},{"$f":"TREND(U$519:U555,$B$519:$B555,$B556,FALSE)","v":125.45208014844732}]
["2060-1",2060,1,{"$f":"TREND(D$519:D556,$B$519:$B556,$B557,FALSE)","v":574.89164531413644},{"$f":"TREND(E$519:E556,$B$519:$B556,$B557,FALSE)","v":3937.4528196502583},{"$f":"TREND(F$519:F556,$B$519:$B556,$B557,FALSE)","v":129.10147604157316},{"$f":"TREND(G$519:G556,$B$519:$B556,$B557,FALSE)","v":393.9003274476155},{"$f":"TREND(H$519:H556,$B$519:$B556,$B557,FALSE)","v":2122.3724092880598},{"$f":"TREND(I$519:I556,$B$519:$B556,$B557,FALSE)","v":97.969268679680297},{"$f":"TREND(J$519:J556,$B$519:$B556,$B557,FALSE)","v":542.09249744137674},{"$f":"TREND(K$519:K556,$B$519:$B556,$B557,FALSE)","v":15581.453232562917},{"$f":"TREND(L$519:L556,$B$519:$B556,$B557,FALSE)","v":113.63506615262168},{"$f":"TREND(M$519:M556,$B$519:$B556,$B557,FALSE)","v":458.20175316782144},{"$f":"TREND(N$519:N556,$B$519:$B556,$B557,FALSE)","v":1505.058256167692},{"$f":"TREND(O$519:O556,$B$519:$B556,$B557,FALSE)","v":102.92220727185662},{"$f":"TREND(P$519:P556,$B$519:$B556,$B557,FALSE)","v":483.4272726012274},{"$f":"TREND(Q$519:Q556,$B$519:$B556,$B557,FALSE)","v":1367.5769731523737},{"$f":"TREND(R$519:R556,$B$519:$B556,$B557,FALSE)","v":102.22337408653686},{"$f":"TREND(S$519:S556,$B$519:$B556,$B557,FALSE)","v":752.17772070972353},{"$f":"TREND(T$519:T556,$B$519:$B556,$B557,FALSE)","v":2822.8118997521333},{"$f":"TREND(U$519:U556,$B$519:$B556,$B557,FALSE)","v":125.51300879349273}]
["2061-1",2061,1,{"$f":"TREND(D$519:D557,$B$519:$B557,$B558,FALSE)","v":575.17071892836645},{"$f":"TREND(E$519:E557,$B$519:$B557,$B558,FALSE)","v":3939.3642045141655},{"$f":"TREND(F$519:F557,$B$519:$B557,$B558,FALSE)","v":129.16414666101082},{"$f":"TREND(G$519:G557,$B$519:$B557,$B558,FALSE)","v":394.09154119880361},{"$f":"TREND(H$519:H557,$B$519:$B557,$B558,FALSE)","v":2123.4026871566471},{"$f":"TREND(I$519:I557,$B$519:$B557,$B558,FALSE)","v":98.016826577097603},{"$f":"TREND(J$519:J557,$B$519:$B557,$B558,FALSE)","v":542.3556491391638},{"$f":"TREND(K$519:K557,$B$519:$B557,$B558,FALSE)","v":15589.017044811735},{"$f":"TREND(L$519:L557,$B$519:$B557,$B558,FALSE)","v":113.69022880609387},{"$f":"TREND(M$519:M557,$B$519:$B557,$B558,FALSE)","v":458.42418120333986},{"$f":"TREND(N$519:N557,$B$519:$B557,$B558,FALSE)","v":1505.7888669716572},{"$f":"TREND(O$519:O557,$B$519:$B557,$B558,FALSE)","v":102.97216950839635},{"$f":"TREND(P$519:P557,$B$519:$B557,$B558,FALSE)","v":483.6619460345288},{"$f":"TREND(Q$519:Q557,$B$519:$B557,$B558,FALSE)","v":1368.240845469438},{"$f":"TREND(R$519:R557,$B$519:$B557,$B558,FALSE)","v":102.27299708366628},{"$f":"TREND(S$519:S557,$B$519:$B557,$B558,FALSE)","v":752.54285552560225},{"$f":"TREND(T$519:T557,$B$519:$B557,$B558,FALSE)","v":2824.1821967908481},{"$f":"TREND(U$519:U557,$B$519:$B557,$B558,FALSE)","v":125.57393743853811}]
["2062-1",2062,1,{"$f":"TREND(D$519:D558,$B$519:$B558,$B559,FALSE)","v":575.4497925425967},{"$f":"TREND(E$519:E558,$B$519:$B558,$B559,FALSE)","v":3941.2755893780745},{"$f":"TREND(F$519:F558,$B$519:$B558,$B559,FALSE)","v":129.22681728044853},{"$f":"TREND(G$519:G558,$B$519:$B558,$B559,FALSE)","v":394.28275494999195},{"$f":"TREND(H$519:H558,$B$519:$B558,$B559,FALSE)","v":2124.4329650252339},{"$f":"TREND(I$519:I558,$B$519:$B558,$B559,FALSE)","v":98.064384474514952},{"$f":"TREND(J$519:J558,$B$519:$B558,$B559,FALSE)","v":542.61880083695075},{"$f":"TREND(K$519:K558,$B$519:$B558,$B559,FALSE)","v":15596.58085706055},{"$f":"TREND(L$519:L558,$B$519:$B558,$B559,FALSE)","v":113.74539145956599},{"$f":"TREND(M$519:M558,$B$519:$B558,$B559,FALSE)","v":458.64660923885816},{"$f":"TREND(N$519:N558,$B$519:$B558,$B559,FALSE)","v":1506.5194777756224},{"$f":"TREND(O$519:O558,$B$519:$B558,$B559,FALSE)","v":103.0221317449361},{"$f":"TREND(P$519:P558,$B$519:$B558,$B559,FALSE)","v":483.89661946783059},{"$f":"TREND(Q$519:Q558,$B$519:$B558,$B559,FALSE)","v":1368.9047177865023},{"$f":"TREND(R$519:R558,$B$519:$B558,$B559,FALSE)","v":102.32262008079567},{"$f":"TREND(S$519:S558,$B$519:$B558,$B559,FALSE)","v":752.90799034148085},{"$f":"TREND(T$519:T558,$B$519:$B558,$B559,FALSE)","v":2825.5524938295621},{"$f":"TREND(U$519:U558,$B$519:$B558,$B559,FALSE)","v":125.63486608358347}]
["2063-1",2063,1,{"$f":"TREND(D$519:D559,$B$519:$B559,$B560,FALSE)","v":575.72886615682694},{"$f":"TREND(E$519:E559,$B$519:$B559,$B560,FALSE)","v":3943.1869742419831},{"$f":"TREND(F$519:F559,$B$519:$B559,$B560,FALSE)","v":129.28948789988618},{"$f":"TREND(G$519:G559,$B$519:$B559,$B560,FALSE)","v":394.47396870117996},{"$f":"TREND(H$519:H559,$B$519:$B559,$B560,FALSE)","v":2125.4632428938198},{"$f":"TREND(I$519:I559,$B$519:$B559,$B560,FALSE)","v":98.111942371932273},{"$f":"TREND(J$519:J559,$B$519:$B559,$B560,FALSE)","v":542.88195253473782},{"$f":"TREND(K$519:K559,$B$519:$B559,$B560,FALSE)","v":15604.144669309369},{"$f":"TREND(L$519:L559,$B$519:$B559,$B560,FALSE)","v":113.80055411303813},{"$f":"TREND(M$519:M559,$B$519:$B559,$B560,FALSE)","v":458.86903727437664},{"$f":"TREND(N$519:N559,$B$519:$B559,$B560,FALSE)","v":1507.2500885795876},{"$f":"TREND(O$519:O559,$B$519:$B559,$B560,FALSE)","v":103.07209398147585},{"$f":"TREND(P$519:P559,$B$519:$B559,$B560,FALSE)","v":484.1312929011321},{"$f":"TREND(Q$519:Q559,$B$519:$B559,$B560,FALSE)","v":1369.5685901035667},{"$f":"TREND(R$519:R559,$B$519:$B559,$B560,FALSE)","v":102.37224307792509},{"$f":"TREND(S$519:S559,$B$519:$B559,$B560,FALSE)","v":753.27312515735946},{"$f":"TREND(T$519:T559,$B$519:$B559,$B560,FALSE)","v":2826.9227908682774},{"$f":"TREND(U$519:U559,$B$519:$B559,$B560,FALSE)","v":125.69579472862891}]
["2064-1",2064,1,{"$f":"TREND(D$519:D560,$B$519:$B560,$B561,FALSE)","v":576.00793977105718},{"$f":"TREND(E$519:E560,$B$519:$B560,$B561,FALSE)","v":3945.0983591058907},{"$f":"TREND(F$519:F560,$B$519:$B560,$B561,FALSE)","v":129.35215851932384},{"$f":"TREND(G$519:G560,$B$519:$B560,$B561,FALSE)","v":394.66518245236824},{"$f":"TREND(H$519:H560,$B$519:$B560,$B561,FALSE)","v":2126.4935207624062},{"$f":"TREND(I$519:I560,$B$519:$B560,$B561,FALSE)","v":98.159500269349593},{"$f":"TREND(J$519:J560,$B$519:$B560,$B561,FALSE)","v":543.14510423252489},{"$f":"TREND(K$519:K560,$B$519:$B560,$B561,FALSE)","v":15611.708481558187},{"$f":"TREND(L$519:L560,$B$519:$B560,$B561,FALSE)","v":113.8557167665103},{"$f":"TREND(M$519:M560,$B$519:$B560,$B561,FALSE)","v":459.091465309895},{"$f":"TREND(N$519:N560,$B$519:$B560,$B561,FALSE)","v":1507.9806993835521},{"$f":"TREND(O$519:O560,$B$519:$B560,$B561,FALSE)","v":103.12205621801557},{"$f":"TREND(P$519:P560,$B$519:$B560,$B561,FALSE)","v":484.36596633443349},{"$f":"TREND(Q$519:Q560,$B$519:$B560,$B561,FALSE)","v":1370.2324624206308},{"$f":"TREND(R$519:R560,$B$519:$B560,$B561,FALSE)","v":102.42186607505444},{"$f":"TREND(S$519:S560,$B$519:$B560,$B561,FALSE)","v":753.63825997323784},{"$f":"TREND(T$519:T560,$B$519:$B560,$B561,FALSE)","v":2828.2930879069918},{"$f":"TREND(U$519:U560,$B$519:$B560,$B561,FALSE)","v":125.75672337367426}]
["-"]
["2022-2",2022,{"$f":"C519+1","v":2},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B563,\"-\",$C563),$A:$A,0),1)","v":549.6094267178604},3455.2238805970151,120.3273859715563,329.46379215035932,2050,80.22515278224509,483.38624338624339,13900,101.2372634643377,367.93118036948243,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B563,\"-\",$C563),$A:$A,0),1)","v":1449.9999999999998},79.653747855617411,383.57400722021663,1200,79.400196656833828,716.48084596312037,2830.1075268817203,118.3771176603518]
["2023-2",{"$f":"B563+1","v":2023},{"$f":"C563","v":2},548.19037656903777,3449.3086994800556,119.98811525833911,328.99972698163282,2050,80.104146821616823,482.4443566442776,13879.069767441861,101.04061280531869,368.57244450434433,1449.9999999999998,79.812693311215938,384.91717868968374,1200,79.722086446477206,714.5264532984977,2823.4095090678338,118.0422089520048]
["2024-2",2024,{"$f":"C564","v":2},579.5581251290522,3626.8343814497784,127.09471822558632,339.3258820471878,2116.6666666666665,82.580239144115794,508.44508620021509,14400,106.52891376094131,379.6805733135925,1500,82.14851805770968,397.90580876255876,1250,82.390111797791818,756.29957092705763,2974.8830544269999,125.0472087016622]
["2025-2",2025,2,544.02733856982547,3429.6998550278058,118.99008814943969,326.05580468541234,2033.3333333333333,79.317231479747861,477.00659102212836,13879.069767441861,99.885991164315229,366.58976329800061,1449.9999999999998,79.314573708525828,383.92127233551503,1200,79.482222989299274,708.78146638193232,2806.4390221034259,117.05532116632716]
["2026-2",2026,2,543.51477134763252,3426.6707842819128,118.8684326492841,325.64112178941861,2033.3333333333333,79.213622291021679,476.2713545128218,13879.069767441861,99.716794109317476,367.31019406330893,1449.9999999999998,79.497457472711318,384.96714661813297,1200,79.729544206479957,708.0772946859903,2804.295915643243,116.93505252824389]
["2027-2",2027,2,539.68046623794214,3409.0435747771317,117.95224118456616,323.30605944990913,2033.3333333333333,78.589436143392973,472.61018112826576,13879.069767441861,98.930180180180187,366.06099234630716,1449.9999999999998,79.181445219921216,383.999957065513,1200,79.502935955209608,702.79558861246471,2787.1168670245447,116.02829394530059]
["2028-2",2028,2,570.1575902653102,3583.7533555151745,124.84406457493409,333.1527619521292,2100,80.942197238176703,501.33806893681719,14400,104.99580184718724,376.91207162045697,1500,81.448905816280416,397.45695394947001,1250,82.285015622877324,743.33950341482091,2935.2761008114535,122.82229158587236]
["2029-2",2029,2,538.28543111992076,3401.7029531916787,117.61852755476799,317.38925782956846,2000,77.017916793197699,474.68597815152418,13879.069767441861,99.373956594323886,364.06650091183235,1449.9999999999998,78.682096403978576,384.56094265956273,1200,79.632382754426274,700.87697000508388,2781.7484651483828,115.69887564542451]
["2030-2",2030,2,535.86431318410416,3391.4259323798906,117.0389588259424,316.8719668600462,2000,76.882661996497376,474.52641538886712,13879.069767441861,99.349930843706773,363.56260866271202,1449.9999999999998,78.553093652068469,384.61327664303633,1200,79.640960129092988,697.53273866008726,2771.0122691311467,115.12527877815539]
["2031-2",2031,2,536.14599686028271,3391.4259338736265,117.1056829043053,316.71364689365873,2000,76.833443450057061,473.85464798352587,13879.069767441861,99.202420242024203,364.47632734170537,1449.9999999999998,78.782078217159224,387.27422234275025,1200,80.274339243894275,697.92165260108322,2772.0858893579689,115.1909866145574]
["2032-2",2032,2,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B573,\"-\",$C573),$A:$A,0),1)","v":563.08187762271882},3549.9861074053806,123.15154987906133,324.62143996103265,2066.6666666666665,78.67980884109916,499.50181372994479,14400,104.62190619444824,375.24147929781617,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B573,\"-\",$C573),$A:$A,0),1)","v":1500},81.030689946927154,399.55478632790033,1250,82.770562770562776,733.58625446792496,2904.1411043835624,121.14845755586039]
["2033-2",2033,2,530.90220452558992,3367.9355377948482,115.85236740090674,311.96387314461077,1983.3333333333333,75.582224334600767,471.12177661674309,13879.069767441861,98.599211206310343,361.67922017179814,1442.8571428571429,78.078941364362308,385.15023827534287,1200,79.779899230973214,690.69796478961155,2749.5398773849552,113.95145734164292]
["2034-2",2034,2,528.16397563569569,3354.7221900005352,115.19664693399733,309.21023218959385,1983.3333333333333,74.855218059331051,469.37162084282852,13879.069767441861,98.241579872852697,358.64257913207342,1442.8571428571429,77.313958211110617,384.22363982422405,1200,79.553854276663145,686.91571357533553,2737.7300614336727,113.30290734539437]
["2035-2",2035,2,523.45013477088946,3332.6999436766805,114.0672652129777,309.24480844704578,1983.3333333333333,74.861845972957084,468.03620358915651,13879.069767441861,97.954790096878369,359.76205478050048,1442.8571428571429,77.597880920847032,386.64165642891919,1200,80.12879484820607,680.41339191781674,2718.4049080588466,112.18720268607694]
["2036-2",2036,2,555.43519938650297,3513.2823635322893,121.32116125697037,321.39911961402595,2050,77.831071595694894,497.21669980119287,14400,104.12205567451821,374.27943878337982,1492.8571428571429,80.786559868072331,403.83350685319897,1250,83.786966762627586,723.04042395859005,2871.9325154255193,119.33860642403091]
["2037-2",2037,2,526.95760122230706,3348.8495909808407,114.90787641618913,311.76446079031371,1983.3333333333333,75.526714003026427,471.48514851485146,13879.069767441861,98.695246971109043,363.54502255669649,1449.9999999999998,78.548946463439506,394.12611445852787,1200,81.876221498371336,685.25676421866376,2733.4355829059336,113.01818716014112]
[{"$f":"_xlfn.CONCAT(B579,\"-\",C579)","v":"2038-2"},2038,2,522.5214081826831,3328.2954944119101,113.84517322310813,310.93687443327769,1983.3333333333333,75.302565290404772,470.11834319526628,13879.069767441861,98.397138693866737,363.1718182924804,1442.8571428571429,78.455724320971626,393.98401710725011,1200,81.843539180072653,679.1312847455556,2714.1104295311075,111.9667102991465]
["2039-2",2039,2,518.55503934768183,3309.2095475979022,112.89567332962213,308.01303739903773,1983.3333333333333,74.53194308427905,467.22276741903829,13879.069767441861,97.785977859778598,360.0005512406189,1442.8571428571429,77.655274846117592,392.48273703039223,1200,81.494638935538049,673.66019830889957,2696.932515420151,111.02806336953181]
["2040-2",2040,2,540.78449905482046,3444.279325050878,117.81697838619922,314.83221427379215,2033.3333333333333,76.084589374749271,489.73607038123168,14400,102.51770259638081,368.32832325694346,1492.8571428571429,79.289472195508282,402.87774221076279,1250,83.560586570620003,702.84087467441998,2809.6625767733026,115.87198100430983]
["2041-2",2041,2,510.21773965500989,3269.5695042149637,110.90224311120056,304.02688233769862,1966.6666666666667,73.471715328467155,461.92794547224929,13879.069767441861,96.64665970772441,355.35905522277648,1435.7142857142856,76.486573561753218,389.79592242961644,1200,80.863327782759058,662.17504071415647,2661.5030675663038,109.05701570921131]
["2042-2",2042,2,504.70953186689229,3244.6109583812618,109.5829212301028,301.8242725542728,1950,72.888762769580026,456.97674418604646,13879.069767441861,95.58556219163853,353.42268728614397,1435.7142857142856,76.000499555950285,388.96629802444011,1200,80.668409975125968,654.57384827917588,2637.8834356637385,107.75208326490554]
["2043-2",2043,2,502.55929502203054,3234.3339100967964,109.06793650593944,300.56927850826673,1950,72.560872267103548,455.11583011583014,13879.069767441861,95.180878552971578,352.11411750234629,1435.7142857142856,75.671625374652848,387.47886912809747,1200,80.315060661881475,651.60595729409658,2628.2208589763259,107.2425731231337]
["2044-2",2044,2,531.54105105666724,3401.7029821580927,115.60496813461674,310.47424610728353,2016.6666666666667,74.932508436445445,481.53846153846155,14400,100.75854975572126,364.55791321513334,1485.7142857142858,78.339827252663412,401.14702473951917,1250,83.146707155057882,690.10007147962835,2769.9386503917158,113.68507744292889]
["2045-2",2045,2,503.30039157188139,3237.2702096066437,109.24606206595104,301.26946347684395,1950,72.742034828377854,456.26794258373207,13879.069767441861,95.419065898912336,353.65829667737552,1435.7142857142856,76.059362087125606,389.24207643347648,1200,80.73215298342889,652.63376438486182,2631.4417178721305,107.41827742510887]
["2046-2",2046,2,{"$f":"TREND(D$563:D586,$B$519:$B542,$B543,FALSE)","v":538.53507652854682},{"$f":"TREND(E$563:E586,$B$519:$B542,$B543,FALSE)","v":3416.5126279481224},{"$f":"TREND(F$563:F586,$B$519:$B542,$B543,FALSE)","v":117.50832714840948},{"$f":"TREND(G$563:G586,$B$519:$B542,$B543,FALSE)","v":318.45562473298895},{"$f":"TREND(H$563:H586,$B$519:$B542,$B543,FALSE)","v":2024.7429952600501},{"$f":"TREND(I$563:I586,$B$519:$B542,$B543,FALSE)","v":77.194093561364767},{"$f":"TREND(J$563:J586,$B$519:$B542,$B543,FALSE)","v":479.57504408852003},{"$f":"TREND(K$563:K586,$B$519:$B542,$B543,FALSE)","v":14096.159394855866},{"$f":"TREND(L$563:L586,$B$519:$B542,$B543,FALSE)","v":100.38972456623506},{"$f":"TREND(M$563:M586,$B$519:$B542,$B543,FALSE)","v":366.75962280976768},{"$f":"TREND(N$563:N586,$B$519:$B542,$B543,FALSE)","v":1466.3685091798516},{"$f":"TREND(O$563:O586,$B$519:$B542,$B543,FALSE)","v":79.161730373318719},{"$f":"TREND(P$563:P586,$B$519:$B542,$B543,FALSE)","v":392.9334342348198},{"$f":"TREND(Q$563:Q586,$B$519:$B542,$B543,FALSE)","v":1219.9422385721248},{"$f":"TREND(R$563:R586,$B$519:$B542,$B543,FALSE)","v":81.439409116442789},{"$f":"TREND(S$563:S586,$B$519:$B542,$B543,FALSE)","v":700.58986466714771},{"$f":"TREND(T$563:T586,$B$519:$B542,$B543,FALSE)","v":2789.7701494536127},{"$f":"TREND(U$563:U586,$B$519:$B542,$B543,FALSE)","v":115.58020758123457}]
["2047-2",{"$f":"B587+1","v":2047},2,{"$f":"TREND(D$563:D587,$B$519:$B543,$B544,FALSE)","v":538.79829015343853},{"$f":"TREND(E$563:E587,$B$519:$B543,$B544,FALSE)","v":3418.1824777174033},{"$f":"TREND(F$563:F587,$B$519:$B543,$B544,FALSE)","v":117.56576034838427},{"$f":"TREND(G$563:G587,$B$519:$B543,$B544,FALSE)","v":318.61127264341565},{"$f":"TREND(H$563:H587,$B$519:$B543,$B544,FALSE)","v":2025.7326057171661},{"$f":"TREND(I$563:I587,$B$519:$B543,$B544,FALSE)","v":77.231822834855166},{"$f":"TREND(J$563:J587,$B$519:$B543,$B544,FALSE)","v":479.80944049325541},{"$f":"TREND(K$563:K587,$B$519:$B543,$B544,FALSE)","v":14103.049013328427},{"$f":"TREND(L$563:L587,$B$519:$B543,$B544,FALSE)","v":100.4387909027777},{"$f":"TREND(M$563:M587,$B$519:$B543,$B544,FALSE)","v":366.93887971241173},{"$f":"TREND(N$563:N587,$B$519:$B543,$B544,FALSE)","v":1467.0852093309659},{"$f":"TREND(O$563:O587,$B$519:$B543,$B544,FALSE)","v":79.200421346130724},{"$f":"TREND(P$563:P587,$B$519:$B543,$B544,FALSE)","v":393.12548381166977},{"$f":"TREND(Q$563:Q587,$B$519:$B543,$B544,FALSE)","v":1220.5384957757281},{"$f":"TREND(R$563:R587,$B$519:$B543,$B544,FALSE)","v":81.479213324222087},{"$f":"TREND(S$563:S587,$B$519:$B543,$B544,FALSE)","v":700.93228395584117},{"$f":"TREND(T$563:T587,$B$519:$B543,$B544,FALSE)","v":2791.1336734758283},{"$f":"TREND(U$563:U587,$B$519:$B543,$B544,FALSE)","v":115.63669839627916}]
["2048-2",2048,2,{"$f":"TREND(D$563:D588,$B$519:$B544,$B545,FALSE)","v":539.06150377833046},{"$f":"TREND(E$563:E588,$B$519:$B544,$B545,FALSE)","v":3419.8523274866843},{"$f":"TREND(F$563:F588,$B$519:$B544,$B545,FALSE)","v":117.62319354835907},{"$f":"TREND(G$563:G588,$B$519:$B544,$B545,FALSE)","v":318.7669205538424},{"$f":"TREND(H$563:H588,$B$519:$B544,$B545,FALSE)","v":2026.7222161742829},{"$f":"TREND(I$563:I588,$B$519:$B544,$B545,FALSE)","v":77.269552108345579},{"$f":"TREND(J$563:J588,$B$519:$B544,$B545,FALSE)","v":480.04383689799084},{"$f":"TREND(K$563:K588,$B$519:$B544,$B545,FALSE)","v":14109.938631800987},{"$f":"TREND(L$563:L588,$B$519:$B544,$B545,FALSE)","v":100.48785723932033},{"$f":"TREND(M$563:M588,$B$519:$B544,$B545,FALSE)","v":367.11813661505579},{"$f":"TREND(N$563:N588,$B$519:$B544,$B545,FALSE)","v":1467.8019094820802},{"$f":"TREND(O$563:O588,$B$519:$B544,$B545,FALSE)","v":79.239112318942674},{"$f":"TREND(P$563:P588,$B$519:$B544,$B545,FALSE)","v":393.31753338851945},{"$f":"TREND(Q$563:Q588,$B$519:$B544,$B545,FALSE)","v":1221.1347529793311},{"$f":"TREND(R$563:R588,$B$519:$B544,$B545,FALSE)","v":81.519017532001399},{"$f":"TREND(S$563:S588,$B$519:$B544,$B545,FALSE)","v":701.27470324453486},{"$f":"TREND(T$563:T588,$B$519:$B544,$B545,FALSE)","v":2792.4971974980449},{"$f":"TREND(U$563:U588,$B$519:$B544,$B545,FALSE)","v":115.69318921132374}]
["2049-2",2049,2,{"$f":"TREND(D$563:D589,$B$519:$B545,$B546,FALSE)","v":539.32471740322217},{"$f":"TREND(E$563:E589,$B$519:$B545,$B546,FALSE)","v":3421.5221772559653},{"$f":"TREND(F$563:F589,$B$519:$B545,$B546,FALSE)","v":117.68062674833384},{"$f":"TREND(G$563:G589,$B$519:$B545,$B546,FALSE)","v":318.92256846426903},{"$f":"TREND(H$563:H589,$B$519:$B545,$B546,FALSE)","v":2027.7118266313989},{"$f":"TREND(I$563:I589,$B$519:$B545,$B546,FALSE)","v":77.307281381835978},{"$f":"TREND(J$563:J589,$B$519:$B545,$B546,FALSE)","v":480.27823330272599},{"$f":"TREND(K$563:K589,$B$519:$B545,$B546,FALSE)","v":14116.828250273546},{"$f":"TREND(L$563:L589,$B$519:$B545,$B546,FALSE)","v":100.53692357586294},{"$f":"TREND(M$563:M589,$B$519:$B545,$B546,FALSE)","v":367.29739351769985},{"$f":"TREND(N$563:N589,$B$519:$B545,$B546,FALSE)","v":1468.5186096331945},{"$f":"TREND(O$563:O589,$B$519:$B545,$B546,FALSE)","v":79.277803291754651},{"$f":"TREND(P$563:P589,$B$519:$B545,$B546,FALSE)","v":393.50958296536925},{"$f":"TREND(Q$563:Q589,$B$519:$B545,$B546,FALSE)","v":1221.7310101829341},{"$f":"TREND(R$563:R589,$B$519:$B545,$B546,FALSE)","v":81.558821739780683},{"$f":"TREND(S$563:S589,$B$519:$B545,$B546,FALSE)","v":701.61712253322844},{"$f":"TREND(T$563:T589,$B$519:$B545,$B546,FALSE)","v":2793.8607215202596},{"$f":"TREND(U$563:U589,$B$519:$B545,$B546,FALSE)","v":115.74968002636834}]
["2050-2",2050,2,{"$f":"TREND(D$563:D590,$B$519:$B546,$B547,FALSE)","v":539.58793102811387},{"$f":"TREND(E$563:E590,$B$519:$B546,$B547,FALSE)","v":3423.1920270252463},{"$f":"TREND(F$563:F590,$B$519:$B546,$B547,FALSE)","v":117.73805994830865},{"$f":"TREND(G$563:G590,$B$519:$B546,$B547,FALSE)","v":319.07821637469573},{"$f":"TREND(H$563:H590,$B$519:$B546,$B547,FALSE)","v":2028.7014370885151},{"$f":"TREND(I$563:I590,$B$519:$B546,$B547,FALSE)","v":77.345010655326391},{"$f":"TREND(J$563:J590,$B$519:$B546,$B547,FALSE)","v":480.51262970746143},{"$f":"TREND(K$563:K590,$B$519:$B546,$B547,FALSE)","v":14123.717868746106},{"$f":"TREND(L$563:L590,$B$519:$B546,$B547,FALSE)","v":100.58598991240562},{"$f":"TREND(M$563:M590,$B$519:$B546,$B547,FALSE)","v":367.47665042034396},{"$f":"TREND(N$563:N590,$B$519:$B546,$B547,FALSE)","v":1469.235309784309},{"$f":"TREND(O$563:O590,$B$519:$B546,$B547,FALSE)","v":79.316494264566671},{"$f":"TREND(P$563:P590,$B$519:$B546,$B547,FALSE)","v":393.70163254221922},{"$f":"TREND(Q$563:Q590,$B$519:$B546,$B547,FALSE)","v":1222.3272673865374},{"$f":"TREND(R$563:R590,$B$519:$B546,$B547,FALSE)","v":81.598625947559995},{"$f":"TREND(S$563:S590,$B$519:$B546,$B547,FALSE)","v":701.95954182192236},{"$f":"TREND(T$563:T590,$B$519:$B546,$B547,FALSE)","v":2795.2242455424766},{"$f":"TREND(U$563:U590,$B$519:$B546,$B547,FALSE)","v":115.80617084141295}]
["2051-2",2051,2,{"$f":"TREND(D$563:D591,$B$519:$B547,$B548,FALSE)","v":539.85114465300569},{"$f":"TREND(E$563:E591,$B$519:$B547,$B548,FALSE)","v":3424.8618767945272},{"$f":"TREND(F$563:F591,$B$519:$B547,$B548,FALSE)","v":117.79549314828343},{"$f":"TREND(G$563:G591,$B$519:$B547,$B548,FALSE)","v":319.23386428512248},{"$f":"TREND(H$563:H591,$B$519:$B547,$B548,FALSE)","v":2029.691047545632},{"$f":"TREND(I$563:I591,$B$519:$B547,$B548,FALSE)","v":77.382739928816775},{"$f":"TREND(J$563:J591,$B$519:$B547,$B548,FALSE)","v":480.74702611219675},{"$f":"TREND(K$563:K591,$B$519:$B547,$B548,FALSE)","v":14130.607487218662},{"$f":"TREND(L$563:L591,$B$519:$B547,$B548,FALSE)","v":100.63505624894825},{"$f":"TREND(M$563:M591,$B$519:$B547,$B548,FALSE)","v":367.65590732298801},{"$f":"TREND(N$563:N591,$B$519:$B547,$B548,FALSE)","v":1469.9520099354231},{"$f":"TREND(O$563:O591,$B$519:$B547,$B548,FALSE)","v":79.355185237378649},{"$f":"TREND(P$563:P591,$B$519:$B547,$B548,FALSE)","v":393.89368211906901},{"$f":"TREND(Q$563:Q591,$B$519:$B547,$B548,FALSE)","v":1222.9235245901407},{"$f":"TREND(R$563:R591,$B$519:$B547,$B548,FALSE)","v":81.638430155339293},{"$f":"TREND(S$563:S591,$B$519:$B547,$B548,FALSE)","v":702.30196111061571},{"$f":"TREND(T$563:T591,$B$519:$B547,$B548,FALSE)","v":2796.5877695646914},{"$f":"TREND(U$563:U591,$B$519:$B547,$B548,FALSE)","v":115.8626616564575}]
["2052-2",2052,2,{"$f":"TREND(D$563:D592,$B$519:$B548,$B549,FALSE)","v":540.1143582778974},{"$f":"TREND(E$563:E592,$B$519:$B548,$B549,FALSE)","v":3426.5317265638078},{"$f":"TREND(F$563:F592,$B$519:$B548,$B549,FALSE)","v":117.85292634825819},{"$f":"TREND(G$563:G592,$B$519:$B548,$B549,FALSE)","v":319.38951219554917},{"$f":"TREND(H$563:H592,$B$519:$B548,$B549,FALSE)","v":2030.6806580027476},{"$f":"TREND(I$563:I592,$B$519:$B548,$B549,FALSE)","v":77.420469202307189},{"$f":"TREND(J$563:J592,$B$519:$B548,$B549,FALSE)","v":480.98142251693218},{"$f":"TREND(K$563:K592,$B$519:$B548,$B549,FALSE)","v":14137.497105691224},{"$f":"TREND(L$563:L592,$B$519:$B548,$B549,FALSE)","v":100.68412258549088},{"$f":"TREND(M$563:M592,$B$519:$B548,$B549,FALSE)","v":367.83516422563201},{"$f":"TREND(N$563:N592,$B$519:$B548,$B549,FALSE)","v":1470.6687100865377},{"$f":"TREND(O$563:O592,$B$519:$B548,$B549,FALSE)","v":79.393876210190641},{"$f":"TREND(P$563:P592,$B$519:$B548,$B549,FALSE)","v":394.08573169591904},{"$f":"TREND(Q$563:Q592,$B$519:$B548,$B549,FALSE)","v":1223.5197817937437},{"$f":"TREND(R$563:R592,$B$519:$B548,$B549,FALSE)","v":81.678234363118591},{"$f":"TREND(S$563:S592,$B$519:$B548,$B549,FALSE)","v":702.64438039930928},{"$f":"TREND(T$563:T592,$B$519:$B548,$B549,FALSE)","v":2797.9512935869084},{"$f":"TREND(U$563:U592,$B$519:$B548,$B549,FALSE)","v":115.91915247150212}]
["2053-2",2053,2,{"$f":"TREND(D$563:D593,$B$519:$B549,$B550,FALSE)","v":540.3775719027891},{"$f":"TREND(E$563:E593,$B$519:$B549,$B550,FALSE)","v":3428.2015763330883},{"$f":"TREND(F$563:F593,$B$519:$B549,$B550,FALSE)","v":117.91035954823299},{"$f":"TREND(G$563:G593,$B$519:$B549,$B550,FALSE)","v":319.54516010597581},{"$f":"TREND(H$563:H593,$B$519:$B549,$B550,FALSE)","v":2031.6702684598642},{"$f":"TREND(I$563:I593,$B$519:$B549,$B550,FALSE)","v":77.458198475797587},{"$f":"TREND(J$563:J593,$B$519:$B549,$B550,FALSE)","v":481.21581892166756},{"$f":"TREND(K$563:K593,$B$519:$B549,$B550,FALSE)","v":14144.38672416378},{"$f":"TREND(L$563:L593,$B$519:$B549,$B550,FALSE)","v":100.73318892203352},{"$f":"TREND(M$563:M593,$B$519:$B549,$B550,FALSE)","v":368.01442112827607},{"$f":"TREND(N$563:N593,$B$519:$B549,$B550,FALSE)","v":1471.3854102376517},{"$f":"TREND(O$563:O593,$B$519:$B549,$B550,FALSE)","v":79.43256718300259},{"$f":"TREND(P$563:P593,$B$519:$B549,$B550,FALSE)","v":394.27778127276883},{"$f":"TREND(Q$563:Q593,$B$519:$B549,$B550,FALSE)","v":1224.1160389973468},{"$f":"TREND(R$563:R593,$B$519:$B549,$B550,FALSE)","v":81.71803857089786},{"$f":"TREND(S$563:S593,$B$519:$B549,$B550,FALSE)","v":702.98679968800286},{"$f":"TREND(T$563:T593,$B$519:$B549,$B550,FALSE)","v":2799.3148176091236},{"$f":"TREND(U$563:U593,$B$519:$B549,$B550,FALSE)","v":115.97564328654667}]
["2054-2",2054,2,{"$f":"TREND(D$563:D594,$B$519:$B550,$B551,FALSE)","v":540.6407855276808},{"$f":"TREND(E$563:E594,$B$519:$B550,$B551,FALSE)","v":3429.8714261023683},{"$f":"TREND(F$563:F594,$B$519:$B550,$B551,FALSE)","v":117.96779274820773},{"$f":"TREND(G$563:G594,$B$519:$B550,$B551,FALSE)","v":319.7008080164025},{"$f":"TREND(H$563:H594,$B$519:$B550,$B551,FALSE)","v":2032.6598789169807},{"$f":"TREND(I$563:I594,$B$519:$B550,$B551,FALSE)","v":77.495927749287958},{"$f":"TREND(J$563:J594,$B$519:$B550,$B551,FALSE)","v":481.45021532640283},{"$f":"TREND(K$563:K594,$B$519:$B550,$B551,FALSE)","v":14151.27634263634},{"$f":"TREND(L$563:L594,$B$519:$B550,$B551,FALSE)","v":100.78225525857614},{"$f":"TREND(M$563:M594,$B$519:$B550,$B551,FALSE)","v":368.19367803092001},{"$f":"TREND(N$563:N594,$B$519:$B550,$B551,FALSE)","v":1472.1021103887661},{"$f":"TREND(O$563:O594,$B$519:$B550,$B551,FALSE)","v":79.471258155814581},{"$f":"TREND(P$563:P594,$B$519:$B550,$B551,FALSE)","v":394.46983084961869},{"$f":"TREND(Q$563:Q594,$B$519:$B550,$B551,FALSE)","v":1224.7122962009505},{"$f":"TREND(R$563:R594,$B$519:$B550,$B551,FALSE)","v":81.757842778677173},{"$f":"TREND(S$563:S594,$B$519:$B550,$B551,FALSE)","v":703.32921897669644},{"$f":"TREND(T$563:T594,$B$519:$B550,$B551,FALSE)","v":2800.6783416313397},{"$f":"TREND(U$563:U594,$B$519:$B550,$B551,FALSE)","v":116.03213410159125}]
["2055-2",2055,2,{"$f":"TREND(D$563:D595,$B$519:$B551,$B552,FALSE)","v":540.90399915257262},{"$f":"TREND(E$563:E595,$B$519:$B551,$B552,FALSE)","v":3431.5412758716488},{"$f":"TREND(F$563:F595,$B$519:$B551,$B552,FALSE)","v":118.02522594818257},{"$f":"TREND(G$563:G595,$B$519:$B551,$B552,FALSE)","v":319.85645592682909},{"$f":"TREND(H$563:H595,$B$519:$B551,$B552,FALSE)","v":2033.6494893740971},{"$f":"TREND(I$563:I595,$B$519:$B551,$B552,FALSE)","v":77.533657022778371},{"$f":"TREND(J$563:J595,$B$519:$B551,$B552,FALSE)","v":481.6846117311382},{"$f":"TREND(K$563:K595,$B$519:$B551,$B552,FALSE)","v":14158.165961108896},{"$f":"TREND(L$563:L595,$B$519:$B551,$B552,FALSE)","v":100.83132159511877},{"$f":"TREND(M$563:M595,$B$519:$B551,$B552,FALSE)","v":368.3729349335643},{"$f":"TREND(N$563:N595,$B$519:$B551,$B552,FALSE)","v":1472.8188105398801},{"$f":"TREND(O$563:O595,$B$519:$B551,$B552,FALSE)","v":79.509949128626573},{"$f":"TREND(P$563:P595,$B$519:$B551,$B552,FALSE)","v":394.66188042646849},{"$f":"TREND(Q$563:Q595,$B$519:$B551,$B552,FALSE)","v":1225.3085534045531},{"$f":"TREND(R$563:R595,$B$519:$B551,$B552,FALSE)","v":81.797646986456471},{"$f":"TREND(S$563:S595,$B$519:$B551,$B552,FALSE)","v":703.67163826539024},{"$f":"TREND(T$563:T595,$B$519:$B551,$B552,FALSE)","v":2802.0418656535562},{"$f":"TREND(U$563:U595,$B$519:$B551,$B552,FALSE)","v":116.08862491663585}]
["2056-2",2056,2,{"$f":"TREND(D$563:D596,$B$519:$B552,$B553,FALSE)","v":541.16721277746444},{"$f":"TREND(E$563:E596,$B$519:$B552,$B553,FALSE)","v":3433.2111256409303},{"$f":"TREND(F$563:F596,$B$519:$B552,$B553,FALSE)","v":118.08265914815735},{"$f":"TREND(G$563:G596,$B$519:$B552,$B553,FALSE)","v":320.01210383725584},{"$f":"TREND(H$563:H596,$B$519:$B552,$B553,FALSE)","v":2034.6390998312138},{"$f":"TREND(I$563:I596,$B$519:$B552,$B553,FALSE)","v":77.57138629626877},{"$f":"TREND(J$563:J596,$B$519:$B552,$B553,FALSE)","v":481.9190081358737},{"$f":"TREND(K$563:K596,$B$519:$B552,$B553,FALSE)","v":14165.05557958146},{"$f":"TREND(L$563:L596,$B$519:$B552,$B553,FALSE)","v":100.88038793166143},{"$f":"TREND(M$563:M596,$B$519:$B552,$B553,FALSE)","v":368.55219183620841},{"$f":"TREND(N$563:N596,$B$519:$B552,$B553,FALSE)","v":1473.5355106909947},{"$f":"TREND(O$563:O596,$B$519:$B552,$B553,FALSE)","v":79.548640101438536},{"$f":"TREND(P$563:P596,$B$519:$B552,$B553,FALSE)","v":394.8539300033184},{"$f":"TREND(Q$563:Q596,$B$519:$B552,$B553,FALSE)","v":1225.9048106081566},{"$f":"TREND(R$563:R596,$B$519:$B552,$B553,FALSE)","v":81.837451194235783},{"$f":"TREND(S$563:S596,$B$519:$B552,$B553,FALSE)","v":704.01405755408382},{"$f":"TREND(T$563:T596,$B$519:$B552,$B553,FALSE)","v":2803.4053896757719},{"$f":"TREND(U$563:U596,$B$519:$B552,$B553,FALSE)","v":116.14511573168046}]
["2057-2",2057,2,{"$f":"TREND(D$563:D597,$B$519:$B553,$B554,FALSE)","v":541.43042640235615},{"$f":"TREND(E$563:E597,$B$519:$B553,$B554,FALSE)","v":3434.8809754102112},{"$f":"TREND(F$563:F597,$B$519:$B553,$B554,FALSE)","v":118.14009234813211},{"$f":"TREND(G$563:G597,$B$519:$B553,$B554,FALSE)","v":320.16775174768259},{"$f":"TREND(H$563:H597,$B$519:$B553,$B554,FALSE)","v":2035.6287102883305},{"$f":"TREND(I$563:I597,$B$519:$B553,$B554,FALSE)","v":77.609115569759169},{"$f":"TREND(J$563:J597,$B$519:$B553,$B554,FALSE)","v":482.15340454060902},{"$f":"TREND(K$563:K597,$B$519:$B553,$B554,FALSE)","v":14171.94519805402},{"$f":"TREND(L$563:L597,$B$519:$B553,$B554,FALSE)","v":100.92945426820408},{"$f":"TREND(M$563:M597,$B$519:$B553,$B554,FALSE)","v":368.73144873885246},{"$f":"TREND(N$563:N597,$B$519:$B553,$B554,FALSE)","v":1474.2522108421088},{"$f":"TREND(O$563:O597,$B$519:$B553,$B554,FALSE)","v":79.587331074250557},{"$f":"TREND(P$563:P597,$B$519:$B553,$B554,FALSE)","v":395.04597958016825},{"$f":"TREND(Q$563:Q597,$B$519:$B553,$B554,FALSE)","v":1226.5010678117596},{"$f":"TREND(R$563:R597,$B$519:$B553,$B554,FALSE)","v":81.877255402015095},{"$f":"TREND(S$563:S597,$B$519:$B553,$B554,FALSE)","v":704.35647684277751},{"$f":"TREND(T$563:T597,$B$519:$B553,$B554,FALSE)","v":2804.7689136979875},{"$f":"TREND(U$563:U597,$B$519:$B553,$B554,FALSE)","v":116.20160654672507}]
["2058-2",2058,2,{"$f":"TREND(D$563:D598,$B$519:$B554,$B555,FALSE)","v":541.69364002724774},{"$f":"TREND(E$563:E598,$B$519:$B554,$B555,FALSE)","v":3436.5508251794909},{"$f":"TREND(F$563:F598,$B$519:$B554,$B555,FALSE)","v":118.19752554810691},{"$f":"TREND(G$563:G598,$B$519:$B554,$B555,FALSE)","v":320.32339965810917},{"$f":"TREND(H$563:H598,$B$519:$B554,$B555,FALSE)","v":2036.6183207454465},{"$f":"TREND(I$563:I598,$B$519:$B554,$B555,FALSE)","v":77.646844843249553},{"$f":"TREND(J$563:J598,$B$519:$B554,$B555,FALSE)","v":482.38780094534422},{"$f":"TREND(K$563:K598,$B$519:$B554,$B555,FALSE)","v":14178.834816526576},{"$f":"TREND(L$563:L598,$B$519:$B554,$B555,FALSE)","v":100.97852060474671},{"$f":"TREND(M$563:M598,$B$519:$B554,$B555,FALSE)","v":368.91070564149646},{"$f":"TREND(N$563:N598,$B$519:$B554,$B555,FALSE)","v":1474.9689109932231},{"$f":"TREND(O$563:O598,$B$519:$B554,$B555,FALSE)","v":79.62602204706252},{"$f":"TREND(P$563:P598,$B$519:$B554,$B555,FALSE)","v":395.23802915701816},{"$f":"TREND(Q$563:Q598,$B$519:$B554,$B555,FALSE)","v":1227.0973250153629},{"$f":"TREND(R$563:R598,$B$519:$B554,$B555,FALSE)","v":81.917059609794379},{"$f":"TREND(S$563:S598,$B$519:$B554,$B555,FALSE)","v":704.69889613147109},{"$f":"TREND(T$563:T598,$B$519:$B554,$B555,FALSE)","v":2806.1324377202031},{"$f":"TREND(U$563:U598,$B$519:$B554,$B555,FALSE)","v":116.25809736176963}]
["2059-2",2059,2,{"$f":"TREND(D$563:D599,$B$519:$B555,$B556,FALSE)","v":541.95685365213956},{"$f":"TREND(E$563:E599,$B$519:$B555,$B556,FALSE)","v":3438.2206749487709},{"$f":"TREND(F$563:F599,$B$519:$B555,$B556,FALSE)","v":118.25495874808169},{"$f":"TREND(G$563:G599,$B$519:$B555,$B556,FALSE)","v":320.4790475685358},{"$f":"TREND(H$563:H599,$B$519:$B555,$B556,FALSE)","v":2037.6079312025627},{"$f":"TREND(I$563:I599,$B$519:$B555,$B556,FALSE)","v":77.684574116739952},{"$f":"TREND(J$563:J599,$B$519:$B555,$B556,FALSE)","v":482.62219735007955},{"$f":"TREND(K$563:K599,$B$519:$B555,$B556,FALSE)","v":14185.724434999136},{"$f":"TREND(L$563:L599,$B$519:$B555,$B556,FALSE)","v":101.02758694128933},{"$f":"TREND(M$563:M599,$B$519:$B555,$B556,FALSE)","v":369.08996254414052},{"$f":"TREND(N$563:N599,$B$519:$B555,$B556,FALSE)","v":1475.6856111443371},{"$f":"TREND(O$563:O599,$B$519:$B555,$B556,FALSE)","v":79.664713019874497},{"$f":"TREND(P$563:P599,$B$519:$B555,$B556,FALSE)","v":395.4300787338679},{"$f":"TREND(Q$563:Q599,$B$519:$B555,$B556,FALSE)","v":1227.6935822189657},{"$f":"TREND(R$563:R599,$B$519:$B555,$B556,FALSE)","v":81.956863817573662},{"$f":"TREND(S$563:S599,$B$519:$B555,$B556,FALSE)","v":705.04131542016432},{"$f":"TREND(T$563:T599,$B$519:$B555,$B556,FALSE)","v":2807.4959617424188},{"$f":"TREND(U$563:U599,$B$519:$B555,$B556,FALSE)","v":116.31458817681423}]
["2060-2",2060,2,{"$f":"TREND(D$563:D600,$B$519:$B556,$B557,FALSE)","v":542.22006727703115},{"$f":"TREND(E$563:E600,$B$519:$B556,$B557,FALSE)","v":3439.8905247180514},{"$f":"TREND(F$563:F600,$B$519:$B556,$B557,FALSE)","v":118.31239194805649},{"$f":"TREND(G$563:G600,$B$519:$B556,$B557,FALSE)","v":320.6346954789625},{"$f":"TREND(H$563:H600,$B$519:$B556,$B557,FALSE)","v":2038.5975416596793},{"$f":"TREND(I$563:I600,$B$519:$B556,$B557,FALSE)","v":77.72230339023038},{"$f":"TREND(J$563:J600,$B$519:$B556,$B557,FALSE)","v":482.85659375481492},{"$f":"TREND(K$563:K600,$B$519:$B556,$B557,FALSE)","v":14192.614053471692},{"$f":"TREND(L$563:L600,$B$519:$B556,$B557,FALSE)","v":101.07665327783195},{"$f":"TREND(M$563:M600,$B$519:$B556,$B557,FALSE)","v":369.26921944678463},{"$f":"TREND(N$563:N600,$B$519:$B556,$B557,FALSE)","v":1476.4023112954512},{"$f":"TREND(O$563:O600,$B$519:$B556,$B557,FALSE)","v":79.703403992686489},{"$f":"TREND(P$563:P600,$B$519:$B556,$B557,FALSE)","v":395.62212831071759},{"$f":"TREND(Q$563:Q600,$B$519:$B556,$B557,FALSE)","v":1228.289839422569},{"$f":"TREND(R$563:R600,$B$519:$B556,$B557,FALSE)","v":81.996668025352974},{"$f":"TREND(S$563:S600,$B$519:$B556,$B557,FALSE)","v":705.38373470885824},{"$f":"TREND(T$563:T600,$B$519:$B556,$B557,FALSE)","v":2808.8594857646344},{"$f":"TREND(U$563:U600,$B$519:$B556,$B557,FALSE)","v":116.37107899185879}]
["2061-2",2061,2,{"$f":"TREND(D$563:D601,$B$519:$B557,$B558,FALSE)","v":542.48328090192308},{"$f":"TREND(E$563:E601,$B$519:$B557,$B558,FALSE)","v":3441.5603744873329},{"$f":"TREND(F$563:F601,$B$519:$B557,$B558,FALSE)","v":118.36982514803125},{"$f":"TREND(G$563:G601,$B$519:$B557,$B558,FALSE)","v":320.79034338938919},{"$f":"TREND(H$563:H601,$B$519:$B557,$B558,FALSE)","v":2039.5871521167953},{"$f":"TREND(I$563:I601,$B$519:$B557,$B558,FALSE)","v":77.760032663720779},{"$f":"TREND(J$563:J601,$B$519:$B557,$B558,FALSE)","v":483.0909901595503},{"$f":"TREND(K$563:K601,$B$519:$B557,$B558,FALSE)","v":14199.503671944254},{"$f":"TREND(L$563:L601,$B$519:$B557,$B558,FALSE)","v":101.12571961437459},{"$f":"TREND(M$563:M601,$B$519:$B557,$B558,FALSE)","v":369.44847634942869},{"$f":"TREND(N$563:N601,$B$519:$B557,$B558,FALSE)","v":1477.119011446566},{"$f":"TREND(O$563:O601,$B$519:$B557,$B558,FALSE)","v":79.742094965498481},{"$f":"TREND(P$563:P601,$B$519:$B557,$B558,FALSE)","v":395.81417788756755},{"$f":"TREND(Q$563:Q601,$B$519:$B557,$B558,FALSE)","v":1228.8860966261725},{"$f":"TREND(R$563:R601,$B$519:$B557,$B558,FALSE)","v":82.036472233132272},{"$f":"TREND(S$563:S601,$B$519:$B557,$B558,FALSE)","v":705.72615399755171},{"$f":"TREND(T$563:T601,$B$519:$B557,$B558,FALSE)","v":2810.2230097868501},{"$f":"TREND(U$563:U601,$B$519:$B557,$B558,FALSE)","v":116.42756980690339}]
["2062-2",2062,2,{"$f":"TREND(D$563:D602,$B$519:$B558,$B559,FALSE)","v":542.74649452681467},{"$f":"TREND(E$563:E602,$B$519:$B558,$B559,FALSE)","v":3443.2302242566125},{"$f":"TREND(F$563:F602,$B$519:$B558,$B559,FALSE)","v":118.42725834800603},{"$f":"TREND(G$563:G602,$B$519:$B558,$B559,FALSE)","v":320.94599129981589},{"$f":"TREND(H$563:H602,$B$519:$B558,$B559,FALSE)","v":2040.576762573912},{"$f":"TREND(I$563:I602,$B$519:$B558,$B559,FALSE)","v":77.797761937211163},{"$f":"TREND(J$563:J602,$B$519:$B558,$B559,FALSE)","v":483.32538656428568},{"$f":"TREND(K$563:K602,$B$519:$B558,$B559,FALSE)","v":14206.39329041681},{"$f":"TREND(L$563:L602,$B$519:$B558,$B559,FALSE)","v":101.17478595091725},{"$f":"TREND(M$563:M602,$B$519:$B558,$B559,FALSE)","v":369.62773325207291},{"$f":"TREND(N$563:N602,$B$519:$B558,$B559,FALSE)","v":1477.8357115976803},{"$f":"TREND(O$563:O602,$B$519:$B558,$B559,FALSE)","v":79.780785938310459},{"$f":"TREND(P$563:P602,$B$519:$B558,$B559,FALSE)","v":396.00622746441735},{"$f":"TREND(Q$563:Q602,$B$519:$B558,$B559,FALSE)","v":1229.4823538297755},{"$f":"TREND(R$563:R602,$B$519:$B558,$B559,FALSE)","v":82.076276440911556},{"$f":"TREND(S$563:S602,$B$519:$B558,$B559,FALSE)","v":706.0685732862454},{"$f":"TREND(T$563:T602,$B$519:$B558,$B559,FALSE)","v":2811.5865338090662},{"$f":"TREND(U$563:U602,$B$519:$B558,$B559,FALSE)","v":116.484060621948}]
["2063-2",2063,2,{"$f":"TREND(D$563:D603,$B$519:$B559,$B560,FALSE)","v":543.00970815170672},{"$f":"TREND(E$563:E603,$B$519:$B559,$B560,FALSE)","v":3444.9000740258939},{"$f":"TREND(F$563:F603,$B$519:$B559,$B560,FALSE)","v":118.48469154798086},{"$f":"TREND(G$563:G603,$B$519:$B559,$B560,FALSE)","v":321.10163921024247},{"$f":"TREND(H$563:H603,$B$519:$B559,$B560,FALSE)","v":2041.5663730310284},{"$f":"TREND(I$563:I603,$B$519:$B559,$B560,FALSE)","v":77.835491210701591},{"$f":"TREND(J$563:J603,$B$519:$B559,$B560,FALSE)","v":483.55978296902111},{"$f":"TREND(K$563:K603,$B$519:$B559,$B560,FALSE)","v":14213.282908889374},{"$f":"TREND(L$563:L603,$B$519:$B559,$B560,FALSE)","v":101.22385228745991},{"$f":"TREND(M$563:M603,$B$519:$B559,$B560,FALSE)","v":369.80699015471691},{"$f":"TREND(N$563:N603,$B$519:$B559,$B560,FALSE)","v":1478.5524117487946},{"$f":"TREND(O$563:O603,$B$519:$B559,$B560,FALSE)","v":79.819476911122464},{"$f":"TREND(P$563:P603,$B$519:$B559,$B560,FALSE)","v":396.19827704126726},{"$f":"TREND(Q$563:Q603,$B$519:$B559,$B560,FALSE)","v":1230.0786110333784},{"$f":"TREND(R$563:R603,$B$519:$B559,$B560,FALSE)","v":82.116080648690868},{"$f":"TREND(S$563:S603,$B$519:$B559,$B560,FALSE)","v":706.41099257493909},{"$f":"TREND(T$563:T603,$B$519:$B559,$B560,FALSE)","v":2812.9500578312823},{"$f":"TREND(U$563:U603,$B$519:$B559,$B560,FALSE)","v":116.54055143699259}]
["2064-2",2064,2,{"$f":"TREND(D$563:D604,$B$519:$B560,$B561,FALSE)","v":543.2729217765982},{"$f":"TREND(E$563:E604,$B$519:$B560,$B561,FALSE)","v":3446.5699237951744},{"$f":"TREND(F$563:F604,$B$519:$B560,$B561,FALSE)","v":118.54212474795561},{"$f":"TREND(G$563:G604,$B$519:$B560,$B561,FALSE)","v":321.25728712066916},{"$f":"TREND(H$563:H604,$B$519:$B560,$B561,FALSE)","v":2042.5559834881451},{"$f":"TREND(I$563:I604,$B$519:$B560,$B561,FALSE)","v":77.873220484191975},{"$f":"TREND(J$563:J604,$B$519:$B560,$B561,FALSE)","v":483.79417937375644},{"$f":"TREND(K$563:K604,$B$519:$B560,$B561,FALSE)","v":14220.172527361934},{"$f":"TREND(L$563:L604,$B$519:$B560,$B561,FALSE)","v":101.27291862400254},{"$f":"TREND(M$563:M604,$B$519:$B560,$B561,FALSE)","v":369.98624705736091},{"$f":"TREND(N$563:N604,$B$519:$B560,$B561,FALSE)","v":1479.2691118999089},{"$f":"TREND(O$563:O604,$B$519:$B560,$B561,FALSE)","v":79.858167883934428},{"$f":"TREND(P$563:P604,$B$519:$B560,$B561,FALSE)","v":396.39032661811717},{"$f":"TREND(Q$563:Q604,$B$519:$B560,$B561,FALSE)","v":1230.6748682369816},{"$f":"TREND(R$563:R604,$B$519:$B560,$B561,FALSE)","v":82.155884856470166},{"$f":"TREND(S$563:S604,$B$519:$B560,$B561,FALSE)","v":706.75341186363255},{"$f":"TREND(T$563:T604,$B$519:$B560,$B561,FALSE)","v":2814.3135818534984},{"$f":"TREND(U$563:U604,$B$519:$B560,$B561,FALSE)","v":116.59704225203721}]
["-"]
["2022-3",2022,{"$f":"C563+1","v":3},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B607,\"-\",$C607),$A:$A,0),1)","v":440.56403731976252},3425.7828383293513,90.236061933926834,297.64788438580996,1800,73.268662469484781,388.38398265055815,15390.476190476191,81.041000290782208,313.07884027114903,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B607,\"-\",$C607),$A:$A,0),1)","v":1442.8571428571429},67.930992291692164,304.93158688563659,1250,61.925509486999296,543.14870717941983,2672.8241564004552,86.349206647389693]
["2023-3",{"$f":"B607+1","v":2023},{"$f":"C607","v":3},436.37788692653362,3401.5666453411409,89.271540412722558,294.70490142691517,1783.3333333333333,72.462388116549235,386.23690208083281,15390.476190476191,80.592485549132945,312.00847802451284,1442.8571428571429,67.642795513373599,304.08363443664558,1250,61.708219847754734,537.62415054887606,2651.8606713862796,85.423900658236036]
["2024-3",2024,{"$f":"C608","v":3},422.99762911040096,3321.5868980965161,86.185226442408776,293.70613113149579,1783.3333333333333,72.19389361032421,375.05022432219585,15390.476190476191,78.151019236290551,312.48661695277224,1442.8571428571429,67.770100074885974,305.93033180935169,1250,62.165163081193619,519.9414634146342,2584.1598974718036,82.462781644656772]
["2025-3",2025,3,436.96184452152625,3404.7082226562561,89.405922050125014,294.98703017722892,1783.3333333333333,72.539960039960036,389.35568994423414,15390.476190476191,81.243759806019114,315.57614591124064,1442.8571428571429,68.608435958524879,308.9151656898963,1250,62.905228307352736,538.39580501068167,2653.9927379258365,85.553076574070985]
["2026-3",2026,3,437.08502024291499,3404.6407707277963,89.433714658246387,294.80624963354876,1783.3333333333333,72.48172469334655,389.97161792385225,15390.476190476191,81.389085754783835,317.23986960193889,1442.8571428571429,69.055261416280615,311.04351364787891,1250,63.425005143680131,538.55918551453055,2655.0630367170475,85.580794405272698]
["2027-3",2027,3,434.52536413862379,3389.9568534263744,88.843043883283187,291.20103187745889,1783.3333333333333,71.488340614040482,388.55494089256712,15390.476190476191,81.076511201916304,315.37211496291536,1442.8571428571429,68.552298522087042,309.68457580891021,1250,63.087523023398596,535.16998075689548,2642.1781124764088,85.01312150411249]
["2028-3",2028,3,422.09812524930197,3316.5501123170543,85.976996680906623,290.92820160055197,1783.3333333333333,71.412850767255605,377.93443841816361,15390.476190476191,78.775567385822356,316.63032910897977,1442.8571428571429,68.890501532010973,311.48752786806597,1250,63.535799117746862,518.74960086851002,2578.8343583991445,82.26305297313435]
["2029-3",2029,3,432.13046495489243,3375.276270712151,88.290824927866282,288.27711299238644,1766.6666666666667,70.683682771194171,387.85495086281833,15390.476190476191,80.919220055710312,314.6199284245526,1442.8571428571429,68.347191691356841,310.22128187072826,1250,63.220796758946655,532.00890019071835,2630.3680948513775,84.483094102056327]
["2030-3",2030,3,428.55311174672056,3354.7221904930593,87.465534751819504,286.54696973779244,1766.6666666666667,70.213923132704863,385.62076622448075,15390.476190476191,80.434782608695656,314.26539181157318,1442.8571428571429,68.25149512118351,309.61984299876792,1250,63.07692307692308,527.27848101265818,2612.1165639364199,83.691374515915072]
["2031-3",2031,3,428.16638869812618,3351.7858909827805,87.376108146239858,284.56362873057338,1766.6666666666667,69.66163831961056,384.93748857105652,15390.476190476191,80.311166184772134,314.05982025788137,1442.8571428571429,68.198149156232986,309.68231275780408,1250,63.094203383031356,526.7657992565056,2609.9693252334346,83.605773563843712]
["2032-3",2032,3,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B617,\"-\",$C617),$A:$A,0),1)","v":413.68338863946906},3266.6332047051164,84.036275240342675,282.97361479253203,1766.6666666666667,69.234907352062166,372.01307955888319,15390.476190476191,77.505476451259582,313.34440634472952,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B617,\"-\",$C617),$A:$A,0),1)","v":1442.8571428571429},68.005288890255528,309.83283402376111,1250,63.130573672301345,507.63440185684715,2536.9631902618698,80.401466068957632]
["2033-3",2033,3,424.82999805712063,3332.6999436766805,86.607234204798019,281.70043213871219,1766.6666666666667,68.872243029546397,383.58583128450266,15390.476190476191,79.997276688453155,312.39696845047013,1442.8571428571429,67.749046077134736,309.28054589350467,1250,62.987744286187478,522.36587346199485,2592.7914111224782,82.868528031574627]
["2034-3",2034,3,424.78483705637751,3332.6999436766805,86.595920545193962,281.93713598004172,1766.6666666666667,68.943291348826207,384.02249721764264,15390.476190476191,80.09209100758396,314.02239432238792,1442.8571428571429,68.187695453452008,311.71431993685707,1250,63.588999538349931,522.29822161422703,2592.7914111224782,82.85737731050861]
["2035-3",2035,3,424.8291133147203,3332.6999436766805,86.606284351901891,282.16427730632728,1766.6666666666667,69.009941761280075,384.75499237581818,15390.476190476191,80.26670258620689,316.0905342216135,1442.8571428571429,68.746467561055425,314.27188492997294,1250,64.226147481778185,522.35636453689949,2592.7914111224782,82.86721536758931]
["2036-3",2036,3,413.86385426653885,3268.1013544600405,84.076700242646424,282.55496751980218,1766.6666666666667,69.107404155692123,375.52238805970148,15390.476190476191,78.279512260485063,318.9922514472683,1442.8571428571429,69.527593818984542,317.83831831016084,1250,65.099705786204638,507.86586117618049,2536.9631902618698,80.439860922603472]
["2037-3",2037,3,427.28748806112702,3347.3814412259171,87.175221168345544,282.78336248167147,1766.6666666666667,69.174771416923889,387.32673267326732,15390.476190476191,80.818448413756329,320.39070689359966,1442.8571428571429,69.906787066705505,319.81102761601045,1250,65.579427083333329,525.61379818315743,2605.6748467056955,83.412463780411258]
["2038-3",2038,3,426.35135135135135,3341.5088422062231,86.957912130849309,282.70785716278573,1766.6666666666667,69.156333294703899,388.3629191321499,15390.476190476191,81.050258586394378,320.97254941601443,1449.9999999999998,70.065310477069247,320.69381226100961,1250,65.791520809023723,524.37205891340216,2600.3067485460215,83.204531549264203]
["2039-3",2039,3,423.99468892261001,3328.2954944119101,86.413712784497193,280.47977882690037,1750,68.539973485503481,386.55544651619232,15390.476190476191,80.657078770286319,320.25217851623762,1442.8571428571429,69.868958232220862,320.29615642570911,1250,65.694184470405986,521.25600924968057,2588.4969325947391,82.682418872190965]
["2040-3",2040,3,405.46468752954524,3218.1842627926367,82.140703673358672,278.66139448893205,1750,68.035325151966973,371.0654936461388,15390.476190476191,77.300774583169229,319.88221861569639,1442.8571428571429,69.769578739044391,320.15925036309284,1250,65.672601066906623,496.77008847412435,2495.0920246164133,78.582182119853201]
["2041-3",2041,3,417.65038657363755,3290.1236007838947,84.95171931203042,277.15677432901964,1750,67.634807417974329,381.40214216163582,15390.476190476191,79.542782495101235,318.84230566589872,1442.8571428571429,69.487965724366788,319.72584304035524,1250,65.561599999999999,512.87714216751147,2556.288343636696,81.279029307855524]
["2042-3",2042,3,417.34837799717911,3288.6554510289711,84.88213227539778,275.83384959403696,1750,67.266738599579767,379.55426356589146,15390.476190476191,79.149876511114002,318.82456071723254,1442.8571428571429,69.485130936529075,319.5073142372359,1250,65.513065646908871,512.47972120410986,2555.2147240047611,81.21282435157076]
["2043-3",2043,3,416.2415603900975,3281.3147022543531,84.625070353038652,276.37475325598894,1750,67.410966647823628,378.95752895752895,15390.476190476191,79.006596818005434,317.94119983339135,1442.8571428571429,69.243877635159279,318.60012252977742,1250,65.285006982353693,511.00341051875785,2549.8466258450871,80.965772470079784]
["2044-3",2044,3,403.11506080449016,3204.9709149983228,81.598936265235622,276.81735806696884,1750,67.531517334533987,367.98076923076928,15390.476190476191,76.637919938215987,318.52076302485955,1442.8571428571429,69.403401740361957,319.20488037815915,1250,65.431786572259455,493.66583243951851,2483.2822086651313,78.062072073173255]
["2045-3",2045,3,416.25326370757182,3281.3147022543531,84.628785912754026,275.94212118830364,1750,67.290452711788433,378.66028708133973,15390.476190476191,78.954784168054317,318.18388007378877,1442.8571428571429,69.310512391339557,318.86711458033153,1250,65.348529689566149,511.02539757892237,2549.8466258450871,80.969128730984053]
["2046-3",2046,3,{"$f":"TREND(D$607:D630,$B$519:$B542,$B543,FALSE)","v":426.54067026584778},{"$f":"TREND(E$607:E630,$B$519:$B542,$B543,FALSE)","v":3347.8137658710093},{"$f":"TREND(F$607:F630,$B$519:$B542,$B543,FALSE)","v":86.931843597281002},{"$f":"TREND(G$607:G630,$B$519:$B542,$B543,FALSE)","v":286.53584507086833},{"$f":"TREND(H$607:H630,$B$519:$B542,$B543,FALSE)","v":1778.159700683015},{"$f":"TREND(I$607:I630,$B$519:$B542,$B543,FALSE)","v":70.155698663721125},{"$f":"TREND(J$607:J630,$B$519:$B542,$B543,FALSE)","v":384.57140295214975},{"$f":"TREND(K$607:K630,$B$519:$B542,$B543,FALSE)","v":15484.902584218518},{"$f":"TREND(L$607:L630,$B$519:$B542,$B543,FALSE)","v":80.203407885278381},{"$f":"TREND(M$607:M630,$B$519:$B542,$B543,FALSE)","v":318.36467760332539},{"$f":"TREND(N$607:N630,$B$519:$B542,$B543,FALSE)","v":1452.0097249755029},{"$f":"TREND(O$607:O630,$B$519:$B542,$B543,FALSE)","v":69.257720808169992},{"$f":"TREND(P$607:P630,$B$519:$B542,$B543,FALSE)","v":315.49921549940882},{"$f":"TREND(Q$607:Q630,$B$519:$B542,$B543,FALSE)","v":1257.6692228828467},{"$f":"TREND(R$607:R630,$B$519:$B542,$B543,FALSE)","v":64.441072893711251},{"$f":"TREND(S$607:S630,$B$519:$B542,$B543,FALSE)","v":524.38202493666392},{"$f":"TREND(T$607:T630,$B$519:$B542,$B543,FALSE)","v":2604.4083836182317},{"$f":"TREND(U$607:U630,$B$519:$B542,$B543,FALSE)","v":83.177916004342322}]
["2047-3",{"$f":"B631+1","v":2047},3,{"$f":"TREND(D$607:D631,$B$519:$B543,$B544,FALSE)","v":426.74914566675983},{"$f":"TREND(E$607:E631,$B$519:$B543,$B544,FALSE)","v":3349.4500384838493},{"$f":"TREND(F$607:F631,$B$519:$B543,$B544,FALSE)","v":86.974332279391092},{"$f":"TREND(G$607:G631,$B$519:$B543,$B544,FALSE)","v":286.67589191596653},{"$f":"TREND(H$607:H631,$B$519:$B543,$B544,FALSE)","v":1779.0287914458124},{"$f":"TREND(I$607:I631,$B$519:$B543,$B544,FALSE)","v":70.189987861503994},{"$f":"TREND(J$607:J631,$B$519:$B543,$B544,FALSE)","v":384.75936551468743},{"$f":"TREND(K$607:K631,$B$519:$B543,$B544,FALSE)","v":15492.470962803185},{"$f":"TREND(L$607:L631,$B$519:$B543,$B544,FALSE)","v":80.24260798688411},{"$f":"TREND(M$607:M631,$B$519:$B543,$B544,FALSE)","v":318.52028106256455},{"$f":"TREND(N$607:N631,$B$519:$B543,$B544,FALSE)","v":1452.719407148023},{"$f":"TREND(O$607:O631,$B$519:$B543,$B544,FALSE)","v":69.291571111595303},{"$f":"TREND(P$607:P631,$B$519:$B543,$B544,FALSE)","v":315.65341843953564},{"$f":"TREND(Q$607:Q631,$B$519:$B543,$B544,FALSE)","v":1258.2839194727217},{"$f":"TREND(R$607:R631,$B$519:$B543,$B544,FALSE)","v":64.472569019270267},{"$f":"TREND(S$607:S631,$B$519:$B543,$B544,FALSE)","v":524.6383211365353},{"$f":"TREND(T$607:T631,$B$519:$B543,$B544,FALSE)","v":2605.6813104919456},{"$f":"TREND(U$607:U631,$B$519:$B543,$B544,FALSE)","v":83.21856992223303}]
["2048-3",2048,3,{"$f":"TREND(D$607:D632,$B$519:$B544,$B545,FALSE)","v":426.95762106767177},{"$f":"TREND(E$607:E632,$B$519:$B544,$B545,FALSE)","v":3351.0863110966898},{"$f":"TREND(F$607:F632,$B$519:$B544,$B545,FALSE)","v":87.016820961501253},{"$f":"TREND(G$607:G632,$B$519:$B544,$B545,FALSE)","v":286.81593876106473},{"$f":"TREND(H$607:H632,$B$519:$B544,$B545,FALSE)","v":1779.8978822086094},{"$f":"TREND(I$607:I632,$B$519:$B544,$B545,FALSE)","v":70.224277059286862},{"$f":"TREND(J$607:J632,$B$519:$B544,$B545,FALSE)","v":384.94732807722511},{"$f":"TREND(K$607:K632,$B$519:$B544,$B545,FALSE)","v":15500.03934138785},{"$f":"TREND(L$607:L632,$B$519:$B544,$B545,FALSE)","v":80.281808088489797},{"$f":"TREND(M$607:M632,$B$519:$B544,$B545,FALSE)","v":318.6758845218036},{"$f":"TREND(N$607:N632,$B$519:$B544,$B545,FALSE)","v":1453.4290893205427},{"$f":"TREND(O$607:O632,$B$519:$B544,$B545,FALSE)","v":69.3254214150206},{"$f":"TREND(P$607:P632,$B$519:$B544,$B545,FALSE)","v":315.80762137966252},{"$f":"TREND(Q$607:Q632,$B$519:$B544,$B545,FALSE)","v":1258.8986160625957},{"$f":"TREND(R$607:R632,$B$519:$B544,$B545,FALSE)","v":64.504065144829269},{"$f":"TREND(S$607:S632,$B$519:$B544,$B545,FALSE)","v":524.89461733640655},{"$f":"TREND(T$607:T632,$B$519:$B544,$B545,FALSE)","v":2606.9542373656591},{"$f":"TREND(U$607:U632,$B$519:$B544,$B545,FALSE)","v":83.25922384012371}]
["2049-3",2049,3,{"$f":"TREND(D$607:D633,$B$519:$B545,$B546,FALSE)","v":427.16609646858365},{"$f":"TREND(E$607:E633,$B$519:$B545,$B546,FALSE)","v":3352.7225837095293},{"$f":"TREND(F$607:F633,$B$519:$B545,$B546,FALSE)","v":87.059309643611343},{"$f":"TREND(G$607:G633,$B$519:$B545,$B546,FALSE)","v":286.95598560616287},{"$f":"TREND(H$607:H633,$B$519:$B545,$B546,FALSE)","v":1780.7669729714064},{"$f":"TREND(I$607:I633,$B$519:$B545,$B546,FALSE)","v":70.258566257069717},{"$f":"TREND(J$607:J633,$B$519:$B545,$B546,FALSE)","v":385.1352906397629},{"$f":"TREND(K$607:K633,$B$519:$B545,$B546,FALSE)","v":15507.60771997251},{"$f":"TREND(L$607:L633,$B$519:$B545,$B546,FALSE)","v":80.321008190095498},{"$f":"TREND(M$607:M633,$B$519:$B545,$B546,FALSE)","v":318.8314879810427},{"$f":"TREND(N$607:N633,$B$519:$B545,$B546,FALSE)","v":1454.138771493062},{"$f":"TREND(O$607:O633,$B$519:$B545,$B546,FALSE)","v":69.359271718445896},{"$f":"TREND(P$607:P633,$B$519:$B545,$B546,FALSE)","v":315.96182431978929},{"$f":"TREND(Q$607:Q633,$B$519:$B545,$B546,FALSE)","v":1259.5133126524697},{"$f":"TREND(R$607:R633,$B$519:$B545,$B546,FALSE)","v":64.535561270388257},{"$f":"TREND(S$607:S633,$B$519:$B545,$B546,FALSE)","v":525.15091353627781},{"$f":"TREND(T$607:T633,$B$519:$B545,$B546,FALSE)","v":2608.227164239373},{"$f":"TREND(U$607:U633,$B$519:$B545,$B546,FALSE)","v":83.299877758014404}]
["2050-3",2050,3,{"$f":"TREND(D$607:D634,$B$519:$B546,$B547,FALSE)","v":427.37457186949558},{"$f":"TREND(E$607:E634,$B$519:$B546,$B547,FALSE)","v":3354.3588563223702},{"$f":"TREND(F$607:F634,$B$519:$B546,$B547,FALSE)","v":87.101798325721447},{"$f":"TREND(G$607:G634,$B$519:$B546,$B547,FALSE)","v":287.09603245126107},{"$f":"TREND(H$607:H634,$B$519:$B546,$B547,FALSE)","v":1781.6360637342036},{"$f":"TREND(I$607:I634,$B$519:$B546,$B547,FALSE)","v":70.292855454852557},{"$f":"TREND(J$607:J634,$B$519:$B546,$B547,FALSE)","v":385.32325320230058},{"$f":"TREND(K$607:K634,$B$519:$B546,$B547,FALSE)","v":15515.176098557173},{"$f":"TREND(L$607:L634,$B$519:$B546,$B547,FALSE)","v":80.360208291701213},{"$f":"TREND(M$607:M634,$B$519:$B546,$B547,FALSE)","v":318.98709144028192},{"$f":"TREND(N$607:N634,$B$519:$B546,$B547,FALSE)","v":1454.8484536655819},{"$f":"TREND(O$607:O634,$B$519:$B546,$B547,FALSE)","v":69.393122021871207},{"$f":"TREND(P$607:P634,$B$519:$B546,$B547,FALSE)","v":316.11602725991611},{"$f":"TREND(Q$607:Q634,$B$519:$B546,$B547,FALSE)","v":1260.1280092423442},{"$f":"TREND(R$607:R634,$B$519:$B546,$B547,FALSE)","v":64.567057395947273},{"$f":"TREND(S$607:S634,$B$519:$B546,$B547,FALSE)","v":525.40720973614918},{"$f":"TREND(T$607:T634,$B$519:$B546,$B547,FALSE)","v":2609.5000911130865},{"$f":"TREND(U$607:U634,$B$519:$B546,$B547,FALSE)","v":83.340531675905098}]
["2051-3",2051,3,{"$f":"TREND(D$607:D635,$B$519:$B547,$B548,FALSE)","v":427.58304727040763},{"$f":"TREND(E$607:E635,$B$519:$B547,$B548,FALSE)","v":3355.9951289352102},{"$f":"TREND(F$607:F635,$B$519:$B547,$B548,FALSE)","v":87.144287007831551},{"$f":"TREND(G$607:G635,$B$519:$B547,$B548,FALSE)","v":287.23607929635915},{"$f":"TREND(H$607:H635,$B$519:$B547,$B548,FALSE)","v":1782.5051544970006},{"$f":"TREND(I$607:I635,$B$519:$B547,$B548,FALSE)","v":70.327144652635425},{"$f":"TREND(J$607:J635,$B$519:$B547,$B548,FALSE)","v":385.51121576483825},{"$f":"TREND(K$607:K635,$B$519:$B547,$B548,FALSE)","v":15522.744477141832},{"$f":"TREND(L$607:L635,$B$519:$B547,$B548,FALSE)","v":80.399408393306913},{"$f":"TREND(M$607:M635,$B$519:$B547,$B548,FALSE)","v":319.14269489952113},{"$f":"TREND(N$607:N635,$B$519:$B547,$B548,FALSE)","v":1455.5581358381016},{"$f":"TREND(O$607:O635,$B$519:$B547,$B548,FALSE)","v":69.426972325296489},{"$f":"TREND(P$607:P635,$B$519:$B547,$B548,FALSE)","v":316.27023020004287},{"$f":"TREND(Q$607:Q635,$B$519:$B547,$B548,FALSE)","v":1260.7427058322187},{"$f":"TREND(R$607:R635,$B$519:$B547,$B548,FALSE)","v":64.598553521506261},{"$f":"TREND(S$607:S635,$B$519:$B547,$B548,FALSE)","v":525.66350593602044},{"$f":"TREND(T$607:T635,$B$519:$B547,$B548,FALSE)","v":2610.7730179868004},{"$f":"TREND(U$607:U635,$B$519:$B547,$B548,FALSE)","v":83.381185593795763}]
["2052-3",2052,3,{"$f":"TREND(D$607:D636,$B$519:$B548,$B549,FALSE)","v":427.79152267131951},{"$f":"TREND(E$607:E636,$B$519:$B548,$B549,FALSE)","v":3357.6314015480507},{"$f":"TREND(F$607:F636,$B$519:$B548,$B549,FALSE)","v":87.186775689941655},{"$f":"TREND(G$607:G636,$B$519:$B548,$B549,FALSE)","v":287.37612614145741},{"$f":"TREND(H$607:H636,$B$519:$B548,$B549,FALSE)","v":1783.3742452597978},{"$f":"TREND(I$607:I636,$B$519:$B548,$B549,FALSE)","v":70.361433850418308},{"$f":"TREND(J$607:J636,$B$519:$B548,$B549,FALSE)","v":385.69917832737593},{"$f":"TREND(K$607:K636,$B$519:$B548,$B549,FALSE)","v":15530.312855726497},{"$f":"TREND(L$607:L636,$B$519:$B548,$B549,FALSE)","v":80.438608494912629},{"$f":"TREND(M$607:M636,$B$519:$B548,$B549,FALSE)","v":319.29829835876018},{"$f":"TREND(N$607:N636,$B$519:$B548,$B549,FALSE)","v":1456.2678180106216},{"$f":"TREND(O$607:O636,$B$519:$B548,$B549,FALSE)","v":69.460822628721814},{"$f":"TREND(P$607:P636,$B$519:$B548,$B549,FALSE)","v":316.4244331401697},{"$f":"TREND(Q$607:Q636,$B$519:$B548,$B549,FALSE)","v":1261.3574024220932},{"$f":"TREND(R$607:R636,$B$519:$B548,$B549,FALSE)","v":64.630049647065263},{"$f":"TREND(S$607:S636,$B$519:$B548,$B549,FALSE)","v":525.91980213589159},{"$f":"TREND(T$607:T636,$B$519:$B548,$B549,FALSE)","v":2612.0459448605138},{"$f":"TREND(U$607:U636,$B$519:$B548,$B549,FALSE)","v":83.421839511686443}]
["2053-3",2053,3,{"$f":"TREND(D$607:D637,$B$519:$B549,$B550,FALSE)","v":427.99999807223151},{"$f":"TREND(E$607:E637,$B$519:$B549,$B550,FALSE)","v":3359.2676741608907},{"$f":"TREND(F$607:F637,$B$519:$B549,$B550,FALSE)","v":87.229264372051759},{"$f":"TREND(G$607:G637,$B$519:$B549,$B550,FALSE)","v":287.5161729865556},{"$f":"TREND(H$607:H637,$B$519:$B549,$B550,FALSE)","v":1784.2433360225948},{"$f":"TREND(I$607:I637,$B$519:$B549,$B550,FALSE)","v":70.395723048201134},{"$f":"TREND(J$607:J637,$B$519:$B549,$B550,FALSE)","v":385.88714088991367},{"$f":"TREND(K$607:K637,$B$519:$B549,$B550,FALSE)","v":15537.881234311155},{"$f":"TREND(L$607:L637,$B$519:$B549,$B550,FALSE)","v":80.477808596518344},{"$f":"TREND(M$607:M637,$B$519:$B549,$B550,FALSE)","v":319.45390181799939},{"$f":"TREND(N$607:N637,$B$519:$B549,$B550,FALSE)","v":1456.9775001831408},{"$f":"TREND(O$607:O637,$B$519:$B549,$B550,FALSE)","v":69.494672932147111},{"$f":"TREND(P$607:P637,$B$519:$B549,$B550,FALSE)","v":316.57863608029646},{"$f":"TREND(Q$607:Q637,$B$519:$B549,$B550,FALSE)","v":1261.972099011967},{"$f":"TREND(R$607:R637,$B$519:$B549,$B550,FALSE)","v":64.661545772624251},{"$f":"TREND(S$607:S637,$B$519:$B549,$B550,FALSE)","v":526.17609833576296},{"$f":"TREND(T$607:T637,$B$519:$B549,$B550,FALSE)","v":2613.3188717342277},{"$f":"TREND(U$607:U637,$B$519:$B549,$B550,FALSE)","v":83.462493429577137}]
["2054-3",2054,3,{"$f":"TREND(D$607:D638,$B$519:$B550,$B551,FALSE)","v":428.20847347314333},{"$f":"TREND(E$607:E638,$B$519:$B550,$B551,FALSE)","v":3360.9039467737307},{"$f":"TREND(F$607:F638,$B$519:$B550,$B551,FALSE)","v":87.271753054161849},{"$f":"TREND(G$607:G638,$B$519:$B550,$B551,FALSE)","v":287.65621983165369},{"$f":"TREND(H$607:H638,$B$519:$B550,$B551,FALSE)","v":1785.112426785392},{"$f":"TREND(I$607:I638,$B$519:$B550,$B551,FALSE)","v":70.430012245983988},{"$f":"TREND(J$607:J638,$B$519:$B550,$B551,FALSE)","v":386.07510345245129},{"$f":"TREND(K$607:K638,$B$519:$B550,$B551,FALSE)","v":15545.449612895814},{"$f":"TREND(L$607:L638,$B$519:$B550,$B551,FALSE)","v":80.51700869812403},{"$f":"TREND(M$607:M638,$B$519:$B550,$B551,FALSE)","v":319.60950527723855},{"$f":"TREND(N$607:N638,$B$519:$B550,$B551,FALSE)","v":1457.6871823556608},{"$f":"TREND(O$607:O638,$B$519:$B550,$B551,FALSE)","v":69.528523235572422},{"$f":"TREND(P$607:P638,$B$519:$B550,$B551,FALSE)","v":316.73283902042323},{"$f":"TREND(Q$607:Q638,$B$519:$B550,$B551,FALSE)","v":1262.5867956018412},{"$f":"TREND(R$607:R638,$B$519:$B550,$B551,FALSE)","v":64.693041898183267},{"$f":"TREND(S$607:S638,$B$519:$B550,$B551,FALSE)","v":526.4323945356341},{"$f":"TREND(T$607:T638,$B$519:$B550,$B551,FALSE)","v":2614.5917986079407},{"$f":"TREND(U$607:U638,$B$519:$B550,$B551,FALSE)","v":83.503147347467817}]
["2055-3",2055,3,{"$f":"TREND(D$607:D639,$B$519:$B551,$B552,FALSE)","v":428.41694887405532},{"$f":"TREND(E$607:E639,$B$519:$B551,$B552,FALSE)","v":3362.5402193865707},{"$f":"TREND(F$607:F639,$B$519:$B551,$B552,FALSE)","v":87.314241736271939},{"$f":"TREND(G$607:G639,$B$519:$B551,$B552,FALSE)","v":287.79626667675194},{"$f":"TREND(H$607:H639,$B$519:$B551,$B552,FALSE)","v":1785.9815175481895},{"$f":"TREND(I$607:I639,$B$519:$B551,$B552,FALSE)","v":70.464301443766843},{"$f":"TREND(J$607:J639,$B$519:$B551,$B552,FALSE)","v":386.26306601498908},{"$f":"TREND(K$607:K639,$B$519:$B551,$B552,FALSE)","v":15553.017991480478},{"$f":"TREND(L$607:L639,$B$519:$B551,$B552,FALSE)","v":80.556208799729731},{"$f":"TREND(M$607:M639,$B$519:$B551,$B552,FALSE)","v":319.76510873647766},{"$f":"TREND(N$607:N639,$B$519:$B551,$B552,FALSE)","v":1458.3968645281807},{"$f":"TREND(O$607:O639,$B$519:$B551,$B552,FALSE)","v":69.562373538997704},{"$f":"TREND(P$607:P639,$B$519:$B551,$B552,FALSE)","v":316.88704196055005},{"$f":"TREND(Q$607:Q639,$B$519:$B551,$B552,FALSE)","v":1263.2014921917157},{"$f":"TREND(R$607:R639,$B$519:$B551,$B552,FALSE)","v":64.724538023742255},{"$f":"TREND(S$607:S639,$B$519:$B551,$B552,FALSE)","v":526.68869073550536},{"$f":"TREND(T$607:T639,$B$519:$B551,$B552,FALSE)","v":2615.8647254816556},{"$f":"TREND(U$607:U639,$B$519:$B551,$B552,FALSE)","v":83.543801265358496}]
["2056-3",2056,3,{"$f":"TREND(D$607:D640,$B$519:$B552,$B553,FALSE)","v":428.62542427496737},{"$f":"TREND(E$607:E640,$B$519:$B552,$B553,FALSE)","v":3364.1764919994107},{"$f":"TREND(F$607:F640,$B$519:$B552,$B553,FALSE)","v":87.356730418382071},{"$f":"TREND(G$607:G640,$B$519:$B552,$B553,FALSE)","v":287.9363135218502},{"$f":"TREND(H$607:H640,$B$519:$B552,$B553,FALSE)","v":1786.8506083109871},{"$f":"TREND(I$607:I640,$B$519:$B552,$B553,FALSE)","v":70.498590641549683},{"$f":"TREND(J$607:J640,$B$519:$B552,$B553,FALSE)","v":386.45102857752676},{"$f":"TREND(K$607:K640,$B$519:$B552,$B553,FALSE)","v":15560.586370065143},{"$f":"TREND(L$607:L640,$B$519:$B552,$B553,FALSE)","v":80.59540890133546},{"$f":"TREND(M$607:M640,$B$519:$B552,$B553,FALSE)","v":319.92071219571687},{"$f":"TREND(N$607:N640,$B$519:$B552,$B553,FALSE)","v":1459.1065467007006},{"$f":"TREND(O$607:O640,$B$519:$B552,$B553,FALSE)","v":69.596223842423043},{"$f":"TREND(P$607:P640,$B$519:$B552,$B553,FALSE)","v":317.04124490067682},{"$f":"TREND(Q$607:Q640,$B$519:$B552,$B553,FALSE)","v":1263.81618878159},{"$f":"TREND(R$607:R640,$B$519:$B552,$B553,FALSE)","v":64.756034149301257},{"$f":"TREND(S$607:S640,$B$519:$B552,$B553,FALSE)","v":526.94498693537673},{"$f":"TREND(T$607:T640,$B$519:$B552,$B553,FALSE)","v":2617.1376523553686},{"$f":"TREND(U$607:U640,$B$519:$B552,$B553,FALSE)","v":83.58445518324919}]
["2057-3",2057,3,{"$f":"TREND(D$607:D641,$B$519:$B553,$B554,FALSE)","v":428.83389967587931},{"$f":"TREND(E$607:E641,$B$519:$B553,$B554,FALSE)","v":3365.8127646122521},{"$f":"TREND(F$607:F641,$B$519:$B553,$B554,FALSE)","v":87.399219100492203},{"$f":"TREND(G$607:G641,$B$519:$B553,$B554,FALSE)","v":288.07636036694845},{"$f":"TREND(H$607:H641,$B$519:$B553,$B554,FALSE)","v":1787.7196990737839},{"$f":"TREND(I$607:I641,$B$519:$B553,$B554,FALSE)","v":70.532879839332551},{"$f":"TREND(J$607:J641,$B$519:$B553,$B554,FALSE)","v":386.63899114006455},{"$f":"TREND(K$607:K641,$B$519:$B553,$B554,FALSE)","v":15568.154748649808},{"$f":"TREND(L$607:L641,$B$519:$B553,$B554,FALSE)","v":80.634609002941161},{"$f":"TREND(M$607:M641,$B$519:$B553,$B554,FALSE)","v":320.07631565495603},{"$f":"TREND(N$607:N641,$B$519:$B553,$B554,FALSE)","v":1459.8162288732206},{"$f":"TREND(O$607:O641,$B$519:$B553,$B554,FALSE)","v":69.630074145848326},{"$f":"TREND(P$607:P641,$B$519:$B553,$B554,FALSE)","v":317.19544784080369},{"$f":"TREND(Q$607:Q641,$B$519:$B553,$B554,FALSE)","v":1264.4308853714647},{"$f":"TREND(R$607:R641,$B$519:$B553,$B554,FALSE)","v":64.787530274860273},{"$f":"TREND(S$607:S641,$B$519:$B553,$B554,FALSE)","v":527.20128313524799},{"$f":"TREND(T$607:T641,$B$519:$B553,$B554,FALSE)","v":2618.4105792290834},{"$f":"TREND(U$607:U641,$B$519:$B553,$B554,FALSE)","v":83.625109101139898}]
[{"$f":"_xlfn.CONCAT(B643,\"-\",C643)","v":"2058-3"},2058,3,{"$f":"TREND(D$607:D642,$B$519:$B554,$B555,FALSE)","v":429.04237507679119},{"$f":"TREND(E$607:E642,$B$519:$B554,$B555,FALSE)","v":3367.4490372250912},{"$f":"TREND(F$607:F642,$B$519:$B554,$B555,FALSE)","v":87.441707782602293},{"$f":"TREND(G$607:G642,$B$519:$B554,$B555,FALSE)","v":288.21640721204648},{"$f":"TREND(H$607:H642,$B$519:$B554,$B555,FALSE)","v":1788.5887898365806},{"$f":"TREND(I$607:I642,$B$519:$B554,$B555,FALSE)","v":70.567169037115391},{"$f":"TREND(J$607:J642,$B$519:$B554,$B555,FALSE)","v":386.82695370260211},{"$f":"TREND(K$607:K642,$B$519:$B554,$B555,FALSE)","v":15575.723127234467},{"$f":"TREND(L$607:L642,$B$519:$B554,$B555,FALSE)","v":80.673809104546848},{"$f":"TREND(M$607:M642,$B$519:$B554,$B555,FALSE)","v":320.23191911419502},{"$f":"TREND(N$607:N642,$B$519:$B554,$B555,FALSE)","v":1460.5259110457403},{"$f":"TREND(O$607:O642,$B$519:$B554,$B555,FALSE)","v":69.663924449273622},{"$f":"TREND(P$607:P642,$B$519:$B554,$B555,FALSE)","v":317.3496507809304},{"$f":"TREND(Q$607:Q642,$B$519:$B554,$B555,FALSE)","v":1265.0455819613392},{"$f":"TREND(R$607:R642,$B$519:$B554,$B555,FALSE)","v":64.819026400419261},{"$f":"TREND(S$607:S642,$B$519:$B554,$B555,FALSE)","v":527.45757933511936},{"$f":"TREND(T$607:T642,$B$519:$B554,$B555,FALSE)","v":2619.6835061027964},{"$f":"TREND(U$607:U642,$B$519:$B554,$B555,FALSE)","v":83.66576301903055}]
["2059-3",2059,3,{"$f":"TREND(D$607:D643,$B$519:$B555,$B556,FALSE)","v":429.25085047770301},{"$f":"TREND(E$607:E643,$B$519:$B555,$B556,FALSE)","v":3369.0853098379316},{"$f":"TREND(F$607:F643,$B$519:$B555,$B556,FALSE)","v":87.484196464712355},{"$f":"TREND(G$607:G643,$B$519:$B555,$B556,FALSE)","v":288.35645405714467},{"$f":"TREND(H$607:H643,$B$519:$B555,$B556,FALSE)","v":1789.4578805993779},{"$f":"TREND(I$607:I643,$B$519:$B555,$B556,FALSE)","v":70.601458234898246},{"$f":"TREND(J$607:J643,$B$519:$B555,$B556,FALSE)","v":387.01491626513985},{"$f":"TREND(K$607:K643,$B$519:$B555,$B556,FALSE)","v":15583.291505819128},{"$f":"TREND(L$607:L643,$B$519:$B555,$B556,FALSE)","v":80.713009206152535},{"$f":"TREND(M$607:M643,$B$519:$B555,$B556,FALSE)","v":320.38752257343424},{"$f":"TREND(N$607:N643,$B$519:$B555,$B556,FALSE)","v":1461.2355932182597},{"$f":"TREND(O$607:O643,$B$519:$B555,$B556,FALSE)","v":69.697774752698905},{"$f":"TREND(P$607:P643,$B$519:$B555,$B556,FALSE)","v":317.50385372105711},{"$f":"TREND(Q$607:Q643,$B$519:$B555,$B556,FALSE)","v":1265.660278551213},{"$f":"TREND(R$607:R643,$B$519:$B555,$B556,FALSE)","v":64.850522525978235},{"$f":"TREND(S$607:S643,$B$519:$B555,$B556,FALSE)","v":527.71387553499051},{"$f":"TREND(T$607:T643,$B$519:$B555,$B556,FALSE)","v":2620.9564329765099},{"$f":"TREND(U$607:U643,$B$519:$B555,$B556,FALSE)","v":83.706416936921244}]
["2060-3",2060,3,{"$f":"TREND(D$607:D644,$B$519:$B556,$B557,FALSE)","v":429.45932587861506},{"$f":"TREND(E$607:E644,$B$519:$B556,$B557,FALSE)","v":3370.7215824507721},{"$f":"TREND(F$607:F644,$B$519:$B556,$B557,FALSE)","v":87.526685146822459},{"$f":"TREND(G$607:G644,$B$519:$B556,$B557,FALSE)","v":288.49650090224281},{"$f":"TREND(H$607:H644,$B$519:$B556,$B557,FALSE)","v":1790.326971362176},{"$f":"TREND(I$607:I644,$B$519:$B556,$B557,FALSE)","v":70.6357474326811},{"$f":"TREND(J$607:J644,$B$519:$B556,$B557,FALSE)","v":387.20287882767741},{"$f":"TREND(K$607:K644,$B$519:$B556,$B557,FALSE)","v":15590.859884403792},{"$f":"TREND(L$607:L644,$B$519:$B556,$B557,FALSE)","v":80.75220930775825},{"$f":"TREND(M$607:M644,$B$519:$B556,$B557,FALSE)","v":320.5431260326734},{"$f":"TREND(N$607:N644,$B$519:$B556,$B557,FALSE)","v":1461.9452753907794},{"$f":"TREND(O$607:O644,$B$519:$B556,$B557,FALSE)","v":69.731625056124216},{"$f":"TREND(P$607:P644,$B$519:$B556,$B557,FALSE)","v":317.65805666118393},{"$f":"TREND(Q$607:Q644,$B$519:$B556,$B557,FALSE)","v":1266.274975141087},{"$f":"TREND(R$607:R644,$B$519:$B556,$B557,FALSE)","v":64.882018651537237},{"$f":"TREND(S$607:S644,$B$519:$B556,$B557,FALSE)","v":527.97017173486199},{"$f":"TREND(T$607:T644,$B$519:$B556,$B557,FALSE)","v":2622.2293598502233},{"$f":"TREND(U$607:U644,$B$519:$B556,$B557,FALSE)","v":83.747070854811923}]
["2061-3",2061,3,{"$f":"TREND(D$607:D645,$B$519:$B557,$B558,FALSE)","v":429.66780127952705},{"$f":"TREND(E$607:E645,$B$519:$B557,$B558,FALSE)","v":3372.3578550636116},{"$f":"TREND(F$607:F645,$B$519:$B557,$B558,FALSE)","v":87.569173828932591},{"$f":"TREND(G$607:G645,$B$519:$B557,$B558,FALSE)","v":288.63654774734107},{"$f":"TREND(H$607:H645,$B$519:$B557,$B558,FALSE)","v":1791.1960621249723},{"$f":"TREND(I$607:I645,$B$519:$B557,$B558,FALSE)","v":70.670036630463969},{"$f":"TREND(J$607:J645,$B$519:$B557,$B558,FALSE)","v":387.39084139021514},{"$f":"TREND(K$607:K645,$B$519:$B557,$B558,FALSE)","v":15598.428262988453},{"$f":"TREND(L$607:L645,$B$519:$B557,$B558,FALSE)","v":80.791409409363979},{"$f":"TREND(M$607:M645,$B$519:$B557,$B558,FALSE)","v":320.6987294919125},{"$f":"TREND(N$607:N645,$B$519:$B557,$B558,FALSE)","v":1462.6549575632994},{"$f":"TREND(O$607:O645,$B$519:$B557,$B558,FALSE)","v":69.765475359549541},{"$f":"TREND(P$607:P645,$B$519:$B557,$B558,FALSE)","v":317.8122596013107},{"$f":"TREND(Q$607:Q645,$B$519:$B557,$B558,FALSE)","v":1266.8896717309613},{"$f":"TREND(R$607:R645,$B$519:$B557,$B558,FALSE)","v":64.913514777096225},{"$f":"TREND(S$607:S645,$B$519:$B557,$B558,FALSE)","v":528.22646793473314},{"$f":"TREND(T$607:T645,$B$519:$B557,$B558,FALSE)","v":2623.5022867239368},{"$f":"TREND(U$607:U645,$B$519:$B557,$B558,FALSE)","v":83.787724772702603}]
["2062-3",2062,3,{"$f":"TREND(D$607:D646,$B$519:$B558,$B559,FALSE)","v":429.87627668043893},{"$f":"TREND(E$607:E646,$B$519:$B558,$B559,FALSE)","v":3373.9941276764512},{"$f":"TREND(F$607:F646,$B$519:$B558,$B559,FALSE)","v":87.611662511042709},{"$f":"TREND(G$607:G646,$B$519:$B558,$B559,FALSE)","v":288.77659459243927},{"$f":"TREND(H$607:H646,$B$519:$B558,$B559,FALSE)","v":1792.0651528877697},{"$f":"TREND(I$607:I646,$B$519:$B558,$B559,FALSE)","v":70.704325828246823},{"$f":"TREND(J$607:J646,$B$519:$B558,$B559,FALSE)","v":387.57880395275293},{"$f":"TREND(K$607:K646,$B$519:$B558,$B559,FALSE)","v":15605.996641573111},{"$f":"TREND(L$607:L646,$B$519:$B558,$B559,FALSE)","v":80.830609510969694},{"$f":"TREND(M$607:M646,$B$519:$B558,$B559,FALSE)","v":320.85433295115172},{"$f":"TREND(N$607:N646,$B$519:$B558,$B559,FALSE)","v":1463.3646397358191},{"$f":"TREND(O$607:O646,$B$519:$B558,$B559,FALSE)","v":69.799325662974837},{"$f":"TREND(P$607:P646,$B$519:$B558,$B559,FALSE)","v":317.96646254143758},{"$f":"TREND(Q$607:Q646,$B$519:$B558,$B559,FALSE)","v":1267.504368320836},{"$f":"TREND(R$607:R646,$B$519:$B558,$B559,FALSE)","v":64.945010902655241},{"$f":"TREND(S$607:S646,$B$519:$B558,$B559,FALSE)","v":528.48276413460428},{"$f":"TREND(T$607:T646,$B$519:$B558,$B559,FALSE)","v":2624.7752135976502},{"$f":"TREND(U$607:U646,$B$519:$B558,$B559,FALSE)","v":83.828378690593325}]
["2063-3",2063,3,{"$f":"TREND(D$607:D647,$B$519:$B559,$B560,FALSE)","v":430.08475208135087},{"$f":"TREND(E$607:E647,$B$519:$B559,$B560,FALSE)","v":3375.6304002892921},{"$f":"TREND(F$607:F647,$B$519:$B559,$B560,FALSE)","v":87.654151193152813},{"$f":"TREND(G$607:G647,$B$519:$B559,$B560,FALSE)","v":288.91664143753741},{"$f":"TREND(H$607:H647,$B$519:$B559,$B560,FALSE)","v":1792.9342436505667},{"$f":"TREND(I$607:I647,$B$519:$B559,$B560,FALSE)","v":70.738615026029706},{"$f":"TREND(J$607:J647,$B$519:$B559,$B560,FALSE)","v":387.76676651529078},{"$f":"TREND(K$607:K647,$B$519:$B559,$B560,FALSE)","v":15613.565020157777},{"$f":"TREND(L$607:L647,$B$519:$B559,$B560,FALSE)","v":80.869809612575395},{"$f":"TREND(M$607:M647,$B$519:$B559,$B560,FALSE)","v":321.00993641039094},{"$f":"TREND(N$607:N647,$B$519:$B559,$B560,FALSE)","v":1464.0743219083395},{"$f":"TREND(O$607:O647,$B$519:$B559,$B560,FALSE)","v":69.833175966400148},{"$f":"TREND(P$607:P647,$B$519:$B559,$B560,FALSE)","v":318.1206654815644},{"$f":"TREND(Q$607:Q647,$B$519:$B559,$B560,FALSE)","v":1268.1190649107102},{"$f":"TREND(R$607:R647,$B$519:$B559,$B560,FALSE)","v":64.976507028214243},{"$f":"TREND(S$607:S647,$B$519:$B559,$B560,FALSE)","v":528.73906033447565},{"$f":"TREND(T$607:T647,$B$519:$B559,$B560,FALSE)","v":2626.0481404713641},{"$f":"TREND(U$607:U647,$B$519:$B559,$B560,FALSE)","v":83.869032608484005}]
["2064-3",2064,3,{"$f":"TREND(D$607:D648,$B$519:$B560,$B561,FALSE)","v":430.29322748226292},{"$f":"TREND(E$607:E648,$B$519:$B560,$B561,FALSE)","v":3377.2666729021321},{"$f":"TREND(F$607:F648,$B$519:$B560,$B561,FALSE)","v":87.696639875262917},{"$f":"TREND(G$607:G648,$B$519:$B560,$B561,FALSE)","v":289.0566882826356},{"$f":"TREND(H$607:H648,$B$519:$B560,$B561,FALSE)","v":1793.8033344133642},{"$f":"TREND(I$607:I648,$B$519:$B560,$B561,FALSE)","v":70.77290422381256},{"$f":"TREND(J$607:J648,$B$519:$B560,$B561,FALSE)","v":387.95472907782846},{"$f":"TREND(K$607:K648,$B$519:$B560,$B561,FALSE)","v":15621.133398742439},{"$f":"TREND(L$607:L648,$B$519:$B560,$B561,FALSE)","v":80.90900971418111},{"$f":"TREND(M$607:M648,$B$519:$B560,$B561,FALSE)","v":321.16553986963009},{"$f":"TREND(N$607:N648,$B$519:$B560,$B561,FALSE)","v":1464.7840040808585},{"$f":"TREND(O$607:O648,$B$519:$B560,$B561,FALSE)","v":69.867026269825431},{"$f":"TREND(P$607:P648,$B$519:$B560,$B561,FALSE)","v":318.27486842169111},{"$f":"TREND(Q$607:Q648,$B$519:$B560,$B561,FALSE)","v":1268.7337615005847},{"$f":"TREND(R$607:R648,$B$519:$B560,$B561,FALSE)","v":65.008003153773245},{"$f":"TREND(S$607:S648,$B$519:$B560,$B561,FALSE)","v":528.99535653434702},{"$f":"TREND(T$607:T648,$B$519:$B560,$B561,FALSE)","v":2627.3210673450776},{"$f":"TREND(U$607:U648,$B$519:$B560,$B561,FALSE)","v":83.909686526374685}]
["-"]
["2022-4",2022,{"$f":"C607+1","v":4},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B651,\"-\",$C651),$A:$A,0),1)","v":257.37273874631887},2792.1110696070223,57.409460225398057,204.73393185803275,1583.3333333333333,50.516721227293154,260.12021262257969,14880,55.947712418300661,217.79326063605731,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B651,\"-\",$C651),$A:$A,0),1)","v":1364.2857142857142},44.623392956959194,236.93023394224784,1350,44.809664278690825,320.83799250147996,2001.247215964321,53.087794164743919]
["2023-4",{"$f":"B651+1","v":2023},{"$f":"C651","v":4},255.45274976608795,2774.002845910054,56.848555573017464,204.11156873249502,1583.3333333333333,50.330452465683784,259.30551274236569,14880,55.772287241728073,218.63139540071458,1364.2857142857142,44.862972353012196,238.11297298331746,1350,45.093931140442763,318.0675569520817,1988.1089806327495,52.572983096263506]
["2024-4",2024,{"$f":"C652","v":4},254.10895660203138,2761.9107794036263,56.452698114655313,201.74299090225657,1566.6666666666667,49.643735418374426,258.77200349368451,14880,55.638557678494458,217.71986610961028,1364.2857142857142,44.600571584104522,237.64349822166827,1350,44.969099368099435,316.10633307271308,1978.6919667344876,52.20933497794298]
["2025-4",2025,4,254.50491537448059,2766.0097922974574,56.570941456859259,201.7116370009787,1566.6666666666667,49.627869160047531,259.16891009754471,14880,55.726935161382471,219.45188683214747,1364.2857142857142,45.101065168162378,239.49540099861329,1350,45.421903052064629,316.69260700389106,1981.908618283901,52.318358026788523]
["2026-4",2026,4,254.45853462157811,2765.9907868247119,56.55491185685603,200.49970283776764,1566.6666666666667,49.264568981567677,259.7838477702025,14880,55.879011644419201,220.24502140740185,1371.4285714285713,45.330752175783452,240.33020808268017,1350,45.614998969850973,316.61609967077658,1981.9029038181823,52.303530133492281]
["2027-4",2027,4,253.41397580725783,2755.7161703804336,56.248403172116419,199.24642440016075,1566.6666666666667,48.90285996055227,259.33169476576671,14880,55.781448538754766,220.72660897916572,1371.4285714285713,45.472067951649791,240.8031716725973,1350,45.730291023363847,315.10185720712036,1974.3865593011631,52.022178512372662]
["2028-4",2028,4,252.25716836987797,2745.4399393270105,55.911905184038822,198.27097402689841,1566.6666666666667,48.612727384087705,259.41591619752359,14880,55.797304884896128,221.54491364291599,1371.4285714285713,45.70737215679948,241.51367116177607,1350,45.904981988717466,313.42758444216992,1965.7975357310283,51.712714247207856]
["2029-4",2029,4,249.58099181701667,2720.4814946752977,55.125556903930715,196.30196313558943,1550,48.030441400304412,257.6376210871158,14880,55.366364270760641,221.21567976955112,1371.4285714285713,45.609841603722479,240.73545102443359,1350,45.709068776628122,309.54594663440105,1947.5460094023863,50.991467492621418]
["2030-4",2030,4,247.88027477919528,2705.7999999132912,54.628751220714818,194.29423834566677,1550,47.448083792456259,256.60130095122338,14880,55.12695990009712,221.05964624504159,1371.4285714285713,45.567188853026842,240.31192721041594,1350,45.606244112501685,307.08172192988019,1935.7361959627478,50.534644803281196]
["2031-4",2031,4,246.93937323049889,2696.9910997947413,54.354183977952957,192.30894565918521,1550,46.868978805394988,255.97546542311696,14880,54.980684326710815,220.46573428234311,1371.4285714285713,45.396692028816382,239.88847148477214,1350,45.509944418402192,305.72492583475349,1929.294478586788,50.282629544158205]
["2032-4",2032,4,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B661,\"-\",$C661),$A:$A,0),1)","v":243.73664789279471},2667.6281046962686,53.414631125869782,190.23650832315684,1550,46.248278340020363,253.63509021214691,14880,54.45191384277679,219.49739209385373,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B661,\"-\",$C661),$A:$A,0),1)","v":1364.2857142857142},45.117280627547487,238.62548325108034,1350,45.213971470470604,301.08080935025765,1906.7484663161581,49.420777807868419]
["2033-4",2033,4,243.38874927508215,2663.2236554314973,53.312982535298211,189.53317844251583,1533.3333333333333,46.045265038713517,254.44099374184071,14880,54.632282712511937,220.50109987877474,1371.4285714285713,45.405602700976367,239.84087083148395,1350,45.497976245770012,300.58183183183183,1904.6012270522881,49.327604366125115]
["2034-4",2034,4,242.76777980945047,2658.8192061667264,53.128919733208569,189.40648624432015,1533.3333333333333,46.007109004739334,254.13557706297391,14880,54.566426923598861,222.1489298391509,1371.4285714285713,45.882529893961042,242.03720312024288,1350,46.029858633901448,299.66988477109936,1900.3067485245492,49.158650599823758]
["2035-4",2035,4,241.67864328830123,2648.5421578822607,52.810371605517467,188.91771059611801,1533.3333333333333,45.868694012258366,253.83270894885766,14880,54.487785126197871,224.29082931993446,1371.4285714285713,46.498132634993375,244.20860084682568,1350,46.546961325966848,298.09600595385763,1892.7914111010059,48.866050367439975]
["2036-4",2036,4,240.74992844194256,2639.733259352719,52.540517154819831,187.98280316974714,1533.3333333333333,45.584613580391697,253.23383084577114,14880,54.3501611170784,225.29253656710227,1371.4285714285713,46.788274958408785,245.27504758850117,1350,46.804191224623445,296.7582587218277,1886.3496933093973,48.618214909222175]
["2037-4",2037,4,243.70307005037543,2666.1599549413445,53.405281469156428,189.18756287466093,1533.3333333333333,45.945157526254377,255.99603567888997,14880,54.988646988112727,228.54973767184754,1378.5714285714287,47.729921902319617,249.25544206965517,1350,47.756911841418884,301.03904088533659,1906.7484663161581,49.412516422922238]
["2038-4",2038,4,242.44175033150219,2655.8829066568792,53.036540299353433,188.0045192989534,1533.3333333333333,45.597027921286355,255.57749259624876,14880,54.897009966777411,229.0297108251925,1378.5714285714287,47.871864768580622,249.82875878852755,1350,47.896377093883913,299.21028466483011,1898.1595092606797,49.073768029708383]
["2039-4",2039,4,241.23088540683406,2644.1377086174903,52.680512671231945,186.98732352633169,1533.3333333333333,45.299688185702735,255.30451866404712,14880,54.819516065053548,229.41882683842601,1378.5714285714287,47.981435201713673,250.63788281451025,1350,48.086371864494438,297.45199634257847,1889.5705522052015,48.746824518101491]
["2040-4",2040,4,240.00564652738566,2632.3925105781009,52.321158822380021,187.07323486646368,1533.3333333333333,45.3208479347389,254.50097847358126,14880,54.643514864509342,230.92154333770259,1378.5714285714287,48.418209330938609,252.68641473198201,1350,48.577314278357143,295.67830045523522,1880.9815951497233,48.417412344551465]
["2041-4",2041,4,239.50825825825825,2627.9880613133296,52.175312503731369,187.26292032689392,1533.3333333333333,45.375557333943064,254.09356725146199,14880,54.554973821989527,233.0052273895941,1378.5714285714287,49.020184617108598,255.20513560664909,1350,49.185897435897438,294.95315805379266,1877.7607362539186,48.282942086802649]
["2042-4",2042,4,239.18008236615501,2625.0517618034823,52.080728651419619,186.55736642757708,1533.3333333333333,45.172668828582808,253.63724539282251,14880,54.441260744985676,234.58833019370661,1378.5714285714287,49.476167348921116,256.52530346300676,1350,49.492499202042772,294.48055856506562,1875.6134969900495,48.195837888158515]
["2043-4",2043,4,239.50340707551572,2627.9880613133296,52.174139224994633,186.39656713940212,1533.3333333333333,45.124023105674489,253.71980676328502,14880,54.47122861586314,234.61362416897001,1378.5714285714287,49.48374235237506,256.55357956522994,1350,49.50092186407273,294.94725485495087,1877.7607362539186,48.282343301361216]
["2044-4",2044,4,239.6368715083799,2629.4562110682532,52.213434508708687,186.33865180397001,1533.3333333333333,45.105999097880016,253.70548604427333,14880,54.456339481491035,234.60509172412958,1378.5714285714287,49.482302934524945,256.52238811844865,1350,49.499746707193516,295.14174873172186,1878.8343558858537,48.318048982098404]
["2045-4",2045,4,239.3261555596807,2626.519911558406,52.122966431720897,186.37997897847708,1533.3333333333333,45.111136057476429,254.02298850574712,14880,54.537286612758308,234.66409435387803,1378.5714285714287,49.496968305627199,256.59756475497005,1350,49.514379414732595,294.69836552748887,1876.6871166219842,48.235414394868506]
["2046-4",2046,4,{"$f":"TREND(D$651:D674,$B$519:$B542,$B543,FALSE)","v":247.4401920314896},{"$f":"TREND(E$651:E674,$B$519:$B542,$B543,FALSE)","v":2703.7207717688079},{"$f":"TREND(F$651:F674,$B$519:$B542,$B543,FALSE)","v":54.389304971154587},{"$f":"TREND(G$651:G674,$B$519:$B542,$B543,FALSE)","v":193.80703092688779},{"$f":"TREND(H$651:H674,$B$519:$B542,$B543,FALSE)","v":1556.6624454914611},{"$f":"TREND(I$651:I674,$B$519:$B542,$B543,FALSE)","v":47.24269371377099},{"$f":"TREND(J$651:J674,$B$519:$B542,$B543,FALSE)","v":257.64537222063439},{"$f":"TREND(K$651:K674,$B$519:$B542,$B543,FALSE)","v":14971.294429197413},{"$f":"TREND(L$651:L674,$B$519:$B542,$B543,FALSE)","v":55.349050202858798},{"$f":"TREND(M$651:M674,$B$519:$B542,$B543,FALSE)","v":226.39899296687588},{"$f":"TREND(N$651:N674,$B$519:$B542,$B543,FALSE)","v":1381.0566356493639},{"$f":"TREND(O$651:O674,$B$519:$B542,$B543,FALSE)","v":46.997329683726853},{"$f":"TREND(P$651:P674,$B$519:$B542,$B543,FALSE)","v":246.92636554044935},{"$f":"TREND(Q$651:Q674,$B$519:$B542,$B543,FALSE)","v":1358.2827607134748},{"$f":"TREND(R$651:R674,$B$519:$B542,$B543,FALSE)","v":47.124885322660724},{"$f":"TREND(S$651:S674,$B$519:$B542,$B543,FALSE)","v":306.12927844938957},{"$f":"TREND(T$651:T674,$B$519:$B542,$B543,FALSE)","v":1934.0537047198563},{"$f":"TREND(U$651:U674,$B$519:$B542,$B543,FALSE)","v":50.317836649943821}]
["2047-4",{"$f":"B675+1","v":2047},4,{"$f":"TREND(D$651:D675,$B$519:$B543,$B544,FALSE)","v":247.56113054176896},{"$f":"TREND(E$651:E675,$B$519:$B543,$B544,FALSE)","v":2705.0422384216772},{"$f":"TREND(F$651:F675,$B$519:$B543,$B544,FALSE)","v":54.4158882091659},{"$f":"TREND(G$651:G675,$B$519:$B543,$B544,FALSE)","v":193.90175577093811},{"$f":"TREND(H$651:H675,$B$519:$B543,$B544,FALSE)","v":1557.4232775762566},{"$f":"TREND(I$651:I675,$B$519:$B543,$B544,FALSE)","v":47.265783984403342},{"$f":"TREND(J$651:J675,$B$519:$B543,$B544,FALSE)","v":257.77129860001884},{"$f":"TREND(K$651:K675,$B$519:$B543,$B544,FALSE)","v":14978.611777403274},{"$f":"TREND(L$651:L675,$B$519:$B543,$B544,FALSE)","v":55.37610252456107},{"$f":"TREND(M$651:M675,$B$519:$B543,$B544,FALSE)","v":226.50964741114126},{"$f":"TREND(N$651:N675,$B$519:$B543,$B544,FALSE)","v":1381.7316388925947},{"$f":"TREND(O$651:O675,$B$519:$B543,$B544,FALSE)","v":47.020300030590853},{"$f":"TREND(P$651:P675,$B$519:$B543,$B544,FALSE)","v":247.04705291363632},{"$f":"TREND(Q$651:Q675,$B$519:$B543,$B544,FALSE)","v":1358.946633030539},{"$f":"TREND(R$651:R675,$B$519:$B543,$B544,FALSE)","v":47.147918013434257},{"$f":"TREND(S$651:S675,$B$519:$B543,$B544,FALSE)","v":306.27890175263946},{"$f":"TREND(T$651:T675,$B$519:$B543,$B544,FALSE)","v":1934.9989900105309},{"$f":"TREND(U$651:U675,$B$519:$B543,$B544,FALSE)","v":50.342429922988771}]
["2048-4",2048,4,{"$f":"TREND(D$651:D676,$B$519:$B544,$B545,FALSE)","v":247.68206905204826},{"$f":"TREND(E$651:E676,$B$519:$B544,$B545,FALSE)","v":2706.3637050745456},{"$f":"TREND(F$651:F676,$B$519:$B544,$B545,FALSE)","v":54.442471447177226},{"$f":"TREND(G$651:G676,$B$519:$B544,$B545,FALSE)","v":193.9964806149884},{"$f":"TREND(H$651:H676,$B$519:$B544,$B545,FALSE)","v":1558.1841096610522},{"$f":"TREND(I$651:I676,$B$519:$B544,$B545,FALSE)","v":47.288874255035687},{"$f":"TREND(J$651:J676,$B$519:$B544,$B545,FALSE)","v":257.89722497940335},{"$f":"TREND(K$651:K676,$B$519:$B544,$B545,FALSE)","v":14985.929125609138},{"$f":"TREND(L$651:L676,$B$519:$B544,$B545,FALSE)","v":55.403154846263362},{"$f":"TREND(M$651:M676,$B$519:$B544,$B545,FALSE)","v":226.62030185540661},{"$f":"TREND(N$651:N676,$B$519:$B544,$B545,FALSE)","v":1382.4066421358248},{"$f":"TREND(O$651:O676,$B$519:$B544,$B545,FALSE)","v":47.043270377454846},{"$f":"TREND(P$651:P676,$B$519:$B544,$B545,FALSE)","v":247.16774028682323},{"$f":"TREND(Q$651:Q676,$B$519:$B544,$B545,FALSE)","v":1359.6105053476033},{"$f":"TREND(R$651:R676,$B$519:$B544,$B545,FALSE)","v":47.170950704207819},{"$f":"TREND(S$651:S676,$B$519:$B544,$B545,FALSE)","v":306.42852505588945},{"$f":"TREND(T$651:T676,$B$519:$B544,$B545,FALSE)","v":1935.9442753012052},{"$f":"TREND(U$651:U676,$B$519:$B544,$B545,FALSE)","v":50.367023196033713}]
["2049-4",2049,4,{"$f":"TREND(D$651:D677,$B$519:$B545,$B546,FALSE)","v":247.80300756232759},{"$f":"TREND(E$651:E677,$B$519:$B545,$B546,FALSE)","v":2707.6851717274135},{"$f":"TREND(F$651:F677,$B$519:$B545,$B546,FALSE)","v":54.469054685188546},{"$f":"TREND(G$651:G677,$B$519:$B545,$B546,FALSE)","v":194.09120545903869},{"$f":"TREND(H$651:H677,$B$519:$B545,$B546,FALSE)","v":1558.9449417458475},{"$f":"TREND(I$651:I677,$B$519:$B545,$B546,FALSE)","v":47.311964525668024},{"$f":"TREND(J$651:J677,$B$519:$B545,$B546,FALSE)","v":258.0231513587878},{"$f":"TREND(K$651:K677,$B$519:$B545,$B546,FALSE)","v":14993.246473815001},{"$f":"TREND(L$651:L677,$B$519:$B545,$B546,FALSE)","v":55.430207167965627},{"$f":"TREND(M$651:M677,$B$519:$B545,$B546,FALSE)","v":226.73095629967193},{"$f":"TREND(N$651:N677,$B$519:$B545,$B546,FALSE)","v":1383.0816453790549},{"$f":"TREND(O$651:O677,$B$519:$B545,$B546,FALSE)","v":47.066240724318831},{"$f":"TREND(P$651:P677,$B$519:$B545,$B546,FALSE)","v":247.28842766001011},{"$f":"TREND(Q$651:Q677,$B$519:$B545,$B546,FALSE)","v":1360.2743776646673},{"$f":"TREND(R$651:R677,$B$519:$B545,$B546,FALSE)","v":47.193983394981338},{"$f":"TREND(S$651:S677,$B$519:$B545,$B546,FALSE)","v":306.57814835913928},{"$f":"TREND(T$651:T677,$B$519:$B545,$B546,FALSE)","v":1936.8895605918797},{"$f":"TREND(U$651:U677,$B$519:$B545,$B546,FALSE)","v":50.391616469078635}]
["2050-4",2050,4,{"$f":"TREND(D$651:D678,$B$519:$B546,$B547,FALSE)","v":247.92394607260684},{"$f":"TREND(E$651:E678,$B$519:$B546,$B547,FALSE)","v":2709.0066383802814},{"$f":"TREND(F$651:F678,$B$519:$B546,$B547,FALSE)","v":54.495637923199858},{"$f":"TREND(G$651:G678,$B$519:$B546,$B547,FALSE)","v":194.18593030308898},{"$f":"TREND(H$651:H678,$B$519:$B546,$B547,FALSE)","v":1559.7057738306428},{"$f":"TREND(I$651:I678,$B$519:$B546,$B547,FALSE)","v":47.335054796300355},{"$f":"TREND(J$651:J678,$B$519:$B546,$B547,FALSE)","v":258.14907773817237},{"$f":"TREND(K$651:K678,$B$519:$B546,$B547,FALSE)","v":15000.563822020868},{"$f":"TREND(L$651:L678,$B$519:$B546,$B547,FALSE)","v":55.457259489667912},{"$f":"TREND(M$651:M678,$B$519:$B546,$B547,FALSE)","v":226.84161074393728},{"$f":"TREND(N$651:N678,$B$519:$B546,$B547,FALSE)","v":1383.7566486222854},{"$f":"TREND(O$651:O678,$B$519:$B546,$B547,FALSE)","v":47.089211071182831},{"$f":"TREND(P$651:P678,$B$519:$B546,$B547,FALSE)","v":247.40911503319708},{"$f":"TREND(Q$651:Q678,$B$519:$B546,$B547,FALSE)","v":1360.9382499817318},{"$f":"TREND(R$651:R678,$B$519:$B546,$B547,FALSE)","v":47.217016085754892},{"$f":"TREND(S$651:S678,$B$519:$B546,$B547,FALSE)","v":306.72777166238933},{"$f":"TREND(T$651:T678,$B$519:$B546,$B547,FALSE)","v":1937.8348458825542},{"$f":"TREND(U$651:U678,$B$519:$B546,$B547,FALSE)","v":50.416209742123584}]
["2051-4",2051,4,{"$f":"TREND(D$651:D679,$B$519:$B547,$B548,FALSE)","v":248.04488458288628},{"$f":"TREND(E$651:E679,$B$519:$B547,$B548,FALSE)","v":2710.3281050331498},{"$f":"TREND(F$651:F679,$B$519:$B547,$B548,FALSE)","v":54.522221161211178},{"$f":"TREND(G$651:G679,$B$519:$B547,$B548,FALSE)","v":194.2806551471393},{"$f":"TREND(H$651:H679,$B$519:$B547,$B548,FALSE)","v":1560.4666059154381},{"$f":"TREND(I$651:I679,$B$519:$B547,$B548,FALSE)","v":47.358145066932693},{"$f":"TREND(J$651:J679,$B$519:$B547,$B548,FALSE)","v":258.27500411755682},{"$f":"TREND(K$651:K679,$B$519:$B547,$B548,FALSE)","v":15007.88117022673},{"$f":"TREND(L$651:L679,$B$519:$B547,$B548,FALSE)","v":55.484311811370191},{"$f":"TREND(M$651:M679,$B$519:$B547,$B548,FALSE)","v":226.95226518820266},{"$f":"TREND(N$651:N679,$B$519:$B547,$B548,FALSE)","v":1384.431651865516},{"$f":"TREND(O$651:O679,$B$519:$B547,$B548,FALSE)","v":47.112181418046823},{"$f":"TREND(P$651:P679,$B$519:$B547,$B548,FALSE)","v":247.52980240638399},{"$f":"TREND(Q$651:Q679,$B$519:$B547,$B548,FALSE)","v":1361.6021222987961},{"$f":"TREND(R$651:R679,$B$519:$B547,$B548,FALSE)","v":47.240048776528425},{"$f":"TREND(S$651:S679,$B$519:$B547,$B548,FALSE)","v":306.87739496563927},{"$f":"TREND(T$651:T679,$B$519:$B547,$B548,FALSE)","v":1938.7801311732285},{"$f":"TREND(U$651:U679,$B$519:$B547,$B548,FALSE)","v":50.44080301516852}]
["2052-4",2052,4,{"$f":"TREND(D$651:D680,$B$519:$B548,$B549,FALSE)","v":248.16582309316559},{"$f":"TREND(E$651:E680,$B$519:$B548,$B549,FALSE)","v":2711.649571686019},{"$f":"TREND(F$651:F680,$B$519:$B548,$B549,FALSE)","v":54.548804399222497},{"$f":"TREND(G$651:G680,$B$519:$B548,$B549,FALSE)","v":194.37537999118959},{"$f":"TREND(H$651:H680,$B$519:$B548,$B549,FALSE)","v":1561.2274380002334},{"$f":"TREND(I$651:I680,$B$519:$B548,$B549,FALSE)","v":47.381235337565052},{"$f":"TREND(J$651:J680,$B$519:$B548,$B549,FALSE)","v":258.40093049694133},{"$f":"TREND(K$651:K680,$B$519:$B548,$B549,FALSE)","v":15015.198518432589},{"$f":"TREND(L$651:L680,$B$519:$B548,$B549,FALSE)","v":55.511364133072455},{"$f":"TREND(M$651:M680,$B$519:$B548,$B549,FALSE)","v":227.06291963246795},{"$f":"TREND(N$651:N680,$B$519:$B548,$B549,FALSE)","v":1385.1066551087467},{"$f":"TREND(O$651:O680,$B$519:$B548,$B549,FALSE)","v":47.135151764910809},{"$f":"TREND(P$651:P680,$B$519:$B548,$B549,FALSE)","v":247.6504897795709},{"$f":"TREND(Q$651:Q680,$B$519:$B548,$B549,FALSE)","v":1362.2659946158601},{"$f":"TREND(R$651:R680,$B$519:$B548,$B549,FALSE)","v":47.263081467301973},{"$f":"TREND(S$651:S680,$B$519:$B548,$B549,FALSE)","v":307.02701826888915},{"$f":"TREND(T$651:T680,$B$519:$B548,$B549,FALSE)","v":1939.7254164639032},{"$f":"TREND(U$651:U680,$B$519:$B548,$B549,FALSE)","v":50.465396288213455}]
["2053-4",2053,4,{"$f":"TREND(D$651:D681,$B$519:$B549,$B550,FALSE)","v":248.28676160344483},{"$f":"TREND(E$651:E681,$B$519:$B549,$B550,FALSE)","v":2712.9710383388879},{"$f":"TREND(F$651:F681,$B$519:$B549,$B550,FALSE)","v":54.57538763723381},{"$f":"TREND(G$651:G681,$B$519:$B549,$B550,FALSE)","v":194.47010483523979},{"$f":"TREND(H$651:H681,$B$519:$B549,$B550,FALSE)","v":1561.9882700850292},{"$f":"TREND(I$651:I681,$B$519:$B549,$B550,FALSE)","v":47.404325608197382},{"$f":"TREND(J$651:J681,$B$519:$B549,$B550,FALSE)","v":258.52685687632584},{"$f":"TREND(K$651:K681,$B$519:$B549,$B550,FALSE)","v":15022.515866638456},{"$f":"TREND(L$651:L681,$B$519:$B549,$B550,FALSE)","v":55.538416454774733},{"$f":"TREND(M$651:M681,$B$519:$B549,$B550,FALSE)","v":227.17357407673327},{"$f":"TREND(N$651:N681,$B$519:$B549,$B550,FALSE)","v":1385.7816583519764},{"$f":"TREND(O$651:O681,$B$519:$B549,$B550,FALSE)","v":47.158122111774802},{"$f":"TREND(P$651:P681,$B$519:$B549,$B550,FALSE)","v":247.77117715275784},{"$f":"TREND(Q$651:Q681,$B$519:$B549,$B550,FALSE)","v":1362.9298669329244},{"$f":"TREND(R$651:R681,$B$519:$B549,$B550,FALSE)","v":47.286114158075506},{"$f":"TREND(S$651:S681,$B$519:$B549,$B550,FALSE)","v":307.17664157213909},{"$f":"TREND(T$651:T681,$B$519:$B549,$B550,FALSE)","v":1940.6707017545773},{"$f":"TREND(U$651:U681,$B$519:$B549,$B550,FALSE)","v":50.489989561258398}]
["2054-4",2054,4,{"$f":"TREND(D$651:D682,$B$519:$B550,$B551,FALSE)","v":248.40770011372416},{"$f":"TREND(E$651:E682,$B$519:$B550,$B551,FALSE)","v":2714.2925049917562},{"$f":"TREND(F$651:F682,$B$519:$B550,$B551,FALSE)","v":54.601970875245122},{"$f":"TREND(G$651:G682,$B$519:$B550,$B551,FALSE)","v":194.56482967929009},{"$f":"TREND(H$651:H682,$B$519:$B550,$B551,FALSE)","v":1562.7491021698243},{"$f":"TREND(I$651:I682,$B$519:$B550,$B551,FALSE)","v":47.427415878829713},{"$f":"TREND(J$651:J682,$B$519:$B550,$B551,FALSE)","v":258.65278325571018},{"$f":"TREND(K$651:K682,$B$519:$B550,$B551,FALSE)","v":15029.833214844317},{"$f":"TREND(L$651:L682,$B$519:$B550,$B551,FALSE)","v":55.565468776477012},{"$f":"TREND(M$651:M682,$B$519:$B550,$B551,FALSE)","v":227.28422852099862},{"$f":"TREND(N$651:N682,$B$519:$B550,$B551,FALSE)","v":1386.4566615952069},{"$f":"TREND(O$651:O682,$B$519:$B550,$B551,FALSE)","v":47.181092458638787},{"$f":"TREND(P$651:P682,$B$519:$B550,$B551,FALSE)","v":247.89186452594467},{"$f":"TREND(Q$651:Q682,$B$519:$B550,$B551,FALSE)","v":1363.5937392499886},{"$f":"TREND(R$651:R682,$B$519:$B550,$B551,FALSE)","v":47.309146848849032},{"$f":"TREND(S$651:S682,$B$519:$B550,$B551,FALSE)","v":307.32626487538909},{"$f":"TREND(T$651:T682,$B$519:$B550,$B551,FALSE)","v":1941.6159870452518},{"$f":"TREND(U$651:U682,$B$519:$B550,$B551,FALSE)","v":50.514582834303326}]
["2055-4",2055,4,{"$f":"TREND(D$651:D683,$B$519:$B551,$B552,FALSE)","v":248.52863862400349},{"$f":"TREND(E$651:E683,$B$519:$B551,$B552,FALSE)","v":2715.6139716446237},{"$f":"TREND(F$651:F683,$B$519:$B551,$B552,FALSE)","v":54.628554113256435},{"$f":"TREND(G$651:G683,$B$519:$B551,$B552,FALSE)","v":194.65955452334038},{"$f":"TREND(H$651:H683,$B$519:$B551,$B552,FALSE)","v":1563.50993425462},{"$f":"TREND(I$651:I683,$B$519:$B551,$B552,FALSE)","v":47.450506149462072},{"$f":"TREND(J$651:J683,$B$519:$B551,$B552,FALSE)","v":258.77870963509474},{"$f":"TREND(K$651:K683,$B$519:$B551,$B552,FALSE)","v":15037.150563050182},{"$f":"TREND(L$651:L683,$B$519:$B551,$B552,FALSE)","v":55.59252109817929},{"$f":"TREND(M$651:M683,$B$519:$B551,$B552,FALSE)","v":227.394882965264},{"$f":"TREND(N$651:N683,$B$519:$B551,$B552,FALSE)","v":1387.1316648384372},{"$f":"TREND(O$651:O683,$B$519:$B551,$B552,FALSE)","v":47.204062805502787},{"$f":"TREND(P$651:P683,$B$519:$B551,$B552,FALSE)","v":248.01255189913169},{"$f":"TREND(Q$651:Q683,$B$519:$B551,$B552,FALSE)","v":1364.2576115670529},{"$f":"TREND(R$651:R683,$B$519:$B551,$B552,FALSE)","v":47.332179539622587},{"$f":"TREND(S$651:S683,$B$519:$B551,$B552,FALSE)","v":307.47588817863908},{"$f":"TREND(T$651:T683,$B$519:$B551,$B552,FALSE)","v":1942.5612723359263},{"$f":"TREND(U$651:U683,$B$519:$B551,$B552,FALSE)","v":50.539176107348261}]
["2056-4",2056,4,{"$f":"TREND(D$651:D684,$B$519:$B552,$B553,FALSE)","v":248.64957713428282},{"$f":"TREND(E$651:E684,$B$519:$B552,$B553,FALSE)","v":2716.9354382974925},{"$f":"TREND(F$651:F684,$B$519:$B552,$B553,FALSE)","v":54.655137351267761},{"$f":"TREND(G$651:G684,$B$519:$B552,$B553,FALSE)","v":194.75427936739067},{"$f":"TREND(H$651:H684,$B$519:$B552,$B553,FALSE)","v":1564.2707663394151},{"$f":"TREND(I$651:I684,$B$519:$B552,$B553,FALSE)","v":47.473596420094417},{"$f":"TREND(J$651:J684,$B$519:$B552,$B553,FALSE)","v":258.90463601447925},{"$f":"TREND(K$651:K684,$B$519:$B552,$B553,FALSE)","v":15044.467911256046},{"$f":"TREND(L$651:L684,$B$519:$B552,$B553,FALSE)","v":55.619573419881554},{"$f":"TREND(M$651:M684,$B$519:$B552,$B553,FALSE)","v":227.50553740952932},{"$f":"TREND(N$651:N684,$B$519:$B552,$B553,FALSE)","v":1387.8066680816676},{"$f":"TREND(O$651:O684,$B$519:$B552,$B553,FALSE)","v":47.227033152366779},{"$f":"TREND(P$651:P684,$B$519:$B552,$B553,FALSE)","v":248.13323927231858},{"$f":"TREND(Q$651:Q684,$B$519:$B552,$B553,FALSE)","v":1364.9214838841172},{"$f":"TREND(R$651:R684,$B$519:$B552,$B553,FALSE)","v":47.355212230396127},{"$f":"TREND(S$651:S684,$B$519:$B552,$B553,FALSE)","v":307.62551148188891},{"$f":"TREND(T$651:T684,$B$519:$B552,$B553,FALSE)","v":1943.5065576266004},{"$f":"TREND(U$651:U684,$B$519:$B552,$B553,FALSE)","v":50.563769380393204}]
["2057-4",2057,4,{"$f":"TREND(D$651:D685,$B$519:$B553,$B554,FALSE)","v":248.77051564456221},{"$f":"TREND(E$651:E685,$B$519:$B553,$B554,FALSE)","v":2718.2569049503609},{"$f":"TREND(F$651:F685,$B$519:$B553,$B554,FALSE)","v":54.681720589279088},{"$f":"TREND(G$651:G685,$B$519:$B553,$B554,FALSE)","v":194.84900421144098},{"$f":"TREND(H$651:H685,$B$519:$B553,$B554,FALSE)","v":1565.0315984242109},{"$f":"TREND(I$651:I685,$B$519:$B553,$B554,FALSE)","v":47.496686690726762},{"$f":"TREND(J$651:J685,$B$519:$B553,$B554,FALSE)","v":259.0305623938637},{"$f":"TREND(K$651:K685,$B$519:$B553,$B554,FALSE)","v":15051.785259461909},{"$f":"TREND(L$651:L685,$B$519:$B553,$B554,FALSE)","v":55.64662574158384},{"$f":"TREND(M$651:M685,$B$519:$B553,$B554,FALSE)","v":227.61619185379473},{"$f":"TREND(N$651:N685,$B$519:$B553,$B554,FALSE)","v":1388.4816713248979},{"$f":"TREND(O$651:O685,$B$519:$B553,$B554,FALSE)","v":47.250003499230779},{"$f":"TREND(P$651:P685,$B$519:$B553,$B554,FALSE)","v":248.25392664550557},{"$f":"TREND(Q$651:Q685,$B$519:$B553,$B554,FALSE)","v":1365.5853562011816},{"$f":"TREND(R$651:R685,$B$519:$B553,$B554,FALSE)","v":47.378244921169681},{"$f":"TREND(S$651:S685,$B$519:$B553,$B554,FALSE)","v":307.77513478513902},{"$f":"TREND(T$651:T685,$B$519:$B553,$B554,FALSE)","v":1944.4518429172751},{"$f":"TREND(U$651:U685,$B$519:$B553,$B554,FALSE)","v":50.588362653438153}]
["2058-4",2058,4,{"$f":"TREND(D$651:D686,$B$519:$B554,$B555,FALSE)","v":248.8914541548414},{"$f":"TREND(E$651:E686,$B$519:$B554,$B555,FALSE)","v":2719.5783716032288},{"$f":"TREND(F$651:F686,$B$519:$B554,$B555,FALSE)","v":54.708303827290401},{"$f":"TREND(G$651:G686,$B$519:$B554,$B555,FALSE)","v":194.94372905549122},{"$f":"TREND(H$651:H686,$B$519:$B554,$B555,FALSE)","v":1565.792430509006},{"$f":"TREND(I$651:I686,$B$519:$B554,$B555,FALSE)","v":47.519776961359099},{"$f":"TREND(J$651:J686,$B$519:$B554,$B555,FALSE)","v":259.15648877324816},{"$f":"TREND(K$651:K686,$B$519:$B554,$B555,FALSE)","v":15059.102607667775},{"$f":"TREND(L$651:L686,$B$519:$B554,$B555,FALSE)","v":55.673678063286097},{"$f":"TREND(M$651:M686,$B$519:$B554,$B555,FALSE)","v":227.72684629806002},{"$f":"TREND(N$651:N686,$B$519:$B554,$B555,FALSE)","v":1389.1566745681284},{"$f":"TREND(O$651:O686,$B$519:$B554,$B555,FALSE)","v":47.272973846094764},{"$f":"TREND(P$651:P686,$B$519:$B554,$B555,FALSE)","v":248.37461401869243},{"$f":"TREND(Q$651:Q686,$B$519:$B554,$B555,FALSE)","v":1366.2492285182454},{"$f":"TREND(R$651:R686,$B$519:$B554,$B555,FALSE)","v":47.401277611943208},{"$f":"TREND(S$651:S686,$B$519:$B554,$B555,FALSE)","v":307.92475808838884},{"$f":"TREND(T$651:T686,$B$519:$B554,$B555,FALSE)","v":1945.3971282079492},{"$f":"TREND(U$651:U686,$B$519:$B554,$B555,FALSE)","v":50.612955926483082}]
["2059-4",2059,4,{"$f":"TREND(D$651:D687,$B$519:$B555,$B556,FALSE)","v":249.0123926651207},{"$f":"TREND(E$651:E687,$B$519:$B555,$B556,FALSE)","v":2720.8998382560972},{"$f":"TREND(F$651:F687,$B$519:$B555,$B556,FALSE)","v":54.73488706530172},{"$f":"TREND(G$651:G687,$B$519:$B555,$B556,FALSE)","v":195.03845389954154},{"$f":"TREND(H$651:H687,$B$519:$B555,$B556,FALSE)","v":1566.553262593801},{"$f":"TREND(I$651:I687,$B$519:$B555,$B556,FALSE)","v":47.542867231991423},{"$f":"TREND(J$651:J687,$B$519:$B555,$B556,FALSE)","v":259.28241515263261},{"$f":"TREND(K$651:K687,$B$519:$B555,$B556,FALSE)","v":15066.419955873635},{"$f":"TREND(L$651:L687,$B$519:$B555,$B556,FALSE)","v":55.700730384988375},{"$f":"TREND(M$651:M687,$B$519:$B555,$B556,FALSE)","v":227.83750074232526},{"$f":"TREND(N$651:N687,$B$519:$B555,$B556,FALSE)","v":1389.8316778113583},{"$f":"TREND(O$651:O687,$B$519:$B555,$B556,FALSE)","v":47.295944192958757},{"$f":"TREND(P$651:P687,$B$519:$B555,$B556,FALSE)","v":248.49530139187934},{"$f":"TREND(Q$651:Q687,$B$519:$B555,$B556,FALSE)","v":1366.9131008353097},{"$f":"TREND(R$651:R687,$B$519:$B555,$B556,FALSE)","v":47.424310302716741},{"$f":"TREND(S$651:S687,$B$519:$B555,$B556,FALSE)","v":308.07438139163872},{"$f":"TREND(T$651:T687,$B$519:$B555,$B556,FALSE)","v":1946.3424134986233},{"$f":"TREND(U$651:U687,$B$519:$B555,$B556,FALSE)","v":50.637549199528024}]
["2060-4",2060,4,{"$f":"TREND(D$651:D688,$B$519:$B556,$B557,FALSE)","v":249.13333117540006},{"$f":"TREND(E$651:E688,$B$519:$B556,$B557,FALSE)","v":2722.221304908966},{"$f":"TREND(F$651:F688,$B$519:$B556,$B557,FALSE)","v":54.761470303313025},{"$f":"TREND(G$651:G688,$B$519:$B556,$B557,FALSE)","v":195.1331787435918},{"$f":"TREND(H$651:H688,$B$519:$B556,$B557,FALSE)","v":1567.3140946785968},{"$f":"TREND(I$651:I688,$B$519:$B556,$B557,FALSE)","v":47.565957502623775},{"$f":"TREND(J$651:J688,$B$519:$B556,$B557,FALSE)","v":259.40834153201712},{"$f":"TREND(K$651:K688,$B$519:$B556,$B557,FALSE)","v":15073.737304079499},{"$f":"TREND(L$651:L688,$B$519:$B556,$B557,FALSE)","v":55.727782706690647},{"$f":"TREND(M$651:M688,$B$519:$B556,$B557,FALSE)","v":227.94815518659061},{"$f":"TREND(N$651:N688,$B$519:$B556,$B557,FALSE)","v":1390.5066810545886},{"$f":"TREND(O$651:O688,$B$519:$B556,$B557,FALSE)","v":47.318914539822742},{"$f":"TREND(P$651:P688,$B$519:$B556,$B557,FALSE)","v":248.61598876506628},{"$f":"TREND(Q$651:Q688,$B$519:$B556,$B557,FALSE)","v":1367.5769731523737},{"$f":"TREND(R$651:R688,$B$519:$B556,$B557,FALSE)","v":47.447342993490281},{"$f":"TREND(S$651:S688,$B$519:$B556,$B557,FALSE)","v":308.22400469488866},{"$f":"TREND(T$651:T688,$B$519:$B556,$B557,FALSE)","v":1947.287698789298},{"$f":"TREND(U$651:U688,$B$519:$B556,$B557,FALSE)","v":50.662142472572953}]
["2061-4",2061,4,{"$f":"TREND(D$651:D689,$B$519:$B557,$B558,FALSE)","v":249.25426968567942},{"$f":"TREND(E$651:E689,$B$519:$B557,$B558,FALSE)","v":2723.5427715618343},{"$f":"TREND(F$651:F689,$B$519:$B557,$B558,FALSE)","v":54.788053541324331},{"$f":"TREND(G$651:G689,$B$519:$B557,$B558,FALSE)","v":195.22790358764212},{"$f":"TREND(H$651:H689,$B$519:$B557,$B558,FALSE)","v":1568.0749267633921},{"$f":"TREND(I$651:I689,$B$519:$B557,$B558,FALSE)","v":47.589047773256119},{"$f":"TREND(J$651:J689,$B$519:$B557,$B558,FALSE)","v":259.53426791140157},{"$f":"TREND(K$651:K689,$B$519:$B557,$B558,FALSE)","v":15081.054652285362},{"$f":"TREND(L$651:L689,$B$519:$B557,$B558,FALSE)","v":55.754835028392925},{"$f":"TREND(M$651:M689,$B$519:$B557,$B558,FALSE)","v":228.05880963085599},{"$f":"TREND(N$651:N689,$B$519:$B557,$B558,FALSE)","v":1391.1816842978196},{"$f":"TREND(O$651:O689,$B$519:$B557,$B558,FALSE)","v":47.341884886686728},{"$f":"TREND(P$651:P689,$B$519:$B557,$B558,FALSE)","v":248.73667613825319},{"$f":"TREND(Q$651:Q689,$B$519:$B557,$B558,FALSE)","v":1368.240845469438},{"$f":"TREND(R$651:R689,$B$519:$B557,$B558,FALSE)","v":47.470375684263828},{"$f":"TREND(S$651:S689,$B$519:$B557,$B558,FALSE)","v":308.37362799813866},{"$f":"TREND(T$651:T689,$B$519:$B557,$B558,FALSE)","v":1948.2329840799725},{"$f":"TREND(U$651:U689,$B$519:$B557,$B558,FALSE)","v":50.686735745617895}]
["2062-4",2062,4,{"$f":"TREND(D$651:D690,$B$519:$B558,$B559,FALSE)","v":249.37520819595875},{"$f":"TREND(E$651:E690,$B$519:$B558,$B559,FALSE)","v":2724.8642382147023},{"$f":"TREND(F$651:F690,$B$519:$B558,$B559,FALSE)","v":54.814636779335665},{"$f":"TREND(G$651:G690,$B$519:$B558,$B559,FALSE)","v":195.32262843169235},{"$f":"TREND(H$651:H690,$B$519:$B558,$B559,FALSE)","v":1568.8357588481881},{"$f":"TREND(I$651:I690,$B$519:$B558,$B559,FALSE)","v":47.612138043888471},{"$f":"TREND(J$651:J690,$B$519:$B558,$B559,FALSE)","v":259.66019429078602},{"$f":"TREND(K$651:K690,$B$519:$B558,$B559,FALSE)","v":15088.372000491227},{"$f":"TREND(L$651:L690,$B$519:$B558,$B559,FALSE)","v":55.781887350095204},{"$f":"TREND(M$651:M690,$B$519:$B558,$B559,FALSE)","v":228.16946407512128},{"$f":"TREND(N$651:N690,$B$519:$B558,$B559,FALSE)","v":1391.8566875410497},{"$f":"TREND(O$651:O690,$B$519:$B558,$B559,FALSE)","v":47.364855233550728},{"$f":"TREND(P$651:P690,$B$519:$B558,$B559,FALSE)","v":248.85736351144004},{"$f":"TREND(Q$651:Q690,$B$519:$B558,$B559,FALSE)","v":1368.9047177865023},{"$f":"TREND(R$651:R690,$B$519:$B558,$B559,FALSE)","v":47.493408375037347},{"$f":"TREND(S$651:S690,$B$519:$B558,$B559,FALSE)","v":308.52325130138865},{"$f":"TREND(T$651:T690,$B$519:$B558,$B559,FALSE)","v":1949.1782693706471},{"$f":"TREND(U$651:U690,$B$519:$B558,$B559,FALSE)","v":50.71132901866283}]
["2063-4",2063,4,{"$f":"TREND(D$651:D691,$B$519:$B559,$B560,FALSE)","v":249.49614670623808},{"$f":"TREND(E$651:E691,$B$519:$B559,$B560,FALSE)","v":2726.1857048675711},{"$f":"TREND(F$651:F691,$B$519:$B559,$B560,FALSE)","v":54.841220017346984},{"$f":"TREND(G$651:G691,$B$519:$B559,$B560,FALSE)","v":195.41735327574264},{"$f":"TREND(H$651:H691,$B$519:$B559,$B560,FALSE)","v":1569.5965909329836},{"$f":"TREND(I$651:I691,$B$519:$B559,$B560,FALSE)","v":47.635228314520823},{"$f":"TREND(J$651:J691,$B$519:$B559,$B560,FALSE)","v":259.78612067017053},{"$f":"TREND(K$651:K691,$B$519:$B559,$B560,FALSE)","v":15095.689348697097},{"$f":"TREND(L$651:L691,$B$519:$B559,$B560,FALSE)","v":55.808939671797496},{"$f":"TREND(M$651:M691,$B$519:$B559,$B560,FALSE)","v":228.28011851938669},{"$f":"TREND(N$651:N691,$B$519:$B559,$B560,FALSE)","v":1392.5316907842803},{"$f":"TREND(O$651:O691,$B$519:$B559,$B560,FALSE)","v":47.387825580414727},{"$f":"TREND(P$651:P691,$B$519:$B559,$B560,FALSE)","v":248.97805088462712},{"$f":"TREND(Q$651:Q691,$B$519:$B559,$B560,FALSE)","v":1369.5685901035667},{"$f":"TREND(R$651:R691,$B$519:$B559,$B560,FALSE)","v":47.516441065810902},{"$f":"TREND(S$651:S691,$B$519:$B559,$B560,FALSE)","v":308.67287460463859},{"$f":"TREND(T$651:T691,$B$519:$B559,$B560,FALSE)","v":1950.1235546613218},{"$f":"TREND(U$651:U691,$B$519:$B559,$B560,FALSE)","v":50.735922291707773}]
["2064-4",2064,4,{"$f":"TREND(D$651:D692,$B$519:$B560,$B561,FALSE)","v":249.61708521651741},{"$f":"TREND(E$651:E692,$B$519:$B560,$B561,FALSE)","v":2727.5071715204394},{"$f":"TREND(F$651:F692,$B$519:$B560,$B561,FALSE)","v":54.867803255358297},{"$f":"TREND(G$651:G692,$B$519:$B560,$B561,FALSE)","v":195.51207811979293},{"$f":"TREND(H$651:H692,$B$519:$B560,$B561,FALSE)","v":1570.357423017779},{"$f":"TREND(I$651:I692,$B$519:$B560,$B561,FALSE)","v":47.658318585153168},{"$f":"TREND(J$651:J692,$B$519:$B560,$B561,FALSE)","v":259.91204704955499},{"$f":"TREND(K$651:K692,$B$519:$B560,$B561,FALSE)","v":15103.006696902959},{"$f":"TREND(L$651:L692,$B$519:$B560,$B561,FALSE)","v":55.835991993499775},{"$f":"TREND(M$651:M692,$B$519:$B560,$B561,FALSE)","v":228.39077296365198},{"$f":"TREND(N$651:N692,$B$519:$B560,$B561,FALSE)","v":1393.2066940275106},{"$f":"TREND(O$651:O692,$B$519:$B560,$B561,FALSE)","v":47.410795927278706},{"$f":"TREND(P$651:P692,$B$519:$B560,$B561,FALSE)","v":249.09873825781395},{"$f":"TREND(Q$651:Q692,$B$519:$B560,$B561,FALSE)","v":1370.2324624206308},{"$f":"TREND(R$651:R692,$B$519:$B560,$B561,FALSE)","v":47.539473756584449},{"$f":"TREND(S$651:S692,$B$519:$B560,$B561,FALSE)","v":308.82249790788848},{"$f":"TREND(T$651:T692,$B$519:$B560,$B561,FALSE)","v":1951.0688399519966},{"$f":"TREND(U$651:U692,$B$519:$B560,$B561,FALSE)","v":50.760515564752723}]
["-"]
["2022-5",2022,{"$f":"C651+1","v":5},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B695,\"-\",$C695),$A:$A,0),1)","v":168.32788957960173},2466.6464390290726,31.28426369110683,126.34256204478649,1416.6666666666667,30.114839289151217,151.77396576238485,18868.96551724138,37.98809696617797,154.22036454614857,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B695,\"-\",$C695),$A:$A,0),1)","v":1378.5714285714287},26.176465452513575,148.99275734596125,1350,24.114124691792881,187.15245750428252,1507.1200823671011,27.828942730102511]
["2023-5",{"$f":"B695+1","v":2023},{"$f":"C695","v":5},167.24227608446895,2447.4975014708534,30.955515035374066,126.35129891388016,1416.6666666666667,30.117796879974531,151.68099003820564,18868.96551724138,37.945977177524192,155.20860546587738,1378.5714285714287,26.47748835604623,149.45602705403394,1350,24.242424242424242,185.64028588289293,1496.6376670228929,27.55351379453997]
["2024-5",2024,{"$f":"C696","v":5},166.36803624755433,2431.3869335510481,30.689190027994556,126.16694939693805,1416.6666666666667,30.06131091587131,151.76797055911868,18868.96551724138,37.990513152220785,156.22769628906829,1378.5714285714287,26.788875272331151,150.27547404903481,1350,24.455424872990466,184.4221105527638,1489.1333720597909,27.330427075432009]
["2025-5",2025,5,165.68258169601955,2418.0342604632478,30.481086924563712,125.86879022673766,1416.6666666666667,29.958625877632898,151.88561274531884,18868.96551724138,38.018301401201029,157.44338199916467,1385.7142857142858,27.159022228191525,151.19457424929607,1350,24.707592220914943,183.46216303994802,1482.6737482445876,27.1561930201641]
["2026-5",2026,5,165.58055079188941,2416.5702015323841,30.449338362255578,125.56287231471747,1416.6666666666667,29.845732769345606,152.34786199431798,18924.137931034482,38.196814562002274,158.69779407103667,1385.7142857142858,27.544969688938949,152.06714897599281,1350,24.927715819909128,183.31716779825413,1481.5955347534632,27.129817942351476]
["2027-5",2027,5,165.41353383458647,2413.6375684631362,30.398926195472395,125.91798955109101,1416.6666666666667,29.972196478220575,152.91246866747736,18951.724137931036,38.438693254136616,160.51280475026559,1385.7142857142858,28.098322048866645,153.15934204776249,1350,25.217450859530167,183.08444902162719,1480.5214517743332,27.087282030460603]
["2028-5",2028,5,165.53132158151578,2415.1063163560561,30.435811559191812,126.37402596678685,1416.6666666666667,30.122183336403268,153.67016966447508,19034.482758620688,38.72873013640838,162.20920761764458,1392.8571428571429,28.618038506266959,154.11196787768915,1350,25.466812048521195,183.25751265457808,1481.5950801399658,27.118179364561023]
["2029-5",2029,5,165.33742331288343,2412.1700537141219,30.375760259394916,126.09670898939835,1416.6666666666667,30.033567287152884,154.1177473993659,19062.068965517243,38.898210290827741,163.42676963945667,1392.8571428571429,28.990825688073393,154.83915322357245,1350,25.671277461350691,182.97614491644342,1479.4478510589172,27.067495144292025]
["2030-5",2030,5,164.89811989369034,2404.8293003302606,30.241754187161959,126.33361183175619,1416.6666666666667,30.120774412817866,154.4552609786912,19089.655172413793,39.024051160850824,165.12029802474731,1392.8571428571429,29.508480988713032,156.09483661950475,1350,25.995142355957359,182.36489490061598,1475.1533741200037,26.955673207002825]
["2031-5",2031,5,163.35586247428739,2375.4663034664623,29.773680353436102,125.26627829911557,1416.6666666666667,29.733808172873786,153.87473719438935,19034.482758620688,38.802875311031244,165.34724205701283,1400,29.579373734226515,156.36786492816319,1350,26.072651581279796,180.21873814641549,1461.1963190632268,26.56374988922413]
["2032-5",2032,5,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B705,\"-\",$C705),$A:$A,0),1)","v":162.03099113146868},2351.9759073876839,29.372651690903691,123.83125232247957,1416.6666666666667,29.23945014706765,153.39941115336561,19006.896551724138,38.611683848797249,165.26888902233185,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B705,\"-\",$C705),$A:$A,0),1)","v":1400},29.554799266981842,156.19671220383964,1350,26.019248763534286,178.37497639876645,1449.3865031119444,26.227788522359123]
["2033-5",2033,5,161.30346232179227,2338.762559593371,29.152218537727812,123.72327989435199,1416.6666666666667,29.20597014925373,153.43413491045027,19006.896551724138,38.646616541353382,166.62606611897141,1400,29.969852000730864,156.93528992949521,1350,26.214238190286096,177.36700294504669,1442.9447853203358,26.043941827110775]
[{"$f":"_xlfn.CONCAT(B707,\"-\",C707)","v":"2034-5"},2034,5,161.60084966689195,2344.6351586130659,29.24218938766797,124.01534781053027,1416.6666666666667,29.299287410926368,153.9716070318531,19062.068965517243,38.871515975526854,168.54012844159533,1400,30.555513725962623,158.3948590166992,1350,26.607935351394318,177.77777777777777,1445.0920245842053,26.11820713938047]
["2035-5",2035,5,161.71521969041439,2346.1033083679895,29.277832614858461,124.06036647557809,1416.6666666666667,29.32002126779701,154.4042535816827,19089.655172413793,39.01812280227211,170.39565277158374,1407.1428571428571,31.121141699439875,159.84950013106715,1350,26.980149047022355,177.94272936207221,1446.16564421614,26.148550774611959]
["2036-5",2036,5,162.71900430828148,2363.7211054270729,29.580014012236791,124.26031061357524,1416.6666666666667,29.395168400634809,155.18962075848304,19144.827586206895,39.324633391631913,172.40800580806018,1407.1428571428571,31.7375154766818,161.45891505006011,1350,27.414800709173289,179.32591218305507,1455.8282209035528,26.401439059806258]
["2037-5",2037,5,163.21762349799732,2373.9981537115391,29.732427395738867,124.54883223007263,1416.6666666666667,29.481256213813669,156.00794438927508,19200,39.668094218415419,174.4001302531471,1414.2857142857142,32.344789356984478,162.94894512419981,1350,27.808290833006406,180.0307881773399,1460.1226994312919,26.529357975304176]
["2038-5",2038,5,163.09636951149974,2371.0618542016914,29.696909293535924,124.8979007163381,1416.6666666666667,29.615406993657999,156.37982195845697,19227.586206896551,39.813581890812252,176.17834972124766,1414.2857142857142,32.89002483682782,164.24258016502827,1350,28.149209035870062,179.86387883990432,1459.0490797993573,26.499645174719117]
["2039-5",2039,5,164.34930858117067,2394.5522502804697,30.077348906409725,125.59431148785761,1416.6666666666667,29.858779951383266,157.4384236453202,19337.931034482757,40.256987680487484,178.20803508105271,1421.4285714285713,33.512524305158415,165.80831565261369,1350,28.56031632851494,181.61172161172161,1470.8588957506397,26.818064530633102]
["2040-5",2040,5,164.73699121730098,2401.8929990550878,30.195381020918322,125.61756037332648,1416.6666666666667,29.861231070420914,158.0392156862745,19365.517241379312,40.490312376433373,179.84330486949318,1421.4285714285713,34.010109161958965,167.14854830065954,1400.0000000000002,28.909830245917512,182.15197568389058,1474.0797546464441,26.916663988316845]
["2041-5",2041,5,164.12091534042753,2390.1478010156989,30.008074282630741,125.95186512740538,1416.6666666666667,29.983383945453504,158.10546875,19365.517241379312,40.524590163934427,181.06632236836467,1421.4285714285713,34.384159082303775,168.16375646839219,1400.0000000000002,29.185680313644831,181.29426720745809,1468.7116564867702,26.760169390426395]
["2042-5",2042,5,163.7208865514651,2382.8070522410803,29.886333558871772,125.88879394236312,1416.6666666666667,29.955520072992702,158.17120622568098,19393.103448275862,40.545478272217146,182.62017254547811,1428.5714285714287,34.858714678669671,169.06140816135402,1400.0000000000002,29.429083461341524,180.7342214720598,1464.4171779590311,26.657938328488399]
["2043-5",2043,5,163.10761449845461,2371.0618542016914,29.699525534231949,125.06971982388164,1416.6666666666667,29.675881251064315,157.88964181994191,19365.517241379312,40.423321646539414,182.16247317922674,1428.5714285714287,34.720310521389635,168.67932768193535,1400.0000000000002,29.328148903620601,179.87874422234231,1459.0490797993573,26.501788073124974]
["2044-5",2044,5,162.80482107820237,2366.6574049369206,29.606538586993171,124.61751572351427,1416.6666666666667,29.511161345012717,157.76277724204436,19337.931034482757,40.379894043158032,181.91135041585667,1428.5714285714287,34.641770891583356,168.4875527551049,1400.0000000000002,29.26798298520729,179.45483890250463,1455.8282209035528,26.424009882415501]
["2045-5",2045,5,162.76774073384243,2365.1892551819969,29.594750027734225,124.61063756315477,1416.6666666666667,29.507735583684951,157.73294908741596,19337.931034482757,40.367798353909464,181.94391989758986,1428.5714285714287,34.654228351247212,168.50000506929817,1400.0000000000002,29.276003793866582,179.39635670913205,1455.8282209035528,26.414142054094473]
["2046-5",2046,5,{"$f":"TREND(D$695:D718,$B$519:$B542,$B543,FALSE)","v":165.12912107364082},{"$f":"TREND(E$695:E718,$B$519:$B542,$B543,FALSE)","v":2404.7532399994716},{"$f":"TREND(F$695:F718,$B$519:$B542,$B543,FALSE)","v":30.191522654749818},{"$f":"TREND(G$695:G718,$B$519:$B542,$B543,FALSE)","v":126.05772212263459},{"$f":"TREND(H$695:H718,$B$519:$B542,$B543,FALSE)","v":1425.3584526005598},{"$f":"TREND(I$695:I718,$B$519:$B542,$B543,FALSE)","v":29.931680273192768},{"$f":"TREND(J$695:J718,$B$519:$B542,$B543,FALSE)","v":155.80807970619696},{"$f":"TREND(K$695:K718,$B$519:$B542,$B543,FALSE)","v":19235.124917353027},{"$f":"TREND(L$695:L718,$B$519:$B542,$B543,FALSE)","v":39.45083047182883},{"$f":"TREND(M$695:M718,$B$519:$B542,$B543,FALSE)","v":170.23612364022432},{"$f":"TREND(N$695:N718,$B$519:$B542,$B543,FALSE)","v":1412.5399660382491},{"$f":"TREND(O$695:O718,$B$519:$B542,$B543,FALSE)","v":30.944174678783636},{"$f":"TREND(P$695:P718,$B$519:$B542,$B543,FALSE)","v":160.26821618317601},{"$f":"TREND(Q$695:Q718,$B$519:$B542,$B543,FALSE)","v":1370.9151157060403},{"$f":"TREND(R$695:R718,$B$519:$B542,$B543,FALSE)","v":27.004929662532497},{"$f":"TREND(S$695:S718,$B$519:$B542,$B543,FALSE)","v":182.40251637384608},{"$f":"TREND(T$695:T718,$B$519:$B542,$B543,FALSE)","v":1477.4067659819189},{"$f":"TREND(U$695:U718,$B$519:$B542,$B543,FALSE)","v":26.923689850775844}]
["2047-5",{"$f":"B719+1","v":2047},5,{"$f":"TREND(D$695:D719,$B$519:$B543,$B544,FALSE)","v":165.20982934396037},{"$f":"TREND(E$695:E719,$B$519:$B543,$B544,FALSE)","v":2405.9285837140364},{"$f":"TREND(F$695:F719,$B$519:$B543,$B544,FALSE)","v":30.206279019683709},{"$f":"TREND(G$695:G719,$B$519:$B543,$B544,FALSE)","v":126.11933391252836},{"$f":"TREND(H$695:H719,$B$519:$B543,$B544,FALSE)","v":1426.055108735751},{"$f":"TREND(I$695:I719,$B$519:$B543,$B544,FALSE)","v":29.946309637940175},{"$f":"TREND(J$695:J719,$B$519:$B543,$B544,FALSE)","v":155.88423223782272},{"$f":"TREND(K$695:K719,$B$519:$B543,$B544,FALSE)","v":19244.526249179689},{"$f":"TREND(L$695:L719,$B$519:$B543,$B544,FALSE)","v":39.47011240265573},{"$f":"TREND(M$695:M719,$B$519:$B543,$B544,FALSE)","v":170.31932800172982},{"$f":"TREND(N$695:N719,$B$519:$B543,$B544,FALSE)","v":1413.230357028493},{"$f":"TREND(O$695:O719,$B$519:$B543,$B544,FALSE)","v":30.959298908831915},{"$f":"TREND(P$695:P719,$B$519:$B543,$B544,FALSE)","v":160.34654864465358},{"$f":"TREND(Q$695:Q719,$B$519:$B543,$B544,FALSE)","v":1371.5851621946556},{"$f":"TREND(R$695:R719,$B$519:$B543,$B544,FALSE)","v":27.018128552885635},{"$f":"TREND(S$695:S719,$B$519:$B543,$B544,FALSE)","v":182.4916671638627},{"$f":"TREND(T$695:T719,$B$519:$B543,$B544,FALSE)","v":1478.1288611754583},{"$f":"TREND(U$695:U719,$B$519:$B543,$B544,FALSE)","v":26.936849034476129}]
["2048-5",2048,5,{"$f":"TREND(D$695:D720,$B$519:$B544,$B545,FALSE)","v":165.29053761427983},{"$f":"TREND(E$695:E720,$B$519:$B544,$B545,FALSE)","v":2407.1039274286022},{"$f":"TREND(F$695:F720,$B$519:$B544,$B545,FALSE)","v":30.221035384617608},{"$f":"TREND(G$695:G720,$B$519:$B544,$B545,FALSE)","v":126.18094570242214},{"$f":"TREND(H$695:H720,$B$519:$B544,$B545,FALSE)","v":1426.751764870942},{"$f":"TREND(I$695:I720,$B$519:$B544,$B545,FALSE)","v":29.960939002687581},{"$f":"TREND(J$695:J720,$B$519:$B544,$B545,FALSE)","v":155.96038476944844},{"$f":"TREND(K$695:K720,$B$519:$B544,$B545,FALSE)","v":19253.927581006352},{"$f":"TREND(L$695:L720,$B$519:$B544,$B545,FALSE)","v":39.489394333482629},{"$f":"TREND(M$695:M720,$B$519:$B544,$B545,FALSE)","v":170.40253236323525},{"$f":"TREND(N$695:N720,$B$519:$B544,$B545,FALSE)","v":1413.9207480187367},{"$f":"TREND(O$695:O720,$B$519:$B544,$B545,FALSE)","v":30.974423138880201},{"$f":"TREND(P$695:P720,$B$519:$B544,$B545,FALSE)","v":160.42488110613118},{"$f":"TREND(Q$695:Q720,$B$519:$B544,$B545,FALSE)","v":1372.2552086832707},{"$f":"TREND(R$695:R720,$B$519:$B544,$B545,FALSE)","v":27.031327443238787},{"$f":"TREND(S$695:S720,$B$519:$B544,$B545,FALSE)","v":182.58081795387923},{"$f":"TREND(T$695:T720,$B$519:$B544,$B545,FALSE)","v":1478.8509563689979},{"$f":"TREND(U$695:U720,$B$519:$B544,$B545,FALSE)","v":26.950008218176404}]
["2049-5",2049,5,{"$f":"TREND(D$695:D721,$B$519:$B545,$B546,FALSE)","v":165.3712458845992},{"$f":"TREND(E$695:E721,$B$519:$B545,$B546,FALSE)","v":2408.2792711431662},{"$f":"TREND(F$695:F721,$B$519:$B545,$B546,FALSE)","v":30.235791749551495},{"$f":"TREND(G$695:G721,$B$519:$B545,$B546,FALSE)","v":126.2425574923159},{"$f":"TREND(H$695:H721,$B$519:$B545,$B546,FALSE)","v":1427.4484210061328},{"$f":"TREND(I$695:I721,$B$519:$B545,$B546,FALSE)","v":29.975568367434981},{"$f":"TREND(J$695:J721,$B$519:$B545,$B546,FALSE)","v":156.03653730107411},{"$f":"TREND(K$695:K721,$B$519:$B545,$B546,FALSE)","v":19263.328912833011},{"$f":"TREND(L$695:L721,$B$519:$B545,$B546,FALSE)","v":39.508676264309514},{"$f":"TREND(M$695:M721,$B$519:$B545,$B546,FALSE)","v":170.48573672474075},{"$f":"TREND(N$695:N721,$B$519:$B545,$B546,FALSE)","v":1414.61113900898},{"$f":"TREND(O$695:O721,$B$519:$B545,$B546,FALSE)","v":30.989547368928477},{"$f":"TREND(P$695:P721,$B$519:$B545,$B546,FALSE)","v":160.50321356760881},{"$f":"TREND(Q$695:Q721,$B$519:$B545,$B546,FALSE)","v":1372.9252551718853},{"$f":"TREND(R$695:R721,$B$519:$B545,$B546,FALSE)","v":27.044526333591929},{"$f":"TREND(S$695:S721,$B$519:$B545,$B546,FALSE)","v":182.66996874389571},{"$f":"TREND(T$695:T721,$B$519:$B545,$B546,FALSE)","v":1479.5730515625376},{"$f":"TREND(U$695:U721,$B$519:$B545,$B546,FALSE)","v":26.963167401876689}]
["2050-5",2050,5,{"$f":"TREND(D$695:D722,$B$519:$B546,$B547,FALSE)","v":165.45195415491872},{"$f":"TREND(E$695:E722,$B$519:$B546,$B547,FALSE)","v":2409.4546148577315},{"$f":"TREND(F$695:F722,$B$519:$B546,$B547,FALSE)","v":30.25054811448539},{"$f":"TREND(G$695:G722,$B$519:$B546,$B547,FALSE)","v":126.30416928220966},{"$f":"TREND(H$695:H722,$B$519:$B546,$B547,FALSE)","v":1428.1450771413238},{"$f":"TREND(I$695:I722,$B$519:$B546,$B547,FALSE)","v":29.990197732182395},{"$f":"TREND(J$695:J722,$B$519:$B546,$B547,FALSE)","v":156.11268983269986},{"$f":"TREND(K$695:K722,$B$519:$B546,$B547,FALSE)","v":19272.730244659673},{"$f":"TREND(L$695:L722,$B$519:$B546,$B547,FALSE)","v":39.527958195136428},{"$f":"TREND(M$695:M722,$B$519:$B546,$B547,FALSE)","v":170.56894108624618},{"$f":"TREND(N$695:N722,$B$519:$B546,$B547,FALSE)","v":1415.3015299992235},{"$f":"TREND(O$695:O722,$B$519:$B546,$B547,FALSE)","v":31.00467159897676},{"$f":"TREND(P$695:P722,$B$519:$B546,$B547,FALSE)","v":160.58154602908641},{"$f":"TREND(Q$695:Q722,$B$519:$B546,$B547,FALSE)","v":1373.5953016605004},{"$f":"TREND(R$695:R722,$B$519:$B546,$B547,FALSE)","v":27.057725223945063},{"$f":"TREND(S$695:S722,$B$519:$B546,$B547,FALSE)","v":182.7591195339123},{"$f":"TREND(T$695:T722,$B$519:$B546,$B547,FALSE)","v":1480.295146756077},{"$f":"TREND(U$695:U722,$B$519:$B546,$B547,FALSE)","v":26.976326585576967}]
["2051-5",2051,5,{"$f":"TREND(D$695:D723,$B$519:$B547,$B548,FALSE)","v":165.53266242523824},{"$f":"TREND(E$695:E723,$B$519:$B547,$B548,FALSE)","v":2410.6299585722954},{"$f":"TREND(F$695:F723,$B$519:$B547,$B548,FALSE)","v":30.265304479419292},{"$f":"TREND(G$695:G723,$B$519:$B547,$B548,FALSE)","v":126.36578107210339},{"$f":"TREND(H$695:H723,$B$519:$B547,$B548,FALSE)","v":1428.8417332765143},{"$f":"TREND(I$695:I723,$B$519:$B547,$B548,FALSE)","v":30.004827096929802},{"$f":"TREND(J$695:J723,$B$519:$B547,$B548,FALSE)","v":156.18884236432558},{"$f":"TREND(K$695:K723,$B$519:$B547,$B548,FALSE)","v":19282.131576486339},{"$f":"TREND(L$695:L723,$B$519:$B547,$B548,FALSE)","v":39.547240125963313},{"$f":"TREND(M$695:M723,$B$519:$B547,$B548,FALSE)","v":170.65214544775174},{"$f":"TREND(N$695:N723,$B$519:$B547,$B548,FALSE)","v":1415.991920989467},{"$f":"TREND(O$695:O723,$B$519:$B547,$B548,FALSE)","v":31.019795829025039},{"$f":"TREND(P$695:P723,$B$519:$B547,$B548,FALSE)","v":160.65987849056401},{"$f":"TREND(Q$695:Q723,$B$519:$B547,$B548,FALSE)","v":1374.265348149115},{"$f":"TREND(R$695:R723,$B$519:$B547,$B548,FALSE)","v":27.070924114298215},{"$f":"TREND(S$695:S723,$B$519:$B547,$B548,FALSE)","v":182.84827032392883},{"$f":"TREND(T$695:T723,$B$519:$B547,$B548,FALSE)","v":1481.0172419496164},{"$f":"TREND(U$695:U723,$B$519:$B547,$B548,FALSE)","v":26.989485769277252}]
["2052-5",2052,5,{"$f":"TREND(D$695:D724,$B$519:$B548,$B549,FALSE)","v":165.61337069555762},{"$f":"TREND(E$695:E724,$B$519:$B548,$B549,FALSE)","v":2411.8053022868608},{"$f":"TREND(F$695:F724,$B$519:$B548,$B549,FALSE)","v":30.280060844353184},{"$f":"TREND(G$695:G724,$B$519:$B548,$B549,FALSE)","v":126.42739286199718},{"$f":"TREND(H$695:H724,$B$519:$B548,$B549,FALSE)","v":1429.5383894117056},{"$f":"TREND(I$695:I724,$B$519:$B548,$B549,FALSE)","v":30.019456461677208},{"$f":"TREND(J$695:J724,$B$519:$B548,$B549,FALSE)","v":156.26499489595128},{"$f":"TREND(K$695:K724,$B$519:$B548,$B549,FALSE)","v":19291.532908313005},{"$f":"TREND(L$695:L724,$B$519:$B548,$B549,FALSE)","v":39.566522056790213},{"$f":"TREND(M$695:M724,$B$519:$B548,$B549,FALSE)","v":170.73534980925717},{"$f":"TREND(N$695:N724,$B$519:$B548,$B549,FALSE)","v":1416.6823119797109},{"$f":"TREND(O$695:O724,$B$519:$B548,$B549,FALSE)","v":31.034920059073318},{"$f":"TREND(P$695:P724,$B$519:$B548,$B549,FALSE)","v":160.73821095204161},{"$f":"TREND(Q$695:Q724,$B$519:$B548,$B549,FALSE)","v":1374.9353946377303},{"$f":"TREND(R$695:R724,$B$519:$B548,$B549,FALSE)","v":27.084123004651357},{"$f":"TREND(S$695:S724,$B$519:$B548,$B549,FALSE)","v":182.93742111394533},{"$f":"TREND(T$695:T724,$B$519:$B548,$B549,FALSE)","v":1481.7393371431558},{"$f":"TREND(U$695:U724,$B$519:$B548,$B549,FALSE)","v":27.002644952977526}]
["2053-5",2053,5,{"$f":"TREND(D$695:D725,$B$519:$B549,$B550,FALSE)","v":165.69407896587711},{"$f":"TREND(E$695:E725,$B$519:$B549,$B550,FALSE)","v":2412.9806460014252},{"$f":"TREND(F$695:F725,$B$519:$B549,$B550,FALSE)","v":30.294817209287078},{"$f":"TREND(G$695:G725,$B$519:$B549,$B550,FALSE)","v":126.48900465189095},{"$f":"TREND(H$695:H725,$B$519:$B549,$B550,FALSE)","v":1430.2350455468963},{"$f":"TREND(I$695:I725,$B$519:$B549,$B550,FALSE)","v":30.034085826424608},{"$f":"TREND(J$695:J725,$B$519:$B549,$B550,FALSE)","v":156.34114742757697},{"$f":"TREND(K$695:K725,$B$519:$B549,$B550,FALSE)","v":19300.934240139664},{"$f":"TREND(L$695:L725,$B$519:$B549,$B550,FALSE)","v":39.585803987617098},{"$f":"TREND(M$695:M725,$B$519:$B549,$B550,FALSE)","v":170.8185541707627},{"$f":"TREND(N$695:N725,$B$519:$B549,$B550,FALSE)","v":1417.3727029699544},{"$f":"TREND(O$695:O725,$B$519:$B549,$B550,FALSE)","v":31.050044289121598},{"$f":"TREND(P$695:P725,$B$519:$B549,$B550,FALSE)","v":160.81654341351921},{"$f":"TREND(Q$695:Q725,$B$519:$B549,$B550,FALSE)","v":1375.6054411263449},{"$f":"TREND(R$695:R725,$B$519:$B549,$B550,FALSE)","v":27.097321895004498},{"$f":"TREND(S$695:S725,$B$519:$B549,$B550,FALSE)","v":183.02657190396187},{"$f":"TREND(T$695:T725,$B$519:$B549,$B550,FALSE)","v":1482.4614323366955},{"$f":"TREND(U$695:U725,$B$519:$B549,$B550,FALSE)","v":27.015804136677808}]
["2054-5",2054,5,{"$f":"TREND(D$695:D726,$B$519:$B550,$B551,FALSE)","v":165.77478723619657},{"$f":"TREND(E$695:E726,$B$519:$B550,$B551,FALSE)","v":2414.1559897159896},{"$f":"TREND(F$695:F726,$B$519:$B550,$B551,FALSE)","v":30.30957357422097},{"$f":"TREND(G$695:G726,$B$519:$B550,$B551,FALSE)","v":126.55061644178471},{"$f":"TREND(H$695:H726,$B$519:$B550,$B551,FALSE)","v":1430.9317016820871},{"$f":"TREND(I$695:I726,$B$519:$B550,$B551,FALSE)","v":30.048715191172008},{"$f":"TREND(J$695:J726,$B$519:$B550,$B551,FALSE)","v":156.41729995920267},{"$f":"TREND(K$695:K726,$B$519:$B550,$B551,FALSE)","v":19310.335571966327},{"$f":"TREND(L$695:L726,$B$519:$B550,$B551,FALSE)","v":39.605085918444004},{"$f":"TREND(M$695:M726,$B$519:$B550,$B551,FALSE)","v":170.90175853226813},{"$f":"TREND(N$695:N726,$B$519:$B550,$B551,FALSE)","v":1418.0630939601972},{"$f":"TREND(O$695:O726,$B$519:$B550,$B551,FALSE)","v":31.065168519169887},{"$f":"TREND(P$695:P726,$B$519:$B550,$B551,FALSE)","v":160.89487587499684},{"$f":"TREND(Q$695:Q726,$B$519:$B550,$B551,FALSE)","v":1376.27548761496},{"$f":"TREND(R$695:R726,$B$519:$B550,$B551,FALSE)","v":27.11052078535764},{"$f":"TREND(S$695:S726,$B$519:$B550,$B551,FALSE)","v":183.11572269397843},{"$f":"TREND(T$695:T726,$B$519:$B550,$B551,FALSE)","v":1483.1835275302349},{"$f":"TREND(U$695:U726,$B$519:$B550,$B551,FALSE)","v":27.028963320378089}]
["2055-5",2055,5,{"$f":"TREND(D$695:D727,$B$519:$B551,$B552,FALSE)","v":165.85549550651609},{"$f":"TREND(E$695:E727,$B$519:$B551,$B552,FALSE)","v":2415.3313334305544},{"$f":"TREND(F$695:F727,$B$519:$B551,$B552,FALSE)","v":30.324329939154858},{"$f":"TREND(G$695:G727,$B$519:$B551,$B552,FALSE)","v":126.61222823167846},{"$f":"TREND(H$695:H727,$B$519:$B551,$B552,FALSE)","v":1431.6283578172779},{"$f":"TREND(I$695:I727,$B$519:$B551,$B552,FALSE)","v":30.063344555919421},{"$f":"TREND(J$695:J727,$B$519:$B551,$B552,FALSE)","v":156.49345249082839},{"$f":"TREND(K$695:K727,$B$519:$B551,$B552,FALSE)","v":19319.736903792989},{"$f":"TREND(L$695:L727,$B$519:$B551,$B552,FALSE)","v":39.624367849270897},{"$f":"TREND(M$695:M727,$B$519:$B551,$B552,FALSE)","v":170.98496289377363},{"$f":"TREND(N$695:N727,$B$519:$B551,$B552,FALSE)","v":1418.7534849504409},{"$f":"TREND(O$695:O727,$B$519:$B551,$B552,FALSE)","v":31.080292749218167},{"$f":"TREND(P$695:P727,$B$519:$B551,$B552,FALSE)","v":160.97320833647444},{"$f":"TREND(Q$695:Q727,$B$519:$B551,$B552,FALSE)","v":1376.9455341035748},{"$f":"TREND(R$695:R727,$B$519:$B551,$B552,FALSE)","v":27.123719675710788},{"$f":"TREND(S$695:S727,$B$519:$B551,$B552,FALSE)","v":183.20487348399496},{"$f":"TREND(T$695:T727,$B$519:$B551,$B552,FALSE)","v":1483.9056227237743},{"$f":"TREND(U$695:U727,$B$519:$B551,$B552,FALSE)","v":27.042122504078367}]
["2056-5",2056,5,{"$f":"TREND(D$695:D728,$B$519:$B552,$B553,FALSE)","v":165.93620377683555},{"$f":"TREND(E$695:E728,$B$519:$B552,$B553,FALSE)","v":2416.5066771451193},{"$f":"TREND(F$695:F728,$B$519:$B552,$B553,FALSE)","v":30.339086304088767},{"$f":"TREND(G$695:G728,$B$519:$B552,$B553,FALSE)","v":126.67384002157223},{"$f":"TREND(H$695:H728,$B$519:$B552,$B553,FALSE)","v":1432.3250139524694},{"$f":"TREND(I$695:I728,$B$519:$B552,$B553,FALSE)","v":30.077973920666825},{"$f":"TREND(J$695:J728,$B$519:$B552,$B553,FALSE)","v":156.56960502245408},{"$f":"TREND(K$695:K728,$B$519:$B552,$B553,FALSE)","v":19329.138235619655},{"$f":"TREND(L$695:L728,$B$519:$B552,$B553,FALSE)","v":39.643649780097796},{"$f":"TREND(M$695:M728,$B$519:$B552,$B553,FALSE)","v":171.06816725527918},{"$f":"TREND(N$695:N728,$B$519:$B552,$B553,FALSE)","v":1419.4438759406844},{"$f":"TREND(O$695:O728,$B$519:$B552,$B553,FALSE)","v":31.095416979266453},{"$f":"TREND(P$695:P728,$B$519:$B552,$B553,FALSE)","v":161.05154079795201},{"$f":"TREND(Q$695:Q728,$B$519:$B552,$B553,FALSE)","v":1377.6155805921896},{"$f":"TREND(R$695:R728,$B$519:$B552,$B553,FALSE)","v":27.13691856606393},{"$f":"TREND(S$695:S728,$B$519:$B552,$B553,FALSE)","v":183.29402427401158},{"$f":"TREND(T$695:T728,$B$519:$B552,$B553,FALSE)","v":1484.6277179173139},{"$f":"TREND(U$695:U728,$B$519:$B552,$B553,FALSE)","v":27.055281687778653}]
["2057-5",2057,5,{"$f":"TREND(D$695:D729,$B$519:$B553,$B554,FALSE)","v":166.01691204715502},{"$f":"TREND(E$695:E729,$B$519:$B553,$B554,FALSE)","v":2417.6820208596846},{"$f":"TREND(F$695:F729,$B$519:$B553,$B554,FALSE)","v":30.353842669022658},{"$f":"TREND(G$695:G729,$B$519:$B553,$B554,FALSE)","v":126.73545181146605},{"$f":"TREND(H$695:H729,$B$519:$B553,$B554,FALSE)","v":1433.0216700876597},{"$f":"TREND(I$695:I729,$B$519:$B553,$B554,FALSE)","v":30.092603285414238},{"$f":"TREND(J$695:J729,$B$519:$B553,$B554,FALSE)","v":156.64575755407981},{"$f":"TREND(K$695:K729,$B$519:$B553,$B554,FALSE)","v":19338.539567446318},{"$f":"TREND(L$695:L729,$B$519:$B553,$B554,FALSE)","v":39.662931710924688},{"$f":"TREND(M$695:M729,$B$519:$B553,$B554,FALSE)","v":171.15137161678462},{"$f":"TREND(N$695:N729,$B$519:$B553,$B554,FALSE)","v":1420.1342669309281},{"$f":"TREND(O$695:O729,$B$519:$B553,$B554,FALSE)","v":31.110541209314736},{"$f":"TREND(P$695:P729,$B$519:$B553,$B554,FALSE)","v":161.12987325942964},{"$f":"TREND(Q$695:Q729,$B$519:$B553,$B554,FALSE)","v":1378.2856270808045},{"$f":"TREND(R$695:R729,$B$519:$B553,$B554,FALSE)","v":27.150117456417075},{"$f":"TREND(S$695:S729,$B$519:$B553,$B554,FALSE)","v":183.38317506402805},{"$f":"TREND(T$695:T729,$B$519:$B553,$B554,FALSE)","v":1485.3498131108531},{"$f":"TREND(U$695:U729,$B$519:$B553,$B554,FALSE)","v":27.068440871478941}]
["2058-5",2058,5,{"$f":"TREND(D$695:D730,$B$519:$B554,$B555,FALSE)","v":166.09762031747451},{"$f":"TREND(E$695:E730,$B$519:$B554,$B555,FALSE)","v":2418.857364574249},{"$f":"TREND(F$695:F730,$B$519:$B554,$B555,FALSE)","v":30.368599033956549},{"$f":"TREND(G$695:G730,$B$519:$B554,$B555,FALSE)","v":126.79706360135981},{"$f":"TREND(H$695:H730,$B$519:$B554,$B555,FALSE)","v":1433.7183262228509},{"$f":"TREND(I$695:I730,$B$519:$B554,$B555,FALSE)","v":30.107232650161638},{"$f":"TREND(J$695:J730,$B$519:$B554,$B555,FALSE)","v":156.72191008570553},{"$f":"TREND(K$695:K730,$B$519:$B554,$B555,FALSE)","v":19347.94089927298},{"$f":"TREND(L$695:L730,$B$519:$B554,$B555,FALSE)","v":39.682213641751588},{"$f":"TREND(M$695:M730,$B$519:$B554,$B555,FALSE)","v":171.23457597829011},{"$f":"TREND(N$695:N730,$B$519:$B554,$B555,FALSE)","v":1420.8246579211716},{"$f":"TREND(O$695:O730,$B$519:$B554,$B555,FALSE)","v":31.125665439363011},{"$f":"TREND(P$695:P730,$B$519:$B554,$B555,FALSE)","v":161.20820572090722},{"$f":"TREND(Q$695:Q730,$B$519:$B554,$B555,FALSE)","v":1378.9556735694193},{"$f":"TREND(R$695:R730,$B$519:$B554,$B555,FALSE)","v":27.163316346770216},{"$f":"TREND(S$695:S730,$B$519:$B554,$B555,FALSE)","v":183.47232585404461},{"$f":"TREND(T$695:T730,$B$519:$B554,$B555,FALSE)","v":1486.071908304393},{"$f":"TREND(U$695:U730,$B$519:$B554,$B555,FALSE)","v":27.081600055179212}]
["2059-5",2059,5,{"$f":"TREND(D$695:D731,$B$519:$B555,$B556,FALSE)","v":166.17832858779391},{"$f":"TREND(E$695:E731,$B$519:$B555,$B556,FALSE)","v":2420.032708288813},{"$f":"TREND(F$695:F731,$B$519:$B555,$B556,FALSE)","v":30.383355398890451},{"$f":"TREND(G$695:G731,$B$519:$B555,$B556,FALSE)","v":126.85867539125353},{"$f":"TREND(H$695:H731,$B$519:$B555,$B556,FALSE)","v":1434.4149823580415},{"$f":"TREND(I$695:I731,$B$519:$B555,$B556,FALSE)","v":30.121862014909045},{"$f":"TREND(J$695:J731,$B$519:$B555,$B556,FALSE)","v":156.79806261733123},{"$f":"TREND(K$695:K731,$B$519:$B555,$B556,FALSE)","v":19357.342231099639},{"$f":"TREND(L$695:L731,$B$519:$B555,$B556,FALSE)","v":39.701495572578466},{"$f":"TREND(M$695:M731,$B$519:$B555,$B556,FALSE)","v":171.31778033979558},{"$f":"TREND(N$695:N731,$B$519:$B555,$B556,FALSE)","v":1421.5150489114149},{"$f":"TREND(O$695:O731,$B$519:$B555,$B556,FALSE)","v":31.140789669411294},{"$f":"TREND(P$695:P731,$B$519:$B555,$B556,FALSE)","v":161.28653818238482},{"$f":"TREND(Q$695:Q731,$B$519:$B555,$B556,FALSE)","v":1379.6257200580339},{"$f":"TREND(R$695:R731,$B$519:$B555,$B556,FALSE)","v":27.17651523712335},{"$f":"TREND(S$695:S731,$B$519:$B555,$B556,FALSE)","v":183.56147664406114},{"$f":"TREND(T$695:T731,$B$519:$B555,$B556,FALSE)","v":1486.7940034979322},{"$f":"TREND(U$695:U731,$B$519:$B555,$B556,FALSE)","v":27.094759238879494}]
["2060-5",2060,5,{"$f":"TREND(D$695:D732,$B$519:$B556,$B557,FALSE)","v":166.2590368581134},{"$f":"TREND(E$695:E732,$B$519:$B556,$B557,FALSE)","v":2421.2080520033783},{"$f":"TREND(F$695:F732,$B$519:$B556,$B557,FALSE)","v":30.398111763824335},{"$f":"TREND(G$695:G732,$B$519:$B556,$B557,FALSE)","v":126.9202871811473},{"$f":"TREND(H$695:H732,$B$519:$B556,$B557,FALSE)","v":1435.1116384932325},{"$f":"TREND(I$695:I732,$B$519:$B556,$B557,FALSE)","v":30.136491379656444},{"$f":"TREND(J$695:J732,$B$519:$B556,$B557,FALSE)","v":156.87421514895695},{"$f":"TREND(K$695:K732,$B$519:$B556,$B557,FALSE)","v":19366.743562926302},{"$f":"TREND(L$695:L732,$B$519:$B556,$B557,FALSE)","v":39.720777503405365},{"$f":"TREND(M$695:M732,$B$519:$B556,$B557,FALSE)","v":171.40098470130104},{"$f":"TREND(N$695:N732,$B$519:$B556,$B557,FALSE)","v":1422.2054399016581},{"$f":"TREND(O$695:O732,$B$519:$B556,$B557,FALSE)","v":31.155913899459566},{"$f":"TREND(P$695:P732,$B$519:$B556,$B557,FALSE)","v":161.36487064386242},{"$f":"TREND(Q$695:Q732,$B$519:$B556,$B557,FALSE)","v":1380.2957665466492},{"$f":"TREND(R$695:R732,$B$519:$B556,$B557,FALSE)","v":27.189714127476499},{"$f":"TREND(S$695:S732,$B$519:$B556,$B557,FALSE)","v":183.65062743407762},{"$f":"TREND(T$695:T732,$B$519:$B556,$B557,FALSE)","v":1487.5160986914716},{"$f":"TREND(U$695:U732,$B$519:$B556,$B557,FALSE)","v":27.107918422579779}]
["2061-5",2061,5,{"$f":"TREND(D$695:D733,$B$519:$B557,$B558,FALSE)","v":166.33974512843287},{"$f":"TREND(E$695:E733,$B$519:$B557,$B558,FALSE)","v":2422.3833957179431},{"$f":"TREND(F$695:F733,$B$519:$B557,$B558,FALSE)","v":30.412868128758234},{"$f":"TREND(G$695:G733,$B$519:$B557,$B558,FALSE)","v":126.98189897104106},{"$f":"TREND(H$695:H733,$B$519:$B557,$B558,FALSE)","v":1435.8082946284233},{"$f":"TREND(I$695:I733,$B$519:$B557,$B558,FALSE)","v":30.151120744403858},{"$f":"TREND(J$695:J733,$B$519:$B557,$B558,FALSE)","v":156.95036768058264},{"$f":"TREND(K$695:K733,$B$519:$B557,$B558,FALSE)","v":19376.144894752968},{"$f":"TREND(L$695:L733,$B$519:$B557,$B558,FALSE)","v":39.740059434232265},{"$f":"TREND(M$695:M733,$B$519:$B557,$B558,FALSE)","v":171.48418906280654},{"$f":"TREND(N$695:N733,$B$519:$B557,$B558,FALSE)","v":1422.8958308919021},{"$f":"TREND(O$695:O733,$B$519:$B557,$B558,FALSE)","v":31.171038129507853},{"$f":"TREND(P$695:P733,$B$519:$B557,$B558,FALSE)","v":161.44320310534002},{"$f":"TREND(Q$695:Q733,$B$519:$B557,$B558,FALSE)","v":1380.9658130352639},{"$f":"TREND(R$695:R733,$B$519:$B557,$B558,FALSE)","v":27.202913017829648},{"$f":"TREND(S$695:S733,$B$519:$B557,$B558,FALSE)","v":183.73977822409421},{"$f":"TREND(T$695:T733,$B$519:$B557,$B558,FALSE)","v":1488.2381938850115},{"$f":"TREND(U$695:U733,$B$519:$B557,$B558,FALSE)","v":27.12107760628006}]
["2062-5",2062,5,{"$f":"TREND(D$695:D734,$B$519:$B558,$B559,FALSE)","v":166.42045339875236},{"$f":"TREND(E$695:E734,$B$519:$B558,$B559,FALSE)","v":2423.5587394325075},{"$f":"TREND(F$695:F734,$B$519:$B558,$B559,FALSE)","v":30.427624493692132},{"$f":"TREND(G$695:G734,$B$519:$B558,$B559,FALSE)","v":127.04351076093482},{"$f":"TREND(H$695:H734,$B$519:$B558,$B559,FALSE)","v":1436.504950763614},{"$f":"TREND(I$695:I734,$B$519:$B558,$B559,FALSE)","v":30.165750109151261},{"$f":"TREND(J$695:J734,$B$519:$B558,$B559,FALSE)","v":157.02652021220834},{"$f":"TREND(K$695:K734,$B$519:$B558,$B559,FALSE)","v":19385.54622657963},{"$f":"TREND(L$695:L734,$B$519:$B558,$B559,FALSE)","v":39.75934136505915},{"$f":"TREND(M$695:M734,$B$519:$B558,$B559,FALSE)","v":171.567393424312},{"$f":"TREND(N$695:N734,$B$519:$B558,$B559,FALSE)","v":1423.5862218821451},{"$f":"TREND(O$695:O734,$B$519:$B558,$B559,FALSE)","v":31.186162359556132},{"$f":"TREND(P$695:P734,$B$519:$B558,$B559,FALSE)","v":161.52153556681762},{"$f":"TREND(Q$695:Q734,$B$519:$B558,$B559,FALSE)","v":1381.6358595238785},{"$f":"TREND(R$695:R734,$B$519:$B558,$B559,FALSE)","v":27.216111908182793},{"$f":"TREND(S$695:S734,$B$519:$B558,$B559,FALSE)","v":183.8289290141108},{"$f":"TREND(T$695:T734,$B$519:$B558,$B559,FALSE)","v":1488.9602890785504},{"$f":"TREND(U$695:U734,$B$519:$B558,$B559,FALSE)","v":27.134236789980346}]
["2063-5",2063,5,{"$f":"TREND(D$695:D735,$B$519:$B559,$B560,FALSE)","v":166.50116166907182},{"$f":"TREND(E$695:E735,$B$519:$B559,$B560,FALSE)","v":2424.7340831470729},{"$f":"TREND(F$695:F735,$B$519:$B559,$B560,FALSE)","v":30.442380858626031},{"$f":"TREND(G$695:G735,$B$519:$B559,$B560,FALSE)","v":127.10512255082863},{"$f":"TREND(H$695:H735,$B$519:$B559,$B560,FALSE)","v":1437.201606898805},{"$f":"TREND(I$695:I735,$B$519:$B559,$B560,FALSE)","v":30.180379473898668},{"$f":"TREND(J$695:J735,$B$519:$B559,$B560,FALSE)","v":157.10267274383403},{"$f":"TREND(K$695:K735,$B$519:$B559,$B560,FALSE)","v":19394.947558406297},{"$f":"TREND(L$695:L735,$B$519:$B559,$B560,FALSE)","v":39.778623295886057},{"$f":"TREND(M$695:M735,$B$519:$B559,$B560,FALSE)","v":171.65059778581752},{"$f":"TREND(N$695:N735,$B$519:$B559,$B560,FALSE)","v":1424.2766128723895},{"$f":"TREND(O$695:O735,$B$519:$B559,$B560,FALSE)","v":31.201286589604418},{"$f":"TREND(P$695:P735,$B$519:$B559,$B560,FALSE)","v":161.59986802829525},{"$f":"TREND(Q$695:Q735,$B$519:$B559,$B560,FALSE)","v":1382.3059060124938},{"$f":"TREND(R$695:R735,$B$519:$B559,$B560,FALSE)","v":27.229310798535941},{"$f":"TREND(S$695:S735,$B$519:$B559,$B560,FALSE)","v":183.91807980412727},{"$f":"TREND(T$695:T735,$B$519:$B559,$B560,FALSE)","v":1489.6823842720908},{"$f":"TREND(U$695:U735,$B$519:$B559,$B560,FALSE)","v":27.147395973680624}]
["2064-5",2064,5,{"$f":"TREND(D$695:D736,$B$519:$B560,$B561,FALSE)","v":166.58186993939131},{"$f":"TREND(E$695:E736,$B$519:$B560,$B561,FALSE)","v":2425.9094268616377},{"$f":"TREND(F$695:F736,$B$519:$B560,$B561,FALSE)","v":30.457137223559926},{"$f":"TREND(G$695:G736,$B$519:$B560,$B561,FALSE)","v":127.16673434072239},{"$f":"TREND(H$695:H736,$B$519:$B560,$B561,FALSE)","v":1437.8982630339965},{"$f":"TREND(I$695:I736,$B$519:$B560,$B561,FALSE)","v":30.195008838646078},{"$f":"TREND(J$695:J736,$B$519:$B560,$B561,FALSE)","v":157.17882527545976},{"$f":"TREND(K$695:K736,$B$519:$B560,$B561,FALSE)","v":19404.348890232955},{"$f":"TREND(L$695:L736,$B$519:$B560,$B561,FALSE)","v":39.797905226712942},{"$f":"TREND(M$695:M736,$B$519:$B560,$B561,FALSE)","v":171.73380214732296},{"$f":"TREND(N$695:N736,$B$519:$B560,$B561,FALSE)","v":1424.9670038626327},{"$f":"TREND(O$695:O736,$B$519:$B560,$B561,FALSE)","v":31.216410819652705},{"$f":"TREND(P$695:P736,$B$519:$B560,$B561,FALSE)","v":161.67820048977285},{"$f":"TREND(Q$695:Q736,$B$519:$B560,$B561,FALSE)","v":1382.9759525011086},{"$f":"TREND(R$695:R736,$B$519:$B560,$B561,FALSE)","v":27.242509688889079},{"$f":"TREND(S$695:S736,$B$519:$B560,$B561,FALSE)","v":184.00723059414383},{"$f":"TREND(T$695:T736,$B$519:$B560,$B561,FALSE)","v":1490.4044794656299},{"$f":"TREND(U$695:U736,$B$519:$B560,$B561,FALSE)","v":27.160555157380909}]
["-"]
["2022-6",2022,{"$f":"C695+1","v":6},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B739,\"-\",$C739),$A:$A,0),1)","v":135.65948502364691},1813.9590560940585,18.899147725957363,87.747582488722983,1350.0000000000002,16.690267765190526,114.30880107522647,16509.090909090908,23.618163354127375,125.86878607369627,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B739,\"-\",$C739),$A:$A,0),1)","v":1314.2857142857142},17.746552626985512,123.9521510949217,1250,17.570986786617937,132.83562454778661,1252.6367117241703,17.767220686939542]
["2023-6",{"$f":"B739+1","v":2023},{"$f":"C739","v":6},135.375,1809.5225278486269,18.850055900166588,88.051628681872643,1350.0000000000002,16.791450694311127,114.79762576482329,16581.81818181818,23.77784205958924,127.06263666619236,1321.4285714285713,18.044957011152931,124.8547304377974,1300,17.77357433095138,132.57169045436689,1249.7854700024361,17.72278271807825]
["2024-6",2024,{"$f":"C740","v":6},135.41795029780243,1810.2392270705443,18.857293302798428,88.619346274078652,1366.6666666666667,16.973700927455216,115.35511555651252,16678.78787878788,24.016712289295494,128.53539162672143,1335.7142857142858,18.409079290424824,125.99556207593024,1300,18.019525801952579,132.60345389377648,1249.7179160393696,17.728676329266154]
["2025-6",2025,6,135.33110232227969,1808.7459150679217,18.841886943828769,89.029822134155054,1366.6666666666667,17.116038805594052,115.88507223922709,16751.515151515152,24.193317080166356,129.97867425092218,1342.8571428571429,18.767337469107783,127.00794132101832,1300,18.239211877341475,132.52254005318804,1248.6227324887043,17.714885808827521]
["2026-6",2026,6,134.33783511388833,1794.0760686420856,18.670114598043586,88.630505226948287,1366.6666666666667,16.983372921615203,115.97740216888191,16775.757575757576,24.254529890141246,130.76603425895814,1342.8571428571429,18.962228157191912,127.56924716185314,1300,18.373826615129762,131.5728305785124,1237.8834843956815,17.556216405781438]
["2027-6",2027,6,134.51868175899028,1797.0150588870936,18.702073578394067,89.198710243099313,1366.6666666666667,17.167515211722339,116.59893492437661,16872.727272727272,24.481975588986661,132.31068528911612,1350,19.346754246588805,128.79953396638388,1300,18.640109890109891,131.7501124750948,1240.0306252263817,17.58554698924188]
["2028-6",2028,6,133.8235294117647,1786.7382661696761,18.581602110673956,89.437765803650947,1366.6666666666667,17.238400789733465,117.00893679052977,16921.21212121212,24.629498941425545,133.54200870320349,1357.1428571428571,19.653805710588045,129.62162611501026,1300,18.821760524876982,131.08324268987138,1232.5153281983514,17.474186848657567]
["2029-6",2029,6,132.88564092435314,1772.0567612172838,18.419398981301672,89.403266146611884,1366.6666666666667,17.233977307574364,117.10260930590522,16945.454545454544,24.687719298245614,134.55821182657766,1364.2857142857142,19.902842806692341,130.08457527622383,1300,18.925535532131928,130.18026625899739,1222.8527601172677,17.32372457705231]
["2030-6",2030,6,132.51376868607394,1766.1841559510556,18.35537178580535,89.637256854868184,1366.6666666666667,17.30194547783131,117.60801310805961,17018.18181818182,24.850006976419703,135.92784450358661,1371.4285714285713,20.244391468401194,131.16696449099541,1300,19.162324920495298,129.82244768547875,1218.558282245968,17.264264491597402]
["2031-6",2031,6,131.14545632397534,1745.6300586042173,18.117746385125901,89.493355236696743,1366.6666666666667,17.274216049008309,117.699032947147,17042.424242424244,24.906341057305397,136.63033830422742,1378.5714285714287,20.417810783824265,131.57772248808706,1300,19.247087345949222,128.50830124360837,1203.5276073988814,17.044702578501678]
["2032-6",2032,6,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B749,\"-\",$C749),$A:$A,0),1)","v":129.93190661478599},1728.0122615451335,17.908869774920856,89.25168006369411,1366.6666666666667,17.190421617709148,117.68838049497678,17042.424242424244,24.889624724061811,137.67952343301391,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B749,\"-\",$C749),$A:$A,0),1)","v":1378.5714285714287},20.680402196039726,132.2973278459323,1300,19.412789918219602,127.34758013827783,1189.5705521837292,16.850219030489608]
["2033-6",2033,6,129.17877203176445,1716.2670635057443,17.777495511633781,89.110693022348357,1366.6666666666667,17.139600455936169,117.87988768598743,17066.666666666668,24.986278814489573,138.46762374018317,1385.7142857142858,20.87431194059436,132.76253220702012,1300,19.512846179512845,126.61911019335462,1182.0552147601857,16.729379024475517]
["2034-6",2034,6,128.23529411764707,1703.0537157114316,17.61555307189623,89.389801915812896,1366.6666666666667,17.232531773972195,118.17072523955284,17115.151515151516,25.09894909239798,139.67124891868053,1392.8571428571429,21.172319153107235,133.78451458881705,1300,19.738240765346799,125.71802379914024,1171.3190184408379,16.579165971126649]
["2035-6",2035,6,127.66897081413211,1694.2448171818894,17.517261020868645,89.609583765309651,1366.6666666666667,17.291938739166568,118.45898116843522,17163.636363636364,25.207004207954391,140.93239889287415,1400,21.487603305785125,134.75904224185831,1350,19.956343431670856,125.17677707480462,1164.8773006492293,16.488228026842908]
["2036-6",2036,6,128.45124282982795,1705.9900152212786,17.651471268393337,90.444416921349443,1366.6666666666667,17.569243489045061,119.14456203528499,17284.848484848484,25.479341074804214,142.38795639283524,1407.1428571428571,21.846816927187117,136.01099302861033,1350,20.231822971549001,125.92180841208078,1173.4662577047075,16.612670424876736]
["2037-6",2037,6,128.2026859700924,1701.5855659565079,17.609656344654887,90.816814778690201,1366.6666666666667,17.698907039605125,119.50248756218906,17333.333333333332,25.614506380120886,143.47234924015936,1414.2857142857142,22.116072863257227,136.84799215388432,1350,20.407895599711456,125.69179682695855,1171.3190184408379,16.574182580033831]
["2038-6",2038,6,128.01822323462414,1698.6492664466607,17.577395653714238,91.180992907015323,1383.3333333333333,17.81830936513504,119.9207135777998,17381.81818181818,25.7517038620874,144.52871851837133,1421.4285714285713,22.37839088437735,137.61081974345245,1350,20.579785844868113,125.50820475140827,1169.1717791769684,16.543985516442081]
["2039-6",2039,6,127.53499810821039,1691.3085176720424,17.493863167046069,91.438907995253984,1383.3333333333333,17.903244563321316,120.13820335636723,17430.303030303032,25.870779048125499,145.65979476812493,1421.4285714285713,22.659527252423153,138.44069953706955,1350,20.764529970094916,125.04725321626731,1163.8036810172946,16.466884336026503]
["2040-6",2040,6,127.19041780628126,1686.9040684072713,17.434884385172225,91.848371744994381,1383.3333333333333,18.031933356473445,120.53045186640472,17478.78787878788,25.978835978835978,146.96219379769016,1428.5714285714287,22.983893835422222,139.57259626572733,1350,21.01242879337131,124.72073822243807,1159.5092024895555,16.41200279921226]
["2041-6",2041,6,126.53310759969902,1676.6270201228058,17.320328566105246,92.048778764989478,1383.3333333333333,18.098088878655307,120.64579256360078,17503.030303030304,26.046327981047643,147.90773841846146,1435.7142857142856,23.218323011894231,140.41164300626352,1350,21.193760474410212,124.08414943779471,1153.0674846979468,16.305982762409734]
["2042-6",2042,6,126.12570356472796,1670.7544211031116,17.250204247332551,92.448679680590132,1383.3333333333333,18.24119163563449,121.12950340798442,17575.757575757576,26.244106862231536,148.94383582301356,1442.8571428571429,23.475321351065606,141.14528597751212,1350,21.362089992939215,123.69371538646762,1147.6993865382728,16.24070144117]
["2043-6",2043,6,125.43498596819457,1660.4773728186458,17.130037950188257,92.400443154902234,1383.3333333333333,18.213959854014597,121.04752667313288,17575.757575757576,26.192337763878029,148.83226495077002,1442.8571428571429,23.446308216062743,141.06553534485971,1350,21.338617912165187,123.03219231460943,1140.1840491147293,16.129902278451393]
["2044-6",2044,6,125.15864128406122,1656.0729235538747,17.082928989901813,92.25199216513883,1383.3333333333333,18.168398342133653,120.96618357487922,17551.515151515152,26.157437427052265,148.65240784792908,1442.8571428571429,23.403441682600384,140.88291565573965,1350,21.303960269960523,122.76878992298967,1138.03680985086,16.08612470719563]
["2045-6",2045,6,124.52566964285712,1647.264025024333,16.972804619772873,92.056430006984456,1383.3333333333333,18.103204657209066,120.76923076923077,17527.272727272728,26.080784617369982,148.22192268779989,1435.7142857142856,23.295200703987003,140.54568150952215,1350,21.223842739378568,122.15682777480531,1130.5214724273167,15.984187962632543]
["2046-6",2046,6,{"$f":"TREND(D$739:D762,$B$519:$B542,$B543,FALSE)","v":130.91940916182685},{"$f":"TREND(E$739:E762,$B$519:$B542,$B543,FALSE)","v":1741.3257467118519},{"$f":"TREND(F$739:F762,$B$519:$B542,$B543,FALSE)","v":18.051187393269608},{"$f":"TREND(G$739:G762,$B$519:$B542,$B543,FALSE)","v":90.705569087451408},{"$f":"TREND(H$739:H762,$B$519:$B542,$B543,FALSE)","v":1379.2734637965928},{"$f":"TREND(I$739:I762,$B$519:$B542,$B543,FALSE)","v":17.58676710729322},{"$f":"TREND(J$739:J762,$B$519:$B542,$B543,FALSE)","v":118.99652156834301},{"$f":"TREND(K$739:K762,$B$519:$B542,$B543,FALSE)","v":17236.506679833939},{"$f":"TREND(L$739:L762,$B$519:$B542,$B543,FALSE)","v":25.282440671175721},{"$f":"TREND(M$739:M762,$B$519:$B542,$B543,FALSE)","v":139.94086410026921},{"$f":"TREND(N$739:N762,$B$519:$B542,$B543,FALSE)","v":1397.3469766577869},{"$f":"TREND(O$739:O762,$B$519:$B542,$B543,FALSE)","v":21.157456209603957},{"$f":"TREND(P$739:P762,$B$519:$B542,$B543,FALSE)","v":134.45378354540387},{"$f":"TREND(Q$739:Q762,$B$519:$B542,$B543,FALSE)","v":1329.0227012423227},{"$f":"TREND(R$739:R762,$B$519:$B542,$B543,FALSE)","v":19.825522629710733},{"$f":"TREND(S$739:S762,$B$519:$B542,$B543,FALSE)","v":128.30976108872804},{"$f":"TREND(T$739:T762,$B$519:$B542,$B543,FALSE)","v":1199.293122573298},{"$f":"TREND(U$739:U762,$B$519:$B542,$B543,FALSE)","v":16.984354313909598}]
["2047-6",{"$f":"B763+1","v":2047},6,{"$f":"TREND(D$739:D763,$B$519:$B543,$B544,FALSE)","v":130.98339714284438},{"$f":"TREND(E$739:E763,$B$519:$B543,$B544,FALSE)","v":1742.1768345645944},{"$f":"TREND(F$739:F763,$B$519:$B543,$B544,FALSE)","v":18.060010065504837},{"$f":"TREND(G$739:G763,$B$519:$B543,$B544,FALSE)","v":90.749902210172536},{"$f":"TREND(H$739:H763,$B$519:$B543,$B544,FALSE)","v":1379.9475954993284},{"$f":"TREND(I$739:I763,$B$519:$B543,$B544,FALSE)","v":17.595362790141369},{"$f":"TREND(J$739:J763,$B$519:$B543,$B544,FALSE)","v":119.05468213606947},{"$f":"TREND(K$739:K763,$B$519:$B543,$B544,FALSE)","v":17244.931169902276},{"$f":"TREND(L$739:L763,$B$519:$B543,$B544,FALSE)","v":25.294797680301418},{"$f":"TREND(M$739:M763,$B$519:$B543,$B544,FALSE)","v":140.00926139455089},{"$f":"TREND(N$739:N763,$B$519:$B543,$B544,FALSE)","v":1398.0299419445209},{"$f":"TREND(O$739:O763,$B$519:$B543,$B544,FALSE)","v":21.167797097291931},{"$f":"TREND(P$739:P763,$B$519:$B543,$B544,FALSE)","v":134.51949898213184},{"$f":"TREND(Q$739:Q763,$B$519:$B543,$B544,FALSE)","v":1329.6722724550514},{"$f":"TREND(R$739:R763,$B$519:$B543,$B544,FALSE)","v":19.835212523469146},{"$f":"TREND(S$739:S763,$B$519:$B543,$B544,FALSE)","v":128.37247358192886},{"$f":"TREND(T$739:T763,$B$519:$B543,$B544,FALSE)","v":1199.8792873448388},{"$f":"TREND(U$739:U763,$B$519:$B543,$B544,FALSE)","v":16.992655562352372}]
["2048-6",2048,6,{"$f":"TREND(D$739:D764,$B$519:$B544,$B545,FALSE)","v":131.04738512386189},{"$f":"TREND(E$739:E764,$B$519:$B544,$B545,FALSE)","v":1743.0279224173375},{"$f":"TREND(F$739:F764,$B$519:$B544,$B545,FALSE)","v":18.068832737740063},{"$f":"TREND(G$739:G764,$B$519:$B544,$B545,FALSE)","v":90.794235332893678},{"$f":"TREND(H$739:H764,$B$519:$B544,$B545,FALSE)","v":1380.6217272020638},{"$f":"TREND(I$739:I764,$B$519:$B544,$B545,FALSE)","v":17.603958472989508},{"$f":"TREND(J$739:J764,$B$519:$B544,$B545,FALSE)","v":119.11284270379595},{"$f":"TREND(K$739:K764,$B$519:$B544,$B545,FALSE)","v":17253.355659970624},{"$f":"TREND(L$739:L764,$B$519:$B544,$B545,FALSE)","v":25.307154689427119},{"$f":"TREND(M$739:M764,$B$519:$B544,$B545,FALSE)","v":140.07765868883254},{"$f":"TREND(N$739:N764,$B$519:$B544,$B545,FALSE)","v":1398.712907231255},{"$f":"TREND(O$739:O764,$B$519:$B544,$B545,FALSE)","v":21.178137984979916},{"$f":"TREND(P$739:P764,$B$519:$B544,$B545,FALSE)","v":134.58521441885983},{"$f":"TREND(Q$739:Q764,$B$519:$B544,$B545,FALSE)","v":1330.3218436677796},{"$f":"TREND(R$739:R764,$B$519:$B544,$B545,FALSE)","v":19.844902417227562},{"$f":"TREND(S$739:S764,$B$519:$B544,$B545,FALSE)","v":128.43518607512954},{"$f":"TREND(T$739:T764,$B$519:$B544,$B545,FALSE)","v":1200.46545211638},{"$f":"TREND(U$739:U764,$B$519:$B544,$B545,FALSE)","v":17.000956810795149}]
["2049-6",2049,6,{"$f":"TREND(D$739:D765,$B$519:$B545,$B546,FALSE)","v":131.11137310487939},{"$f":"TREND(E$739:E765,$B$519:$B545,$B546,FALSE)","v":1743.8790102700802},{"$f":"TREND(F$739:F765,$B$519:$B545,$B546,FALSE)","v":18.077655409975286},{"$f":"TREND(G$739:G765,$B$519:$B545,$B546,FALSE)","v":90.838568455614819},{"$f":"TREND(H$739:H765,$B$519:$B545,$B546,FALSE)","v":1381.2958589047989},{"$f":"TREND(I$739:I765,$B$519:$B545,$B546,FALSE)","v":17.612554155837643},{"$f":"TREND(J$739:J765,$B$519:$B545,$B546,FALSE)","v":119.17100327152242},{"$f":"TREND(K$739:K765,$B$519:$B545,$B546,FALSE)","v":17261.780150038969},{"$f":"TREND(L$739:L765,$B$519:$B545,$B546,FALSE)","v":25.319511698552809},{"$f":"TREND(M$739:M765,$B$519:$B545,$B546,FALSE)","v":140.14605598311419},{"$f":"TREND(N$739:N765,$B$519:$B545,$B546,FALSE)","v":1399.3958725179893},{"$f":"TREND(O$739:O765,$B$519:$B545,$B546,FALSE)","v":21.18847887266789},{"$f":"TREND(P$739:P765,$B$519:$B545,$B546,FALSE)","v":134.65092985558772},{"$f":"TREND(Q$739:Q765,$B$519:$B545,$B546,FALSE)","v":1330.9714148805081},{"$f":"TREND(R$739:R765,$B$519:$B545,$B546,FALSE)","v":19.854592310985971},{"$f":"TREND(S$739:S765,$B$519:$B545,$B546,FALSE)","v":128.4978985683303},{"$f":"TREND(T$739:T765,$B$519:$B545,$B546,FALSE)","v":1201.0516168879215},{"$f":"TREND(U$739:U765,$B$519:$B545,$B546,FALSE)","v":17.009258059237915}]
["2050-6",2050,6,{"$f":"TREND(D$739:D766,$B$519:$B546,$B547,FALSE)","v":131.17536108589692},{"$f":"TREND(E$739:E766,$B$519:$B546,$B547,FALSE)","v":1744.7300981228234},{"$f":"TREND(F$739:F766,$B$519:$B546,$B547,FALSE)","v":18.086478082210512},{"$f":"TREND(G$739:G766,$B$519:$B546,$B547,FALSE)","v":90.882901578335961},{"$f":"TREND(H$739:H766,$B$519:$B546,$B547,FALSE)","v":1381.9699906075346},{"$f":"TREND(I$739:I766,$B$519:$B546,$B547,FALSE)","v":17.621149838685778},{"$f":"TREND(J$739:J766,$B$519:$B546,$B547,FALSE)","v":119.22916383924888},{"$f":"TREND(K$739:K766,$B$519:$B546,$B547,FALSE)","v":17270.204640107313},{"$f":"TREND(L$739:L766,$B$519:$B546,$B547,FALSE)","v":25.331868707678506},{"$f":"TREND(M$739:M766,$B$519:$B546,$B547,FALSE)","v":140.21445327739582},{"$f":"TREND(N$739:N766,$B$519:$B546,$B547,FALSE)","v":1400.078837804723},{"$f":"TREND(O$739:O766,$B$519:$B546,$B547,FALSE)","v":21.198819760355875},{"$f":"TREND(P$739:P766,$B$519:$B546,$B547,FALSE)","v":134.71664529231566},{"$f":"TREND(Q$739:Q766,$B$519:$B546,$B547,FALSE)","v":1331.6209860932365},{"$f":"TREND(R$739:R766,$B$519:$B546,$B547,FALSE)","v":19.864282204744381},{"$f":"TREND(S$739:S766,$B$519:$B546,$B547,FALSE)","v":128.56061106153103},{"$f":"TREND(T$739:T766,$B$519:$B546,$B547,FALSE)","v":1201.6377816594629},{"$f":"TREND(U$739:U766,$B$519:$B546,$B547,FALSE)","v":17.017559307680685}]
["2051-6",2051,6,{"$f":"TREND(D$739:D767,$B$519:$B547,$B548,FALSE)","v":131.23934906691446},{"$f":"TREND(E$739:E767,$B$519:$B547,$B548,FALSE)","v":1745.5811859755659},{"$f":"TREND(F$739:F767,$B$519:$B547,$B548,FALSE)","v":18.095300754445738},{"$f":"TREND(G$739:G767,$B$519:$B547,$B548,FALSE)","v":90.927234701057102},{"$f":"TREND(H$739:H767,$B$519:$B547,$B548,FALSE)","v":1382.6441223102702},{"$f":"TREND(I$739:I767,$B$519:$B547,$B548,FALSE)","v":17.62974552153392},{"$f":"TREND(J$739:J767,$B$519:$B547,$B548,FALSE)","v":119.28732440697532},{"$f":"TREND(K$739:K767,$B$519:$B547,$B548,FALSE)","v":17278.629130175665},{"$f":"TREND(L$739:L767,$B$519:$B547,$B548,FALSE)","v":25.344225716804203},{"$f":"TREND(M$739:M767,$B$519:$B547,$B548,FALSE)","v":140.28285057167753},{"$f":"TREND(N$739:N767,$B$519:$B547,$B548,FALSE)","v":1400.7618030914568},{"$f":"TREND(O$739:O767,$B$519:$B547,$B548,FALSE)","v":21.209160648043845},{"$f":"TREND(P$739:P767,$B$519:$B547,$B548,FALSE)","v":134.78236072904369},{"$f":"TREND(Q$739:Q767,$B$519:$B547,$B548,FALSE)","v":1332.270557305965},{"$f":"TREND(R$739:R767,$B$519:$B547,$B548,FALSE)","v":19.87397209850279},{"$f":"TREND(S$739:S767,$B$519:$B547,$B548,FALSE)","v":128.6233235547318},{"$f":"TREND(T$739:T767,$B$519:$B547,$B548,FALSE)","v":1202.2239464310039},{"$f":"TREND(U$739:U767,$B$519:$B547,$B548,FALSE)","v":17.025860556123451}]
["2052-6",2052,6,{"$f":"TREND(D$739:D768,$B$519:$B548,$B549,FALSE)","v":131.30333704793193},{"$f":"TREND(E$739:E768,$B$519:$B548,$B549,FALSE)","v":1746.432273828309},{"$f":"TREND(F$739:F768,$B$519:$B548,$B549,FALSE)","v":18.104123426680967},{"$f":"TREND(G$739:G768,$B$519:$B548,$B549,FALSE)","v":90.971567823778244},{"$f":"TREND(H$739:H768,$B$519:$B548,$B549,FALSE)","v":1383.3182540130053},{"$f":"TREND(I$739:I768,$B$519:$B548,$B549,FALSE)","v":17.638341204382066},{"$f":"TREND(J$739:J768,$B$519:$B548,$B549,FALSE)","v":119.34548497470178},{"$f":"TREND(K$739:K768,$B$519:$B548,$B549,FALSE)","v":17287.053620244005},{"$f":"TREND(L$739:L768,$B$519:$B548,$B549,FALSE)","v":25.356582725929901},{"$f":"TREND(M$739:M768,$B$519:$B548,$B549,FALSE)","v":140.35124786595918},{"$f":"TREND(N$739:N768,$B$519:$B548,$B549,FALSE)","v":1401.4447683781914},{"$f":"TREND(O$739:O768,$B$519:$B548,$B549,FALSE)","v":21.21950153573183},{"$f":"TREND(P$739:P768,$B$519:$B548,$B549,FALSE)","v":134.8480761657716},{"$f":"TREND(Q$739:Q768,$B$519:$B548,$B549,FALSE)","v":1332.9201285186934},{"$f":"TREND(R$739:R768,$B$519:$B548,$B549,FALSE)","v":19.883661992261203},{"$f":"TREND(S$739:S768,$B$519:$B548,$B549,FALSE)","v":128.68603604793253},{"$f":"TREND(T$739:T768,$B$519:$B548,$B549,FALSE)","v":1202.8101112025454},{"$f":"TREND(U$739:U768,$B$519:$B548,$B549,FALSE)","v":17.034161804566224}]
["2053-6",2053,6,{"$f":"TREND(D$739:D769,$B$519:$B549,$B550,FALSE)","v":131.36732502894947},{"$f":"TREND(E$739:E769,$B$519:$B549,$B550,FALSE)","v":1747.2833616810512},{"$f":"TREND(F$739:F769,$B$519:$B549,$B550,FALSE)","v":18.112946098916186},{"$f":"TREND(G$739:G769,$B$519:$B549,$B550,FALSE)","v":91.015900946499357},{"$f":"TREND(H$739:H769,$B$519:$B549,$B550,FALSE)","v":1383.9923857157405},{"$f":"TREND(I$739:I769,$B$519:$B549,$B550,FALSE)","v":17.646936887230201},{"$f":"TREND(J$739:J769,$B$519:$B549,$B550,FALSE)","v":119.40364554242824},{"$f":"TREND(K$739:K769,$B$519:$B549,$B550,FALSE)","v":17295.47811031235},{"$f":"TREND(L$739:L769,$B$519:$B549,$B550,FALSE)","v":25.368939735055594},{"$f":"TREND(M$739:M769,$B$519:$B549,$B550,FALSE)","v":140.41964516024083},{"$f":"TREND(N$739:N769,$B$519:$B549,$B550,FALSE)","v":1402.1277336649248},{"$f":"TREND(O$739:O769,$B$519:$B549,$B550,FALSE)","v":21.229842423419804},{"$f":"TREND(P$739:P769,$B$519:$B549,$B550,FALSE)","v":134.91379160249951},{"$f":"TREND(Q$739:Q769,$B$519:$B549,$B550,FALSE)","v":1333.5696997314217},{"$f":"TREND(R$739:R769,$B$519:$B549,$B550,FALSE)","v":19.893351886019616},{"$f":"TREND(S$739:S769,$B$519:$B549,$B550,FALSE)","v":128.74874854113327},{"$f":"TREND(T$739:T769,$B$519:$B549,$B550,FALSE)","v":1203.3962759740862},{"$f":"TREND(U$739:U769,$B$519:$B549,$B550,FALSE)","v":17.042463053008994}]
[{"$f":"_xlfn.CONCAT(B771,\"-\",C771)","v":"2054-6"},2054,6,{"$f":"TREND(D$739:D770,$B$519:$B550,$B551,FALSE)","v":131.43131300996694},{"$f":"TREND(E$739:E770,$B$519:$B550,$B551,FALSE)","v":1748.1344495337944},{"$f":"TREND(F$739:F770,$B$519:$B550,$B551,FALSE)","v":18.121768771151412},{"$f":"TREND(G$739:G770,$B$519:$B550,$B551,FALSE)","v":91.060234069220499},{"$f":"TREND(H$739:H770,$B$519:$B550,$B551,FALSE)","v":1384.6665174184759},{"$f":"TREND(I$739:I770,$B$519:$B550,$B551,FALSE)","v":17.655532570078343},{"$f":"TREND(J$739:J770,$B$519:$B550,$B551,FALSE)","v":119.46180611015467},{"$f":"TREND(K$739:K770,$B$519:$B550,$B551,FALSE)","v":17303.902600380694},{"$f":"TREND(L$739:L770,$B$519:$B550,$B551,FALSE)","v":25.381296744181292},{"$f":"TREND(M$739:M770,$B$519:$B550,$B551,FALSE)","v":140.48804245452249},{"$f":"TREND(N$739:N770,$B$519:$B550,$B551,FALSE)","v":1402.8106989516587},{"$f":"TREND(O$739:O770,$B$519:$B550,$B551,FALSE)","v":21.240183311107785},{"$f":"TREND(P$739:P770,$B$519:$B550,$B551,FALSE)","v":134.97950703922749},{"$f":"TREND(Q$739:Q770,$B$519:$B550,$B551,FALSE)","v":1334.2192709441499},{"$f":"TREND(R$739:R770,$B$519:$B550,$B551,FALSE)","v":19.903041779778018},{"$f":"TREND(S$739:S770,$B$519:$B550,$B551,FALSE)","v":128.811461034334},{"$f":"TREND(T$739:T770,$B$519:$B550,$B551,FALSE)","v":1203.9824407456274},{"$f":"TREND(U$739:U770,$B$519:$B550,$B551,FALSE)","v":17.050764301451764}]
["2055-6",2055,6,{"$f":"TREND(D$739:D771,$B$519:$B551,$B552,FALSE)","v":131.4953009909845},{"$f":"TREND(E$739:E771,$B$519:$B551,$B552,FALSE)","v":1748.9855373865371},{"$f":"TREND(F$739:F771,$B$519:$B551,$B552,FALSE)","v":18.130591443386635},{"$f":"TREND(G$739:G771,$B$519:$B551,$B552,FALSE)","v":91.104567191941655},{"$f":"TREND(H$739:H771,$B$519:$B551,$B552,FALSE)","v":1385.3406491212115},{"$f":"TREND(I$739:I771,$B$519:$B551,$B552,FALSE)","v":17.664128252926478},{"$f":"TREND(J$739:J771,$B$519:$B551,$B552,FALSE)","v":119.51996667788113},{"$f":"TREND(K$739:K771,$B$519:$B551,$B552,FALSE)","v":17312.327090449035},{"$f":"TREND(L$739:L771,$B$519:$B551,$B552,FALSE)","v":25.393653753306989},{"$f":"TREND(M$739:M771,$B$519:$B551,$B552,FALSE)","v":140.55643974880417},{"$f":"TREND(N$739:N771,$B$519:$B551,$B552,FALSE)","v":1403.493664238393},{"$f":"TREND(O$739:O771,$B$519:$B551,$B552,FALSE)","v":21.250524198795762},{"$f":"TREND(P$739:P771,$B$519:$B551,$B552,FALSE)","v":135.04522247595546},{"$f":"TREND(Q$739:Q771,$B$519:$B551,$B552,FALSE)","v":1334.8688421568786},{"$f":"TREND(R$739:R771,$B$519:$B551,$B552,FALSE)","v":19.912731673536435},{"$f":"TREND(S$739:S771,$B$519:$B551,$B552,FALSE)","v":128.87417352753477},{"$f":"TREND(T$739:T771,$B$519:$B551,$B552,FALSE)","v":1204.5686055171686},{"$f":"TREND(U$739:U771,$B$519:$B551,$B552,FALSE)","v":17.059065549894534}]
["2056-6",2056,6,{"$f":"TREND(D$739:D772,$B$519:$B552,$B553,FALSE)","v":131.55928897200204},{"$f":"TREND(E$739:E772,$B$519:$B552,$B553,FALSE)","v":1749.83662523928},{"$f":"TREND(F$739:F772,$B$519:$B552,$B553,FALSE)","v":18.139414115621864},{"$f":"TREND(G$739:G772,$B$519:$B552,$B553,FALSE)","v":91.148900314662797},{"$f":"TREND(H$739:H772,$B$519:$B552,$B553,FALSE)","v":1386.0147808239467},{"$f":"TREND(I$739:I772,$B$519:$B552,$B553,FALSE)","v":17.67272393577462},{"$f":"TREND(J$739:J772,$B$519:$B552,$B553,FALSE)","v":119.5781272456076},{"$f":"TREND(K$739:K772,$B$519:$B552,$B553,FALSE)","v":17320.751580517386},{"$f":"TREND(L$739:L772,$B$519:$B552,$B553,FALSE)","v":25.406010762432683},{"$f":"TREND(M$739:M772,$B$519:$B552,$B553,FALSE)","v":140.62483704308579},{"$f":"TREND(N$739:N772,$B$519:$B552,$B553,FALSE)","v":1404.1766295251268},{"$f":"TREND(O$739:O772,$B$519:$B552,$B553,FALSE)","v":21.26086508648374},{"$f":"TREND(P$739:P772,$B$519:$B552,$B553,FALSE)","v":135.11093791268345},{"$f":"TREND(Q$739:Q772,$B$519:$B552,$B553,FALSE)","v":1335.5184133696071},{"$f":"TREND(R$739:R772,$B$519:$B552,$B553,FALSE)","v":19.922421567294851},{"$f":"TREND(S$739:S772,$B$519:$B552,$B553,FALSE)","v":128.9368860207355},{"$f":"TREND(T$739:T772,$B$519:$B552,$B553,FALSE)","v":1205.1547702887101},{"$f":"TREND(U$739:U772,$B$519:$B552,$B553,FALSE)","v":17.067366798337307}]
["2057-6",2057,6,{"$f":"TREND(D$739:D773,$B$519:$B553,$B554,FALSE)","v":131.62327695301954},{"$f":"TREND(E$739:E773,$B$519:$B553,$B554,FALSE)","v":1750.6877130920232},{"$f":"TREND(F$739:F773,$B$519:$B553,$B554,FALSE)","v":18.14823678785709},{"$f":"TREND(G$739:G773,$B$519:$B553,$B554,FALSE)","v":91.193233437383952},{"$f":"TREND(H$739:H773,$B$519:$B553,$B554,FALSE)","v":1386.6889125266821},{"$f":"TREND(I$739:I773,$B$519:$B553,$B554,FALSE)","v":17.681319618622762},{"$f":"TREND(J$739:J773,$B$519:$B553,$B554,FALSE)","v":119.63628781333408},{"$f":"TREND(K$739:K773,$B$519:$B553,$B554,FALSE)","v":17329.17607058573},{"$f":"TREND(L$739:L773,$B$519:$B553,$B554,FALSE)","v":25.418367771558383},{"$f":"TREND(M$739:M773,$B$519:$B553,$B554,FALSE)","v":140.69323433736747},{"$f":"TREND(N$739:N773,$B$519:$B553,$B554,FALSE)","v":1404.8595948118609},{"$f":"TREND(O$739:O773,$B$519:$B553,$B554,FALSE)","v":21.271205974171718},{"$f":"TREND(P$739:P773,$B$519:$B553,$B554,FALSE)","v":135.17665334941137},{"$f":"TREND(Q$739:Q773,$B$519:$B553,$B554,FALSE)","v":1336.1679845823355},{"$f":"TREND(R$739:R773,$B$519:$B553,$B554,FALSE)","v":19.93211146105326},{"$f":"TREND(S$739:S773,$B$519:$B553,$B554,FALSE)","v":128.99959851393626},{"$f":"TREND(T$739:T773,$B$519:$B553,$B554,FALSE)","v":1205.7409350602513},{"$f":"TREND(U$739:U773,$B$519:$B553,$B554,FALSE)","v":17.075668046780077}]
["2058-6",2058,6,{"$f":"TREND(D$739:D774,$B$519:$B554,$B555,FALSE)","v":131.68726493403702},{"$f":"TREND(E$739:E774,$B$519:$B554,$B555,FALSE)","v":1751.5388009447652},{"$f":"TREND(F$739:F774,$B$519:$B554,$B555,FALSE)","v":18.157059460092309},{"$f":"TREND(G$739:G774,$B$519:$B554,$B555,FALSE)","v":91.237566560105051},{"$f":"TREND(H$739:H774,$B$519:$B554,$B555,FALSE)","v":1387.3630442294175},{"$f":"TREND(I$739:I774,$B$519:$B554,$B555,FALSE)","v":17.689915301470897},{"$f":"TREND(J$739:J774,$B$519:$B554,$B555,FALSE)","v":119.69444838106051},{"$f":"TREND(K$739:K774,$B$519:$B554,$B555,FALSE)","v":17337.600560654068},{"$f":"TREND(L$739:L774,$B$519:$B554,$B555,FALSE)","v":25.430724780684081},{"$f":"TREND(M$739:M774,$B$519:$B554,$B555,FALSE)","v":140.7616316316491},{"$f":"TREND(N$739:N774,$B$519:$B554,$B555,FALSE)","v":1405.542560098595},{"$f":"TREND(O$739:O774,$B$519:$B554,$B555,FALSE)","v":21.281546861859692},{"$f":"TREND(P$739:P774,$B$519:$B554,$B555,FALSE)","v":135.24236878613934},{"$f":"TREND(Q$739:Q774,$B$519:$B554,$B555,FALSE)","v":1336.8175557950638},{"$f":"TREND(R$739:R774,$B$519:$B554,$B555,FALSE)","v":19.94180135481167},{"$f":"TREND(S$739:S774,$B$519:$B554,$B555,FALSE)","v":129.062311007137},{"$f":"TREND(T$739:T774,$B$519:$B554,$B555,FALSE)","v":1206.3270998317921},{"$f":"TREND(U$739:U774,$B$519:$B554,$B555,FALSE)","v":17.08396929522285}]
["2059-6",2059,6,{"$f":"TREND(D$739:D775,$B$519:$B555,$B556,FALSE)","v":131.75125291505455},{"$f":"TREND(E$739:E775,$B$519:$B555,$B556,FALSE)","v":1752.3898887975079},{"$f":"TREND(F$739:F775,$B$519:$B555,$B556,FALSE)","v":18.165882132327532},{"$f":"TREND(G$739:G775,$B$519:$B555,$B556,FALSE)","v":91.281899682826179},{"$f":"TREND(H$739:H775,$B$519:$B555,$B556,FALSE)","v":1388.0371759321524},{"$f":"TREND(I$739:I775,$B$519:$B555,$B556,FALSE)","v":17.698510984319036},{"$f":"TREND(J$739:J775,$B$519:$B555,$B556,FALSE)","v":119.75260894878696},{"$f":"TREND(K$739:K775,$B$519:$B555,$B556,FALSE)","v":17346.025050722412},{"$f":"TREND(L$739:L775,$B$519:$B555,$B556,FALSE)","v":25.443081789809771},{"$f":"TREND(M$739:M775,$B$519:$B555,$B556,FALSE)","v":140.83002892593075},{"$f":"TREND(N$739:N775,$B$519:$B555,$B556,FALSE)","v":1406.2255253853284},{"$f":"TREND(O$739:O775,$B$519:$B555,$B556,FALSE)","v":21.291887749547666},{"$f":"TREND(P$739:P775,$B$519:$B555,$B556,FALSE)","v":135.30808422286728},{"$f":"TREND(Q$739:Q775,$B$519:$B555,$B556,FALSE)","v":1337.467127007792},{"$f":"TREND(R$739:R775,$B$519:$B555,$B556,FALSE)","v":19.951491248570086},{"$f":"TREND(S$739:S775,$B$519:$B555,$B556,FALSE)","v":129.12502350033773},{"$f":"TREND(T$739:T775,$B$519:$B555,$B556,FALSE)","v":1206.9132646033333},{"$f":"TREND(U$739:U775,$B$519:$B555,$B556,FALSE)","v":17.09227054366562}]
["2060-6",2060,6,{"$f":"TREND(D$739:D776,$B$519:$B556,$B557,FALSE)","v":131.81524089607208},{"$f":"TREND(E$739:E776,$B$519:$B556,$B557,FALSE)","v":1753.2409766502517},{"$f":"TREND(F$739:F776,$B$519:$B556,$B557,FALSE)","v":18.174704804562758},{"$f":"TREND(G$739:G776,$B$519:$B556,$B557,FALSE)","v":91.326232805547306},{"$f":"TREND(H$739:H776,$B$519:$B556,$B557,FALSE)","v":1388.7113076348878},{"$f":"TREND(I$739:I776,$B$519:$B556,$B557,FALSE)","v":17.707106667167174},{"$f":"TREND(J$739:J776,$B$519:$B556,$B557,FALSE)","v":119.81076951651342},{"$f":"TREND(K$739:K776,$B$519:$B556,$B557,FALSE)","v":17354.44954079076},{"$f":"TREND(L$739:L776,$B$519:$B556,$B557,FALSE)","v":25.455438798935464},{"$f":"TREND(M$739:M776,$B$519:$B556,$B557,FALSE)","v":140.8984262202124},{"$f":"TREND(N$739:N776,$B$519:$B556,$B557,FALSE)","v":1406.9084906720625},{"$f":"TREND(O$739:O776,$B$519:$B556,$B557,FALSE)","v":21.302228637235647},{"$f":"TREND(P$739:P776,$B$519:$B556,$B557,FALSE)","v":135.37379965959522},{"$f":"TREND(Q$739:Q776,$B$519:$B556,$B557,FALSE)","v":1338.1166982205202},{"$f":"TREND(R$739:R776,$B$519:$B556,$B557,FALSE)","v":19.961181142328495},{"$f":"TREND(S$739:S776,$B$519:$B556,$B557,FALSE)","v":129.1877359935385},{"$f":"TREND(T$739:T776,$B$519:$B556,$B557,FALSE)","v":1207.4994293748748},{"$f":"TREND(U$739:U776,$B$519:$B556,$B557,FALSE)","v":17.100571792108386}]
["2061-6",2061,6,{"$f":"TREND(D$739:D777,$B$519:$B557,$B558,FALSE)","v":131.87922887708959},{"$f":"TREND(E$739:E777,$B$519:$B557,$B558,FALSE)","v":1754.0920645029937},{"$f":"TREND(F$739:F777,$B$519:$B557,$B558,FALSE)","v":18.18352747679798},{"$f":"TREND(G$739:G777,$B$519:$B557,$B558,FALSE)","v":91.370565928268476},{"$f":"TREND(H$739:H777,$B$519:$B557,$B558,FALSE)","v":1389.3854393376232},{"$f":"TREND(I$739:I777,$B$519:$B557,$B558,FALSE)","v":17.715702350015317},{"$f":"TREND(J$739:J777,$B$519:$B557,$B558,FALSE)","v":119.86893008423989},{"$f":"TREND(K$739:K777,$B$519:$B557,$B558,FALSE)","v":17362.874030859104},{"$f":"TREND(L$739:L777,$B$519:$B557,$B558,FALSE)","v":25.467795808061165},{"$f":"TREND(M$739:M777,$B$519:$B557,$B558,FALSE)","v":140.96682351449408},{"$f":"TREND(N$739:N777,$B$519:$B557,$B558,FALSE)","v":1407.5914559587968},{"$f":"TREND(O$739:O777,$B$519:$B557,$B558,FALSE)","v":21.312569524923624},{"$f":"TREND(P$739:P777,$B$519:$B557,$B558,FALSE)","v":135.43951509632319},{"$f":"TREND(Q$739:Q777,$B$519:$B557,$B558,FALSE)","v":1338.7662694332489},{"$f":"TREND(R$739:R777,$B$519:$B557,$B558,FALSE)","v":19.970871036086908},{"$f":"TREND(S$739:S777,$B$519:$B557,$B558,FALSE)","v":129.25044848673926},{"$f":"TREND(T$739:T777,$B$519:$B557,$B558,FALSE)","v":1208.085594146416},{"$f":"TREND(U$739:U777,$B$519:$B557,$B558,FALSE)","v":17.108873040551167}]
["2062-6",2062,6,{"$f":"TREND(D$739:D778,$B$519:$B558,$B559,FALSE)","v":131.94321685810706},{"$f":"TREND(E$739:E778,$B$519:$B558,$B559,FALSE)","v":1754.9431523557369},{"$f":"TREND(F$739:F778,$B$519:$B558,$B559,FALSE)","v":18.192350149033206},{"$f":"TREND(G$739:G778,$B$519:$B558,$B559,FALSE)","v":91.414899050989604},{"$f":"TREND(H$739:H778,$B$519:$B558,$B559,FALSE)","v":1390.0595710403588},{"$f":"TREND(I$739:I778,$B$519:$B558,$B559,FALSE)","v":17.724298032863452},{"$f":"TREND(J$739:J778,$B$519:$B558,$B559,FALSE)","v":119.92709065196634},{"$f":"TREND(K$739:K778,$B$519:$B558,$B559,FALSE)","v":17371.298520927452},{"$f":"TREND(L$739:L778,$B$519:$B558,$B559,FALSE)","v":25.480152817186859},{"$f":"TREND(M$739:M778,$B$519:$B558,$B559,FALSE)","v":141.03522080877573},{"$f":"TREND(N$739:N778,$B$519:$B558,$B559,FALSE)","v":1408.2744212455304},{"$f":"TREND(O$739:O778,$B$519:$B558,$B559,FALSE)","v":21.322910412611598},{"$f":"TREND(P$739:P778,$B$519:$B558,$B559,FALSE)","v":135.50523053305113},{"$f":"TREND(Q$739:Q778,$B$519:$B558,$B559,FALSE)","v":1339.4158406459774},{"$f":"TREND(R$739:R778,$B$519:$B558,$B559,FALSE)","v":19.980560929845321},{"$f":"TREND(S$739:S778,$B$519:$B558,$B559,FALSE)","v":129.31316097993999},{"$f":"TREND(T$739:T778,$B$519:$B558,$B559,FALSE)","v":1208.6717589179573},{"$f":"TREND(U$739:U778,$B$519:$B558,$B559,FALSE)","v":17.117174288993933}]
["2063-6",2063,6,{"$f":"TREND(D$739:D779,$B$519:$B559,$B560,FALSE)","v":132.0072048391246},{"$f":"TREND(E$739:E779,$B$519:$B559,$B560,FALSE)","v":1755.79424020848},{"$f":"TREND(F$739:F779,$B$519:$B559,$B560,FALSE)","v":18.201172821268429},{"$f":"TREND(G$739:G779,$B$519:$B559,$B560,FALSE)","v":91.459232173710788},{"$f":"TREND(H$739:H779,$B$519:$B559,$B560,FALSE)","v":1390.7337027430945},{"$f":"TREND(I$739:I779,$B$519:$B559,$B560,FALSE)","v":17.732893715711594},{"$f":"TREND(J$739:J779,$B$519:$B559,$B560,FALSE)","v":119.9852512196928},{"$f":"TREND(K$739:K779,$B$519:$B559,$B560,FALSE)","v":17379.723010995796},{"$f":"TREND(L$739:L779,$B$519:$B559,$B560,FALSE)","v":25.492509826312563},{"$f":"TREND(M$739:M779,$B$519:$B559,$B560,FALSE)","v":141.10361810305744},{"$f":"TREND(N$739:N779,$B$519:$B559,$B560,FALSE)","v":1408.9573865322648},{"$f":"TREND(O$739:O779,$B$519:$B559,$B560,FALSE)","v":21.33325130029959},{"$f":"TREND(P$739:P779,$B$519:$B559,$B560,FALSE)","v":135.57094596977913},{"$f":"TREND(Q$739:Q779,$B$519:$B559,$B560,FALSE)","v":1340.0654118587058},{"$f":"TREND(R$739:R779,$B$519:$B559,$B560,FALSE)","v":19.990250823603734},{"$f":"TREND(S$739:S779,$B$519:$B559,$B560,FALSE)","v":129.37587347314076},{"$f":"TREND(T$739:T779,$B$519:$B559,$B560,FALSE)","v":1209.2579236894985},{"$f":"TREND(U$739:U779,$B$519:$B559,$B560,FALSE)","v":17.125475537436703}]
["2064-6",2064,6,{"$f":"TREND(D$739:D780,$B$519:$B560,$B561,FALSE)","v":132.0711928201421},{"$f":"TREND(E$739:E780,$B$519:$B560,$B561,FALSE)","v":1756.6453280612227},{"$f":"TREND(F$739:F780,$B$519:$B560,$B561,FALSE)","v":18.209995493503651},{"$f":"TREND(G$739:G780,$B$519:$B560,$B561,FALSE)","v":91.503565296431915},{"$f":"TREND(H$739:H780,$B$519:$B560,$B561,FALSE)","v":1391.4078344458296},{"$f":"TREND(I$739:I780,$B$519:$B560,$B561,FALSE)","v":17.741489398559732},{"$f":"TREND(J$739:J780,$B$519:$B560,$B561,FALSE)","v":120.04341178741929},{"$f":"TREND(K$739:K780,$B$519:$B560,$B561,FALSE)","v":17388.147501064141},{"$f":"TREND(L$739:L780,$B$519:$B560,$B561,FALSE)","v":25.504866835438257},{"$f":"TREND(M$739:M780,$B$519:$B560,$B561,FALSE)","v":141.17201539733904},{"$f":"TREND(N$739:N780,$B$519:$B560,$B561,FALSE)","v":1409.6403518189989},{"$f":"TREND(O$739:O780,$B$519:$B560,$B561,FALSE)","v":21.343592187987564},{"$f":"TREND(P$739:P780,$B$519:$B560,$B561,FALSE)","v":135.63666140650707},{"$f":"TREND(Q$739:Q780,$B$519:$B560,$B561,FALSE)","v":1340.7149830714341},{"$f":"TREND(R$739:R780,$B$519:$B560,$B561,FALSE)","v":19.999940717362151},{"$f":"TREND(S$739:S780,$B$519:$B560,$B561,FALSE)","v":129.43858596634149},{"$f":"TREND(T$739:T780,$B$519:$B560,$B561,FALSE)","v":1209.8440884610397},{"$f":"TREND(U$739:U780,$B$519:$B560,$B561,FALSE)","v":17.133776785879476}]
["-"]
["2022-7",2022,{"$f":"C739+1","v":7},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B783,\"-\",$C783),$A:$A,0),1)","v":117.21164966880454},1551.5092969174336,15.639722852760803,73.317689213245458,1300,11.44021211925241,107.69810682113652,17175,20.422740524781339,122.32210946746646,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B783,\"-\",$C783),$A:$A,0),1)","v":1321.4285714285713},16.425711938185056,118.24421886029691,1250,16.00988700564972,115.32784184514003,1031.7951294421962,14.661277258694859]
["2023-7",{"$f":"B783+1","v":2023},{"$f":"C783","v":7},117.11880261927034,1547.8483110241225,15.617230811443157,73.620055195933389,1300,11.49787672114271,107.74952888803124,17850,20.459502690126509,123.04242452965811,1328.5714285714287,16.668396291683962,118.24827868351124,1250,16.050337457817772,115.22822665267576,1031.8853171832707,14.647149641968529]
["2024-7",2024,{"$f":"C784","v":7},117.09146968139774,1547.3916242897146,15.612109578794348,73.822084091481358,1316.6666666666667,11.551724137931034,107.77971771867885,18525,20.501303969863809,123.65866917258562,1328.5714285714287,16.880677549347723,118.28485374678986,1250,16.084796753655635,115.20334225471636,1031.7673923372433,14.643340798164171]
["2025-7",2025,7,117.01889859784596,1545.9475672462063,15.59657034789668,74.04704040790395,1316.6666666666667,11.600075983030457,107.9320245162592,19350,20.542412002308136,124.3530146541765,1335.7142857142858,17.120714345884931,118.31512944922189,1250,16.122520013922728,115.13222012864661,1031.7495243706089,14.633640321951878]
["2026-7",2026,7,116.98417498236064,1544.49184265446,15.589451055234058,74.339310385008275,1316.6666666666667,11.660488785575172,107.96526872607797,20099.999999999996,20.585701981050818,125.11763074986399,1342.8571428571429,17.380679267866938,118.35500301481099,1250,16.166793655191523,115.09507178890182,1030.6746752523902,14.628032554960605]
["2027-7",2027,7,116.93879595312031,1543.0253781527822,15.578450466181668,74.559519525177123,1316.6666666666667,11.713679480778831,107.9949890325089,20850,20.634013994002569,125.80693574800654,1350,17.617898589977184,118.34919063052445,1250,16.199076307989248,115.05182514646238,1030.6747985223403,14.621692375864187]
["2028-7",2028,7,116.94190210903302,1543.0254232340906,15.578951173110271,74.829852116101705,1333.3333333333333,11.769812724792262,108.13173499186571,21650,20.67888084078966,126.55365627096626,1350,17.873526884857917,118.38722368672184,1250,16.242540640647508,115.05576208178438,1030.6748416778953,14.621952174600576]
["2029-7",2029,7,116.91547207118141,1541.5572483279225,15.572028200455126,75.138152965496673,1333.3333333333333,11.841943040315622,108.16441777399905,22350,20.717412794802993,127.29780138588914,1357.1428571428571,18.126360958114514,118.38940722062182,1300,16.278752303597024,115.01946021820966,1030.6748466573827,14.617294858447741]
["2030-7",2030,7,116.83392365210547,1540.0890931410149,15.553600395810806,75.347973972874243,1333.3333333333333,11.885497119038863,108.19524970351824,22950,20.752597584948049,127.99137888456066,1364.2857142857142,18.364441632394811,118.42616497957363,1300,16.320293398533007,114.9390243902439,1030.6748467680379,14.60589905601624]
["2031-7",2031,7,116.61282427802252,1534.2164938952121,15.505492002963816,75.541663523571842,1333.3333333333333,11.93001706900756,108.22676089090712,23450.000000000004,20.776319463836916,128.63692915923494,1371.4285714285713,18.586657496561209,118.46199643791026,1300,16.357982966067325,114.72113317313772,1029.6012270254478,14.573987135101227]
["2032-7",2032,7,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B793,\"-\",$C793),$A:$A,0),1)","v":116.46703671243549},1528.3438948755174,15.470429987993084,75.693524255041183,1333.3333333333333,11.966537342386031,108.25748507148667,24025,20.810773288907399,129.36620592367012,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B793,\"-\",$C793),$A:$A,0),1)","v":1378.5714285714287},18.835362462146964,118.49768177528014,1300,16.390795316915625,114.56182321833292,1028.5276073935131,14.551310708871423]
["2033-7",2033,7,116.38883504555146,1526.8757451205938,15.452781585602178,75.935213775383374,1350.0000000000002,12.01543377343703,108.38984097676415,24725,20.847715035206406,130.12172546588664,1378.5714285714287,19.094755816262623,118.48829917575097,1300,16.430006697923645,114.48448762143529,1028.5276073935131,14.539891632140417]
["2034-7",2034,7,116.38521663610923,1526.8757451205938,15.453076163954831,76.185256935380067,1350.0000000000002,12.06524346366035,108.4197218710493,25375,20.8871189233727,130.76556519035552,1385.7142857142858,19.313220431163415,118.53003046287043,1300,16.463292658531707,114.48985959438377,1028.5276073935131,14.540359946605092]
["2035-7",2035,7,116.35437686172769,1525.4075953656702,15.445139245770916,76.420903172305003,1350.0000000000002,12.121935214460418,108.44940709289331,26000,20.923245015023216,131.34040060974453,1392.8571428571429,19.511903516506507,118.56397834889722,1300,16.497377680408949,114.45079522862824,1028.5276073935131,14.535122952728637]
["2036-7",2036,7,116.32535885167464,1525.4075953656702,15.440223720241457,76.65528111992414,1350.0000000000002,12.172829248026591,108.47882311906292,26650,20.948240728161934,132.0117386676543,1392.8571428571429,19.74034423611522,118.55463027167403,1300,16.532258064516132,114.42622950819673,1028.5276073935131,14.532039525604675]
["2037-7",2037,7,116.22497616777883,1522.4712958558227,15.416487023631388,76.797425623236663,1350.0000000000002,12.199586654856805,108.60780762362924,27150,20.975807541559671,132.56544343381466,1400,19.931221189727079,118.59836225508127,1300,16.565749638015006,114.32091161071759,1027.4539877615782,14.51630069708475]
["2038-7",2038,7,116.23444476109053,1522.4712958558227,15.419336858563163,77.028483361644945,1366.6666666666667,12.259883686776714,108.64811133200796,27875,21.027157838128531,133.19782862307852,1407.1428571428571,20.146886271783064,118.63400503693984,1300,16.598951507208387,114.33828038758739,1028.5276073935131,14.518664611568537]
["2039-7",2039,7,116.16171179700814,1519.5349963459755,15.401694721691399,77.255915220257506,1366.6666666666667,12.299152789950336,108.71287128712871,28400,21.054039593365435,133.73800717319077,1407.1428571428571,20.333027365039296,118.632430893674,1300,16.630782279637241,114.25256472887152,1027.4539877615782,14.506840782357221]
["2040-7",2040,7,116.08609459076749,1518.0668465910519,15.384464139221185,77.441242622562541,1366.6666666666667,12.340870778352613,108.76847290640393,28900,21.080649454351878,134.38378051349306,1414.2857142857142,20.553062152028179,118.66585377189803,1300,16.66450103950104,114.17452113104287,1027.4539877615782,14.49577101572071]
["2041-7",2041,7,115.92920353982301,1513.6623973262811,15.348453562893688,77.612773501025572,1366.6666666666667,12.377812481924924,108.73405299313052,29425,21.104197007811464,134.9958463576809,1421.4285714285713,20.764988886700621,118.69860984943979,1300,16.696855996894811,114.01671106805522,1026.3803681296436,14.472779298125287]
["2042-7",2042,7,115.93277626513942,1513.6623973262811,15.349618904394971,77.884498630402589,1366.6666666666667,12.4395579092793,108.7976539589443,30025,21.146245059288539,135.60534521628441,1421.4285714285713,20.970191892306193,118.69755343732234,1300,16.730013528312828,114.02387555769927,1026.3803681296436,14.473185487192522]
["2043-7",2043,7,115.90036520273433,1512.1942475713572,15.343938440678929,77.814792321109479,1366.6666666666667,12.422644969057988,108.85214007782101,29950,21.132669113791295,135.46425313194419,1421.4285714285713,20.925608880543436,118.68657997123819,1300,16.725476358503883,113.99495677233429,1026.3803681296436,14.469517683322691]
["2044-7",2044,7,115.87746334173904,1512.1942475713572,15.33748837522996,77.78562778553183,1366.6666666666667,12.413006274957217,108.81782945736434,29875,21.132272371510567,135.46094923689705,1421.4285714285713,20.921292052590534,118.6851060040517,1300,16.722044728434508,113.96711509715995,1026.3803681296436,14.465096015027134]
["2045-7",2045,7,115.86932241250931,1512.1942475713572,15.335225193684288,77.806391232628982,1366.6666666666667,12.419785337043557,108.78378378378379,29674.999999999996,21.11889927310488,135.39147030519763,1421.4285714285713,20.899671811006542,118.67592495606682,1300,16.717576683212421,113.95653468294134,1026.3803681296436,14.463854406830956]
["2046-7",2046,7,{"$f":"TREND(D$783:D806,$B$519:$B542,$B543,FALSE)","v":117.20509888221787},{"$f":"TREND(E$783:E806,$B$519:$B542,$B543,FALSE)","v":1539.2788196054064},{"$f":"TREND(F$783:F806,$B$519:$B542,$B543,FALSE)","v":15.571364141354415},{"$f":"TREND(G$783:G806,$B$519:$B542,$B543,FALSE)","v":76.424314024243046},{"$f":"TREND(H$783:H806,$B$519:$B542,$B543,FALSE)","v":1350.6696751818477},{"$f":"TREND(I$783:I806,$B$519:$B542,$B543,FALSE)","v":12.091710783068184},{"$f":"TREND(J$783:J806,$B$519:$B542,$B543,FALSE)","v":109.02253241539323},{"$f":"TREND(K$783:K806,$B$519:$B542,$B543,FALSE)","v":24844.591668053487},{"$f":"TREND(L$783:L806,$B$519:$B542,$B543,FALSE)","v":20.972830285274739},{"$f":"TREND(M$783:M806,$B$519:$B542,$B543,FALSE)","v":130.7782857379552},{"$f":"TREND(N$783:N806,$B$519:$B542,$B543,FALSE)","v":1388.3403586195484},{"$f":"TREND(O$783:O806,$B$519:$B542,$B543,FALSE)","v":19.162959490927975},{"$f":"TREND(P$783:P806,$B$519:$B542,$B543,FALSE)","v":119.23050673044119},{"$f":"TREND(Q$783:Q806,$B$519:$B542,$B543,FALSE)","v":1293.3645163171641},{"$f":"TREND(R$783:R806,$B$519:$B542,$B543,FALSE)","v":16.526511023933487},{"$f":"TREND(S$783:S806,$B$519:$B542,$B543,FALSE)","v":115.29456474138782},{"$f":"TREND(T$783:T806,$B$519:$B542,$B543,FALSE)","v":1035.2902021783887},{"$f":"TREND(U$783:U806,$B$519:$B542,$B543,FALSE)","v":14.644708726896942}]
["2047-7",{"$f":"B807+1","v":2047},7,{"$f":"TREND(D$783:D807,$B$519:$B543,$B544,FALSE)","v":117.26238387678397},{"$f":"TREND(E$783:E807,$B$519:$B543,$B544,FALSE)","v":1540.0311552943635},{"$f":"TREND(F$783:F807,$B$519:$B543,$B544,FALSE)","v":15.578974778764659},{"$f":"TREND(G$783:G807,$B$519:$B543,$B544,FALSE)","v":76.461667061400561},{"$f":"TREND(H$783:H807,$B$519:$B543,$B544,FALSE)","v":1351.3298265382412},{"$f":"TREND(I$783:I807,$B$519:$B543,$B544,FALSE)","v":12.097620710137132},{"$f":"TREND(J$783:J807,$B$519:$B543,$B544,FALSE)","v":109.07581811061091},{"$f":"TREND(K$783:K807,$B$519:$B543,$B544,FALSE)","v":24856.734674733856},{"$f":"TREND(L$783:L807,$B$519:$B543,$B544,FALSE)","v":20.98308093546305},{"$f":"TREND(M$783:M807,$B$519:$B543,$B544,FALSE)","v":130.84220474369221},{"$f":"TREND(N$783:N807,$B$519:$B543,$B544,FALSE)","v":1389.0189218446794},{"$f":"TREND(O$783:O807,$B$519:$B543,$B544,FALSE)","v":19.172325551285223},{"$f":"TREND(P$783:P807,$B$519:$B543,$B544,FALSE)","v":119.28878166041697},{"$f":"TREND(Q$783:Q807,$B$519:$B543,$B544,FALSE)","v":1293.9966592870164},{"$f":"TREND(R$783:R807,$B$519:$B543,$B544,FALSE)","v":16.534588497552221},{"$f":"TREND(S$783:S807,$B$519:$B543,$B544,FALSE)","v":115.35091594605129},{"$f":"TREND(T$783:T807,$B$519:$B543,$B544,FALSE)","v":1035.7962091198249},{"$f":"TREND(U$783:U807,$B$519:$B543,$B544,FALSE)","v":14.651866453547433}]
["2048-7",2048,7,{"$f":"TREND(D$783:D808,$B$519:$B544,$B545,FALSE)","v":117.31966887135007},{"$f":"TREND(E$783:E808,$B$519:$B544,$B545,FALSE)","v":1540.78349098332},{"$f":"TREND(F$783:F808,$B$519:$B544,$B545,FALSE)","v":15.586585416174898},{"$f":"TREND(G$783:G808,$B$519:$B544,$B545,FALSE)","v":76.499020098558063},{"$f":"TREND(H$783:H808,$B$519:$B544,$B545,FALSE)","v":1351.9899778946356},{"$f":"TREND(I$783:I808,$B$519:$B544,$B545,FALSE)","v":12.103530637206081},{"$f":"TREND(J$783:J808,$B$519:$B544,$B545,FALSE)","v":109.12910380582861},{"$f":"TREND(K$783:K808,$B$519:$B544,$B545,FALSE)","v":24868.877681414237},{"$f":"TREND(L$783:L808,$B$519:$B544,$B545,FALSE)","v":20.993331585651358},{"$f":"TREND(M$783:M808,$B$519:$B544,$B545,FALSE)","v":130.90612374942927},{"$f":"TREND(N$783:N808,$B$519:$B544,$B545,FALSE)","v":1389.6974850698116},{"$f":"TREND(O$783:O808,$B$519:$B544,$B545,FALSE)","v":19.181691611642474},{"$f":"TREND(P$783:P808,$B$519:$B544,$B545,FALSE)","v":119.34705659039278},{"$f":"TREND(Q$783:Q808,$B$519:$B544,$B545,FALSE)","v":1294.6288022568683},{"$f":"TREND(R$783:R808,$B$519:$B544,$B545,FALSE)","v":16.542665971170962},{"$f":"TREND(S$783:S808,$B$519:$B544,$B545,FALSE)","v":115.40726715071472},{"$f":"TREND(T$783:T808,$B$519:$B544,$B545,FALSE)","v":1036.3022160612611},{"$f":"TREND(U$783:U808,$B$519:$B544,$B545,FALSE)","v":14.659024180197918}]
["2049-7",2049,7,{"$f":"TREND(D$783:D809,$B$519:$B545,$B546,FALSE)","v":117.37695386591615},{"$f":"TREND(E$783:E809,$B$519:$B545,$B546,FALSE)","v":1541.5358266722765},{"$f":"TREND(F$783:F809,$B$519:$B545,$B546,FALSE)","v":15.594196053585138},{"$f":"TREND(G$783:G809,$B$519:$B545,$B546,FALSE)","v":76.536373135715564},{"$f":"TREND(H$783:H809,$B$519:$B545,$B546,FALSE)","v":1352.6501292510295},{"$f":"TREND(I$783:I809,$B$519:$B545,$B546,FALSE)","v":12.109440564275028},{"$f":"TREND(J$783:J809,$B$519:$B545,$B546,FALSE)","v":109.1823895010463},{"$f":"TREND(K$783:K809,$B$519:$B545,$B546,FALSE)","v":24881.020688094613},{"$f":"TREND(L$783:L809,$B$519:$B545,$B546,FALSE)","v":21.003582235839659},{"$f":"TREND(M$783:M809,$B$519:$B545,$B546,FALSE)","v":130.97004275516625},{"$f":"TREND(N$783:N809,$B$519:$B545,$B546,FALSE)","v":1390.3760482949433},{"$f":"TREND(O$783:O809,$B$519:$B545,$B546,FALSE)","v":19.191057671999719},{"$f":"TREND(P$783:P809,$B$519:$B545,$B546,FALSE)","v":119.40533152036853},{"$f":"TREND(Q$783:Q809,$B$519:$B545,$B546,FALSE)","v":1295.26094522672},{"$f":"TREND(R$783:R809,$B$519:$B545,$B546,FALSE)","v":16.550743444789699},{"$f":"TREND(S$783:S809,$B$519:$B545,$B546,FALSE)","v":115.46361835537816},{"$f":"TREND(T$783:T809,$B$519:$B545,$B546,FALSE)","v":1036.8082230026973},{"$f":"TREND(U$783:U809,$B$519:$B545,$B546,FALSE)","v":14.666181906848408}]
["2050-7",2050,7,{"$f":"TREND(D$783:D810,$B$519:$B546,$B547,FALSE)","v":117.43423886048225},{"$f":"TREND(E$783:E810,$B$519:$B546,$B547,FALSE)","v":1542.2881623612332},{"$f":"TREND(F$783:F810,$B$519:$B546,$B547,FALSE)","v":15.601806690995382},{"$f":"TREND(G$783:G810,$B$519:$B546,$B547,FALSE)","v":76.573726172873052},{"$f":"TREND(H$783:H810,$B$519:$B546,$B547,FALSE)","v":1353.3102806074232},{"$f":"TREND(I$783:I810,$B$519:$B546,$B547,FALSE)","v":12.115350491343978},{"$f":"TREND(J$783:J810,$B$519:$B546,$B547,FALSE)","v":109.235675196264},{"$f":"TREND(K$783:K810,$B$519:$B546,$B547,FALSE)","v":24893.163694774998},{"$f":"TREND(L$783:L810,$B$519:$B546,$B547,FALSE)","v":21.01383288602797},{"$f":"TREND(M$783:M810,$B$519:$B546,$B547,FALSE)","v":131.03396176090331},{"$f":"TREND(N$783:N810,$B$519:$B546,$B547,FALSE)","v":1391.0546115200748},{"$f":"TREND(O$783:O810,$B$519:$B546,$B547,FALSE)","v":19.20042373235697},{"$f":"TREND(P$783:P810,$B$519:$B546,$B547,FALSE)","v":119.46360645034433},{"$f":"TREND(Q$783:Q810,$B$519:$B546,$B547,FALSE)","v":1295.8930881965721},{"$f":"TREND(R$783:R810,$B$519:$B546,$B547,FALSE)","v":16.558820918408433},{"$f":"TREND(S$783:S810,$B$519:$B546,$B547,FALSE)","v":115.51996956004159},{"$f":"TREND(T$783:T810,$B$519:$B546,$B547,FALSE)","v":1037.3142299441331},{"$f":"TREND(U$783:U810,$B$519:$B546,$B547,FALSE)","v":14.673339633498895}]
["2051-7",2051,7,{"$f":"TREND(D$783:D811,$B$519:$B547,$B548,FALSE)","v":117.49152385504831},{"$f":"TREND(E$783:E811,$B$519:$B547,$B548,FALSE)","v":1543.0404980501899},{"$f":"TREND(F$783:F811,$B$519:$B547,$B548,FALSE)","v":15.609417328405621},{"$f":"TREND(G$783:G811,$B$519:$B547,$B548,FALSE)","v":76.611079210030553},{"$f":"TREND(H$783:H811,$B$519:$B547,$B548,FALSE)","v":1353.9704319638172},{"$f":"TREND(I$783:I811,$B$519:$B547,$B548,FALSE)","v":12.121260418412925},{"$f":"TREND(J$783:J811,$B$519:$B547,$B548,FALSE)","v":109.28896089148168},{"$f":"TREND(K$783:K811,$B$519:$B547,$B548,FALSE)","v":24905.306701455378},{"$f":"TREND(L$783:L811,$B$519:$B547,$B548,FALSE)","v":21.024083536216278},{"$f":"TREND(M$783:M811,$B$519:$B547,$B548,FALSE)","v":131.09788076664032},{"$f":"TREND(N$783:N811,$B$519:$B547,$B548,FALSE)","v":1391.7331747452067},{"$f":"TREND(O$783:O811,$B$519:$B547,$B548,FALSE)","v":19.209789792714211},{"$f":"TREND(P$783:P811,$B$519:$B547,$B548,FALSE)","v":119.5218813803201},{"$f":"TREND(Q$783:Q811,$B$519:$B547,$B548,FALSE)","v":1296.5252311664244},{"$f":"TREND(R$783:R811,$B$519:$B547,$B548,FALSE)","v":16.566898392027166},{"$f":"TREND(S$783:S811,$B$519:$B547,$B548,FALSE)","v":115.57632076470502},{"$f":"TREND(T$783:T811,$B$519:$B547,$B548,FALSE)","v":1037.8202368855691},{"$f":"TREND(U$783:U811,$B$519:$B547,$B548,FALSE)","v":14.680497360149381}]
["2052-7",2052,7,{"$f":"TREND(D$783:D812,$B$519:$B548,$B549,FALSE)","v":117.54880884961442},{"$f":"TREND(E$783:E812,$B$519:$B548,$B549,FALSE)","v":1543.7928337391468},{"$f":"TREND(F$783:F812,$B$519:$B548,$B549,FALSE)","v":15.617027965815867},{"$f":"TREND(G$783:G812,$B$519:$B548,$B549,FALSE)","v":76.648432247188069},{"$f":"TREND(H$783:H812,$B$519:$B548,$B549,FALSE)","v":1354.6305833202109},{"$f":"TREND(I$783:I812,$B$519:$B548,$B549,FALSE)","v":12.127170345481874},{"$f":"TREND(J$783:J812,$B$519:$B548,$B549,FALSE)","v":109.34224658669936},{"$f":"TREND(K$783:K812,$B$519:$B548,$B549,FALSE)","v":24917.449708135751},{"$f":"TREND(L$783:L812,$B$519:$B548,$B549,FALSE)","v":21.034334186404585},{"$f":"TREND(M$783:M812,$B$519:$B548,$B549,FALSE)","v":131.16179977237738},{"$f":"TREND(N$783:N812,$B$519:$B548,$B549,FALSE)","v":1392.4117379703389},{"$f":"TREND(O$783:O812,$B$519:$B548,$B549,FALSE)","v":19.219155853071463},{"$f":"TREND(P$783:P812,$B$519:$B548,$B549,FALSE)","v":119.58015631029586},{"$f":"TREND(Q$783:Q812,$B$519:$B548,$B549,FALSE)","v":1297.1573741362763},{"$f":"TREND(R$783:R812,$B$519:$B548,$B549,FALSE)","v":16.5749758656459},{"$f":"TREND(S$783:S812,$B$519:$B548,$B549,FALSE)","v":115.63267196936847},{"$f":"TREND(T$783:T812,$B$519:$B548,$B549,FALSE)","v":1038.3262438270056},{"$f":"TREND(U$783:U812,$B$519:$B548,$B549,FALSE)","v":14.687655086799866}]
["2053-7",2053,7,{"$f":"TREND(D$783:D813,$B$519:$B549,$B550,FALSE)","v":117.60609384418049},{"$f":"TREND(E$783:E813,$B$519:$B549,$B550,FALSE)","v":1544.545169428103},{"$f":"TREND(F$783:F813,$B$519:$B549,$B550,FALSE)","v":15.624638603226108},{"$f":"TREND(G$783:G813,$B$519:$B549,$B550,FALSE)","v":76.685785284345542},{"$f":"TREND(H$783:H813,$B$519:$B549,$B550,FALSE)","v":1355.2907346766049},{"$f":"TREND(I$783:I813,$B$519:$B549,$B550,FALSE)","v":12.133080272550822},{"$f":"TREND(J$783:J813,$B$519:$B549,$B550,FALSE)","v":109.39553228191706},{"$f":"TREND(K$783:K813,$B$519:$B549,$B550,FALSE)","v":24929.592714816128},{"$f":"TREND(L$783:L813,$B$519:$B549,$B550,FALSE)","v":21.04458483659289},{"$f":"TREND(M$783:M813,$B$519:$B549,$B550,FALSE)","v":131.22571877811441},{"$f":"TREND(N$783:N813,$B$519:$B549,$B550,FALSE)","v":1393.0903011954701},{"$f":"TREND(O$783:O813,$B$519:$B549,$B550,FALSE)","v":19.228521913428711},{"$f":"TREND(P$783:P813,$B$519:$B549,$B550,FALSE)","v":119.63843124027166},{"$f":"TREND(Q$783:Q813,$B$519:$B549,$B550,FALSE)","v":1297.7895171061282},{"$f":"TREND(R$783:R813,$B$519:$B549,$B550,FALSE)","v":16.583053339264641},{"$f":"TREND(S$783:S813,$B$519:$B549,$B550,FALSE)","v":115.68902317403186},{"$f":"TREND(T$783:T813,$B$519:$B549,$B550,FALSE)","v":1038.8322507684418},{"$f":"TREND(U$783:U813,$B$519:$B549,$B550,FALSE)","v":14.694812813450355}]
["2054-7",2054,7,{"$f":"TREND(D$783:D814,$B$519:$B550,$B551,FALSE)","v":117.66337883874657},{"$f":"TREND(E$783:E814,$B$519:$B550,$B551,FALSE)","v":1545.2975051170597},{"$f":"TREND(F$783:F814,$B$519:$B550,$B551,FALSE)","v":15.632249240636346},{"$f":"TREND(G$783:G814,$B$519:$B550,$B551,FALSE)","v":76.723138321503058},{"$f":"TREND(H$783:H814,$B$519:$B550,$B551,FALSE)","v":1355.9508860329988},{"$f":"TREND(I$783:I814,$B$519:$B550,$B551,FALSE)","v":12.138990199619769},{"$f":"TREND(J$783:J814,$B$519:$B550,$B551,FALSE)","v":109.44881797713474},{"$f":"TREND(K$783:K814,$B$519:$B550,$B551,FALSE)","v":24941.735721496509},{"$f":"TREND(L$783:L814,$B$519:$B550,$B551,FALSE)","v":21.05483548678119},{"$f":"TREND(M$783:M814,$B$519:$B550,$B551,FALSE)","v":131.28963778385142},{"$f":"TREND(N$783:N814,$B$519:$B550,$B551,FALSE)","v":1393.7688644206019},{"$f":"TREND(O$783:O814,$B$519:$B550,$B551,FALSE)","v":19.237887973785959},{"$f":"TREND(P$783:P814,$B$519:$B550,$B551,FALSE)","v":119.69670617024742},{"$f":"TREND(Q$783:Q814,$B$519:$B550,$B551,FALSE)","v":1298.4216600759801},{"$f":"TREND(R$783:R814,$B$519:$B550,$B551,FALSE)","v":16.591130812883371},{"$f":"TREND(S$783:S814,$B$519:$B550,$B551,FALSE)","v":115.7453743786953},{"$f":"TREND(T$783:T814,$B$519:$B550,$B551,FALSE)","v":1039.3382577098778},{"$f":"TREND(U$783:U814,$B$519:$B550,$B551,FALSE)","v":14.70197054010084}]
["2055-7",2055,7,{"$f":"TREND(D$783:D815,$B$519:$B551,$B552,FALSE)","v":117.72066383331264},{"$f":"TREND(E$783:E815,$B$519:$B551,$B552,FALSE)","v":1546.0498408060164},{"$f":"TREND(F$783:F815,$B$519:$B551,$B552,FALSE)","v":15.639859878046588},{"$f":"TREND(G$783:G815,$B$519:$B551,$B552,FALSE)","v":76.760491358660559},{"$f":"TREND(H$783:H815,$B$519:$B551,$B552,FALSE)","v":1356.6110373893923},{"$f":"TREND(I$783:I815,$B$519:$B551,$B552,FALSE)","v":12.144900126688716},{"$f":"TREND(J$783:J815,$B$519:$B551,$B552,FALSE)","v":109.50210367235242},{"$f":"TREND(K$783:K815,$B$519:$B551,$B552,FALSE)","v":24953.878728176882},{"$f":"TREND(L$783:L815,$B$519:$B551,$B552,FALSE)","v":21.065086136969501},{"$f":"TREND(M$783:M815,$B$519:$B551,$B552,FALSE)","v":131.35355678958845},{"$f":"TREND(N$783:N815,$B$519:$B551,$B552,FALSE)","v":1394.4474276457338},{"$f":"TREND(O$783:O815,$B$519:$B551,$B552,FALSE)","v":19.247254034143207},{"$f":"TREND(P$783:P815,$B$519:$B551,$B552,FALSE)","v":119.7549811002232},{"$f":"TREND(Q$783:Q815,$B$519:$B551,$B552,FALSE)","v":1299.0538030458324},{"$f":"TREND(R$783:R815,$B$519:$B551,$B552,FALSE)","v":16.599208286502108},{"$f":"TREND(S$783:S815,$B$519:$B551,$B552,FALSE)","v":115.80172558335875},{"$f":"TREND(T$783:T815,$B$519:$B551,$B552,FALSE)","v":1039.8442646513138},{"$f":"TREND(U$783:U815,$B$519:$B551,$B552,FALSE)","v":14.709128266751327}]
["2056-7",2056,7,{"$f":"TREND(D$783:D816,$B$519:$B552,$B553,FALSE)","v":117.77794882787876},{"$f":"TREND(E$783:E816,$B$519:$B552,$B553,FALSE)","v":1546.8021764949733},{"$f":"TREND(F$783:F816,$B$519:$B552,$B553,FALSE)","v":15.647470515456829},{"$f":"TREND(G$783:G816,$B$519:$B552,$B553,FALSE)","v":76.797844395818061},{"$f":"TREND(H$783:H816,$B$519:$B552,$B553,FALSE)","v":1357.2711887457865},{"$f":"TREND(I$783:I816,$B$519:$B552,$B553,FALSE)","v":12.150810053757663},{"$f":"TREND(J$783:J816,$B$519:$B552,$B553,FALSE)","v":109.55538936757011},{"$f":"TREND(K$783:K816,$B$519:$B552,$B553,FALSE)","v":24966.021734857266},{"$f":"TREND(L$783:L816,$B$519:$B552,$B553,FALSE)","v":21.075336787157809},{"$f":"TREND(M$783:M816,$B$519:$B552,$B553,FALSE)","v":131.41747579532546},{"$f":"TREND(N$783:N816,$B$519:$B552,$B553,FALSE)","v":1395.1259908708655},{"$f":"TREND(O$783:O816,$B$519:$B552,$B553,FALSE)","v":19.256620094500452},{"$f":"TREND(P$783:P816,$B$519:$B552,$B553,FALSE)","v":119.81325603019899},{"$f":"TREND(Q$783:Q816,$B$519:$B552,$B553,FALSE)","v":1299.6859460156843},{"$f":"TREND(R$783:R816,$B$519:$B552,$B553,FALSE)","v":16.607285760120845},{"$f":"TREND(S$783:S816,$B$519:$B552,$B553,FALSE)","v":115.8580767880222},{"$f":"TREND(T$783:T816,$B$519:$B552,$B553,FALSE)","v":1040.3502715927502},{"$f":"TREND(U$783:U816,$B$519:$B552,$B553,FALSE)","v":14.716285993401812}]
["2057-7",2057,7,{"$f":"TREND(D$783:D817,$B$519:$B553,$B554,FALSE)","v":117.83523382244486},{"$f":"TREND(E$783:E817,$B$519:$B553,$B554,FALSE)","v":1547.55451218393},{"$f":"TREND(F$783:F817,$B$519:$B553,$B554,FALSE)","v":15.655081152867071},{"$f":"TREND(G$783:G817,$B$519:$B553,$B554,FALSE)","v":76.835197432975534},{"$f":"TREND(H$783:H817,$B$519:$B553,$B554,FALSE)","v":1357.9313401021809},{"$f":"TREND(I$783:I817,$B$519:$B553,$B554,FALSE)","v":12.156719980826614},{"$f":"TREND(J$783:J817,$B$519:$B553,$B554,FALSE)","v":109.60867506278782},{"$f":"TREND(K$783:K817,$B$519:$B553,$B554,FALSE)","v":24978.164741537639},{"$f":"TREND(L$783:L817,$B$519:$B553,$B554,FALSE)","v":21.085587437346117},{"$f":"TREND(M$783:M817,$B$519:$B553,$B554,FALSE)","v":131.48139480106244},{"$f":"TREND(N$783:N817,$B$519:$B553,$B554,FALSE)","v":1395.8045540959977},{"$f":"TREND(O$783:O817,$B$519:$B553,$B554,FALSE)","v":19.2659861548577},{"$f":"TREND(P$783:P817,$B$519:$B553,$B554,FALSE)","v":119.87153096017477},{"$f":"TREND(Q$783:Q817,$B$519:$B553,$B554,FALSE)","v":1300.3180889855364},{"$f":"TREND(R$783:R817,$B$519:$B553,$B554,FALSE)","v":16.615363233739586},{"$f":"TREND(S$783:S817,$B$519:$B553,$B554,FALSE)","v":115.91442799268563},{"$f":"TREND(T$783:T817,$B$519:$B553,$B554,FALSE)","v":1040.8562785341862},{"$f":"TREND(U$783:U817,$B$519:$B553,$B554,FALSE)","v":14.723443720052311}]
["2058-7",2058,7,{"$f":"TREND(D$783:D818,$B$519:$B554,$B555,FALSE)","v":117.89251881701094},{"$f":"TREND(E$783:E818,$B$519:$B554,$B555,FALSE)","v":1548.3068478728862},{"$f":"TREND(F$783:F818,$B$519:$B554,$B555,FALSE)","v":15.662691790277309},{"$f":"TREND(G$783:G818,$B$519:$B554,$B555,FALSE)","v":76.872550470133035},{"$f":"TREND(H$783:H818,$B$519:$B554,$B555,FALSE)","v":1358.5914914585742},{"$f":"TREND(I$783:I818,$B$519:$B554,$B555,FALSE)","v":12.162629907895562},{"$f":"TREND(J$783:J818,$B$519:$B554,$B555,FALSE)","v":109.66196075800552},{"$f":"TREND(K$783:K818,$B$519:$B554,$B555,FALSE)","v":24990.30774821802},{"$f":"TREND(L$783:L818,$B$519:$B554,$B555,FALSE)","v":21.095838087534418},{"$f":"TREND(M$783:M818,$B$519:$B554,$B555,FALSE)","v":131.54531380679953},{"$f":"TREND(N$783:N818,$B$519:$B554,$B555,FALSE)","v":1396.4831173211292},{"$f":"TREND(O$783:O818,$B$519:$B554,$B555,FALSE)","v":19.275352215214944},{"$f":"TREND(P$783:P818,$B$519:$B554,$B555,FALSE)","v":119.92980589015055},{"$f":"TREND(Q$783:Q818,$B$519:$B554,$B555,FALSE)","v":1300.9502319553885},{"$f":"TREND(R$783:R818,$B$519:$B554,$B555,FALSE)","v":16.623440707358323},{"$f":"TREND(S$783:S818,$B$519:$B554,$B555,FALSE)","v":115.97077919734905},{"$f":"TREND(T$783:T818,$B$519:$B554,$B555,FALSE)","v":1041.3622854756225},{"$f":"TREND(U$783:U818,$B$519:$B554,$B555,FALSE)","v":14.730601446702785}]
["2059-7",2059,7,{"$f":"TREND(D$783:D819,$B$519:$B555,$B556,FALSE)","v":117.949803811577},{"$f":"TREND(E$783:E819,$B$519:$B555,$B556,FALSE)","v":1549.0591835618432},{"$f":"TREND(F$783:F819,$B$519:$B555,$B556,FALSE)","v":15.670302427687547},{"$f":"TREND(G$783:G819,$B$519:$B555,$B556,FALSE)","v":76.909903507290537},{"$f":"TREND(H$783:H819,$B$519:$B555,$B556,FALSE)","v":1359.2516428149681},{"$f":"TREND(I$783:I819,$B$519:$B555,$B556,FALSE)","v":12.168539834964509},{"$f":"TREND(J$783:J819,$B$519:$B555,$B556,FALSE)","v":109.71524645322319},{"$f":"TREND(K$783:K819,$B$519:$B555,$B556,FALSE)","v":25002.450754898393},{"$f":"TREND(L$783:L819,$B$519:$B555,$B556,FALSE)","v":21.106088737722722},{"$f":"TREND(M$783:M819,$B$519:$B555,$B556,FALSE)","v":131.6092328125365},{"$f":"TREND(N$783:N819,$B$519:$B555,$B556,FALSE)","v":1397.1616805462609},{"$f":"TREND(O$783:O819,$B$519:$B555,$B556,FALSE)","v":19.284718275572192},{"$f":"TREND(P$783:P819,$B$519:$B555,$B556,FALSE)","v":119.98808082012631},{"$f":"TREND(Q$783:Q819,$B$519:$B555,$B556,FALSE)","v":1301.5823749252397},{"$f":"TREND(R$783:R819,$B$519:$B555,$B556,FALSE)","v":16.631518180977061},{"$f":"TREND(S$783:S819,$B$519:$B555,$B556,FALSE)","v":116.02713040201247},{"$f":"TREND(T$783:T819,$B$519:$B555,$B556,FALSE)","v":1041.8682924170587},{"$f":"TREND(U$783:U819,$B$519:$B555,$B556,FALSE)","v":14.737759173353275}]
["2060-7",2060,7,{"$f":"TREND(D$783:D820,$B$519:$B556,$B557,FALSE)","v":118.00708880614309},{"$f":"TREND(E$783:E820,$B$519:$B556,$B557,FALSE)","v":1549.8115192507996},{"$f":"TREND(F$783:F820,$B$519:$B556,$B557,FALSE)","v":15.677913065097789},{"$f":"TREND(G$783:G820,$B$519:$B556,$B557,FALSE)","v":76.947256544448038},{"$f":"TREND(H$783:H820,$B$519:$B556,$B557,FALSE)","v":1359.9117941713619},{"$f":"TREND(I$783:I820,$B$519:$B556,$B557,FALSE)","v":12.174449762033456},{"$f":"TREND(J$783:J820,$B$519:$B556,$B557,FALSE)","v":109.76853214844088},{"$f":"TREND(K$783:K820,$B$519:$B556,$B557,FALSE)","v":25014.593761578773},{"$f":"TREND(L$783:L820,$B$519:$B556,$B557,FALSE)","v":21.116339387911033},{"$f":"TREND(M$783:M820,$B$519:$B556,$B557,FALSE)","v":131.67315181827351},{"$f":"TREND(N$783:N820,$B$519:$B556,$B557,FALSE)","v":1397.8402437713924},{"$f":"TREND(O$783:O820,$B$519:$B556,$B557,FALSE)","v":19.294084335929433},{"$f":"TREND(P$783:P820,$B$519:$B556,$B557,FALSE)","v":120.04635575010208},{"$f":"TREND(Q$783:Q820,$B$519:$B556,$B557,FALSE)","v":1302.2145178950921},{"$f":"TREND(R$783:R820,$B$519:$B556,$B557,FALSE)","v":16.639595654595791},{"$f":"TREND(S$783:S820,$B$519:$B556,$B557,FALSE)","v":116.08348160667589},{"$f":"TREND(T$783:T820,$B$519:$B556,$B557,FALSE)","v":1042.3742993584949},{"$f":"TREND(U$783:U820,$B$519:$B556,$B557,FALSE)","v":14.744916900003759}]
["2061-7",2061,7,{"$f":"TREND(D$783:D821,$B$519:$B557,$B558,FALSE)","v":118.06437380070918},{"$f":"TREND(E$783:E821,$B$519:$B557,$B558,FALSE)","v":1550.5638549397565},{"$f":"TREND(F$783:F821,$B$519:$B557,$B558,FALSE)","v":15.68552370250803},{"$f":"TREND(G$783:G821,$B$519:$B557,$B558,FALSE)","v":76.98460958160554},{"$f":"TREND(H$783:H821,$B$519:$B557,$B558,FALSE)","v":1360.5719455277558},{"$f":"TREND(I$783:I821,$B$519:$B557,$B558,FALSE)","v":12.180359689102405},{"$f":"TREND(J$783:J821,$B$519:$B557,$B558,FALSE)","v":109.82181784365859},{"$f":"TREND(K$783:K821,$B$519:$B557,$B558,FALSE)","v":25026.73676825915},{"$f":"TREND(L$783:L821,$B$519:$B557,$B558,FALSE)","v":21.126590038099337},{"$f":"TREND(M$783:M821,$B$519:$B557,$B558,FALSE)","v":131.73707082401054},{"$f":"TREND(N$783:N821,$B$519:$B557,$B558,FALSE)","v":1398.5188069965243},{"$f":"TREND(O$783:O821,$B$519:$B557,$B558,FALSE)","v":19.303450396286689},{"$f":"TREND(P$783:P821,$B$519:$B557,$B558,FALSE)","v":120.10463068007786},{"$f":"TREND(Q$783:Q821,$B$519:$B557,$B558,FALSE)","v":1302.8466608649437},{"$f":"TREND(R$783:R821,$B$519:$B557,$B558,FALSE)","v":16.647673128214524},{"$f":"TREND(S$783:S821,$B$519:$B557,$B558,FALSE)","v":116.13983281133935},{"$f":"TREND(T$783:T821,$B$519:$B557,$B558,FALSE)","v":1042.8803062999309},{"$f":"TREND(U$783:U821,$B$519:$B557,$B558,FALSE)","v":14.752074626654247}]
["2062-7",2062,7,{"$f":"TREND(D$783:D822,$B$519:$B558,$B559,FALSE)","v":118.12165879527529},{"$f":"TREND(E$783:E822,$B$519:$B558,$B559,FALSE)","v":1551.316190628713},{"$f":"TREND(F$783:F822,$B$519:$B558,$B559,FALSE)","v":15.693134339918272},{"$f":"TREND(G$783:G822,$B$519:$B558,$B559,FALSE)","v":77.021962618763041},{"$f":"TREND(H$783:H822,$B$519:$B558,$B559,FALSE)","v":1361.23209688415},{"$f":"TREND(I$783:I822,$B$519:$B558,$B559,FALSE)","v":12.186269616171352},{"$f":"TREND(J$783:J822,$B$519:$B558,$B559,FALSE)","v":109.87510353887625},{"$f":"TREND(K$783:K822,$B$519:$B558,$B559,FALSE)","v":25038.879774939527},{"$f":"TREND(L$783:L822,$B$519:$B558,$B559,FALSE)","v":21.136840688287638},{"$f":"TREND(M$783:M822,$B$519:$B558,$B559,FALSE)","v":131.80098982974758},{"$f":"TREND(N$783:N822,$B$519:$B558,$B559,FALSE)","v":1399.197370221656},{"$f":"TREND(O$783:O822,$B$519:$B558,$B559,FALSE)","v":19.312816456643933},{"$f":"TREND(P$783:P822,$B$519:$B558,$B559,FALSE)","v":120.16290561005366},{"$f":"TREND(Q$783:Q822,$B$519:$B558,$B559,FALSE)","v":1303.4788038347958},{"$f":"TREND(R$783:R822,$B$519:$B558,$B559,FALSE)","v":16.655750601833262},{"$f":"TREND(S$783:S822,$B$519:$B558,$B559,FALSE)","v":116.19618401600279},{"$f":"TREND(T$783:T822,$B$519:$B558,$B559,FALSE)","v":1043.3863132413671},{"$f":"TREND(U$783:U822,$B$519:$B558,$B559,FALSE)","v":14.759232353304728}]
["2063-7",2063,7,{"$f":"TREND(D$783:D823,$B$519:$B559,$B560,FALSE)","v":118.17894378984141},{"$f":"TREND(E$783:E823,$B$519:$B559,$B560,FALSE)","v":1552.0685263176699},{"$f":"TREND(F$783:F823,$B$519:$B559,$B560,FALSE)","v":15.700744977328517},{"$f":"TREND(G$783:G823,$B$519:$B559,$B560,FALSE)","v":77.059315655920543},{"$f":"TREND(H$783:H823,$B$519:$B559,$B560,FALSE)","v":1361.8922482405437},{"$f":"TREND(I$783:I823,$B$519:$B559,$B560,FALSE)","v":12.192179543240304},{"$f":"TREND(J$783:J823,$B$519:$B559,$B560,FALSE)","v":109.92838923409397},{"$f":"TREND(K$783:K823,$B$519:$B559,$B560,FALSE)","v":25051.022781619908},{"$f":"TREND(L$783:L823,$B$519:$B559,$B560,FALSE)","v":21.147091338475953},{"$f":"TREND(M$783:M823,$B$519:$B559,$B560,FALSE)","v":131.86490883548461},{"$f":"TREND(N$783:N823,$B$519:$B559,$B560,FALSE)","v":1399.8759334467879},{"$f":"TREND(O$783:O823,$B$519:$B559,$B560,FALSE)","v":19.322182517001185},{"$f":"TREND(P$783:P823,$B$519:$B559,$B560,FALSE)","v":120.22118054002944},{"$f":"TREND(Q$783:Q823,$B$519:$B559,$B560,FALSE)","v":1304.1109468046479},{"$f":"TREND(R$783:R823,$B$519:$B559,$B560,FALSE)","v":16.663828075451999},{"$f":"TREND(S$783:S823,$B$519:$B559,$B560,FALSE)","v":116.25253522066623},{"$f":"TREND(T$783:T823,$B$519:$B559,$B560,FALSE)","v":1043.8923201828036},{"$f":"TREND(U$783:U823,$B$519:$B559,$B560,FALSE)","v":14.766390079955219}]
["2064-7",2064,7,{"$f":"TREND(D$783:D824,$B$519:$B560,$B561,FALSE)","v":118.23622878440749},{"$f":"TREND(E$783:E824,$B$519:$B560,$B561,FALSE)","v":1552.8208620066268},{"$f":"TREND(F$783:F824,$B$519:$B560,$B561,FALSE)","v":15.708355614738757},{"$f":"TREND(G$783:G824,$B$519:$B560,$B561,FALSE)","v":77.096668693078044},{"$f":"TREND(H$783:H824,$B$519:$B560,$B561,FALSE)","v":1362.5523995969374},{"$f":"TREND(I$783:I824,$B$519:$B560,$B561,FALSE)","v":12.198089470309252},{"$f":"TREND(J$783:J824,$B$519:$B560,$B561,FALSE)","v":109.98167492931165},{"$f":"TREND(K$783:K824,$B$519:$B560,$B561,FALSE)","v":25063.165788300288},{"$f":"TREND(L$783:L824,$B$519:$B560,$B561,FALSE)","v":21.157341988664257},{"$f":"TREND(M$783:M824,$B$519:$B560,$B561,FALSE)","v":131.92882784122159},{"$f":"TREND(N$783:N824,$B$519:$B560,$B561,FALSE)","v":1400.5544966719197},{"$f":"TREND(O$783:O824,$B$519:$B560,$B561,FALSE)","v":19.331548577358433},{"$f":"TREND(P$783:P824,$B$519:$B560,$B561,FALSE)","v":120.27945547000522},{"$f":"TREND(Q$783:Q824,$B$519:$B560,$B561,FALSE)","v":1304.7430897744996},{"$f":"TREND(R$783:R824,$B$519:$B560,$B561,FALSE)","v":16.671905549070736},{"$f":"TREND(S$783:S824,$B$519:$B560,$B561,FALSE)","v":116.30888642532966},{"$f":"TREND(T$783:T824,$B$519:$B560,$B561,FALSE)","v":1044.3983271242396},{"$f":"TREND(U$783:U824,$B$519:$B560,$B561,FALSE)","v":14.773547806605706}]
["-"]
["2022-8",2022,{"$f":"C783+1","v":8},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B827,\"-\",$C827),$A:$A,0),1)","v":118.47643097643098},1539.8506772900848,15.420005456641649,73.775968239579811,1383.3333333333333,11.232449297971918,127.85676970671108,16761.904761904763,23.568925233644858,123.15207221256169,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B827,\"-\",$C827),$A:$A,0),1)","v":1335.7142857142858},16.502695889643583,120.1807729540664,1250,16.204358901783188,115.98998154495122,1083.089158029899,14.656227483023128]
["2023-8",{"$f":"B827+1","v":2023},{"$f":"C827","v":8},118.2961038961039,1538.6335765330402,15.411487960064115,73.809839415414615,1383.3333333333333,11.236100336177916,130.67939676093729,16952.380952380954,24.016321772078111,125.51094233695243,1371.4285714285713,16.772617830974692,123.22740561197855,1300,16.545646810010574,115.84333792560521,1079.064334361052,14.64170454883608]
["2024-8",2024,{"$f":"C828","v":8},118.36001642036125,1538.5513609962434,15.414159604754781,74.01149414411006,1400,11.242945100051308,135.82771122266942,17295.238095238095,24.832994481556781,128.12705244097052,1414.2857142857142,17.07083490098163,126.55932510876239,1300,16.917029341569563,115.89291544237676,1081.1448879838199,14.646947203719911]
["2025-8",2025,8,118.14487453012293,1535.6725533722065,15.404727842594697,74.140462440493593,1400,11.242528297087626,139.53026005913136,17542.857142857145,25.419317524580677,130.70347425366822,1449.9999999999998,17.365481633961565,129.79832672197364,1300,17.283778119323738,115.72756222785468,1076.8399745089325,14.630280328371473]
["2026-8",2026,8,117.98749747933051,1534.2158294199269,15.3964124802923,74.364427263469508,1416.6666666666667,11.250630994447247,143.40981577289924,17809.523809523809,26.043165467625901,133.06054723982635,1485.7142857142858,17.635307240248391,132.70973839646399,1300,17.61106862267955,115.60357096648984,1073.6193460753896,14.617731940805813]
["2027-8",2027,8,117.83318313807951,1532.748469257207,15.389821674043331,74.476720244163261,1433.3333333333333,11.255953873151165,147.0380136573165,18057.142857142859,26.610363584311479,135.69889689903178,1528.5714285714287,17.935273910685229,135.7896513045134,1300,17.954749878917873,115.47527047913447,1070.398733851212,14.605014737883126]
["2028-8",2028,8,117.65115354017502,1529.8120787695382,15.381452015441758,74.694473970738557,1433.3333333333333,11.254359740906827,151.04851981800212,18323.809523809519,27.249430523917994,138.22200265099647,1571.4285714285713,18.224754114324668,138.90133788876875,1300,18.307628752409805,115.33431630232707,1066.1042930232627,14.590968769909439]
["2029-8",2029,8,117.32252323511963,1525.4075987249605,15.365181276822328,74.803382767047836,1450,11.26106605584102,154.61091104194929,18571.428571428572,27.802944507361268,140.46165140604057,1607.1428571428571,18.480700179533212,141.6872104843296,1350,18.620264437898197,115.07435062862977,1059.6625771746913,14.56494111371908]
[{"$f":"_xlfn.CONCAT(B835,\"-\",C835)","v":"2030-8"},2030,8,117.17996654531143,1523.9394453870098,15.359123664624358,74.949004070832487,1450,11.265698103915291,157.93600091425796,18799.999999999996,28.33216045038705,142.70538562388211,1642.8571428571429,18.736342042755343,144.41503072016587,1350,18.924262049219443,114.95552731893265,1056.441717937239,14.553605805982164]
["2031-8",2031,8,116.94235098365469,1521.0031458775934,15.347787302706545,75.105514934365928,1466.6666666666667,11.264846332802742,160.92293093341553,18990.476190476191,28.817354793561933,144.91575577740377,1671.4285714285713,18.988530207958441,147.22074178488035,1350,19.234683492774273,114.76913345983554,1052.1472392960782,14.535133474529475]
["2032-8",2032,8,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B837,\"-\",$C837),$A:$A,0),1)","v":116.90524880708929},1521.0031461008991,15.346538922357885,75.299959883484661,1466.6666666666667,11.274808230853525,165.00658342593059,19276.190476190473,29.450243562978429,147.36162259765064,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B837,\"-\",$C837),$A:$A,0),1)","v":1714.2857142857142},19.268722739505677,150.2613376166008,1350,19.578577699736613,114.74181360201511,1051.0736196641431,14.532184628092423]
["2033-8",2033,8,116.8072113986624,1519.5349963459755,15.341563015325212,75.439429875470097,1483.3333333333333,11.279288006296543,169.05389253191223,19542.857142857141,30.103806228373703,149.72770196489469,1750,19.537259339684677,153.26834827055495,1350,19.912605042016807,114.65738825152026,1048.9263804002737,14.523870128297736]
["2034-8",2034,8,116.79050468011194,1519.5349963459755,15.340524167525869,75.58864512530495,1500,11.279055762977237,173.2681529493517,19828.571428571428,30.777701307639365,152.01610604003005,1785.7142857142858,19.799764072472094,156.12797624248415,1350,20.231562039887564,114.64419475655431,1048.9263804002737,14.522363513429507]
["2035-8",2035,8,116.7467332820907,1519.5349963459755,15.338919749080425,75.724181195363599,1500,11.28017731983466,176.63981721303659,20057.142857142859,31.311610076670316,154.17428710690874,1821.4285714285713,20.045779599652914,158.86995326477717,1350,20.542377398720681,114.6168665713753,1047.8527607683391,14.519533906568578]
["2036-8",2036,8,116.68899521531101,1518.0668465910519,15.335377371167082,75.923562060454969,1516.6666666666667,11.287919423088384,180.38326480473833,20304.761904761905,31.907939534250307,156.52096493596596,1857.1428571428571,20.315298645548072,161.79960812685189,1400.0000000000002,20.871757447090825,114.56593032609368,1046.7791411364042,14.51459158267739]
["2037-8",2037,8,116.64601010582516,1518.0668465910519,15.33389622689538,76.057806903612445,1516.6666666666667,11.289653127779426,184.19407206570608,20571.428571428572,32.525060959089679,158.91513462828362,1892.8571428571429,20.586856523395156,164.85170673259617,1400.0000000000002,21.210119558755533,114.53302119270576,1045.7055215044695,14.511552367735577]
["2038-8",2038,8,116.6270783847981,1518.0668465910519,15.333243649960876,76.293251079322587,1533.3333333333333,11.295935822568277,188.17097415506959,20838.095238095237,33.153638814016169,161.18754587329451,1928.5714285714287,20.847170057570441,167.74547045470302,1400.0000000000002,21.532390660966787,114.52058155941353,1045.7055215044695,14.509915136769811]
["2039-8",2039,8,116.41889972540478,1515.1305470812047,15.323230544358797,76.435255651720567,1550,11.299501320035203,190.59405940594058,21009.523809523809,33.529963802118253,163.38392130914568,1964.2857142857142,21.097216040431306,170.42100807600661,1400.0000000000002,21.837349397590362,114.35465151792805,1041.4110429767304,14.493673081124234]
["2040-8",2040,8,116.38028700906344,1515.1305470812047,15.321558391101762,76.61369701922105,1550,11.305667425436292,193.99014778325125,21238.095238095237,34.066960117380283,165.70263307928633,2000,21.362660486542591,173.33765497793374,1400.0000000000002,22.162091673730195,114.32394623198103,1040.3374233447955,14.490320182068714]
["2041-8",2041,8,116.27906976744185,1513.6623973262811,15.316505574815814,76.801507933086953,1566.6666666666667,11.307933557904519,197.252208047105,21447.619047619046,34.585268745852687,167.75793675471891,2028.5714285714287,21.596654039515009,175.90328612644103,1400.0000000000002,22.450172044406933,114.23812984496124,1038.190184080926,14.482470144185333]
["2042-8",2042,8,116.03906470091088,1510.7260978164334,15.305369793250865,76.927622425574484,1566.6666666666667,11.311484885266747,199.21798631476051,21580.952380952382,34.900303710550638,170.10832596844358,2064.2857142857142,21.865714325572313,178.76910008610082,1450,22.771060968513609,114.04619745491829,1033.8957055531871,14.462981099497227]
["2043-8",2043,8,116.00486982581008,1509.25794806151,15.303899944125263,76.851353823366864,1566.6666666666667,11.311201887118118,198.0544747081712,21504.761904761901,34.712915517014849,169.59804004995939,2057.1428571428573,21.808657673595754,178.1062495966253,1450,22.702981134505183,114.02318179088344,1032.822085921252,14.460466850628652]
["2044-8",2044,8,115.95516113965436,1509.25794806151,15.30109708857557,76.826763204184914,1566.6666666666667,11.312217194570136,197.09302325581396,21447.619047619046,34.55805439330544,169.18277596206644,2050,21.759912346778059,177.58847584199717,1450,22.641872394998398,113.97643681597992,1031.7484662893173,14.456205710716009]
["2045-8",2045,8,115.94378257632167,1509.25794806151,15.300590787029774,76.802839890238658,1566.6666666666667,11.307521240805153,196.52509652509653,21409.523809523809,34.478272183190214,168.83330102162091,2050,21.720065164268259,177.15068135515943,1400.0000000000002,22.589091838038062,113.97177059138825,1031.7484662893173,14.455460974839621]
["2046-8",2046,8,{"$f":"TREND(D$827:D850,$B$519:$B542,$B543,FALSE)","v":117.73308362051075},{"$f":"TREND(E$827:E850,$B$519:$B542,$B543,FALSE)","v":1531.6440010787037},{"$f":"TREND(F$827:F850,$B$519:$B542,$B543,FALSE)","v":15.445414477486777},{"$f":"TREND(G$827:G850,$B$519:$B542,$B543,FALSE)","v":75.954914783713846},{"$f":"TREND(H$827:H850,$B$519:$B542,$B543,FALSE)","v":1495.4423389105996},{"$f":"TREND(I$827:I850,$B$519:$B542,$B543,FALSE)","v":11.346314891179158},{"$f":"TREND(J$827:J850,$B$519:$B542,$B543,FALSE)","v":170.21228921393083},{"$f":"TREND(K$827:K850,$B$519:$B542,$B543,FALSE)","v":19673.682824833591},{"$f":"TREND(L$827:L850,$B$519:$B542,$B543,FALSE)","v":30.312065012583158},{"$f":"TREND(M$827:M850,$B$519:$B542,$B543,FALSE)","v":150.84719108794033},{"$f":"TREND(N$827:N850,$B$519:$B542,$B543,FALSE)","v":1763.3361274929277},{"$f":"TREND(O$827:O850,$B$519:$B542,$B543,FALSE)","v":19.681034977340001},{"$f":"TREND(P$827:P850,$B$519:$B542,$B543,FALSE)","v":154.53489754188953},{"$f":"TREND(Q$827:Q850,$B$519:$B542,$B543,FALSE)","v":1368.938056801451},{"$f":"TREND(R$827:R850,$B$519:$B542,$B543,FALSE)","v":20.072780450614971},{"$f":"TREND(S$827:S850,$B$519:$B542,$B543,FALSE)","v":115.53073557604885},{"$f":"TREND(T$827:T850,$B$519:$B542,$B543,FALSE)","v":1059.8941622210884},{"$f":"TREND(U$827:U850,$B$519:$B542,$B543,FALSE)","v":14.629758557370051}]
["2047-8",{"$f":"B851+1","v":2047},8,{"$f":"TREND(D$827:D851,$B$519:$B543,$B544,FALSE)","v":117.79062667213368},{"$f":"TREND(E$827:E851,$B$519:$B543,$B544,FALSE)","v":1532.3926051848027},{"$f":"TREND(F$827:F851,$B$519:$B543,$B544,FALSE)","v":15.452963555921521},{"$f":"TREND(G$827:G851,$B$519:$B543,$B544,FALSE)","v":75.992038397977652},{"$f":"TREND(H$827:H851,$B$519:$B543,$B544,FALSE)","v":1496.173249144671},{"$f":"TREND(I$827:I851,$B$519:$B543,$B544,FALSE)","v":11.351860499630369},{"$f":"TREND(J$827:J851,$B$519:$B543,$B544,FALSE)","v":170.29548192615658},{"$f":"TREND(K$827:K851,$B$519:$B543,$B544,FALSE)","v":19683.298505588638},{"$f":"TREND(L$827:L851,$B$519:$B543,$B544,FALSE)","v":30.326880293625482},{"$f":"TREND(M$827:M851,$B$519:$B543,$B544,FALSE)","v":150.92091894282208},{"$f":"TREND(N$827:N851,$B$519:$B543,$B544,FALSE)","v":1764.1979731075382},{"$f":"TREND(O$827:O851,$B$519:$B543,$B544,FALSE)","v":19.690654251522481},{"$f":"TREND(P$827:P851,$B$519:$B543,$B544,FALSE)","v":154.61042779484256},{"$f":"TREND(Q$827:Q851,$B$519:$B543,$B544,FALSE)","v":1369.6071369856163},{"$f":"TREND(R$827:R851,$B$519:$B543,$B544,FALSE)","v":20.082591193748218},{"$f":"TREND(S$827:S851,$B$519:$B543,$B544,FALSE)","v":115.58720221122776},{"$f":"TREND(T$827:T851,$B$519:$B543,$B544,FALSE)","v":1060.41219455844},{"$f":"TREND(U$827:U851,$B$519:$B543,$B544,FALSE)","v":14.636908976997312}]
["2048-8",2048,8,{"$f":"TREND(D$827:D852,$B$519:$B544,$B545,FALSE)","v":117.84816972375663},{"$f":"TREND(E$827:E852,$B$519:$B544,$B545,FALSE)","v":1533.1412092909018},{"$f":"TREND(F$827:F852,$B$519:$B544,$B545,FALSE)","v":15.460512634356267},{"$f":"TREND(G$827:G852,$B$519:$B544,$B545,FALSE)","v":76.029162012241443},{"$f":"TREND(H$827:H852,$B$519:$B544,$B545,FALSE)","v":1496.9041593787426},{"$f":"TREND(I$827:I852,$B$519:$B544,$B545,FALSE)","v":11.357406108081582},{"$f":"TREND(J$827:J852,$B$519:$B544,$B545,FALSE)","v":170.37867463838234},{"$f":"TREND(K$827:K852,$B$519:$B544,$B545,FALSE)","v":19692.914186343696},{"$f":"TREND(L$827:L852,$B$519:$B544,$B545,FALSE)","v":30.341695574667803},{"$f":"TREND(M$827:M852,$B$519:$B544,$B545,FALSE)","v":150.99464679770375},{"$f":"TREND(N$827:N852,$B$519:$B544,$B545,FALSE)","v":1765.059818722149},{"$f":"TREND(O$827:O852,$B$519:$B544,$B545,FALSE)","v":19.700273525704954},{"$f":"TREND(P$827:P852,$B$519:$B544,$B545,FALSE)","v":154.68595804779565},{"$f":"TREND(Q$827:Q852,$B$519:$B544,$B545,FALSE)","v":1370.2762171697814},{"$f":"TREND(R$827:R852,$B$519:$B544,$B545,FALSE)","v":20.092401936881458},{"$f":"TREND(S$827:S852,$B$519:$B544,$B545,FALSE)","v":115.64366884640668},{"$f":"TREND(T$827:T852,$B$519:$B544,$B545,FALSE)","v":1060.9302268957917},{"$f":"TREND(U$827:U852,$B$519:$B544,$B545,FALSE)","v":14.644059396624574}]
["2049-8",2049,8,{"$f":"TREND(D$827:D853,$B$519:$B545,$B546,FALSE)","v":117.90571277537954},{"$f":"TREND(E$827:E853,$B$519:$B545,$B546,FALSE)","v":1533.8898133970008},{"$f":"TREND(F$827:F853,$B$519:$B545,$B546,FALSE)","v":15.468061712791007},{"$f":"TREND(G$827:G853,$B$519:$B545,$B546,FALSE)","v":76.066285626505234},{"$f":"TREND(H$827:H853,$B$519:$B545,$B546,FALSE)","v":1497.635069612814},{"$f":"TREND(I$827:I853,$B$519:$B545,$B546,FALSE)","v":11.362951716532791},{"$f":"TREND(J$827:J853,$B$519:$B545,$B546,FALSE)","v":170.46186735060814},{"$f":"TREND(K$827:K853,$B$519:$B545,$B546,FALSE)","v":19702.529867098747},{"$f":"TREND(L$827:L853,$B$519:$B545,$B546,FALSE)","v":30.356510855710116},{"$f":"TREND(M$827:M853,$B$519:$B545,$B546,FALSE)","v":151.06837465258542},{"$f":"TREND(N$827:N853,$B$519:$B545,$B546,FALSE)","v":1765.921664336759},{"$f":"TREND(O$827:O853,$B$519:$B545,$B546,FALSE)","v":19.70989279988742},{"$f":"TREND(P$827:P853,$B$519:$B545,$B546,FALSE)","v":154.76148830074865},{"$f":"TREND(Q$827:Q853,$B$519:$B545,$B546,FALSE)","v":1370.945297353946},{"$f":"TREND(R$827:R853,$B$519:$B545,$B546,FALSE)","v":20.102212680014695},{"$f":"TREND(S$827:S853,$B$519:$B545,$B546,FALSE)","v":115.70013548158558},{"$f":"TREND(T$827:T853,$B$519:$B545,$B546,FALSE)","v":1061.4482592331428},{"$f":"TREND(U$827:U853,$B$519:$B545,$B546,FALSE)","v":14.651209816251832}]
["2050-8",2050,8,{"$f":"TREND(D$827:D854,$B$519:$B546,$B547,FALSE)","v":117.96325582700248},{"$f":"TREND(E$827:E854,$B$519:$B546,$B547,FALSE)","v":1534.6384175030996},{"$f":"TREND(F$827:F854,$B$519:$B546,$B547,FALSE)","v":15.475610791225757},{"$f":"TREND(G$827:G854,$B$519:$B546,$B547,FALSE)","v":76.103409240769025},{"$f":"TREND(H$827:H854,$B$519:$B546,$B547,FALSE)","v":1498.3659798468859},{"$f":"TREND(I$827:I854,$B$519:$B546,$B547,FALSE)","v":11.368497324984004},{"$f":"TREND(J$827:J854,$B$519:$B546,$B547,FALSE)","v":170.54506006283393},{"$f":"TREND(K$827:K854,$B$519:$B546,$B547,FALSE)","v":19712.145547853794},{"$f":"TREND(L$827:L854,$B$519:$B546,$B547,FALSE)","v":30.371326136752437},{"$f":"TREND(M$827:M854,$B$519:$B546,$B547,FALSE)","v":151.14210250746714},{"$f":"TREND(N$827:N854,$B$519:$B546,$B547,FALSE)","v":1766.7835099513695},{"$f":"TREND(O$827:O854,$B$519:$B546,$B547,FALSE)","v":19.719512074069897},{"$f":"TREND(P$827:P854,$B$519:$B546,$B547,FALSE)","v":154.83701855370165},{"$f":"TREND(Q$827:Q854,$B$519:$B546,$B547,FALSE)","v":1371.6143775381111},{"$f":"TREND(R$827:R854,$B$519:$B546,$B547,FALSE)","v":20.112023423147939},{"$f":"TREND(S$827:S854,$B$519:$B546,$B547,FALSE)","v":115.7566021167645},{"$f":"TREND(T$827:T854,$B$519:$B546,$B547,FALSE)","v":1061.9662915704944},{"$f":"TREND(U$827:U854,$B$519:$B546,$B547,FALSE)","v":14.658360235879089}]
["2051-8",2051,8,{"$f":"TREND(D$827:D855,$B$519:$B547,$B548,FALSE)","v":118.02079887862544},{"$f":"TREND(E$827:E855,$B$519:$B547,$B548,FALSE)","v":1535.3870216091987},{"$f":"TREND(F$827:F855,$B$519:$B547,$B548,FALSE)","v":15.483159869660501},{"$f":"TREND(G$827:G855,$B$519:$B547,$B548,FALSE)","v":76.140532855032816},{"$f":"TREND(H$827:H855,$B$519:$B547,$B548,FALSE)","v":1499.0968900809571},{"$f":"TREND(I$827:I855,$B$519:$B547,$B548,FALSE)","v":11.374042933435215},{"$f":"TREND(J$827:J855,$B$519:$B547,$B548,FALSE)","v":170.62825277505971},{"$f":"TREND(K$827:K855,$B$519:$B547,$B548,FALSE)","v":19721.761228608844},{"$f":"TREND(L$827:L855,$B$519:$B547,$B548,FALSE)","v":30.386141417794761},{"$f":"TREND(M$827:M855,$B$519:$B547,$B548,FALSE)","v":151.21583036234881},{"$f":"TREND(N$827:N855,$B$519:$B547,$B548,FALSE)","v":1767.64535556598},{"$f":"TREND(O$827:O855,$B$519:$B547,$B548,FALSE)","v":19.729131348252373},{"$f":"TREND(P$827:P855,$B$519:$B547,$B548,FALSE)","v":154.91254880665471},{"$f":"TREND(Q$827:Q855,$B$519:$B547,$B548,FALSE)","v":1372.2834577222764},{"$f":"TREND(R$827:R855,$B$519:$B547,$B548,FALSE)","v":20.121834166281186},{"$f":"TREND(S$827:S855,$B$519:$B547,$B548,FALSE)","v":115.81306875194342},{"$f":"TREND(T$827:T855,$B$519:$B547,$B548,FALSE)","v":1062.4843239078461},{"$f":"TREND(U$827:U855,$B$519:$B547,$B548,FALSE)","v":14.665510655506345}]
["2052-8",2052,8,{"$f":"TREND(D$827:D856,$B$519:$B548,$B549,FALSE)","v":118.07834193024834},{"$f":"TREND(E$827:E856,$B$519:$B548,$B549,FALSE)","v":1536.1356257152981},{"$f":"TREND(F$827:F856,$B$519:$B548,$B549,FALSE)","v":15.490708948095243},{"$f":"TREND(G$827:G856,$B$519:$B548,$B549,FALSE)","v":76.177656469296622},{"$f":"TREND(H$827:H856,$B$519:$B548,$B549,FALSE)","v":1499.8278003150292},{"$f":"TREND(I$827:I856,$B$519:$B548,$B549,FALSE)","v":11.379588541886431},{"$f":"TREND(J$827:J856,$B$519:$B548,$B549,FALSE)","v":170.71144548728549},{"$f":"TREND(K$827:K856,$B$519:$B548,$B549,FALSE)","v":19731.376909363895},{"$f":"TREND(L$827:L856,$B$519:$B548,$B549,FALSE)","v":30.400956698837071},{"$f":"TREND(M$827:M856,$B$519:$B548,$B549,FALSE)","v":151.28955821723048},{"$f":"TREND(N$827:N856,$B$519:$B548,$B549,FALSE)","v":1768.5072011805903},{"$f":"TREND(O$827:O856,$B$519:$B548,$B549,FALSE)","v":19.738750622434839},{"$f":"TREND(P$827:P856,$B$519:$B548,$B549,FALSE)","v":154.98807905960768},{"$f":"TREND(Q$827:Q856,$B$519:$B548,$B549,FALSE)","v":1372.9525379064412},{"$f":"TREND(R$827:R856,$B$519:$B548,$B549,FALSE)","v":20.13164490941443},{"$f":"TREND(S$827:S856,$B$519:$B548,$B549,FALSE)","v":115.86953538712231},{"$f":"TREND(T$827:T856,$B$519:$B548,$B549,FALSE)","v":1063.0023562451975},{"$f":"TREND(U$827:U856,$B$519:$B548,$B549,FALSE)","v":14.672661075133606}]
["2053-8",2053,8,{"$f":"TREND(D$827:D857,$B$519:$B549,$B550,FALSE)","v":118.13588498187126},{"$f":"TREND(E$827:E857,$B$519:$B549,$B550,FALSE)","v":1536.8842298213965},{"$f":"TREND(F$827:F857,$B$519:$B549,$B550,FALSE)","v":15.498258026529987},{"$f":"TREND(G$827:G857,$B$519:$B549,$B550,FALSE)","v":76.214780083560399},{"$f":"TREND(H$827:H857,$B$519:$B549,$B550,FALSE)","v":1500.5587105491004},{"$f":"TREND(I$827:I857,$B$519:$B549,$B550,FALSE)","v":11.385134150337638},{"$f":"TREND(J$827:J857,$B$519:$B549,$B550,FALSE)","v":170.79463819951127},{"$f":"TREND(K$827:K857,$B$519:$B549,$B550,FALSE)","v":19740.992590118945},{"$f":"TREND(L$827:L857,$B$519:$B549,$B550,FALSE)","v":30.415771979879395},{"$f":"TREND(M$827:M857,$B$519:$B549,$B550,FALSE)","v":151.3632860721122},{"$f":"TREND(N$827:N857,$B$519:$B549,$B550,FALSE)","v":1769.3690467952006},{"$f":"TREND(O$827:O857,$B$519:$B549,$B550,FALSE)","v":19.748369896617312},{"$f":"TREND(P$827:P857,$B$519:$B549,$B550,FALSE)","v":155.06360931256071},{"$f":"TREND(Q$827:Q857,$B$519:$B549,$B550,FALSE)","v":1373.6216180906058},{"$f":"TREND(R$827:R857,$B$519:$B549,$B550,FALSE)","v":20.14145565254767},{"$f":"TREND(S$827:S857,$B$519:$B549,$B550,FALSE)","v":115.92600202230123},{"$f":"TREND(T$827:T857,$B$519:$B549,$B550,FALSE)","v":1063.5203885825488},{"$f":"TREND(U$827:U857,$B$519:$B549,$B550,FALSE)","v":14.679811494760866}]
["2054-8",2054,8,{"$f":"TREND(D$827:D858,$B$519:$B550,$B551,FALSE)","v":118.19342803349417},{"$f":"TREND(E$827:E858,$B$519:$B550,$B551,FALSE)","v":1537.632833927496},{"$f":"TREND(F$827:F858,$B$519:$B550,$B551,FALSE)","v":15.505807104964731},{"$f":"TREND(G$827:G858,$B$519:$B550,$B551,FALSE)","v":76.251903697824162},{"$f":"TREND(H$827:H858,$B$519:$B550,$B551,FALSE)","v":1501.2896207831716},{"$f":"TREND(I$827:I858,$B$519:$B550,$B551,FALSE)","v":11.390679758788849},{"$f":"TREND(J$827:J858,$B$519:$B550,$B551,FALSE)","v":170.87783091173702},{"$f":"TREND(K$827:K858,$B$519:$B550,$B551,FALSE)","v":19750.608270873992},{"$f":"TREND(L$827:L858,$B$519:$B550,$B551,FALSE)","v":30.430587260921712},{"$f":"TREND(M$827:M858,$B$519:$B550,$B551,FALSE)","v":151.43701392699387},{"$f":"TREND(N$827:N858,$B$519:$B550,$B551,FALSE)","v":1770.2308924098106},{"$f":"TREND(O$827:O858,$B$519:$B550,$B551,FALSE)","v":19.757989170799782},{"$f":"TREND(P$827:P858,$B$519:$B550,$B551,FALSE)","v":155.13913956551377},{"$f":"TREND(Q$827:Q858,$B$519:$B550,$B551,FALSE)","v":1374.2906982747709},{"$f":"TREND(R$827:R858,$B$519:$B550,$B551,FALSE)","v":20.15126639568091},{"$f":"TREND(S$827:S858,$B$519:$B550,$B551,FALSE)","v":115.98246865748011},{"$f":"TREND(T$827:T858,$B$519:$B550,$B551,FALSE)","v":1064.0384209199001},{"$f":"TREND(U$827:U858,$B$519:$B550,$B551,FALSE)","v":14.686961914388123}]
["2055-8",2055,8,{"$f":"TREND(D$827:D859,$B$519:$B551,$B552,FALSE)","v":118.25097108511711},{"$f":"TREND(E$827:E859,$B$519:$B551,$B552,FALSE)","v":1538.3814380335948},{"$f":"TREND(F$827:F859,$B$519:$B551,$B552,FALSE)","v":15.513356183399477},{"$f":"TREND(G$827:G859,$B$519:$B551,$B552,FALSE)","v":76.289027312087981},{"$f":"TREND(H$827:H859,$B$519:$B551,$B552,FALSE)","v":1502.0205310172432},{"$f":"TREND(I$827:I859,$B$519:$B551,$B552,FALSE)","v":11.396225367240062},{"$f":"TREND(J$827:J859,$B$519:$B551,$B552,FALSE)","v":170.9610236239628},{"$f":"TREND(K$827:K859,$B$519:$B551,$B552,FALSE)","v":19760.22395162905},{"$f":"TREND(L$827:L859,$B$519:$B551,$B552,FALSE)","v":30.445402541964025},{"$f":"TREND(M$827:M859,$B$519:$B551,$B552,FALSE)","v":151.51074178187557},{"$f":"TREND(N$827:N859,$B$519:$B551,$B552,FALSE)","v":1771.0927380244214},{"$f":"TREND(O$827:O859,$B$519:$B551,$B552,FALSE)","v":19.767608444982258},{"$f":"TREND(P$827:P859,$B$519:$B551,$B552,FALSE)","v":155.21466981846677},{"$f":"TREND(Q$827:Q859,$B$519:$B551,$B552,FALSE)","v":1374.9597784589357},{"$f":"TREND(R$827:R859,$B$519:$B551,$B552,FALSE)","v":20.161077138814154},{"$f":"TREND(S$827:S859,$B$519:$B551,$B552,FALSE)","v":116.038935292659},{"$f":"TREND(T$827:T859,$B$519:$B551,$B552,FALSE)","v":1064.5564532572514},{"$f":"TREND(U$827:U859,$B$519:$B551,$B552,FALSE)","v":14.694112334015379}]
["2056-8",2056,8,{"$f":"TREND(D$827:D860,$B$519:$B552,$B553,FALSE)","v":118.30851413674002},{"$f":"TREND(E$827:E860,$B$519:$B552,$B553,FALSE)","v":1539.1300421396941},{"$f":"TREND(F$827:F860,$B$519:$B552,$B553,FALSE)","v":15.520905261834223},{"$f":"TREND(G$827:G860,$B$519:$B552,$B553,FALSE)","v":76.326150926351772},{"$f":"TREND(H$827:H860,$B$519:$B552,$B553,FALSE)","v":1502.7514412513146},{"$f":"TREND(I$827:I860,$B$519:$B552,$B553,FALSE)","v":11.401770975691273},{"$f":"TREND(J$827:J860,$B$519:$B552,$B553,FALSE)","v":171.04421633618864},{"$f":"TREND(K$827:K860,$B$519:$B552,$B553,FALSE)","v":19769.839632384101},{"$f":"TREND(L$827:L860,$B$519:$B552,$B553,FALSE)","v":30.460217823006349},{"$f":"TREND(M$827:M860,$B$519:$B552,$B553,FALSE)","v":151.58446963675729},{"$f":"TREND(N$827:N860,$B$519:$B552,$B553,FALSE)","v":1771.9545836390314},{"$f":"TREND(O$827:O860,$B$519:$B552,$B553,FALSE)","v":19.777227719164735},{"$f":"TREND(P$827:P860,$B$519:$B552,$B553,FALSE)","v":155.29020007141983},{"$f":"TREND(Q$827:Q860,$B$519:$B552,$B553,FALSE)","v":1375.6288586431008},{"$f":"TREND(R$827:R860,$B$519:$B552,$B553,FALSE)","v":20.170887881947397},{"$f":"TREND(S$827:S860,$B$519:$B552,$B553,FALSE)","v":116.09540192783794},{"$f":"TREND(T$827:T860,$B$519:$B552,$B553,FALSE)","v":1065.0744855946032},{"$f":"TREND(U$827:U860,$B$519:$B552,$B553,FALSE)","v":14.70126275364264}]
["2057-8",2057,8,{"$f":"TREND(D$827:D861,$B$519:$B553,$B554,FALSE)","v":118.36605718836299},{"$f":"TREND(E$827:E861,$B$519:$B553,$B554,FALSE)","v":1539.8786462457933},{"$f":"TREND(F$827:F861,$B$519:$B553,$B554,FALSE)","v":15.52845434026897},{"$f":"TREND(G$827:G861,$B$519:$B553,$B554,FALSE)","v":76.363274540615564},{"$f":"TREND(H$827:H861,$B$519:$B553,$B554,FALSE)","v":1503.4823514853867},{"$f":"TREND(I$827:I861,$B$519:$B553,$B554,FALSE)","v":11.407316584142485},{"$f":"TREND(J$827:J861,$B$519:$B553,$B554,FALSE)","v":171.12740904841442},{"$f":"TREND(K$827:K861,$B$519:$B553,$B554,FALSE)","v":19779.455313139151},{"$f":"TREND(L$827:L861,$B$519:$B553,$B554,FALSE)","v":30.475033104048666},{"$f":"TREND(M$827:M861,$B$519:$B553,$B554,FALSE)","v":151.65819749163902},{"$f":"TREND(N$827:N861,$B$519:$B553,$B554,FALSE)","v":1772.8164292536419},{"$f":"TREND(O$827:O861,$B$519:$B553,$B554,FALSE)","v":19.786846993347211},{"$f":"TREND(P$827:P861,$B$519:$B553,$B554,FALSE)","v":155.36573032437286},{"$f":"TREND(Q$827:Q861,$B$519:$B553,$B554,FALSE)","v":1376.2979388272661},{"$f":"TREND(R$827:R861,$B$519:$B553,$B554,FALSE)","v":20.180698625080641},{"$f":"TREND(S$827:S861,$B$519:$B553,$B554,FALSE)","v":116.15186856301688},{"$f":"TREND(T$827:T861,$B$519:$B553,$B554,FALSE)","v":1065.5925179319547},{"$f":"TREND(U$827:U861,$B$519:$B553,$B554,FALSE)","v":14.708413173269902}]
["2058-8",2058,8,{"$f":"TREND(D$827:D862,$B$519:$B554,$B555,FALSE)","v":118.42360023998587},{"$f":"TREND(E$827:E862,$B$519:$B554,$B555,FALSE)","v":1540.6272503518924},{"$f":"TREND(F$827:F862,$B$519:$B554,$B555,FALSE)","v":15.536003418703709},{"$f":"TREND(G$827:G862,$B$519:$B554,$B555,FALSE)","v":76.400398154879355},{"$f":"TREND(H$827:H862,$B$519:$B554,$B555,FALSE)","v":1504.2132617194579},{"$f":"TREND(I$827:I862,$B$519:$B554,$B555,FALSE)","v":11.4128621925937},{"$f":"TREND(J$827:J862,$B$519:$B554,$B555,FALSE)","v":171.21060176064017},{"$f":"TREND(K$827:K862,$B$519:$B554,$B555,FALSE)","v":19789.070993894198},{"$f":"TREND(L$827:L862,$B$519:$B554,$B555,FALSE)","v":30.489848385090983},{"$f":"TREND(M$827:M862,$B$519:$B554,$B555,FALSE)","v":151.73192534652063},{"$f":"TREND(N$827:N862,$B$519:$B554,$B555,FALSE)","v":1773.6782748682519},{"$f":"TREND(O$827:O862,$B$519:$B554,$B555,FALSE)","v":19.796466267529674},{"$f":"TREND(P$827:P862,$B$519:$B554,$B555,FALSE)","v":155.44126057732586},{"$f":"TREND(Q$827:Q862,$B$519:$B554,$B555,FALSE)","v":1376.9670190114307},{"$f":"TREND(R$827:R862,$B$519:$B554,$B555,FALSE)","v":20.190509368213885},{"$f":"TREND(S$827:S862,$B$519:$B554,$B555,FALSE)","v":116.20833519819575},{"$f":"TREND(T$827:T862,$B$519:$B554,$B555,FALSE)","v":1066.1105502693058},{"$f":"TREND(U$827:U862,$B$519:$B554,$B555,FALSE)","v":14.715563592897155}]
["2059-8",2059,8,{"$f":"TREND(D$827:D863,$B$519:$B555,$B556,FALSE)","v":118.48114329160879},{"$f":"TREND(E$827:E863,$B$519:$B555,$B556,FALSE)","v":1541.3758544579914},{"$f":"TREND(F$827:F863,$B$519:$B555,$B556,FALSE)","v":15.543552497138451},{"$f":"TREND(G$827:G863,$B$519:$B555,$B556,FALSE)","v":76.437521769143117},{"$f":"TREND(H$827:H863,$B$519:$B555,$B556,FALSE)","v":1504.9441719535293},{"$f":"TREND(I$827:I863,$B$519:$B555,$B556,FALSE)","v":11.418407801044911},{"$f":"TREND(J$827:J863,$B$519:$B555,$B556,FALSE)","v":171.2937944728659},{"$f":"TREND(K$827:K863,$B$519:$B555,$B556,FALSE)","v":19798.686674649249},{"$f":"TREND(L$827:L863,$B$519:$B555,$B556,FALSE)","v":30.504663666133297},{"$f":"TREND(M$827:M863,$B$519:$B555,$B556,FALSE)","v":151.80565320140235},{"$f":"TREND(N$827:N863,$B$519:$B555,$B556,FALSE)","v":1774.5401204828622},{"$f":"TREND(O$827:O863,$B$519:$B555,$B556,FALSE)","v":19.806085541712147},{"$f":"TREND(P$827:P863,$B$519:$B555,$B556,FALSE)","v":155.51679083027886},{"$f":"TREND(Q$827:Q863,$B$519:$B555,$B556,FALSE)","v":1377.6360991955955},{"$f":"TREND(R$827:R863,$B$519:$B555,$B556,FALSE)","v":20.200320111347121},{"$f":"TREND(S$827:S863,$B$519:$B555,$B556,FALSE)","v":116.26480183337466},{"$f":"TREND(T$827:T863,$B$519:$B555,$B556,FALSE)","v":1066.6285826066571},{"$f":"TREND(U$827:U863,$B$519:$B555,$B556,FALSE)","v":14.722714012524412}]
["2060-8",2060,8,{"$f":"TREND(D$827:D864,$B$519:$B556,$B557,FALSE)","v":118.53868634323173},{"$f":"TREND(E$827:E864,$B$519:$B556,$B557,FALSE)","v":1542.12445856409},{"$f":"TREND(F$827:F864,$B$519:$B556,$B557,FALSE)","v":15.551101575573199},{"$f":"TREND(G$827:G864,$B$519:$B556,$B557,FALSE)","v":76.474645383406923},{"$f":"TREND(H$827:H864,$B$519:$B556,$B557,FALSE)","v":1505.675082187601},{"$f":"TREND(I$827:I864,$B$519:$B556,$B557,FALSE)","v":11.423953409496121},{"$f":"TREND(J$827:J864,$B$519:$B556,$B557,FALSE)","v":171.37698718509165},{"$f":"TREND(K$827:K864,$B$519:$B556,$B557,FALSE)","v":19808.302355404303},{"$f":"TREND(L$827:L864,$B$519:$B556,$B557,FALSE)","v":30.51947894717561},{"$f":"TREND(M$827:M864,$B$519:$B556,$B557,FALSE)","v":151.87938105628405},{"$f":"TREND(N$827:N864,$B$519:$B556,$B557,FALSE)","v":1775.401966097473},{"$f":"TREND(O$827:O864,$B$519:$B556,$B557,FALSE)","v":19.815704815894627},{"$f":"TREND(P$827:P864,$B$519:$B556,$B557,FALSE)","v":155.59232108323192},{"$f":"TREND(Q$827:Q864,$B$519:$B556,$B557,FALSE)","v":1378.3051793797606},{"$f":"TREND(R$827:R864,$B$519:$B556,$B557,FALSE)","v":20.210130854480365},{"$f":"TREND(S$827:S864,$B$519:$B556,$B557,FALSE)","v":116.32126846855357},{"$f":"TREND(T$827:T864,$B$519:$B556,$B557,FALSE)","v":1067.1466149440084},{"$f":"TREND(U$827:U864,$B$519:$B556,$B557,FALSE)","v":14.729864432151672}]
["2061-8",2061,8,{"$f":"TREND(D$827:D865,$B$519:$B557,$B558,FALSE)","v":118.59622939485467},{"$f":"TREND(E$827:E865,$B$519:$B557,$B558,FALSE)","v":1542.8730626701897},{"$f":"TREND(F$827:F865,$B$519:$B557,$B558,FALSE)","v":15.558650654007943},{"$f":"TREND(G$827:G865,$B$519:$B557,$B558,FALSE)","v":76.511768997670714},{"$f":"TREND(H$827:H865,$B$519:$B557,$B558,FALSE)","v":1506.4059924216726},{"$f":"TREND(I$827:I865,$B$519:$B557,$B558,FALSE)","v":11.429499017947331},{"$f":"TREND(J$827:J865,$B$519:$B557,$B558,FALSE)","v":171.46017989731746},{"$f":"TREND(K$827:K865,$B$519:$B557,$B558,FALSE)","v":19817.91803615935},{"$f":"TREND(L$827:L865,$B$519:$B557,$B558,FALSE)","v":30.534294228217938},{"$f":"TREND(M$827:M865,$B$519:$B557,$B558,FALSE)","v":151.95310891116571},{"$f":"TREND(N$827:N865,$B$519:$B557,$B558,FALSE)","v":1776.2638117120835},{"$f":"TREND(O$827:O865,$B$519:$B557,$B558,FALSE)","v":19.8253240900771},{"$f":"TREND(P$827:P865,$B$519:$B557,$B558,FALSE)","v":155.66785133618495},{"$f":"TREND(Q$827:Q865,$B$519:$B557,$B558,FALSE)","v":1378.9742595639254},{"$f":"TREND(R$827:R865,$B$519:$B557,$B558,FALSE)","v":20.219941597613609},{"$f":"TREND(S$827:S865,$B$519:$B557,$B558,FALSE)","v":116.37773510373249},{"$f":"TREND(T$827:T865,$B$519:$B557,$B558,FALSE)","v":1067.6646472813602},{"$f":"TREND(U$827:U865,$B$519:$B557,$B558,FALSE)","v":14.737014851778929}]
["2062-8",2062,8,{"$f":"TREND(D$827:D866,$B$519:$B558,$B559,FALSE)","v":118.65377244647757},{"$f":"TREND(E$827:E866,$B$519:$B558,$B559,FALSE)","v":1543.6216667762885},{"$f":"TREND(F$827:F866,$B$519:$B558,$B559,FALSE)","v":15.566199732442687},{"$f":"TREND(G$827:G866,$B$519:$B558,$B559,FALSE)","v":76.548892611934505},{"$f":"TREND(H$827:H866,$B$519:$B558,$B559,FALSE)","v":1507.1369026557445},{"$f":"TREND(I$827:I866,$B$519:$B558,$B559,FALSE)","v":11.435044626398543},{"$f":"TREND(J$827:J866,$B$519:$B558,$B559,FALSE)","v":171.54337260954321},{"$f":"TREND(K$827:K866,$B$519:$B558,$B559,FALSE)","v":19827.533716914397},{"$f":"TREND(L$827:L866,$B$519:$B558,$B559,FALSE)","v":30.549109509260251},{"$f":"TREND(M$827:M866,$B$519:$B558,$B559,FALSE)","v":152.02683676604738},{"$f":"TREND(N$827:N866,$B$519:$B558,$B559,FALSE)","v":1777.1256573266937},{"$f":"TREND(O$827:O866,$B$519:$B558,$B559,FALSE)","v":19.834943364259576},{"$f":"TREND(P$827:P866,$B$519:$B558,$B559,FALSE)","v":155.74338158913798},{"$f":"TREND(Q$827:Q866,$B$519:$B558,$B559,FALSE)","v":1379.6433397480903},{"$f":"TREND(R$827:R866,$B$519:$B558,$B559,FALSE)","v":20.229752340746852},{"$f":"TREND(S$827:S866,$B$519:$B558,$B559,FALSE)","v":116.43420173891136},{"$f":"TREND(T$827:T866,$B$519:$B558,$B559,FALSE)","v":1068.1826796187113},{"$f":"TREND(U$827:U866,$B$519:$B558,$B559,FALSE)","v":14.744165271406187}]
["2063-8",2063,8,{"$f":"TREND(D$827:D867,$B$519:$B559,$B560,FALSE)","v":118.71131549810055},{"$f":"TREND(E$827:E867,$B$519:$B559,$B560,FALSE)","v":1544.3702708823876},{"$f":"TREND(F$827:F867,$B$519:$B559,$B560,FALSE)","v":15.573748810877431},{"$f":"TREND(G$827:G867,$B$519:$B559,$B560,FALSE)","v":76.586016226198311},{"$f":"TREND(H$827:H867,$B$519:$B559,$B560,FALSE)","v":1507.8678128898159},{"$f":"TREND(I$827:I867,$B$519:$B559,$B560,FALSE)","v":11.440590234849758},{"$f":"TREND(J$827:J867,$B$519:$B559,$B560,FALSE)","v":171.62656532176902},{"$f":"TREND(K$827:K867,$B$519:$B559,$B560,FALSE)","v":19837.149397669455},{"$f":"TREND(L$827:L867,$B$519:$B559,$B560,FALSE)","v":30.563924790302568},{"$f":"TREND(M$827:M867,$B$519:$B559,$B560,FALSE)","v":152.10056462092913},{"$f":"TREND(N$827:N867,$B$519:$B559,$B560,FALSE)","v":1777.9875029413045},{"$f":"TREND(O$827:O867,$B$519:$B559,$B560,FALSE)","v":19.844562638442053},{"$f":"TREND(P$827:P867,$B$519:$B559,$B560,FALSE)","v":155.81891184209101},{"$f":"TREND(Q$827:Q867,$B$519:$B559,$B560,FALSE)","v":1380.3124199322554},{"$f":"TREND(R$827:R867,$B$519:$B559,$B560,FALSE)","v":20.2395630838801},{"$f":"TREND(S$827:S867,$B$519:$B559,$B560,FALSE)","v":116.49066837409029},{"$f":"TREND(T$827:T867,$B$519:$B559,$B560,FALSE)","v":1068.7007119560635},{"$f":"TREND(U$827:U867,$B$519:$B559,$B560,FALSE)","v":14.751315691033447}]
["2064-8",2064,8,{"$f":"TREND(D$827:D868,$B$519:$B560,$B561,FALSE)","v":118.76885854972348},{"$f":"TREND(E$827:E868,$B$519:$B560,$B561,FALSE)","v":1545.1188749884868},{"$f":"TREND(F$827:F868,$B$519:$B560,$B561,FALSE)","v":15.581297889312177},{"$f":"TREND(G$827:G868,$B$519:$B560,$B561,FALSE)","v":76.623139840462088},{"$f":"TREND(H$827:H868,$B$519:$B560,$B561,FALSE)","v":1508.5987231238882},{"$f":"TREND(I$827:I868,$B$519:$B560,$B561,FALSE)","v":11.446135843300963},{"$f":"TREND(J$827:J868,$B$519:$B560,$B561,FALSE)","v":171.70975803399475},{"$f":"TREND(K$827:K868,$B$519:$B560,$B561,FALSE)","v":19846.765078424502},{"$f":"TREND(L$827:L868,$B$519:$B560,$B561,FALSE)","v":30.578740071344889},{"$f":"TREND(M$827:M868,$B$519:$B560,$B561,FALSE)","v":152.1742924758108},{"$f":"TREND(N$827:N868,$B$519:$B560,$B561,FALSE)","v":1778.849348555915},{"$f":"TREND(O$827:O868,$B$519:$B560,$B561,FALSE)","v":19.854181912624526},{"$f":"TREND(P$827:P868,$B$519:$B560,$B561,FALSE)","v":155.89444209504401},{"$f":"TREND(Q$827:Q868,$B$519:$B560,$B561,FALSE)","v":1380.9815001164204},{"$f":"TREND(R$827:R868,$B$519:$B560,$B561,FALSE)","v":20.24937382701334},{"$f":"TREND(S$827:S868,$B$519:$B560,$B561,FALSE)","v":116.54713500926923},{"$f":"TREND(T$827:T868,$B$519:$B560,$B561,FALSE)","v":1069.2187442934144},{"$f":"TREND(U$827:U868,$B$519:$B560,$B561,FALSE)","v":14.758466110660704}]
["-"]
["2022-9",2022,{"$f":"C827+1","v":9},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B871,\"-\",$C871),$A:$A,0),1)","v":154.6446940275008},1832.7845769895337,20.914004327839198,104.68886896188275,2050,15.573930594439744,112.92941033276246,19200,20.419539386827051,129.12702822844417,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B871,\"-\",$C871),$A:$A,0),1)","v":1400},17.428185849238481,125.98322396731633,1250,17.782811836330172,157.24169741697418,1504.4545170595516,20.167063932724925]
["2023-9",{"$f":"B871+1","v":2023},{"$f":"C871","v":9},153.04915992532671,1818.6880115383697,20.685472358425159,105.03050817499341,2066.6666666666665,15.616509250873333,113.05339878223816,19267.796610169491,20.43560882911855,130.81599411371332,1414.2857142857142,17.672765108818172,127.73073272736649,1250,18.132449396995558,155.47612801678909,1484.9163782290329,19.934774694597039]
["2024-9",2024,{"$f":"C872","v":9},152.66077665913295,1814.5425755427702,20.629812550545637,106.0530064161715,2083.3333333333335,15.754698826095323,113.45489123652153,19430.508474576272,20.465793304221251,133.07892856985436,1442.8571428571429,17.998972954467646,129.8731094462587,1250,18.563000421407502,155.05221932114881,1480.523788844682,19.879316411371363]
["2025-9",2025,9,151.76410777834266,1807.2836001732833,20.501181006632997,106.25107656472301,2100,15.778427880946325,113.54113048556138,19498.305084745763,20.472326861779194,134.96860511338221,1464.2857142857142,18.271000422119037,131.47460528696948,1250,18.880190130015379,154.06055093555094,1469.7833435564926,19.748542431498766]
["2026-9",2026,9,150.16624685138538,1792.6111850031266,20.273454462811682,106.07004733092391,2083.3333333333335,15.759909113860136,113.76281052756637,19593.22033898305,20.48435923309788,136.79131485044107,1485.7142857142858,18.531783049040513,133.16190104858143,1250,19.218195729289839,152.30241883326866,1450.4597633324079,19.517103946496391]
["2027-9",2027,9,149.30917100520625,1785.2703245138075,20.149964523745901,106.37898770608938,2100,15.798382546548806,113.98052731574707,19688.135593220341,20.504731861198739,138.61319355895162,1507.1428571428571,18.795323368358741,134.84196679889865,1250,19.554232712673912,151.35517929569303,1440.7975208425096,19.393050103901391]
["2028-9",2028,9,148.15404517862473,1774.9930847135629,19.984176628506248,106.35884626992079,2100,15.793408510373185,114.08954926196242,19769.491525423728,20.51903607585912,140.05968583370901,1521.4285714285713,19.00277637966586,136.10889854081034,1300,19.808526758041186,150.07370377491509,1426.8404931391401,19.224824900270615]
["2029-9",2029,9,148.01701117594698,1773.5249049892868,19.964093539230308,107.30645151444358,2116.6666666666665,15.928655477797733,114.40516464706316,19891.525423728814,20.544449170565716,142.50000960434863,1550,19.354114553267912,138.0910883908187,1300,20.211089027482696,149.9234400918719,1424.6932523422338,19.204843996119784]
["2030-9",2030,9,148.1503345139709,1774.9930531814991,19.983819098339179,108.29816159625275,2133.3333333333335,16.060102223043287,114.82145933638769,20094.915254237287,20.583674044832932,144.5049173000738,1571.4285714285713,19.643592586725806,139.83897196482047,1300,20.555138784696172,150.06986788617886,1426.840490841314,19.224144868030038]
["2031-9",2031,9,146.818092813785,1763.2478554044301,19.793409466384794,108.21157143511836,2133.3333333333335,16.051197256414966,114.92610785327378,20176.271186440677,20.59153350154191,146.23165573574096,1585.714285714286,19.892935965063316,141.41851557254085,1300,20.87151293015679,148.60250411028204,1410.7361963622925,19.031503092990942]
["2032-9",2032,9,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B881,\"-\",$C881),$A:$A,0),1)","v":147.27715538236725},1767.6523049280718,19.859007328606928,109.50366451953188,2166.6666666666665,16.223128920284999,115.43844523534717,20420.338983050846,20.630052969054919,148.72228980320028,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B881,\"-\",$C881),$A:$A,0),1)","v":1614.285714285714},20.252498684902683,143.64465271113906,1300,21.321443048236723,149.11551778407303,1416.1042945219663,19.098175543309416]
["2033-9",2033,9,147.59550126042274,1770.5886044379195,19.904350322628726,110.98625102427363,2200,16.425413360789776,115.84469359536631,20583.050847457627,20.668145273080121,151.35180813139613,1642.8571428571429,20.628413210750946,145.90611320079032,1300,21.77685116685722,149.45785020369789,1419.3251534177707,19.143314768192866]
["2034-9",2034,9,146.42409033877038,1760.3115561534539,19.736715613881898,110.99314825970343,2200,16.42672128185049,116.04456476143113,20705.084745762713,20.681097476906107,152.72263762643942,1664.2857142857142,20.826336253195965,147.28723503621737,1300,22.047402249598285,148.16848673946959,1405.3680982026185,18.973506481484765]
["2035-9",2035,9,146.74163783160321,1763.2478556633012,19.782151190872863,111.93668613970566,2233.3333333333335,16.551806795709236,116.44455422925813,20894.915254237287,20.718497189085426,154.87285413459904,1685.7142857142858,21.136520099374419,149.39911642027747,1300,22.463671510465272,148.51515904572565,1409.6625767303576,19.019884801850537]
["2036-9",2036,9,145.00287191269385,1747.0982083591409,19.532998170903433,111.98672383842948,2233.3333333333335,16.56233231979968,116.64009027400475,20976.271186440677,20.731042007637754,156.63869553976494,1707.1428571428571,21.391657164857619,150.88279419399245,1300,22.770108839925669,146.59779784733391,1388.1901840916623,18.767810835080972]
["2037-9",2037,9,144.00572246065809,1738.289309829599,19.390472238859328,111.94058576445656,2233.3333333333335,16.553973902728352,116.73391120120394,21057.627118644068,20.746268656716417,158.6035249635548,1728.5714285714287,21.672992657942167,152.7392870577176,1300,23.141478887200162,145.50046196489066,1376.3803681403797,18.623522100269795]
["2038-9",2038,9,142.50142558448965,1725.0759620352862,19.174328643583884,112.10004651716838,2233.3333333333335,16.574227047439226,116.93227091633466,21111.864406779659,20.758536914563368,160.05780235080081,1742.8571428571429,21.883250645545015,154.21261678764816,1300,23.435752352128429,143.83049184349321,1359.2024540294233,18.404021046559841]
["2039-9",2039,9,141.22773777946193,1714.7989137508207,18.991631776775218,112.09700346469795,2233.3333333333335,16.573742590527612,116.96428571428569,21125.423728813559,20.760037599033168,161.72381196328331,1764.2857142857144,22.123436220789106,155.74729904199791,1300,23.739027905148696,142.42794333170494,1343.0981595504018,18.219347389651563]
["2040-9",2040,9,139.66184943799001,1700.1174162015843,18.768525808919602,111.89637557184379,2233.3333333333335,16.546972616336777,117.07798617966436,21193.22033898305,20.774883099532399,162.93255147990749,1778.5714285714289,22.296816772394958,157.07485439647999,1350,24.002087138012001,140.7029064818193,1324.8466258075107,17.993171788517955]
["2041-9",2041,9,139.74189902034664,1701.5855659565079,18.779244770667404,112.7993705748773,2250,16.668603300023239,117.40412979351032,21342.372881355932,20.789578625548319,165.03479022290438,1800,22.599459033021521,159.05633474198817,1350,24.400857309865557,140.78716318498334,1325.9202454394454,18.004348453860061]
["2042-9",2042,9,138.87271019257869,1694.2448171818894,18.654383950944297,113.05060081273214,2250,16.710031801098584,117.53183153770813,21437.288135593219,20.804126438301811,166.86457705857143,1821.4285714285713,22.863402925086529,160.75203371295868,1350,24.744534989005302,139.82514320168826,1315.1840491200976,17.877937118627905]
["2043-9",2043,9,138.7145132577532,1692.776667426966,18.632099489376866,113.09718063974586,2250,16.714631057902611,117.44639376218323,21396.610169491527,20.80536912751678,166.82247925769244,1821.4285714285713,22.856866323765278,160.74713691135244,1350,24.739147236892951,139.65537944284341,1313.036809856228,17.855424187760438]
["2044-9",2044,9,137.87496495654611,1685.4359186523477,18.512343571648351,112.79775579690094,2250,16.67335128631181,117.37864077669903,21355.932203389832,20.7935053031295,166.61175308888863,1814.2857142857142,22.826295453922668,160.50800311134105,1350,24.69690166142793,138.73012077005859,1303.3742331688152,17.733666719091367]
["2045-9",2045,9,137.57564472581697,1682.4996191425007,18.468244368548199,112.45244018339115,2233.3333333333335,16.628636622932117,117.31141199226307,21342.372881355932,20.797498045347929,166.36081374168879,1814.2857142857142,22.79098193671058,160.28750922122811,1350,24.648607206746743,138.39237868413218,1300.1533742730107,17.689235045181885]
["2046-9",2046,9,{"$f":"TREND(D$871:D894,$B$519:$B542,$B543,FALSE)","v":146.54140311430783},{"$f":"TREND(E$871:E894,$B$519:$B542,$B543,FALSE)","v":1764.0117084986696},{"$f":"TREND(F$871:F894,$B$519:$B542,$B543,FALSE)","v":19.745741429862854},{"$f":"TREND(G$871:G894,$B$519:$B542,$B543,FALSE)","v":110.36097700044171},{"$f":"TREND(H$871:H894,$B$519:$B542,$B543,FALSE)","v":2187.1731245965252},{"$f":"TREND(I$871:I894,$B$519:$B542,$B543,FALSE)","v":16.348844664834804},{"$f":"TREND(J$871:J894,$B$519:$B542,$B543,FALSE)","v":116.30434447040001},{"$f":"TREND(K$871:K894,$B$519:$B542,$B543,FALSE)","v":20609.567292764568},{"$f":"TREND(L$871:L894,$B$519:$B542,$B543,FALSE)","v":20.772096031751456},{"$f":"TREND(M$871:M894,$B$519:$B542,$B543,FALSE)","v":151.63379822338948},{"$f":"TREND(N$871:N894,$B$519:$B542,$B543,FALSE)","v":1649.8153077387899},{"$f":"TREND(O$871:O894,$B$519:$B542,$B543,FALSE)","v":20.662896427419479},{"$f":"TREND(P$871:P894,$B$519:$B542,$B543,FALSE)","v":146.63130453113732},{"$f":"TREND(Q$871:Q894,$B$519:$B542,$B543,FALSE)","v":1308.087317325635},{"$f":"TREND(R$871:R894,$B$519:$B542,$B543,FALSE)","v":21.870444488719325},{"$f":"TREND(S$871:S894,$B$519:$B542,$B543,FALSE)","v":148.21289025068728},{"$f":"TREND(T$871:T894,$B$519:$B542,$B543,FALSE)","v":1405.0280945801956},{"$f":"TREND(U$871:U894,$B$519:$B542,$B543,FALSE)","v":18.976965832237887}]
["2047-9",{"$f":"B895+1","v":2047},9,{"$f":"TREND(D$871:D895,$B$519:$B543,$B544,FALSE)","v":146.61302647848882},{"$f":"TREND(E$871:E895,$B$519:$B543,$B544,FALSE)","v":1764.8738843092754},{"$f":"TREND(F$871:F895,$B$519:$B543,$B544,FALSE)","v":19.755392329877452},{"$f":"TREND(G$871:G895,$B$519:$B543,$B544,FALSE)","v":110.41491687189844},{"$f":"TREND(H$871:H895,$B$519:$B543,$B544,FALSE)","v":2188.2421241686648},{"$f":"TREND(I$871:I895,$B$519:$B543,$B544,FALSE)","v":16.356835302500901},{"$f":"TREND(J$871:J895,$B$519:$B543,$B544,FALSE)","v":116.36118921354294},{"$f":"TREND(K$871:K895,$B$519:$B543,$B544,FALSE)","v":20619.640395058203},{"$f":"TREND(L$871:L895,$B$519:$B543,$B544,FALSE)","v":20.782248571356419},{"$f":"TREND(M$871:M895,$B$519:$B543,$B544,FALSE)","v":151.70791053923668},{"$f":"TREND(N$871:N895,$B$519:$B543,$B544,FALSE)","v":1650.6216690817707},{"$f":"TREND(O$871:O895,$B$519:$B543,$B544,FALSE)","v":20.67299559478381},{"$f":"TREND(P$871:P895,$B$519:$B543,$B544,FALSE)","v":146.70297183540475},{"$f":"TREND(Q$871:Q895,$B$519:$B543,$B544,FALSE)","v":1308.7266561904084},{"$f":"TREND(R$871:R895,$B$519:$B543,$B544,FALSE)","v":21.8811338555271},{"$f":"TREND(S$871:S895,$B$519:$B543,$B544,FALSE)","v":148.28533056850284},{"$f":"TREND(T$871:T895,$B$519:$B543,$B544,FALSE)","v":1405.7148140790127},{"$f":"TREND(U$871:U895,$B$519:$B543,$B544,FALSE)","v":18.986240986603601}]
["2048-9",2048,9,{"$f":"TREND(D$871:D896,$B$519:$B544,$B545,FALSE)","v":146.68464984266978},{"$f":"TREND(E$871:E896,$B$519:$B544,$B545,FALSE)","v":1765.7360601198809},{"$f":"TREND(F$871:F896,$B$519:$B544,$B545,FALSE)","v":19.76504322989204},{"$f":"TREND(G$871:G896,$B$519:$B544,$B545,FALSE)","v":110.46885674335519},{"$f":"TREND(H$871:H896,$B$519:$B544,$B545,FALSE)","v":2189.3111237408034},{"$f":"TREND(I$871:I896,$B$519:$B544,$B545,FALSE)","v":16.364825940167002},{"$f":"TREND(J$871:J896,$B$519:$B544,$B545,FALSE)","v":116.41803395668587},{"$f":"TREND(K$871:K896,$B$519:$B544,$B545,FALSE)","v":20629.71349735183},{"$f":"TREND(L$871:L896,$B$519:$B544,$B545,FALSE)","v":20.792401110961382},{"$f":"TREND(M$871:M896,$B$519:$B544,$B545,FALSE)","v":151.78202285508388},{"$f":"TREND(N$871:N896,$B$519:$B544,$B545,FALSE)","v":1651.4280304247516},{"$f":"TREND(O$871:O896,$B$519:$B544,$B545,FALSE)","v":20.683094762148144},{"$f":"TREND(P$871:P896,$B$519:$B544,$B545,FALSE)","v":146.77463913967216},{"$f":"TREND(Q$871:Q896,$B$519:$B544,$B545,FALSE)","v":1309.3659950551812},{"$f":"TREND(R$871:R896,$B$519:$B544,$B545,FALSE)","v":21.891823222334885},{"$f":"TREND(S$871:S896,$B$519:$B544,$B545,FALSE)","v":148.35777088631846},{"$f":"TREND(T$871:T896,$B$519:$B544,$B545,FALSE)","v":1406.4015335778306},{"$f":"TREND(U$871:U896,$B$519:$B544,$B545,FALSE)","v":18.995516140969304}]
["2049-9",2049,9,{"$f":"TREND(D$871:D897,$B$519:$B545,$B546,FALSE)","v":146.75627320685072},{"$f":"TREND(E$871:E897,$B$519:$B545,$B546,FALSE)","v":1766.5982359304858},{"$f":"TREND(F$871:F897,$B$519:$B545,$B546,FALSE)","v":19.774694129906635},{"$f":"TREND(G$871:G897,$B$519:$B545,$B546,FALSE)","v":110.52279661481184},{"$f":"TREND(H$871:H897,$B$519:$B545,$B546,FALSE)","v":2190.380123312942},{"$f":"TREND(I$871:I897,$B$519:$B545,$B546,FALSE)","v":16.372816577833099},{"$f":"TREND(J$871:J897,$B$519:$B545,$B546,FALSE)","v":116.47487869982876},{"$f":"TREND(K$871:K897,$B$519:$B545,$B546,FALSE)","v":20639.786599645453},{"$f":"TREND(L$871:L897,$B$519:$B545,$B546,FALSE)","v":20.802553650566338},{"$f":"TREND(M$871:M897,$B$519:$B545,$B546,FALSE)","v":151.85613517093105},{"$f":"TREND(N$871:N897,$B$519:$B545,$B546,FALSE)","v":1652.2343917677322},{"$f":"TREND(O$871:O897,$B$519:$B545,$B546,FALSE)","v":20.693193929512471},{"$f":"TREND(P$871:P897,$B$519:$B545,$B546,FALSE)","v":146.84630644393954},{"$f":"TREND(Q$871:Q897,$B$519:$B545,$B546,FALSE)","v":1310.0053339199542},{"$f":"TREND(R$871:R897,$B$519:$B545,$B546,FALSE)","v":21.902512589142663},{"$f":"TREND(S$871:S897,$B$519:$B545,$B546,FALSE)","v":148.43021120413405},{"$f":"TREND(T$871:T897,$B$519:$B545,$B546,FALSE)","v":1407.0882530766478},{"$f":"TREND(U$871:U897,$B$519:$B545,$B546,FALSE)","v":19.004791295335014}]
[{"$f":"_xlfn.CONCAT(B899,\"-\",C899)","v":"2050-9"},2050,9,{"$f":"TREND(D$871:D898,$B$519:$B546,$B547,FALSE)","v":146.82789657103174},{"$f":"TREND(E$871:E898,$B$519:$B546,$B547,FALSE)","v":1767.4604117410915},{"$f":"TREND(F$871:F898,$B$519:$B546,$B547,FALSE)","v":19.784345029921234},{"$f":"TREND(G$871:G898,$B$519:$B546,$B547,FALSE)","v":110.5767364862686},{"$f":"TREND(H$871:H898,$B$519:$B546,$B547,FALSE)","v":2191.4491228850811},{"$f":"TREND(I$871:I898,$B$519:$B546,$B547,FALSE)","v":16.380807215499193},{"$f":"TREND(J$871:J898,$B$519:$B546,$B547,FALSE)","v":116.53172344297167},{"$f":"TREND(K$871:K898,$B$519:$B546,$B547,FALSE)","v":20649.859701939087},{"$f":"TREND(L$871:L898,$B$519:$B546,$B547,FALSE)","v":20.812706190171301},{"$f":"TREND(M$871:M898,$B$519:$B546,$B547,FALSE)","v":151.93024748677826},{"$f":"TREND(N$871:N898,$B$519:$B546,$B547,FALSE)","v":1653.0407531107135},{"$f":"TREND(O$871:O898,$B$519:$B546,$B547,FALSE)","v":20.703293096876802},{"$f":"TREND(P$871:P898,$B$519:$B546,$B547,FALSE)","v":146.917973748207},{"$f":"TREND(Q$871:Q898,$B$519:$B546,$B547,FALSE)","v":1310.6446727847274},{"$f":"TREND(R$871:R898,$B$519:$B546,$B547,FALSE)","v":21.913201955950441},{"$f":"TREND(S$871:S898,$B$519:$B546,$B547,FALSE)","v":148.50265152194967},{"$f":"TREND(T$871:T898,$B$519:$B546,$B547,FALSE)","v":1407.7749725754652},{"$f":"TREND(U$871:U898,$B$519:$B546,$B547,FALSE)","v":19.014066449700724}]
["2051-9",2051,9,{"$f":"TREND(D$871:D899,$B$519:$B547,$B548,FALSE)","v":146.89951993521279},{"$f":"TREND(E$871:E899,$B$519:$B547,$B548,FALSE)","v":1768.3225875516969},{"$f":"TREND(F$871:F899,$B$519:$B547,$B548,FALSE)","v":19.793995929935832},{"$f":"TREND(G$871:G899,$B$519:$B547,$B548,FALSE)","v":110.63067635772531},{"$f":"TREND(H$871:H899,$B$519:$B547,$B548,FALSE)","v":2192.5181224572202},{"$f":"TREND(I$871:I899,$B$519:$B547,$B548,FALSE)","v":16.388797853165286},{"$f":"TREND(J$871:J899,$B$519:$B547,$B548,FALSE)","v":116.58856818611459},{"$f":"TREND(K$871:K899,$B$519:$B547,$B548,FALSE)","v":20659.932804232714},{"$f":"TREND(L$871:L899,$B$519:$B547,$B548,FALSE)","v":20.822858729776264},{"$f":"TREND(M$871:M899,$B$519:$B547,$B548,FALSE)","v":152.00435980262549},{"$f":"TREND(N$871:N899,$B$519:$B547,$B548,FALSE)","v":1653.8471144536941},{"$f":"TREND(O$871:O899,$B$519:$B547,$B548,FALSE)","v":20.713392264241136},{"$f":"TREND(P$871:P899,$B$519:$B547,$B548,FALSE)","v":146.98964105247444},{"$f":"TREND(Q$871:Q899,$B$519:$B547,$B548,FALSE)","v":1311.2840116495006},{"$f":"TREND(R$871:R899,$B$519:$B547,$B548,FALSE)","v":21.923891322758216},{"$f":"TREND(S$871:S899,$B$519:$B547,$B548,FALSE)","v":148.57509183976518},{"$f":"TREND(T$871:T899,$B$519:$B547,$B548,FALSE)","v":1408.4616920742826},{"$f":"TREND(U$871:U899,$B$519:$B547,$B548,FALSE)","v":19.023341604066431}]
["2052-9",2052,9,{"$f":"TREND(D$871:D900,$B$519:$B548,$B549,FALSE)","v":146.97114329939379},{"$f":"TREND(E$871:E900,$B$519:$B548,$B549,FALSE)","v":1769.1847633623024},{"$f":"TREND(F$871:F900,$B$519:$B548,$B549,FALSE)","v":19.803646829950431},{"$f":"TREND(G$871:G900,$B$519:$B548,$B549,FALSE)","v":110.68461622918201},{"$f":"TREND(H$871:H900,$B$519:$B548,$B549,FALSE)","v":2193.5871220293598},{"$f":"TREND(I$871:I900,$B$519:$B548,$B549,FALSE)","v":16.396788490831383},{"$f":"TREND(J$871:J900,$B$519:$B548,$B549,FALSE)","v":116.64541292925749},{"$f":"TREND(K$871:K900,$B$519:$B548,$B549,FALSE)","v":20670.005906526345},{"$f":"TREND(L$871:L900,$B$519:$B548,$B549,FALSE)","v":20.833011269381227},{"$f":"TREND(M$871:M900,$B$519:$B548,$B549,FALSE)","v":152.07847211847269},{"$f":"TREND(N$871:N900,$B$519:$B548,$B549,FALSE)","v":1654.6534757966754},{"$f":"TREND(O$871:O900,$B$519:$B548,$B549,FALSE)","v":20.723491431605467},{"$f":"TREND(P$871:P900,$B$519:$B548,$B549,FALSE)","v":147.06130835674185},{"$f":"TREND(Q$871:Q900,$B$519:$B548,$B549,FALSE)","v":1311.9233505142736},{"$f":"TREND(R$871:R900,$B$519:$B548,$B549,FALSE)","v":21.934580689565998},{"$f":"TREND(S$871:S900,$B$519:$B548,$B549,FALSE)","v":148.6475321575808},{"$f":"TREND(T$871:T900,$B$519:$B548,$B549,FALSE)","v":1409.1484115730998},{"$f":"TREND(U$871:U900,$B$519:$B548,$B549,FALSE)","v":19.032616758432134}]
["2053-9",2053,9,{"$f":"TREND(D$871:D901,$B$519:$B549,$B550,FALSE)","v":147.04276666357478},{"$f":"TREND(E$871:E901,$B$519:$B549,$B550,FALSE)","v":1770.046939172908},{"$f":"TREND(F$871:F901,$B$519:$B549,$B550,FALSE)","v":19.813297729965019},{"$f":"TREND(G$871:G901,$B$519:$B549,$B550,FALSE)","v":110.73855610063873},{"$f":"TREND(H$871:H901,$B$519:$B549,$B550,FALSE)","v":2194.6561216014993},{"$f":"TREND(I$871:I901,$B$519:$B549,$B550,FALSE)","v":16.404779128497484},{"$f":"TREND(J$871:J901,$B$519:$B549,$B550,FALSE)","v":116.70225767240042},{"$f":"TREND(K$871:K901,$B$519:$B549,$B550,FALSE)","v":20680.079008819976},{"$f":"TREND(L$871:L901,$B$519:$B549,$B550,FALSE)","v":20.843163808986183},{"$f":"TREND(M$871:M901,$B$519:$B549,$B550,FALSE)","v":152.15258443431986},{"$f":"TREND(N$871:N901,$B$519:$B549,$B550,FALSE)","v":1655.4598371396557},{"$f":"TREND(O$871:O901,$B$519:$B549,$B550,FALSE)","v":20.733590598969787},{"$f":"TREND(P$871:P901,$B$519:$B549,$B550,FALSE)","v":147.13297566100925},{"$f":"TREND(Q$871:Q901,$B$519:$B549,$B550,FALSE)","v":1312.5626893790463},{"$f":"TREND(R$871:R901,$B$519:$B549,$B550,FALSE)","v":21.945270056373779},{"$f":"TREND(S$871:S901,$B$519:$B549,$B550,FALSE)","v":148.71997247539639},{"$f":"TREND(T$871:T901,$B$519:$B549,$B550,FALSE)","v":1409.8351310719172},{"$f":"TREND(U$871:U901,$B$519:$B549,$B550,FALSE)","v":19.041891912797844}]
["2054-9",2054,9,{"$f":"TREND(D$871:D902,$B$519:$B550,$B551,FALSE)","v":147.11439002775575},{"$f":"TREND(E$871:E902,$B$519:$B550,$B551,FALSE)","v":1770.9091149835131},{"$f":"TREND(F$871:F902,$B$519:$B550,$B551,FALSE)","v":19.822948629979617},{"$f":"TREND(G$871:G902,$B$519:$B550,$B551,FALSE)","v":110.79249597209547},{"$f":"TREND(H$871:H902,$B$519:$B550,$B551,FALSE)","v":2195.7251211736384},{"$f":"TREND(I$871:I902,$B$519:$B550,$B551,FALSE)","v":16.412769766163578},{"$f":"TREND(J$871:J902,$B$519:$B550,$B551,FALSE)","v":116.75910241554331},{"$f":"TREND(K$871:K902,$B$519:$B550,$B551,FALSE)","v":20690.152111113599},{"$f":"TREND(L$871:L902,$B$519:$B550,$B551,FALSE)","v":20.853316348591147},{"$f":"TREND(M$871:M902,$B$519:$B550,$B551,FALSE)","v":152.22669675016701},{"$f":"TREND(N$871:N902,$B$519:$B550,$B551,FALSE)","v":1656.2661984826364},{"$f":"TREND(O$871:O902,$B$519:$B550,$B551,FALSE)","v":20.743689766334121},{"$f":"TREND(P$871:P902,$B$519:$B550,$B551,FALSE)","v":147.20464296527666},{"$f":"TREND(Q$871:Q902,$B$519:$B550,$B551,FALSE)","v":1313.2020282438198},{"$f":"TREND(R$871:R902,$B$519:$B550,$B551,FALSE)","v":21.955959423181554},{"$f":"TREND(S$871:S902,$B$519:$B550,$B551,FALSE)","v":148.79241279321189},{"$f":"TREND(T$871:T902,$B$519:$B550,$B551,FALSE)","v":1410.5218505707344},{"$f":"TREND(U$871:U902,$B$519:$B550,$B551,FALSE)","v":19.051167067163547}]
["2055-9",2055,9,{"$f":"TREND(D$871:D903,$B$519:$B551,$B552,FALSE)","v":147.18601339193671},{"$f":"TREND(E$871:E903,$B$519:$B551,$B552,FALSE)","v":1771.7712907941188},{"$f":"TREND(F$871:F903,$B$519:$B551,$B552,FALSE)","v":19.832599529994209},{"$f":"TREND(G$871:G903,$B$519:$B551,$B552,FALSE)","v":110.84643584355216},{"$f":"TREND(H$871:H903,$B$519:$B551,$B552,FALSE)","v":2196.7941207457775},{"$f":"TREND(I$871:I903,$B$519:$B551,$B552,FALSE)","v":16.420760403829679},{"$f":"TREND(J$871:J903,$B$519:$B551,$B552,FALSE)","v":116.81594715868624},{"$f":"TREND(K$871:K903,$B$519:$B551,$B552,FALSE)","v":20700.22521340723},{"$f":"TREND(L$871:L903,$B$519:$B551,$B552,FALSE)","v":20.86346888819611},{"$f":"TREND(M$871:M903,$B$519:$B551,$B552,FALSE)","v":152.30080906601427},{"$f":"TREND(N$871:N903,$B$519:$B551,$B552,FALSE)","v":1657.0725598256174},{"$f":"TREND(O$871:O903,$B$519:$B551,$B552,FALSE)","v":20.753788933698452},{"$f":"TREND(P$871:P903,$B$519:$B551,$B552,FALSE)","v":147.2763102695441},{"$f":"TREND(Q$871:Q903,$B$519:$B551,$B552,FALSE)","v":1313.8413671085925},{"$f":"TREND(R$871:R903,$B$519:$B551,$B552,FALSE)","v":21.966648789989339},{"$f":"TREND(S$871:S903,$B$519:$B551,$B552,FALSE)","v":148.86485311102754},{"$f":"TREND(T$871:T903,$B$519:$B551,$B552,FALSE)","v":1411.2085700695516},{"$f":"TREND(U$871:U903,$B$519:$B551,$B552,FALSE)","v":19.060442221529254}]
["2056-9",2056,9,{"$f":"TREND(D$871:D904,$B$519:$B552,$B553,FALSE)","v":147.25763675611773},{"$f":"TREND(E$871:E904,$B$519:$B552,$B553,FALSE)","v":1772.6334666047239},{"$f":"TREND(F$871:F904,$B$519:$B552,$B553,FALSE)","v":19.842250430008807},{"$f":"TREND(G$871:G904,$B$519:$B552,$B553,FALSE)","v":110.90037571500889},{"$f":"TREND(H$871:H904,$B$519:$B552,$B553,FALSE)","v":2197.863120317917},{"$f":"TREND(I$871:I904,$B$519:$B552,$B553,FALSE)","v":16.428751041495776},{"$f":"TREND(J$871:J904,$B$519:$B552,$B553,FALSE)","v":116.87279190182915},{"$f":"TREND(K$871:K904,$B$519:$B552,$B553,FALSE)","v":20710.29831570086},{"$f":"TREND(L$871:L904,$B$519:$B552,$B553,FALSE)","v":20.87362142780108},{"$f":"TREND(M$871:M904,$B$519:$B552,$B553,FALSE)","v":152.37492138186147},{"$f":"TREND(N$871:N904,$B$519:$B552,$B553,FALSE)","v":1657.878921168598},{"$f":"TREND(O$871:O904,$B$519:$B552,$B553,FALSE)","v":20.763888101062786},{"$f":"TREND(P$871:P904,$B$519:$B552,$B553,FALSE)","v":147.34797757381151},{"$f":"TREND(Q$871:Q904,$B$519:$B552,$B553,FALSE)","v":1314.4807059733657},{"$f":"TREND(R$871:R904,$B$519:$B552,$B553,FALSE)","v":21.977338156797117},{"$f":"TREND(S$871:S904,$B$519:$B552,$B553,FALSE)","v":148.93729342884311},{"$f":"TREND(T$871:T904,$B$519:$B552,$B553,FALSE)","v":1411.8952895683688},{"$f":"TREND(U$871:U904,$B$519:$B552,$B553,FALSE)","v":19.069717375894964}]
["2057-9",2057,9,{"$f":"TREND(D$871:D905,$B$519:$B553,$B554,FALSE)","v":147.32926012029873},{"$f":"TREND(E$871:E905,$B$519:$B553,$B554,FALSE)","v":1773.4956424153302},{"$f":"TREND(F$871:F905,$B$519:$B553,$B554,FALSE)","v":19.851901330023406},{"$f":"TREND(G$871:G905,$B$519:$B553,$B554,FALSE)","v":110.95431558646557},{"$f":"TREND(H$871:H905,$B$519:$B553,$B554,FALSE)","v":2198.9321198900561},{"$f":"TREND(I$871:I905,$B$519:$B553,$B554,FALSE)","v":16.436741679161877},{"$f":"TREND(J$871:J905,$B$519:$B553,$B554,FALSE)","v":116.92963664497206},{"$f":"TREND(K$871:K905,$B$519:$B553,$B554,FALSE)","v":20720.371417994484},{"$f":"TREND(L$871:L905,$B$519:$B553,$B554,FALSE)","v":20.883773967406036},{"$f":"TREND(M$871:M905,$B$519:$B553,$B554,FALSE)","v":152.44903369770873},{"$f":"TREND(N$871:N905,$B$519:$B553,$B554,FALSE)","v":1658.6852825115793},{"$f":"TREND(O$871:O905,$B$519:$B553,$B554,FALSE)","v":20.773987268427121},{"$f":"TREND(P$871:P905,$B$519:$B553,$B554,FALSE)","v":147.41964487807891},{"$f":"TREND(Q$871:Q905,$B$519:$B553,$B554,FALSE)","v":1315.1200448381387},{"$f":"TREND(R$871:R905,$B$519:$B553,$B554,FALSE)","v":21.988027523604899},{"$f":"TREND(S$871:S905,$B$519:$B553,$B554,FALSE)","v":149.00973374665872},{"$f":"TREND(T$871:T905,$B$519:$B553,$B554,FALSE)","v":1412.5820090671864},{"$f":"TREND(U$871:U905,$B$519:$B553,$B554,FALSE)","v":19.078992530260678}]
["2058-9",2058,9,{"$f":"TREND(D$871:D906,$B$519:$B554,$B555,FALSE)","v":147.40088348447972},{"$f":"TREND(E$871:E906,$B$519:$B554,$B555,FALSE)","v":1774.3578182259346},{"$f":"TREND(F$871:F906,$B$519:$B554,$B555,FALSE)","v":19.861552230037997},{"$f":"TREND(G$871:G906,$B$519:$B554,$B555,FALSE)","v":111.00825545792232},{"$f":"TREND(H$871:H906,$B$519:$B554,$B555,FALSE)","v":2200.0011194621943},{"$f":"TREND(I$871:I906,$B$519:$B554,$B555,FALSE)","v":16.44473231682797},{"$f":"TREND(J$871:J906,$B$519:$B554,$B555,FALSE)","v":116.98648138811497},{"$f":"TREND(K$871:K906,$B$519:$B554,$B555,FALSE)","v":20730.444520288114},{"$f":"TREND(L$871:L906,$B$519:$B554,$B555,FALSE)","v":20.893926507010995},{"$f":"TREND(M$871:M906,$B$519:$B554,$B555,FALSE)","v":152.5231460135559},{"$f":"TREND(N$871:N906,$B$519:$B554,$B555,FALSE)","v":1659.4916438545597},{"$f":"TREND(O$871:O906,$B$519:$B554,$B555,FALSE)","v":20.784086435791448},{"$f":"TREND(P$871:P906,$B$519:$B554,$B555,FALSE)","v":147.49131218234635},{"$f":"TREND(Q$871:Q906,$B$519:$B554,$B555,FALSE)","v":1315.7593837029117},{"$f":"TREND(R$871:R906,$B$519:$B554,$B555,FALSE)","v":21.998716890412673},{"$f":"TREND(S$871:S906,$B$519:$B554,$B555,FALSE)","v":149.08217406447429},{"$f":"TREND(T$871:T906,$B$519:$B554,$B555,FALSE)","v":1413.2687285660031},{"$f":"TREND(U$871:U906,$B$519:$B554,$B555,FALSE)","v":19.088267684626381}]
["2059-9",2059,9,{"$f":"TREND(D$871:D907,$B$519:$B555,$B556,FALSE)","v":147.47250684866069},{"$f":"TREND(E$871:E907,$B$519:$B555,$B556,FALSE)","v":1775.2199940365399},{"$f":"TREND(F$871:F907,$B$519:$B555,$B556,FALSE)","v":19.871203130052592},{"$f":"TREND(G$871:G907,$B$519:$B555,$B556,FALSE)","v":111.06219532937895},{"$f":"TREND(H$871:H907,$B$519:$B555,$B556,FALSE)","v":2201.0701190343325},{"$f":"TREND(I$871:I907,$B$519:$B555,$B556,FALSE)","v":16.45272295449406},{"$f":"TREND(J$871:J907,$B$519:$B555,$B556,FALSE)","v":117.04332613125786},{"$f":"TREND(K$871:K907,$B$519:$B555,$B556,FALSE)","v":20740.517622581745},{"$f":"TREND(L$871:L907,$B$519:$B555,$B556,FALSE)","v":20.904079046615955},{"$f":"TREND(M$871:M907,$B$519:$B555,$B556,FALSE)","v":152.59725832940308},{"$f":"TREND(N$871:N907,$B$519:$B555,$B556,FALSE)","v":1660.2980051975403},{"$f":"TREND(O$871:O907,$B$519:$B555,$B556,FALSE)","v":20.794185603155768},{"$f":"TREND(P$871:P907,$B$519:$B555,$B556,FALSE)","v":147.5629794866137},{"$f":"TREND(Q$871:Q907,$B$519:$B555,$B556,FALSE)","v":1316.3987225676844},{"$f":"TREND(R$871:R907,$B$519:$B555,$B556,FALSE)","v":22.009406257220451},{"$f":"TREND(S$871:S907,$B$519:$B555,$B556,FALSE)","v":149.15461438228985},{"$f":"TREND(T$871:T907,$B$519:$B555,$B556,FALSE)","v":1413.9554480648203},{"$f":"TREND(U$871:U907,$B$519:$B555,$B556,FALSE)","v":19.097542838992084}]
["2060-9",2060,9,{"$f":"TREND(D$871:D908,$B$519:$B556,$B557,FALSE)","v":147.54413021284168},{"$f":"TREND(E$871:E908,$B$519:$B556,$B557,FALSE)","v":1776.0821698471452},{"$f":"TREND(F$871:F908,$B$519:$B556,$B557,FALSE)","v":19.880854030067191},{"$f":"TREND(G$871:G908,$B$519:$B556,$B557,FALSE)","v":111.1161352008357},{"$f":"TREND(H$871:H908,$B$519:$B556,$B557,FALSE)","v":2202.139118606472},{"$f":"TREND(I$871:I908,$B$519:$B556,$B557,FALSE)","v":16.460713592160158},{"$f":"TREND(J$871:J908,$B$519:$B556,$B557,FALSE)","v":117.10017087440076},{"$f":"TREND(K$871:K908,$B$519:$B556,$B557,FALSE)","v":20750.590724875372},{"$f":"TREND(L$871:L908,$B$519:$B556,$B557,FALSE)","v":20.914231586220925},{"$f":"TREND(M$871:M908,$B$519:$B556,$B557,FALSE)","v":152.67137064525031},{"$f":"TREND(N$871:N908,$B$519:$B556,$B557,FALSE)","v":1661.1043665405214},{"$f":"TREND(O$871:O908,$B$519:$B556,$B557,FALSE)","v":20.804284770520102},{"$f":"TREND(P$871:P908,$B$519:$B556,$B557,FALSE)","v":147.63464679088111},{"$f":"TREND(Q$871:Q908,$B$519:$B556,$B557,FALSE)","v":1317.0380614324574},{"$f":"TREND(R$871:R908,$B$519:$B556,$B557,FALSE)","v":22.020095624028237},{"$f":"TREND(S$871:S908,$B$519:$B556,$B557,FALSE)","v":149.22705470010541},{"$f":"TREND(T$871:T908,$B$519:$B556,$B557,FALSE)","v":1414.6421675636375},{"$f":"TREND(U$871:U908,$B$519:$B556,$B557,FALSE)","v":19.106817993357794}]
["2061-9",2061,9,{"$f":"TREND(D$871:D909,$B$519:$B557,$B558,FALSE)","v":147.6157535770227},{"$f":"TREND(E$871:E909,$B$519:$B557,$B558,FALSE)","v":1776.9443456577505},{"$f":"TREND(F$871:F909,$B$519:$B557,$B558,FALSE)","v":19.890504930081786},{"$f":"TREND(G$871:G909,$B$519:$B557,$B558,FALSE)","v":111.17007507229239},{"$f":"TREND(H$871:H909,$B$519:$B557,$B558,FALSE)","v":2203.2081181786111},{"$f":"TREND(I$871:I909,$B$519:$B557,$B558,FALSE)","v":16.468704229826258},{"$f":"TREND(J$871:J909,$B$519:$B557,$B558,FALSE)","v":117.15701561754366},{"$f":"TREND(K$871:K909,$B$519:$B557,$B558,FALSE)","v":20760.663827169003},{"$f":"TREND(L$871:L909,$B$519:$B557,$B558,FALSE)","v":20.924384125825885},{"$f":"TREND(M$871:M909,$B$519:$B557,$B558,FALSE)","v":152.74548296109751},{"$f":"TREND(N$871:N909,$B$519:$B557,$B558,FALSE)","v":1661.9107278835024},{"$f":"TREND(O$871:O909,$B$519:$B557,$B558,FALSE)","v":20.814383937884436},{"$f":"TREND(P$871:P909,$B$519:$B557,$B558,FALSE)","v":147.7063140951486},{"$f":"TREND(Q$871:Q909,$B$519:$B557,$B558,FALSE)","v":1317.6774002972306},{"$f":"TREND(R$871:R909,$B$519:$B557,$B558,FALSE)","v":22.030784990836011},{"$f":"TREND(S$871:S909,$B$519:$B557,$B558,FALSE)","v":149.299495017921},{"$f":"TREND(T$871:T909,$B$519:$B557,$B558,FALSE)","v":1415.3288870624549},{"$f":"TREND(U$871:U909,$B$519:$B557,$B558,FALSE)","v":19.116093147723504}]
["2062-9",2062,9,{"$f":"TREND(D$871:D910,$B$519:$B558,$B559,FALSE)","v":147.68737694120367},{"$f":"TREND(E$871:E910,$B$519:$B558,$B559,FALSE)","v":1777.8065214683561},{"$f":"TREND(F$871:F910,$B$519:$B558,$B559,FALSE)","v":19.900155830096381},{"$f":"TREND(G$871:G910,$B$519:$B558,$B559,FALSE)","v":111.22401494374917},{"$f":"TREND(H$871:H910,$B$519:$B558,$B559,FALSE)","v":2204.2771177507502},{"$f":"TREND(I$871:I910,$B$519:$B558,$B559,FALSE)","v":16.476694867492352},{"$f":"TREND(J$871:J910,$B$519:$B558,$B559,FALSE)","v":117.21386036068658},{"$f":"TREND(K$871:K910,$B$519:$B558,$B559,FALSE)","v":20770.73692946263},{"$f":"TREND(L$871:L910,$B$519:$B558,$B559,FALSE)","v":20.934536665430844},{"$f":"TREND(M$871:M910,$B$519:$B558,$B559,FALSE)","v":152.81959527694471},{"$f":"TREND(N$871:N910,$B$519:$B558,$B559,FALSE)","v":1662.717089226483},{"$f":"TREND(O$871:O910,$B$519:$B558,$B559,FALSE)","v":20.824483105248763},{"$f":"TREND(P$871:P910,$B$519:$B558,$B559,FALSE)","v":147.77798139941601},{"$f":"TREND(Q$871:Q910,$B$519:$B558,$B559,FALSE)","v":1318.3167391620036},{"$f":"TREND(R$871:R910,$B$519:$B558,$B559,FALSE)","v":22.0414743576438},{"$f":"TREND(S$871:S910,$B$519:$B558,$B559,FALSE)","v":149.37193533573659},{"$f":"TREND(T$871:T910,$B$519:$B558,$B559,FALSE)","v":1416.0156065612721},{"$f":"TREND(U$871:U910,$B$519:$B558,$B559,FALSE)","v":19.125368302089207}]
["2063-9",2063,9,{"$f":"TREND(D$871:D911,$B$519:$B559,$B560,FALSE)","v":147.75900030538469},{"$f":"TREND(E$871:E911,$B$519:$B559,$B560,FALSE)","v":1778.6686972789621},{"$f":"TREND(F$871:F911,$B$519:$B559,$B560,FALSE)","v":19.909806730110976},{"$f":"TREND(G$871:G911,$B$519:$B559,$B560,FALSE)","v":111.27795481520586},{"$f":"TREND(H$871:H911,$B$519:$B559,$B560,FALSE)","v":2205.3461173228898},{"$f":"TREND(I$871:I911,$B$519:$B559,$B560,FALSE)","v":16.484685505158453},{"$f":"TREND(J$871:J911,$B$519:$B559,$B560,FALSE)","v":117.27070510382953},{"$f":"TREND(K$871:K911,$B$519:$B559,$B560,FALSE)","v":20780.810031756264},{"$f":"TREND(L$871:L911,$B$519:$B559,$B560,FALSE)","v":20.944689205035811},{"$f":"TREND(M$871:M911,$B$519:$B559,$B560,FALSE)","v":152.89370759279197},{"$f":"TREND(N$871:N911,$B$519:$B559,$B560,FALSE)","v":1663.5234505694641},{"$f":"TREND(O$871:O911,$B$519:$B559,$B560,FALSE)","v":20.834582272613101},{"$f":"TREND(P$871:P911,$B$519:$B559,$B560,FALSE)","v":147.84964870368344},{"$f":"TREND(Q$871:Q911,$B$519:$B559,$B560,FALSE)","v":1318.9560780267768},{"$f":"TREND(R$871:R911,$B$519:$B559,$B560,FALSE)","v":22.052163724451578},{"$f":"TREND(S$871:S911,$B$519:$B559,$B560,FALSE)","v":149.44437565355219},{"$f":"TREND(T$871:T911,$B$519:$B559,$B560,FALSE)","v":1416.7023260600895},{"$f":"TREND(U$871:U911,$B$519:$B559,$B560,FALSE)","v":19.134643456454921}]
["2064-9",2064,9,{"$f":"TREND(D$871:D912,$B$519:$B560,$B561,FALSE)","v":147.83062366956568},{"$f":"TREND(E$871:E912,$B$519:$B560,$B561,FALSE)","v":1779.5308730895674},{"$f":"TREND(F$871:F912,$B$519:$B560,$B561,FALSE)","v":19.919457630125578},{"$f":"TREND(G$871:G912,$B$519:$B560,$B561,FALSE)","v":111.33189468666258},{"$f":"TREND(H$871:H912,$B$519:$B560,$B561,FALSE)","v":2206.4151168950293},{"$f":"TREND(I$871:I912,$B$519:$B560,$B561,FALSE)","v":16.49267614282455},{"$f":"TREND(J$871:J912,$B$519:$B560,$B561,FALSE)","v":117.32754984697246},{"$f":"TREND(K$871:K912,$B$519:$B560,$B561,FALSE)","v":20790.883134049895},{"$f":"TREND(L$871:L912,$B$519:$B560,$B561,FALSE)","v":20.95484174464077},{"$f":"TREND(M$871:M912,$B$519:$B560,$B561,FALSE)","v":152.96781990863909},{"$f":"TREND(N$871:N912,$B$519:$B560,$B561,FALSE)","v":1664.3298119124447},{"$f":"TREND(O$871:O912,$B$519:$B560,$B561,FALSE)","v":20.844681439977425},{"$f":"TREND(P$871:P912,$B$519:$B560,$B561,FALSE)","v":147.92131600795085},{"$f":"TREND(Q$871:Q912,$B$519:$B560,$B561,FALSE)","v":1319.5954168915493},{"$f":"TREND(R$871:R912,$B$519:$B560,$B561,FALSE)","v":22.06285309125936},{"$f":"TREND(S$871:S912,$B$519:$B560,$B561,FALSE)","v":149.51681597136778},{"$f":"TREND(T$871:T912,$B$519:$B560,$B561,FALSE)","v":1417.3890455589064},{"$f":"TREND(U$871:U912,$B$519:$B560,$B561,FALSE)","v":19.143918610820627}]
["-"]
["2022-10",2022,{"$f":"C871+1","v":10},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B915,\"-\",$C915),$A:$A,0),1)","v":282.1238383627441},2653.8674787281948,59.510284675903712,198.02911647096684,3066.6666666666665,41.18445723152518,225.95422514692618,26600,46.638409821689564,223.95336447222385,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B915,\"-\",$C915),$A:$A,0),1)","v":1957.1428571428573},37.98629801810619,198.13065051503057,1400.0000000000002,38.811336717428091,352.76570525483999,2088.8221682168532,55.364799801513506]
["2023-10",{"$f":"B915+1","v":2023},{"$f":"C915","v":10},279.27043505218558,2634.6241317650847,58.751245735290418,197.10714109430555,3066.6666666666665,40.972667778775822,224.10611759710591,26420,46.232179226069249,224.9000552015419,1964.2857142857142,38.185274801244383,199.10246083133774,1400.0000000000002,39.089504004496277,348.66618601297768,2071.1159013358006,54.663079008637638]
["2024-10",2024,{"$f":"C916","v":10},280.34161808325655,2641.0918575813198,59.034712280017743,197.29780355416602,3066.6666666666665,41.016345481142274,225.2042123025179,26520,46.46786334684424,227.76361166428029,1985.7142857142856,38.793294565050566,201.32254635791662,1400.0000000000002,39.730051052521155,350.19244569117353,2077.4439182765464,54.924732278217093]
["2025-10",2025,10,280.73422330097083,2644.1347586964825,59.140994663249963,196.6925818374034,3050,40.874117053481335,225.29342651921655,26540,46.492870517067551,229.54855677973077,1992.8571428571429,39.173575957350195,202.87240851121453,1400.0000000000002,40.167014613778704,350.76943055645739,2080.6716576454178,55.023365893495864]
["2026-10",2026,10,280.51570181599271,2642.6711612352547,59.08035411117833,195.82498391971635,3033.3333333333335,40.667250876314469,225.71093966305224,26560,46.590257879656171,231.67451718273821,2007.1428571428571,39.624394452186607,204.915668576136,1400.0000000000002,40.749203711397314,350.44596690796277,2078.5272789419014,54.967614067769055]
["2027-10",2027,10,279.39152119700742,2635.3291250292536,58.783018340854994,194.74943766181022,3033.3333333333335,40.399204079094638,224.79815911806486,26480,46.388374412309446,233.08179724008798,2014.2857142857142,39.922702782372305,205.68753223183822,1400.0000000000002,40.970164679942123,348.83541371766825,2072.0858931935245,54.691690315921846]
["2028-10",2028,10,278.32936979785967,2627.9880836913544,58.501311532299155,193.25306726839094,3000,40.050673587937212,225.13647145384869,26520,46.457920090677248,233.72348056843228,2021.4285714285713,40.059826986821896,206.49953901644093,1400.0000000000002,41.203894145070613,347.31313648882343,2064.5705588602605,54.430822405650446]
["2029-10",2029,10,277.91235844411625,2625.0517594911012,58.389226749272808,192.78834358376238,3000,39.933648706764146,225.26286873607879,26520,46.477881093265708,235.81005059729321,2035.7142857142858,40.501437240498241,207.84880069353486,1400.0000000000002,41.592195920594854,346.70662500797039,2062.423314053829,54.327840184353974]
["2030-10",2030,10,274.94365507104362,2604.4976644697922,57.602745869575898,191.26328824638708,2983.3333333333335,39.571114369501466,223.84429827180668,26400,46.168931222860344,236.51634966474029,2042.8571428571429,40.650932382545044,208.74119004546534,1400.0000000000002,41.850519313013372,342.45271042274976,2043.098159571874,53.599253787309586]
["2031-10",2031,10,274.92930277913212,2604.497664852172,57.598087993679556,191.23003407532369,2983.3333333333335,39.564979646394072,223.97605783072063,26400,46.211699164345404,238.80995757324166,2057.1428571428573,41.137493958622407,210.21025530803163,1450,42.267414363894332,342.42922143579375,2043.098159571874,53.595350441003809]
["2032-10",2032,10,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B925,\"-\",$C925),$A:$A,0),1)","v":273.92063646065782},2597.1569164599332,57.329937534504936,189.93863814146977,2950,39.262839879154079,223.49451948576257,26360,46.094182825484765,240.44254671419088,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B925,\"-\",$C925),$A:$A,0),1)","v":2064.2857142857142},41.484426772697148,211.31637325563855,1450,42.575655682582379,340.97772744431859,2036.6564417802654,53.346727054133595]
["2033-10",2033,10,273.2592950265572,2592.7524671951624,57.15503498792858,189.6494521098015,2950,39.192356228592033,223.0168871028572,26320,45.991735537190081,243.03593791726647,2078.5714285714284,42.035566798226235,213.31445688070997,1450,43.147887795407378,340.03758221108677,2032.3619632525263,53.185436846127217]
["2034-10",2034,10,271.64423076923077,2582.4754189106966,56.723616063736166,187.58807317989624,2916.6666666666665,38.696951583980869,221.63326825616798,26180,45.677490067132489,243.44110481765077,2085.7142857142858,42.122079879427282,214.0066506619917,1450,43.348440415889101,337.70502026816337,2022.6993865651134,52.786040956751059]
["2035-10",2035,10,273.29567215626196,2592.7524671951624,57.165042966750214,188.04307773294286,2933.3333333333335,38.814224548049474,223.28307701604379,26340,46.055320888404417,247.10695392028225,2107.1428571428573,42.899743543865931,217.45025798150738,1450,44.339747843397468,340.08692952499223,2033.4355828844612,53.194040813871062]
["2036-10",2036,10,274.70201201487555,2603.0295154796277,57.537724165602576,188.69598764773903,2933.3333333333335,38.963497603975625,224.61774371877536,26460,46.354025481160207,250.9700871200393,2128.5714285714284,43.720861611094712,220.71426758513525,1450,45.26955602536998,342.10200927357033,2042.0245399399394,53.539316716394673]
["2037-10",2037,10,273.5797073912218,2595.6887667050096,57.237701641572457,187.29928903235106,2916.6666666666665,38.630878803931957,224.74270404910277,26480,46.372707659115427,252.15044924955379,2135.7142857142858,43.971672629042857,222.54312221597209,1450,45.793039931583451,340.48381139972918,2034.5092025163958,53.261994954171769]
["2038-10",2038,10,272.17383071387997,2585.4117184205438,56.86659660738281,185.91133456956464,2900,38.294882304719522,223.65805168986083,26380,46.130114017437961,253.4500594919773,2142.8571428571427,44.244807100215368,223.40405964599063,1450,46.037463976945254,338.47143907820544,2025.9202454609176,52.91794552686418]
["2039-10",2039,10,270.90411476028692,2576.6028198910021,56.529580712612884,184.58461338706795,2883.3333333333335,37.987069718679017,222.67326732673266,26280,45.909515547844656,255.28850052504313,2157.1428571428573,44.637183340489479,225.30768893830484,1450,46.576235815834096,336.64937442783031,2017.3312884054396,52.606003490804682]
["2040-10",2040,10,266.6196122717862,2547.2398247925289,55.389814404236972,182.26806368957565,2850,37.43045897079277,219.60591133004925,26000,45.22639755676537,254.82343107745785,2157.1428571428573,44.538779907018935,225.04580791354812,1450,46.5,330.49343704423916,1990.4907976070701,51.551215569418233]
["2041-10",2041,10,265.46546546546546,2539.8990760179108,55.082899091780845,182.17523980884062,2850,37.408453953059222,219.03827281648674,25940,45.105033690051528,258.14126556225551,2178.5714285714284,45.240769338761758,226.77248209961198,1450,46.996443582282581,328.83335350357009,1982.9754601835268,51.267092594955642]
["2042-10",2042,10,264.63266261113711,2534.0264769982168,54.862650799753993,180.68838408655199,2833.3333333333335,37.052341597796143,218.86608015640275,25920.000000000004,45.063757065860393,259.00862371928116,2178.5714285714284,45.426350120304306,227.38851032886015,1450,47.179652285898264,327.64085567942152,1977.6073620238533,51.063140042902226]
["2043-10",2043,10,264.04966392830471,2529.6220277334455,54.706384039776587,180.25628319062699,2816.6666666666665,36.95937839227561,218.48249027237355,25880,44.983649444081095,258.43806220351337,2178.5714285714284,45.303844563869369,226.95991283092553,1450,47.046751747579044,326.79867986798678,1973.3128834961137,50.918870641447384]
["2044-10",2044,10,263.20052131819028,2523.7494287137506,54.483404759992766,180.53412930403809,2816.6666666666665,37.020816744397678,218.31395348837211,25880,44.956397240661197,258.24064611885228,2178.5714285714284,45.263488508650944,226.78579004984718,1450,47.007728172702308,325.59306841948012,1967.9447853364397,50.712316281610171]
["2045-10",2045,10,262.52086811352251,2519.3449794489798,54.301988556930311,179.86508140526422,2816.6666666666665,36.86147921621928,217.85714285714286,25820,44.844559585492227,257.57616141265913,2171.4285714285716,45.121422963424209,226.27556959767733,1450,46.851145038167942,324.61172270157692,1963.6503068087009,50.543964583124428]
["2046-10",2046,10,{"$f":"TREND(D$915:D938,$B$519:$B542,$B543,FALSE)","v":274.92609229583263},{"$f":"TREND(E$915:E938,$B$519:$B542,$B543,FALSE)","v":2608.8369819933228},{"$f":"TREND(F$915:F938,$B$519:$B542,$B543,FALSE)","v":57.502294488433783},{"$f":"TREND(G$915:G938,$B$519:$B542,$B543,FALSE)","v":190.12847553106323},{"$f":"TREND(H$915:H938,$B$519:$B542,$B543,FALSE)","v":2961.5270367148537},{"$f":"TREND(I$915:I938,$B$519:$B542,$B543,FALSE)","v":39.268490386246036},{"$f":"TREND(J$915:J938,$B$519:$B542,$B543,FALSE)","v":224.21670717265928},{"$f":"TREND(K$915:K938,$B$519:$B542,$B543,FALSE)","v":26460.631061091764},{"$f":"TREND(L$915:L938,$B$519:$B542,$B543,FALSE)","v":46.234042257472339},{"$f":"TREND(M$915:M938,$B$519:$B542,$B543,FALSE)","v":245.19668690182439},{"$f":"TREND(N$915:N938,$B$519:$B542,$B543,FALSE)","v":2097.263968183448},{"$f":"TREND(O$915:O938,$B$519:$B542,$B543,FALSE)","v":42.435678383855958},{"$f":"TREND(P$915:P938,$B$519:$B542,$B543,FALSE)","v":216.0428177282441},{"$f":"TREND(Q$915:Q938,$B$519:$B542,$B543,FALSE)","v":1440.1008386555313},{"$f":"TREND(R$915:R938,$B$519:$B542,$B543,FALSE)","v":43.822553665612887},{"$f":"TREND(S$915:S938,$B$519:$B542,$B543,FALSE)","v":342.10225671959057},{"$f":"TREND(T$915:T938,$B$519:$B542,$B543,FALSE)","v":2044.9607966298774},{"$f":"TREND(U$915:U938,$B$519:$B542,$B543,FALSE)","v":53.508254827287992}]
["2047-10",{"$f":"B939+1","v":2047},10,{"$f":"TREND(D$915:D939,$B$519:$B543,$B544,FALSE)","v":275.06046477496062},{"$f":"TREND(E$915:E939,$B$519:$B543,$B544,FALSE)","v":2610.1120733823723},{"$f":"TREND(F$915:F939,$B$519:$B543,$B544,FALSE)","v":57.530399226697909},{"$f":"TREND(G$915:G939,$B$519:$B543,$B544,FALSE)","v":190.22140244970012},{"$f":"TREND(H$915:H939,$B$519:$B543,$B544,FALSE)","v":2962.9745083848024},{"$f":"TREND(I$915:I939,$B$519:$B543,$B544,FALSE)","v":39.287683196796486},{"$f":"TREND(J$915:J939,$B$519:$B543,$B544,FALSE)","v":224.32629500607706},{"$f":"TREND(K$915:K939,$B$519:$B543,$B544,FALSE)","v":26473.563920847915},{"$f":"TREND(L$915:L939,$B$519:$B543,$B544,FALSE)","v":46.256639541078144},{"$f":"TREND(M$915:M939,$B$519:$B543,$B544,FALSE)","v":245.31652887978223},{"$f":"TREND(N$915:N939,$B$519:$B543,$B544,FALSE)","v":2098.289023886372},{"$f":"TREND(O$915:O939,$B$519:$B543,$B544,FALSE)","v":42.4564191846301},{"$f":"TREND(P$915:P939,$B$519:$B543,$B544,FALSE)","v":216.14841050328241},{"$f":"TREND(Q$915:Q939,$B$519:$B543,$B544,FALSE)","v":1440.8047002580026},{"$f":"TREND(R$915:R939,$B$519:$B543,$B544,FALSE)","v":43.843972313543283},{"$f":"TREND(S$915:S939,$B$519:$B543,$B544,FALSE)","v":342.26946212365675},{"$f":"TREND(T$915:T939,$B$519:$B543,$B544,FALSE)","v":2045.9602887103417},{"$f":"TREND(U$915:U939,$B$519:$B543,$B544,FALSE)","v":53.534407444505632}]
["2048-10",2048,10,{"$f":"TREND(D$915:D940,$B$519:$B544,$B545,FALSE)","v":275.19483725408861},{"$f":"TREND(E$915:E940,$B$519:$B544,$B545,FALSE)","v":2611.3871647714213},{"$f":"TREND(F$915:F940,$B$519:$B544,$B545,FALSE)","v":57.558503964962071},{"$f":"TREND(G$915:G940,$B$519:$B544,$B545,FALSE)","v":190.31432936833701},{"$f":"TREND(H$915:H940,$B$519:$B544,$B545,FALSE)","v":2964.4219800547507},{"$f":"TREND(I$915:I940,$B$519:$B544,$B545,FALSE)","v":39.306876007346951},{"$f":"TREND(J$915:J940,$B$519:$B544,$B545,FALSE)","v":224.43588283949475},{"$f":"TREND(K$915:K940,$B$519:$B544,$B545,FALSE)","v":26486.496780604077},{"$f":"TREND(L$915:L940,$B$519:$B544,$B545,FALSE)","v":46.279236824683949},{"$f":"TREND(M$915:M940,$B$519:$B544,$B545,FALSE)","v":245.43637085774017},{"$f":"TREND(N$915:N940,$B$519:$B544,$B545,FALSE)","v":2099.3140795892969},{"$f":"TREND(O$915:O940,$B$519:$B544,$B545,FALSE)","v":42.477159985404221},{"$f":"TREND(P$915:P940,$B$519:$B544,$B545,FALSE)","v":216.2540032783206},{"$f":"TREND(Q$915:Q940,$B$519:$B544,$B545,FALSE)","v":1441.5085618604735},{"$f":"TREND(R$915:R940,$B$519:$B544,$B545,FALSE)","v":43.8653909614737},{"$f":"TREND(S$915:S940,$B$519:$B544,$B545,FALSE)","v":342.4366675277231},{"$f":"TREND(T$915:T940,$B$519:$B544,$B545,FALSE)","v":2046.9597807908062},{"$f":"TREND(U$915:U940,$B$519:$B544,$B545,FALSE)","v":53.560560061723272}]
["2049-10",2049,10,{"$f":"TREND(D$915:D941,$B$519:$B545,$B546,FALSE)","v":275.3292097332166},{"$f":"TREND(E$915:E941,$B$519:$B545,$B546,FALSE)","v":2612.662256160469},{"$f":"TREND(F$915:F941,$B$519:$B545,$B546,FALSE)","v":57.58660870322619},{"$f":"TREND(G$915:G941,$B$519:$B545,$B546,FALSE)","v":190.4072562869739},{"$f":"TREND(H$915:H941,$B$519:$B545,$B546,FALSE)","v":2965.8694517246986},{"$f":"TREND(I$915:I941,$B$519:$B545,$B546,FALSE)","v":39.326068817897422},{"$f":"TREND(J$915:J941,$B$519:$B545,$B546,FALSE)","v":224.54547067291242},{"$f":"TREND(K$915:K941,$B$519:$B545,$B546,FALSE)","v":26499.429640360224},{"$f":"TREND(L$915:L941,$B$519:$B545,$B546,FALSE)","v":46.301834108289739},{"$f":"TREND(M$915:M941,$B$519:$B545,$B546,FALSE)","v":245.55621283569801},{"$f":"TREND(N$915:N941,$B$519:$B545,$B546,FALSE)","v":2100.3391352922208},{"$f":"TREND(O$915:O941,$B$519:$B545,$B546,FALSE)","v":42.497900786178334},{"$f":"TREND(P$915:P941,$B$519:$B545,$B546,FALSE)","v":216.35959605335884},{"$f":"TREND(Q$915:Q941,$B$519:$B545,$B546,FALSE)","v":1442.2124234629441},{"$f":"TREND(R$915:R941,$B$519:$B545,$B546,FALSE)","v":43.886809609404118},{"$f":"TREND(S$915:S941,$B$519:$B545,$B546,FALSE)","v":342.60387293178934},{"$f":"TREND(T$915:T941,$B$519:$B545,$B546,FALSE)","v":2047.9592728712703},{"$f":"TREND(U$915:U941,$B$519:$B545,$B546,FALSE)","v":53.586712678940899}]
["2050-10",2050,10,{"$f":"TREND(D$915:D942,$B$519:$B546,$B547,FALSE)","v":275.46358221234453},{"$f":"TREND(E$915:E942,$B$519:$B546,$B547,FALSE)","v":2613.9373475495181},{"$f":"TREND(F$915:F942,$B$519:$B546,$B547,FALSE)","v":57.614713441490338},{"$f":"TREND(G$915:G942,$B$519:$B546,$B547,FALSE)","v":190.50018320561077},{"$f":"TREND(H$915:H942,$B$519:$B546,$B547,FALSE)","v":2967.3169233946473},{"$f":"TREND(I$915:I942,$B$519:$B546,$B547,FALSE)","v":39.345261628447879},{"$f":"TREND(J$915:J942,$B$519:$B546,$B547,FALSE)","v":224.65505850633016},{"$f":"TREND(K$915:K942,$B$519:$B546,$B547,FALSE)","v":26512.362500116385},{"$f":"TREND(L$915:L942,$B$519:$B546,$B547,FALSE)","v":46.324431391895551},{"$f":"TREND(M$915:M942,$B$519:$B546,$B547,FALSE)","v":245.67605481365592},{"$f":"TREND(N$915:N942,$B$519:$B546,$B547,FALSE)","v":2101.3641909951457},{"$f":"TREND(O$915:O942,$B$519:$B546,$B547,FALSE)","v":42.518641586952455},{"$f":"TREND(P$915:P942,$B$519:$B546,$B547,FALSE)","v":216.46518882839717},{"$f":"TREND(Q$915:Q942,$B$519:$B546,$B547,FALSE)","v":1442.916285065415},{"$f":"TREND(R$915:R942,$B$519:$B546,$B547,FALSE)","v":43.908228257334514},{"$f":"TREND(S$915:S942,$B$519:$B546,$B547,FALSE)","v":342.77107833585569},{"$f":"TREND(T$915:T942,$B$519:$B546,$B547,FALSE)","v":2048.9587649517348},{"$f":"TREND(U$915:U942,$B$519:$B546,$B547,FALSE)","v":53.612865296158539}]
["2051-10",2051,10,{"$f":"TREND(D$915:D943,$B$519:$B547,$B548,FALSE)","v":275.59795469147247},{"$f":"TREND(E$915:E943,$B$519:$B547,$B548,FALSE)","v":2615.2124389385672},{"$f":"TREND(F$915:F943,$B$519:$B547,$B548,FALSE)","v":57.642818179754485},{"$f":"TREND(G$915:G943,$B$519:$B547,$B548,FALSE)","v":190.59311012424772},{"$f":"TREND(H$915:H943,$B$519:$B547,$B548,FALSE)","v":2968.7643950645961},{"$f":"TREND(I$915:I943,$B$519:$B547,$B548,FALSE)","v":39.364454438998344},{"$f":"TREND(J$915:J943,$B$519:$B547,$B548,FALSE)","v":224.76464633974794},{"$f":"TREND(K$915:K943,$B$519:$B547,$B548,FALSE)","v":26525.29535987254},{"$f":"TREND(L$915:L943,$B$519:$B547,$B548,FALSE)","v":46.347028675501356},{"$f":"TREND(M$915:M943,$B$519:$B547,$B548,FALSE)","v":245.79589679161376},{"$f":"TREND(N$915:N943,$B$519:$B547,$B548,FALSE)","v":2102.3892466980692},{"$f":"TREND(O$915:O943,$B$519:$B547,$B548,FALSE)","v":42.539382387726583},{"$f":"TREND(P$915:P943,$B$519:$B547,$B548,FALSE)","v":216.57078160343539},{"$f":"TREND(Q$915:Q943,$B$519:$B547,$B548,FALSE)","v":1443.6201466678856},{"$f":"TREND(R$915:R943,$B$519:$B547,$B548,FALSE)","v":43.929646905264917},{"$f":"TREND(S$915:S943,$B$519:$B547,$B548,FALSE)","v":342.93828373992187},{"$f":"TREND(T$915:T943,$B$519:$B547,$B548,FALSE)","v":2049.9582570321986},{"$f":"TREND(U$915:U943,$B$519:$B547,$B548,FALSE)","v":53.639017913376179}]
["2052-10",2052,10,{"$f":"TREND(D$915:D944,$B$519:$B548,$B549,FALSE)","v":275.73232717060046},{"$f":"TREND(E$915:E944,$B$519:$B548,$B549,FALSE)","v":2616.4875303276149},{"$f":"TREND(F$915:F944,$B$519:$B548,$B549,FALSE)","v":57.670922918018626},{"$f":"TREND(G$915:G944,$B$519:$B548,$B549,FALSE)","v":190.68603704288464},{"$f":"TREND(H$915:H944,$B$519:$B548,$B549,FALSE)","v":2970.2118667345444},{"$f":"TREND(I$915:I944,$B$519:$B548,$B549,FALSE)","v":39.383647249548801},{"$f":"TREND(J$915:J944,$B$519:$B548,$B549,FALSE)","v":224.87423417316569},{"$f":"TREND(K$915:K944,$B$519:$B548,$B549,FALSE)","v":26538.228219628691},{"$f":"TREND(L$915:L944,$B$519:$B548,$B549,FALSE)","v":46.369625959107161},{"$f":"TREND(M$915:M944,$B$519:$B548,$B549,FALSE)","v":245.9157387695717},{"$f":"TREND(N$915:N944,$B$519:$B548,$B549,FALSE)","v":2103.4143024009941},{"$f":"TREND(O$915:O944,$B$519:$B548,$B549,FALSE)","v":42.560123188500704},{"$f":"TREND(P$915:P944,$B$519:$B548,$B549,FALSE)","v":216.67637437847358},{"$f":"TREND(Q$915:Q944,$B$519:$B548,$B549,FALSE)","v":1444.3240082703569},{"$f":"TREND(R$915:R944,$B$519:$B548,$B549,FALSE)","v":43.95106555319532},{"$f":"TREND(S$915:S944,$B$519:$B548,$B549,FALSE)","v":343.10548914398817},{"$f":"TREND(T$915:T944,$B$519:$B548,$B549,FALSE)","v":2050.9577491126638},{"$f":"TREND(U$915:U944,$B$519:$B548,$B549,FALSE)","v":53.665170530593819}]
["2053-10",2053,10,{"$f":"TREND(D$915:D945,$B$519:$B549,$B550,FALSE)","v":275.86669964972845},{"$f":"TREND(E$915:E945,$B$519:$B549,$B550,FALSE)","v":2617.7626217166635},{"$f":"TREND(F$915:F945,$B$519:$B549,$B550,FALSE)","v":57.699027656282759},{"$f":"TREND(G$915:G945,$B$519:$B549,$B550,FALSE)","v":190.77896396152147},{"$f":"TREND(H$915:H945,$B$519:$B549,$B550,FALSE)","v":2971.6593384044922},{"$f":"TREND(I$915:I945,$B$519:$B549,$B550,FALSE)","v":39.402840060099273},{"$f":"TREND(J$915:J945,$B$519:$B549,$B550,FALSE)","v":224.98382200658338},{"$f":"TREND(K$915:K945,$B$519:$B549,$B550,FALSE)","v":26551.161079384845},{"$f":"TREND(L$915:L945,$B$519:$B549,$B550,FALSE)","v":46.392223242712966},{"$f":"TREND(M$915:M945,$B$519:$B549,$B550,FALSE)","v":246.03558074752951},{"$f":"TREND(N$915:N945,$B$519:$B549,$B550,FALSE)","v":2104.4393581039189},{"$f":"TREND(O$915:O945,$B$519:$B549,$B550,FALSE)","v":42.580863989274825},{"$f":"TREND(P$915:P945,$B$519:$B549,$B550,FALSE)","v":216.78196715351186},{"$f":"TREND(Q$915:Q945,$B$519:$B549,$B550,FALSE)","v":1445.027869872828},{"$f":"TREND(R$915:R945,$B$519:$B549,$B550,FALSE)","v":43.972484201125738},{"$f":"TREND(S$915:S945,$B$519:$B549,$B550,FALSE)","v":343.2726945480544},{"$f":"TREND(T$915:T945,$B$519:$B549,$B550,FALSE)","v":2051.9572411931276},{"$f":"TREND(U$915:U945,$B$519:$B549,$B550,FALSE)","v":53.691323147811453}]
["2054-10",2054,10,{"$f":"TREND(D$915:D946,$B$519:$B550,$B551,FALSE)","v":276.00107212885638},{"$f":"TREND(E$915:E946,$B$519:$B550,$B551,FALSE)","v":2619.0377131057121},{"$f":"TREND(F$915:F946,$B$519:$B550,$B551,FALSE)","v":57.727132394546899},{"$f":"TREND(G$915:G946,$B$519:$B550,$B551,FALSE)","v":190.87189088015828},{"$f":"TREND(H$915:H946,$B$519:$B550,$B551,FALSE)","v":2973.106810074441},{"$f":"TREND(I$915:I946,$B$519:$B550,$B551,FALSE)","v":39.42203287064973},{"$f":"TREND(J$915:J946,$B$519:$B550,$B551,FALSE)","v":225.09340984000104},{"$f":"TREND(K$915:K946,$B$519:$B550,$B551,FALSE)","v":26564.093939140992},{"$f":"TREND(L$915:L946,$B$519:$B550,$B551,FALSE)","v":46.414820526318749},{"$f":"TREND(M$915:M946,$B$519:$B550,$B551,FALSE)","v":246.15542272548737},{"$f":"TREND(N$915:N946,$B$519:$B550,$B551,FALSE)","v":2105.4644138068434},{"$f":"TREND(O$915:O946,$B$519:$B550,$B551,FALSE)","v":42.601604790048945},{"$f":"TREND(P$915:P946,$B$519:$B550,$B551,FALSE)","v":216.88755992855008},{"$f":"TREND(Q$915:Q946,$B$519:$B550,$B551,FALSE)","v":1445.7317314752984},{"$f":"TREND(R$915:R946,$B$519:$B550,$B551,FALSE)","v":43.993902849056127},{"$f":"TREND(S$915:S946,$B$519:$B550,$B551,FALSE)","v":343.4398999521207},{"$f":"TREND(T$915:T946,$B$519:$B550,$B551,FALSE)","v":2052.9567332735924},{"$f":"TREND(U$915:U946,$B$519:$B550,$B551,FALSE)","v":53.717475765029086}]
["2055-10",2055,10,{"$f":"TREND(D$915:D947,$B$519:$B551,$B552,FALSE)","v":276.13544460798431},{"$f":"TREND(E$915:E947,$B$519:$B551,$B552,FALSE)","v":2620.3128044947603},{"$f":"TREND(F$915:F947,$B$519:$B551,$B552,FALSE)","v":57.755237132811025},{"$f":"TREND(G$915:G947,$B$519:$B551,$B552,FALSE)","v":190.9648177987952},{"$f":"TREND(H$915:H947,$B$519:$B551,$B552,FALSE)","v":2974.5542817443902},{"$f":"TREND(I$915:I947,$B$519:$B551,$B552,FALSE)","v":39.441225681200194},{"$f":"TREND(J$915:J947,$B$519:$B551,$B552,FALSE)","v":225.20299767341882},{"$f":"TREND(K$915:K947,$B$519:$B551,$B552,FALSE)","v":26577.026798897154},{"$f":"TREND(L$915:L947,$B$519:$B551,$B552,FALSE)","v":46.437417809924561},{"$f":"TREND(M$915:M947,$B$519:$B551,$B552,FALSE)","v":246.27526470344529},{"$f":"TREND(N$915:N947,$B$519:$B551,$B552,FALSE)","v":2106.4894695097678},{"$f":"TREND(O$915:O947,$B$519:$B551,$B552,FALSE)","v":42.622345590823066},{"$f":"TREND(P$915:P947,$B$519:$B551,$B552,FALSE)","v":216.99315270358832},{"$f":"TREND(Q$915:Q947,$B$519:$B551,$B552,FALSE)","v":1446.4355930777697},{"$f":"TREND(R$915:R947,$B$519:$B551,$B552,FALSE)","v":44.015321496986552},{"$f":"TREND(S$915:S947,$B$519:$B551,$B552,FALSE)","v":343.60710535618693},{"$f":"TREND(T$915:T947,$B$519:$B551,$B552,FALSE)","v":2053.9562253540562},{"$f":"TREND(U$915:U947,$B$519:$B551,$B552,FALSE)","v":53.74362838224674}]
["2056-10",2056,10,{"$f":"TREND(D$915:D948,$B$519:$B552,$B553,FALSE)","v":276.26981708711241},{"$f":"TREND(E$915:E948,$B$519:$B552,$B553,FALSE)","v":2621.5878958838098},{"$f":"TREND(F$915:F948,$B$519:$B552,$B553,FALSE)","v":57.783341871075187},{"$f":"TREND(G$915:G948,$B$519:$B552,$B553,FALSE)","v":191.05774471743209},{"$f":"TREND(H$915:H948,$B$519:$B552,$B553,FALSE)","v":2976.0017534143381},{"$f":"TREND(I$915:I948,$B$519:$B552,$B553,FALSE)","v":39.460418491750659},{"$f":"TREND(J$915:J948,$B$519:$B552,$B553,FALSE)","v":225.31258550683654},{"$f":"TREND(K$915:K948,$B$519:$B552,$B553,FALSE)","v":26589.959658653312},{"$f":"TREND(L$915:L948,$B$519:$B552,$B553,FALSE)","v":46.460015093530373},{"$f":"TREND(M$915:M948,$B$519:$B552,$B553,FALSE)","v":246.39510668140315},{"$f":"TREND(N$915:N948,$B$519:$B552,$B553,FALSE)","v":2107.5145252126918},{"$f":"TREND(O$915:O948,$B$519:$B552,$B553,FALSE)","v":42.643086391597201},{"$f":"TREND(P$915:P948,$B$519:$B552,$B553,FALSE)","v":217.09874547862654},{"$f":"TREND(Q$915:Q948,$B$519:$B552,$B553,FALSE)","v":1447.1394546802408},{"$f":"TREND(R$915:R948,$B$519:$B552,$B553,FALSE)","v":44.036740144916948},{"$f":"TREND(S$915:S948,$B$519:$B552,$B553,FALSE)","v":343.77431076025323},{"$f":"TREND(T$915:T948,$B$519:$B552,$B553,FALSE)","v":2054.9557174345209},{"$f":"TREND(U$915:U948,$B$519:$B552,$B553,FALSE)","v":53.769780999464388}]
["2057-10",2057,10,{"$f":"TREND(D$915:D949,$B$519:$B553,$B554,FALSE)","v":276.40418956624029},{"$f":"TREND(E$915:E949,$B$519:$B553,$B554,FALSE)","v":2622.8629872728588},{"$f":"TREND(F$915:F949,$B$519:$B553,$B554,FALSE)","v":57.811446609339342},{"$f":"TREND(G$915:G949,$B$519:$B553,$B554,FALSE)","v":191.15067163606898},{"$f":"TREND(H$915:H949,$B$519:$B553,$B554,FALSE)","v":2977.4492250842877},{"$f":"TREND(I$915:I949,$B$519:$B553,$B554,FALSE)","v":39.47961130230113},{"$f":"TREND(J$915:J949,$B$519:$B553,$B554,FALSE)","v":225.42217334025432},{"$f":"TREND(K$915:K949,$B$519:$B553,$B554,FALSE)","v":26602.89251840947},{"$f":"TREND(L$915:L949,$B$519:$B553,$B554,FALSE)","v":46.482612377136171},{"$f":"TREND(M$915:M949,$B$519:$B553,$B554,FALSE)","v":246.5149486593611},{"$f":"TREND(N$915:N949,$B$519:$B553,$B554,FALSE)","v":2108.5395809156162},{"$f":"TREND(O$915:O949,$B$519:$B553,$B554,FALSE)","v":42.663827192371315},{"$f":"TREND(P$915:P949,$B$519:$B553,$B554,FALSE)","v":217.20433825366479},{"$f":"TREND(Q$915:Q949,$B$519:$B553,$B554,FALSE)","v":1447.8433162827114},{"$f":"TREND(R$915:R949,$B$519:$B553,$B554,FALSE)","v":44.058158792847365},{"$f":"TREND(S$915:S949,$B$519:$B553,$B554,FALSE)","v":343.94151616431947},{"$f":"TREND(T$915:T949,$B$519:$B553,$B554,FALSE)","v":2055.9552095149852},{"$f":"TREND(U$915:U949,$B$519:$B553,$B554,FALSE)","v":53.795933616682028}]
["2058-10",2058,10,{"$f":"TREND(D$915:D950,$B$519:$B554,$B555,FALSE)","v":276.53856204536828},{"$f":"TREND(E$915:E950,$B$519:$B554,$B555,FALSE)","v":2624.138078661907},{"$f":"TREND(F$915:F950,$B$519:$B554,$B555,FALSE)","v":57.839551347603489},{"$f":"TREND(G$915:G950,$B$519:$B554,$B555,FALSE)","v":191.24359855470587},{"$f":"TREND(H$915:H950,$B$519:$B554,$B555,FALSE)","v":2978.8966967542365},{"$f":"TREND(I$915:I950,$B$519:$B554,$B555,FALSE)","v":39.498804112851587},{"$f":"TREND(J$915:J950,$B$519:$B554,$B555,FALSE)","v":225.53176117367198},{"$f":"TREND(K$915:K950,$B$519:$B554,$B555,FALSE)","v":26615.82537816562},{"$f":"TREND(L$915:L950,$B$519:$B554,$B555,FALSE)","v":46.505209660741968},{"$f":"TREND(M$915:M950,$B$519:$B554,$B555,FALSE)","v":246.63479063731893},{"$f":"TREND(N$915:N950,$B$519:$B554,$B555,FALSE)","v":2109.5646366185406},{"$f":"TREND(O$915:O950,$B$519:$B554,$B555,FALSE)","v":42.684567993145436},{"$f":"TREND(P$915:P950,$B$519:$B554,$B555,FALSE)","v":217.30993102870306},{"$f":"TREND(Q$915:Q950,$B$519:$B554,$B555,FALSE)","v":1448.5471778851822},{"$f":"TREND(R$915:R950,$B$519:$B554,$B555,FALSE)","v":44.079577440777754},{"$f":"TREND(S$915:S950,$B$519:$B554,$B555,FALSE)","v":344.1087215683857},{"$f":"TREND(T$915:T950,$B$519:$B554,$B555,FALSE)","v":2056.9547015954495},{"$f":"TREND(U$915:U950,$B$519:$B554,$B555,FALSE)","v":53.822086233899661}]
["2059-10",2059,10,{"$f":"TREND(D$915:D951,$B$519:$B555,$B556,FALSE)","v":276.67293452449627},{"$f":"TREND(E$915:E951,$B$519:$B555,$B556,FALSE)","v":2625.4131700509547},{"$f":"TREND(F$915:F951,$B$519:$B555,$B556,FALSE)","v":57.867656085867623},{"$f":"TREND(G$915:G951,$B$519:$B555,$B556,FALSE)","v":191.3365254733427},{"$f":"TREND(H$915:H951,$B$519:$B555,$B556,FALSE)","v":2980.3441684241839},{"$f":"TREND(I$915:I951,$B$519:$B555,$B556,FALSE)","v":39.517996923402038},{"$f":"TREND(J$915:J951,$B$519:$B555,$B556,FALSE)","v":225.64134900708962},{"$f":"TREND(K$915:K951,$B$519:$B555,$B556,FALSE)","v":26628.758237921771},{"$f":"TREND(L$915:L951,$B$519:$B555,$B556,FALSE)","v":46.527806944347773},{"$f":"TREND(M$915:M951,$B$519:$B555,$B556,FALSE)","v":246.75463261527679},{"$f":"TREND(N$915:N951,$B$519:$B555,$B556,FALSE)","v":2110.589692321465},{"$f":"TREND(O$915:O951,$B$519:$B555,$B556,FALSE)","v":42.705308793919563},{"$f":"TREND(P$915:P951,$B$519:$B555,$B556,FALSE)","v":217.41552380374125},{"$f":"TREND(Q$915:Q951,$B$519:$B555,$B556,FALSE)","v":1449.2510394876529},{"$f":"TREND(R$915:R951,$B$519:$B555,$B556,FALSE)","v":44.100996088708172},{"$f":"TREND(S$915:S951,$B$519:$B555,$B556,FALSE)","v":344.27592697245188},{"$f":"TREND(T$915:T951,$B$519:$B555,$B556,FALSE)","v":2057.9541936759128},{"$f":"TREND(U$915:U951,$B$519:$B555,$B556,FALSE)","v":53.848238851117294}]
["2060-10",2060,10,{"$f":"TREND(D$915:D952,$B$519:$B556,$B557,FALSE)","v":276.8073070036242},{"$f":"TREND(E$915:E952,$B$519:$B556,$B557,FALSE)","v":2626.6882614400033},{"$f":"TREND(F$915:F952,$B$519:$B556,$B557,FALSE)","v":57.89576082413177},{"$f":"TREND(G$915:G952,$B$519:$B556,$B557,FALSE)","v":191.42945239197962},{"$f":"TREND(H$915:H952,$B$519:$B556,$B557,FALSE)","v":2981.7916400941326},{"$f":"TREND(I$915:I952,$B$519:$B556,$B557,FALSE)","v":39.537189733952509},{"$f":"TREND(J$915:J952,$B$519:$B556,$B557,FALSE)","v":225.75093684050739},{"$f":"TREND(K$915:K952,$B$519:$B556,$B557,FALSE)","v":26641.691097677933},{"$f":"TREND(L$915:L952,$B$519:$B556,$B557,FALSE)","v":46.550404227953557},{"$f":"TREND(M$915:M952,$B$519:$B556,$B557,FALSE)","v":246.87447459323468},{"$f":"TREND(N$915:N952,$B$519:$B556,$B557,FALSE)","v":2111.614748024389},{"$f":"TREND(O$915:O952,$B$519:$B556,$B557,FALSE)","v":42.726049594693677},{"$f":"TREND(P$915:P952,$B$519:$B556,$B557,FALSE)","v":217.52111657877956},{"$f":"TREND(Q$915:Q952,$B$519:$B556,$B557,FALSE)","v":1449.9549010901235},{"$f":"TREND(R$915:R952,$B$519:$B556,$B557,FALSE)","v":44.122414736638568},{"$f":"TREND(S$915:S952,$B$519:$B556,$B557,FALSE)","v":344.44313237651824},{"$f":"TREND(T$915:T952,$B$519:$B556,$B557,FALSE)","v":2058.9536857563771},{"$f":"TREND(U$915:U952,$B$519:$B556,$B557,FALSE)","v":53.874391468334942}]
["2061-10",2061,10,{"$f":"TREND(D$915:D953,$B$519:$B557,$B558,FALSE)","v":276.94167948275225},{"$f":"TREND(E$915:E953,$B$519:$B557,$B558,FALSE)","v":2627.9633528290519},{"$f":"TREND(F$915:F953,$B$519:$B557,$B558,FALSE)","v":57.923865562395918},{"$f":"TREND(G$915:G953,$B$519:$B557,$B558,FALSE)","v":191.52237931061643},{"$f":"TREND(H$915:H953,$B$519:$B557,$B558,FALSE)","v":2983.2391117640823},{"$f":"TREND(I$915:I953,$B$519:$B557,$B558,FALSE)","v":39.556382544502966},{"$f":"TREND(J$915:J953,$B$519:$B557,$B558,FALSE)","v":225.86052467392511},{"$f":"TREND(K$915:K953,$B$519:$B557,$B558,FALSE)","v":26654.623957434094},{"$f":"TREND(L$915:L953,$B$519:$B557,$B558,FALSE)","v":46.573001511559369},{"$f":"TREND(M$915:M953,$B$519:$B557,$B558,FALSE)","v":246.99431657119257},{"$f":"TREND(N$915:N953,$B$519:$B557,$B558,FALSE)","v":2112.6398037273138},{"$f":"TREND(O$915:O953,$B$519:$B557,$B558,FALSE)","v":42.746790395467812},{"$f":"TREND(P$915:P953,$B$519:$B557,$B558,FALSE)","v":217.62670935381777},{"$f":"TREND(Q$915:Q953,$B$519:$B557,$B558,FALSE)","v":1450.658762692595},{"$f":"TREND(R$915:R953,$B$519:$B557,$B558,FALSE)","v":44.143833384568978},{"$f":"TREND(S$915:S953,$B$519:$B557,$B558,FALSE)","v":344.61033778058447},{"$f":"TREND(T$915:T953,$B$519:$B557,$B558,FALSE)","v":2059.953177836841},{"$f":"TREND(U$915:U953,$B$519:$B557,$B558,FALSE)","v":53.900544085552575}]
["2062-10",2062,10,{"$f":"TREND(D$915:D954,$B$519:$B558,$B559,FALSE)","v":277.07605196188018},{"$f":"TREND(E$915:E954,$B$519:$B558,$B559,FALSE)","v":2629.238444218101},{"$f":"TREND(F$915:F954,$B$519:$B558,$B559,FALSE)","v":57.95197030066003},{"$f":"TREND(G$915:G954,$B$519:$B558,$B559,FALSE)","v":191.61530622925338},{"$f":"TREND(H$915:H954,$B$519:$B558,$B559,FALSE)","v":2984.6865834340297},{"$f":"TREND(I$915:I954,$B$519:$B558,$B559,FALSE)","v":39.575575355053431},{"$f":"TREND(J$915:J954,$B$519:$B558,$B559,FALSE)","v":225.9701125073428},{"$f":"TREND(K$915:K954,$B$519:$B558,$B559,FALSE)","v":26667.556817190245},{"$f":"TREND(L$915:L954,$B$519:$B558,$B559,FALSE)","v":46.595598795165174},{"$f":"TREND(M$915:M954,$B$519:$B558,$B559,FALSE)","v":247.11415854915043},{"$f":"TREND(N$915:N954,$B$519:$B558,$B559,FALSE)","v":2113.6648594302383},{"$f":"TREND(O$915:O954,$B$519:$B558,$B559,FALSE)","v":42.767531196241926},{"$f":"TREND(P$915:P954,$B$519:$B558,$B559,FALSE)","v":217.73230212885605},{"$f":"TREND(Q$915:Q954,$B$519:$B558,$B559,FALSE)","v":1451.3626242950656},{"$f":"TREND(R$915:R954,$B$519:$B558,$B559,FALSE)","v":44.165252032499382},{"$f":"TREND(S$915:S954,$B$519:$B558,$B559,FALSE)","v":344.77754318465071},{"$f":"TREND(T$915:T954,$B$519:$B558,$B559,FALSE)","v":2060.9526699173048},{"$f":"TREND(U$915:U954,$B$519:$B558,$B559,FALSE)","v":53.926696702770208}]
["2063-10",2063,10,{"$f":"TREND(D$915:D955,$B$519:$B559,$B560,FALSE)","v":277.21042444100817},{"$f":"TREND(E$915:E955,$B$519:$B559,$B560,FALSE)","v":2630.5135356071496},{"$f":"TREND(F$915:F955,$B$519:$B559,$B560,FALSE)","v":57.980075038924205},{"$f":"TREND(G$915:G955,$B$519:$B559,$B560,FALSE)","v":191.70823314789027},{"$f":"TREND(H$915:H955,$B$519:$B559,$B560,FALSE)","v":2986.1340551039789},{"$f":"TREND(I$915:I955,$B$519:$B559,$B560,FALSE)","v":39.594768165603895},{"$f":"TREND(J$915:J955,$B$519:$B559,$B560,FALSE)","v":226.07970034076058},{"$f":"TREND(K$915:K955,$B$519:$B559,$B560,FALSE)","v":26680.489676946399},{"$f":"TREND(L$915:L955,$B$519:$B559,$B560,FALSE)","v":46.618196078771007},{"$f":"TREND(M$915:M955,$B$519:$B559,$B560,FALSE)","v":247.23400052710832},{"$f":"TREND(N$915:N955,$B$519:$B559,$B560,FALSE)","v":2114.6899151331631},{"$f":"TREND(O$915:O955,$B$519:$B559,$B560,FALSE)","v":42.788271997016054},{"$f":"TREND(P$915:P955,$B$519:$B559,$B560,FALSE)","v":217.83789490389438},{"$f":"TREND(Q$915:Q955,$B$519:$B559,$B560,FALSE)","v":1452.0664858975367},{"$f":"TREND(R$915:R955,$B$519:$B559,$B560,FALSE)","v":44.186670680429806},{"$f":"TREND(S$915:S955,$B$519:$B559,$B560,FALSE)","v":344.94474858871706},{"$f":"TREND(T$915:T955,$B$519:$B559,$B560,FALSE)","v":2061.9521619977704},{"$f":"TREND(U$915:U955,$B$519:$B559,$B560,FALSE)","v":53.952849319987862}]
["2064-10",2064,10,{"$f":"TREND(D$915:D956,$B$519:$B560,$B561,FALSE)","v":277.34479692013605},{"$f":"TREND(E$915:E956,$B$519:$B560,$B561,FALSE)","v":2631.7886269961982},{"$f":"TREND(F$915:F956,$B$519:$B560,$B561,FALSE)","v":58.008179777188332},{"$f":"TREND(G$915:G956,$B$519:$B560,$B561,FALSE)","v":191.80116006652719},{"$f":"TREND(H$915:H956,$B$519:$B560,$B561,FALSE)","v":2987.5815267739276},{"$f":"TREND(I$915:I956,$B$519:$B560,$B561,FALSE)","v":39.61396097615436},{"$f":"TREND(J$915:J956,$B$519:$B560,$B561,FALSE)","v":226.18928817417833},{"$f":"TREND(K$915:K956,$B$519:$B560,$B561,FALSE)","v":26693.422536702554},{"$f":"TREND(L$915:L956,$B$519:$B560,$B561,FALSE)","v":46.640793362376797},{"$f":"TREND(M$915:M956,$B$519:$B560,$B561,FALSE)","v":247.35384250506621},{"$f":"TREND(N$915:N956,$B$519:$B560,$B561,FALSE)","v":2115.7149708360876},{"$f":"TREND(O$915:O956,$B$519:$B560,$B561,FALSE)","v":42.809012797790174},{"$f":"TREND(P$915:P956,$B$519:$B560,$B561,FALSE)","v":217.9434876789326},{"$f":"TREND(Q$915:Q956,$B$519:$B560,$B561,FALSE)","v":1452.7703475000076},{"$f":"TREND(R$915:R956,$B$519:$B560,$B561,FALSE)","v":44.208089328360209},{"$f":"TREND(S$915:S956,$B$519:$B560,$B561,FALSE)","v":345.11195399278336},{"$f":"TREND(T$915:T956,$B$519:$B560,$B561,FALSE)","v":2062.9516540782347},{"$f":"TREND(U$915:U956,$B$519:$B560,$B561,FALSE)","v":53.979001937205481}]
["-"]
["2022-11",2022,{"$f":"C915+1","v":11},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B959,\"-\",$C959),$A:$A,0),1)","v":418.19613607727848},3644.6163918487341,99.182617555434248,303.51978969848284,3600,74.544053429231951,360.10186684669981,15500,82.745098039215691,353.77449273302676,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B959,\"-\",$C959),$A:$A,0),1)","v":1914.2857142857142},73.106172667629608,313.58152071583004,1300,70.492493335204159,557.53568844154995,2570.2665732215883,95.872537495767631]
["2023-11",{"$f":"B959+1","v":2023},{"$f":"C959","v":11},417.78492170486362,3641.2716446515387,99.067875007424064,302.71735207060152,3583.3333333333335,74.334818586887337,360.0187795299729,15500,82.714801444043317,353.95507817312375,1914.2857142857142,73.149803975514132,314.88548669898444,1300,70.847599748445248,556.92771084337346,2568.1075673301284,95.760794522829713]
["2024-11",2024,{"$f":"C960","v":11},412.81525527988521,3605.6924340193141,97.699008223573742,299.91296969326356,3550,73.563000820241029,357.31377424514028,15500,82.064905226881109,351.7668402343254,1907.1428571428571,72.61672574326272,313.78738606588126,1300,70.54856427727178,549.66762252346189,2543.3823760261625,94.432126323759718]
["2025-11",2025,11,412.22210943051465,3601.3795727945098,97.537438635153478,298.3316856154832,3533.3333333333335,73.126016768864972,357.02162337122036,15500,81.996002284408902,350.42975299424131,1907.1428571428571,72.291433253624518,314.43416952468732,1300,70.722091575598284,548.81292163985472,2540.1809216183542,94.274813924377057]
[{"$f":"_xlfn.CONCAT(B963,\"-\",C963)","v":"2026-11"},2026,11,411.19621082333964,3594.0332984956458,97.253878524299864,297.53246252338897,3533.3333333333335,72.911360954096523,356.27953679890066,15500,81.797529461877048,349.72813237889676,1907.1428571428571,72.123981392893668,314.63242726541557,1300,70.779712339137021,547.30419061148064,2534.8158410523074,93.999696415595281]
["2027-11",2027,11,409.96996996996995,3585.2219847075303,96.915352299157917,296.25578859517509,3516.6666666666665,72.568501604542092,356.21401112613665,15500,81.787378229563743,349.55043480090592,1907.1428571428571,72.078027811248248,315.59179739270292,1300,71.049027663653789,545.51005978016326,2528.3742709381122,93.671291098424675]
["2028-11",2028,11,407.61658546286168,3569.0720515994221,96.267039458726927,295.09632398482466,3500,72.246074582924436,354.82168316447394,15475.000000000002,81.454443352520002,348.37808004008906,1900,71.792851745261032,314.25894055593596,1300,70.682019486271031,542.07461444935052,2516.5644256307914,93.042252234060783]
["2029-11",2029,11,408.0877990903698,3572.0083479605673,96.397719304818523,295.06800158240753,3500,72.242209890847008,356.22741938649943,15500,81.78391959798995,348.7312672846067,1900,71.880706992107477,316.51195268541005,1300,71.296861229747137,542.76977958975669,2518.7116570598064,93.169481010736121]
["2030-11",2030,11,407.77176586325629,3570.5402029258939,96.310434945969547,289.47803466736553,3450,70.709520921770775,355.56237584372781,15500,81.623872310895209,347.15036298612489,1900,71.497607280144351,317.09929596237521,1300,71.471937398812742,542.3108630858012,2516.5644172551092,93.084994899400968]
["2031-11",2031,11,405.40223135642981,3552.9224069152278,95.656669521853829,287.09858527215141,3433.3333333333335,70.068150292503475,354.28952458032052,15475.000000000002,81.313828319072599,346.55077904822764,1892.8571428571429,71.348602087177653,318.48425746016261,1300,71.847723915670741,538.83697436545015,2504.7546013038263,92.449804322122858]
["2032-11",2032,11,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B969,\"-\",$C969),$A:$A,0),1)","v":403.20381731424675},3536.7727596110676,95.051677464505218,284.69902458088183,3400,69.415786948176589,351.80455039969729,15475.000000000002,80.702717540488607,345.63142891128672,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B969,\"-\",$C969),$A:$A,0),1)","v":1892.8571428571429},71.128110005671971,318.22655806626824,1300,71.781847346611414,535.63391790810238,2492.9447853525444,91.862854864522205]
["2033-11",2033,11,402.58821248545951,3532.3683103462968,94.880712883633223,283.87790861813028,3400,69.188092823480289,352.28492959376098,15475.000000000002,80.821730821730824,346.0764397287827,1892.8571428571429,71.234537957797727,320.40249472895158,1300,72.375249500998009,534.72682896301399,2489.7239264567397,91.697021888640236]
["2034-11",2034,11,401.57320721938038,3526.4957113266023,94.601641855223605,283.3701466721962,3383.3333333333326,69.052281763693543,351.95249257747048,15475.000000000002,80.73319755600815,346.0026399685068,1892.8571428571429,71.215869731456081,321.28069828375368,1300,72.623700072862164,533.24610591900307,2485.4294479290006,91.425840233876599]
["2035-11",2035,11,399.98078031904674,3514.7505132872129,94.162100681717845,282.93008056216047,3383.3333333333326,68.939662297791941,349.71159357315406,15475.000000000002,80.175557056043218,347.46849134374861,1900,71.574372135111474,323.67123659848147,1300,73.283650992547649,530.91382840126562,2476.8404908735224,90.999377027012684]
["2036-11",2036,11,399.10022015889729,3507.4097645125948,93.919770786741623,281.002895498447,3366.6666666666665,68.409304511278194,348.19126358469316,15475.000000000002,79.809242342826437,346.43704519175196,1892.8571428571429,71.3209929098836,324.19116371421654,1300,73.430522721302864,529.62940086473134,2472.5460123457833,90.76433493867566]
["2037-11",2037,11,401.0871638374976,3522.091262061831,94.469078375698203,281.30107530421373,3366.6666666666665,68.482262871836824,350.44865403788634,15475.000000000002,80.379577653033948,348.48369648306436,1900,71.821695289570798,327.63221601935845,1300,74.38211063162025,532.53997539975398,2482.2085890331964,91.297075516734566]
["2038-11",2038,11,399.89545713742632,3513.2823635322893,94.140953195222068,280.52198514052003,3366.6666666666665,68.279069767441854,349.65243296921551,15475.000000000002,80.175508575987237,347.88714951326568,1900,71.675153188918614,328.62946386578142,1300,74.650087884903328,530.80644173657458,2476.8404908735224,90.978867857998793]
["2039-11",2039,11,398.31375521030691,3503.005315247824,93.705283490960866,279.08924940066368,3349.9999999999995,67.877385772122608,347.27992087042531,15475.000000000002,79.587246990342635,347.89557882347708,1900,71.677823671841622,329.35574033996846,1300,74.849290205483896,528.4939024390244,2468.2515338180442,90.555737139647363]
["2040-11",2040,11,396.98658605705651,3492.7282669633582,93.338897483389147,278.18123766881558,3333.3333333333335,67.63724249050523,345.37401574803158,15475.000000000002,79.123338159799914,348.35200270981682,1900,71.788071996840259,329.78332121752072,1300,74.969340992706378,526.55130540376445,2461.8098160264358,90.200128043250686]
["2041-11",2041,11,396.00565237870939,3485.3875181887397,93.06915726626049,276.17017875088334,3316.6666666666665,67.084693351657791,343.8235294117647,15450,78.742632612966602,346.86939341288337,1900,71.42757339071386,329.97603034066651,1300,75.02249646484124,525.12091898428048,2456.4417178667618,89.938615032341659]
["2042-11",2042,11,396.34535888763622,3488.3238176985878,93.162461844094622,275.22999480873159,3316.6666666666665,66.83385579937304,343.65234375,15450,78.691515704418094,346.84367871857995,1900,71.423034330011077,331.71626687184653,1300,75.502496479324037,525.6110776640578,2458.5889571306316,90.02931093698929]
["2043-11",2043,11,396.72038980509745,3491.2601172084346,93.264582540323516,275.18338332024643,3300,66.812301407172043,343.92614188532553,15450,78.77058747244196,346.86207650380692,1900,71.427003895320127,331.7304363534783,1300,75.506821369373966,526.15264704118954,2459.6625767625665,90.127849992129526]
["2044-11",2044,11,397.17809755185948,3494.1964167182819,93.391871126799103,275.94192961059497,3316.6666666666665,67.033836072981984,344.33688286544049,15450,78.859060402684563,347.62215980194804,1900,71.609167278362293,332.45901911251792,1300,75.707936507936509,526.82985074626868,2462.8834356583707,90.251732285124646]
["2045-11",2045,11,396.25837676842889,3488.3238176985878,93.138138786573919,275.40870017828138,3316.6666666666665,66.878550936603474,343.39440694310514,15450,78.628307218083734,346.52712874576588,1892.8571428571429,71.34387085472504,331.38960417507423,1300,75.417404502909179,525.48751486325807,2457.5153374986967,90.005520591729294]
["2046-11",2046,11,{"$f":"TREND(D$959:D982,$B$519:$B542,$B543,FALSE)","v":406.46885531690469},{"$f":"TREND(E$959:E982,$B$519:$B542,$B543,FALSE)","v":3564.6262065250862},{"$f":"TREND(F$959:F982,$B$519:$B542,$B543,FALSE)","v":95.852716828815318},{"$f":"TREND(G$959:G982,$B$519:$B542,$B543,FALSE)","v":288.3070199788794},{"$f":"TREND(H$959:H982,$B$519:$B542,$B543,FALSE)","v":3442.2107357049103},{"$f":"TREND(I$959:I982,$B$519:$B542,$B543,FALSE)","v":70.347101263870385},{"$f":"TREND(J$959:J982,$B$519:$B542,$B543,FALSE)","v":353.54156761666155},{"$f":"TREND(K$959:K982,$B$519:$B542,$B543,FALSE)","v":15573.032716489175},{"$f":"TREND(L$959:L982,$B$519:$B542,$B543,FALSE)","v":81.093539336001825},{"$f":"TREND(M$959:M982,$B$519:$B542,$B543,FALSE)","v":350.42221597219958},{"$f":"TREND(N$959:N982,$B$519:$B542,$B543,FALSE)","v":1912.2434448730321},{"$f":"TREND(O$959:O982,$B$519:$B542,$B543,FALSE)","v":72.212124814502786},{"$f":"TREND(P$959:P982,$B$519:$B542,$B543,FALSE)","v":324.23794065243163},{"$f":"TREND(Q$959:Q982,$B$519:$B542,$B543,FALSE)","v":1307.9759917981607},{"$f":"TREND(R$959:R982,$B$519:$B542,$B543,FALSE)","v":73.338552396888431},{"$f":"TREND(S$959:S982,$B$519:$B542,$B543,FALSE)","v":540.07305674988629},{"$f":"TREND(T$959:T982,$B$519:$B542,$B543,FALSE)","v":2512.8507679287941},{"$f":"TREND(U$959:U982,$B$519:$B542,$B543,FALSE)","v":92.637780217265629}]
["2047-11",{"$f":"B983+1","v":2047},11,{"$f":"TREND(D$959:D983,$B$519:$B543,$B544,FALSE)","v":406.66752044658062},{"$f":"TREND(E$959:E983,$B$519:$B543,$B544,FALSE)","v":3566.3684480727529},{"$f":"TREND(F$959:F983,$B$519:$B543,$B544,FALSE)","v":95.899565664020017},{"$f":"TREND(G$959:G983,$B$519:$B543,$B544,FALSE)","v":288.44793250086326},{"$f":"TREND(H$959:H983,$B$519:$B543,$B544,FALSE)","v":3443.893145644161},{"$f":"TREND(I$959:I983,$B$519:$B543,$B544,FALSE)","v":70.381484011311173},{"$f":"TREND(J$959:J983,$B$519:$B543,$B544,FALSE)","v":353.71436408177249},{"$f":"TREND(K$959:K983,$B$519:$B543,$B544,FALSE)","v":15580.644169429788},{"$f":"TREND(L$959:L983,$B$519:$B543,$B544,FALSE)","v":81.133174496967612},{"$f":"TREND(M$959:M983,$B$519:$B543,$B544,FALSE)","v":350.59348782751346},{"$f":"TREND(N$959:N983,$B$519:$B543,$B544,FALSE)","v":1913.1780702126573},{"$f":"TREND(O$959:O983,$B$519:$B543,$B544,FALSE)","v":72.247419108156038},{"$f":"TREND(P$959:P983,$B$519:$B543,$B544,FALSE)","v":324.39641471922175},{"$f":"TREND(Q$959:Q983,$B$519:$B543,$B544,FALSE)","v":1308.6152762516306},{"$f":"TREND(R$959:R983,$B$519:$B543,$B544,FALSE)","v":73.374397241657192},{"$f":"TREND(S$959:S983,$B$519:$B543,$B544,FALSE)","v":540.33702207576619},{"$f":"TREND(T$959:T983,$B$519:$B543,$B544,FALSE)","v":2514.0789452347217},{"$f":"TREND(U$959:U983,$B$519:$B543,$B544,FALSE)","v":92.68305772470319}]
["2048-11",2048,11,{"$f":"TREND(D$959:D984,$B$519:$B544,$B545,FALSE)","v":406.86618557625638},{"$f":"TREND(E$959:E984,$B$519:$B544,$B545,FALSE)","v":3568.1106896204187},{"$f":"TREND(F$959:F984,$B$519:$B544,$B545,FALSE)","v":95.946414499224716},{"$f":"TREND(G$959:G984,$B$519:$B544,$B545,FALSE)","v":288.58884502284707},{"$f":"TREND(H$959:H984,$B$519:$B544,$B545,FALSE)","v":3445.5755555834103},{"$f":"TREND(I$959:I984,$B$519:$B544,$B545,FALSE)","v":70.415866758751946},{"$f":"TREND(J$959:J984,$B$519:$B544,$B545,FALSE)","v":353.88716054688331},{"$f":"TREND(K$959:K984,$B$519:$B544,$B545,FALSE)","v":15588.255622370396},{"$f":"TREND(L$959:L984,$B$519:$B544,$B545,FALSE)","v":81.172809657933399},{"$f":"TREND(M$959:M984,$B$519:$B544,$B545,FALSE)","v":350.76475968282745},{"$f":"TREND(N$959:N984,$B$519:$B544,$B545,FALSE)","v":1914.112695552283},{"$f":"TREND(O$959:O984,$B$519:$B544,$B545,FALSE)","v":72.282713401809261},{"$f":"TREND(P$959:P984,$B$519:$B544,$B545,FALSE)","v":324.55488878601182},{"$f":"TREND(Q$959:Q984,$B$519:$B544,$B545,FALSE)","v":1309.2545607050997},{"$f":"TREND(R$959:R984,$B$519:$B544,$B545,FALSE)","v":73.410242086425953},{"$f":"TREND(S$959:S984,$B$519:$B544,$B545,FALSE)","v":540.60098740164585},{"$f":"TREND(T$959:T984,$B$519:$B544,$B545,FALSE)","v":2515.3071225406502},{"$f":"TREND(U$959:U984,$B$519:$B544,$B545,FALSE)","v":92.728335232140807}]
["2049-11",2049,11,{"$f":"TREND(D$959:D985,$B$519:$B545,$B546,FALSE)","v":407.06485070593237},{"$f":"TREND(E$959:E985,$B$519:$B545,$B546,FALSE)","v":3569.852931168085},{"$f":"TREND(F$959:F985,$B$519:$B545,$B546,FALSE)","v":95.9932633344294},{"$f":"TREND(G$959:G985,$B$519:$B545,$B546,FALSE)","v":288.72975754483087},{"$f":"TREND(H$959:H985,$B$519:$B545,$B546,FALSE)","v":3447.25796552266},{"$f":"TREND(I$959:I985,$B$519:$B545,$B546,FALSE)","v":70.450249506192762},{"$f":"TREND(J$959:J985,$B$519:$B545,$B546,FALSE)","v":354.05995701199402},{"$f":"TREND(K$959:K985,$B$519:$B545,$B546,FALSE)","v":15595.867075311009},{"$f":"TREND(L$959:L985,$B$519:$B545,$B546,FALSE)","v":81.212444818899201},{"$f":"TREND(M$959:M985,$B$519:$B545,$B546,FALSE)","v":350.93603153814132},{"$f":"TREND(N$959:N985,$B$519:$B545,$B546,FALSE)","v":1915.0473208919079},{"$f":"TREND(O$959:O985,$B$519:$B545,$B546,FALSE)","v":72.31800769546247},{"$f":"TREND(P$959:P985,$B$519:$B545,$B546,FALSE)","v":324.71336285280182},{"$f":"TREND(Q$959:Q985,$B$519:$B545,$B546,FALSE)","v":1309.8938451585691},{"$f":"TREND(R$959:R985,$B$519:$B545,$B546,FALSE)","v":73.446086931194728},{"$f":"TREND(S$959:S985,$B$519:$B545,$B546,FALSE)","v":540.86495272752529},{"$f":"TREND(T$959:T985,$B$519:$B545,$B546,FALSE)","v":2516.5352998465778},{"$f":"TREND(U$959:U985,$B$519:$B545,$B546,FALSE)","v":92.773612739578354}]
["2050-11",2050,11,{"$f":"TREND(D$959:D986,$B$519:$B546,$B547,FALSE)","v":407.26351583560836},{"$f":"TREND(E$959:E986,$B$519:$B546,$B547,FALSE)","v":3571.5951727157512},{"$f":"TREND(F$959:F986,$B$519:$B546,$B547,FALSE)","v":96.040112169634114},{"$f":"TREND(G$959:G986,$B$519:$B546,$B547,FALSE)","v":288.87067006681474},{"$f":"TREND(H$959:H986,$B$519:$B546,$B547,FALSE)","v":3448.9403754619093},{"$f":"TREND(I$959:I986,$B$519:$B546,$B547,FALSE)","v":70.484632253633563},{"$f":"TREND(J$959:J986,$B$519:$B546,$B547,FALSE)","v":354.23275347710484},{"$f":"TREND(K$959:K986,$B$519:$B546,$B547,FALSE)","v":15603.47852825162},{"$f":"TREND(L$959:L986,$B$519:$B546,$B547,FALSE)","v":81.252079979864973},{"$f":"TREND(M$959:M986,$B$519:$B546,$B547,FALSE)","v":351.10730339345508},{"$f":"TREND(N$959:N986,$B$519:$B546,$B547,FALSE)","v":1915.9819462315331},{"$f":"TREND(O$959:O986,$B$519:$B546,$B547,FALSE)","v":72.353301989115707},{"$f":"TREND(P$959:P986,$B$519:$B546,$B547,FALSE)","v":324.87183691959189},{"$f":"TREND(Q$959:Q986,$B$519:$B546,$B547,FALSE)","v":1310.533129612038},{"$f":"TREND(R$959:R986,$B$519:$B546,$B547,FALSE)","v":73.481931775963488},{"$f":"TREND(S$959:S986,$B$519:$B546,$B547,FALSE)","v":541.1289180534053},{"$f":"TREND(T$959:T986,$B$519:$B546,$B547,FALSE)","v":2517.7634771525059},{"$f":"TREND(U$959:U986,$B$519:$B546,$B547,FALSE)","v":92.818890247015929}]
["2051-11",2051,11,{"$f":"TREND(D$959:D987,$B$519:$B547,$B548,FALSE)","v":407.46218096528423},{"$f":"TREND(E$959:E987,$B$519:$B547,$B548,FALSE)","v":3573.3374142634189},{"$f":"TREND(F$959:F987,$B$519:$B547,$B548,FALSE)","v":96.086961004838813},{"$f":"TREND(G$959:G987,$B$519:$B547,$B548,FALSE)","v":289.01158258879849},{"$f":"TREND(H$959:H987,$B$519:$B547,$B548,FALSE)","v":3450.6227854011604},{"$f":"TREND(I$959:I987,$B$519:$B547,$B548,FALSE)","v":70.519015001074365},{"$f":"TREND(J$959:J987,$B$519:$B547,$B548,FALSE)","v":354.4055499422156},{"$f":"TREND(K$959:K987,$B$519:$B547,$B548,FALSE)","v":15611.089981192232},{"$f":"TREND(L$959:L987,$B$519:$B547,$B548,FALSE)","v":81.29171514083076},{"$f":"TREND(M$959:M987,$B$519:$B547,$B548,FALSE)","v":351.27857524876907},{"$f":"TREND(N$959:N987,$B$519:$B547,$B548,FALSE)","v":1916.9165715711579},{"$f":"TREND(O$959:O987,$B$519:$B547,$B548,FALSE)","v":72.388596282768944},{"$f":"TREND(P$959:P987,$B$519:$B547,$B548,FALSE)","v":325.03031098638183},{"$f":"TREND(Q$959:Q987,$B$519:$B547,$B548,FALSE)","v":1311.1724140655076},{"$f":"TREND(R$959:R987,$B$519:$B547,$B548,FALSE)","v":73.517776620732249},{"$f":"TREND(S$959:S987,$B$519:$B547,$B548,FALSE)","v":541.39288337928485},{"$f":"TREND(T$959:T987,$B$519:$B547,$B548,FALSE)","v":2518.9916544584335},{"$f":"TREND(U$959:U987,$B$519:$B547,$B548,FALSE)","v":92.864167754453533}]
["2052-11",2052,11,{"$f":"TREND(D$959:D988,$B$519:$B548,$B549,FALSE)","v":407.66084609496005},{"$f":"TREND(E$959:E988,$B$519:$B548,$B549,FALSE)","v":3575.0796558110842},{"$f":"TREND(F$959:F988,$B$519:$B548,$B549,FALSE)","v":96.133809840043526},{"$f":"TREND(G$959:G988,$B$519:$B548,$B549,FALSE)","v":289.15249511078224},{"$f":"TREND(H$959:H988,$B$519:$B548,$B549,FALSE)","v":3452.3051953404101},{"$f":"TREND(I$959:I988,$B$519:$B548,$B549,FALSE)","v":70.553397748515181},{"$f":"TREND(J$959:J988,$B$519:$B548,$B549,FALSE)","v":354.57834640732631},{"$f":"TREND(K$959:K988,$B$519:$B548,$B549,FALSE)","v":15618.701434132838},{"$f":"TREND(L$959:L988,$B$519:$B548,$B549,FALSE)","v":81.331350301796533},{"$f":"TREND(M$959:M988,$B$519:$B548,$B549,FALSE)","v":351.44984710408295},{"$f":"TREND(N$959:N988,$B$519:$B548,$B549,FALSE)","v":1917.8511969107831},{"$f":"TREND(O$959:O988,$B$519:$B548,$B549,FALSE)","v":72.423890576422167},{"$f":"TREND(P$959:P988,$B$519:$B548,$B549,FALSE)","v":325.1887850531719},{"$f":"TREND(Q$959:Q988,$B$519:$B548,$B549,FALSE)","v":1311.8116985189765},{"$f":"TREND(R$959:R988,$B$519:$B548,$B549,FALSE)","v":73.553621465501038},{"$f":"TREND(S$959:S988,$B$519:$B548,$B549,FALSE)","v":541.65684870516486},{"$f":"TREND(T$959:T988,$B$519:$B548,$B549,FALSE)","v":2520.2198317643615},{"$f":"TREND(U$959:U988,$B$519:$B548,$B549,FALSE)","v":92.909445261891079}]
["2053-11",2053,11,{"$f":"TREND(D$959:D989,$B$519:$B549,$B550,FALSE)","v":407.85951122463604},{"$f":"TREND(E$959:E989,$B$519:$B549,$B550,FALSE)","v":3576.82189735875},{"$f":"TREND(F$959:F989,$B$519:$B549,$B550,FALSE)","v":96.180658675248196},{"$f":"TREND(G$959:G989,$B$519:$B549,$B550,FALSE)","v":289.29340763276599},{"$f":"TREND(H$959:H989,$B$519:$B549,$B550,FALSE)","v":3453.9876052796594},{"$f":"TREND(I$959:I989,$B$519:$B549,$B550,FALSE)","v":70.587780495955968},{"$f":"TREND(J$959:J989,$B$519:$B549,$B550,FALSE)","v":354.75114287243707},{"$f":"TREND(K$959:K989,$B$519:$B549,$B550,FALSE)","v":15626.312887073451},{"$f":"TREND(L$959:L989,$B$519:$B549,$B550,FALSE)","v":81.370985462762349},{"$f":"TREND(M$959:M989,$B$519:$B549,$B550,FALSE)","v":351.62111895939682},{"$f":"TREND(N$959:N989,$B$519:$B549,$B550,FALSE)","v":1918.7858222504085},{"$f":"TREND(O$959:O989,$B$519:$B549,$B550,FALSE)","v":72.45918487007539},{"$f":"TREND(P$959:P989,$B$519:$B549,$B550,FALSE)","v":325.3472591199619},{"$f":"TREND(Q$959:Q989,$B$519:$B549,$B550,FALSE)","v":1312.4509829724459},{"$f":"TREND(R$959:R989,$B$519:$B549,$B550,FALSE)","v":73.589466310269785},{"$f":"TREND(S$959:S989,$B$519:$B549,$B550,FALSE)","v":541.92081403104419},{"$f":"TREND(T$959:T989,$B$519:$B549,$B550,FALSE)","v":2521.44800907029},{"$f":"TREND(U$959:U989,$B$519:$B549,$B550,FALSE)","v":92.954722769328626}]
["2054-11",2054,11,{"$f":"TREND(D$959:D990,$B$519:$B550,$B551,FALSE)","v":408.0581763543118},{"$f":"TREND(E$959:E990,$B$519:$B550,$B551,FALSE)","v":3578.5641389064158},{"$f":"TREND(F$959:F990,$B$519:$B550,$B551,FALSE)","v":96.227507510452881},{"$f":"TREND(G$959:G990,$B$519:$B550,$B551,FALSE)","v":289.43432015474986},{"$f":"TREND(H$959:H990,$B$519:$B550,$B551,FALSE)","v":3455.6700152189087},{"$f":"TREND(I$959:I990,$B$519:$B550,$B551,FALSE)","v":70.62216324339677},{"$f":"TREND(J$959:J990,$B$519:$B550,$B551,FALSE)","v":354.92393933754789},{"$f":"TREND(K$959:K990,$B$519:$B550,$B551,FALSE)","v":15633.924340014062},{"$f":"TREND(L$959:L990,$B$519:$B550,$B551,FALSE)","v":81.410620623728107},{"$f":"TREND(M$959:M990,$B$519:$B550,$B551,FALSE)","v":351.7923908147107},{"$f":"TREND(N$959:N990,$B$519:$B550,$B551,FALSE)","v":1919.720447590033},{"$f":"TREND(O$959:O990,$B$519:$B550,$B551,FALSE)","v":72.494479163728627},{"$f":"TREND(P$959:P990,$B$519:$B550,$B551,FALSE)","v":325.50573318675197},{"$f":"TREND(Q$959:Q990,$B$519:$B550,$B551,FALSE)","v":1313.0902674259155},{"$f":"TREND(R$959:R990,$B$519:$B550,$B551,FALSE)","v":73.625311155038517},{"$f":"TREND(S$959:S990,$B$519:$B550,$B551,FALSE)","v":542.18477935692408},{"$f":"TREND(T$959:T990,$B$519:$B550,$B551,FALSE)","v":2522.6761863762176},{"$f":"TREND(U$959:U990,$B$519:$B550,$B551,FALSE)","v":93.000000276766173}]
["2055-11",2055,11,{"$f":"TREND(D$959:D991,$B$519:$B551,$B552,FALSE)","v":408.25684148398784},{"$f":"TREND(E$959:E991,$B$519:$B551,$B552,FALSE)","v":3580.3063804540811},{"$f":"TREND(F$959:F991,$B$519:$B551,$B552,FALSE)","v":96.274356345657594},{"$f":"TREND(G$959:G991,$B$519:$B551,$B552,FALSE)","v":289.57523267673372},{"$f":"TREND(H$959:H991,$B$519:$B551,$B552,FALSE)","v":3457.352425158158},{"$f":"TREND(I$959:I991,$B$519:$B551,$B552,FALSE)","v":70.656545990837571},{"$f":"TREND(J$959:J991,$B$519:$B551,$B552,FALSE)","v":355.0967358026586},{"$f":"TREND(K$959:K991,$B$519:$B551,$B552,FALSE)","v":15641.53579295467},{"$f":"TREND(L$959:L991,$B$519:$B551,$B552,FALSE)","v":81.450255784693908},{"$f":"TREND(M$959:M991,$B$519:$B551,$B552,FALSE)","v":351.96366267002463},{"$f":"TREND(N$959:N991,$B$519:$B551,$B552,FALSE)","v":1920.6550729296582},{"$f":"TREND(O$959:O991,$B$519:$B551,$B552,FALSE)","v":72.529773457381836},{"$f":"TREND(P$959:P991,$B$519:$B551,$B552,FALSE)","v":325.66420725354203},{"$f":"TREND(Q$959:Q991,$B$519:$B551,$B552,FALSE)","v":1313.7295518793844},{"$f":"TREND(R$959:R991,$B$519:$B551,$B552,FALSE)","v":73.661155999807306},{"$f":"TREND(S$959:S991,$B$519:$B551,$B552,FALSE)","v":542.44874468280375},{"$f":"TREND(T$959:T991,$B$519:$B551,$B552,FALSE)","v":2523.9043636821461},{"$f":"TREND(U$959:U991,$B$519:$B551,$B552,FALSE)","v":93.045277784203776}]
["2056-11",2056,11,{"$f":"TREND(D$959:D992,$B$519:$B552,$B553,FALSE)","v":408.45550661366383},{"$f":"TREND(E$959:E992,$B$519:$B552,$B553,FALSE)","v":3582.0486220017492},{"$f":"TREND(F$959:F992,$B$519:$B552,$B553,FALSE)","v":96.321205180862293},{"$f":"TREND(G$959:G992,$B$519:$B552,$B553,FALSE)","v":289.71614519871753},{"$f":"TREND(H$959:H992,$B$519:$B552,$B553,FALSE)","v":3459.0348350974086},{"$f":"TREND(I$959:I992,$B$519:$B552,$B553,FALSE)","v":70.690928738278359},{"$f":"TREND(J$959:J992,$B$519:$B552,$B553,FALSE)","v":355.26953226776942},{"$f":"TREND(K$959:K992,$B$519:$B552,$B553,FALSE)","v":15649.147245895283},{"$f":"TREND(L$959:L992,$B$519:$B552,$B553,FALSE)","v":81.48989094565971},{"$f":"TREND(M$959:M992,$B$519:$B552,$B553,FALSE)","v":352.13493452533851},{"$f":"TREND(N$959:N992,$B$519:$B552,$B553,FALSE)","v":1921.5896982692841},{"$f":"TREND(O$959:O992,$B$519:$B552,$B553,FALSE)","v":72.565067751035087},{"$f":"TREND(P$959:P992,$B$519:$B552,$B553,FALSE)","v":325.82268132033209},{"$f":"TREND(Q$959:Q992,$B$519:$B552,$B553,FALSE)","v":1314.3688363328536},{"$f":"TREND(R$959:R992,$B$519:$B552,$B553,FALSE)","v":73.697000844576039},{"$f":"TREND(S$959:S992,$B$519:$B552,$B553,FALSE)","v":542.71271000868353},{"$f":"TREND(T$959:T992,$B$519:$B552,$B553,FALSE)","v":2525.1325409880737},{"$f":"TREND(U$959:U992,$B$519:$B552,$B553,FALSE)","v":93.090555291641309}]
["2057-11",2057,11,{"$f":"TREND(D$959:D993,$B$519:$B553,$B554,FALSE)","v":408.65417174333965},{"$f":"TREND(E$959:E993,$B$519:$B553,$B554,FALSE)","v":3583.7908635494159},{"$f":"TREND(F$959:F993,$B$519:$B553,$B554,FALSE)","v":96.368054016066978},{"$f":"TREND(G$959:G993,$B$519:$B553,$B554,FALSE)","v":289.85705772070139},{"$f":"TREND(H$959:H993,$B$519:$B553,$B554,FALSE)","v":3460.7172450366588},{"$f":"TREND(I$959:I993,$B$519:$B553,$B554,FALSE)","v":70.72531148571916},{"$f":"TREND(J$959:J993,$B$519:$B553,$B554,FALSE)","v":355.44232873288024},{"$f":"TREND(K$959:K993,$B$519:$B553,$B554,FALSE)","v":15656.758698835896},{"$f":"TREND(L$959:L993,$B$519:$B553,$B554,FALSE)","v":81.529526106625482},{"$f":"TREND(M$959:M993,$B$519:$B553,$B554,FALSE)","v":352.3062063806525},{"$f":"TREND(N$959:N993,$B$519:$B553,$B554,FALSE)","v":1922.5243236089095},{"$f":"TREND(O$959:O993,$B$519:$B553,$B554,FALSE)","v":72.600362044688339},{"$f":"TREND(P$959:P993,$B$519:$B553,$B554,FALSE)","v":325.98115538712221},{"$f":"TREND(Q$959:Q993,$B$519:$B553,$B554,FALSE)","v":1315.0081207863229},{"$f":"TREND(R$959:R993,$B$519:$B553,$B554,FALSE)","v":73.732845689344813},{"$f":"TREND(S$959:S993,$B$519:$B553,$B554,FALSE)","v":542.97667533456331},{"$f":"TREND(T$959:T993,$B$519:$B553,$B554,FALSE)","v":2526.3607182940032},{"$f":"TREND(U$959:U993,$B$519:$B553,$B554,FALSE)","v":93.135832799078912}]
["2058-11",2058,11,{"$f":"TREND(D$959:D994,$B$519:$B554,$B555,FALSE)","v":408.85283687301552},{"$f":"TREND(E$959:E994,$B$519:$B554,$B555,FALSE)","v":3585.5331050970813},{"$f":"TREND(F$959:F994,$B$519:$B554,$B555,FALSE)","v":96.414902851271663},{"$f":"TREND(G$959:G994,$B$519:$B554,$B555,FALSE)","v":289.99797024268514},{"$f":"TREND(H$959:H994,$B$519:$B554,$B555,FALSE)","v":3462.3996549759072},{"$f":"TREND(I$959:I994,$B$519:$B554,$B555,FALSE)","v":70.759694233159948},{"$f":"TREND(J$959:J994,$B$519:$B554,$B555,FALSE)","v":355.61512519799095},{"$f":"TREND(K$959:K994,$B$519:$B554,$B555,FALSE)","v":15664.370151776504},{"$f":"TREND(L$959:L994,$B$519:$B554,$B555,FALSE)","v":81.569161267591255},{"$f":"TREND(M$959:M994,$B$519:$B554,$B555,FALSE)","v":352.4774782359662},{"$f":"TREND(N$959:N994,$B$519:$B554,$B555,FALSE)","v":1923.4589489485345},{"$f":"TREND(O$959:O994,$B$519:$B554,$B555,FALSE)","v":72.635656338341548},{"$f":"TREND(P$959:P994,$B$519:$B554,$B555,FALSE)","v":326.13962945391228},{"$f":"TREND(Q$959:Q994,$B$519:$B554,$B555,FALSE)","v":1315.6474052397923},{"$f":"TREND(R$959:R994,$B$519:$B554,$B555,FALSE)","v":73.768690534113546},{"$f":"TREND(S$959:S994,$B$519:$B554,$B555,FALSE)","v":543.24064066044309},{"$f":"TREND(T$959:T994,$B$519:$B554,$B555,FALSE)","v":2527.5888955999303},{"$f":"TREND(U$959:U994,$B$519:$B554,$B555,FALSE)","v":93.181110306516473}]
["2059-11",2059,11,{"$f":"TREND(D$959:D995,$B$519:$B555,$B556,FALSE)","v":409.05150200269128},{"$f":"TREND(E$959:E995,$B$519:$B555,$B556,FALSE)","v":3587.2753466447475},{"$f":"TREND(F$959:F995,$B$519:$B555,$B556,FALSE)","v":96.461751686476362},{"$f":"TREND(G$959:G995,$B$519:$B555,$B556,FALSE)","v":290.13888276466889},{"$f":"TREND(H$959:H995,$B$519:$B555,$B556,FALSE)","v":3464.0820649151565},{"$f":"TREND(I$959:I995,$B$519:$B555,$B556,FALSE)","v":70.794076980600721},{"$f":"TREND(J$959:J995,$B$519:$B555,$B556,FALSE)","v":355.78792166310171},{"$f":"TREND(K$959:K995,$B$519:$B555,$B556,FALSE)","v":15671.98160471711},{"$f":"TREND(L$959:L995,$B$519:$B555,$B556,FALSE)","v":81.608796428557056},{"$f":"TREND(M$959:M995,$B$519:$B555,$B556,FALSE)","v":352.64875009128008},{"$f":"TREND(N$959:N995,$B$519:$B555,$B556,FALSE)","v":1924.3935742881592},{"$f":"TREND(O$959:O995,$B$519:$B555,$B556,FALSE)","v":72.670950631994742},{"$f":"TREND(P$959:P995,$B$519:$B555,$B556,FALSE)","v":326.29810352070223},{"$f":"TREND(Q$959:Q995,$B$519:$B555,$B556,FALSE)","v":1316.2866896932612},{"$f":"TREND(R$959:R995,$B$519:$B555,$B556,FALSE)","v":73.804535378882349},{"$f":"TREND(S$959:S995,$B$519:$B555,$B556,FALSE)","v":543.50460598632253},{"$f":"TREND(T$959:T995,$B$519:$B555,$B556,FALSE)","v":2528.8170729058579},{"$f":"TREND(U$959:U995,$B$519:$B555,$B556,FALSE)","v":93.226387813954005}]
["2060-11",2060,11,{"$f":"TREND(D$959:D996,$B$519:$B556,$B557,FALSE)","v":409.25016713236727},{"$f":"TREND(E$959:E996,$B$519:$B556,$B557,FALSE)","v":3589.0175881924133},{"$f":"TREND(F$959:F996,$B$519:$B556,$B557,FALSE)","v":96.508600521681061},{"$f":"TREND(G$959:G996,$B$519:$B556,$B557,FALSE)","v":290.2797952866527},{"$f":"TREND(H$959:H996,$B$519:$B556,$B557,FALSE)","v":3465.7644748544062},{"$f":"TREND(I$959:I996,$B$519:$B556,$B557,FALSE)","v":70.828459728041523},{"$f":"TREND(J$959:J996,$B$519:$B556,$B557,FALSE)","v":355.96071812821253},{"$f":"TREND(K$959:K996,$B$519:$B556,$B557,FALSE)","v":15679.593057657723},{"$f":"TREND(L$959:L996,$B$519:$B556,$B557,FALSE)","v":81.648431589522858},{"$f":"TREND(M$959:M996,$B$519:$B556,$B557,FALSE)","v":352.82002194659395},{"$f":"TREND(N$959:N996,$B$519:$B556,$B557,FALSE)","v":1925.3281996277847},{"$f":"TREND(O$959:O996,$B$519:$B556,$B557,FALSE)","v":72.706244925647979},{"$f":"TREND(P$959:P996,$B$519:$B556,$B557,FALSE)","v":326.45657758749235},{"$f":"TREND(Q$959:Q996,$B$519:$B556,$B557,FALSE)","v":1316.9259741467306},{"$f":"TREND(R$959:R996,$B$519:$B556,$B557,FALSE)","v":73.840380223651124},{"$f":"TREND(S$959:S996,$B$519:$B556,$B557,FALSE)","v":543.76857131220231},{"$f":"TREND(T$959:T996,$B$519:$B556,$B557,FALSE)","v":2530.0452502117864},{"$f":"TREND(U$959:U996,$B$519:$B556,$B557,FALSE)","v":93.271665321391623}]
["2061-11",2061,11,{"$f":"TREND(D$959:D997,$B$519:$B557,$B558,FALSE)","v":409.44883226204337},{"$f":"TREND(E$959:E997,$B$519:$B557,$B558,FALSE)","v":3590.75982974008},{"$f":"TREND(F$959:F997,$B$519:$B557,$B558,FALSE)","v":96.555449356885759},{"$f":"TREND(G$959:G997,$B$519:$B557,$B558,FALSE)","v":290.42070780863656},{"$f":"TREND(H$959:H997,$B$519:$B557,$B558,FALSE)","v":3467.446884793656},{"$f":"TREND(I$959:I997,$B$519:$B557,$B558,FALSE)","v":70.862842475482353},{"$f":"TREND(J$959:J997,$B$519:$B557,$B558,FALSE)","v":356.13351459332324},{"$f":"TREND(K$959:K997,$B$519:$B557,$B558,FALSE)","v":15687.204510598334},{"$f":"TREND(L$959:L997,$B$519:$B557,$B558,FALSE)","v":81.688066750488602},{"$f":"TREND(M$959:M997,$B$519:$B557,$B558,FALSE)","v":352.99129380190783},{"$f":"TREND(N$959:N997,$B$519:$B557,$B558,FALSE)","v":1926.2628249674099},{"$f":"TREND(O$959:O997,$B$519:$B557,$B558,FALSE)","v":72.741539219301217},{"$f":"TREND(P$959:P997,$B$519:$B557,$B558,FALSE)","v":326.61505165428247},{"$f":"TREND(Q$959:Q997,$B$519:$B557,$B558,FALSE)","v":1317.5652586002002},{"$f":"TREND(R$959:R997,$B$519:$B557,$B558,FALSE)","v":73.876225068419856},{"$f":"TREND(S$959:S997,$B$519:$B557,$B558,FALSE)","v":544.03253663808198},{"$f":"TREND(T$959:T997,$B$519:$B557,$B558,FALSE)","v":2531.2734275177145},{"$f":"TREND(U$959:U997,$B$519:$B557,$B558,FALSE)","v":93.316942828829184}]
["2062-11",2062,11,{"$f":"TREND(D$959:D998,$B$519:$B558,$B559,FALSE)","v":409.64749739171913},{"$f":"TREND(E$959:E998,$B$519:$B558,$B559,FALSE)","v":3592.5020712877467},{"$f":"TREND(F$959:F998,$B$519:$B558,$B559,FALSE)","v":96.602298192090458},{"$f":"TREND(G$959:G998,$B$519:$B558,$B559,FALSE)","v":290.56162033062026},{"$f":"TREND(H$959:H998,$B$519:$B558,$B559,FALSE)","v":3469.1292947329061},{"$f":"TREND(I$959:I998,$B$519:$B558,$B559,FALSE)","v":70.897225222923126},{"$f":"TREND(J$959:J998,$B$519:$B558,$B559,FALSE)","v":356.30631105843418},{"$f":"TREND(K$959:K998,$B$519:$B558,$B559,FALSE)","v":15694.815963538944},{"$f":"TREND(L$959:L998,$B$519:$B558,$B559,FALSE)","v":81.727701911454417},{"$f":"TREND(M$959:M998,$B$519:$B558,$B559,FALSE)","v":353.16256565722176},{"$f":"TREND(N$959:N998,$B$519:$B558,$B559,FALSE)","v":1927.1974503070346},{"$f":"TREND(O$959:O998,$B$519:$B558,$B559,FALSE)","v":72.776833512954425},{"$f":"TREND(P$959:P998,$B$519:$B558,$B559,FALSE)","v":326.77352572107242},{"$f":"TREND(Q$959:Q998,$B$519:$B558,$B559,FALSE)","v":1318.2045430536691},{"$f":"TREND(R$959:R998,$B$519:$B558,$B559,FALSE)","v":73.91206991318866},{"$f":"TREND(S$959:S998,$B$519:$B558,$B559,FALSE)","v":544.29650196396153},{"$f":"TREND(T$959:T998,$B$519:$B558,$B559,FALSE)","v":2532.5016048236421},{"$f":"TREND(U$959:U998,$B$519:$B558,$B559,FALSE)","v":93.362220336266731}]
["2063-11",2063,11,{"$f":"TREND(D$959:D999,$B$519:$B559,$B560,FALSE)","v":409.84616252139506},{"$f":"TREND(E$959:E999,$B$519:$B559,$B560,FALSE)","v":3594.2443128354134},{"$f":"TREND(F$959:F999,$B$519:$B559,$B560,FALSE)","v":96.649147027295186},{"$f":"TREND(G$959:G999,$B$519:$B559,$B560,FALSE)","v":290.70253285260412},{"$f":"TREND(H$959:H999,$B$519:$B559,$B560,FALSE)","v":3470.8117046721563},{"$f":"TREND(I$959:I999,$B$519:$B559,$B560,FALSE)","v":70.931607970363956},{"$f":"TREND(J$959:J999,$B$519:$B559,$B560,FALSE)","v":356.47910752354488},{"$f":"TREND(K$959:K999,$B$519:$B559,$B560,FALSE)","v":15702.427416479557},{"$f":"TREND(L$959:L999,$B$519:$B559,$B560,FALSE)","v":81.767337072420219},{"$f":"TREND(M$959:M999,$B$519:$B559,$B560,FALSE)","v":353.33383751253564},{"$f":"TREND(N$959:N999,$B$519:$B559,$B560,FALSE)","v":1928.1320756466603},{"$f":"TREND(O$959:O999,$B$519:$B559,$B560,FALSE)","v":72.812127806607648},{"$f":"TREND(P$959:P999,$B$519:$B559,$B560,FALSE)","v":326.93199978786259},{"$f":"TREND(Q$959:Q999,$B$519:$B559,$B560,FALSE)","v":1318.8438275071385},{"$f":"TREND(R$959:R999,$B$519:$B559,$B560,FALSE)","v":73.947914757957406},{"$f":"TREND(S$959:S999,$B$519:$B559,$B560,FALSE)","v":544.56046728984154},{"$f":"TREND(T$959:T999,$B$519:$B559,$B560,FALSE)","v":2533.729782129571},{"$f":"TREND(U$959:U999,$B$519:$B559,$B560,FALSE)","v":93.40749784370432}]
["2064-11",2064,11,{"$f":"TREND(D$959:D1000,$B$519:$B560,$B561,FALSE)","v":410.04482765107105},{"$f":"TREND(E$959:E1000,$B$519:$B560,$B561,FALSE)","v":3595.9865543830783},{"$f":"TREND(F$959:F1000,$B$519:$B560,$B561,FALSE)","v":96.695995862499871},{"$f":"TREND(G$959:G1000,$B$519:$B560,$B561,FALSE)","v":290.84344537458799},{"$f":"TREND(H$959:H1000,$B$519:$B560,$B561,FALSE)","v":3472.4941146114061},{"$f":"TREND(I$959:I1000,$B$519:$B560,$B561,FALSE)","v":70.965990717804729},{"$f":"TREND(J$959:J1000,$B$519:$B560,$B561,FALSE)","v":356.65190398865565},{"$f":"TREND(K$959:K1000,$B$519:$B560,$B561,FALSE)","v":15710.038869420168},{"$f":"TREND(L$959:L1000,$B$519:$B560,$B561,FALSE)","v":81.806972233386006},{"$f":"TREND(M$959:M1000,$B$519:$B560,$B561,FALSE)","v":353.50510936784951},{"$f":"TREND(N$959:N1000,$B$519:$B560,$B561,FALSE)","v":1929.0667009862852},{"$f":"TREND(O$959:O1000,$B$519:$B560,$B561,FALSE)","v":72.847422100260914},{"$f":"TREND(P$959:P1000,$B$519:$B560,$B561,FALSE)","v":327.0904738546526},{"$f":"TREND(Q$959:Q1000,$B$519:$B560,$B561,FALSE)","v":1319.4831119606079},{"$f":"TREND(R$959:R1000,$B$519:$B560,$B561,FALSE)","v":73.983759602726167},{"$f":"TREND(S$959:S1000,$B$519:$B560,$B561,FALSE)","v":544.82443261572109},{"$f":"TREND(T$959:T1000,$B$519:$B560,$B561,FALSE)","v":2534.9579594354982},{"$f":"TREND(U$959:U1000,$B$519:$B560,$B561,FALSE)","v":93.452775351141895}]
["-"]
["2022-12",2022,{"$f":"C959+1","v":12},{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B1003,\"-\",$C1003),$A:$A,0),1)","v":568.80944914811323},3988.078444277744,126.95679425314871,446.02354414776715,3683.3333333333335,111.79624664879356,513.99011212183484,15386.666666666664,113.20208453966416,489.21112171321681,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B1003,\"-\",$C1003),$A:$A,0),1)","v":1671.4285714285713},111.05431863467037,460.17825958957212,1300,104.36726993221998,746.81672446509185,2977.4814911990047,123.23680097691718]
["2023-12",{"$f":"B1003+1","v":2023},{"$f":"C1003","v":12},573.88167388167392,4015.811849945585,128.20657930740694,447.44996458520853,3700.0000000000005,112.1727583154167,517.81544513465417,15386.666666666664,114.08025312814611,492.25972920497122,1678.5714285714287,111.83836863174461,466.0491520193458,1300,105.88480511359688,753.89775317486146,2999.5161348904812,124.45404465875858]
["2024-12",2024,{"$f":"C1004","v":12},572.45801526717571,4008.0623186566518,127.85583838228834,446.38540285799087,3683.3333333333335,111.89118034225538,517.71259746697285,15386.666666666664,114.03458625125056,493.4424543225353,1678.5714285714287,112.14579678855755,468.19260811333481,1300,106.43355676870983,751.90899073053743,2993.2240737577717,124.11268184344655]
["2025-12",2025,12,572.0573389864727,4005.1302635548004,127.75708468005007,445.72691757153558,3683.3333333333335,111.70728674459089,517.91301212839699,15386.666666666664,114.10511363636364,493.39727940972176,1678.5714285714287,112.13375902091856,470.23394416093379,1300,106.96267784727473,751.34524808052129,2991.1025238559355,124.01584275451336]
["2026-12",2026,12,568.95929416482852,3988.9653689974475,126.99379608755467,444.94879218787531,3683.3333333333335,111.5,515.39163371143616,15386.666666666664,113.52916254766276,493.98996269340051,1678.5714285714287,112.28674540682415,472.40714959037041,1300,107.52871991247265,747.02293018177147,2978.2210233373571,123.27266625686573]
["2027-12",2027,12,566.08955223880594,3972.8133278132759,126.28761282986558,443.37368496014938,3666.6666666666665,111.08316977428854,513.10163313895566,15386.666666666664,113.00196573996068,493.57679247734956,1678.5714285714287,112.17936261173728,473.50018153484467,1300,107.80325192189945,743.020653494469,2965.3374823012687,122.58459280669818]
["2028-12",2028,12,564.80822459470141,3965.4724589392358,125.97152142441652,439.62936602200585,3650,110.07071445988784,511.72432863354663,15386.666666666664,112.67625296663408,492.72851476833307,1678.5714285714287,111.96008507508036,475.16302666420711,1300,108.2380017599675,741.22215149586248,2959.9693322355092,122.27614996540343]
["2029-12",2029,12,558.3120204603581,3930.2368875834113,124.36918601099545,436.00446012244049,3616.6666666666665,109.0980724936356,508.01375544937832,15386.666666666664,111.83900069396253,490.04158959599243,1678.5714285714287,111.26609272569307,474.38124359280948,1300,108.04148706896549,732.13991508776394,2932.0552148138668,120.71528518510007]
["2030-12",2030,12,554.83902534494564,3911.1509465423828,123.51399300717678,433.22979549862089,3600,108.35493399240461,505.04777173964652,15386.666666666664,111.15097985095227,487.44538065239044,1671.4285714285713,110.5982799257028,473.77209574328032,1300,107.88203753351206,727.29337539432174,2917.0245396536025,119.88176750649768]
["2031-12",2031,12,553.63052365193698,3905.2783480969033,123.21719129792643,433.21959492073978,3600,108.33932853717026,504.24229411538062,15386.666666666664,110.97845478248937,488.83337876629201,1671.4285714285713,110.95512118360357,476.55683900386651,1300,108.5923949299533,725.61396897179827,2911.6564418071057,119.59299817830454]
["2032-12",2032,12,{"$f":"INDEX(D$1:D$517,MATCH(_xlfn.CONCAT($B1013,\"-\",$C1013),$A:$A,0),1)","v":551.88880278961642},3895.001299812438,122.78659292356117,431.37029047431685,3600,107.84687854033749,501.52136582233612,15386.666666666664,110.33165006141668,486.01468948775999,{"$f":"INDEX(N$1:N$517,MATCH(_xlfn.CONCAT($B1013,\"-\",$C1013),$A:$A,0),1)","v":1671.4285714285713},110.23016732508654,475.67751474105438,1300,108.36708944817053,723.17408704352181,2904.1411043835624,119.17369387571783]
["2033-12",2033,12,551.41286527148225,3892.0650003025908,122.66959847310579,429.50231414945705,3583.3333333333335,107.34195231882339,500.94030859374135,15386.666666666664,110.20768291027555,485.88625386347053,1671.4285714285713,110.19684742439098,477.44387643376479,1300,108.82527930191048,722.50653716847216,2901.9938651196931,119.05923242842341]
["2034-12",2034,12,547.13394143062885,3868.574604223812,121.6152580340714,423.87030800116696,3550,105.82300884955752,496.25077821372798,15386.666666666664,109.14000270014851,479.41394965462206,1664.2857142857142,108.52444829078323,473.99585747597746,1300,107.93076214295117,716.5323580461195,2883.7423313768018,118.03241923208589]
["2035-12",2035,12,546.87380497131926,3867.1064544688884,121.55255681829793,424.61632189802799,3550,106.02805658273169,496.7964471211979,15386.666666666664,109.28015041633091,480.89804243494012,1664.2857142857142,108.90811385378528,476.50222910707191,1300,108.57798165137615,716.17084310578946,2882.6687117448669,117.97052598106556]
["2036-12",2036,12,547.12435726528281,3868.574604223812,121.61228630211853,423.42333831558238,3550,105.71161595514805,496.61691542288554,15386.666666666664,109.21843687374749,482.92294865783987,1671.4285714285713,109.42919339050653,480.58110527724534,1300,109.63132137030995,716.51201376513245,2883.7423313768018,118.02916660945988]
["2037-12",2037,12,541.58838599487615,3839.2116091253392,120.24798649096942,420.71347604623111,3533.3333333333335,104.97414143761985,489.60396039603961,15386.666666666664,107.62892078681553,480.66968005357927,1664.2857142857142,108.85032537960954,479.91349634727726,1300,109.46657137288025,708.78051765281759,2860.1226994742369,116.69955814872291]
["2038-12",2038,12,538.24697428139189,3820.1256623113318,119.42469789310101,419.40601153040529,3516.6666666666665,104.63032545233828,486.09467455621302,15386.666666666664,106.82359164242264,479.93102974597502,1664.2857142857142,108.66060562674495,480.2190032102319,1300,109.54845387501618,704.11284426029738,2846.1656442590847,115.89805545855818]
["2039-12",2039,12,537.35507587897064,3815.7212130465605,119.20670465226239,418.59692991585638,3516.6666666666665,104.41083443556271,483.69351669941062,15386.666666666664,106.27631578947368,478.57805276567507,1664.2857142857142,108.31100336012931,480.95416367037876,1300,109.73331615562999,702.87569010495667,2841.8711657313456,115.68508726190971]
["2040-12",2040,12,538.23667637935898,3820.1256623113318,119.42298792552175,417.20193638477502,3500,104.02838178072786,483.47996089931576,15386.666666666664,106.21890547263682,477.97661724196269,1664.2857142857142,108.15429550369309,482.4156449923077,1300,110.10904425914048,704.10197547272401,2846.1656442590847,115.89580674982484]
["2041-12",2041,12,538.62954630671163,3823.061961821179,119.51958321933371,417.10982224374851,3500,104.00888332099538,483.15481986368064,15386.666666666664,106.14903595622719,478.76244558103679,1664.2857142857142,108.35860342189456,484.22523475563315,1300,110.58447780261898,704.65046324148716,2847.2392638910196,115.99000529130755]
["2042-12",2042,12,535.80443114892023,3806.9123145170188,118.82414426050264,415.39668187174993,3483.3333333333335,103.54814940769711,481.18331716779824,15386.666666666664,105.69095151672285,478.02641157893669,1664.2857142857142,108.16818720542433,485.5088058547895,1300,110.91036325465997,700.70692547328053,2835.4294479397372,115.31218011576046]
["2043-12",2043,12,531.62703962703961,3783.4219184382405,117.79370220059916,414.1264838440481,3483.3333333333335,103.20505586276944,477.31660231660231,15386.666666666664,104.82456140350877,475.30220013280405,1664.2857142857142,107.46551959579408,482.71656653073018,1300,110.18184122156751,694.86934733325381,2817.1779141968459,114.30860565657566]
["2044-12",2044,12,531.35924135366304,3781.9537686833173,117.72778385086789,414.89072921798322,3483.3333333333335,103.40992079096681,477.69230769230768,15386.666666666664,104.91655969191271,475.87732435724564,1664.2857142857142,107.61307960912758,483.26114103309499,1300,110.3363412633306,694.49263307984791,2816.104294564911,114.24412687512832]
["2045-12",2045,12,531.2002222633821,3781.9537686833173,117.68894158585761,414.62660132547148,3483.3333333333335,103.34004699563611,477.4904214559387,15386.666666666664,104.84221285294494,475.58703884060412,1664.2857142857142,107.53790419965115,482.99279269963142,1300,110.2583443333962,694.27252825276616,2815.0306749329761,114.20657516176193]
[{"$f":"_xlfn.CONCAT(B1027,\"-\",C1027)","v":"2046-12"},2046,12,{"$f":"TREND(D$1003:D1026,$B$519:$B542,$B543,FALSE)","v":554.26307823021966},{"$f":"TREND(E$1003:E1026,$B$519:$B542,$B543,FALSE)","v":3913.3893310883514},{"$f":"TREND(F$1003:F1026,$B$519:$B542,$B543,FALSE)","v":123.29116031809933},{"$f":"TREND(G$1003:G1026,$B$519:$B542,$B543,FALSE)","v":431.79556172900243},{"$f":"TREND(H$1003:H1026,$B$519:$B542,$B543,FALSE)","v":3600.8733205699195},{"$f":"TREND(I$1003:I1026,$B$519:$B542,$B543,FALSE)","v":107.91083023666984},{"$f":"TREND(J$1003:J1026,$B$519:$B542,$B543,FALSE)","v":501.20858752157108},{"$f":"TREND(K$1003:K1026,$B$519:$B542,$B543,FALSE)","v":15481.069687539255},{"$f":"TREND(L$1003:L1026,$B$519:$B542,$B543,FALSE)","v":110.25095085639887},{"$f":"TREND(M$1003:M1026,$B$519:$B542,$B543,FALSE)","v":487.56780825575203},{"$f":"TREND(N$1003:N1026,$B$519:$B542,$B543,FALSE)","v":1680.4676725833128},{"$f":"TREND(O$1003:O1026,$B$519:$B542,$B543,FALSE)","v":110.53641465625157},{"$f":"TREND(P$1003:P1026,$B$519:$B542,$B543,FALSE)","v":479.47832016267699},{"$f":"TREND(Q$1003:Q1026,$B$519:$B542,$B543,FALSE)","v":1307.9759917981607},{"$f":"TREND(R$1003:R1026,$B$519:$B542,$B543,FALSE)","v":109.26276651411771},{"$f":"TREND(S$1003:S1026,$B$519:$B542,$B543,FALSE)","v":726.19759142946009},{"$f":"TREND(T$1003:T1026,$B$519:$B542,$B543,FALSE)","v":2917.8897879205733},{"$f":"TREND(U$1003:U1026,$B$519:$B542,$B543,FALSE)","v":119.66205464260598}]
["2047-12",{"$f":"B1027+1","v":2047},12,{"$f":"TREND(D$1003:D1027,$B$519:$B543,$B544,FALSE)","v":554.53397905046927},{"$f":"TREND(E$1003:E1027,$B$519:$B543,$B544,FALSE)","v":3915.3020335962146},{"$f":"TREND(F$1003:F1027,$B$519:$B543,$B544,FALSE)","v":123.35141992724796},{"$f":"TREND(G$1003:G1027,$B$519:$B543,$B544,FALSE)","v":432.00660550306355},{"$f":"TREND(H$1003:H1027,$B$519:$B543,$B544,FALSE)","v":3602.6332782046061},{"$f":"TREND(I$1003:I1027,$B$519:$B543,$B544,FALSE)","v":107.96357257793902},{"$f":"TREND(J$1003:J1027,$B$519:$B543,$B544,FALSE)","v":501.45355750569706},{"$f":"TREND(K$1003:K1027,$B$519:$B543,$B544,FALSE)","v":15488.636192762884},{"$f":"TREND(L$1003:L1027,$B$519:$B543,$B544,FALSE)","v":110.3048369516366},{"$f":"TREND(M$1003:M1027,$B$519:$B543,$B544,FALSE)","v":487.80611119233851},{"$f":"TREND(N$1003:N1027,$B$519:$B543,$B544,FALSE)","v":1681.2890155317896},{"$f":"TREND(O$1003:O1027,$B$519:$B543,$B544,FALSE)","v":110.59044027436313},{"$f":"TREND(P$1003:P1027,$B$519:$B543,$B544,FALSE)","v":479.71266929276641},{"$f":"TREND(Q$1003:Q1027,$B$519:$B543,$B544,FALSE)","v":1308.6152762516306},{"$f":"TREND(R$1003:R1027,$B$519:$B543,$B544,FALSE)","v":109.31616962580595},{"$f":"TREND(S$1003:S1027,$B$519:$B543,$B544,FALSE)","v":726.55252671363883},{"$f":"TREND(T$1003:T1027,$B$519:$B543,$B544,FALSE)","v":2919.3159315119328},{"$f":"TREND(U$1003:U1027,$B$519:$B543,$B544,FALSE)","v":119.72054049531501}]
["2048-12",2048,12,{"$f":"TREND(D$1003:D1028,$B$519:$B544,$B545,FALSE)","v":554.80487987071865},{"$f":"TREND(E$1003:E1028,$B$519:$B544,$B545,FALSE)","v":3917.2147361040788},{"$f":"TREND(F$1003:F1028,$B$519:$B544,$B545,FALSE)","v":123.4116795363966},{"$f":"TREND(G$1003:G1028,$B$519:$B544,$B545,FALSE)","v":432.21764927712468},{"$f":"TREND(H$1003:H1028,$B$519:$B544,$B545,FALSE)","v":3604.393235839294},{"$f":"TREND(I$1003:I1028,$B$519:$B544,$B545,FALSE)","v":108.01631491920814},{"$f":"TREND(J$1003:J1028,$B$519:$B544,$B545,FALSE)","v":501.69852748982299},{"$f":"TREND(K$1003:K1028,$B$519:$B544,$B545,FALSE)","v":15496.202697986508},{"$f":"TREND(L$1003:L1028,$B$519:$B544,$B545,FALSE)","v":110.35872304687435},{"$f":"TREND(M$1003:M1028,$B$519:$B544,$B545,FALSE)","v":488.04441412892493},{"$f":"TREND(N$1003:N1028,$B$519:$B544,$B545,FALSE)","v":1682.1103584802668},{"$f":"TREND(O$1003:O1028,$B$519:$B544,$B545,FALSE)","v":110.64446589247468},{"$f":"TREND(P$1003:P1028,$B$519:$B544,$B545,FALSE)","v":479.94701842285559},{"$f":"TREND(Q$1003:Q1028,$B$519:$B544,$B545,FALSE)","v":1309.2545607050997},{"$f":"TREND(R$1003:R1028,$B$519:$B544,$B545,FALSE)","v":109.36957273749421},{"$f":"TREND(S$1003:S1028,$B$519:$B544,$B545,FALSE)","v":726.90746199781756},{"$f":"TREND(T$1003:T1028,$B$519:$B544,$B545,FALSE)","v":2920.7420751032923},{"$f":"TREND(U$1003:U1028,$B$519:$B544,$B545,FALSE)","v":119.779026348024}]
["2049-12",2049,12,{"$f":"TREND(D$1003:D1029,$B$519:$B545,$B546,FALSE)","v":555.07578069096803},{"$f":"TREND(E$1003:E1029,$B$519:$B545,$B546,FALSE)","v":3919.1274386119417},{"$f":"TREND(F$1003:F1029,$B$519:$B545,$B546,FALSE)","v":123.47193914554524},{"$f":"TREND(G$1003:G1029,$B$519:$B545,$B546,FALSE)","v":432.42869305118569},{"$f":"TREND(H$1003:H1029,$B$519:$B545,$B546,FALSE)","v":3606.1531934739801},{"$f":"TREND(I$1003:I1029,$B$519:$B545,$B546,FALSE)","v":108.06905726047725},{"$f":"TREND(J$1003:J1029,$B$519:$B545,$B546,FALSE)","v":501.94349747394881},{"$f":"TREND(K$1003:K1029,$B$519:$B545,$B546,FALSE)","v":15503.769203210131},{"$f":"TREND(L$1003:L1029,$B$519:$B545,$B546,FALSE)","v":110.41260914211205},{"$f":"TREND(M$1003:M1029,$B$519:$B545,$B546,FALSE)","v":488.28271706551112},{"$f":"TREND(N$1003:N1029,$B$519:$B545,$B546,FALSE)","v":1682.9317014287433},{"$f":"TREND(O$1003:O1029,$B$519:$B545,$B546,FALSE)","v":110.69849151058625},{"$f":"TREND(P$1003:P1029,$B$519:$B545,$B546,FALSE)","v":480.18136755294495},{"$f":"TREND(Q$1003:Q1029,$B$519:$B545,$B546,FALSE)","v":1309.8938451585691},{"$f":"TREND(R$1003:R1029,$B$519:$B545,$B546,FALSE)","v":109.42297584918241},{"$f":"TREND(S$1003:S1029,$B$519:$B545,$B546,FALSE)","v":727.26239728199585},{"$f":"TREND(T$1003:T1029,$B$519:$B545,$B546,FALSE)","v":2922.1682186946509},{"$f":"TREND(U$1003:U1029,$B$519:$B545,$B546,FALSE)","v":119.83751220073299}]
["2050-12",2050,12,{"$f":"TREND(D$1003:D1030,$B$519:$B546,$B547,FALSE)","v":555.34668151121718},{"$f":"TREND(E$1003:E1030,$B$519:$B546,$B547,FALSE)","v":3921.040141119805},{"$f":"TREND(F$1003:F1030,$B$519:$B546,$B547,FALSE)","v":123.53219875469385},{"$f":"TREND(G$1003:G1030,$B$519:$B546,$B547,FALSE)","v":432.63973682524687},{"$f":"TREND(H$1003:H1030,$B$519:$B546,$B547,FALSE)","v":3607.913151108668},{"$f":"TREND(I$1003:I1030,$B$519:$B546,$B547,FALSE)","v":108.12179960174646},{"$f":"TREND(J$1003:J1030,$B$519:$B546,$B547,FALSE)","v":502.1884674580748},{"$f":"TREND(K$1003:K1030,$B$519:$B546,$B547,FALSE)","v":15511.335708433764},{"$f":"TREND(L$1003:L1030,$B$519:$B546,$B547,FALSE)","v":110.46649523734979},{"$f":"TREND(M$1003:M1030,$B$519:$B546,$B547,FALSE)","v":488.5210200020976},{"$f":"TREND(N$1003:N1030,$B$519:$B546,$B547,FALSE)","v":1683.7530443772198},{"$f":"TREND(O$1003:O1030,$B$519:$B546,$B547,FALSE)","v":110.7525171286978},{"$f":"TREND(P$1003:P1030,$B$519:$B546,$B547,FALSE)","v":480.41571668303419},{"$f":"TREND(Q$1003:Q1030,$B$519:$B546,$B547,FALSE)","v":1310.533129612038},{"$f":"TREND(R$1003:R1030,$B$519:$B546,$B547,FALSE)","v":109.47637896087066},{"$f":"TREND(S$1003:S1030,$B$519:$B546,$B547,FALSE)","v":727.61733256617458},{"$f":"TREND(T$1003:T1030,$B$519:$B546,$B547,FALSE)","v":2923.59436228601},{"$f":"TREND(U$1003:U1030,$B$519:$B546,$B547,FALSE)","v":119.89599805344201}]
["2051-12",2051,12,{"$f":"TREND(D$1003:D1031,$B$519:$B547,$B548,FALSE)","v":555.61758233146668},{"$f":"TREND(E$1003:E1031,$B$519:$B547,$B548,FALSE)","v":3922.9528436276682},{"$f":"TREND(F$1003:F1031,$B$519:$B547,$B548,FALSE)","v":123.5924583638425},{"$f":"TREND(G$1003:G1031,$B$519:$B547,$B548,FALSE)","v":432.85078059930794},{"$f":"TREND(H$1003:H1031,$B$519:$B547,$B548,FALSE)","v":3609.6731087433545},{"$f":"TREND(I$1003:I1031,$B$519:$B547,$B548,FALSE)","v":108.17454194301557},{"$f":"TREND(J$1003:J1031,$B$519:$B547,$B548,FALSE)","v":502.43343744220067},{"$f":"TREND(K$1003:K1031,$B$519:$B547,$B548,FALSE)","v":15518.902213657388},{"$f":"TREND(L$1003:L1031,$B$519:$B547,$B548,FALSE)","v":110.52038133258755},{"$f":"TREND(M$1003:M1031,$B$519:$B547,$B548,FALSE)","v":488.75932293868402},{"$f":"TREND(N$1003:N1031,$B$519:$B547,$B548,FALSE)","v":1684.5743873256965},{"$f":"TREND(O$1003:O1031,$B$519:$B547,$B548,FALSE)","v":110.80654274680936},{"$f":"TREND(P$1003:P1031,$B$519:$B547,$B548,FALSE)","v":480.65006581312355},{"$f":"TREND(Q$1003:Q1031,$B$519:$B547,$B548,FALSE)","v":1311.1724140655076},{"$f":"TREND(R$1003:R1031,$B$519:$B547,$B548,FALSE)","v":109.52978207255889},{"$f":"TREND(S$1003:S1031,$B$519:$B547,$B548,FALSE)","v":727.97226785035309},{"$f":"TREND(T$1003:T1031,$B$519:$B547,$B548,FALSE)","v":2925.0205058773686},{"$f":"TREND(U$1003:U1031,$B$519:$B547,$B548,FALSE)","v":119.954483906151}]
["2052-12",2052,12,{"$f":"TREND(D$1003:D1032,$B$519:$B548,$B549,FALSE)","v":555.88848315171606},{"$f":"TREND(E$1003:E1032,$B$519:$B548,$B549,FALSE)","v":3924.8655461355315},{"$f":"TREND(F$1003:F1032,$B$519:$B548,$B549,FALSE)","v":123.65271797299113},{"$f":"TREND(G$1003:G1032,$B$519:$B548,$B549,FALSE)","v":433.06182437336901},{"$f":"TREND(H$1003:H1032,$B$519:$B548,$B549,FALSE)","v":3611.4330663780411},{"$f":"TREND(I$1003:I1032,$B$519:$B548,$B549,FALSE)","v":108.22728428428476},{"$f":"TREND(J$1003:J1032,$B$519:$B548,$B549,FALSE)","v":502.67840742632654},{"$f":"TREND(K$1003:K1032,$B$519:$B548,$B549,FALSE)","v":15526.468718881015},{"$f":"TREND(L$1003:L1032,$B$519:$B548,$B549,FALSE)","v":110.57426742782528},{"$f":"TREND(M$1003:M1032,$B$519:$B548,$B549,FALSE)","v":488.99762587527044},{"$f":"TREND(N$1003:N1032,$B$519:$B548,$B549,FALSE)","v":1685.395730274173},{"$f":"TREND(O$1003:O1032,$B$519:$B548,$B549,FALSE)","v":110.86056836492092},{"$f":"TREND(P$1003:P1032,$B$519:$B548,$B549,FALSE)","v":480.88441494321285},{"$f":"TREND(Q$1003:Q1032,$B$519:$B548,$B549,FALSE)","v":1311.8116985189765},{"$f":"TREND(R$1003:R1032,$B$519:$B548,$B549,FALSE)","v":109.58318518424711},{"$f":"TREND(S$1003:S1032,$B$519:$B548,$B549,FALSE)","v":728.32720313453183},{"$f":"TREND(T$1003:T1032,$B$519:$B548,$B549,FALSE)","v":2926.4466494687285},{"$f":"TREND(U$1003:U1032,$B$519:$B548,$B549,FALSE)","v":120.01296975886001}]
["2053-12",2053,12,{"$f":"TREND(D$1003:D1033,$B$519:$B549,$B550,FALSE)","v":556.15938397196521},{"$f":"TREND(E$1003:E1033,$B$519:$B549,$B550,FALSE)","v":3926.7782486433935},{"$f":"TREND(F$1003:F1033,$B$519:$B549,$B550,FALSE)","v":123.71297758213976},{"$f":"TREND(G$1003:G1033,$B$519:$B549,$B550,FALSE)","v":433.27286814743007},{"$f":"TREND(H$1003:H1033,$B$519:$B549,$B550,FALSE)","v":3613.1930240127281},{"$f":"TREND(I$1003:I1033,$B$519:$B549,$B550,FALSE)","v":108.28002662555389},{"$f":"TREND(J$1003:J1033,$B$519:$B549,$B550,FALSE)","v":502.92337741045242},{"$f":"TREND(K$1003:K1033,$B$519:$B549,$B550,FALSE)","v":15534.03522410464},{"$f":"TREND(L$1003:L1033,$B$519:$B549,$B550,FALSE)","v":110.62815352306301},{"$f":"TREND(M$1003:M1033,$B$519:$B549,$B550,FALSE)","v":489.23592881185675},{"$f":"TREND(N$1003:N1033,$B$519:$B549,$B550,FALSE)","v":1686.2170732226498},{"$f":"TREND(O$1003:O1033,$B$519:$B549,$B550,FALSE)","v":110.91459398303249},{"$f":"TREND(P$1003:P1033,$B$519:$B549,$B550,FALSE)","v":481.11876407330203},{"$f":"TREND(Q$1003:Q1033,$B$519:$B549,$B550,FALSE)","v":1312.4509829724459},{"$f":"TREND(R$1003:R1033,$B$519:$B549,$B550,FALSE)","v":109.63658829593534},{"$f":"TREND(S$1003:S1033,$B$519:$B549,$B550,FALSE)","v":728.68213841871045},{"$f":"TREND(T$1003:T1033,$B$519:$B549,$B550,FALSE)","v":2927.8727930600867},{"$f":"TREND(U$1003:U1033,$B$519:$B549,$B550,FALSE)","v":120.07145561156896}]
["2054-12",2054,12,{"$f":"TREND(D$1003:D1034,$B$519:$B550,$B551,FALSE)","v":556.43028479221471},{"$f":"TREND(E$1003:E1034,$B$519:$B550,$B551,FALSE)","v":3928.6909511512563},{"$f":"TREND(F$1003:F1034,$B$519:$B550,$B551,FALSE)","v":123.77323719128835},{"$f":"TREND(G$1003:G1034,$B$519:$B550,$B551,FALSE)","v":433.48391192149114},{"$f":"TREND(H$1003:H1034,$B$519:$B550,$B551,FALSE)","v":3614.952981647416},{"$f":"TREND(I$1003:I1034,$B$519:$B550,$B551,FALSE)","v":108.33276896682301},{"$f":"TREND(J$1003:J1034,$B$519:$B550,$B551,FALSE)","v":503.16834739457818},{"$f":"TREND(K$1003:K1034,$B$519:$B550,$B551,FALSE)","v":15541.60172932826},{"$f":"TREND(L$1003:L1034,$B$519:$B550,$B551,FALSE)","v":110.68203961830072},{"$f":"TREND(M$1003:M1034,$B$519:$B550,$B551,FALSE)","v":489.47423174844306},{"$f":"TREND(N$1003:N1034,$B$519:$B550,$B551,FALSE)","v":1687.0384161711265},{"$f":"TREND(O$1003:O1034,$B$519:$B550,$B551,FALSE)","v":110.968619601144},{"$f":"TREND(P$1003:P1034,$B$519:$B550,$B551,FALSE)","v":481.35311320339127},{"$f":"TREND(Q$1003:Q1034,$B$519:$B550,$B551,FALSE)","v":1313.0902674259155},{"$f":"TREND(R$1003:R1034,$B$519:$B550,$B551,FALSE)","v":109.68999140762355},{"$f":"TREND(S$1003:S1034,$B$519:$B550,$B551,FALSE)","v":729.03707370288896},{"$f":"TREND(T$1003:T1034,$B$519:$B550,$B551,FALSE)","v":2929.2989366514457},{"$f":"TREND(U$1003:U1034,$B$519:$B550,$B551,FALSE)","v":120.12994146427796}]
["2055-12",2055,12,{"$f":"TREND(D$1003:D1035,$B$519:$B551,$B552,FALSE)","v":556.70118561246397},{"$f":"TREND(E$1003:E1035,$B$519:$B551,$B552,FALSE)","v":3930.6036536591209},{"$f":"TREND(F$1003:F1035,$B$519:$B551,$B552,FALSE)","v":123.83349680043699},{"$f":"TREND(G$1003:G1035,$B$519:$B551,$B552,FALSE)","v":433.69495569555227},{"$f":"TREND(H$1003:H1035,$B$519:$B551,$B552,FALSE)","v":3616.7129392821025},{"$f":"TREND(I$1003:I1035,$B$519:$B551,$B552,FALSE)","v":108.38551130809216},{"$f":"TREND(J$1003:J1035,$B$519:$B551,$B552,FALSE)","v":503.41331737870411},{"$f":"TREND(K$1003:K1035,$B$519:$B551,$B552,FALSE)","v":15549.168234551891},{"$f":"TREND(L$1003:L1035,$B$519:$B551,$B552,FALSE)","v":110.73592571353844},{"$f":"TREND(M$1003:M1035,$B$519:$B551,$B552,FALSE)","v":489.71253468502948},{"$f":"TREND(N$1003:N1035,$B$519:$B551,$B552,FALSE)","v":1687.8597591196033},{"$f":"TREND(O$1003:O1035,$B$519:$B551,$B552,FALSE)","v":111.02264521925559},{"$f":"TREND(P$1003:P1035,$B$519:$B551,$B552,FALSE)","v":481.58746233348069},{"$f":"TREND(Q$1003:Q1035,$B$519:$B551,$B552,FALSE)","v":1313.7295518793844},{"$f":"TREND(R$1003:R1035,$B$519:$B551,$B552,FALSE)","v":109.74339451931181},{"$f":"TREND(S$1003:S1035,$B$519:$B551,$B552,FALSE)","v":729.39200898706758},{"$f":"TREND(T$1003:T1035,$B$519:$B551,$B552,FALSE)","v":2930.7250802428048},{"$f":"TREND(U$1003:U1035,$B$519:$B551,$B552,FALSE)","v":120.18842731698697}]
["2056-12",2056,12,{"$f":"TREND(D$1003:D1036,$B$519:$B552,$B553,FALSE)","v":556.97208643271335},{"$f":"TREND(E$1003:E1036,$B$519:$B552,$B553,FALSE)","v":3932.5163561669851},{"$f":"TREND(F$1003:F1036,$B$519:$B552,$B553,FALSE)","v":123.89375640958561},{"$f":"TREND(G$1003:G1036,$B$519:$B552,$B553,FALSE)","v":433.90599946961339},{"$f":"TREND(H$1003:H1036,$B$519:$B552,$B553,FALSE)","v":3618.4728969167904},{"$f":"TREND(I$1003:I1036,$B$519:$B552,$B553,FALSE)","v":108.4382536493613},{"$f":"TREND(J$1003:J1036,$B$519:$B552,$B553,FALSE)","v":503.65828736282998},{"$f":"TREND(K$1003:K1036,$B$519:$B552,$B553,FALSE)","v":15556.734739775517},{"$f":"TREND(L$1003:L1036,$B$519:$B552,$B553,FALSE)","v":110.78981180877619},{"$f":"TREND(M$1003:M1036,$B$519:$B552,$B553,FALSE)","v":489.95083762161585},{"$f":"TREND(N$1003:N1036,$B$519:$B552,$B553,FALSE)","v":1688.6811020680805},{"$f":"TREND(O$1003:O1036,$B$519:$B552,$B553,FALSE)","v":111.07667083736715},{"$f":"TREND(P$1003:P1036,$B$519:$B552,$B553,FALSE)","v":481.82181146356999},{"$f":"TREND(Q$1003:Q1036,$B$519:$B552,$B553,FALSE)","v":1314.3688363328536},{"$f":"TREND(R$1003:R1036,$B$519:$B552,$B553,FALSE)","v":109.79679763100002},{"$f":"TREND(S$1003:S1036,$B$519:$B552,$B553,FALSE)","v":729.74694427124643},{"$f":"TREND(T$1003:T1036,$B$519:$B552,$B553,FALSE)","v":2932.1512238341643},{"$f":"TREND(U$1003:U1036,$B$519:$B552,$B553,FALSE)","v":120.24691316969596}]
["2057-12",2057,12,{"$f":"TREND(D$1003:D1037,$B$519:$B553,$B554,FALSE)","v":557.24298725296262},{"$f":"TREND(E$1003:E1037,$B$519:$B553,$B554,FALSE)","v":3934.429058674848},{"$f":"TREND(F$1003:F1037,$B$519:$B553,$B554,FALSE)","v":123.95401601873427},{"$f":"TREND(G$1003:G1037,$B$519:$B553,$B554,FALSE)","v":434.11704324367469},{"$f":"TREND(H$1003:H1037,$B$519:$B553,$B554,FALSE)","v":3620.2328545514779},{"$f":"TREND(I$1003:I1037,$B$519:$B553,$B554,FALSE)","v":108.49099599063044},{"$f":"TREND(J$1003:J1037,$B$519:$B553,$B554,FALSE)","v":503.90325734695591},{"$f":"TREND(K$1003:K1037,$B$519:$B553,$B554,FALSE)","v":15564.301244999149},{"$f":"TREND(L$1003:L1037,$B$519:$B553,$B554,FALSE)","v":110.84369790401394},{"$f":"TREND(M$1003:M1037,$B$519:$B553,$B554,FALSE)","v":490.18914055820244},{"$f":"TREND(N$1003:N1037,$B$519:$B553,$B554,FALSE)","v":1689.502445016557},{"$f":"TREND(O$1003:O1037,$B$519:$B553,$B554,FALSE)","v":111.13069645547876},{"$f":"TREND(P$1003:P1037,$B$519:$B553,$B554,FALSE)","v":482.0561605936594},{"$f":"TREND(Q$1003:Q1037,$B$519:$B553,$B554,FALSE)","v":1315.0081207863229},{"$f":"TREND(R$1003:R1037,$B$519:$B553,$B554,FALSE)","v":109.85020074268827},{"$f":"TREND(S$1003:S1037,$B$519:$B553,$B554,FALSE)","v":730.10187955542494},{"$f":"TREND(T$1003:T1037,$B$519:$B553,$B554,FALSE)","v":2933.5773674255238},{"$f":"TREND(U$1003:U1037,$B$519:$B553,$B554,FALSE)","v":120.30539902240497}]
["2058-12",2058,12,{"$f":"TREND(D$1003:D1038,$B$519:$B554,$B555,FALSE)","v":557.51388807321212},{"$f":"TREND(E$1003:E1038,$B$519:$B554,$B555,FALSE)","v":3936.3417611827103},{"$f":"TREND(F$1003:F1038,$B$519:$B554,$B555,FALSE)","v":124.01427562788287},{"$f":"TREND(G$1003:G1038,$B$519:$B554,$B555,FALSE)","v":434.32808701773558},{"$f":"TREND(H$1003:H1038,$B$519:$B554,$B555,FALSE)","v":3621.9928121861649},{"$f":"TREND(I$1003:I1038,$B$519:$B554,$B555,FALSE)","v":108.54373833189959},{"$f":"TREND(J$1003:J1038,$B$519:$B554,$B555,FALSE)","v":504.14822733108167},{"$f":"TREND(K$1003:K1038,$B$519:$B554,$B555,FALSE)","v":15571.867750222773},{"$f":"TREND(L$1003:L1038,$B$519:$B554,$B555,FALSE)","v":110.89758399925167},{"$f":"TREND(M$1003:M1038,$B$519:$B554,$B555,FALSE)","v":490.42744349478869},{"$f":"TREND(N$1003:N1038,$B$519:$B554,$B555,FALSE)","v":1690.3237879650335},{"$f":"TREND(O$1003:O1038,$B$519:$B554,$B555,FALSE)","v":111.18472207359029},{"$f":"TREND(P$1003:P1038,$B$519:$B554,$B555,FALSE)","v":482.29050972374853},{"$f":"TREND(Q$1003:Q1038,$B$519:$B554,$B555,FALSE)","v":1315.6474052397923},{"$f":"TREND(R$1003:R1038,$B$519:$B554,$B555,FALSE)","v":109.9036038543765},{"$f":"TREND(S$1003:S1038,$B$519:$B554,$B555,FALSE)","v":730.45681483960345},{"$f":"TREND(T$1003:T1038,$B$519:$B554,$B555,FALSE)","v":2935.0035110168824},{"$f":"TREND(U$1003:U1038,$B$519:$B554,$B555,FALSE)","v":120.36388487511397}]
["2059-12",2059,12,{"$f":"TREND(D$1003:D1039,$B$519:$B555,$B556,FALSE)","v":557.78478889346127},{"$f":"TREND(E$1003:E1039,$B$519:$B555,$B556,FALSE)","v":3938.2544636905732},{"$f":"TREND(F$1003:F1039,$B$519:$B555,$B556,FALSE)","v":124.07453523703148},{"$f":"TREND(G$1003:G1039,$B$519:$B555,$B556,FALSE)","v":434.53913079179677},{"$f":"TREND(H$1003:H1039,$B$519:$B555,$B556,FALSE)","v":3623.7527698208519},{"$f":"TREND(I$1003:I1039,$B$519:$B555,$B556,FALSE)","v":108.59648067316868},{"$f":"TREND(J$1003:J1039,$B$519:$B555,$B556,FALSE)","v":504.39319731520754},{"$f":"TREND(K$1003:K1039,$B$519:$B555,$B556,FALSE)","v":15579.434255446398},{"$f":"TREND(L$1003:L1039,$B$519:$B555,$B556,FALSE)","v":110.95147009448938},{"$f":"TREND(M$1003:M1039,$B$519:$B555,$B556,FALSE)","v":490.66574643137517},{"$f":"TREND(N$1003:N1039,$B$519:$B555,$B556,FALSE)","v":1691.14513091351},{"$f":"TREND(O$1003:O1039,$B$519:$B555,$B556,FALSE)","v":111.23874769170183},{"$f":"TREND(P$1003:P1039,$B$519:$B555,$B556,FALSE)","v":482.52485885383783},{"$f":"TREND(Q$1003:Q1039,$B$519:$B555,$B556,FALSE)","v":1316.2866896932612},{"$f":"TREND(R$1003:R1039,$B$519:$B555,$B556,FALSE)","v":109.95700696606471},{"$f":"TREND(S$1003:S1039,$B$519:$B555,$B556,FALSE)","v":730.81175012378208},{"$f":"TREND(T$1003:T1039,$B$519:$B555,$B556,FALSE)","v":2936.429654608241},{"$f":"TREND(U$1003:U1039,$B$519:$B555,$B556,FALSE)","v":120.42237072782294}]
["2060-12",2060,12,{"$f":"TREND(D$1003:D1040,$B$519:$B556,$B557,FALSE)","v":558.05568971371054},{"$f":"TREND(E$1003:E1040,$B$519:$B556,$B557,FALSE)","v":3940.1671661984365},{"$f":"TREND(F$1003:F1040,$B$519:$B556,$B557,FALSE)","v":124.13479484618013},{"$f":"TREND(G$1003:G1040,$B$519:$B556,$B557,FALSE)","v":434.75017456585789},{"$f":"TREND(H$1003:H1040,$B$519:$B556,$B557,FALSE)","v":3625.5127274555398},{"$f":"TREND(I$1003:I1040,$B$519:$B556,$B557,FALSE)","v":108.64922301443784},{"$f":"TREND(J$1003:J1040,$B$519:$B556,$B557,FALSE)","v":504.63816729933342},{"$f":"TREND(K$1003:K1040,$B$519:$B556,$B557,FALSE)","v":15587.000760670022},{"$f":"TREND(L$1003:L1040,$B$519:$B556,$B557,FALSE)","v":111.00535618972708},{"$f":"TREND(M$1003:M1040,$B$519:$B556,$B557,FALSE)","v":490.90404936796142},{"$f":"TREND(N$1003:N1040,$B$519:$B556,$B557,FALSE)","v":1691.9664738619872},{"$f":"TREND(O$1003:O1040,$B$519:$B556,$B557,FALSE)","v":111.29277330981338},{"$f":"TREND(P$1003:P1040,$B$519:$B556,$B557,FALSE)","v":482.75920798392724},{"$f":"TREND(Q$1003:Q1040,$B$519:$B556,$B557,FALSE)","v":1316.9259741467306},{"$f":"TREND(R$1003:R1040,$B$519:$B556,$B557,FALSE)","v":110.01041007775295},{"$f":"TREND(S$1003:S1040,$B$519:$B556,$B557,FALSE)","v":731.16668540796059},{"$f":"TREND(T$1003:T1040,$B$519:$B556,$B557,FALSE)","v":2937.8557981995996},{"$f":"TREND(U$1003:U1040,$B$519:$B556,$B557,FALSE)","v":120.48085658053195}]
["2061-12",2061,12,{"$f":"TREND(D$1003:D1041,$B$519:$B557,$B558,FALSE)","v":558.32659053396014},{"$f":"TREND(E$1003:E1041,$B$519:$B557,$B558,FALSE)","v":3942.0798687063007},{"$f":"TREND(F$1003:F1041,$B$519:$B557,$B558,FALSE)","v":124.19505445532877},{"$f":"TREND(G$1003:G1041,$B$519:$B557,$B558,FALSE)","v":434.96121833991896},{"$f":"TREND(H$1003:H1041,$B$519:$B557,$B558,FALSE)","v":3627.2726850902254},{"$f":"TREND(I$1003:I1041,$B$519:$B557,$B558,FALSE)","v":108.70196535570699},{"$f":"TREND(J$1003:J1041,$B$519:$B557,$B558,FALSE)","v":504.88313728345946},{"$f":"TREND(K$1003:K1041,$B$519:$B557,$B558,FALSE)","v":15594.567265893653},{"$f":"TREND(L$1003:L1041,$B$519:$B557,$B558,FALSE)","v":111.05924228496482},{"$f":"TREND(M$1003:M1041,$B$519:$B557,$B558,FALSE)","v":491.1423523045479},{"$f":"TREND(N$1003:N1041,$B$519:$B557,$B558,FALSE)","v":1692.7878168104637},{"$f":"TREND(O$1003:O1041,$B$519:$B557,$B558,FALSE)","v":111.34679892792494},{"$f":"TREND(P$1003:P1041,$B$519:$B557,$B558,FALSE)","v":482.99355711401654},{"$f":"TREND(Q$1003:Q1041,$B$519:$B557,$B558,FALSE)","v":1317.5652586002002},{"$f":"TREND(R$1003:R1041,$B$519:$B557,$B558,FALSE)","v":110.06381318944119},{"$f":"TREND(S$1003:S1041,$B$519:$B557,$B558,FALSE)","v":731.52162069213932},{"$f":"TREND(T$1003:T1041,$B$519:$B557,$B558,FALSE)","v":2939.2819417909595},{"$f":"TREND(U$1003:U1041,$B$519:$B557,$B558,FALSE)","v":120.53934243324093}]
["2062-12",2062,12,{"$f":"TREND(D$1003:D1042,$B$519:$B558,$B559,FALSE)","v":558.59749135420964},{"$f":"TREND(E$1003:E1042,$B$519:$B558,$B559,FALSE)","v":3943.9925712141635},{"$f":"TREND(F$1003:F1042,$B$519:$B558,$B559,FALSE)","v":124.25531406447742},{"$f":"TREND(G$1003:G1042,$B$519:$B558,$B559,FALSE)","v":435.17226211398014},{"$f":"TREND(H$1003:H1042,$B$519:$B558,$B559,FALSE)","v":3629.0326427249133},{"$f":"TREND(I$1003:I1042,$B$519:$B558,$B559,FALSE)","v":108.75470769697613},{"$f":"TREND(J$1003:J1042,$B$519:$B558,$B559,FALSE)","v":505.12810726758534},{"$f":"TREND(K$1003:K1042,$B$519:$B558,$B559,FALSE)","v":15602.13377111728},{"$f":"TREND(L$1003:L1042,$B$519:$B558,$B559,FALSE)","v":111.11312838020255},{"$f":"TREND(M$1003:M1042,$B$519:$B558,$B559,FALSE)","v":491.38065524113421},{"$f":"TREND(N$1003:N1042,$B$519:$B558,$B559,FALSE)","v":1693.6091597589407},{"$f":"TREND(O$1003:O1042,$B$519:$B558,$B559,FALSE)","v":111.40082454603649},{"$f":"TREND(P$1003:P1042,$B$519:$B558,$B559,FALSE)","v":483.22790624410555},{"$f":"TREND(Q$1003:Q1042,$B$519:$B558,$B559,FALSE)","v":1318.2045430536691},{"$f":"TREND(R$1003:R1042,$B$519:$B558,$B559,FALSE)","v":110.1172163011294},{"$f":"TREND(S$1003:S1042,$B$519:$B558,$B559,FALSE)","v":731.87655597631783},{"$f":"TREND(T$1003:T1042,$B$519:$B558,$B559,FALSE)","v":2940.7080853823186},{"$f":"TREND(U$1003:U1042,$B$519:$B558,$B559,FALSE)","v":120.59782828594994}]
["2063-12",2063,12,{"$f":"TREND(D$1003:D1043,$B$519:$B559,$B560,FALSE)","v":558.8683921744589},{"$f":"TREND(E$1003:E1043,$B$519:$B559,$B560,FALSE)","v":3945.9052737220272},{"$f":"TREND(F$1003:F1043,$B$519:$B559,$B560,FALSE)","v":124.31557367362606},{"$f":"TREND(G$1003:G1043,$B$519:$B559,$B560,FALSE)","v":435.38330588804115},{"$f":"TREND(H$1003:H1043,$B$519:$B559,$B560,FALSE)","v":3630.7926003596003},{"$f":"TREND(I$1003:I1043,$B$519:$B559,$B560,FALSE)","v":108.80745003824528},{"$f":"TREND(J$1003:J1043,$B$519:$B559,$B560,FALSE)","v":505.37307725171132},{"$f":"TREND(K$1003:K1043,$B$519:$B559,$B560,FALSE)","v":15609.700276340909},{"$f":"TREND(L$1003:L1043,$B$519:$B559,$B560,FALSE)","v":111.1670144754403},{"$f":"TREND(M$1003:M1043,$B$519:$B559,$B560,FALSE)","v":491.61895817772063},{"$f":"TREND(N$1003:N1043,$B$519:$B559,$B560,FALSE)","v":1694.4305027074179},{"$f":"TREND(O$1003:O1043,$B$519:$B559,$B560,FALSE)","v":111.45485016414807},{"$f":"TREND(P$1003:P1043,$B$519:$B559,$B560,FALSE)","v":483.46225537419485},{"$f":"TREND(Q$1003:Q1043,$B$519:$B559,$B560,FALSE)","v":1318.8438275071385},{"$f":"TREND(R$1003:R1043,$B$519:$B559,$B560,FALSE)","v":110.17061941281766},{"$f":"TREND(S$1003:S1043,$B$519:$B559,$B560,FALSE)","v":732.23149126049668},{"$f":"TREND(T$1003:T1043,$B$519:$B559,$B560,FALSE)","v":2942.1342289736776},{"$f":"TREND(U$1003:U1043,$B$519:$B559,$B560,FALSE)","v":120.65631413865896}]
["2064-12",2064,12,{"$f":"TREND(D$1003:D1044,$B$519:$B560,$B561,FALSE)","v":559.1392929947084},{"$f":"TREND(E$1003:E1044,$B$519:$B560,$B561,FALSE)","v":3947.8179762298901},{"$f":"TREND(F$1003:F1044,$B$519:$B560,$B561,FALSE)","v":124.37583328277469},{"$f":"TREND(G$1003:G1044,$B$519:$B560,$B561,FALSE)","v":435.59434966210233},{"$f":"TREND(H$1003:H1044,$B$519:$B560,$B561,FALSE)","v":3632.5525579942896},{"$f":"TREND(I$1003:I1044,$B$519:$B560,$B561,FALSE)","v":108.86019237951442},{"$f":"TREND(J$1003:J1044,$B$519:$B560,$B561,FALSE)","v":505.6180472358372},{"$f":"TREND(K$1003:K1044,$B$519:$B560,$B561,FALSE)","v":15617.266781564535},{"$f":"TREND(L$1003:L1044,$B$519:$B560,$B561,FALSE)","v":111.22090057067804},{"$f":"TREND(M$1003:M1044,$B$519:$B560,$B561,FALSE)","v":491.85726111430711},{"$f":"TREND(N$1003:N1044,$B$519:$B560,$B561,FALSE)","v":1695.2518456558946},{"$f":"TREND(O$1003:O1044,$B$519:$B560,$B561,FALSE)","v":111.50887578225962},{"$f":"TREND(P$1003:P1044,$B$519:$B560,$B561,FALSE)","v":483.69660450428415},{"$f":"TREND(Q$1003:Q1044,$B$519:$B560,$B561,FALSE)","v":1319.4831119606079},{"$f":"TREND(R$1003:R1044,$B$519:$B560,$B561,FALSE)","v":110.22402252450588},{"$f":"TREND(S$1003:S1044,$B$519:$B560,$B561,FALSE)","v":732.58642654467531},{"$f":"TREND(T$1003:T1044,$B$519:$B560,$B561,FALSE)","v":2943.5603725650362},{"$f":"TREND(U$1003:U1044,$B$519:$B560,$B561,FALSE)","v":120.71479999136794}]

{"sheet":"Assumptions","index":10,"n_rows":98,"n_cols":30,"rows_kept":98,"cut":false,"hidden":false,"merged":[[1,15,2,24],[39,0,39,17]]}
[null,null,"Res - Water Heat","Com - Water Heat","Res - Space Heat","Com - Space Heat","Res - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WA Discount Factor",6.5799999999999997E-2]
[null,"Rate",0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,"In the colder climates (Denver and Minneapolis), the more expensive electric equipment also results in higher energy use costs by $84 to $404 annually compared to a baseline gas house, and by $238 to $650 annually compared to a gas house with high efficiency equipment. Therefore, in colder climates the consumer will be faced with higher upfront construction costs and higher operating costs throughout the life of the equipment.",null,null,null,null,null,null,null,null,null,null,null,null,"OR Discount Factor",6.7100000000000007E-2]
[null,"Years",5,5,5,5,5,5,null,null,null,"Assumptions Input"]
[null,"Capital Amnt",{"$f":"IF($L$6=\"Avista\",SUMIFS(M10:M33,O10:O33,\"WH\"),SUMIFS(N10:N33,O10:O33,\"WH\"))*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13)","v":3487.5},{"$f":"C4*2","v":6975},{"$f":"IF($L$6=\"Avista\",SUMIFS(M10:M33,O10:O33,\"HP\"),SUMIFS(N10:N33,O10:O33,\"HP\"))*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13)","v":8836.5},{"$f":"E4*2","v":17673},{"$f":"IF($L$6=\"Avista\",SUMIFS(M10:M33,O10:O33,\"GR\"),SUMIFS(N10:N33,O10:O33,\"GR\"))*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13)","v":894},0,null,null,"Current Year:",2023]
[null,"Conversion Amnt by end use",0,0,0,0,0,0,null,null,"IRS Expiration Year:",2032]
[null,"Electric Panel Upgrade",0,0,0,0,0,0,null,null,"Cost Inputs:","User"]
[null,"IRA Tax incentives",{"$f":"IF(Macro_Year>$L$5,0,IF($L$6=\"Avista\",SUMIFS(M10:M33,O10:O33,\"WH\")/2,SUMIFS(N10:N33,O10:O33,\"WH\")/2)*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13))","v":1743.75},{"$f":"IF(Macro_Year>$L$5,0,0*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13))","v":0},{"$f":"IF(Macro_Year>$L$5,0,IF($L$6=\"Avista\",SUMIFS(M10:M33,O10:O33,\"HP\")/2,SUMIFS(N10:N33,O10:O33,\"HP\")/2)*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13))","v":4418.25},{"$f":"IF(Macro_Year>$L$5,0,0*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13))","v":0},{"$f":"IF(Macro_Year>$L$5,0,IF($L$6=\"Avista\",SUMIFS(M10:M33,O10:O33,\"GR\")/2,SUMIFS(N10:N33,O10:O33,\"GR\")/2)*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13))","v":447},{"$f":"IF(Macro_Year>$L$5,0,0*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13))","v":0},null,null,"Other Cost (2023 USD)",200]
[null,"Capital Amnt",{"$f":"(C4+C6-C7)*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13)","v":1743.75},{"$f":"(D4+D6-D7)*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13)","v":6975},{"$f":"(E4+E6-E7)*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13)","v":4418.25},{"$f":"(F4+F6-F7)*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13)","v":17673},{"$f":"(G4+G6-G7)*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13)","v":447},{"$f":"0*(INDEX($K$12:$K$35,MATCH($L4,$J$12:$J$35,0),1)/$K$13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High","Expected","Low"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Avista","User",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB9*1.5","v":565.5},377,{"$f":"AB9/2","v":188.5}]
[null,null,"Res","Com","Res","Com","Res","Com",null,null,null,null,377,565.5,"HP",null,null,null,null,null,null,"HP",{"$f":"SUMIF($O$10:$O$32,$V10,$M$10:$M$32)","v":5891},null,null,null,{"$f":"AB10*1.5","v":1414.5},943,{"$f":"AB10/2","v":471.5}]
["Years","Monthly Rate","Water Heat","Water Heat","Space Heat","Space Heat","Other","Other",null,null,"Inflation",null,943,1414.5,"HP",null,null,null,null,null,null,"WH",{"$f":"SUMIF($O$10:$O$32,$V11,$M$10:$M$32)","v":2325},null,null,null,748.5,499,249.5]
[1,{"$f":"Macro_Year","v":2023},{"$f":"IF($A12<=C$3,-PMT(C$2/12,C$3*12,C$8),0)","v":31.332904345460097},{"$f":"IF($A12<=D$3,-PMT(D$2/12,D$3*12,D$8),0)","v":125.33161738184039},{"$f":"IF($A12<=E$3,-PMT(E$2/12,E$3*12,E$8),0)","v":79.390167526496967},317.56067010598787,{"$f":"IF($A12<=G$3,-PMT(G$2/12,G$3*12,G$8),0)","v":8.032004726836222},0,null,2022,100,null,499,748.5,"WH",null,null,null,null,null,null,null,null,null,null,null,103.5,69,34.5]
[2,{"$f":"B12+1","v":2024},31.332904345460097,125.33161738184039,79.390167526496967,317.56067010598787,8.032004726836222,0,null,{"$f":"J12+1","v":2023},100,null,69,103.5,"HP",null,null,null,null,null,null,null,null,null,null,null,391.5,261,130.5]
[3,{"$f":"B13+1","v":2025},31.332904345460097,125.33161738184039,79.390167526496967,317.56067010598787,8.032004726836222,0,null,{"$f":"J13+1","v":2024},103.172,null,261,391.5,"HP",null,null,null,null,null,null,null,null,null,null,null,330,220,110]
[4,2026,31.332904345460097,125.33161738184039,79.390167526496967,317.56067010598787,8.032004726836222,0,null,2025,105.59890635833332,null,220,330,"HP",null,null,null,null,null,null,null,null,null,null,null,330,220,110]
[5,2027,31.332904345460097,125.33161738184039,79.390167526496967,317.56067010598787,8.032004726836222,0,null,2026,107.95728193366944,null,220,330,"HP",null,null,null,null,null,null,null,null,null,null,null,165,110,55]
[6,2028,0,0,0,0,0,0,null,2027,110.36832789685472,null,110,165,"WH",null,null,null,null,null,null,null,null,null,null,null,2137.5,1425,712.5]
[7,2029,0,0,0,0,0,0,null,2028,112.83322055321781,null,1425,2137.5,"HP",null,null,null,null,null,null,null,null,null,null,null,519,346,173]
[8,2030,0,0,0,0,0,0,null,2029,115.3155514053886,null,346,519,"HP",null,null,null,null,null,null,null,null,null,null,null,99,66,33]
[9,2031,0,0,0,0,0,0,null,2030,117.85249353630715,null,66,99,"HP",null,null,null,null,null,null,null,null,null,null,null,2221.5,1481,740.5]
[10,2032,0,0,0,0,0,0,null,2031,120.44524839410592,null,1481,2221.5,"HP",null,null,null,null,null,null,null,null,null,null,null,724.5,483,241.5]
[11,2033,{"$f":"IF($A22<=C$3,-PMT(C$2/12,C$3*12,C$8),0)","v":0},0,0,0,0,0,null,2032,123.09504385877625,null,483,724.5,"HP",null,null,null,null,null,null,null,null,null,null,null,1714.5,1143,571.5]
[12,2034,0,0,0,0,0,0,null,2033,125.80313482366932,null,1143,1714.5,"WH",null,null,null,null,null,null,null,null,null,null,null,259.5,173,86.5]
[13,2035,0,0,0,0,0,0,null,2034,128.57080378979006,null,173,259.5,"WH",null,null,null,null,null,null,null,null,null,null,null,37.5,25,12.5]
[14,2036,0,0,0,0,0,0,null,2035,131.39936147316544,null,25,37.5,"WH",null,null,null,null,null,null,null,null,null,null,null,195,130,65]
[15,2037,0,0,0,0,0,0,null,2036,134.29014742557507,null,130,195,"WH",null,null,null,null,null,null,null,null,null,null,null,298.5,199,99.5]
[16,2038,0,0,0,0,0,0,null,2037,137.24453066893773,null,199,298.5,"WH",null,null,null,null,null,null,null,null,null,null,null,69,46,23]
[17,2039,0,0,0,0,0,0,null,2038,140.26391034365437,null,46,69,"WH",null,null,null,null,null,null,null,null,null,null,null,207,138,69]
[18,2040,0,0,0,0,0,0,null,2039,143.34971637121478,null,138,207,null,null,null,null,null,null,null,null,null,null,null,null,447,298,149]
[19,2041,0,0,0,0,0,0,null,2040,146.50341013138151,null,298,447,null,null,null,null,null,null,null,null,null,null,null,null,894,596,298]
[20,2042,0,0,0,0,0,0,null,2041,149.7264851542719,null,596,894,"GR",null,null,null,null,null,null,null,null,null,null,null,871.5,581,290.5]
[21,2043,0,0,0,0,0,0,null,2042,153.0204678276659,null,581,871.5,null,null,null,null,null,null,null,null,null,null,null,null,14743.5,9829,4914.5]
[22,2044,0,0,0,0,0,0,null,2043,156.38691811987454,null,{"$f":"SUM(M10:M32)","v":9829},14743.5]
[23,2045,0,0,0,0,0,0,null,2044,159.82743031851177]
[24,2046,0,0,0,0,0,0,null,{"$f":"J34+1","v":2045},163.34363378551905]
[]
[]
[]
[]
["Natural Gas Rates"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,"Washington - Residential 101",null,null,null,null,"Washington - Commercial 111",null,null,"Oregon","Residential Customers - 410",null,null,null,"Commercial Customers - 420"]
[null,"Full Rate","Base Rates","PGA and Adders","Customer Monthly charge",null,"Base Rates","Customer Monthly charge",null,"Full Rate","Base Rates","PGA and Adders","Customer Monthly charge",null,"Full Rate","Base Rates","PGA and Adders","Customer Monthly charge"]
[2023,0.99502000000000002,0.46007999999999999,{"$f":"(B44-C44)","v":0.53493999999999997},{"$f":"9.5","v":9.5},null,{"$f":"((0.5972*200)+(0.36049*191))/391","v":0.481569283887468},119.44,null,1.18146,0.69549000000000005,{"$f":"J44-K44","v":0.4859699999999999},10.5,null,1.1364000000000001,0.65014000000000005,{"$f":"O44-P44","v":0.48626000000000003},17]
[2024,{"$f":"$B$44*K14/100","v":1.0265820343999998},{"$f":"$C$44*$K14/100","v":0.47467373760000003},{"$f":"(B45-C45)","v":0.55190829679999975},{"$f":"$E$44*K14/100","v":9.8013399999999997},null,{"$f":"$G$44*$K14/100","v":0.4968446615723785},{"$f":"$H$44*$K14/100","v":123.22863679999999},null,{"$f":"$J$44*K14/100","v":1.2189359112},{"$f":"$K$44*K14/100","v":0.71755094280000009},{"$f":"J45-K45","v":0.50138496839999991},{"$f":"$M$44*K14/100","v":10.83306},null,{"$f":"$O$44*$K14/100","v":1.172446608},{"$f":"$P$44*$K14/100","v":0.67076244080000014},{"$f":"O45-P45","v":0.50168416719999986},{"$f":"$M$44*$K14/100","v":10.83306}]
[2025,1.0507302380466883,{"$f":"$C$44*K15/100","v":0.48583944837341997},0.56489078967326833,10.031896104041666,null,0.50853189714282376,126.12733375439331,null,1.2476088390611648,{"$f":"$K$44*K15/100","v":0.73442983383157256},0.51317900522959226,11.087885167625,null,1.2000259718560999,0.68654072979806824,{"$f":"O46-P46","v":0.5134852420580317},11.087885167625]
[2026,1.0741965466963976,0.49668986272042631,0.57750668397597127,10.255941783698598,null,0.51988910951234679,128.94417754157476,null,1.275472103133531,0.75083210012047763,0.52464000301305336,11.335514603035289,null,1.2268265518942194,0.70187347276355849,0.52495307913066092,11.335514603035289]
[2027,1.0981869362392838,0.50778260298784916,0.5904043332514346,10.4849911502012,null,0.53149996629145579,131.8239308400033,null,1.3039576467701799,0.76760068368983492,0.53635696308034497,11.588674429169746,null,1.2542256782198571,0.71754864698861143,0.53667703123124566,11.588674429169746]
[2028,1.1227131111486279,0.5191230811212445,0.60359003002738343,10.719155952555694,null,0.5433701322052984,134.76799862876337,null,1.333079367548047,0.78474376562557469,0.54833560192247233,11.84748815808787,null,1.2822367183667673,0.73357390010469037,0.54866281826207697,11.84748815808787]
[2029,1.1474127995938976,0.53054378890591192,0.61686901068798572,10.954977383511917,null,0.55532427511381488,137.73289459859615,null,1.362407113634104,0.80200812846933733,0.56039898516476672,12.108132897565804,null,1.3104459261708363,0.74971252590699355,0.56073340026384277,12.108132897565804]
[2030,1.1726558811849634,0.54221575226184193,0.63044012892312151,11.19598688594918,null,0.56754140916631879,140.76301827976525,null,1.3923800701340545,0.81965230729566274,0.57272776283839177,12.37451182131225,null,1.3392757365465946,0.7662062014769474,0.5730695350696472,12.37451182131225]
[2031,1.1984543105710328,0.55414449881160255,0.64430981175943025,11.442298597440063,null,0.58002732016797798,143.85980468192011,null,1.4230124316770036,0.83768465805616732,0.58532777362083632,12.646751081381121,null,1.3687398027506197,0.78306273790944037,0.58567706484117932,12.646751081381121]
[2032,1.2248203054035955,0.56633567778545779,0.65848462761813775,11.694029166583743,null,0.59278792121167345,147.02472038492235,null,1.4543187051738979,0.85611372053340307,0.59820498464049487,12.924979605171506,null,1.3988520784111333,0.80029011814344797,0.59856196026768538,12.924979605171506]
[2033,1.2517663521224744,0.57879506269673786,0.67297128942573659,11.951297808248587,null,0.60582925547833033,150.25926423339064,null,1.4863137166877234,0.87494822238513792,0.61136549430258547,13.209329156485278,null,1.4296268241361785,0.81789650074260378,0.61173032339357469,13.209329156485278]
[2034,1.279305211869169,0.59152855407606608,0.68777665779310293,12.214226360030057,null,0.61915749909885354,153.56496804652525,null,1.5190126184548536,0.89419708327761105,0.62481553517724253,13.499934397927957,null,1.4610786142671746,0.83589022375894118,0.62518839050823338,13.499934397927957]
[2035,1.3074499265302908,0.60454218226573952,0.70290774426455127,12.482939339950716,null,0.63277896407902834,156.94339734354881,null,1.5524308960608604,0.91386941910971842,0.63856147695114196,13.796932954682372,null,1.4932223437810521,0.85427980868163789,0.63894253509941423,13.796932954682372]
[2036,1.336213824913957,0.61784211027558578,0.71837171463837124,12.75756400542963,null,0.64670010128876698,160.39615208510685,null,1.5865843757741993,0.9339745463301321,0.6526098294440672,14.100465479685383,null,1.5260732353442352,0.87307396447263386,0.65299927087160137,14.100465479685383]
[2037,1.3656105290620641,0.63143463670164868,0.73417589236041547,13.038230413549083,null,0.66092750351711982,163.92486743097922,null,1.6214892320412315,0.95452198634939511,0.66696724569183641,14.410675720238462,null,1.5596468465218083,0.89228159169103183,0.66736525483077647,14.410675720238462]
[2038,1.3956539607014298,0.64532619870908503,0.75032776199234474,13.325071482647166,null,0.67546790859449657,167.53121451446077,null,1.6571619951461389,0.97552147004908196,0.68164052509705697,14.727710586083708,null,1.5939590771452885,0.91191178670823458,0.68204729043705392,14.727710586083708]
[2039,1.4263583478368613,0.65952337508068493,0.7668349727561764,13.618223055265405,null,0.69032820258357541,171.21690123377891,null,1.6936195590393541,0.99698294239016183,0.6966366166491923,15.051720218977552,null,1.629026176842485,0.9319738460158159,0.69705233082666906,15.051720218977552]
[2040,1.4577382314892724,0.67403288933246008,0.78370534215681231,13.917823962481243,null,0.70551542304041415,174.98367306092209,null,1.73087918933822,1.0189165671227454,0.71196262221547468,15.382858063795059,null,1.6648647527330198,0.95247727062816379,0.71238748210485603,15.382858063795059]
[2041,1.4898084725820362,0.68886161289777414,0.80094685968426205,14.224016089655832,null,0.72103676234730329,178.83331386826234,null,1.7689585315036607,1.0413327315994456,0.72762579990421505,15.72128094119855,null,1.7014917772931459,0.97343177058198338,0.72806000671116256,15.72128094119855]
[2042,1.5225842589788412,0.70401656838152515,0.81856769059731604,14.536944443628261,null,0.736899571118944,182.76764677336413,null,1.8078756191967416,1.0642420516946336,0.74363356750210796,16.067149121904919,null,1.7389245963935955,0.99484726953478708,0.74407732685880845,16.067149121904919]
[2043,1.5560811126763756,0.71950493288591877,0.83657617979045684,14.856757221388081,null,0.75311136168356074,186.78853500237815,null,1.8476488828190696,1.0876553768319155,0.75999350598715409,16.420626402586826,null,1.7771809375142544,1.0167339094645524,0.76044702804970199,16.420626402586826]
[2044,1.5903148971552559,0.73533404140940883,0.85498085574584703,15.18360588025862,null,0.76967981164059907,190.89788277243045,null,1.8882971582410892,1.1115837951222176,0.77671336311887162,16.781880183443736,null,1.8162789181395678,1.0391020554727726,0.7771768626667952,16.781880183443736]
[2045,1.6253018248926716,0.75151139032041603,0.87379043457225558,15.517645209624309,null,0.78661276749669229,195.09763619342394,null,1.9298396957223931,1.1360386386149066,0.7938010571074865,17.1510815474795,null,1.8562370543386384,1.0619623006931738,0.79427475364546463,17.1510815474795]
[2046,{"$f":"FORECAST($A67,B62:B66,$A62:$A66)","v":1.6584333160963354},{"$f":"FORECAST($A67,C62:C66,$A62:$A66)","v":0.76683081754095994},0.89160249855537543,{"$f":"FORECAST($A67,E62:E66,$A62:$A66)","v":15.833969671881164},null,{"$f":"FORECAST($A67,G62:G66,$A62:$A66)","v":0.80264773010355128},199.07466711678899,null,{"$f":"FORECAST($A67,J62:J66,$A62:$A66)","v":1.9691791377411505},{"$f":"FORECAST($A67,K62:K66,$A62:$A66)","v":1.1591965860101681},{"$f":"J67-K67","v":0.80998255173098244},{"$f":"FORECAST($A67,M62:M66,$A62:$A66)","v":17.500703321552919},null,{"$f":"FORECAST($A67,O62:O66,$A62:$A66)","v":1.8940761194869395},{"$f":"FORECAST($A67,P62:P66,$A62:$A66)","v":1.083610214997563},{"$f":"O67-P67","v":0.8104659044893765},{"$f":"FORECAST($A67,R62:R66,$A62:$A66)","v":17.500703321552919}]
[2047,1.6928187298952793,0.78273003683365872,0.91008869306162055,{"$f":"FORECAST($A68,E63:E67,$A63:$A67)","v":16.162266018778723},null,0.81928956554337162,{"$f":"FORECAST($A68,H63:H67,$A63:$A67)","v":203.202216135046},null,{"$f":"FORECAST($A68,J63:J67,$A63:$A67)","v":2.0100074537417214},{"$f":"FORECAST($A68,K63:K67,$A63:$A67)","v":1.1832309887789876},0.82677646496273383,{"$f":"FORECAST($A68,M63:M67,$A63:$A67)","v":17.863557178650126},null,{"$f":"FORECAST($A68,O63:O67,$A63:$A67)","v":1.9333472740779172},1.1060774346788236,{"$f":"O68-P68","v":0.8272698393990936},{"$f":"FORECAST($A68,R63:R67,$A63:$A67)","v":17.863557178650126}]
[2048,1.7270680721568539,0.79856633900618235,0.92850173315067153,16.489263216307336,null,0.83586554514833011,{"$f":"FORECAST($A69,H64:H68,$A64:$A68)","v":207.31343142692276},null,2.0506742020566975,1.207170281506265,0.84350392055043244,18.224975133813359,null,1.9724630230538764,1.1284557460473792,0.84400727700649725,18.224975133813359]
[2049,1.7610943445410356,0.81429949753416153,0.94679484700687411,16.814130643745671,null,0.85233356350514811,{"$f":"FORECAST($A70,H65:H69,$A65:$A69)","v":211.39786990410448},null,2.0910760831957731,1.2309536548861573,0.86012242830961583,18.584039132560861,null,2.0113240066897475,1.150688304918404,0.86063570177134352,18.584039132560861]
[2050,1.7950091961236012,0.82998113701489018,0.96502805910871103,17.137934275868133,null,0.86874765647792884,{"$f":"FORECAST($A71,H66:H70,$A66:$A70)","v":215.46893367470602},null,2.131345666270235,1.2546591483708767,0.87668651789935836,18.941927357538248,null,2.0500577380101817,1.1728480621171542,0.87720967589302745,18.941927357538248]
[2051,1.8293129441727132,0.84584259548048024,0.98347034869223293,17.465450915198403,null,0.88534996736882476,{"$f":"FORECAST($A72,H67:H71,$A67:$A71)","v":219.58667971698196},null,2.1720770145547874,1.2786364691590677,0.89344054539571971,19.303919432587577,null,2.0892356231612297,1.1952619218954936,0.89397370126573605,19.303919432587577]
[2052,1.8633395231343854,0.86157589576458093,1.0017636273698045,17.790321269699689,null,0.90181813410287504,{"$f":"FORECAST($A73,H68:H72,$A68:$A72)","v":223.67115499504871},null,2.2124792597157494,1.3024200568276996,0.91005920288804987,19.662986666510051,null,2.1280969569354653,1.2174946810823855,0.91060227585307985,19.662986666510051]
[2053,1.8973932665017372,0.87732175639899523,1.020071510102742,18.115450977635078,null,0.91829944785245488,{"$f":"FORECAST($A74,H69:H73,$A69:$A73)","v":227.75889102829206},null,2.2529137591617712,1.326222631624745,0.9266911275370262,20.022340554228094,null,2.1669893148404924,1.2397451893262925,0.92724412551419988,20.022340554228094]
[2054,1.9315083061743508,0.89309595938243191,1.0384123467919188,18.441165914912403,null,0.93481042775731282,{"$f":"FORECAST($A75,H70:H74,$A70:$A74)","v":231.85398493444154},null,2.2934210401929107,1.3500680507539045,0.94335298943900625,20.382341274376813,null,2.2059516784954525,1.2620357482022513,0.9439159302932012,20.382341274376813]
[2055,1.9656362099505174,0.90887611050435524,1.0567600994461621,18.767003672820351,null,0.95132763362460082,{"$f":"FORECAST($A76,H71:H75,$A71:$A75)","v":235.95062301912731},null,2.3339435957147856,1.3739224615167771,0.9600211341980085,20.742477743643349,null,2.2449287340835014,1.2843347124050055,0.96059402167849584,20.742477743643349]
[2056,1.9996826443654214,0.92461859160584936,1.0750640527595721,19.09206359819018,null,0.9678054099910085,{"$f":"FORECAST($A77,H72:H76,$A72:$A76)","v":240.03748170188283},null,2.3743694167071396,1.3977199275689287,0.97664948913821092,21.101754503262669,null,2.2838127445245959,1.306580445023954,0.97723229950064194,21.101754503262669]
[2057,2.0337907457985409,0.94038958646761017,1.0934011593309307,19.417712292301303,null,0.98431303193017072,{"$f":"FORECAST($A78,H73:H77,$A73:$A77)","v":244.13174275711026},null,2.414868459459214,1.4215604970707574,0.99330796238845664,21.461682007280388,null,2.3227671841022897,1.3288664704965356,0.99390071360575405,21.461682007280388]
[2058,2.0678930235935269,0.95615788858004791,1.111735135013479,19.743305384954851,null,1.0008178353478456,{"$f":"FORECAST($A79,H74:H78,$A74:$A78)","v":248.22530475569238},null,2.4553605873799,1.4453969960191344,1.0099635913607656,21.821548057055452,null,2.3617149725751005,1.3511486908394659,1.0105662817356347,21.821548057055452]
[2059,2.1019793771823885,0.97191882761560677,1.1300605495667817,20.068746440505493,null,1.0173149317761769,{"$f":"FORECAST($A80,H75:H79,$A75:$A79)","v":252.3169552477957},null,2.4958338073263064,1.4692223644112303,1.0266114429150761,22.181246065822052,null,2.4006445742096076,1.3734205064032281,1.0272240678063795,22.181246065822052]
[2060,2.136065414285639,0.9876796203137026,1.1483857939719364,20.394184474394933,null,1.033811875031958,{"$f":"FORECAST($A81,H76:H80,$A76:$A80)","v":256.40856774966505},null,2.536306651486214,1.4930475115890971,1.0432591398971169,22.540940734857827,null,2.4395738143898313,1.3956921151772264,1.043881699212605,22.540940734857827]
[2061,2.1701684924123867,1.0034482924856789,1.1667201999267078,20.719785208253484,null,1.0503170657938057,{"$f":"FORECAST($A82,H77:H81,$A77:$A81)","v":260.50222581830349},null,2.5767997296993315,1.5168845699460718,1.0599151597532597,22.900815230175226,null,2.4785225169116103,1.4179748584520482,1.0605476584595621,22.900815230175226]
[2062,2.2042577758304276,1.0192105862234619,1.1850471896069656,21.045254236485334,null,1.0668155801994104,{"$f":"FORECAST($A83,H78:H82,$A78:$A82)","v":264.59422800062111},null,2.6172764284461465,1.5407119862034335,1.076564442242713,23.26054415611577,null,2.5174554646677052,1.4402485883483394,1.0772068763193658,23.26054415611577]
[2063,2.2383484025720009,1.0349735010907644,1.2033749014812365,21.370736090161358,null,1.083314744746076,{"$f":"FORECAST($A84,H79:H83,$A79:$A83)","v":268.68639143252403},null,2.6577547222192379,1.5645403414048289,1.093214380814409,23.620287257547488,null,{"$f":"FORECAST($A84,O79:O83,$A79:$A83)","v":2.5563899466169318},1.4625231959640317,1.0938667506529001,23.620287257547488]
[2064,2.2724430161537725,1.050738259403861,1.2217047567499115,21.696256008380715,null,1.099815838841657,{"$f":"FORECAST($A85,H80:H84,$A80:$A84)","v":272.77903343590697},null,2.6982377498591887,1.5883714832913967,1.1098662665677921,23.980072430316341,null,2.5953289818868939,1.4848004085567936,1.1105285733301002,23.980072430316341]
[2065,2.3065371544196012,1.0665027979391084,1.2400343564804928,22.021771388499019,null,1.1163167028940819,{"$f":"FORECAST($A86,H81:H85,$A81:$A85)","v":276.87161838341672},null,2.7387202131217805,1.6122022929459732,1.1265179201758073,24.339852587289215,null,2.634267474304437,1.5070773105810176,1.1271901637234194,24.339852587289215]
[2066,2.3406277375789699,1.0822656926547545,1.2583620449242154,22.347252826072008,null,1.1328158463478459,{"$f":"FORECAST($A87,H82:H86,$A82:$A86)","v":280.96377658380698},null,2.7791984551465276,1.6360306176846677,1.1431678374618599,24.699595228817316,null,2.6732019064789654,1.5293518897203668,1.1438500167585985,24.699595228817316]
[2067,2.3747214199143656,1.0980300203756741,1.2766913995386915,22.67276385317291,null,1.1493164897392703,{"$f":"FORECAST($A88,H83:H87,$A83:$A87)","v":285.05630680243485},null,2.8196803770495507,1.6598611086571395,1.1598192683924111,25.059370574560603,null,2.71213987818399,1.5516284938424292,1.1605113843415609,25.059370574560603]
[2068,2.4088147729607243,1.1137941958390485,1.2950205771216758,22.998271736371521,null,1.165816973761558,{"$f":"FORECAST($A89,H84:H88,$A84:$A88)","v":289.14879749393367},null,2.8601619079636436,1.6836913694661675,1.1764705384974761,25.419142445464331,null,2.7510774738120887,1.573904882809039,1.1771725910030497,25.419142445464331]
[2069,2.44290715393808,1.1295579218345679,1.3133492321035121,23.323770338695908,null,1.1823169873223804,{"$f":"FORECAST($A90,H85:H89,$A85:$A89)","v":293.24117150042093},null,2.9006422846691464,1.7075209508272806,1.1931213338418658,25.778904058559874,null,2.7900139592522493,1.5961806366317006,1.1938333226205486,25.778904058559874]
[2070,2.4769997580879561,1.1453217510211964,1.3316780070667598,23.649271071770272,null,1.1988171088941186,{"$f":"FORECAST($A91,H86:H90,$A86:$A90)","v":297.3335722960428},null,2.9411229263636898,1.7313506881794822,1.2097722381842075,26.138668026694745,null,2.8289506995749605,1.6184565362739249,1.2104941633010355,26.138668026694745]
[2071,2.5110931010085267,1.1610859218025844,1.3500071792059423,23.974778858292439,null,1.2153175880157363,{"$f":"FORECAST($A92,H87:H91,$A87:$A91)","v":301.42606177206562},null,2.981604445254689,1.7551809419108793,1.2264235033438098,26.498439790745692,null,2.8678882836385213,1.6407329186244084,1.2271553650141129,26.498439790745692]
[2072,2.5451857453765996,1.1768497695854023,1.3683359757911973,24.300279975351941,null,1.2318177290522598,{"$f":"FORECAST($A93,H88:H92,$A88:$A92)","v":305.51846739539087},null,3.0220851347032465,1.7790107073744252,1.2430744273288212,26.858204183285238,null,2.9068250698939408,1.6630088445449545,1.2438162253489864,26.858204183285238]
[2073,2.5792784738450365,1.1926136562547818,1.3866648175902547,24.62578189536373,null,1.2483179107916413,{"$f":"FORECAST($A94,H89:H93,$A89:$A93)","v":309.61088311393723},null,3.0625659240103147,1.8028405316216762,1.2597253923886385,27.217969463298346,null,2.9457619521993479,1.6852848254161685,1.2604771267831794,27.217969463298346]
[2074,2.6133714345819925,1.208377650321097,1.4049937842608955,24.951286032970074,null,1.2648182049442269,{"$f":"FORECAST($A95,H90:H94,$A90:$A94)","v":313.7033267134866},null,3.1030469891067867,1.826670518217874,1.2763764708889127,27.577737194337033,null,2.9846990997757672,1.7075609580502231,1.2771381417255441,27.577737194337033]
[2075,2.6474643203274013,1.2241416097126141,1.4233227106147872,25.276789454590926,null,1.2813184628024388,{"$f":"FORECAST($A96,H91:H95,$A91:$A95)","v":317.79576131121303},null,3.1435279651602883,1.8505004523971422,1.2930275127631461,27.93750413402347,null,3.0236361617052268,1.7298370416852435,1.2937991200199832,27.93750413402347]
[2076,2.6815570533808568,1.2399054985020186,1.4416515548788382,25.602291418378286,null,1.2978186467608737,{"$f":"FORECAST($A97,H92:H96,$A92:$A96)","v":321.88817758013556},null,3.1840087599114923,1.8743302798491968,1.3096784800622956,28.297269462420218,null,3.0625730492471206,1.7521130255522834,1.3104600236948372,28.297269462420218]
[2077,2.715649944249634,1.2556694602625029,1.4599804839871311,25.927794888914946,null,1.3143189070986949,{"$f":"FORECAST($A98,H93:H97,$A93:$A97)","v":325.98061279286139},null,3.2244897420483767,1.8981602176095649,1.3263295244388118,28.657036456171454,null,3.1015101170279422,1.7743891125348981,1.3271210044930442,28.657036456171454]

{"sheet":"Gas Customers","index":11,"n_rows":289,"n_cols":25,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,"Year","Month","Demand Idaho (com)","Demand Idaho (ind)","Demand Idaho (res)","Demand Klamath Falls (com)","Demand Klamath Falls (ind)","Demand Klamath Falls (res)","Demand La Grande (com)","Demand La Grande (ind)","Demand La Grande (res)","Demand Medford (com)","Demand Medford (ind)","Demand Medford (res)","Demand Roseburg (com)","Demand Roseburg (ind)","Demand Roseburg (res)","Demand Washington (com)","Demand Washington (ind)","Demand Washington (res)","Blank","Idaho","Oregon","Washington"]
[{"$f":"_xlfn.CONCAT(B2,\"-\",C2)","v":"2022-1"},2022,1,9441.25,70,82441.916670000006,1804,6,15535,943,3,6881,7092,14,57126,2214,2,14238,15225.25,91,160006.0833,null,{"$f":"D2+E2+F2","v":91953.166670000006},{"$f":"G2+H2+I2+J2+K2+L2+M2+N2+O2+P2+Q2+R2","v":105858},{"$f":"U2+T2+S2","v":175322.3333}]
[{"$f":"_xlfn.CONCAT(B3,\"-\",C3)","v":"2022-2"},2022,2,9441.25,67,82440.916670000006,1809,6,15545,945,3,6870,7091,14,57126,2216,2,14238,15225.25,93,160030.0833,null,{"$f":"D3+E3+F3","v":91949.166670000006},{"$f":"G3+H3+I3+J3+K3+L3+M3+N3+O3+P3+Q3+R3","v":105865},{"$f":"U3+T3+S3","v":175348.3333}]
["2022-3",2022,3,9432,68.305555560000002,82531.305559999993,1811.2005099999999,6,15566,944.16869999999994,2.625,6878,7100.1285109999999,14,57211,2218.5304150000002,2,14230,15238,93.833333330000002,160123.0693,null,92031.611115559994,105983.65313599999,175454.90263333]
["2022-4",2022,4,9508,68.192129629999997,82657.108800000002,1808.2005099999999,6,15579,943.7944,3.125,6885,7091.1285109999999,14,57248,2217.5304150000002,2,14238,15203,93.541666669999998,160230.8051,null,92233.300929630001,106035.778836,175527.34676667]
["2022-5",2022,5,9491,68.027584880000006,82706.117859999998,1806.2005099999999,6,15587,941.5317,3.625,6889,7080.1285109999999,14,57269,2213.5304150000002,2,14195,15178,93.290509259999993,160307.9227,null,92265.145444879992,106007.01613600001,175579.21320925999]
["2022-6",2022,6,9515,68.083124359999999,82882.044349999996,1797.2005099999999,6,15536,939.56020000000001,4.125,6893,7089.1285109999999,14,57290,2210.5304150000002,2,14228,15203,93.163483799999995,160267.04740000001,null,92465.127474359993,106009.54463599999,175563.2108838]
["2022-7",2022,7,9511,67.804943359999996,82993.798049999998,1792.2005099999999,6,15463,935.94960000000003,4,6860,7073.1285109999999,14,57203,2200.5304150000002,2,14160,15175,92.847889339999995,160415.76449999999,null,92572.602993359993,105713.80903600001,175683.61238933998]
["2022-8",2022,8,9504,67.733840389999997,83125.781220000004,1789.2005099999999,6,15384,937.7681,5.25,6848,7057.1285109999999,14,57124,2192.5304150000002,2,14132,15172,93.159458990000005,160587.02710000001,null,92697.515060389997,105491.877536,175852.18655899001]
["2022-9",2022,9,9527,68.1476708,83312.596319999997,1787.2005099999999,6,15359,933.32640000000004,7.375,6817,7041.1285109999999,14,57057,2195.5304150000002,2,14126,15176,93.189922600000003,160682.78510000001,null,92907.743990799994,105345.560836,175951.9750226]
["2022-10",2022,10,9577,68.126988800000007,83617.479349999994,1796.2005099999999,6,15467,938.6857,5,6842,7050.1285109999999,14,57218,2196.5304150000002,2,14184,15186,93.114676279999998,161057.2066,null,93262.606338799989,105719.545136,176336.32127628001]
["2022-11",2022,11,9524,68.210196429999996,83857.435960000003,1801.2005099999999,6,15572,936.12400000000002,4,6885,7075.1285109999999,14,57463,2204.5304150000002,2,14254,15201,93.06427687,161486.28589999999,null,93449.646156429997,106216.98343599999,176780.35017686998]
["2022-12",2022,12,9567,68.328645940000001,84174.305619999999,1808.2005099999999,6,15666,944.57069999999999,3.75,6908,7115.1285109999999,14,57715,2221.5304150000002,2,14311,15283,93.132400930000003,161902.9368,null,93809.634265939996,106715.180136,177279.06920092998]
["2023-1",2023,1,9606,68.214914980000003,84423.414420000001,1824.572946,6,15727,947.34159999999997,2.75,6923,7144.9337830000004,14,57860,2223.3746120000001,2,14333,15286,93.144646809999998,162200.9094,null,94097.629334979996,107007.972941,177580.05404680999]
["2023-2",2023,2,9560,68.129593630000002,84467.532290000003,1828.572946,6,15747,949.125,2.6875,6919,7148.9337830000004,14,57873,2224.3746120000001,2,14321,15310,93.185207160000004,162220.7867,null,94095.661883630004,107035.693841,177623.97190715998]
["2023-3",2023,3,9569,68.056876180000003,84557.743319999994,1826.572946,6,15753,949.15840000000003,2.625,6920,7154.9337830000004,14,57950,2225.3746120000001,2,14319,15304,93.179857699999999,162310.5465,null,94194.800196179989,107122.664741,177707.72635769998]
["2023-4",2023,4,9619,68.060492539999998,84596.696460000006,1820.572946,6,15736,947.91660000000002,3.125,6921,7149.9337830000004,14,57981,2220.3746120000001,2,14319,15276,93.153847099999993,162372.3726,null,94283.756952540003,107120.922941,177741.52644710001]
["2023-5",2023,5,9613,68.069528120000001,84624.662100000001,1815.572946,6,15705,946.06449999999995,3.625,6923,7143.9337830000004,14,57970,2217.3746120000001,2,14289,15251,93.142116540000004,162418.48620000001,null,94305.731628120004,107035.57084099999,177762.62831654001]
["2023-6",2023,6,9600,68.084258750000004,84710.624119999993,1812.572946,6,15627,944.2704,4.125,6914,7142.9337830000004,14,57922,2215.3746120000001,2,14274,15274,93.135984370000003,162310.8541,null,94378.708378749987,106878.27674099999,177677.99008436999]
["2023-7",2023,7,9621,68.094527900000003,84848.589099999997,1806.572946,6,15542,941.07140000000004,4,6877,7121.9337830000004,14,57816,2206.3746120000001,2,14224,15248,93.130504329999994,162475.2978,null,94537.683627899998,106560.952741,177816.42830433001]
["2023-8",2023,8,9625,68.112383350000002,84975.571689999997,1800.572946,6,15468,940.46960000000001,5.25,6862,7110.9337830000004,14,57731,2198.3746120000001,2,14185,15243,93.1362448,162624.50810000001,null,94668.684073349999,106323.600941,177960.64434480001]
["2023-9",2023,9,9642,68.126033280000001,85180.554229999994,1797.572946,6,15458,939.37909999999999,7.375,6841,7093.9337830000004,14,57665,2198.3746120000001,2,14179,15248,93.136557740000001,162831.03520000001,null,94890.680263279995,106201.63544100001,178172.17175774003]
["2023-10",2023,10,9677,68.131160660000006,85407.550719999999,1802.572946,6,15586,940.17960000000005,5,6874,7104.9337830000004,14,57860,2200.3746120000001,2,14234,15257,93.138196600000001,163238.152,null,95152.681880660006,106629.060941,178588.29019659999]
["2023-11",2023,11,9643,68.135537310000004,85670.556670000005,1813.572946,6,15710,942.72860000000003,4,6925,7135.9337830000004,14,58156,2209.3746120000001,2,14311,15272,93.142515930000002,163727.75599999999,null,95381.69220731,107229.609941,179092.89851592999]
["2023-12",2023,12,9702,68.130681969999998,85988.566730000006,1826.572946,6,15814,948.40740000000005,3.75,6953,7178.9337830000004,14,58454,2226.3746120000001,2,14393,15355,93.148357079999997,164136.89129999999,null,95758.697411970003,107820.038741,179585.03965707999]
["2024-1",2024,1,9718,68.113906380000003,86198.588489999995,1836.5295880000001,6,15876,951.5575,2.75,6971,7211.909455,14,58642,2228.9194590000002,2,14414,15357,93.147855879999994,164447.36189999999,null,95984.702396379987,108156.666002,179897.50975587999]
["2024-2",2024,2,9686,68.103468210000003,86228.602989999999,1839.5295880000001,6,15890,953.49530000000004,2.6875,6969,7217.909455,14,58673,2228.9194590000002,2,14401,15382,93.14651868,164478.6814,null,95982.706458209999,108197.541302,179953.82791868001]
["2024-3",2024,3,9701,68.099979599999998,86281.608890000003,1836.5295880000001,6,15885,953.47230000000002,2.625,6966,7225.909455,14,58756,2229.9194590000002,2,14410,15375,93.144391040000002,164570.00030000001,null,96050.708869599999,108287.455802,180038.14469104001]
["2024-4",2024,4,9747,68.105024029999996,86323.597680000006,1832.5295880000001,6,15859,952.57600000000002,3.125,6961,7218.909455,14,58784,2223.9194590000002,2,14401,15348,93.142340039999993,164610.4093,null,96138.702704030002,108258.05950199999,180051.55164004001]
["2024-5",2024,5,9711,68.109274470000003,86336.589449999999,1828.5295880000001,6,15821,950.13459999999998,3.625,6957,7211.909455,14,58752,2221.9194590000002,2,14369,15323,93.141422120000001,164640.6764,null,96115.698724469999,108137.11810200001,180056.81782212001]
["2024-6",2024,6,9738,68.112544549999996,86401.583400000003,1823.5295880000001,6,15742,948.37580000000003,4.125,6941,7208.909455,14,58683,2219.9194590000002,2,14340,15345,93.141018869999996,164513.1281,null,96207.695944550011,107932.859302,179951.26911887]
["2024-7",2024,7,9730,68.114624860000006,86522.58,1816.5295880000001,6,15660,945.44690000000003,4,6902,7185.909455,14,58564,2209.9194590000002,2,14293,15319,93.14114859,164682.36540000001,null,96320.69462486,107602.805402,180094.50654859]
["2024-8",2024,8,9744,68.116023069999997,86660.579249999995,1810.5295880000001,6,15592,945.3152,5.25,6886,7174.909455,14,58474,2202.9194590000002,2,14246,15315,93.142002629999993,164839.81039999999,null,96472.69527307,107358.923702,180247.95240262998]
["2024-9",2024,9,9734,68.116340539999996,86864.579870000001,1808.5295880000001,6,15589,943.10609999999997,7.375,6870,7158.909455,14,58420,2202.9194590000002,2,14238,15320,93.142711410000004,165076.09880000001,null,96666.696210540002,107259.83960199999,180489.24151141001]
["2024-10",2024,10,9777,68.115767910000002,87077.582009999998,1815.5295880000001,6,15723,945.36419999999998,5,6908,7171.909455,14,58639,2204.9194590000002,2,14299,15329,93.143308610000005,165486.46890000001,null,96922.697777909998,107733.722702,180908.61220860999]
["2024-11",2024,11,9754,68.114517390000003,87335.584619999994,1825.5295880000001,6,15849,945.94730000000004,4,6964,7205.909455,14,58963,2213.9194590000002,2,14383,15344,93.143682299999995,165984.8254,null,97157.699137389995,108376.30580199999,181421.9690823]
["2024-12",2024,12,9825,68.112713400000004,87645.586949999997,1836.5295880000001,6,15953,953.61789999999996,3.75,6997,7251.909455,14,59288,2230.9194590000002,2,14471,15427,93.143711640000006,166393.14929999999,null,97538.699663399995,109007.726402,181913.29301163999]
["2025-1",2025,1,9814,68.111161980000006,87857.588629999998,1847.2168509999999,6,16013,955.59720000000004,2.75,7018,7285.3476529999998,14,59492,2233.2703649999999,2,14494,15429,93.143302919999996,166708.53479999999,null,97739.699791980005,109363.182069,182230.67810292001]
["2025-2",2025,2,9803,68.110916369999998,87879.588650000005,1851.2168509999999,6,16023,957.84839999999997,2.6875,7017,7292.3476529999998,14,59525,2233.2703649999999,2,14485,15453,93.142946609999996,166734.83790000001,null,97750.699566370007,109409.370769,182280.98084661001]
["2025-3",2025,3,9802,68.111563410000002,87922.587450000006,1848.2168509999999,6,16016,957.73609999999996,2.625,7011,7299.3476529999998,14,59602,2234.2703649999999,2,14498,15447,93.142681390000007,166812.236,null,97792.699013410005,109491.19596899999,182352.37868138999]
["2025-4",2025,4,9867,68.112557129999999,87958.585659999997,1844.2168509999999,6,15989,956.9049,3.125,7002,7291.3476529999998,14,59615,2229.2703649999999,2,14482,15420,93.142538610000003,166830.54149999999,null,97893.698217130004,109434.86476900001,182343.68403860999]
["2025-5",2025,5,9823,68.113178829999995,87972.584659999993,1839.2168509999999,6,15952,954.66579999999999,3.625,6994,7281.3476529999998,14,59564,2226.2703649999999,2,14449,15395,93.142540740000001,166845.9197,null,97863.69783882999,109286.125669,182334.06224073999]
["2025-6",2025,6,9861,68.113491769999996,88032.584260000003,1834.2168509999999,6,15874,952.66800000000001,4.125,6973,7277.3476529999998,14,59481,2224.2703649999999,2,14414,15417,93.142625850000002,166707.25580000001,null,97961.69775177,109056.627869,182217.39842585003]
["2025-7",2025,7,9842,68.113564929999995,88147.584329999998,1827.2168509999999,6,15793,949.67179999999996,4,6932,7254.3476529999998,14,59355,2215.2703649999999,2,14365,15391,93.142761620000002,166882.60380000001,null,98057.697894929996,108717.50666900001,182366.74656162001]
["2025-8",2025,8,9843,68.113478860000001,88284.584700000007,1822.2168509999999,6,15726,949.61479999999995,5.25,6916,7242.3476529999998,14,59267,2207.2703649999999,2,14314,15387,93.142901800000004,167043.9626,null,98195.69817886001,108471.69966900001,182524.10550179999]
["2025-9",2025,9,9835,68.113272309999999,88487.585149999999,1820.2168509999999,6,15724,947.67420000000004,7.375,6902,7228.3476529999998,14,59225,2207.2703649999999,2,14306,15392,93.142979609999998,167288.2954,null,98390.698422310001,108389.88406900001,182773.43837961002]
["2025-10",2025,10,9888,68.113018600000004,88701.585590000002,1827.2168509999999,6,15856,949.42849999999999,5,6943,7243.3476529999998,14,59461,2209.2703649999999,2,14370,15401,93.142999900000007,167699.66450000001,null,98657.698608599996,108886.26336899999,183193.80749990002]
["2025-11",2025,11,9851,68.112787069999996,88955.585890000002,1837.2168509999999,6,15982,950.64269999999999,4,7004,7279.3476529999998,14,59801,2218.2703649999999,2,14458,15416,93.14297182,168203.9915,null,98874.698677070002,109556.47756900001,183713.13447182]
["2025-12",2025,12,9906,68.112641049999993,89261.585990000007,1848.2168509999999,6,16084,957.49670000000003,3.75,7040,7326.3476529999998,14,60138,2235.2703649999999,2,14549,15499,93.142912280000004,168616.36009999999,null,99235.698631050007,110204.081569,184208.50301227998]
["2026-1",2026,1,9910,68.112634970000002,89473.585909999994,1858.8655920000001,6,16142,960.30349999999999,2.75,7063,7359.7089939999996,14,60345,2237.593539,2,14575,15501,93.142846629999994,168931.6949,null,99451.698544970001,110566.22162500001,184525.83774663002]
["2026-2",2026,2,9884,68.112758619999994,89495.585690000007,1861.8655920000001,6,16150,962.0566,2.6875,7062,7365.7089939999996,14,60373,2237.593539,2,14568,15525,93.142809409999998,168951.0508,null,99447.698448620009,110604.91222499999,184569.19360940999]
["2026-3",2026,3,9880,68.112912820000005,89535.585439999995,1859.8655920000001,6,16142,962.12130000000002,2.625,7055,7371.7089939999996,14,60440,2238.593539,2,14581,15519,93.142797959999996,169020.3988,null,99483.698352819993,110674.914425,184632.54159795999]
["2026-4",2026,4,9936,68.113025140000005,89569.585269999996,1854.8655920000001,6,16113,961.18370000000004,3.125,7042,7362.7089939999996,14,60438,2233.593539,2,14561,15491,93.142807169999998,169028.7439,null,99573.698295139999,110591.47682499999,184612.88670716999]
["2026-5",2026,5,9913,68.113063670000003,89581.58524,1850.8655920000001,6,16076,958.98950000000002,3.625,7032,7351.7089939999996,14,60374,2230.593539,2,14526,15465,93.142829309999996,169039.09969999999,null,99562.698303669997,110425.78262499999,184597.24252931]
["2026-6",2026,6,9922,68.113053919999999,89640.585290000003,1845.8655920000001,6,15998,957.08299999999997,4.125,7009,7346.7089939999996,14,60283,2228.593539,2,14488,15488,93.142853470000006,168897.43960000001,null,99630.698343919998,110182.376125,184478.58245347001]
["2026-7",2026,7,9921,68.113017560000003,89746.585370000001,1838.8655920000001,6,15917,954.01049999999998,4,6966,7322.7089939999996,14,60153,2219.593539,2,14437,15462,93.142872629999999,169065.79819999999,null,99735.698387559998,109834.178625,184620.94107263]
["2026-8",2026,8,9918,68.112972110000001,89871.585460000002,1832.8655920000001,6,15848,953.90959999999995,5.25,6950,7311.7089939999996,14,60067,2211.593539,2,14383,15458,93.142881939999995,169219.13810000001,null,99857.698432110003,109585.327725,184770.28098194001]
["2026-9",2026,9,9925,68.112929910000005,90063.585529999997,1830.8655920000001,6,15844,951.98069999999996,7.375,6937,7298.7089939999996,14,60032,2211.593539,2,14377,15462,93.142880219999995,169456.49359999999,null,100056.69845991,109512.523825,185011.63648021998]
["2026-10",2026,10,9967,68.112901309999998,90268.585560000007,1837.8655920000001,6,15976,953.87490000000003,5,6980,7313.7089939999996,14,60276,2213.593539,2,14442,15472,93.14287186,169861.8388,null,100303.69846131001,110020.04302499999,185426.98167186001]
["2026-11",2026,11,9923,68.112891469999994,90512.585550000003,1847.8655920000001,6,16099,954.8682,4,7043,7349.7089939999996,14,60622,2222.593539,2,14531,15487,93.142861179999997,170361.18849999999,null,100503.69844147,110696.03632499999,185941.33136118]
["2026-12",2026,12,9974,68.112900179999997,90807.585529999997,1858.8655920000001,6,16200,961.98689999999999,3.75,7081,7396.7089939999996,14,60960,2239.593539,2,14624,15569,93.142852000000005,170764.53880000001,null,100849.69843018,111347.90502499999,186426.681652]
["2027-1",2027,1,9989,68.112921810000003,91009.585489999998,1869.529086,6,16256,964.44529999999997,2.75,7105,7430.0997699999998,14,61163,2241.927334,2,14653,15572,93.142847000000003,171070.8847,null,101066.69841180999,111707.75149,186736.02754700001]
["2027-2",2027,2,9952,68.112945730000007,91021.585449999999,1872.529086,6,16263,966.5471,2.6875,7104,7435.0997699999998,14,61181,2241.927334,2,14646,15596,93.142847029999999,171077.23749999999,null,101041.69839573,111734.79079,186766.38034702998]
["2027-3",2027,3,9955,68.112961310000003,91051.585430000006,1870.529086,6,16253,966.40129999999999,2.625,7097,7440.0997699999998,14,61235,2242.927334,2,14659,15590,93.142850150000001,171133.58199999999,null,101074.69839131001,111788.58249,186816.72485015]
["2027-4",2027,4,10003,68.112965340000002,91074.585430000006,1865.529086,6,16224,965.55880000000002,3.125,7083,7429.0997699999998,14,61220,2237.927334,2,14638,15561,93.142854490000005,171128.93489999999,null,101145.69839534,111688.23999,186783.07775448999]
["2027-5",2027,5,9975,68.112960349999994,91075.585439999995,1861.529086,6,16185,963.2962,3.625,7071,7418.0997699999998,14,61146,2234.927334,2,14601,15536,93.142858439999998,171128.2806,null,101118.69840035,111506.47739000001,186757.42345844]
[{"$f":"_xlfn.CONCAT(B67,\"-\",C67)","v":"2027-6"},2027,6,9983,68.112951749999993,91123.585460000002,1856.529086,6,16106,961.4153,4.125,7046,7412.0997699999998,14,61049,2232.927334,2,14560,15559,93.142860870000007,170975.63140000001,null,{"$f":"D67+E67+F67","v":101174.69841175},{"$f":"G67+H67+I67+J67+K67+L67+M67+N67+O67+P67+Q67+R67","v":111250.09649},{"$f":"U67+T67+S67","v":186627.77426087001}]
["2027-7",2027,7,9983,68.112943240000007,91228.585479999994,1849.529086,6,16024,958.37779999999998,4,7003,7389.0997699999998,14,60921,2223.927334,2,14507,15533,93.142861490000001,171142.97959999999,null,101279.69842324,110901.93398999999,186769.12246148998]
["2027-8",2027,8,9987,68.112937049999999,91352.585479999994,1843.529086,6,15956,958.25559999999996,5.25,6986,7378.0997699999998,14,60841,2215.927334,2,14453,15528,93.142860549999995,171297.32800000001,null,101407.69841704999,110659.06179000001,186918.47086055001]
["2027-9",2027,9,9988,68.112934120000006,91543.585489999998,1841.529086,6,15951,956.30370000000005,7.375,6974,7365.0997699999998,14,60813,2215.927334,2,14447,15533,93.142858770000004,171535.67809999999,null,101599.69842412,110593.23488999999,187161.82095877]
["2027-10",2027,10,10025,68.112934469999999,91747.585479999994,1848.529086,6,16082,958.19290000000001,5,7019,7381.0997699999998,14,61063,2217.927334,2,14513,15542,93.142856980000005,171942.02530000001,null,101840.69841447,111109.74909,187577.16815698001]
["2027-11",2027,11,9990,68.11293723,91990.585479999994,1858.529086,6,16204,959.25480000000005,4,7083,7418.0997699999998,14,61414,2226.927334,2,14604,15557,93.142855749999995,172442.37599999999,null,102048.69841723,111793.81099,188092.51885574998]
["2027-12",2027,12,10050,68.112941050000003,92284.585470000005,1869.529086,6,16304,966.28030000000001,3.75,7122,7465.0997699999998,14,61752,2243.927334,2,14699,15639,93.14285529,172844.7231,null,102402.69841105001,112447.58648999999,188576.86595529001]
["2028-1",2028,1,10053,68.112944450000001,92484.585470000005,1880.2201669999999,6,16360,968.85090000000002,2.75,7147,7498.545588,14,61951,2246.2809900000002,2,14729,15641,93.142855569999995,173149.07339999999,null,102605.69841445,112805.64764499999,188883.21625557001]
["2028-2",2028,2,10026,68.112946339999993,92494.585460000002,1883.2201669999999,6,16366,970.80200000000002,2.6875,7146,7502.545588,14,61964,2246.2809900000002,2,14722,15667,93.142856280000004,173153.42129999999,null,102588.69840634,112825.536245,188913.56415627999]
["2028-3",2028,3,10028,68.112946390000005,92523.585460000002,1881.2201669999999,6,16357,970.80330000000004,2.625,7138,7506.545588,14,62010,2247.2809900000002,2,14735,15659,93.142857050000003,173207.77050000001,null,102619.69840639,112870.475045,188959.91335705001]
["2028-4",2028,4,10079,68.112945150000002,92545.585470000005,1876.2201669999999,6,16327,969.87109999999996,3.125,7124,7495.545588,14,61990,2241.2809900000002,2,14713,15632,93.142857629999995,173201.1195,null,102692.69841515001,112762.04284499999,188926.26235763001]
["2028-5",2028,5,10041,68.112943470000005,92545.585470000005,1872.2201669999999,6,16287,967.65689999999995,3.625,7111,7483.545588,14,61912,2239.2809900000002,2,14674,15607,93.142857890000002,173197.46789999999,null,102654.69841347,112572.328645,188897.61075788998]
["2028-6",2028,6,10064,68.112942059999995,92591.585470000005,1867.2201669999999,6,16208,965.73820000000001,4.125,7085,7478.545588,14,61815,2237.2809900000002,2,14632,15629,93.142857840000005,173043.8175,null,102723.69841206001,112314.90994499999,188765.96035784]
["2028-7",2028,7,10052,68.112941250000006,92695.585470000005,1860.2201669999999,6,16126,962.71460000000002,4,7041,7454.545588,14,61689,2228.2809900000002,2,14579,15602,93.142857590000006,173212.1655,null,102815.69841125001,111966.76134500001,188907.30835758999]
["2028-8",2028,8,10056,68.112941090000007,92819.585470000005,1854.2201669999999,6,16056,962.6046,5.25,7024,7444.545588,14,61614,2220.2809900000002,2,14524,15599,93.142857269999993,173367.51519999999,null,102943.69841109001,111726.90134499999,189059.65805726999]
["2028-9",2028,9,10049,68.112941419999999,93008.585470000005,1852.2201669999999,6,16051,960.64890000000003,7.375,7013,7432.545588,14,61591,2220.2809900000002,2,14519,15603,93.142856989999999,173608.8634,null,103125.69841142,111669.070645,189305.00625698999]
["2028-10",2028,10,10092,68.112942029999999,93211.585470000005,1859.2201669999999,6,16182,962.52729999999997,5,7058,7448.545588,14,61845,2222.2809900000002,2,14586,15613,93.142856839999993,174017.2127,null,103371.69841203,112190.574045,189723.35555683999]
["2028-11",2028,11,10057,68.112942660000002,93453.585470000005,1869.2201669999999,6,16304,963.58259999999996,4,7123,7485.545588,14,62197,2231.2809900000002,2,14677,15627,93.142856829999999,174518.5613,null,103578.69841266,112876.62934499999,190238.70415683]
["2028-12",2028,12,10116,68.112943110000003,93746.585470000005,1880.2201669999999,6,16404,970.63980000000004,3.75,7163,7532.545588,14,62533,2248.2809900000002,2,14773,15710,93.14285692,174922.91020000001,null,103930.69841311,113530.436545,190726.05305692001]
["2029-1",2029,1,10114,68.112943290000004,93945.585470000005,1890.8889240000001,6,16459,973.17160000000001,2.75,7188,7564.9468630000001,14,62728,2250.6185730000002,2,14804,15712,93.142857059999997,175227.2592,null,104127.69841329001,113883.37595999999,191032.40205706001]
["2029-2",2029,2,10090,68.112943189999996,93954.585470000005,1893.8889240000001,6,16465,975.17100000000005,2.6875,7188,7568.9468630000001,14,62736,2250.6185730000002,2,14798,15736,93.142857179999993,175231.6078,null,104112.69841319001,113900.31285999999,191060.75065718]
["2029-3",2029,3,10087,68.112942930000003,93982.585470000005,1890.8889240000001,6,16455,975.10680000000002,2.625,7180,7572.9468630000001,14,62778,2251.6185730000002,2,14810,15730,93.14285726,175285.95699999999,null,104137.69841293001,113938.18616,191109.09985726001]
["2029-4",2029,4,10143,68.11294264,94003.585470000005,1886.8889240000001,6,16425,974.23659999999995,3.125,7165,7560.9468630000001,14,62754,2245.6185730000002,2,14787,15703,93.142857280000001,175280.30549999999,null,104214.69841264001,113823.81595999999,191076.44835727999]
["2029-5",2029,5,10106,68.112942430000004,94002.585470000005,1881.8889240000001,6,16385,971.98410000000001,3.625,7152,7548.9468630000001,14,62675,2243.6185730000002,2,14748,15678,93.142857250000006,175276.65470000001,null,104176.69841243001,113632.06345999999,191047.79755725001]
["2029-6",2029,6,10126,68.112942340000004,94047.585470000005,1876.8889240000001,6,16305,970.08939999999996,4.125,7125,7543.9468630000001,14,62579,2241.6185730000002,2,14705,15699,93.142857190000001,175124.00330000001,null,104241.69841234,113372.66876,190916.14615719]
["2029-7",2029,7,10115,68.112942360000005,94149.585470000005,1869.8889240000001,6,16222,967.04629999999997,4,7081,7520.9468630000001,14,62456,2231.6185730000002,2,14651,15673,93.142857140000004,175292.3523,null,104332.69841236001,113025.50066000001,191058.49515713999]
["2029-8",2029,8,10114,68.112942459999999,94271.585470000005,1864.8889240000001,6,16153,966.9434,5.25,7064,7510.9468630000001,14,62384,2224.6185730000002,2,14597,15669,93.142857100000001,175448.70110000001,null,104453.69841246001,112792.64776000001,191210.84395710001]
["2029-9",2029,9,10111,68.112942570000001,94459.585470000005,1862.8889240000001,6,16147,964.9914,7.375,7053,7498.9468630000001,14,62364,2224.6185730000002,2,14591,15674,93.142857090000007,175690.04990000001,null,104638.69841257001,112735.82075999999,191457.19275709]
["2029-10",2029,10,10155,68.112942669999995,94659.585470000005,1868.8889240000001,6,16277,966.87040000000002,5,7098,7514.9468630000001,14,62620,2226.6185730000002,2,14659,15683,93.142857090000007,176099.3989,null,104882.69841267001,113258.32476,191875.54175708999]
["2029-11",2029,11,10114,68.112942720000007,94900.585470000005,1878.8889240000001,6,16399,967.92100000000005,4,7164,7551.9468630000001,14,62971,2235.6185730000002,2,14751,15698,93.142857120000002,176600.7476,null,105082.69841272,113945.37535999999,192391.89045712]
["2029-12",2029,12,10166,68.112942720000007,95191.585470000005,1889.8889240000001,6,16498,974.97360000000003,3.75,7205,7598.9468630000001,14,63305,2252.6185730000002,2,14848,15781,93.142857140000004,177004.09659999999,null,105425.69841272,114598.17796,192878.23945713998]
["2030-1",2030,1,10171,68.112942689999997,95388.585470000005,1900.6079649999999,6,16553,977.51959999999997,2.75,7230,7631.4484659999998,14,63497,2254.9923589999999,2,14879,15783,93.142857160000005,177309.44529999999,null,105627.69841269001,114948.31839,193185.58815716]
["2030-2",2030,2,10141,68.11294264,95395.585470000005,1903.6079649999999,6,16559,979.50289999999995,2.6875,7230,7634.4484659999998,14,63501,2254.9923589999999,2,14873,15807,93.142857169999999,177313.79430000001,null,105604.69841264001,114960.23918999999,193213.93715717]
["2030-3",2030,3,10139,68.112942599999997,95421.585470000005,1901.6079649999999,6,16548,979.4597,2.625,7222,7638.4484659999998,14,63540,2255.9923589999999,2,14885,15800,93.142857160000005,177367.14309999999,null,105628.6984126,114995.13348999999,193260.28595716]
["2030-4",2030,4,10190,68.112942570000001,95440.585470000005,1896.6079649999999,6,16517,978.56089999999995,3.125,7207,7626.4484659999998,14,63515,2249.9923589999999,2,14862,15773,93.142857160000005,177361.492,null,105698.69841257001,114877.73469,193227.63485716001]
["2030-5",2030,5,10159,68.112942559999993,95437.585470000005,1892.6079649999999,6,16477,976.33450000000005,3.625,7193,7614.4484659999998,14,63436,2247.9923589999999,2,14822,15747,93.142857149999998,177357.84090000001,null,105664.69841256,114685.00829,193197.98375715001]
["2030-6",2030,6,10168,68.112942579999995,95481.585470000005,1887.6079649999999,6,16397,974.42340000000002,4.125,7167,7608.4484659999998,14,63341,2245.9923589999999,2,14779,15770,93.142857140000004,177204.18969999999,null,105717.69841258001,114426.59719,193067.33255713998]
["2030-7",2030,7,10164,68.112942599999997,95585.585470000005,1880.6079649999999,6,16314,971.39200000000005,4,7122,7586.4484659999998,14,63220,2235.9923589999999,2,14724,15744,93.142857129999996,177373.5386,null,105817.6984126,114080.44078999999,193210.68145713001]
["2030-8",2030,8,10163,68.112942619999998,95708.585470000005,1874.6079649999999,6,16244,971.27949999999998,5.25,7105,7576.4484659999998,14,63150,2228.9923589999999,2,14669,15740,93.142857129999996,177529.88740000001,null,105939.69841262001,113846.57829,193363.03025713001]
["2030-9",2030,9,10164,68.112942630000006,95897.585470000005,1872.6079649999999,6,16239,969.33100000000002,7.375,7093,7564.4484659999998,14,63130,2228.9923589999999,2,14663,15744,93.142857140000004,177771.23629999999,null,106129.69841263001,113789.75478999999,193608.37915713998]
["2030-10",2030,10,10205,68.112942630000006,96099.585470000005,1879.6079649999999,6,16368,971.21079999999995,5,7139,7580.4484659999998,14,63386,2230.9923589999999,2,14731,15754,93.142857140000004,178181.5851,null,106372.69841263001,114313.25959,194028.72795713998]
["2030-11",2030,11,10165,68.112942630000006,96341.585470000005,1889.6079649999999,6,16490,972.26260000000002,4,7205,7617.4484659999998,14,63735,2239.9923589999999,2,14824,15769,93.142857140000004,178682.93400000001,null,106574.69841263001,114999.31138999999,194545.07685714]
["2030-12",2030,12,10219,68.112942619999998,96633.585470000005,1900.6079649999999,6,16589,979.31330000000003,3.75,7246,7664.4484659999998,14,64067,2256.9923589999999,2,14920,15850,93.142857149999998,179087.28279999999,null,106920.69841262001,115649.11209,195030.42565714999]
["2031-1",2031,1,10224,68.112942610000005,96832.585470000005,1911.347569,6,16644,981.85659999999996,2.75,7272,7695.9910989999998,14,64256,2259.3809489999999,2,14951,15853,93.142857149999998,179391.6317,null,107124.69841261,115996.32621700001,195337.77455715]
["2031-2",2031,2,10192,68.112942610000005,96841.585470000005,1914.347569,6,16649,983.846,2.6875,7272,7698.9910989999998,14,64257,2259.3809489999999,2,14945,15878,93.142857149999998,179395.98060000001,null,107101.69841261,116004.253117,195367.12345715001]
["2031-3",2031,3,10193,68.112942599999997,96868.585470000005,1911.347569,6,16639,983.79610000000002,2.625,7263,7702.9910989999998,14,64295,2260.3809489999999,2,14957,15871,93.142857140000004,179449.32939999999,null,107129.6984126,116037.140717,195413.47225713998]
["2031-4",2031,4,10243,68.112942610000005,96888.585470000005,1907.347569,6,16608,982.9067,3.125,7248,7690.9910989999998,14,64269,2254.3809489999999,2,14933,15843,93.142857140000004,179443.6783,null,107199.69841261,115918.751317,195379.82115713999]
["2031-5",2031,5,10209,68.112942610000005,96887.585470000005,1902.347569,6,16567,980.66780000000006,3.625,7234,7678.9910989999998,14,64190,2252.3809489999999,2,14893,15818,93.142857140000004,179440.02710000001,null,107164.69841261,115724.01241700001,195351.16995713999]
["2031-6",2031,6,10223,68.112942610000005,96932.585470000005,1897.347569,6,16487,978.76760000000002,4.125,7207,7673.9910989999998,14,64096,2250.3809489999999,2,14849,15841,93.142857140000004,179287.37599999999,null,107223.69841261,115465.612217,195221.51885713998]
["2031-7",2031,7,10215,68.112942610000005,97036.585470000005,1890.347569,6,16404,975.72910000000002,4,7162,7650.9910989999998,14,63976,2240.3809489999999,2,14794,15814,93.142857140000004,179456.7249,null,107319.69841261,115119.44871700001,195363.86775713999]
["2031-8",2031,8,10217,68.112942619999998,97160.585470000005,1885.347569,6,16334,975.6223,5.25,7145,7640.9910989999998,14,63907,2233.3809489999999,2,14739,15810,93.142857140000004,179613.07370000001,null,107445.69841262001,114887.591917,195516.21655714]
["2031-9",2031,9,10214,68.112942619999998,97350.585470000005,1883.347569,6,16329,973.66909999999996,7.375,7134,7628.9910989999998,14,63887,2232.3809489999999,2,14733,15814,93.142857140000004,179854.42259999999,null,107632.69841262001,114830.76371700001,195761.56545713998]
["2031-10",2031,10,10255,68.112942619999998,97553.585470000005,1889.347569,6,16459,975.55070000000001,5,7180,7644.9910989999998,14,64141,2235.3809489999999,2,14801,15824,93.142857140000004,180263.7714,null,107876.69841262001,115353.270317,196180.91425713999]
["2031-11",2031,11,10218,68.112942610000005,97795.585470000005,1899.347569,6,16581,976.60239999999999,4,7246,7681.9910989999998,14,64489,2244.3809489999999,2,14894,15838,93.142857140000004,180765.12030000001,null,108081.69841261,116038.322017,196696.26315714]
["2031-12",2031,12,10274,68.112942610000005,98088.585470000005,1910.347569,6,16680,983.65409999999997,3.75,7287,7727.9910989999998,14,64819,2260.3809489999999,2,14990,15921,93.142857140000004,181169.46919999999,null,108430.69841261,116684.12371699999,197183.61205713998]
["2032-1",2032,1,10276,68.112942610000005,98288.585470000005,1921.0873309999999,6,16735,986.19659999999999,2.75,7313,7760.5340459999998,14,65006,2262.7696529999998,2,15021,15923,93.142857140000004,181473.818,null,108632.69841261,117030.33762999999,197489.96085713999]
["2032-2",2032,2,10247,68.112942610000005,98297.585470000005,1924.0873309999999,6,16740,988.18460000000005,2.6875,7313,7763.5340459999998,14,65005,2263.7696529999998,2,15015,15947,93.142857140000004,181478.16690000001,null,108612.69841261,117037.26312999999,197518.30975714]
["2032-3",2032,3,10246,68.112942610000005,98326.585470000005,1922.0873309999999,6,16730,988.13729999999998,2.625,7304,7766.5340459999998,14,65042,2264.7696529999998,2,15026,15941,93.142857140000004,181531.51569999999,null,108640.69841261,117068.15333,197565.65855713998]
["2032-4",2032,4,10298,68.112942610000005,98347.585470000005,1917.0873309999999,6,16699,987.24509999999998,3.125,7289,7754.5340459999998,14,65015,2258.7696529999998,2,15002,15914,93.142857140000004,181524.8646,null,108713.69841261,116947.76113,197532.00745713999]
["2032-5",2032,5,10261,68.112942610000005,98346.585470000005,1913.0873309999999,6,16659,985.01030000000003,3.625,7275,7742.5340459999998,14,64937,2256.7696529999998,2,14962,15889,93.142857140000004,181521.21350000001,null,108675.69841261,116756.02632999999,197503.35635714]
["2032-6",2032,6,10280,68.112942610000005,98392.585470000005,1908.0873309999999,6,16579,983.10469999999998,4.125,7248,7737.5340459999998,14,64844,2254.7696529999998,2,14918,15910,93.142857140000004,181368.56229999999,null,108740.69841261,116498.62073,197371.70515713998]
["2032-7",2032,7,10269,68.112942610000005,98497.585470000005,1901.0873309999999,6,16496,980.07079999999996,4,7203,7714.5340459999998,14,64724,2244.7696529999998,2,14862,15884,93.142857140000004,181536.9112,null,108834.69841261,116151.46182999999,197514.05405713999]
["2032-8",2032,8,10269,68.112942610000005,98621.585470000005,1895.0873309999999,6,16426,979.96090000000004,5.25,7185,7705.5340459999998,14,64654,2236.7696529999998,2,14807,15880,93.142857140000004,181693.26,null,108958.69841261,115916.60193,197666.40285714]
["2032-9",2032,9,10265,68.112942610000005,98811.585470000005,1893.0873309999999,6,16421,978.0104,7.375,7174,7693.5340459999998,14,64634,2236.7696529999998,2,14802,15885,93.142857140000004,181933.60889999999,null,109144.69841261,115861.77643,197911.75175713998]
[{"$f":"_xlfn.CONCAT(B131,\"-\",C131)","v":"2032-10"},2032,10,10307,68.112942610000005,99014.585470000005,1900.0873309999999,6,16550,979.88980000000004,5,7220,7709.5340459999998,14,64887,2239.7696529999998,2,14870,15894,93.142857140000004,182342.9578,null,{"$f":"D131+E131+F131","v":109389.69841261},{"$f":"G131+H131+I131+J131+K131+L131+M131+N131+O131+P131+Q131+R131","v":116383.28083},{"$f":"U131+T131+S131","v":198330.10065713999}]
["2032-11",2032,11,10269,68.112942610000005,99257.585470000005,1910.0873309999999,6,16672,980.94240000000002,4,7286,7745.5340459999998,14,65233,2247.7696529999998,2,14962,15909,93.142857140000004,182844.30660000001,null,109594.69841261,117063.33343,198846.44945714]
["2032-12",2032,12,10324,68.112942610000005,99551.585470000005,1921.0873309999999,6,16771,987.99379999999996,3.75,7327,7791.5340459999998,14,65561,2264.7696529999998,2,15059,15992,93.142857140000004,183247.65549999999,null,109943.69841261,117709.13483,199332.79835713998]
["2033-1",2033,1,10325,68.112942610000005,99750.585470000005,1931.839422,6,16826,990.53689999999995,2.75,7353,7824.101592,14,65747,2267.1672330000001,2,15090,15994,93.142857140000004,183552.0043,null,110143.69841261,118054.395147,199639.14715713999]
["2033-2",2033,2,10297,68.112942610000005,99760.585470000005,1934.839422,6,16832,992.52470000000005,2.6875,7353,7827.101592,14,65745,2267.1672330000001,2,15084,16018,93.142857140000004,183555.35320000001,null,110125.69841261,118060.32044700001,199666.49605714]
["2033-3",2033,3,10294,68.112942610000005,99789.585470000005,1931.839422,6,16821,992.47670000000005,2.625,7344,7830.101592,14,65781,2268.1672330000001,2,15095,16011,93.142857140000004,183607.70199999999,null,110151.69841261,118088.20994700001,199711.84485713998]
["2033-4",2033,4,10346,68.112942610000005,99810.585470000005,1926.839422,6,16790,991.58550000000002,3.125,7329,7818.101592,14,65754,2263.1672330000001,2,15071,15984,93.142857140000004,183601.0509,null,110224.69841261,117968.818747,199678.19375713999]
["2033-5",2033,5,10311,68.112942610000005,99810.585470000005,1922.839422,6,16750,989.34960000000001,3.625,7315,7806.101592,14,65676,2260.1672330000001,2,15030,15959,93.142857140000004,183597.39980000001,null,110189.69841261,117775.082847,199649.54265714]
["2033-6",2033,6,10326,68.112942610000005,99856.585470000005,1917.839422,6,16669,987.44579999999996,4.125,7288,7801.101592,14,65583,2258.1672330000001,2,14985,15981,93.142857140000004,183443.74859999999,null,110250.69841261,117515.679047,199517.89145713998]
["2033-7",2033,7,10318,68.112942610000005,99962.585470000005,1910.839422,6,16587,984.40959999999995,4,7243,7778.101592,14,65463,2249.1672330000001,2,14930,15955,93.142857140000004,183612.0975,null,110348.69841261,117171.517847,199660.24035713999]
["2033-8",2033,8,10317,68.112942610000005,100087.5855,1904.839422,6,16517,984.30150000000003,5.25,7225,7768.101592,14,65393,2241.1672330000001,2,14875,15951,93.142857140000004,183766.44630000001,null,110472.69844261,116935.65974700001,199810.58915714]
["2033-9",2033,9,10314,68.112942610000005,100279.5855,1903.839422,6,16511,982.34969999999998,7.375,7214,7756.101592,14,65371,2241.1672330000001,2,14869,15955,93.142857140000004,184006.79519999999,null,110661.69844261,116877.832947,200054.93805713998]
["2033-10",2033,10,10355,68.112942610000005,100484.5855,1909.839422,6,16641,984.23040000000003,5,7260,7772.101592,14,65623,2243.1672330000001,2,14937,15965,93.142857140000004,184415.1441,null,110907.69844261,117397.33864700001,200473.28695713999]
["2033-11",2033,11,10316,68.112942610000005,100728.5855,1919.839422,6,16763,985.28200000000004,4,7326,7808.101592,14,65968,2252.1672330000001,2,15030,15979,93.142857140000004,184915.49290000001,null,111112.69844261,118078.390247,200987.63575714]
["2033-12",2033,12,10369,68.112942610000005,101022.5855,1930.839422,6,16862,992.3338,3.75,7367,7854.101592,14,66295,2269.1672330000001,2,15127,16062,93.142857140000004,185317.84179999999,null,111459.69844261,118723.192047,201472.98465713998]
["2034-1",2034,1,10373,68.112942610000005,101223.5855,1941.631637,6,16916,994.87670000000003,2.75,7393,7886.7491950000003,14,66479,2271.5937009999998,2,15158,16064,93.142857140000004,185621.1906,null,111664.69844261,119065.60123300001,201778.33345713999]
["2034-2",2034,2,10343,68.112942610000005,101235.5855,1944.631637,6,16922,996.86469999999997,2.6875,7393,7889.7491950000003,14,66477,2271.5937009999998,2,15152,16088,93.142857140000004,185624.53950000001,null,111646.69844261,119071.52673300001,201805.68235714]
["2034-3",2034,3,10341,68.112942610000005,101264.5855,1942.631637,6,16911,996.81659999999999,2.625,7384,7892.7491950000003,14,66512,2272.5937009999998,2,15163,16082,93.142857140000004,185676.8884,null,111673.69844261,119099.41613300001,201852.03125713998]
["2034-4",2034,4,10391,68.112942610000005,101287.5855,1937.631637,6,16880,995.92510000000004,3.125,7369,7880.7491950000003,14,66485,2266.5937009999998,2,15138,16055,93.142857140000004,185668.2372,null,111746.69844261,118978.02463300001,201816.38005713999]
["2034-5",2034,5,10357,68.112942610000005,101288.5855,1933.631637,6,16840,993.68970000000002,3.625,7355,7868.7491950000003,14,66407,2264.5937009999998,2,15097,16029,93.142857140000004,185663.58609999999,null,111713.69844261,118785.289233,201785.72895713997]
["2034-6",2034,6,10370,68.112942610000005,101336.5855,1928.631637,6,16759,991.78539999999998,4.125,7327,7862.7491950000003,14,66313,2262.5937009999998,2,15052,16051,93.142857140000004,185509.93489999999,null,111774.69844261,118522.88493300001,201654.07775713998]
["2034-7",2034,7,10363,68.112942610000005,101442.5855,1921.631637,6,16676,988.75,4,7282,7840.7491950000003,14,66193,2252.5937009999998,2,14997,16025,93.142857140000004,185676.2838,null,111873.69844261,118177.724533,201794.42665713999]
["2034-8",2034,8,10363,68.112942610000005,101567.5855,1915.631637,6,16606,988.64099999999996,5.25,7265,7830.7491950000003,14,66122,2245.5937009999998,2,14942,16020,93.142857140000004,185830.63269999999,null,111998.69844261,117942.865533,201943.77555713998]
["2034-9",2034,9,10361,68.112942610000005,101759.5855,1913.631637,6,16601,986.68989999999997,7.375,7253,7818.7491950000003,14,66099,2244.5937009999998,2,14936,16025,93.142857140000004,186069.98149999999,null,112188.69844261,117882.039433,202188.12435713998]
["2034-10",2034,10,10400,68.112942610000005,101964.5855,1919.631637,6,16730,988.57,5,7299,7834.7491950000003,14,66350,2247.5937009999998,2,15004,16035,93.142857140000004,186477.33040000001,null,112432.69844261,118400.54453300001,202605.47325713999]
["2034-11",2034,11,10361,68.112942610000005,102208.5855,1929.631637,6,16851,989.62220000000002,4,7365,7870.7491950000003,14,66693,2256.5937009999998,2,15097,16050,93.142857140000004,186976.67920000001,null,112637.69844261,119078.59673300001,203119.82205714]
["2034-12",2034,12,10415,68.112942610000005,102503.5855,1941.631637,6,16950,996.67349999999999,3.75,7407,7916.7491950000003,14,67019,2272.5937009999998,2,15194,16132,93.142857140000004,187379.0281,null,112986.69844261,119723.398033,203604.17095713998]
["2035-1",2035,1,10418,68.112942610000005,102704.5855,1952.4087360000001,6,17005,999.21659999999997,2.75,7433,7948.3666380000004,14,67202,2276.0092850000001,2,15225,16135,93.142857140000004,187681.3769,null,113190.69844261,120065.75125900001,203909.51975713999]
["2035-2",2035,2,10388,68.112942610000005,102716.5855,1955.4087360000001,6,17010,1001.2046,2.6875,7432,7951.3666380000004,14,67199,2276.0092850000001,2,15218,16159,93.142857140000004,187682.72579999999,null,113172.69844261,120067.67675899999,203934.86865713997]
["2035-3",2035,3,10387,68.112942610000005,102746.5855,1952.4087360000001,6,16999,1001.1566,2.625,7424,7954.3666380000004,14,67234,2277.0092850000001,2,15229,16152,93.142857140000004,187734.0747,null,113201.69844261,120095.56625900001,203979.21755713999]
["2035-4",2035,4,10437,68.112942610000005,102769.5855,1947.4087360000001,6,16968,1000.2651,3.125,7409,7942.3666380000004,14,67207,2271.0092850000001,2,15204,16124,93.142857140000004,187725.4235,null,113274.69844261,119974.17475900002,203942.56635713999]
["2035-5",2035,5,10401,68.112942610000005,102770.5855,1943.4087360000001,6,16927,998.02949999999998,3.625,7394,7930.3666380000004,14,67128,2269.0092850000001,2,15163,16099,93.142857140000004,187719.77239999999,null,113239.69844261,119778.439159,203911.91525713998]
["2035-6",2035,6,10416,68.112942610000005,102818.5855,1938.4087360000001,6,16846,996.12540000000001,4.125,7367,7924.3666380000004,14,67034,2267.0092850000001,2,15118,16122,93.142857140000004,187564.12119999999,null,113302.69844261,119517.03505900002,203779.26405713998]
["2035-7",2035,7,10407,68.112942610000005,102925.5855,1931.4087360000001,6,16763,993.08979999999997,4,7322,7902.3666380000004,14,66913,2257.0092850000001,2,15063,16096,93.142857140000004,187731.47010000001,null,113400.69844261,119170.87445900001,203920.61295713999]
["2035-8",2035,8,10408,68.112942610000005,103051.5855,1925.4087360000001,6,16693,992.98109999999997,5.25,7304,7892.3666380000004,14,66842,2249.0092850000001,2,15008,16091,93.142857140000004,187884.81899999999,null,113527.69844261,118934.015759,204068.96185713998]
["2035-9",2035,9,10404,68.112942610000005,103244.5855,1923.4087360000001,6,16687,991.02959999999996,7.375,7293,7879.3666380000004,14,66818,2249.0092850000001,2,15002,16096,93.142857140000004,188124.1678,null,113716.69844261,118872.18925900001,204313.31065713998]
["2035-10",2035,10,10444,68.112942610000005,103449.5855,1930.4087360000001,6,16816,992.91,5,7339,7895.3666380000004,14,67068,2252.0092850000001,2,15070,16105,93.142857140000004,188530.51670000001,null,113961.69844261,119390.694659,204728.65955714]
["2035-11",2035,11,10406,68.112942610000005,103694.5855,1940.4087360000001,6,16938,993.96190000000001,4,7405,7931.3666380000004,14,67411,2260.0092850000001,2,15163,16119,93.142857140000004,189029.86550000001,null,114168.69844261,120068.74655899999,205242.00835714]
["2035-12",2035,12,10460,68.112942610000005,103989.5855,1951.4087360000001,6,17037,1001.0136,3.75,7446,7977.3666380000004,14,67736,2277.0092850000001,2,15260,16202,93.142857140000004,189431.2144,null,114517.69844261,120711.548259,205726.35725713999]
["2036-1",2036,1,10461,68.112942610000005,104191.5855,1962.157841,6,17091,1004,2.75,7472,8008.928226,14,67919,2279.404716,2,15291,16204,93.142857140000004,189733.56330000001,null,114720.69844261,121052.240783,206030.70615714]
["2036-2",2036,2,10432,68.112942610000005,104203.5855,1965.157841,6,17096,1006,2.6875,7472,8011.928226,14,67916,2279.404716,2,15284,16228,93.142857140000004,189734.91209999999,null,114703.69844261,121055.178283,206056.05495713998]
["2036-3",2036,3,10430,68.112942610000005,104234.5855,1963.157841,6,17085,1005,2.625,7463,8014.928226,14,67950,2280.404716,2,15295,16222,93.142857140000004,189785.261,null,114732.69844261,121081.115783,206100.40385713999]
["2036-4",2036,4,10481,68.112942610000005,104258.5855,1958.157841,6,17054,1005,3.125,7448,8002.928226,14,67923,2275.404716,2,15270,16195,93.142857140000004,189776.60980000001,null,114807.69844261,120961.615783,206064.75265713999]
["2036-5",2036,5,10445,68.112942610000005,104259.5855,1953.157841,6,17013,1002,3.625,7433,7990.928226,14,67844,2272.404716,2,15229,16170,93.142857140000004,189769.95869999999,null,114772.69844261,120763.115783,206033.10155713998]
["2036-6",2036,6,10460,68.112942610000005,104308.5855,1948.157841,6,16933,1000.4653,4.125,7406,7985.928226,14,67749,2270.404716,2,15184,16191,93.142857140000004,189614.3076,null,114836.69844261,120503.08108300001,205898.45045713999]
["2036-7",2036,7,10450,68.112942610000005,104415.5855,1941.157841,6,16849,997.42970000000003,4,7361,7962.928226,14,67628,2261.404716,2,15128,16165,93.142857140000004,189780.65640000001,null,114933.69844261,120154.92048300001,206038.79925714]
["2036-8",2036,8,10450,68.112942610000005,104542.5855,1936.157841,6,16779,997.32090000000005,5.25,7343,7952.928226,14,67555,2253.404716,2,15073,16161,93.142857140000004,189933.00529999999,null,115060.69844261,119917.06168300001,206187.14815713998]
["2036-9",2036,9,10446,68.112942610000005,104735.5855,1934.157841,6,16773,995.36959999999999,7.375,7332,7939.928226,14,67531,2253.404716,2,15068,16166,93.142857140000004,190171.3541,null,115249.69844261,119856.23538300001,206430.49695713999]
["2036-10",2036,10,10487,68.112942610000005,104941.5855,1940.157841,6,16903,997.24980000000005,5,7378,7955.928226,14,67780,2255.404716,2,15136,16175,93.142857140000004,190577.70300000001,null,115496.69844261,120372.74058300001,206845.84585714]
["2036-11",2036,11,10447,68.112942610000005,105186.5855,1950.157841,6,17024,998.30190000000005,4,7444,7991.928226,14,68123,2264.404716,2,15228,16190,93.142857140000004,191075.05179999999,null,115701.69844261,121049.79268300001,207358.19465713997]
["2036-12",2036,12,10502,68.112942610000005,105483.5855,1961.157841,6,17123,1005,3.75,7485,8037.928226,14,68447,2281.404716,2,15325,16273,93.142857140000004,191476.4007,null,116053.69844261,121691.240783,207842.54355713999]
["2037-1",2037,1,10502,68.112942610000005,105685.5855,1971.8883450000001,6,17177,1008,2.75,7511,8069.4527029999999,14,68629,2283.7867550000001,2,15356,16275,93.142857140000004,191776.74960000001,null,116255.69844261,122030.877803,208144.89245714]
["2037-2",2037,2,10472,68.112942610000005,105698.5855,1974.8883450000001,6,17182,1010,2.6875,7511,8072.4527029999999,14,68626,2283.7867550000001,2,15350,16299,93.142857140000004,191777.09839999999,null,116238.69844261,122034.815303,208169.24125713998]
["2037-3",2037,3,10470,68.112942610000005,105729.5855,1972.8883450000001,6,17171,1010,2.625,7502,8075.4527029999999,14,68660,2284.7867550000001,2,15360,16292,93.142857140000004,191827.4473,null,116267.69844261,122060.752803,208212.59015713999]
["2037-4",2037,4,10521,68.112942610000005,105753.5855,1967.8883450000001,6,17140,1009,3.125,7487,8063.4527029999999,14,68632,2278.7867550000001,2,15336,16265,93.142857140000004,191817.79610000001,null,116342.69844261,121939.252803,208175.93895714]
["2037-5",2037,5,10486,68.112942610000005,105756.5855,1963.8883450000001,6,17099,1007,3.625,7472,8050.4527029999999,14,68552,2276.7867550000001,2,15294,16240,93.142857140000004,191810.14499999999,null,116310.69844261,121740.752803,208143.28785713998]
["2037-6",2037,6,10499,68.112942610000005,105805.5855,1958.8883450000001,6,17018,1005,4.125,7445,8045.4527029999999,14,68457,2274.7867550000001,2,15249,16262,93.142857140000004,191653.4939,null,116372.69844261,121479.252803,208008.63675713999]
["2037-7",2037,7,10490,68.112942610000005,105912.5855,1951.8883450000001,6,16935,1001.7696,4,7399,8022.4527029999999,14,68335,2264.7867550000001,2,15194,16235,93.142857140000004,191818.84270000001,null,116470.69844261,121129.897403,208146.98555714]
["2037-8",2037,8,10489,68.112942610000005,106039.5855,1945.8883450000001,6,16865,1001.6609,5.25,7382,8012.4527029999999,14,68262,2257.7867550000001,2,15139,16232,93.142857140000004,191971.19159999999,null,116596.69844261,120893.03870299998,208296.33445713998]
["2037-9",2037,9,10485,68.112942610000005,106232.5855,1943.8883450000001,6,16860,999.70950000000005,7.375,7370,8000.4527029999999,14,68237,2256.7867550000001,2,15133,16235,93.142857140000004,192208.5404,null,116785.69844261,120830.21230299999,208536.68325713999]
["2037-10",2037,10,10526,68.112942610000005,106438.5855,1950.8883450000001,6,16989,1001.5898,5,7416,8015.4527029999999,14,68485,2259.7867550000001,2,15201,16246,93.142857140000004,192613.88930000001,null,117032.69844261,121345.717603,208953.03215714]
["2037-11",2037,11,10486,68.112942610000005,106683.5855,1960.8883450000001,6,17111,1003,4,7482,8051.4527029999999,14,68826,2267.7867550000001,2,15294,16260,93.142857140000004,193110.23819999999,null,117237.69844261,122022.127803,209463.38105713998]
["2037-12",2037,12,10539,68.112942610000005,106980.5855,1971.8883450000001,6,17209,1010,3.75,7524,8097.4527029999999,14,69150,2284.7867550000001,2,15391,16343,93.142857140000004,193510.587,null,117587.69844261,122663.877803,209946.72985713999]
["2038-1",2038,1,10542,68.112942610000005,107182.5855,1982.6120350000001,6,17264,1012,2.75,7549,8128.963581,14,69332,2287.1638870000002,2,15422,16345,93.142857140000004,193810.93590000001,null,117792.69844261,123002.489503,210249.07875714]
[{"$f":"_xlfn.CONCAT(B195,\"-\",C195)","v":"2038-2"},2038,2,10510,68.112942610000005,107195.5855,1985.6120350000001,6,17269,1014,2.6875,7549,8131.963581,14,69327,2288.1638870000002,2,15416,16369,93.142857140000004,193810.28469999999,null,{"$f":"D195+E195+F195","v":117773.69844261},{"$f":"G195+H195+I195+J195+K195+L195+M195+N195+O195+P195+Q195+R195","v":123005.427003},{"$f":"U195+T195+S195","v":210272.42755713998}]
["2038-3",2038,3,10508,68.112942610000005,107226.5855,1982.6120350000001,6,17258,1014,2.625,7541,8134.963581,14,69361,2288.1638870000002,2,15426,16363,93.142857140000004,193859.6336,null,117802.69844261,123030.364503,210315.77645713999]
["2038-4",2038,4,10558,68.112942610000005,107250.5855,1977.6120350000001,6,17227,1013,3.125,7525,8122.963581,14,69333,2283.1638870000002,2,15402,16335,93.142857140000004,193848.98250000001,null,117876.69844261,122908.864503,210277.12535714]
["2038-5",2038,5,10522,68.112942610000005,107253.5855,1973.6120350000001,6,17187,1011,3.625,7510,8109.963581,14,69252,2280.1638870000002,2,15361,16309,93.142857140000004,193840.33129999999,null,117843.69844261,122710.364503,210242.47415713998]
["2038-6",2038,6,10536,68.112942610000005,107302.5855,1968.6120350000001,6,17106,1009,4.125,7483,8104.963581,14,69156,2278.1638870000002,2,15316,16332,93.142857140000004,193683.6802,null,117906.69844261,122447.864503,210108.82305713999]
["2038-7",2038,7,10527,68.112942610000005,107410.5855,1961.6120350000001,6,17023,1006,4,7438,8081.963581,14,69033,2269.1638870000002,2,15260,16306,93.142857140000004,193847.02900000001,null,118005.69844261,122098.739503,210246.17185714]
["2038-8",2038,8,10525,68.112942610000005,107537.5855,1955.6120350000001,6,16953,1006,5.25,7420,8071.963581,14,68959,2261.1638870000002,2,15205,16301,93.142857140000004,193998.37789999999,null,118130.69844261,121858.989503,210392.52075713998]
["2038-9",2038,9,10522,68.112942610000005,107732.5855,1953.6120350000001,6,16948,1004,7.375,7409,8058.963581,14,68934,2261.1638870000002,2,15199,16306,93.142857140000004,194234.7268,null,118322.69844261,121797.114503,210633.86965713999]
["2038-10",2038,10,10562,68.112942610000005,107938.5855,1960.6120350000001,6,17078,1006,5,7455,8074.963581,14,69181,2263.1638870000002,2,15268,16316,93.142857140000004,194639.07560000001,null,118568.69844261,122313.739503,211048.21845714]
["2038-11",2038,11,10522,68.112942610000005,108184.5855,1970.6120350000001,6,17200,1007,4,7521,8110.963581,14,69522,2272.1638870000002,2,15361,16331,93.142857140000004,195135.42449999999,null,118774.69844261,122990.739503,211559.56735713998]
["2038-12",2038,12,10576,68.112942610000005,108482.5855,1981.6120350000001,6,17299,1014,3.75,7562,8155.963581,14,69845,2289.1638870000002,2,15458,16412,93.142857140000004,195534.7733,null,119126.69844261,123630.489503,212039.91615713999]
["2039-1",2039,1,10578,68.112942610000005,108685.5855,1992.370083,6,17354,1017,2.75,7588,8187.5430139999999,14,70026,2291.565756,2,15489,16415,93.142857140000004,195834.12220000001,null,119331.69844261,123970.22885300001,212342.26505714]
["2039-2",2039,2,10547,68.112942610000005,108698.5855,1995.370083,6,17359,1019,2.6875,7588,8190.5430139999999,14,70021,2291.565756,2,15482,16439,93.142857140000004,195832.47099999999,null,119313.69844261,123971.16635300001,212364.61385713998]
["2039-3",2039,3,10544,68.112942610000005,108731.5855,1993.370083,6,17349,1019,2.625,7579,8193.5430140000008,14,70054,2292.565756,2,15493,16433,93.142857140000004,195880.8199,null,119343.69844261,123998.10385300001,212406.96275713999]
["2039-4",2039,4,10594,68.112942610000005,108755.5855,1988.370083,6,17318,1018,3.125,7563,8181.5430139999999,14,70025,2286.565756,2,15468,16405,93.142857140000004,195869.16880000001,null,119417.69844261,123873.60385300001,212367.31165714]
["2039-5",2039,5,10558,68.112942610000005,108759.5855,1983.370083,6,17278,1015,3.625,7549,8168.5430139999999,14,69944,2284.565756,2,15427,16380,93.142857140000004,195860.51759999999,null,119385.69844261,123675.10385300001,212333.66045713998]
["2039-6",2039,6,10572,68.112942610000005,108809.5855,1978.370083,6,17198,1013,4.125,7522,8163.5430139999999,14,69847,2282.565756,2,15382,16401,93.142857140000004,195701.8665,null,119449.69844261,123412.60385300001,212196.00935713999]
["2039-7",2039,7,10562,68.112942610000005,108916.5855,1971.370083,6,17115,1010,4,7476,8140.5430139999999,14,69724,2272.565756,2,15327,16376,93.142857140000004,195866.21530000001,null,119546.69844261,123062.47885300001,212335.35815714]
["2039-8",2039,8,10561,68.112942610000005,109043.5855,1966.370083,6,17045,1010,5.25,7459,8130.5430139999999,14,69649,2265.565756,2,15272,16371,93.142857140000004,196016.56419999999,null,119672.69844261,122824.72885300001,212480.70705713998]
["2039-9",2039,9,10556,68.112942610000005,109237.5855,1964.370083,6,17039,1008,7.375,7447,8117.5430139999999,14,69623,2264.565756,2,15266,16376,93.142857140000004,196252.91310000001,null,119861.69844261,122758.85385300001,212722.05595713999]
["2039-10",2039,10,10596,68.112942610000005,109443.5855,1970.370083,6,17169,1010,5,7493,8133.5430139999999,14,69870,2267.565756,2,15334,16385,93.142857140000004,196656.26190000001,null,120107.69844261,123274.47885300001,213134.40475714]
["2039-11",2039,11,10556,68.112942610000005,109688.5855,1980.370083,6,17290,1011,4,7559,8168.5430139999999,14,70210,2276.565756,2,15427,16400,93.142857140000004,197152.61079999999,null,120312.69844261,123948.47885300001,213645.75365713998]
["2039-12",2039,12,10609,68.112942610000005,109984.5855,1992.370083,6,17389,1018,3.75,7600,8214.5430140000008,14,70533,2293.565756,2,15524,16483,93.142857140000004,197550.9596,null,120661.69844261,124590.22885300001,214127.10245713999]
["2040-1",2040,1,10610,68.112942610000005,110187.5855,2003.147946,6,17444,1021,2.75,7626,8246.1619790000004,14,70713,2295.98189,2,15555,16485,93.142857140000004,197849.30850000001,null,120865.69844261,124929.041815,214427.45135714]
["2040-2",2040,2,10580,68.112942610000005,110200.5855,2006.147946,6,17449,1023,2.6875,7626,8249.1619790000004,14,70708,2295.98189,2,15548,16509,93.142857140000004,197847.6574,null,120848.69844261,124929.979315,214449.80025713998]
["2040-3",2040,3,10577,68.112942610000005,110231.5855,2003.147946,6,17438,1023,2.625,7617,8251.1619790000004,14,70740,2296.98189,2,15559,16502,93.142857140000004,197896.0062,null,120876.69844261,124952.916815,214491.14905713999]
["2040-4",2040,4,10626,68.112942610000005,110255.5855,1998.147946,6,17407,1022,3.125,7602,8239.1619790000004,14,70711,2290.98189,2,15534,16475,93.142857140000004,197883.35509999999,null,120949.69844261,124829.416815,214451.49795713997]
["2040-5",2040,5,10589,68.112942610000005,110258.5855,1994.147946,6,17367,1020,3.625,7587,8227.1619790000004,14,70629,2288.98189,2,15493,16450,93.142857140000004,197873.70389999999,null,120915.69844261,124631.916815,214416.84675713998]
["2040-6",2040,6,10603,68.112942610000005,110307.5855,1989.147946,6,17286,1018,4.125,7560,8221.1619790000004,14,70532,2286.98189,2,15448,16472,93.142857140000004,197715.0528,null,120978.69844261,124367.416815,214280.19565713999]
["2040-7",2040,7,10593,68.112942610000005,110416.5855,1982.147946,6,17203,1015,4,7514,8198.1619790000004,14,70408,2276.98189,2,15392,16445,93.142857140000004,197878.40169999999,null,121077.69844261,124015.291815,214416.54455713998]
["2040-8",2040,8,10592,68.112942610000005,110543.5855,1976.147946,6,17133,1015,5.25,7497,8188.1619790000004,14,70333,2268.98189,2,15337,16441,93.142857140000004,198028.75049999999,null,121203.69844261,123775.541815,214562.89335713998]
["2040-9",2040,9,10587,68.112942610000005,110738.5855,1974.147946,6,17127,1013,7.375,7485,8175.1619790000004,14,70306,2268.98189,2,15332,16446,93.142857140000004,198264.09940000001,null,121393.69844261,123710.666815,214803.24225713999]
["2040-10",2040,10,10626,68.112942610000005,110944.5855,1981.147946,6,17256,1015,5,7531,8191.1619790000004,14,70552,2271.98189,2,15400,16456,93.142857140000004,198668.44820000001,null,121638.69844261,124225.291815,215217.59105714]
["2040-11",2040,11,10586,68.112942610000005,111191.5855,1991.147946,6,17378,1016,4,7597,8226.1619790000004,14,70892,2279.98189,2,15493,16470,93.142857140000004,199163.7971,null,121845.69844261,124899.291815,215726.93995713998]
["2040-12",2040,12,10639,68.112942610000005,111488.5855,2002.147946,6,17476,1023,3.75,7638,8272.1619790000004,14,71214,2296.98189,2,15590,16553,93.142857140000004,199561.1459,null,122195.69844261,125538.041815,216207.28875713999]
["2041-1",2041,1,10640,68.112942610000005,111691.5855,2012.9401539999999,6,17531,1025,2.75,7664,8303.8095680000006,14,71395,2299.4083529999998,2,15620,16555,93.142857140000004,199859.49479999999,null,122399.69844261,125875.90807500001,216507.63765713997]
["2041-2",2041,2,10609,68.112942610000005,111705.5855,2015.9401539999999,6,17536,1027,2.6875,7664,8306.8095680000006,14,71389,2299.4083529999998,2,15614,16579,93.142857140000004,199857.8437,null,122382.69844261,125876.84557500001,216529.98655713999]
["2041-3",2041,3,10606,68.112942610000005,111737.5855,2012.9401539999999,6,17525,1027,2.625,7655,8308.8095680000006,14,71421,2300.4083529999998,2,15625,16572,93.142857140000004,199905.1925,null,122411.69844261,125899.78307500001,216570.33535713999]
["2041-4",2041,4,10656,68.112942610000005,111763.5855,2008.9401539999999,6,17494,1026,3.125,7640,8296.8095680000006,14,71391,2295.4083529999998,2,15600,16545,93.142857140000004,199892.54139999999,null,122487.69844261,125777.28307500001,216530.68425713998]
["2041-5",2041,5,10619,68.112942610000005,111766.5855,2003.9401539999999,6,17453,1024,3.625,7625,8284.8095680000006,14,71309,2292.4083529999998,2,15559,16519,93.142857140000004,199882.89019999999,null,122453.69844261,125576.78307500001,216495.03305713998]
["2041-6",2041,6,10632,68.112942610000005,111816.5855,1998.9401539999999,6,17372,1022,4.125,7598,8278.8095680000006,14,71211,2290.4083529999998,2,15514,16542,93.142857140000004,199724.23910000001,null,122516.69844261,125311.28307500001,216359.38195713999]
["2041-7",2041,7,10622,68.112942610000005,111926.5855,1991.9401539999999,6,17289,1019,4,7553,8255.8095680000006,14,71086,2281.4083529999998,2,15458,16516,93.142857140000004,199885.58799999999,null,122616.69844261,124960.15807500001,216494.73085713998]
["2041-8",2041,8,10621,68.112942610000005,112055.5855,1986.9401539999999,6,17218,1019,5.25,7535,8245.8095680000006,14,71011,2273.4083529999998,2,15403,16512,93.142857140000004,200034.9368,null,122744.69844261,124719.40807500001,216640.07965713998]
["2041-9",2041,9,10616,68.112942610000005,112251.5855,1984.9401539999999,6,17212,1017,7.375,7523,8232.8095680000006,14,70984,2273.4083529999998,2,15397,16515,93.142857140000004,200268.28570000001,null,122935.69844261,124653.53307500001,216876.42855714]
["2041-10",2041,10,10656,68.112942610000005,112459.5855,1990.9401539999999,6,17341,1019,5,7569,8247.8095680000006,14,71230,2275.4083529999998,2,15465,16526,93.142857140000004,200670.63449999999,null,123183.69844261,125165.15807500001,217289.77735713997]
["2041-11",2041,11,10615,68.112942610000005,112707.5855,2000.9401539999999,6,17463,1020,4,7635,8283.8095680000006,14,71569,2284.4083529999998,2,15558,16540,93.142857140000004,201164.9834,null,123390.69844261,125840.15807500001,217798.12625713999]
["2041-12",2041,12,10668,68.112942610000005,113006.5855,2011.9401539999999,6,17561,1027,3.75,7676,8329.8095680000006,14,71890,2301.4083529999998,2,15655,16622,93.142857140000004,201561.33230000001,null,123742.69844261,126477.90807500001,218276.47515714]
["2042-1",2042,1,10669,68.112942610000005,113211.5855,2022.6820130000001,6,17615,1030,2.75,7702,8360.3567010000006,14,72070,2303.7985669999998,2,15686,16625,93.142857140000004,201858.68109999999,null,123948.69844261,126814.587281,218576.82395713998]
["2042-2",2042,2,10638,68.112942610000005,113226.5855,2025.6820130000001,6,17620,1032,2.6875,7702,8363.3567010000006,14,72064,2303.7985669999998,2,15679,16649,93.142857140000004,201855.03,null,123932.69844261,126814.524781,218597.17285713999]
["2042-3",2042,3,10635,68.112942610000005,113260.5855,2023.6820130000001,6,17609,1032,2.625,7693,8366.3567010000006,14,72096,2304.7985669999998,2,15690,16643,93.142857140000004,201900.37880000001,null,123963.69844261,126839.462281,218636.52165713999]
["2042-4",2042,4,10684,68.112942610000005,113287.5855,2018.6820130000001,6,17577,1031,3.125,7678,8353.3567010000006,14,72065,2298.7985669999998,2,15665,16614,93.142857140000004,201886.72769999999,null,124039.69844261,126711.962281,218593.87055713998]
["2042-5",2042,5,10648,68.112942610000005,113292.5855,2013.6820130000001,6,17536,1028,3.625,7663,8341.3567010000006,14,71982,2296.7985669999998,2,15624,16589,93.142857140000004,201876.0766,null,124008.69844261,126510.462281,218558.21945713999]
["2042-6",2042,6,10660,68.112942610000005,113343.5855,2008.6820130000001,6,17455,1027,4.125,7636,8335.3567010000006,14,71884,2294.7985669999998,2,15579,16612,93.142857140000004,201715.42540000001,null,124071.69844261,126245.962281,218420.56825714]
["2042-7",2042,7,10651,68.112942610000005,113455.5855,2001.6820130000001,6,17372,1023,4,7590,8312.3567010000006,14,71759,2284.7985669999998,2,15523,16586,93.142857140000004,201876.77429999999,null,124174.69844261,125891.837281,218555.91715713998]
["2042-8",2042,8,10649,68.112942610000005,113587.5855,1996.6820130000001,6,17301,1023,5.25,7573,8302.3567010000006,14,71683,2277.7985669999998,2,15467,16581,93.142857140000004,202026.1231,null,124304.69844261,125651.087281,218700.26595713999]
["2042-9",2042,9,10645,68.112942610000005,113785.5855,1994.6820130000001,6,17295,1021,7.375,7561,8289.3567010000006,14,71656,2276.7985669999998,2,15462,16585,93.142857140000004,202260.47200000001,null,124498.69844261,125585.212281,218938.61485714]
["2042-10",2042,10,10685,68.112942610000005,113995.5855,2000.6820130000001,6,17424,1023,5,7607,8304.3567010000006,14,71901,2279.7985669999998,2,15530,16595,93.142857140000004,202662.82079999999,null,124748.69844261,126096.837281,219350.96365713998]
["2042-11",2042,11,10644,68.112942610000005,114245.5855,2010.6820130000001,6,17545,1024,4,7673,8340.3567010000006,14,72240,2287.7985669999998,2,15622,16610,93.142857140000004,203157.1697,null,124957.69844261,126768.837281,219860.31255713999]
["2042-12",2042,12,10697,68.112942610000005,114546.5855,2021.6820130000001,6,17643,1031,3.75,7714,8386.3567010000006,14,72562,2304.7985669999998,2,15719,16692,93.142857140000004,203553.51860000001,null,125311.69844261,127407.587281,220338.66145714]
["2043-1",2043,1,10698,68.112942610000005,114754.5855,2032.470834,6,17697,1034,2.75,7740,8416.9975310000009,14,72741,2307.2225899999999,2,15750,16694,93.142857140000004,203850.86739999999,null,125520.69844261,127743.44095500001,220638.01025713998]
["2043-2",2043,2,10667,68.112942610000005,114771.5855,2035.470834,6,17701,1036,2.6875,7740,8419.9975310000009,14,72734,2307.2225899999999,2,15743,16719,93.142857140000004,203847.2163,null,125506.69844261,127741.37845500001,220659.35915713999]
["2043-3",2043,3,10664,68.112942610000005,114807.5855,2033.470834,6,17690,1036,2.625,7731,8421.9975310000009,14,72766,2308.2225899999999,2,15754,16713,93.142857140000004,203893.56510000001,null,125539.69844261,127765.31595500001,220699.70795714]
["2043-4",2043,4,10713,68.112942610000005,114836.5855,2028.470834,6,17658,1035,3.125,7716,8409.9975310000009,14,72735,2303.2225899999999,2,15729,16684,93.142857140000004,203879.91399999999,null,125617.69844261,127639.81595500001,220657.05685713998]
["2043-5",2043,5,10677,68.112942610000005,114843.5855,2024.470834,6,17617,1033,3.625,7701,8397.9975310000009,14,72652,2300.2225899999999,2,15688,16659,93.142857140000004,203869.2629,null,125588.69844261,127439.31595500001,220621.40575713999]
[{"$f":"_xlfn.CONCAT(B259,\"-\",C259)","v":"2043-6"},2043,6,10690,68.112942610000005,114897.5855,2019.470834,6,17536,1031,4.125,7674,8391.9975310000009,14,72553,2298.2225899999999,2,15643,16681,93.142857140000004,203708.61170000001,null,{"$f":"D259+E259+F259","v":125655.69844261},{"$f":"G259+H259+I259+J259+K259+L259+M259+N259+O259+P259+Q259+R259","v":127172.81595500001},{"$f":"U259+T259+S259","v":220482.75455714}]
["2043-7",2043,7,10679,68.112942610000005,115009.5855,2012.470834,6,17452,1028,4,7628,8368.9975310000009,14,72428,2289.2225899999999,2,15587,16656,93.142857140000004,203869.96059999999,null,125756.69844261,126819.69095500001,220619.10345713998]
["2043-8",2043,8,10678,68.112942610000005,115140.5855,2006.470834,6,17381,1028,5.25,7611,8357.9975310000009,14,72352,2281.2225899999999,2,15531,16651,93.142857140000004,204018.3094,null,125886.69844261,126575.94095500001,220762.45225713999]
["2043-9",2043,9,10673,68.112942610000005,115338.5855,2004.470834,6,17374,1026,7.375,7599,8345.9975310000009,14,72324,2281.2225899999999,2,15526,16656,93.142857140000004,204251.65830000001,null,126079.69844261,126510.06595500001,221000.80115714]
["2043-10",2043,10,10712,68.112942610000005,115549.5855,2010.470834,6,17503,1028,5,7645,8360.9975310000009,14,72570,2283.2225899999999,2,15593,16665,93.142857140000004,204653.00719999999,null,126329.69844261,127020.69095500001,221411.15005713998]
["2043-11",2043,11,10672,68.112942610000005,115799.5855,2020.470834,6,17624,1029,4,7711,8396.9975310000009,14,72908,2292.2225899999999,2,15686,16679,93.142857140000004,205146.356,null,126539.69844261,127693.69095500001,221918.49885713999]
["2043-12",2043,12,10725,68.112942610000005,116099.5855,2032.470834,6,17722,1036,3.75,7752,8441.9975310000009,14,73230,2309.2225899999999,2,15783,16762,93.142857140000004,205542.70490000001,null,126892.69844261,128332.44095500001,222397.84775714]
["2044-1",2044,1,10725,68.112942610000005,116307.5855,2042.224471,6,17775,1038,2.75,7778,8473.5681609999992,14,73409,2311.6212829999999,2,15814,16764,93.142857140000004,205839.05369999999,null,127100.69844261,128666.163915,222696.19655713998]
["2044-2",2044,2,10694,68.112942610000005,116324.5855,2046.224471,6,17780,1040,2.6875,7778,8476.5681609999992,14,73402,2311.6212829999999,2,15807,16788,93.142857140000004,205834.4026,null,127086.69844261,128666.101415,222715.54545713999]
["2044-3",2044,3,10690,68.112942610000005,116360.5855,2043.224471,6,17768,1040,2.625,7769,8478.5681609999992,14,73433,2312.6212829999999,2,15818,16782,93.142857140000004,205879.75150000001,null,127118.69844261,128687.038915,222754.89435714]
["2044-4",2044,4,10740,68.112942610000005,116389.5855,2038.224471,6,17736,1039,3.125,7753,8466.5681609999992,14,73402,2306.6212829999999,2,15792,16755,93.142857140000004,205865.10029999999,null,127197.69844261,128558.538915,222713.24315713998]
["2044-5",2044,5,10703,68.112942610000005,116396.5855,2034.224471,6,17695,1037,3.625,7739,8453.5681609999992,14,73319,2304.6212829999999,2,15751,16729,93.142857140000004,205854.4492,null,127167.69844261,128359.038915,222676.59205713999]
["2044-6",2044,6,10716,68.112942610000005,116449.5855,2029.224471,6,17613,1035,4.125,7711,8448.5681609999992,14,73220,2302.6212829999999,2,15706,16751,93.142857140000004,205692.79800000001,null,127233.69844261,128091.538915,222536.94085714]
["2044-7",2044,7,10707,68.112942610000005,116570.5855,2022.224471,6,17530,1032,4,7666,8424.5681609999992,14,73093,2292.6212829999999,2,15650,16725,93.142857140000004,205854.14689999999,null,127345.69844261,127736.413915,222672.28975713998]
["2044-8",2044,8,10705,68.112942610000005,116710.5855,2016.224471,6,17459,1032,5.25,7648,8414.5681609999992,14,73015,2285.6212829999999,2,15595,16721,93.142857140000004,206001.4958,null,127483.69844261,127492.663915,222815.63865713999]
["2044-9",2044,9,10701,68.112942610000005,116916.5855,2014.224471,6,17453,1030,7.375,7637,8401.5681609999992,14,72986,2284.6212829999999,2,15589,16726,93.142857140000004,206234.84460000001,null,127685.69844261,127424.788915,223053.98745714]
["2044-10",2044,10,10742,68.112942610000005,117136.5855,2021.224471,6,17582,1032,5,7683,8416.5681609999992,14,73229,2287.6212829999999,2,15657,16735,93.142857140000004,206636.19349999999,null,127946.69844261,127935.413915,223464.33635713998]
["2044-11",2044,11,10702,68.112942610000005,117394.5855,2031.224471,6,17703,1033,4,7748,8452.5681609999992,14,73566,2295.6212829999999,2,15750,16750,93.142857140000004,207129.5423,null,128164.69844261,128605.413915,223972.68515713999]
["2044-12",2044,12,10756,68.112942610000005,117704.5855,2042.224471,6,17801,1040,3.75,7790,8497.5681609999992,14,73886,2312.6212829999999,2,15847,16832,93.142857140000004,207524.89120000001,null,128528.69844261,129242.163915,224450.03405714]
["2045-1",2045,1,10758,68.112942610000005,117920.5855,2052.9667509999999,6,17855,1043,2.75,7815,8528.1161319999992,14,74063,2315.0118000000002,2,15877,16834,93.142857140000004,207821.24,null,128746.69844261,129573.844683,224748.38285713998]
["2045-2",2045,2,10726,68.112942610000005,117946.5855,2055.9667509999999,6,17859,1045,2.6875,7815,8531.1161319999992,14,74054,2315.0118000000002,2,15871,16858,93.142857140000004,207816.5889,null,128740.69844261,129570.782183,224767.73175713999]
["2045-3",2045,3,10724,68.112942610000005,117990.5855,2052.9667509999999,6,17848,1045,2.625,7807,8533.1161319999992,14,74084,2316.0118000000002,2,15881,16852,93.142857140000004,207861.93780000001,null,128782.69844261,129591.719683,224807.08065714]
["2045-4",2045,4,10774,68.112942610000005,118028.5855,2047.9667509999999,6,17816,1044,3.125,7791,8521.1161319999992,14,74051,2311.0118000000002,2,15856,16825,93.142857140000004,207847.28659999999,null,128870.69844261,129463.219683,224765.42945713998]
["2045-5",2045,5,10738,68.112942610000005,118044.5855,2043.9667509999999,6,17775,1041,3.625,7776,8508.1161319999992,14,73965,2308.0118000000002,2,15815,16798,93.142857140000004,207835.6355,null,128850.69844261,129257.719683,224726.77835713999]
["2045-6",2045,6,10752,68.112942610000005,118106.5855,2038.9667509999999,6,17693,1040,4.125,7749,8502.1161319999992,14,73865,2306.0118000000002,2,15770,16821,93.142857140000004,207673.98430000001,null,128926.69844261,128990.219683,224588.12715714]
["2045-7",2045,7,10744,68.112942610000005,118237.5855,2031.9667509999999,6,17609,1036,4,7704,8479.1161319999992,14,73738,2297.0118000000002,2,15714,16795,93.142857140000004,207835.33319999999,null,129049.69844261,128635.094683,224723.47605713998]
["2045-8",2045,8,10744,68.112942610000005,118387.5855,2025.9667509999999,6,17537,1036,5.25,7686,8468.1161319999992,14,73660,2289.0118000000002,2,15658,16791,93.142857140000004,207983.68210000001,null,129199.69844261,128387.344683,224867.82495713999]
["2045-9",2045,9,10741,68.112942610000005,118603.5855,2023.9667509999999,6,17530,1034,7.375,7674,8455.1161319999992,14,73630,2289.0118000000002,2,15652,16795,93.142857140000004,208217.03090000001,null,129412.69844261,128317.469683,225105.17375714]
["2045-10",2045,10,10782,68.112942610000005,118833.5855,2030.9667509999999,6,17658,1036,5,7720,8470.1161319999992,14,73874,2291.0118000000002,2,15720,16805,93.142857140000004,208618.3798,null,129683.69844261,128827.094683,225516.52265713998]
["2045-11",2045,11,10744,68.112942610000005,119101.5855,2040.9667509999999,6,17777,1037,4,7786,8506.1161319999992,14,74211,2300.0118000000002,2,15812,16820,93.142857140000004,209112.7286,null,129913.69844261,129496.094683,226025.87145713999]
["2045-12",2045,12,10798,68.112942610000005,119421.5855,2051.9667509999999,6,17874,1044,3.75,7827,8551.1161319999992,14,74530,2317.0118000000002,2,15909,16901,93.142857140000004,209508.07750000001,null,130287.69844261,130129.844683,226502.22035714]

{"sheet":"Gas Demand","index":12,"n_rows":289,"n_cols":24,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
["Parent Name","Collection","Property","Band","Month","Units","Demand Idaho (com)","Demand Idaho (ind)","Demand Idaho (res)","Demand Klamath Falls (com)","Demand Klamath Falls (ind)","Demand Klamath Falls (res)","Demand La Grande (com)","Demand La Grande (ind)","Demand La Grande (res)","Demand Medford (com)","Demand Medford (ind)","Demand Medford (res)","Demand Roseburg (com)","Demand Roseburg (ind)","Demand Roseburg (res)","Demand Washington (com)","Demand Washington (ind)","Demand Washington (res)"]
["System","Gas Demand","Demand",1,"2022-01-01","BBtu",538.07000000000005,27.3,1055.5899999999999,71.98,1.27,154.5,51.08,4.6100000000000003,78.150000000000006,321.10000000000002,2.08,581.04999999999995,99.7,0.27,134.61000000000001,1135.5999999999999,25.44,1991.82]
["System","Gas Demand","Demand",1,"2022-02-01","BBtu",518.9,23.15,991.99,59.6,1.23,124.71,45.68,4.17,69.55,260.89999999999998,2.0299999999999998,455.03,85,0.24,113.05,1090.8599999999999,26.32,1894.39]
["System","Gas Demand","Demand",1,"2022-03-01","BBtu",415.54,23.4,744.73,53.91,1.08,114.05,36.67,4.04,55.74,222.29,2.02,388.64,67.650000000000006,0.25,88.12,827.65,25.08,1382.65]
["System","Gas Demand","Demand",1,"2022-04-01","BBtu",244.71,19.04,474.53,37.020000000000003,0.95,78.7,24.55,4.6500000000000004,38.520000000000003,154.44,1.91,255.46,52.54,0.27,63.8,487.77,18.72,850.63]
["System","Gas Demand","Demand",1,"2022-05-01","BBtu",159.76,16.78,258.74,22.82,0.85,46.94,14.29,6.84,26.17,109.19,1.93,149.91,32.979999999999997,0.27,34.229999999999997,284.06,14.06,446.12]
["System","Gas Demand","Demand",1,"2022-06-01","BBtu",129.08000000000001,12.35,156.63999999999999,15.77,0.81,25.93,10.74,6.81,16.28,89.23,1.84,101.67,27.4,0.25,25,201.95,11.67,284.75]
["System","Gas Demand","Demand",1,"2022-07-01","BBtu",111.48,10.52,129.80000000000001,13.14,0.78,17.690000000000001,10.08,6.87,14.01,86.52,1.85,93.96,26.02,0.25,22.67,175.01,9.58,235.19]
["System","Gas Demand","Demand",1,"2022-08-01","BBtu",112.6,10.43,128.18,13.2,0.83,17.28,11.99,8.8000000000000007,16.14,86.91,1.87,94.27,26.35,0.25,22.9,175.98,10.09,235.36]
["System","Gas Demand","Demand",1,"2022-09-01","BBtu",147.33000000000001,12.49,174.24,18.71,1.23,23.92,10.54,14.16,13.92,90.92,1.96,99.44,27.66,0.25,25.12,238.63,14.02,324.05]
["System","Gas Demand","Demand",1,"2022-10-01","BBtu",270.19,18.079999999999998,497.61,35.57,1.84,63.7,21.21,13.3,31.91,157.88999999999999,2.74,217.35,43.52,0.28000000000000003,55.05,535.71,19.45,891.69]
["System","Gas Demand","Demand",1,"2022-11-01","BBtu",398.29,24.86,831.72,54.67,2.16,116.08,33.71,6.2,56.97,250.3,2.68,420.09,69.13,0.26,100.48,847.51,23.92,1548.21]
["System","Gas Demand","Demand",1,"2022-12-01","BBtu",544.17999999999995,27.25,1068.6500000000001,80.650000000000006,2.21,175.14,48.55,5.77,78.2,348.08,2.34,640.95000000000005,102.23,0.26,149.36000000000001,1141.3599999999999,27.73,1995.24]
["System","Gas Demand","Demand",1,"2023-01-01","BBtu",548.44000000000005,26.64,1083.1099999999999,72.47,1.27,155.63999999999999,51.29,4.2300000000000004,78.59,323.92,2.08,589.41,100.87,0.27,136.65,1142.31,26.08,2023.16]
["System","Gas Demand","Demand",1,"2023-02-01","BBtu",524.07000000000005,23.5,1013.51,60.16,1.23,126.14,45.79,3.73,69.91,263.49,2.0299999999999998,461.9,85.62,0.24,114.17,1093.94,26.31,1914.89]
["System","Gas Demand","Demand",1,"2023-03-01","BBtu",417.57,23.15,754.86,53.83,1.07,114.15,36.659999999999997,4.04,55.77,223.24,2.02,391.99,67.67,0.25,88.36,822.78,24.71,1386.52]
["System","Gas Demand","Demand",1,"2023-04-01","BBtu",245.72,18.88,480.92,37.159999999999997,0.95,79.2,24.58,4.6500000000000004,38.6,156.32,1.91,260.12,52.87,0.27,64.569999999999993,485.88,18.52,853.64]
["System","Gas Demand","Demand",1,"2023-05-01","BBtu",160.77000000000001,16.66,261.95999999999998,22.94,0.85,47.3,14.35,6.84,26.27,110.88,1.93,153.49,33.14,0.27,34.64,283.12,13.94,447.52]
["System","Gas Demand","Demand",1,"2023-06-01","BBtu",129.96,12.32,159.68,15.96,0.81,26.24,10.84,6.84,16.440000000000001,90.76,1.85,104.52,27.66,0.26,25.37,202.49,11.64,287.66000000000003]
["System","Gas Demand","Demand",1,"2023-07-01","BBtu",112.68,10.54,132.51,13.3,0.78,17.87,10.14,7.14,14.07,87.63,1.86,96.37,26.09,0.25,22.83,175.7,9.61,237.98]
["System","Gas Demand","Demand",1,"2023-08-01","BBtu",113.86,10.48,130.96,13.29,0.83,17.38,12.29,8.9,16.48,89.25,1.92,96.83,27.09,0.26,23.47,176.58,10.050000000000001,238.11]
["System","Gas Demand","Demand",1,"2023-09-01","BBtu",147.57,12.39,176.2,18.88,1.24,24.14,10.62,14.21,13.98,92.8,1.98,101.91,28.08,0.25,25.71,237.07,13.83,324.60000000000002]
["System","Gas Demand","Demand",1,"2023-10-01","BBtu",270.25,17.95,501.78,35.53,1.84,63.86,21.07,13.21,31.78,159.79,2.75,220.94,43.81,0.28000000000000003,55.64,531.96,19.29,892.31]
["System","Gas Demand","Demand",1,"2023-11-01","BBtu",402.87,24.81,848.72,54.9,2.15,116.78,33.94,6.2,57.28,252.58,2.68,425.41,69.569999999999993,0.26,101.39,850.54,23.92,1567.87]
["System","Gas Demand","Demand",1,"2023-12-01","BBtu",556.78,27.36,1102.43,81.73,2.2200000000000002,177.39,49.11,5.77,79.319999999999993,353.39,2.35,653.74,103.76,0.26,152.4,1157.6099999999999,27.94,2042.75]
["System","Gas Demand","Demand",1,"2024-01-01","BBtu",556.62,26.66,1109.81,73.48,1.27,158.36000000000001,51.78,4.2300000000000004,79.55,328.98,2.08,601.63,102.5,0.27,139.53,1151.54,26.15,2058.5]
["System","Gas Demand","Demand",1,"2024-02-01","BBtu",561.36,24.7,1095.92,62.42,1.27,131.22,48.48,3.87,74.239999999999995,274.05,2.1,481.99,88.69,0.25,118.65,1163.3399999999999,27.71,2056.7600000000002]
["System","Gas Demand","Demand",1,"2024-03-01","BBtu",410.35,22.62,743.62,53.94,1.07,114.68,35.76,4.04,54.44,225.8,2.02,398.19,68.22,0.25,89.58,799.41,24.07,1357.09]
["System","Gas Demand","Demand",1,"2024-04-01","BBtu",247.68,18.809999999999999,487.32,36.97,0.94,78.73,24.65,4.6500000000000004,38.729999999999997,157.16999999999999,1.91,262.18,52.85,0.27,64.760000000000005,485.16,18.43,859.42]
["System","Gas Demand","Demand",1,"2024-05-01","BBtu",161.56,16.559999999999999,264.95999999999998,23.07,0.85,47.56,14.42,6.84,26.43,112.67,1.93,157.38999999999999,33.39,0.27,35.14,282.58999999999997,13.87,449.97]
["System","Gas Demand","Demand",1,"2024-06-01","BBtu",131.87,12.33,162.93,16.16,0.82,26.72,10.94,6.88,16.670000000000002,92.66,1.87,108.03,27.97,0.26,25.84,203.48,11.64,291.66000000000003]
["System","Gas Demand","Demand",1,"2024-07-01","BBtu",113.93,10.54,135.08000000000001,13.41,0.79,18.09,10.19,7.41,14.15,88.86,1.86,98.86,26.14,0.25,22.99,176.48,9.61,241.15]
["System","Gas Demand","Demand",1,"2024-08-01","BBtu",115.33,10.48,133.58000000000001,13.4,0.84,17.53,12.84,9.08,17.100000000000001,91.93,1.98,99.82,27.88,0.26,24.1,177.49,10.07,241.44]
["System","Gas Demand","Demand",1,"2024-09-01","BBtu",148.6,12.36,179.2,19.18,1.25,24.56,10.7,14.33,14.06,95.27,2.02,105.15,28.61,0.25,26.43,237.54,13.79,328.16]
["System","Gas Demand","Demand",1,"2024-10-01","BBtu",274.08999999999997,17.989999999999998,514.05999999999995,35.82,1.84,64.489999999999995,21.29,13.26,32.1,163.35,2.78,227.48,44.39,0.28000000000000003,56.81,536.80999999999995,19.350000000000001,908.93]
["System","Gas Demand","Demand",1,"2024-11-01","BBtu",402.66,24.56,853.26,54.75,2.13,116.59,33.799999999999997,6.2,57.15,253.48,2.67,428.17,69.47,0.26,101.47,843.41,23.69,1567.43]
["System","Gas Demand","Demand",1,"2024-12-01","BBtu",562.44000000000005,27.3,1120.5999999999999,81.98,2.21,178.5,49.37,5.77,79.790000000000006,357.84,2.35,664.89,104.45,0.26,154.02000000000001,1159.97,27.88,2065.15]
["System","Gas Demand","Demand",1,"2025-01-01","BBtu",559.30999999999995,26.56,1124.92,73.61,1.27,159.03,51.77,4.2300000000000004,79.72,332.61,2.08,610.92999999999995,103.38,0.27,141.35,1150.79,26.04,2075.2399999999998]
["System","Gas Demand","Demand",1,"2025-02-01","BBtu",533.30999999999995,23.36,1045.68,60.36,1.22,127.09,45.69,3.73,70.09,267.33,2.0299999999999998,472.12,85.74,0.24,115.13,1095.28,26.14,1951.72]
["System","Gas Demand","Demand",1,"2025-03-01","BBtu",428.31,23.19,786.08,54.52,1.07,116.18,37.29,4.04,56.96,230.35,2.02,408.92,69.02,0.25,91.2,831.66,24.72,1427.13]
["System","Gas Demand","Demand",1,"2025-04-01","BBtu",251.12,18.84,497.59,37.200000000000003,0.94,79.349999999999994,24.8,4.6500000000000004,39.020000000000003,160.01,1.91,268.87,53.39,0.27,65.78,488.34,18.46,872.83]
["System","Gas Demand","Demand",1,"2025-05-01","BBtu",162.75,16.47,268.14999999999998,23.15,0.85,47.79,14.5,6.84,26.59,114.64,1.94,161.77000000000001,33.659999999999997,0.27,35.700000000000003,282.44,13.81,453.09]
["System","Gas Demand","Demand",1,"2025-06-01","BBtu",133.44999999999999,12.32,165.87,16.329999999999998,0.82,27.17,11.04,6.91,16.87,94.59,1.88,111.63,28.25,0.26,26.29,204.31,11.63,295.32]
["System","Gas Demand","Demand",1,"2025-07-01","BBtu",115.17,10.53,137.47999999999999,13.53,0.79,18.32,10.25,7.74,14.24,90.21,1.87,101.62,26.21,0.25,23.16,177.2,9.61,244.21]
["System","Gas Demand","Demand",1,"2025-08-01","BBtu",116.29,10.46,136,13.51,0.84,17.68,13.25,9.2100000000000009,17.579999999999998,94.66,2.0299999999999998,102.92,28.65,0.26,24.74,178.07,10.029999999999999,244.39]
["System","Gas Demand","Demand",1,"2025-09-01","BBtu",149.26,12.31,181.41,19.34,1.26,24.81,10.76,14.38,14.13,97.56,2.0499999999999998,108.21,29.02,0.25,27.01,237.13,13.69,330.37]
["System","Gas Demand","Demand",1,"2025-10-01","BBtu",277.58999999999997,18.010000000000002,524.59,35.94,1.83,64.81,21.39,13.27,32.28,166.27,2.79,232.93,44.82,0.28000000000000003,57.72,540.22,19.38,922.74]
["System","Gas Demand","Demand",1,"2025-11-01","BBtu",406.08,24.53,867.65,54.81,2.12,116.87,33.94,6.2,57.43,255.09,2.67,432.31,69.75,0.26,102.25,846.05,23.66,1585.74]
["System","Gas Demand","Demand",1,"2025-12-01","BBtu",566.67999999999995,27.28,1140.3800000000001,82.38,2.21,179.67,49.59,5.77,80.33,361.48,2.35,674.35,105.11,0.26,155.62,1164.51,27.86,2091.11]
["System","Gas Demand","Demand",1,"2026-01-01","BBtu",563.82000000000005,26.52,1143.45,73.67,1.27,159.37,52.08,4.2300000000000004,80.33,335.32,2.08,618.26,103.96,0.27,142.72,1154.06,26.01,2098.9299999999998]
["System","Gas Demand","Demand",1,"2026-02-01","BBtu",537.21,23.34,1063.82,60.63,1.22,127.93,45.82,3.73,70.42,270.55,2.0299999999999998,479.95,86.14,0.24,116.15,1099.29,26.12,1975.63]
["System","Gas Demand","Demand",1,"2026-03-01","BBtu",431.84,23.19,800.75,54.83,1.07,117,37.520000000000003,4.04,57.42,233.86,2.02,417.37,69.63,0.25,92.48,835.79,24.73,1446.49]
["System","Gas Demand","Demand",1,"2026-04-01","BBtu",252.83,18.84,506.56,37.19,0.94,79.38,24.97,4.6500000000000004,39.35,162.16,1.92,273.97000000000003,53.68,0.27,66.42,490.47,18.46,884.08]
["System","Gas Demand","Demand",1,"2026-05-01","BBtu",164.14,16.46,272.77,23.24,0.85,47.98,14.61,6.86,26.86,116.67,1.94,166.3,33.92,0.27,36.21,283.5,13.8,458.6]
["System","Gas Demand","Demand",1,"2026-06-01","BBtu",133.29,12.22,167.36,16.36,0.82,27.17,11.1,6.92,17,96.07,1.88,114.31,28.43,0.26,26.62,203.78,11.53,296.52]
["System","Gas Demand","Demand",1,"2026-07-01","BBtu",116.06,10.52,139.91,13.67,0.79,18.559999999999999,10.3,8.0399999999999991,14.34,91.62,1.88,104.55,26.27,0.25,23.34,177.96,9.6,247.31]
["System","Gas Demand","Demand",1,"2026-08-01","BBtu",117.02,10.45,138.37,13.63,0.85,17.829999999999998,13.68,9.35,18.100000000000001,97.29,2.08,105.93,29.35,0.26,25.33,178.7,10,247.36]
["System","Gas Demand","Demand",1,"2026-09-01","BBtu",149.04,12.21,182.59,19.420000000000002,1.25,24.97,10.83,14.45,14.21,99.84,2.08,111.25,29.45,0.25,27.63,235.49,13.51,330.73]
["System","Gas Demand","Demand",1,"2026-10-01","BBtu",279.58999999999997,18,533.30999999999995,35.99,1.82,64.97,21.53,13.28,32.520000000000003,169.44,2.81,238.84,45.36,0.28000000000000003,58.85,542.21,19.36,933.69]
["System","Gas Demand","Demand",1,"2026-11-01","BBtu",408.03,24.48,880.27,54.98,2.12,117.38,34.020000000000003,6.2,57.61,257.04000000000002,2.67,437.23,69.930000000000007,0.26,102.85,847.61,23.61,1601.39]
["System","Gas Demand","Demand",1,"2026-12-01","BBtu",567.48,27.17,1153.2,82.71,2.21,180.63,49.58,5.77,80.39,365.39,2.35,684.5,105.8,0.26,157.25,1163.04,27.74,2105.06]
["System","Gas Demand","Demand",1,"2027-01-01","BBtu",572.03,26.66,1171.49,73.989999999999995,1.27,160.26,52.53,4.2300000000000004,81.16,339.08,2.08,627.80999999999995,105,0.27,144.79,1167.4000000000001,26.14,2140.9299999999998]
["System","Gas Demand","Demand",1,"2027-02-01","BBtu",537.09,23.22,1073.6199999999999,60.54,1.22,127.81,45.68,3.73,70.28,272.17,2.0299999999999998,484.44,86.09,0.24,116.44,1096.08,25.96,1984.98]
["System","Gas Demand","Demand",1,"2027-03-01","BBtu",432.57,23.09,808.93,54.47,1.07,116.19,37.549999999999997,4.04,57.54,234.64,2.02,419.78,69.459999999999994,0.25,92.48,834.33,24.61,1454.86]
["System","Gas Demand","Demand",1,"2027-04-01","BBtu",253.49,18.77,512.28,37.17,0.94,79.34,25.04,4.6500000000000004,39.51,163.98,1.92,278.38,53.89,0.27,66.94,490.33,18.39,890.25]
["System","Gas Demand","Demand",1,"2027-05-01","BBtu",165,16.440000000000001,276.86,23.44,0.85,48.51,14.73,6.87,27.18,119.07,1.94,171.81,34.229999999999997,0.27,36.82,284.44,13.79,463.54]
["System","Gas Demand","Demand",1,"2027-06-01","BBtu",134.29,12.24,170.42,16.559999999999999,0.82,27.65,11.21,6.96,17.25,98.07,1.89,118.11,28.76,0.26,27.14,204.99,11.55,300.67]
["System","Gas Demand","Demand",1,"2027-07-01","BBtu",116.74,10.51,142.12,13.79,0.79,18.77,10.35,8.34,14.45,92.96,1.89,107.33,26.32,0.25,23.5,178.71,9.6,250.24]
["System","Gas Demand","Demand",1,"2027-08-01","BBtu",117.68,10.44,140.59,13.73,0.86,17.96,14.09,9.48,18.59,100.12,2.14,109.12,30.09,0.26,25.95,179.31,9.9700000000000006,250.18]
["System","Gas Demand","Demand",1,"2027-09-01","BBtu",149.13,12.16,184.46,19.59,1.26,25.2,10.9,14.52,14.3,102.09,2.11,114.3,29.88,0.25,28.25,235.1,13.42,332.66]
["System","Gas Demand","Demand",1,"2027-10-01","BBtu",280.08999999999997,17.95,539.32000000000005,36,1.82,64.97,21.54,13.24,32.56,172.04,2.82,243.78,45.62,0.28000000000000003,59.46,542.16,19.3,940.38]
["System","Gas Demand","Demand",1,"2027-11-01","BBtu",409.56,24.42,891.53,55.06,2.11,117.59,34.17,6.2,57.93,259.3,2.67,442.66,70.28,0.26,103.76,848.65,23.55,1615.29]
["System","Gas Demand","Demand",1,"2027-12-01","BBtu",568.91999999999996,27.06,1165.44,82.89,2.2000000000000002,181.11,49.58,5.77,80.48,368.46,2.35,692.73,106.25,0.26,158.46,1162.01,27.62,2118.81]
["System","Gas Demand","Demand",1,"2028-01-01","BBtu",576.55999999999995,26.69,1192.46,74.06,1.26,160.44999999999999,52.43,4.2300000000000004,81.099999999999994,339.76,2.08,630.66999999999996,104.66,0.27,144.69999999999999,1174.46,26.17,2170.5700000000002]
["System","Gas Demand","Demand",1,"2028-02-01","BBtu",571.64,24.41,1154.74,62.74,1.26,132.47,48.67,3.87,75.03,282.77999999999997,2.1,504.69,89.28,0.25,121.14,1164.5899999999999,27.34,2126.71]
["System","Gas Demand","Demand",1,"2028-03-01","BBtu",423.28,22.59,795.49,54.73,1.07,116.81,36.69,4.04,56.23,237.68,2.02,427.19,70,0.25,93.62,812.31,24.02,1424.86]
["System","Gas Demand","Demand",1,"2028-04-01","BBtu",254.25,18.7,517.44000000000005,37.200000000000003,0.94,79.37,25.16,4.6500000000000004,39.75,166.06,1.92,283.33999999999997,54.13,0.27,67.540000000000006,489.95,18.309999999999999,895.67]
["System","Gas Demand","Demand",1,"2028-05-01","BBtu",166.21,16.45,281.67,23.66,0.85,49.06,14.87,6.9,27.54,121.39,1.95,177.18,34.51,0.27,37.369999999999997,286.01,13.8,469.68]
["System","Gas Demand","Demand",1,"2028-06-01","BBtu",134.68,12.17,172.05,16.7,0.82,27.94,11.3,6.98,17.45,99.87,1.9,121.49,29,0.26,27.54,204.87,11.48,302.38]
["System","Gas Demand","Demand",1,"2028-07-01","BBtu",117.55,10.51,144.41,13.92,0.8,18.98,10.41,8.66,14.56,94.34,1.89,110.26,26.38,0.25,23.68,179.51,9.6,253.27]
["System","Gas Demand","Demand",1,"2028-08-01","BBtu",118.31,10.42,142.77000000000001,13.85,0.86,18.07,14.54,9.6199999999999992,19.14,102.9,2.2000000000000002,112.29,30.84,0.26,26.59,179.91,9.93,252.96]
["System","Gas Demand","Demand",1,"2028-09-01","BBtu",148.88,12.09,185.87,19.7,1.26,25.35,10.96,14.58,14.39,104.1,2.13,117.04,30.22,0.26,28.76,234.16,13.29,333.76]
["System","Gas Demand","Demand",1,"2028-10-01","BBtu",280.89,17.899999999999999,545.29999999999995,35.93,1.8,64.81,21.67,13.26,32.79,174.09,2.83,247.75,45.89,0.28000000000000003,60.1,542.26,19.23,947.19]
["System","Gas Demand","Demand",1,"2028-11-01","BBtu",409.94,24.31,899.65,55.16,2.1,117.79,34.19,6.19,58.02,260.77999999999997,2.66,446.53,70.12,0.26,103.74,847.1,23.44,1623.76]
["System","Gas Demand","Demand",1,"2028-12-01","BBtu",571.36,27.01,1180.94,82.66,2.19,180.56,49.67,5.77,80.709999999999994,371.15,2.35,700.12,106.83,0.26,159.9,1164.46,27.57,2138.89]
["System","Gas Demand","Demand",1,"2029-01-01","BBtu",576.84,26.58,1203.8699999999999,73.83,1.26,159.88999999999999,52.38,4.2300000000000004,81.11,341.72,2.08,636.34,104.74,0.27,145.25,1172.83,26.06,2183.09]
["System","Gas Demand","Demand",1,"2029-02-01","BBtu",543.13,23.17,1105.08,60.11,1.2,126.81,46.29,3.73,71.430000000000007,275.56,2.0299999999999998,493.62,86.55,0.24,117.84,1102.9000000000001,25.91,2027.41]
["System","Gas Demand","Demand",1,"2029-03-01","BBtu",435.89,22.99,829.78,54.51,1.06,116.31,37.82,4.04,58.1,238.26,2.02,429.07,69.849999999999994,0.25,93.63,836.85,24.5,1480.87]
["System","Gas Demand","Demand",1,"2029-04-01","BBtu",253.15,18.53,518.20000000000005,37.04,0.93,78.89,25.1,4.6500000000000004,39.67,167.26,1.92,286.22000000000003,54.06,0.27,67.59,486.08,18.14,893.78]
["System","Gas Demand","Demand",1,"2029-05-01","BBtu",167.09,16.43,285.54000000000002,23.73,0.85,49.21,14.98,6.91,27.82,123.37,1.95,181.7,34.74,0.27,37.86,286.87,13.78,474.43]
["System","Gas Demand","Demand",1,"2029-06-01","BBtu",134.56,12.07,173.23,16.78,0.82,28.1,11.36,6.99,17.59,101.51,1.91,124.55,29.16,0.26,27.83,204.37,11.39,303.38]
["System","Gas Demand","Demand",1,"2029-07-01","BBtu",118.26,10.5,146.61000000000001,14.05,0.8,19.21,10.46,8.94,14.67,95.74,1.9,113.21,26.42,0.26,23.85,180.27,9.6,256.23]
["System","Gas Demand","Demand",1,"2029-08-01","BBtu",118.66,10.39,144.85,13.95,0.87,18.190000000000001,14.95,9.75,19.64,105.5,2.25,115.29,31.52,0.27,27.18,180.31,9.8699999999999992,255.54]
["System","Gas Demand","Demand",1,"2029-09-01","BBtu",149.66,12.08,188.58,19.989999999999998,1.27,25.72,11.04,14.67,14.49,106.86,2.17,120.7,30.72,0.26,29.49,234.99,13.27,337.41]
["System","Gas Demand","Demand",1,"2029-10-01","BBtu",282.22000000000003,17.88,552.71,36.03,1.8,65,21.78,13.26,32.99,177.21,2.85,253.62,46.28,0.28000000000000003,60.97,543.74,19.21,956.71]
["System","Gas Demand","Demand",1,"2029-11-01","BBtu",412.74,24.33,914.82,55.44,2.1,118.47,34.479999999999997,6.2,58.59,263.36,2.66,452.64,70.760000000000005,0.26,105.17,852.04,23.46,1645.38]
["System","Gas Demand","Demand",1,"2029-12-01","BBtu",567.58000000000004,26.77,1183.8900000000001,82.4,2.17,179.99,49.53,5.77,80.58,372.38,2.35,704.37,106.86,0.26,160.41999999999999,1155.3900000000001,27.31,2136.71]
["System","Gas Demand","Demand",1,"2030-01-01","BBtu",578.15,26.51,1217.8599999999999,74.209999999999994,1.26,160.81,52.44,4.2300000000000004,81.31,343.73,2.08,642.01,104.97,0.27,146.03,1173.95,25.99,2200.86]
["System","Gas Demand","Demand",1,"2030-02-01","BBtu",543.41999999999996,23.1,1116.5,60.32,1.2,127.31,46.48,3.73,71.83,277.56,2.0299999999999998,498.82,86.73,0.24,118.45,1102.5899999999999,25.81,2041.33]
["System","Gas Demand","Demand",1,"2030-03-01","BBtu",434.51,22.85,834.61,54.49,1.06,116.19,37.770000000000003,4.04,58.09,240.05,2.02,433.67,69.849999999999994,0.25,93.89,833.1,24.33,1484.41]
["System","Gas Demand","Demand",1,"2030-04-01","BBtu",252.59,18.43,521.38,36.85,0.93,78.37,25.11,4.6500000000000004,39.729999999999997,168.59,1.92,289.42,54.07,0.27,67.78,484.36,18.03,896.29]
["System","Gas Demand","Demand",1,"2030-05-01","BBtu",167.52,16.38,288.62,23.91,0.85,49.63,15.08,6.92,28.07,125.73,1.95,187.19,35.090000000000003,0.27,38.53,287.17,13.74,478.08]
["System","Gas Demand","Demand",1,"2030-06-01","BBtu",134.74,12.03,175.26,16.920000000000002,0.82,28.37,11.46,7.02,17.809999999999999,103.42,1.92,128.22999999999999,29.46,0.26,28.32,204.73,11.35,305.93]
["System","Gas Demand","Demand",1,"2030-07-01","BBtu",118.75,10.49,148.66999999999999,14.17,0.8,19.39,10.51,9.18,14.78,97.1,1.91,116.1,26.48,0.26,24.03,180.96,9.6,259.07]
["System","Gas Demand","Demand",1,"2030-08-01","BBtu",119.09,10.38,147,14.05,0.87,18.3,15.34,9.8699999999999992,20.13,108.12,2.2999999999999998,118.32,32.19,0.27,27.76,180.94,9.84,258.37]
["System","Gas Demand","Demand",1,"2030-09-01","BBtu",150.58000000000001,12.09,191.64,20.28,1.28,26.08,11.13,14.82,14.6,109.31,2.2000000000000002,124.01,31.17,0.26,30.14,236.27,13.29,341.75]
["System","Gas Demand","Demand",1,"2030-10-01","BBtu",280.58,17.739999999999998,553.55999999999995,35.950000000000003,1.79,64.77,21.74,13.2,32.96,179.29,2.86,257.67,46.57,0.28000000000000003,61.65,539.5,19.03,955.04]
["System","Gas Demand","Demand",1,"2030-11-01","BBtu",414.5,24.32,927.87,54.7,2.0699999999999998,116.6,34.57,6.2,58.81,264.44,2.66,455.69,71.03,0.26,105.95,855.17,23.44,1663.27]
["System","Gas Demand","Demand",1,"2030-12-01","BBtu",566.99,26.64,1193.56,82.34,2.16,179.75,49.46,5.77,80.540000000000006,373.6,2.34,708.57,106.93,0.26,160.96,1152.76,27.17,2146.9299999999998]
["System","Gas Demand","Demand",1,"2031-01-01","BBtu",583.55999999999995,26.59,1241.93,74.8,1.26,162.11000000000001,52.91,4.2300000000000004,82.16,349.34,2.08,655.51,106.59,0.27,148.94,1184.32,26.07,2236.89]
["System","Gas Demand","Demand",1,"2031-02-01","BBtu",546.44000000000005,23.1,1134.07,60.63,1.2,127.92,46.62,3.73,72.14,280.61,2.0299999999999998,506.23,87.5,0.24,119.97,1108.1600000000001,25.82,2066.48]
["System","Gas Demand","Demand",1,"2031-03-01","BBtu",436.43,22.83,846.4,54.39,1.06,115.91,37.869999999999997,4.04,58.33,241.92,2.02,438.48,70,0.25,94.37,836.03,24.31,1500.3]
["System","Gas Demand","Demand",1,"2031-04-01","BBtu",252.94,18.37,526.63,36.68,0.93,77.84,25.16,4.6500000000000004,39.85,169.56,1.92,291.76,54.08,0.27,67.959999999999994,484.36,17.97,902.29]
["System","Gas Demand","Demand",1,"2031-05-01","BBtu",166.77,16.18,288.47000000000003,23.83,0.85,49.26,15.09,6.9,28.07,126.97,1.96,189.87,35.22,0.27,38.83,285.07,13.61,476.66]
["System","Gas Demand","Demand",1,"2031-06-01","BBtu",134.07,11.89,175.62,16.98,0.82,28.48,11.52,7.03,17.95,104.85,1.93,130.87,29.61,0.26,28.58,203.57,11.21,305.58999999999997]
["System","Gas Demand","Demand",1,"2031-07-01","BBtu",119.12,10.45,150.46,14.28,0.8,19.57,10.56,9.3800000000000008,14.88,98.42,1.92,118.91,26.54,0.26,24.2,181.42,9.59,261.54000000000002]
["System","Gas Demand","Demand",1,"2031-08-01","BBtu",119.48,10.36,149.12,14.16,0.88,18.399999999999999,15.7,9.9700000000000006,20.59,110.73,2.34,121.35,32.880000000000003,0.27,28.35,181.45,9.8000000000000007,261.07]
["System","Gas Demand","Demand",1,"2031-09-01","BBtu",149.96,12.01,192.69,20.38,1.28,26.21,11.19,14.88,14.69,111.56,2.2200000000000002,127.09,31.57,0.26,30.75,235,13.14,342.29]
["System","Gas Demand","Demand",1,"2031-10-01","BBtu",281.94,17.739999999999998,561.89,36.130000000000003,1.79,65.12,21.85,13.2,33.18,182.57,2.88,263.86,46.99,0.28999999999999998,62.56,541.86,19.03,966.13]
["System","Gas Demand","Demand",1,"2031-11-01","BBtu",414.24,24.2,935.48,54.53,2.06,116.18,34.6,6.19,58.92,266.22000000000003,2.65,460.12,71.48,0.26,107.01,853.41,23.33,1671.17]
["System","Gas Demand","Demand",1,"2031-12-01","BBtu",568.79999999999995,26.6,1208.6199999999999,82.76,2.16,180.71,49.6,5.77,80.87,377.77,2.34,719.2,107.72,0.26,162.78,1155.25,27.12,2166.66]
["System","Gas Demand","Demand",1,"2032-01-01","BBtu",585.14,26.54,1257.29,74.989999999999995,1.26,162.54,52.93,4.2300000000000004,82.29,351.61,2.08,661.73,107.4,0.27,150.66,1186.55,26.02,2256.89]
["System","Gas Demand","Demand",1,"2032-02-01","BBtu",576.99,24.18,1210.55,62.46,1.24,131.71,49.36,3.87,76.510000000000005,291.32,2.1,526.74,90.45,0.25,124.28,1169.8499999999999,27.05,2198.58]
["System","Gas Demand","Demand",1,"2032-03-01","BBtu",423.86,22.25,826.3,54.39,1.06,115.83,36.76,4.04,56.61,243.36,2.02,442.32,70.17,0.25,94.86,809.22,23.63,1459.54]
["System","Gas Demand","Demand",1,"2032-04-01","BBtu",251,18.170000000000002,525.32000000000005,36.47,0.93,77.23,25.04,4.6500000000000004,39.69,170.21,1.91,293.33,53.9,0.27,67.83,479.14,17.760000000000002,897.11]
["System","Gas Demand","Demand",1,"2032-05-01","BBtu",166.26,16.02,288.87,23.69,0.85,48.71,15.11,6.89,28.09,127.96,1.96,191.92,35.25,0.27,38.93,283.42,13.5,476.09]
["System","Gas Demand","Demand",1,"2032-06-01","BBtu",133.57,11.77,176.21,17.03,0.82,28.5,11.57,7.03,18.04,106.53,1.93,134.1,29.83,0.26,28.96,202.61,11.08,305.61]
["System","Gas Demand","Demand",1,"2032-07-01","BBtu",119.6,10.41,152.38,14.39,0.8,19.739999999999998,10.61,9.61,14.99,99.8,1.93,121.91,26.6,0.26,24.36,181.97,9.58,264.16000000000003]
["System","Gas Demand","Demand",1,"2032-08-01","BBtu",120.05,10.36,151.35,14.27,0.88,18.52,16.170000000000002,10.119999999999999,21.16,113.55,2.4,124.58,33.61,0.27,28.99,182.21,9.7899999999999991,264.04000000000002]
["System","Gas Demand","Demand",1,"2032-09-01","BBtu",151.18,12.04,196.23,20.73,1.3,26.64,11.29,15.06,14.8,114.42,2.2599999999999998,130.9,32.130000000000003,0.26,31.56,236.87,13.19,347.46]
["System","Gas Demand","Demand",1,"2032-10-01","BBtu",282.33,17.690000000000001,567.65,36.090000000000003,1.77,64.98,21.9,13.18,33.28,185.37,2.89,269.18,47.33,0.28999999999999998,63.31,541.95000000000005,18.97,972.74]
["System","Gas Demand","Demand",1,"2032-11-01","BBtu",414.05,24.09,943.46,54.38,2.04,115.73,34.51,6.19,58.8,267.70999999999998,2.65,463.99,71.53,0.26,107.4,852.14,23.22,1679.66]
["System","Gas Demand","Demand",1,"2032-12-01","BBtu",569.77,26.53,1222.3599999999999,82.87,2.16,180.87,49.55,5.77,80.84,378.68,2.34,722.68,107.73,0.26,163.19,1156.5,27.05,2183.83]
["System","Gas Demand","Demand",1,"2033-01-01","BBtu",588.33000000000004,26.56,1276.96,75.180000000000007,1.26,162.87,53.25,4.2300000000000004,82.87,354.1,2.08,668.44,108.16,0.27,152.22,1192.71,26.04,2284.4699999999998]
["System","Gas Demand","Demand",1,"2033-02-01","BBtu",546.66999999999996,22.94,1155.75,60.36,1.19,127.22,46.76,3.73,72.5,283.08999999999997,2.02,513.33000000000004,87.32,0.24,120.34,1106.3599999999999,25.61,2091.64]
["System","Gas Demand","Demand",1,"2033-03-01","BBtu",437.32,22.7,864.25,54.42,1.06,115.85,38.07,4.04,58.75,244.61,2.02,445.66,70.150000000000006,0.25,95.08,836.36,24.15,1521.53]
["System","Gas Demand","Demand",1,"2033-04-01","BBtu",251.81,18.14,532.12,36.520000000000003,0.92,77.31,25.23,4.6500000000000004,40.04,172.39,1.92,298.56,54.28,0.27,68.569999999999993,480.45,17.739999999999998,905.66]
["System","Gas Demand","Demand",1,"2033-05-01","BBtu",166.32,15.93,290.97000000000003,23.79,0.85,48.92,15.18,6.89,28.27,130.07,1.96,196.83,35.47,0.27,39.4,283.06,13.44,478.16]
["System","Gas Demand","Demand",1,"2033-06-01","BBtu",133.38999999999999,11.69,177.52,17.09,0.82,28.57,11.64,7.04,18.21,108.02,1.94,136.9,29.98,0.26,29.24,202.35,11.01,306.89]
["System","Gas Demand","Demand",1,"2033-07-01","BBtu",120.09,10.4,154.47,14.51,0.81,19.93,10.67,9.89,15.1,101.21,1.93,125,26.65,0.26,24.53,182.66,9.58,266.97000000000003]
["System","Gas Demand","Demand",1,"2033-08-01","BBtu",120.51,10.35,153.55000000000001,14.37,0.89,18.63,16.64,10.26,21.75,116.31,2.4500000000000002,127.76,34.35,0.27,29.62,182.89,9.77,266.89999999999998]
["System","Gas Demand","Demand",1,"2033-09-01","BBtu",152.22999999999999,12.06,199.6,21.13,1.32,27.12,11.38,15.18,14.91,117.39,2.2999999999999998,134.85,32.700000000000003,0.26,32.380000000000003,238.46,13.22,352.25]
["System","Gas Demand","Demand",1,"2033-10-01","BBtu",282.95999999999998,17.66,574.32000000000005,36.22,1.77,65.22,21.95,13.16,33.39,188.89,2.91,275.85000000000002,47.85,0.28999999999999998,64.45,542.87,18.93,980.82]
["System","Gas Demand","Demand",1,"2033-11-01","BBtu",415.31,24.06,955.72,54.5,2.04,115.98,34.71,6.19,59.21,270.22000000000003,2.65,469.92,72.16,0.26,108.78,854.44,23.19,1695.62]
["System","Gas Demand","Demand",1,"2033-12-01","BBtu",571.76,26.51,1239.24,82.93,2.15,181,49.71,5.77,81.19,381.62,2.34,730.55,108.34,0.26,164.62,1160.49,27.03,2206.38]
["System","Gas Demand","Demand",1,"2034-01-01","BBtu",585.63,26.37,1282.6500000000001,74.540000000000006,1.25,161.34,52.96,4.2300000000000004,82.48,354.33,2.08,670.2,108.07,0.27,152.44,1186.21,25.85,2286.66]
["System","Gas Demand","Demand",1,"2034-02-01","BBtu",546.28,22.85,1166.2,60.13,1.19,126.67,46.79,3.73,72.63,282.95999999999998,2.02,513.96,87.28,0.24,120.54,1105.1099999999999,25.5,2103.1799999999998]
["System","Gas Demand","Demand",1,"2034-03-01","BBtu",439.27,22.7,876.91,54.77,1.06,116.59,38.28,4.04,59.14,247.85,2.02,453.53,70.84,0.25,96.42,839.96,24.15,1538.47]
["System","Gas Demand","Demand",1,"2034-04-01","BBtu",252.26,18.11,538.13,36.700000000000003,0.92,77.66,25.31,4.6500000000000004,40.21,175.07,1.92,305.05,54.86,0.27,69.680000000000007,481.12,17.7,912.72]
["System","Gas Demand","Demand",1,"2034-05-01","BBtu",167.37,15.97,296.19,23.98,0.85,49.34,15.3,6.91,28.59,132.62,1.96,202.91,35.869999999999997,0.27,40.17,284.95999999999998,13.46,484.92]
["System","Gas Demand","Demand",1,"2034-06-01","BBtu",132.97999999999999,11.6,178.51,17.239999999999998,0.82,28.88,11.72,7.06,18.39,109.82,1.95,140.4,30.27,0.26,29.71,201.79,10.91,307.56]
["System","Gas Demand","Demand",1,"2034-07-01","BBtu",120.61,10.4,156.76,14.64,0.81,20.12,10.72,10.15,15.21,102.53,1.94,127.84,26.7,0.26,24.69,183.47,9.58,269.98]
["System","Gas Demand","Demand",1,"2034-08-01","BBtu",121.03,10.35,155.81,14.48,0.9,18.73,17.13,10.41,22.36,119.04,2.5,130.91999999999999,35.06,0.27,30.23,183.66,9.77,269.87]
["System","Gas Demand","Demand",1,"2034-09-01","BBtu",151.71,11.99,200.84,21.24,1.32,27.27,11.45,15.27,15,119.41,2.33,137.66,33.06,0.26,32.93,237.44,13.09,353.04]
["System","Gas Demand","Demand",1,"2034-10-01","BBtu",282.51,17.59,578.38,36.01,1.75,64.739999999999995,21.91,13.09,33.340000000000003,190.73,2.92,279.48,48.1,0.28999999999999998,65.040000000000006,541.51,18.84,984.34]
["System","Gas Demand","Demand",1,"2034-11-01","BBtu",416.07,24.02,966.91,54.68,2.0299999999999998,116.36,34.83,6.19,59.46,272.33,2.65,474.96,72.5,0.26,109.64,855.86,23.15,1709.45]
["System","Gas Demand","Demand",1,"2034-12-01","BBtu",569.84,26.35,1246.5999999999999,82.3,2.13,179.37,49.46,5.77,80.84,379.54,2.33,727.32,107.72,0.26,163.99,1155.9100000000001,26.86,2211.6799999999998]
["System","Gas Demand","Demand",1,"2035-01-01","BBtu",589.38,26.41,1304.3800000000001,74.930000000000007,1.25,162.13999999999999,53.15,4.2300000000000004,82.87,356.83,2.08,676.92,108.74,0.27,153.83000000000001,1194.07,25.89,2317.33]
["System","Gas Demand","Demand",1,"2035-02-01","BBtu",543.76,22.7,1171.6600000000001,60.47,1.19,127.34,46.86,3.73,72.8,286.06,2.02,521.45000000000005,88,0.24,121.94,1099.48,25.32,2105.56]
["System","Gas Demand","Demand",1,"2035-03-01","BBtu",441.27,22.7,889.85,55.09,1.06,117.31,38.520000000000003,4.04,59.59,251.43,2.02,462.21,71.56,0.25,97.81,843.71,24.15,1555.7]
["System","Gas Demand","Demand",1,"2035-04-01","BBtu",252.24,18.04,542.73,36.79,0.92,77.83,25.39,4.6500000000000004,40.369999999999997,178.14,1.92,312.5,55.46,0.27,70.77,480.65,17.63,917.34]
["System","Gas Demand","Demand",1,"2035-05-01","BBtu",168.2,15.98,300.89,24.11,0.85,49.63,15.41,6.92,28.85,135.13,1.97,208.91,36.270000000000003,0.27,40.909999999999997,286.47000000000003,13.47,490.86]
["System","Gas Demand","Demand",1,"2035-06-01","BBtu",132.97999999999999,11.54,180.11,17.37,0.82,29.13,11.8,7.08,18.57,111.68,1.96,144.04,30.55,0.27,30.17,201.81,10.85,309.26]
["System","Gas Demand","Demand",1,"2035-07-01","BBtu",121.09,10.39,158.97,14.76,0.81,20.32,10.77,10.4,15.32,103.79,1.95,130.56,26.76,0.26,24.85,184.22,9.58,272.87]
["System","Gas Demand","Demand",1,"2035-08-01","BBtu",121.51,10.35,158.07,14.58,0.9,18.829999999999998,17.54,10.53,22.87,121.68,2.5499999999999998,133.99,35.729999999999997,0.27,30.83,184.43,9.76,272.8]
["System","Gas Demand","Demand",1,"2035-09-01","BBtu",152.66999999999999,12.01,204.24,21.53,1.34,27.62,11.54,15.41,15.11,122.03,2.36,141.22999999999999,33.6,0.26,33.700000000000003,239.05,13.13,357.81]
["System","Gas Demand","Demand",1,"2035-10-01","BBtu",285.43,17.66,591.37,36.299999999999997,1.76,65.27,22.17,13.17,33.799999999999997,195.1,2.95,287.72000000000003,48.97,0.28999999999999998,66.819999999999993,547.71,18.940000000000001,1002.87]
["System","Gas Demand","Demand",1,"2035-11-01","BBtu",416.22,23.94,976.41,54.9,2.0299999999999998,116.77,34.76,6.19,59.37,275.58999999999997,2.66,482.49,73.150000000000006,0.26,111.12,855.78,23.07,1720.16]
["System","Gas Demand","Demand",1,"2035-12-01","BBtu",572.03,26.34,1264.02,82.86,2.13,180.64,49.73,5.77,81.37,383.63,2.33,737.7,108.5,0.26,165.69,1160.3399999999999,26.85,2234.73]
["System","Gas Demand","Demand",1,"2036-01-01","BBtu",590.51,26.37,1320.04,75.61,1.25,163.66999999999999,53.34,4.2300000000000004,83.2,359.68,2.08,684.43,109.7,0.27,155.77000000000001,1196.3599999999999,25.85,2336.9299999999998]
["System","Gas Demand","Demand",1,"2036-02-01","BBtu",579.42999999999995,23.93,1264.21,63.16,1.23,133.06,50.02,3.87,77.8,299.87,2.09,548.66999999999996,92.05,0.25,128.06,1173.3499999999999,26.75,2264.27]
["System","Gas Demand","Demand",1,"2036-03-01","BBtu",431.66,22.26,876.37,55.47,1.06,118.07,37.74,4.04,58.42,255.67,2.02,472.44,72.48,0.25,99.57,823.86,23.63,1526.63]
["System","Gas Demand","Demand",1,"2036-04-01","BBtu",252.33,17.98,547.78,36.81,0.92,77.739999999999995,25.45,4.6500000000000004,40.479999999999997,180.3,1.92,317.8,55.81,0.27,71.47,480.6,17.57,922.66]
["System","Gas Demand","Demand",1,"2036-05-01","BBtu",169.96,16.100000000000001,308.39999999999998,24.27,0.85,50.01,15.55,6.94,29.23,137.77000000000001,1.97,215.32,36.69,0.27,41.75,289.97000000000003,13.56,501.02]
["System","Gas Demand","Demand",1,"2036-06-01","BBtu",134.36000000000001,11.62,184.12,17.62,0.82,29.75,11.92,7.13,18.87,113.71,1.97,148.01,30.88,0.27,30.72,203.88,10.93,315]
["System","Gas Demand","Demand",1,"2036-07-01","BBtu",121.56,10.39,161.22,14.88,0.81,20.51,10.82,10.66,15.42,105.12,1.95,133.5,26.81,0.26,25.01,184.97,9.58,275.79000000000002]
["System","Gas Demand","Demand",1,"2036-08-01","BBtu",121.94,10.34,160.32,14.7,0.91,18.940000000000001,17.989999999999998,10.66,23.43,124.48,2.6,137.24,36.46,0.28000000000000003,31.46,185.15,9.75,275.68]
["System","Gas Demand","Demand",1,"2036-09-01","BBtu",151.47,11.9,204.58,21.66,1.34,27.78,11.61,15.47,15.2,124.37,2.39,144.46,34,0.26,34.31,236.99,12.93,356.91]
["System","Gas Demand","Demand",1,"2036-10-01","BBtu",288.08,17.73,603.80999999999995,36.61,1.76,65.86,22.4,13.23,34.200000000000003,199.67,2.98,296.33999999999997,49.78,0.28999999999999998,68.52,553.35,19.02,1020.34]
["System","Gas Demand","Demand",1,"2036-11-01","BBtu",416.94,23.89,987.91,54.8,2.02,116.46,34.76,6.19,59.41,276.87,2.65,485.86,73.41,0.26,111.82,857.47,23.03,1734.28]
["System","Gas Demand","Demand",1,"2036-12-01","BBtu",574.59,26.35,1282.81,83.04,2.13,181.01,49.91,5.77,81.75,388.17,2.34,749.01,109.64,0.26,168.01,1165.98,26.86,2259.98]
["System","Gas Demand","Demand",1,"2037-01-01","BBtu",593.41999999999996,26.39,1340.46,75.81,1.25,164.09,53.64,4.2300000000000004,83.77,363.92,2.08,694.91,110.74,0.27,157.76,1202.8900000000001,25.87,2364.7399999999998]
["System","Gas Demand","Demand",1,"2037-02-01","BBtu",551.83000000000004,22.81,1214.56,61.57,1.19,129.77000000000001,47.62,3.73,74.13,293.47000000000003,2.0299999999999998,539.04999999999995,90.01,0.24,125.68,1116.9000000000001,25.46,2167.4299999999998]
["System","Gas Demand","Demand",1,"2037-03-01","BBtu",447.37,22.8,921.7,55.79,1.06,118.78,39.119999999999997,4.04,60.63,258.73,2.02,479.98,73.069999999999993,0.25,100.73,856.33,24.27,1600.08]
["System","Gas Demand","Demand",1,"2037-04-01","BBtu",256.39999999999998,18.16,564.78,37.229999999999997,0.92,78.75,25.83,4.6500000000000004,41.17,184.29,1.93,327.58,56.8,0.27,73.239999999999995,489.64,17.760000000000002,947.82]
["System","Gas Demand","Demand",1,"2037-05-01","BBtu",171.15,16.170000000000002,314.44,24.46,0.85,50.41,15.71,6.96,29.64,140.4,1.98,221.73,37.1,0.27,42.53,292.37,13.6,508.86]
["System","Gas Demand","Demand",1,"2037-06-01","BBtu",134.6,11.59,186.32,17.79,0.82,30.12,12.01,7.15,19.07,115.43,1.98,151.4,31.13,0.27,31.12,204.4,10.91,317.64999999999998]
["System","Gas Demand","Demand",1,"2037-07-01","BBtu",121.92,10.37,163.28,14.99,0.81,20.66,10.88,10.86,15.52,106.35,1.96,136.19999999999999,26.86,0.26,25.17,185.6,9.57,278.45]
["System","Gas Demand","Demand",1,"2037-08-01","BBtu",122.35,10.34,162.6,14.8,0.91,19.04,18.45,10.8,24.01,127.33,2.65,140.53,37.22,0.28000000000000003,32.11,185.91,9.74,278.58]
["System","Gas Demand","Demand",1,"2037-09-01","BBtu",150.99,11.84,205.99,21.76,1.34,27.91,11.67,15.53,15.29,126.89,2.42,147.88999999999999,34.47,0.26,35.020000000000003,236.22,12.82,357.96]
["System","Gas Demand","Demand",1,"2037-10-01","BBtu",287.97000000000003,17.68,609.23,36.54,1.75,65.63,22.51,13.24,34.39,202.11,2.99,301.14,50.29,0.28999999999999998,69.61,553.15,18.95,1025.9000000000001]
["System","Gas Demand","Demand",1,"2037-11-01","BBtu",420.58,23.99,1007.83,55.16,2.02,117.18,35.15,6.19,60.14,280.58,2.66,494.32,74.3,0.26,113.76,865.91,23.12,1763.04]
["System","Gas Demand","Demand",1,"2037-12-01","BBtu",570.78,26.15,1286.42,82.96,2.12,180.65,49.45,5.77,80.98,389.22,2.33,752.7,109.65,0.26,168.48,1158.3599999999999,26.64,2258.2600000000002]
["System","Gas Demand","Demand",1,"2038-01-01","BBtu",589.53,26.18,1343.93,75.42,1.24,163.03,53.08,4.2300000000000004,82.95,364.74,2.08,697.92,110.82,0.27,158.29,1194.8,25.65,2362.4299999999998]
["System","Gas Demand","Demand",1,"2038-02-01","BBtu",549.16999999999996,22.67,1220.3699999999999,61.74,1.19,130.04,47.67,3.73,74.28,295.33,2.02,543.91,90.15,0.24,126.17,1111.67,25.28,2170.0300000000002]
["System","Gas Demand","Demand",1,"2038-03-01","BBtu",448.01,22.76,932.42,56.05,1.06,119.35,39.380000000000003,4.04,61.12,261.11,2.0299999999999998,485.98,73.38,0.25,101.49,858.03,24.22,1613]
["System","Gas Demand","Demand",1,"2038-04-01","BBtu",255.97,18.09,568.82000000000005,37.18,0.92,78.55,25.89,4.6500000000000004,41.31,186.04,1.93,331.91,57.04,0.27,73.77,488.76,17.68,951.29]
["System","Gas Demand","Demand",1,"2038-05-01","BBtu",171.61,16.149999999999999,318.51,24.65,0.85,50.9,15.81,6.97,29.9,142.88,1.98,227.77,37.450000000000003,0.27,43.24,293.33999999999997,13.59,513.66999999999996]
["System","Gas Demand","Demand",1,"2038-06-01","BBtu",134.88,11.57,188.61,17.95,0.83,30.48,12.1,7.17,19.27,117.14,1.99,154.76,31.35,0.27,31.52,204.98,10.89,320.43]
["System","Gas Demand","Demand",1,"2038-07-01","BBtu",122.36,10.37,165.62,15.11,0.82,20.87,10.93,11.15,15.64,107.65,1.97,139.08000000000001,26.92,0.26,25.33,186.44,9.58,281.44]
["System","Gas Demand","Demand",1,"2038-08-01","BBtu",122.75,10.34,164.89,14.92,0.92,19.149999999999999,18.93,10.94,24.6,130.11000000000001,2.7,143.76,37.93,0.28000000000000003,32.74,186.68,9.74,281.49]
["System","Gas Demand","Demand",1,"2038-09-01","BBtu",149.94,11.75,206.57,21.9,1.34,28.09,11.74,15.57,15.38,128.99,2.44,150.85,34.869999999999997,0.26,35.619999999999997,234.53,12.66,357.47]
["System","Gas Demand","Demand",1,"2038-10-01","BBtu",287.47000000000003,17.61,613.80999999999995,36.450000000000003,1.74,65.400000000000006,22.5,13.19,34.39,204.66,3,306.08999999999997,50.56,0.28999999999999998,70.290000000000006,552.25,18.87,1029.99]
["System","Gas Demand","Demand",1,"2038-11-01","BBtu",420.77,23.93,1018.46,55.28,2.02,117.44,35.21,6.19,60.3,282.17,2.66,498.3,74.67,0.26,114.67,866.86,23.07,1775.32]
["System","Gas Demand","Demand",1,"2038-12-01","BBtu",569.25,26.02,1295.55,83.11,2.11,181,49.29,5.77,80.78,391.43,2.33,758.94,109.93,0.26,169.34,1155.5899999999999,26.51,2266.21]
["System","Gas Demand","Demand",1,"2039-01-01","BBtu",595.28,26.3,1372.29,76.14,1.25,164.7,53.72,4.2300000000000004,83.99,368.74,2.08,707.94,112.08,0.27,160.66,1207.97,25.78,2403.83]
["System","Gas Demand","Demand",1,"2039-02-01","BBtu",546.91999999999996,22.54,1227.1600000000001,61.46,1.19,129.38,47.61,3.73,74.2,294.86,2.02,543.75,89.94,0.24,126.17,1107.43,25.12,2174.29]
["System","Gas Demand","Demand",1,"2039-03-01","BBtu",447.06,22.67,939.59,55.91,1.05,118.91,39.39,4.04,61.13,262.39999999999998,2.02,489.46,73.430000000000007,0.25,101.78,856.58,24.11,1619.59]
["System","Gas Demand","Demand",1,"2039-04-01","BBtu",255.56,18.010000000000002,572.92999999999995,37.18,0.92,78.45,25.99,4.6500000000000004,41.46,187.7,1.93,335.99,57.31,0.27,74.38,487.97,17.600000000000001,954.8]
["System","Gas Demand","Demand",1,"2039-05-01","BBtu",173.52,16.309999999999999,327.12,24.91,0.85,51.59,15.98,7.01,30.39,145.57,1.99,234.4,37.880000000000003,0.27,44.06,297.48,13.7,525.26]
["System","Gas Demand","Demand",1,"2039-06-01","BBtu",134.83000000000001,11.52,190.35,18.09,0.83,30.79,12.17,7.19,19.46,118.91,1.99,158.27000000000001,31.6,0.27,31.94,205.09,10.84,322.26]
["System","Gas Demand","Demand",1,"2039-07-01","BBtu",122.69,10.35,167.75,15.23,0.82,21.05,10.98,11.36,15.74,108.87,1.97,141.77000000000001,26.96,0.26,25.49,187.1,9.57,284.14]
["System","Gas Demand","Demand",1,"2039-08-01","BBtu",122.95,10.32,167.09,15.03,0.93,19.260000000000002,19.25,11.03,25.01,132.84,2.75,146.94,38.61,0.28000000000000003,33.35,187.21,9.6999999999999993,284.10000000000002]
["System","Gas Demand","Demand",1,"2039-09-01","BBtu",149.08000000000001,11.68,207.46,22.02,1.34,28.24,11.79,15.58,15.46,131.28,2.4700000000000002,154.03,35.270000000000003,0.26,36.24,233.24,12.51,357.56]
["System","Gas Demand","Demand",1,"2039-10-01","BBtu",287.05,17.55,618.67999999999995,36.369999999999997,1.73,65.22,22.49,13.14,34.4,207.64,3.02,311.88,51.09,0.28999999999999998,71.42,551.6,18.79,1034.53]
["System","Gas Demand","Demand",1,"2039-11-01","BBtu",420.46,23.86,1027.8399999999999,55.27,2.0099999999999998,117.36,35.11,6.19,60.16,284.18,2.66,503.25,74.98,0.26,115.47,866.73,22.99,1785.33]
["System","Gas Demand","Demand",1,"2039-12-01","BBtu",570.08000000000004,25.99,1311.09,83.4,2.11,181.56,49.24,5.77,80.77,393.13,2.33,763.95,110.31,0.26,170.35,1158.55,26.47,2285.37]
["System","Gas Demand","Demand",1,"2040-01-01","BBtu",597.62,26.32,1392.65,76.72,1.25,165.94,53.99,4.2300000000000004,84.51,372.34,2.08,717.02,112.7,0.27,161.97999999999999,1214.3,25.8,2431.0100000000002]
["System","Gas Demand","Demand",1,"2040-02-01","BBtu",572.15,23.46,1298.3499999999999,63.16,1.22,132.76,50.1,3.87,78.180000000000007,303.83999999999997,2.09,560.64,92.5,0.25,129.91999999999999,1160.32,26.17,2292.5]
["System","Gas Demand","Demand",1,"2040-03-01","BBtu",428.86,21.92,905.45,55.82,1.05,118.64,37.96,4.04,58.88,263.94,2.02,493.55,73.540000000000006,0.25,102.18,819.77,23.24,1555.11]
["System","Gas Demand","Demand",1,"2040-04-01","BBtu",255.03,17.93,576.87,37.380000000000003,0.92,78.89,26.01,4.6500000000000004,41.54,190.26,1.93,342.37,57.89,0.27,75.459999999999994,487.13,17.52,958.1]
["System","Gas Demand","Demand",1,"2040-05-01","BBtu",174.44,16.36,332.93,25.05,0.85,51.86,16.12,7.02,30.72,147.96,1.99,240.21,38.26,0.28000000000000003,44.79,299.64,13.73,532.61]
["System","Gas Demand","Demand",1,"2040-06-01","BBtu",134.86000000000001,11.49,192.32,18.27,0.83,31.17,12.27,7.21,19.64,120.82,2,162.11000000000001,31.92,0.27,32.46,205.44,10.8,324.49]
["System","Gas Demand","Demand",1,"2040-07-01","BBtu",122.97,10.34,169.87,15.35,0.82,21.23,11.04,11.56,15.84,110.17,1.98,144.71,27.02,0.26,25.65,187.76,9.57,286.83999999999997]
["System","Gas Demand","Demand",1,"2040-08-01","BBtu",123.27,10.32,169.37,15.14,0.93,19.37,19.690000000000001,11.15,25.54,135.68,2.8,150.25,39.33,0.28000000000000003,33.99,187.96,9.69,286.95]
["System","Gas Demand","Demand",1,"2040-09-01","BBtu",147.86000000000001,11.58,207.84,22.09,1.34,28.34,11.86,15.63,15.55,133.19999999999999,2.4900000000000002,156.76,35.64,0.27,36.799999999999997,231.4,12.34,356.74]
["System","Gas Demand","Demand",1,"2040-10-01","BBtu",283.31,17.350000000000001,614.52,36.11,1.71,64.59,22.29,13,34.06,208.73,3.02,314.23,51.13,0.28999999999999998,71.61,543.86,18.54,1024.1600000000001]
["System","Gas Demand","Demand",1,"2040-11-01","BBtu",420.25,23.79,1037.8499999999999,55.39,2,117.54,35.090000000000003,6.19,60.11,286.56,2.66,508.92,75.19,0.26,116.15,867.23,22.93,1796.46]
["System","Gas Demand","Demand",1,"2040-12-01","BBtu",572.63,26.02,1331.43,83.53,2.1,181.8,49.46,5.77,81.13,395.39,2.33,770.21,110.81,0.26,171.66,1165.5,26.51,2312.83]
["System","Gas Demand","Demand",1,"2041-01-01","BBtu",601.37,26.39,1417.02,77.23,1.25,167.09,54.35,4.2300000000000004,85.17,376.13,2.08,726.57,114.14,0.27,164.71,1223.9000000000001,25.87,2465.0700000000002]
["System","Gas Demand","Demand",1,"2041-02-01","BBtu",541.29,22.27,1238.8399999999999,61.29,1.18,128.84,47.44,3.73,74.069999999999993,295.19,2.0099999999999998,546.03,89.63,0.24,126.26,1097.82,24.79,2179.59]
["System","Gas Demand","Demand",1,"2041-03-01","BBtu",442.96,22.41,949.23,55.79,1.05,118.53,39.17,4.04,60.89,264.92,2.02,496.29,73.55,0.25,102.44,849.94,23.81,1624.81]
["System","Gas Demand","Demand",1,"2041-04-01","BBtu",255.22,17.899999999999999,583.13,37.619999999999997,0.92,79.38,26.07,4.6500000000000004,41.68,193.32,1.93,349.96,58.58,0.27,76.73,488,17.489999999999998,965.14]
["System","Gas Demand","Demand",1,"2041-05-01","BBtu",174.28,16.28,335.39,25.24,0.85,52.33,16.190000000000001,7.02,30.9,150.01,1.99,245.19,38.549999999999997,0.28000000000000003,45.41,299.48,13.68,534.89]
["System","Gas Demand","Demand",1,"2041-06-01","BBtu",134.53,11.42,193.67,18.399999999999999,0.83,31.44,12.33,7.22,19.79,122.45,2.0099999999999998,165.34,32.159999999999997,0.27,32.880000000000003,205.26,10.74,325.67]
["System","Gas Demand","Demand",1,"2041-07-01","BBtu",123.14,10.31,171.79,15.46,0.82,21.4,11.08,11.77,15.94,111.45,1.99,147.61000000000001,27.08,0.26,25.81,188.31,9.56,289.29000000000002]
["System","Gas Demand","Demand",1,"2041-08-01","BBtu",123.5,10.31,171.63,15.26,0.94,19.47,20.100000000000001,11.26,26.06,138.33000000000001,2.84,153.36000000000001,39.99,0.28000000000000003,34.58,188.63,9.67,289.7]
["System","Gas Demand","Demand",1,"2041-09-01","BBtu",148.35,11.59,210.8,22.39,1.35,28.69,11.94,15.74,15.64,135.87,2.52,160.41999999999999,36.159999999999997,0.27,37.57,232.51,12.35,360.57]
["System","Gas Demand","Demand",1,"2041-10-01","BBtu",282.88,17.3,619.46,36.270000000000003,1.71,64.87,22.32,12.97,34.14,212.91,3.05,322.25,51.6,0.28999999999999998,72.680000000000007,543.42999999999995,18.47,1028.78]
["System","Gas Demand","Demand",1,"2041-11-01","BBtu",420.36,23.74,1048.96,55.26,1.99,117.15,35.07,6.18,60.12,287.33999999999997,2.66,511.2,75.38,0.26,116.72,868.55,22.88,1809.25]
["System","Gas Demand","Demand",1,"2041-12-01","BBtu",574.61,26.04,1350.65,83.92,2.1,182.65,49.62,5.77,81.48,398.8,2.33,778.99,111.44,0.26,173.12,1171.27,26.52,2337.91]
["System","Gas Demand","Demand",1,"2042-01-01","BBtu",604.27,26.43,1439.63,77.62,1.25,167.93,54.62,4.2300000000000004,85.59,379.01,2.08,734.15,115.04,0.27,166.5,1231.82,25.91,2495.5100000000002]
["System","Gas Demand","Demand",1,"2042-02-01","BBtu",536.91,22.1,1240.77,61.14,1.17,128.43,47.16,3.73,73.62,295.58,2.0099999999999998,547.69000000000005,89.61,0.24,126.48,1089.8,24.57,2175.0300000000002]
["System","Gas Demand","Demand",1,"2042-03-01","BBtu",443.85,22.4,961.38,55.82,1.05,118.45,39.17,4.04,60.89,266.74,2.02,500.96,73.64,0.25,102.79,852.92,23.8,1639.69]
["System","Gas Demand","Demand",1,"2042-04-01","BBtu",255.54,17.88,590.01,37.659999999999997,0.92,79.400000000000006,26.15,4.6500000000000004,41.8,195.96,1.93,356.55,58.97,0.27,77.53,489.25,17.47,973.01]
["System","Gas Demand","Demand",1,"2042-05-01","BBtu",174.33,16.23,338.59,25.35,0.85,52.53,16.260000000000002,7.03,31.07,152.33000000000001,2,250.92,38.83,0.28000000000000003,45.98,299.82,13.64,538.16]
["System","Gas Demand","Demand",1,"2042-06-01","BBtu",134.44999999999999,11.38,195.52,18.57,0.83,31.84,12.44,7.25,20.04,124.15,2.02,168.75,32.39,0.27,33.28,205.48,10.69,327.60000000000002]
["System","Gas Demand","Demand",1,"2042-07-01","BBtu",123.48,10.31,174.15,15.59,0.82,21.61,11.13,12.01,16.05,112.72,1.99,150.47999999999999,27.12,0.26,25.97,189.12,9.56,292.18]
["System","Gas Demand","Demand",1,"2042-08-01","BBtu",123.57,10.29,173.85,15.36,0.94,19.57,20.38,11.33,26.43,141.22999999999999,2.89,156.74,40.72,0.28999999999999998,35.22,189.1,9.6300000000000008,292.19]
["System","Gas Demand","Demand",1,"2042-09-01","BBtu",147.83000000000001,11.54,212.26,22.55,1.35,28.9,12,15.81,15.73,138.32,2.5499999999999998,163.83000000000001,36.6,0.27,38.26,231.9,12.25,361.6]
["System","Gas Demand","Demand",1,"2042-10-01","BBtu",282.76,17.260000000000002,625.41,36.15,1.7,64.56,22.39,12.96,34.28,215.09,3.05,326.62,51.84,0.28999999999999998,73.27,543.72,18.420000000000002,1034.8599999999999]
["System","Gas Demand","Demand",1,"2042-11-01","BBtu",421.87,23.76,1064.3399999999999,55.34,1.99,117.26,35.19,6.18,60.38,289.27999999999997,2.66,515.96,75.89,0.26,117.95,873.04,22.9,1829.01]
["System","Gas Demand","Demand",1,"2042-12-01","BBtu",573.15,25.93,1361.09,83.98,2.09,182.69,49.61,5.77,81.53,400.89,2.33,784.89,111.9,0.26,174.34,1169.6199999999999,26.41,2347.2199999999998]
["System","Gas Demand","Demand",1,"2043-01-01","BBtu",603.30999999999995,26.35,1452.34,77.760000000000005,1.25,168.16,54.59,4.2300000000000004,85.63,379.79,2.08,736.99,114.65,0.27,166.27,1231.29,25.83,2508.17]
["System","Gas Demand","Demand",1,"2043-02-01","BBtu",536.08000000000004,22.03,1251.79,61.18,1.17,128.44,47.15,3.73,73.67,296.48,2.0099999999999998,550.39,89.4,0.24,126.44,1089.42,24.48,2186.11]
["System","Gas Demand","Demand",1,"2043-03-01","BBtu",443.88,22.35,971.56,56.2,1.05,119.25,39.26,4.04,61.08,267.77,2.02,503.86,73.540000000000006,0.25,102.85,854.04,23.75,1650.84]
["System","Gas Demand","Demand",1,"2043-04-01","BBtu",256.58,17.899999999999999,599.15,37.81,0.92,79.680000000000007,26.26,4.6500000000000004,42.03,197.31,1.93,359.92,59.09,0.27,77.86,492.09,17.489999999999998,984.38]
["System","Gas Demand","Demand",1,"2043-05-01","BBtu",174.15,16.149999999999999,341.08,25.32,0.85,52.28,16.309999999999999,7.02,31.13,152.97999999999999,2,252.25,38.799999999999997,0.28000000000000003,46.01,299.66000000000003,13.59,540.29]
["System","Gas Demand","Demand",1,"2043-06-01","BBtu",134.09,11.31,196.82,18.66,0.83,31.94,12.48,7.25,20.100000000000001,124.9,2.02,170.11,32.42,0.27,33.380000000000003,205.23,10.62,328.58]
["System","Gas Demand","Demand",1,"2043-07-01","BBtu",123.77,10.3,176.47,15.66,0.82,21.68,11.19,11.98,16.12,113.37,1.99,151.56,27.17,0.26,26.07,189.87,9.56,294.99]
["System","Gas Demand","Demand",1,"2043-08-01","BBtu",123.87,10.28,176.21,15.42,0.94,19.66,20.36,11.29,26.42,141.75,2.88,157.79,40.630000000000003,0.28999999999999998,35.26,189.86,9.6199999999999992,295.02]
["System","Gas Demand","Demand",1,"2043-09-01","BBtu",148.05000000000001,11.53,214.9,22.67,1.35,29.04,12.05,15.78,15.81,139.22999999999999,2.5499999999999998,165.31,36.67,0.27,38.409999999999997,232.61,12.23,364.7]
["System","Gas Demand","Demand",1,"2043-10-01","BBtu",282.85000000000002,17.23,632.13,36.24,1.69,64.69,22.46,12.94,34.39,216.08,3.05,328.77,51.82,0.28999999999999998,73.36,544.61,18.38,1042.07]
["System","Gas Demand","Demand",1,"2043-11-01","BBtu",423.38,23.78,1080,55.6,1.98,117.75,35.39,6.18,60.74,291.26,2.66,520.76,76.040000000000006,0.26,118.44,877.57,22.91,1848.94]
["System","Gas Demand","Demand",1,"2043-12-01","BBtu",570.16999999999996,25.77,1367.58,84.17,2.09,182.9,49.45,5.77,81.260000000000005,401.25,2.33,786.97,111.47,0.26,173.9,1164.74,26.24,2349.5300000000002]
["System","Gas Demand","Demand",1,"2044-01-01","BBtu",606.39,26.4,1476.19,78.3,1.25,169.29,55.02,4.2300000000000004,86.41,382.68,2.08,744.5,114.97,0.27,167.11,1239.8499999999999,25.88,2539.87]
["System","Gas Demand","Demand",1,"2044-02-01","BBtu",568.42999999999995,23.17,1344.77,63.53,1.21,133.22999999999999,50.08,3.87,78.37,309.02,2.08,575.03,92.73,0.25,131.43,1158.54,25.8,2340.0300000000002]
["System","Gas Demand","Demand",1,"2044-03-01","BBtu",430.93,21.83,949.49,56.56,1.05,119.99,38.270000000000003,4.04,59.54,270.06,2.02,509.65,73.819999999999993,0.25,103.5,828.47,23.13,1607.14]
["System","Gas Demand","Demand",1,"2044-04-01","BBtu",257.37,17.91,607.71,37.979999999999997,0.92,80,26.36,4.6500000000000004,42.22,198.63,1.93,363.21,59.17,0.27,78.17,494.51,17.5,994.7]
["System","Gas Demand","Demand",1,"2044-05-01","BBtu",174.25,16.12,344.61,25.35,0.85,52.22,16.36,7.01,31.25,153.78,2,253.99,38.83,0.28000000000000003,46.1,300.20999999999998,13.56,543.95000000000005]
["System","Gas Demand","Demand",1,"2044-06-01","BBtu",134.12,11.28,198.93,18.72,0.83,32,12.52,7.24,20.170000000000002,125.59,2.02,171.36,32.44,0.27,33.46,205.65,10.6,330.88]
["System","Gas Demand","Demand",1,"2044-07-01","BBtu",124.07,10.3,178.79,15.73,0.82,21.76,11.23,11.95,16.2,114.12,1.99,152.91999999999999,27.21,0.26,26.17,190.61,9.56,297.77]
["System","Gas Demand","Demand",1,"2044-08-01","BBtu",124.13,10.28,178.58,15.49,0.94,19.75,20.34,11.26,26.43,142.36000000000001,2.87,158.88,40.590000000000003,0.28999999999999998,35.31,190.58,9.61,297.8]
["System","Gas Demand","Demand",1,"2044-09-01","BBtu",147.54,11.48,216.44,22.72,1.35,29.1,12.09,15.75,15.88,139.97999999999999,2.54,166.6,36.67,0.27,38.5,232.04,12.14,365.73]
["System","Gas Demand","Demand",1,"2044-10-01","BBtu",282.73,17.190000000000001,638.20000000000005,36.49,1.69,65.09,22.53,12.94,34.54,217.35,3.05,331.46,51.88,0.28999999999999998,73.599999999999994,544.88,18.329999999999998,1047.9000000000001]
["System","Gas Demand","Demand",1,"2044-11-01","BBtu",425.06,23.8,1096.3699999999999,56.05,1.99,118.67,35.57,6.18,61.1,293.83,2.66,526.79999999999995,76.319999999999993,0.26,119.24,882.44,22.94,1869.38]
["System","Gas Demand","Demand",1,"2044-12-01","BBtu",571.53,25.76,1385.71,84.73,2.09,184.08,49.68,5.77,81.73,404.38,2.33,795.11,111.76,0.26,174.85,1168.97,26.23,2370.85]
["System","Gas Demand","Demand",1,"2045-01-01","BBtu",609.82000000000005,26.45,1500.9,78.75,1.25,170.15,55.35,4.2300000000000004,86.92,385.45,2.08,751.83,115.24,0.27,167.94,1248.42,25.93,2571.63]
["System","Gas Demand","Demand",1,"2045-02-01","BBtu",539.84,22.05,1288.52,61.94,1.17,129.91,47.68,3.73,74.569999999999993,301.70999999999998,2.0099999999999998,563.25,90.11,0.24,128.13,1100.21,24.51,2232.33]
["System","Gas Demand","Demand",1,"2045-03-01","BBtu",446.39,22.35,998.54,56.65,1.05,120.1,39.57,4.04,61.64,271.51,2.02,513.48,73.849999999999994,0.25,103.78,861.18,23.75,1683.04]
["System","Gas Demand","Demand",1,"2045-04-01","BBtu",257.85000000000002,17.89,615.20000000000005,38.17,0.92,80.37,26.52,4.6500000000000004,42.49,199.96,1.93,366.53,59.3,0.27,78.510000000000005,495.83,17.48,1002.56]
["System","Gas Demand","Demand",1,"2045-05-01","BBtu",174.78,16.11,349.35,25.47,0.85,52.45,16.420000000000002,7.01,31.39,154.80000000000001,2,256.32,38.89,0.28000000000000003,46.3,301.35000000000002,13.56,548.98]
["System","Gas Demand","Demand",1,"2045-06-01","BBtu",133.88999999999999,11.22,200.46,18.77,0.83,32.03,12.56,7.23,20.21,126.02,2.0099999999999998,172.07,32.409999999999997,0.27,33.47,205.48,10.53,331.95]
["System","Gas Demand","Demand",1,"2045-07-01","BBtu",124.49,10.3,181.32,15.81,0.82,21.87,11.27,11.87,16.27,114.8,1.99,154.11000000000001,27.26,0.26,26.27,191.39,9.56,300.61]
["System","Gas Demand","Demand",1,"2045-08-01","BBtu",124.57,10.28,181.14,15.56,0.94,19.829999999999998,20.36,11.24,26.5,142.97,2.87,159.99,40.549999999999997,0.28000000000000003,35.369999999999997,191.37,9.61,300.64999999999998]
["System","Gas Demand","Demand",1,"2045-09-01","BBtu",147.77000000000001,11.46,219.04,22.76,1.34,29.15,12.13,15.74,15.96,140.66,2.54,167.81,36.69,0.27,38.58,232.43,12.11,368.32]
["System","Gas Demand","Demand",1,"2045-10-01","BBtu",283.05,17.16,645.29,36.53,1.69,65.09,22.57,12.91,34.619999999999997,218.17,3.04,333.33,51.84,0.28999999999999998,73.650000000000006,545.51,18.29,1054.44]
["System","Gas Demand","Demand",1,"2045-11-01","BBtu",425.74,23.76,1109.29,56.21,1.99,118.89,35.61,6.18,61.22,294.76,2.65,529.45000000000005,76.22,0.26,119.25,883.87,22.89,1882.13]
["System","Gas Demand","Demand",1,"2045-12-01","BBtu",573.59,25.76,1405.46,85.08,2.09,184.71,49.85,5.77,82.06,406.68,2.33,801.48,111.91,0.26,175.41,1173.3900000000001,26.22,2392.7199999999998]

{"sheet":"Electric Resource Rates","index":13,"n_rows":45,"n_cols":25,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,0,3,3],[14,0,14,3],[18,0,18,1],[0,19,0,24],[0,5,1,5],[0,13,1,13],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,1,6],[0,7,1,7],[0,8,1,8],[0,11,1,11],[0,12,1,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avista","Yearly Increase","PacifiCorp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended Power Cost","T&D Rate Adder","Total Rate",null,"Com - Delivery Charge","Res - Delivery Charge","Com - Energy Charge","Res - Energy Charge","Com Rate","Res Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,0.1001841812582601,0,0.1001841812582601,null,4.9700000000000001E-2,4.6249999999999999E-2,5.1229999999999998E-2,5.9799999999999999E-2,{"$f":"V3+T3","v":0.10092999999999999},{"$f":"W3+U3","v":0.10605000000000001}]
["Avista - Monthly Bill",null,null,null,null,null,null,null,null,null,null,null,null,null,2023,0.10271501728958483,0,0.10271501728958483,{"$f":"(R4-R3)/R3","v":2.5261832751825416E-2},{"$f":"T3*(1+$S4)","v":5.0955513087765726E-2},{"$f":"U3*(1+$S4)","v":4.7418359764771927E-2},{"$f":"V3*(1+S4)","v":5.2524163691876014E-2},{"$f":"W3*(1+S4)","v":6.1310657598559165E-2},0.10347967677964173,{"$f":"W4+U4","v":0.1087290173633311}]
["Monthly","Residential - Single Family","kwh","Total","Renewable REC","Green Rate","Avista Green Bill",null,null,null,null,null,null,null,2024,0.10632739371987604,0,0.10632739371987604,{"$f":"(R5-R4)/R4","v":3.516892199031442E-2},5.2747563552525807E-2,{"$f":"U4*(1+$S5)","v":4.9086012360247851E-2},{"$f":"V4*(1+S5)","v":5.4371381907362105E-2},{"$f":"W4*(1+S5)","v":6.3466887332817773E-2},0.10711894545988791,{"$f":"W5+U5","v":0.11255289969306562}]
["Basic Charge (kwh)",9,null,9,null,null,9,null,null,null,null,null,null,null,2025,0.10872655489116488,2.5160267542289065E-4,0.10897815756658777,2.4930206167709489E-2,5.4062571186734631E-2,5.0309736768339566E-2,5.5726871667935912E-2,6.5049129918847703E-2,0.10978944285467054,0.11535886668718727]
["0-800",8.5190000000000002E-2,0,68.150000000000006,1.2999999999999999E-2,9.8199999999999996E-2,78.55,null,null,null,null,null,null,null,2026,0.11028552468917562,4.8274786873326258E-4,0.11076827255790887,1.6426364982609555E-2,5.4950622712946241E-2,5.1136142866675324E-2,5.6642261601292467E-2,6.6117650668695876E-2,0.11159288431423871,0.1172537935353712]
["801-1500",9.9110000000000004E-2,700,69.38,1.2999999999999999E-2,0.11210000000000001,78.48,null,null,null,null,null,null,null,2027,0.11813034187473638,9.2445025365424816E-4,0.11905479212839062,7.4809504374545671E-2,5.9061451563174397E-2,5.4961612370157259E-2,6.0879641118338511E-2,7.1063879345630354E-2,0.1199410926815129,0.12602549171578761]
[">1500",0.12,226,26.24,1.2999999999999999E-2,0.12920000000000001,29.18,null,null,null,null,null,null,null,2028,0.12245909437133642,1.6199442686429249E-3,0.12407903863997935,4.2201127915712094E-2,6.1553911435479558E-2,5.7281054404244053E-2,6.3448830640636167E-2,7.4062855208082035E-2,0.12500274207611572,0.13134390961232609]
["*10/1/2021",null,1726,146.53,null,null,195.21,null,null,null,null,null,null,null,2029,0.12542914133343905,2.2952910678776472E-3,0.1277244324013167,2.9379609975175722E-2,6.3362341345900464E-2,5.8963949441607565E-2,6.5312932538239041E-2,7.6238793007743402E-2,0.12867527388413952,0.13520274244935096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,0.12892184405126361,2.9702217984331485E-3,0.13189206584969676,3.2629884275274301E-2,6.5429847211427625E-2,6.0887936288300346E-2,6.7444085968640585E-2,7.8726456000872663E-2,0.13287393318006821,0.13961439228917299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,0.13275251840635072,5.4660634868470819E-3,0.1382185818931978,4.796737394886734E-2,6.8568345160035432E-2,6.3808570697216058E-2,7.0679201660937926E-2,8.2502757355535569E-2,0.13924754682097334,0.14631132805275163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,0.13432845862293441,5.9572095373471934E-3,0.1402856681602816,1.4955198054926098E-2,6.9593798342202293E-2,6.4762840509594674E-2,7.1736223120141315E-2,8.3736602431865106E-2,0.14133002146234361,0.14849944294145978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0.13776457282955371,6.9417678006415762E-3,0.14470634063019527,3.1511932244303778E-2,7.1786833400185518E-2,6.6803642751681672E-2,7.3996770122565475E-2,8.6375304574066253E-2,0.14578360352275099,0.15317894732574794]
["Inland - Monthly Bill",null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0.14080289727353096,7.908361260887847E-3,0.1487112585344188,2.7676174290512303E-2,7.3773618313133019E-2,{"$f":"U14*(1+$S15)","v":6.8652512011718334E-2},7.6044717629412575E-2,8.8765842557854191E-2,0.14981833594254559,{"$f":"W15+U15","v":0.15741835456957254}]
["Monthly","Residential - Single Family","kwh","Inland Green Bill Total",null,null,null,null,null,null,null,null,null,null,2035,0.14428083351540696,8.8880764436998286E-3,0.15316890995910679,2.9975211484450422E-2,7.5984998124042316E-2,7.0710385578208371E-2,7.8324174122629542E-2,9.1426617461121309E-2,0.15430917224667184,0.16213700303932968]
["Single Phase",24.55,null,24.55,null,null,null,null,null,null,null,null,null,null,2036,0.17383118044021142,1.1614594913167626E-2,0.18544577535337906,0.21072726444870296,9.1997108917861586E-2,8.5610991699217237E-2,9.4829213075695168E-2,0.11069269845650143,0.18682632199355675,0.19630369015571866]
["0-any",6.8000000000000005E-2,1726,117.36,null,null,null,null,null,null,null,null,null,null,2037,0.17690625512620645,1.2448640370261372E-2,0.18935489549646781,2.1079585855432226E-2,9.3936369873747205E-2,8.7415635948909581E-2,9.6828173614327356E-2,0.11302605469718471,0.19076454348807456,0.20044169064609429]
["*2022 rates assumes all electricity is from Hydropower",null,"-   ",141.91,null,null,null,null,null,null,null,null,null,null,2038,0.18610583776485434,1.3817186156405176E-2,0.19992302392125952,5.5811223665927598E-2,9.9179073623136216E-2,9.2294409558753482E-2,0.10223227246907986,0.11933417711596665,0.20141134609221606,0.21162858667472012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,0.1891272254936327,1.5167015235702012E-2,0.20429424072933472,2.1864499257458321E-2,0.10134757440472468,9.4312380608018401E-2,0.10446752991456834,0.12194335914290812,0.20581510431929301,0.21625573975092652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,0.19000465285787382,1.6497905361164425E-2,0.20650255821903823,1.0809494588882073E-2,0.10244309046184888,9.5331849775865368E-2,0.10559677111389375,0.1232615052237135,0.20803986157574261,0.21859335499957888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,0.19079975788598566,1.9572279104483795E-2,0.21037203699046947,1.8738163850381261E-2,0.10436268587626242,9.7118193597125452E-2,0.10757546071309709,0.12557119950504006,0.2119381465893595,0.22268939310216551]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,0.20136525282725951,2.0766995155193854E-2,0.22213224798245335,5.5901968532617537E-2,0.1101967654580967,0.10254729179953663,0.11358914073276249,0.13259087674837386,0.2237859061908592,0.23513816854791048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,0.20535299447092931,2.2085306140054758E-2,0.22743830061098408,2.388690825723723E-2,0.11282902548483854,0.1049968295507803,0.1163024341164644,0.13575806285700892,0.22913145960130293,0.24075489240778922]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,0.20571920523287276,2.3355512495550877E-2,0.22907471772842364,7.1949936006535957E-3,0.11364082960116995,0.10575228106748709,0.11713922938567281,0.13673484125050223,0.23078005898684276,0.2424871223179893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,0.21741163559855844,2.6320266936016207E-2,0.24373190253457466,{"$f":"(R26-R25)/R25","v":6.3984297138925852E-2},0.12091205820948525,0.11251876644242839,0.1246343006453105,0.14548372396231823,0.24554635885479575,0.25800249040474665]
["Oregon Trail Electric Co-OP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O26+1","v":2046},{"$f":"TREND(P$17:P26,$O$17:$O26,$O27,TRUE)","v":0.21791772369421025},{"$f":"TREND(Q$17:Q26,$O$17:$O26,$O27,TRUE)","v":2.7161705736890251E-2},{"$f":"TREND(R$17:R26,$O$17:$O26,$O27,TRUE)","v":0.24507942943110095},{"$f":"(R27-R26)/R26","v":5.5287259587822385E-3},0.12158054784443781,0.11314085186730879,{"$f":"V26*(1+S27)","v":0.1253233695386429},{"$f":"W26*(1+S27)","v":0.146288063603569},{"$f":"V27+T27","v":0.24690391738308071},{"$f":"W27+U27","v":0.25942891547087776}]
[null,"Residential Costs","Commercial Costs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O27+1","v":2047},{"$f":"TREND(P$17:P27,$O$17:$O27,$O28,TRUE)","v":0.22232778258955221},{"$f":"TREND(Q$17:Q27,$O$17:$O27,$O28,TRUE)","v":2.8797548564179376E-2},{"$f":"TREND(R$17:R27,$O$17:$O27,$O28,TRUE)","v":0.25112533115373026},2.4669152105762475E-2,0.12457983687231418,0.11593194075139898,0.12841499080419835,0.14989686609586289,0.25299482767651255,0.26582880684726184]
["Delivery Charge",33.5,47,null,null,null,null,null,null,null,null,null,null,null,2048,{"$f":"TREND(P$17:P28,$O$17:$O28,$O29,TRUE)","v":0.22673784148489062},{"$f":"TREND(Q$17:Q28,$O$17:$O28,$O29,TRUE)","v":3.0433391391468501E-2},{"$f":"TREND(R$17:R28,$O$17:$O28,$O29,TRUE)","v":0.25717123287635957},2.4075236436137213E-2,0.12757912590019055,0.11872302963548916,0.13150661206975381,0.15350566858815679,0.25908573796994439,0.27222869822364593]
["Energy Charge",6.7970000000000003E-2,7.0120000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,2049,{"$f":"TREND(P$17:P29,$O$17:$O29,$O30,TRUE)","v":0.23114790038023258},{"$f":"TREND(Q$17:Q29,$O$17:$O29,$O30,TRUE)","v":3.2069234218757625E-2},{"$f":"TREND(R$17:R29,$O$17:$O29,$O30,TRUE)","v":0.26321713459898888},2.350924578541801E-2,0.1305784149280669,0.12151411851957934,0.13459823333530926,0.15711447108045068,0.26517664826337617,0.27862858960003001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"TREND(P$17:P30,$O$17:$O30,$O31,TRUE)","v":0.23555795927557099},{"$f":"TREND(Q$17:Q30,$O$17:$O30,$O31,TRUE)","v":3.370507704604675E-2},{"$f":"TREND(R$17:R30,$O$17:$O30,$O31,TRUE)","v":0.26926303632161819},2.2969255902888834E-2,0.13357770395594329,0.12430520740366953,0.13768985460086475,0.1607232735727446,0.27126755855680806,0.28502848097641414]
["Tariff rev. 5-31-2022 effective 6-1-2022.pdf (otec.coop)",null,null,"*do not include Base rate",null,null,null,null,null,null,null,null,null,null,2051,{"$f":"TREND(P$17:P31,$O$17:$O31,$O32,TRUE)","v":0.23996801817091118},{"$f":"TREND(Q$17:Q31,$O$17:$O31,$O32,TRUE)","v":3.5340919873335874E-2},{"$f":"TREND(R$17:R31,$O$17:$O31,$O32,TRUE)","v":0.2753089380442475},2.2453515362605699E-2,0.13657699298381967,0.12709629628775973,0.14078147586642023,0.16433207606503852,0.2773584688502399,0.29142837235279828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,{"$f":"TREND(P$17:P32,$O$17:$O32,$O33,TRUE)","v":0.24437807706625136},{"$f":"TREND(Q$17:Q32,$O$17:$O32,$O33,TRUE)","v":3.6976762700624999E-2},{"$f":"TREND(R$17:R32,$O$17:$O32,$O33,TRUE)","v":0.28135483976687681},2.196042658686808E-2,0.13957628201169603,0.12988738517184992,0.14387309713197569,0.16794087855733242,0.28344937914367174,0.29782826372918236]
[null,null,null,null,null,null,null,"Inland",null,null,null,null,null,null,2053,{"$f":"TREND(P$17:P33,$O$17:$O33,$O34,TRUE)","v":0.24878813596159155},{"$f":"TREND(Q$17:Q33,$O$17:$O33,$O34,TRUE)","v":3.8612605527914123E-2},{"$f":"TREND(R$17:R33,$O$17:$O33,$O34,TRUE)","v":0.28740074148950612},2.1488529316356472E-2,0.14257557103957239,0.1326784740559401,0.14696471839753114,0.17154968104962631,0.28954028943710353,0.30422815510556644]
["Generation Type","% of Generation","lbs per kwh",null,null,null,null,"Oregon Trail CO-OP",null,null,null,null,null,null,2054,{"$f":"TREND(P$17:P34,$O$17:$O34,$O35,TRUE)","v":0.25319819485693174},{"$f":"TREND(Q$17:Q34,$O$17:$O34,$O35,TRUE)","v":4.0248448355203248E-2},{"$f":"TREND(R$17:R34,$O$17:$O34,$O35,TRUE)","v":0.29344664321213543},2.1036486166651259E-2,0.14557486006744874,0.13546956294003029,0.1500563396630866,0.17515848354192021,0.29563119973053531,0.31062804648195053]
["Hydro",0.86,0,null,null,null,null,"*use inflation for rate increases + plus a 1% above inflation for T&D",null,null,null,null,null,null,2055,{"$f":"TREND(P$17:P35,$O$17:$O35,$O36,TRUE)","v":0.25760825375227192},{"$f":"TREND(Q$17:Q35,$O$17:$O35,$O36,TRUE)","v":4.1884291182492372E-2},{"$f":"TREND(R$17:R35,$O$17:$O35,$O36,TRUE)","v":0.29949254493476474},2.0603069970231928E-2,0.14857414909532513,0.13826065182412048,0.15314796092864208,0.17876728603421413,0.3017221100239672,0.31702793785833461]
["Nuclear (est.)",0.1,0,null,null,null,null,null,null,null,null,null,null,null,2056,{"$f":"TREND(P$17:P36,$O$17:$O36,$O37,TRUE)","v":0.26201831264761211},{"$f":"TREND(Q$17:Q36,$O$17:$O36,$O37,TRUE)","v":4.3520134009781497E-2},{"$f":"TREND(R$17:R36,$O$17:$O36,$O37,TRUE)","v":0.30553844665739582},2.0187152651656156E-2,0.15157343812320237,0.14105174070821147,0.15623958219419845,0.18237608852650908,0.30781302031740082,0.32342782923472058]
["Other",0.04,0,null,null,null,null,"remove base rates",null,null,null,null,null,null,2057,{"$f":"TREND(P$17:P37,$O$17:$O37,$O38,TRUE)","v":0.26642837154295229},{"$f":"TREND(Q$17:Q37,$O$17:$O37,$O38,TRUE)","v":4.5155976837070622E-2},{"$f":"TREND(R$17:R37,$O$17:$O37,$O38,TRUE)","v":0.31158434838002513},1.9787695423511324E-2,0.15457272715107873,0.14384282959230163,0.15933120345975391,0.18598489101880297,0.31390393061083266,0.3298277206111046]
["Total",1,null,null,null,null,null,null,null,null,null,null,null,null,2058,{"$f":"TREND(P$17:P38,$O$17:$O38,$O39,TRUE)","v":0.27083843043829248},{"$f":"TREND(Q$17:Q38,$O$17:$O38,$O39,TRUE)","v":4.6791819664359746E-2},{"$f":"TREND(R$17:R38,$O$17:$O38,$O39,TRUE)","v":0.31763025010265444},1.9403740123863349E-2,0.15757201617895511,0.14663391847639182,0.16242282472530936,0.18959369351109687,0.31999484090426444,0.33622761198748868]
[null,null,null,null,null,null,"E3 Study","ducted or ductless",null,null,null,null,null,null,2059,{"$f":"TREND(P$17:P39,$O$17:$O39,$O40,TRUE)","v":0.27524848933363266},{"$f":"TREND(Q$17:Q39,$O$17:$O39,$O40,TRUE)","v":4.8427662491648871E-2},{"$f":"TREND(R$17:R39,$O$17:$O39,$O40,TRUE)","v":0.32367615182528375},1.9034401542911434E-2,0.16057130520683147,0.14942500736048198,0.16551444599086482,0.19320249600339076,0.32608575119769628,0.34262750336387271]
[null,null,null,null,null,null,null,"shell assumptions",null,null,null,null,null,null,2060,{"$f":"TREND(P$17:P40,$O$17:$O40,$O41,TRUE)","v":0.27965854822897285},{"$f":"TREND(Q$17:Q40,$O$17:$O40,$O41,TRUE)","v":5.0063505318937995E-2},{"$f":"TREND(R$17:R40,$O$17:$O40,$O41,TRUE)","v":0.32972205354791306},1.8678860609702287E-2,0.16357059423470785,0.15221609624457216,0.1686060672564203,0.19681129849568468,0.33217666149112812,0.34902739474025685]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,{"$f":"TREND(P$17:P41,$O$17:$O41,$O42,TRUE)","v":0.28406860712431303},{"$f":"TREND(Q$17:Q41,$O$17:$O41,$O42,TRUE)","v":5.169934814622712E-2},{"$f":"TREND(R$17:R41,$O$17:$O41,$O42,TRUE)","v":0.33576795527054237},1.8336358328396613E-2,0.16656988326258423,0.15500718512866235,0.17169768852197576,0.20042010098797858,0.33826757178456002,0.35542728611664093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,{"$f":"TREND(P$17:P42,$O$17:$O42,$O43,TRUE)","v":0.28847866601965144},{"$f":"TREND(Q$17:Q42,$O$17:$O42,$O43,TRUE)","v":5.3335190973516244E-2},{"$f":"TREND(R$17:R42,$O$17:$O42,$O43,TRUE)","v":0.34181385699317168},1.80061903696494E-2,0.16956917229046059,0.15779827401275251,0.17478930978753121,0.20402890348027247,0.3443584820779918,0.36182717749302495]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,{"$f":"TREND(P$17:P43,$O$17:$O43,$O44,TRUE)","v":0.2928887249149934},{"$f":"TREND(Q$17:Q43,$O$17:$O43,$O44,TRUE)","v":5.4971033800805369E-2},{"$f":"TREND(R$17:R43,$O$17:$O43,$O44,TRUE)","v":0.34785975871580099},1.7687702235986549E-2,0.17256846131833695,0.16058936289684267,0.17788093105308667,0.20763770597256637,0.35044939237142358,0.36822706886940904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,{"$f":"TREND(P$17:P44,$O$17:$O44,$O45,TRUE)","v":0.29729878381033181},{"$f":"TREND(Q$17:Q44,$O$17:$O44,$O45,TRUE)","v":5.6606876628094493E-2},{"$f":"TREND(R$17:R44,$O$17:$O44,$O45,TRUE)","v":0.3539056604384303},1.7380284931344327E-2,0.1755677503462133,0.16338045178093283,0.18097255231864212,0.21124650846486026,0.35654030266485542,0.37462696024579312]